AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 1, 2005
                                                     REGISTRATION NO. 333-127714
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                             _______________________

                                 AMENDMENT NO. 1
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                             _______________________

                              PACIFIC ETHANOL, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
                             _______________________

             DELAWARE                                          41-2170618
  (STATE OR OTHER JURISDICTION OF                           (I.R.S. EMPLOYER
  INCORPORATION OR ORGANIZATION)                           IDENTIFICATION NO.)

                                      2860
                          (PRIMARY STANDARD INDUSTRIAL
                           CLASSIFICATION CODE NUMBER)

                               5711 N. WEST AVENUE
                            FRESNO, CALIFORNIA 93711
                                 (559) 435-1771
    (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                  OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                             _______________________

                      NEIL KOEHLER, CHIEF EXECUTIVE OFFICER
                              PACIFIC ETHANOL, INC.
                               5711 N. WEST AVENUE
                            FRESNO, CALIFORNIA 93711
                      (559) 435-1771 / (559) 435-1478 (FAX)
            (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)
                             _______________________

                        COPIES OF ALL CORRESPONDENCE TO:
                             LARRY A. CERUTTI, ESQ.
                              JOHN T. BRADLEY, ESQ.
                               RUTAN & TUCKER, LLP
                         611 ANTON BOULEVARD, 14TH FLOOR
                          COSTA MESA, CALIFORNIA 92626
                      (714) 641-5100 / (714) 546-9035 (FAX)
                             _______________________

      APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon
as practicable after this Registration Statement becomes effective.
      If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act,
check the following box. [X]
      If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. |_|
      If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_|
      If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_|
      If delivery of the prospectus is expected to be made pursuant to Rule 434,
check the following box. |_|
                             _______________________


                                                  CALCULATION OF REGISTRATION FEE
======================================== ===================== ====================== ====================== ======================
                                                Amount           Proposed maximum       Proposed maximum
          Title of each class of                to be             offering price            aggregate              Amount of
       securities to be registered          registered(1)         per share(2)(4)     offering price(2)(4)     registration fee
---------------------------------------- --------------------- ---------------------- ---------------------- ----------------------
                                                                                                        
      Common stock, $.001 par value         11,778,454(3)                $9.05            $106,595,009              $12,154(4)
======================================== ===================== ====================== ====================== ======================

(1)  In the event of a stock split, stock dividend, anti-dilution adjustment or
     similar transaction involving common stock of the registrant, in order to
     prevent dilution, the number of shares registered shall be automatically
     increased to cover the additional shares in accordance with Rule 416(a)
     under the Securities Act.
(2)  The proposed maximum offering price per share has been estimated solely for
     the purpose of calculating the registration fee pursuant to Rule 457(c) of
     the Securities Act of 1933 and is based upon the average of high and low
     sales prices of the Registrant's common stock on the Nasdaq National Market
     on October 28, 2005.
(3)  Includes 2,952,587 shares of common stock issuable upon exercise of
     warrants.
(4)  A registration fee of $11,861 was paid with the initial filing of this
     registration statement based on an initial number of shares of common stock
     to be registered of 11,503,454, a proposed maximum offering price per share
     of $8.76 and a proposed maximum aggregate offering price of $100,770,257
     pursuant to Rule 457(c) of the Securities Act of 1933 and was based upon
     the average of high and low sales prices of the Registrant's common stock
     on the Nasdaq Capital Market (formerly, the Nasdaq SmallCap Market) on
     August 17, 2005. An additional registration fee of $293 has been paid with
     the filing of this Amendment no. 1 to this registration statement based on
     an additional number of shares of common stock to be registered of 275,000,
     a proposed maximum offering price per share of $9.05 and a proposed maximum
     aggregate offering price for these shares of $2,488,750 pursuant to Rule
     457(c) of the Securities Act of 1933 and is based upon the average of high
     and low sales prices of the Registrant's common stock on the Nasdaq
     National Market on October 28, 2005.
                             _______________________

         THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.

================================================================================







                  SUBJECT TO COMPLETION, DATED OCTOBER 31, 2005



PROSPECTUS


                                11,778,454 SHARES


                              PACIFIC ETHANOL, INC.

                                  COMMON STOCK
                             _______________________


         This a public offering of 11,778,454 shares of our common stock,
including an aggregate of 8,825,867 issued and outstanding shares of our common
stock and an aggregate of 2,952,587 shares of our common stock underlying
warrants. All shares are being offered by selling security holders identified in
this prospectus. We will not receive any of the proceeds from the sale of shares
by the selling security holders. Ryan W. Turner, our Chief Operating Officer and
Secretary, is a named co-beneficiary of the Turner Family Trust dated February
18, 2004, one of the selling security holders. Our common stock is quoted on the
Nasdaq National Market under the symbol "PEIX." On October 28, 2005, the closing
sale price of our common stock on the Nasdaq National Market was $9.05 per
share.


         The mailing address and the telephone number of our principal executive
offices are 5711 N. West Avenue, Fresno, California 93711, (559) 435-1771.
                             _______________________

         Investing in our shares of common stock involves risks. See "Risk
Factors" beginning on page 7 for factors you should consider before buying
shares of our common stock.
                             _______________________

         THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.
WE MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES, AND WE ARE NOT SOLICITING OFFERS TO BUY THESE
SECURITIES, IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

            THE DATE OF THIS PROSPECTUS IS              , 2005.


                                       i







                                            TABLE OF CONTENTS

                                                                                                    Page
                                                                                                    ----
                                                                                                  
Prospectus Summary.....................................................................................2
Risk Factors...........................................................................................6
Special Note Regarding Forward-Looking Statements.....................................................15
Use of Proceeds.......................................................................................15
Dividend Policy.......................................................................................15
Price Range of Common Stock...........................................................................16
Capitalization........................................................................................17
Selected Consolidated Historical Financial Data.......................................................18
Unaudited Condensed Consolidated Pro Forma Financial Data.............................................19
Management's Discussion and Analysis of Financial Condition and Results of Operations.................22
Business..............................................................................................36
Management............................................................................................51
Certain Relationships and Related Transactions........................................................61
Principal Stockholders................................................................................67
Selling Security Holders..............................................................................69
Plan of Distribution..................................................................................84
Description of Capital Stock..........................................................................86
Legal Matters.........................................................................................88
Experts...............................................................................................88
Where You Can Find Additional Information.............................................................89
Index to Financial Statements........................................................................F-1


                                                   1







                               PROSPECTUS SUMMARY


         TO FULLY UNDERSTAND THIS OFFERING AND ITS CONSEQUENCES TO YOU, YOU
SHOULD READ THE FOLLOWING SUMMARY ALONG WITH THE MORE DETAILED INFORMATION AND
OUR CONSOLIDATED FINANCIAL STATEMENTS AND THE NOTES TO THOSE STATEMENTS
APPEARING ELSEWHERE IN THIS PROSPECTUS. IN THIS PROSPECTUS, THE WORDS "WE,"
"US," "OUR" AND SIMILAR TERMS REFER TO PACIFIC ETHANOL, INC., A DELAWARE
CORPORATION, TOGETHER WITH ITS SUBSIDIARIES UNLESS THE CONTEXT PROVIDES
OTHERWISE.


                              PACIFIC ETHANOL, INC.

         Our primary goal is to become a leader in the production, marketing and
sale of ethanol and other renewable fuels in the Western United States.


         Through our wholly-owned subsidiary, Kinergy Marketing, LLC, or
Kinergy, we are currently engaged in the business of marketing ethanol in the
Western United States. We provide transportation, storage and delivery of
ethanol through third-party service providers. We sell ethanol primarily into
California, Nevada, Arizona and Oregon and have extensive customer relationships
throughout the Western United States and extensive supplier relationships
throughout the Western and Midwestern United States. We do not currently produce
any ethanol that we sell. Until we commence the production of ethanol, if at
all, we expect our operations to consist primarily of the marketing and sale of
ethanol produced by third-parties.


         We believe that we have a competitive advantage due to the market niche
that we have developed by supplying ethanol to customers in several major
metropolitan and rural markets in California and other Western states. We also
believe that the experience of our management over the past two decades and the
operations Kinergy has conducted over the past four years have enabled us to
establish valuable relationships in the ethanol marketing industry and
understand the business of marketing ethanol.


         Through our wholly-owned subsidiary, Pacific Ethanol California, Inc.,
or PEI California, we are constructing an ethanol production facility in Madera
County, California, to begin the production and sale of ethanol and its
co-products if we are able to secure all the necessary financing to complete
construction of this facility. To date, we have not obtained all of this
financing. See "Risk Factors." We also intend to construct or otherwise acquire
one or more additional ethanol production facilities as financing resources and
business prospects make the construction or acquisition of these facilities
advisable. PEI California has, to date, not conducted any significant business
operations other than the acquisition of real property located in Madera County,
California, on which we are constructing our first ethanol production facility.

         Our wholly-owned subsidiary, ReEnergy, LLC, or ReEnergy, does not
presently have any significant business operations or plans but does hold an
option to acquire real property in Visalia, California, on which we intend to
build an ethanol production facility.

         In March 2005, we completed a share exchange transaction, or the Share
Exchange Transaction, with the shareholders of PEI California, and the holders
of the membership interests of each of Kinergy and ReEnergy. Upon completion of
the Share Exchange Transaction, we acquired all of the issued and outstanding
shares of capital stock of PEI California and all of the outstanding membership
interests of each of Kinergy and ReEnergy. Immediately prior to the consummation
of the Share Exchange Transaction, our predecessor, Accessity Corp., a New York
corporation, or Accessity, reincorporated in the State of Delaware under the
name Pacific Ethanol, Inc.

         In connection with the Share Exchange Transaction, we issued an
aggregate of 20,610,987 shares of common stock to the shareholders of PEI
California, 3,875,000 shares of common stock to the limited liability company
member of Kinergy and an aggregate of 125,000 shares of common stock to the
limited liability company members of ReEnergy. In addition, holders of options
and warrants to acquire an aggregate of 3,157,587 shares of common stock of PEI


                                       2






California were, following the consummation of the Share Exchange Transaction,
deemed to hold warrants to acquire an equal number of our shares of common
stock. Also, a holder of a promissory note convertible into an aggregate of
664,879 shares of common stock of PEI California based on a then outstanding
principal amount of $997,318 was, following the consummation of the Share
Exchange Transaction, entitled to convert the note into an equal number of
shares of our common stock.

         Prior to the Share Exchange Transaction, through its wholly-owned
subsidiary Sentaur Corp., Accessity was in the business of providing medical
billing recovery services for hospitals. Sentaur Corp's services were designed
to help hospitals recoup discounts improperly taken by insurance companies and
other institutional payors of medical treatments. In addition, through its
wholly-owned subsidiary DriverShield CRM Corp., Accessity was in the business of
providing internet-based vehicle repair management services, including collision
and general repair programs, estimating and auditing services and vehicle
rentals for insurance companies and affinity group members.


CORPORATE INFORMATION

         Our principal executive offices are located 5711 N. West Avenue,
Fresno, California 93711. Our telephone number is (559) 435-1771. Our Internet
address is http://www.pacificethanol.net. Information contained on, or that is
accessible through, our websites should not be considered to be part of this
prospectus.


                                  THE OFFERING
                                                         
Common stock offered by the selling security holders        11,778,454 shares

Common stock outstanding prior to this offering             28,664,146 shares

Common stock to be outstanding after this offering          31,616,733 shares*
----------
* Represents 28,664,146 shares of common stock currently outstanding plus
2,952,587 shares of common stock underlying warrants. Other than the 2,952,587
shares of common stock underlying warrants, all shares of common stock offered
by the selling security holders are issued and outstanding.

Use of proceeds                                             All proceeds of this offering will be received by
                                                            selling security holders for their own accounts.
                                                            See "Use of Proceeds."

Nasdaq National Market symbol                               PEIX


         The number of shares of common stock being offered by the selling
security holders includes 8,825,867 outstanding shares of common stock held by
certain security holders and assumes the exercise of warrants whose underlying
shares of common stock are covered by this prospectus in exchange for 2,952,587
shares of common stock, and the immediate resale of all of those 11,778,454
shares of common stock. The number of shares of common stock that will be
outstanding upon the completion of this offering is based on the 28,664,146
shares outstanding as of October 28, 2005, and excludes the following:

         o        105,000 shares of common stock reserved for issuance under our
                  Amended 1995 Incentive Stock Plan, of which options to
                  purchase 105,000 shares were outstanding as of that date, at a
                  weighted average exercise price of $4.94 per share;
         o        2,500,000 shares of common stock reserved for issuance under
                  our 2004 Stock Option Plan, of which options to purchase
                  822,500 shares were outstanding as of that date, at a weighted
                  average exercise price of $7.78 per share;
         o        172,501 shares of common stock underlying warrants outstanding
                  as of that date, not including warrants covered by the
                  registration statement of which this prospectus is a part, at
                  an exercise price of $0.0001 per share; and
         o        any additional shares of common stock we may issue from time
                  to time after that date.

         You should read the discussion under "Management -- Stock Option Plans"
for additional information about our stock option plans.


                                       3






                 SUMMARY CONSOLIDATED HISTORICAL FINANCIAL DATA

         The following financial data should be read in conjunction with the
consolidated financial statements and the notes to those statements beginning on
page F-1 of this prospectus, and the section entitled "Management's Discussion
and Analysis of Financial Condition and Results of Operations" included
elsewhere in this prospectus. The consolidated statements of operations data for
the six months ended June 30, 2005 and 2004 and the consolidated balance sheet
data as of June 30, 2005 and 2004 are derived from unaudited financial
statements included in the prospectus that, in the opinion of our management,
reflect all adjustments, consisting only of normal recurring adjustments,
necessary to present fairly the financial data for these periods.

         The consolidated statements of operations data for the years ended
December 31, 2004 and 2003 and the consolidated balance sheet data at December
31, 2004 and 2003 are derived from the consolidated audited financial statements
included in this prospectus. The historical results that appear below are not
necessarily indicative of results to be expected for any future periods.


                                                                       SIX MONTHS ENDED                       YEAR ENDED
                                                                            JUNE 30,                         DECEMBER 31,
                                                                ------------------------------      ------------------------------
                                                                    2005
                                                                (AS RESTATED)         2004              2004              2003
                                                                ------------      ------------      ------------      ------------
                                                                                                          
CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
Net sales ..................................................    $ 25,116,430      $     16,003      $     19,764      $  1,016,594
Cost of goods sold .........................................      24,917,278            10,789            12,523           946,012
                                                                ------------      ------------      ------------      ------------
Gross profit ...............................................         199,152             5,214             7,241            70,582
Selling, general and administrative expenses ...............       1,792,668           427,058         1,070,010           647,731
Services rendered in connection with feasibility study .....         852,250                --                --                --
Non-cash compensation and consulting fees ..................       1,343,636           517,500         1,207,500                --
                                                                ------------      ------------      ------------      ------------
Loss from operations .......................................      (3,789,402)         (939,344)       (2,270,269)         (577,149)
Total other expense ........................................         (89,559)         (266,944)         (530,698)         (279,930)
                                                                ------------      ------------      ------------      ------------
Loss from operations before income taxes ...................      (3,878,961)       (1,206,288)       (2,800,967)         (857,079)
Provision for income taxes .................................           4,800             2,400             1,600             1,600
                                                                ------------      ------------      ------------      ------------
Net loss ...................................................    $ (3,883,761)     $ (1,208,688)     $ (2,802,567)     $   (858,679)
                                                                ============      ============      ============      ============
Loss per share, basic and diluted ..........................    $      (0.18)     $      (0.10)     $      (0.23)     $      (0.09)
                                                                ============      ============      ============      ============
Weighted-average shares outstanding, basic and diluted .....      21,415,102        11,927,493        12,396,895         9,578,866
                                                                ============      ============      ============      ============
CONSOLIDATED BALANCE SHEET DATA:
Cash and cash equivalents ..................................    $ 16,427,839      $    138,048      $         42      $    249,084
Working capital (deficit) ..................................      15,734,748           311,096        (1,024,747)         (357,576)
Total assets ...............................................      40,685,355         7,786,802         7,179,263         6,559,634
Stockholders' equity .......................................      32,751,883         2,387,729         1,355,732         1,367,828


         No cash dividends on our common stock were declared during any of the
periods presented above.

         Various factors materially affect the comparability of the information
presented in the above table. These factors relate primarily to a Share Exchange
Transaction that was consummated on March 23, 2005 with the shareholders of PEI
California, and the holders of the membership interests of each of Kinergy and
ReEnergy, pursuant to which we acquired all of the issued and outstanding
capital stock of PEI California and all of the outstanding membership interests
of Kinergy and ReEnergy. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Overview."


                                       4






        SUMMARY UNAUDITED CONDENSED CONSOLIDATED PRO FORMA FINANCIAL DATA

         The following tables present a summary of our unaudited condensed
consolidated pro forma financial data for the six months ended June 30, 2005 and
the year ended December 31, 2004. You should read this financial data together
with "Unaudited Condensed Consolidated Pro Forma Financial Data," "Selected
Historical Consolidated Financial Data," "Management's Discussion and Analysis
of Financial Condition and Results of Operations," and our historical audited
and unaudited consolidated financial statements and the related notes thereto
and the historical audited financial statements of Kinergy and ReEnergy
appearing elsewhere in this prospectus.

         On March 23, 2005, we completed a Share Exchange Transaction with the
shareholders of PEI California and the holders of the membership interests of
each of Kinergy and ReEnergy, pursuant to which we acquired all of the issued
and outstanding capital stock of PEI California and all of the outstanding
membership interests of Kinergy and ReEnergy. This transaction has been
accounted for as a reverse acquisition whereby PEI California is the accounting
acquiror. Accordingly, the unaudited condensed consolidated statements of
operations data for the year ended December 31, 2004 give effect to the
acquisition by PEI California of Accessity, Kinergy and ReEnergy as if the
acquisitions had been consummated on January 1, 2004. Pro forma condensed
consolidated balance sheet data is not presented because the balance sheets of
Accessity, Kinergy and ReEnergy and related purchase accounting adjustments are
consolidated and included in the financial statements included in our quarterly
report on Form 10-QSB for the quarterly period ended June 30, 2005 filed with
the Securities and Exchange Commission on August 15, 2005. Pro forma adjustments
for Accessity are not included because they would have no material impact on the
pro forma financial information presented.

         The summary unaudited condensed consolidated pro forma financial data
are presented for illustrative purposes only and do not represent what our
results of operations actually would have been if the transactions referred to
above had occurred as of the dates indicated or what our results of operations
will be for future periods. The presented information does not include certain
cost savings and operational synergies that we expect to achieve upon fully
consolidating our acquisitions.


                                                                      SIX MONTHS ENDED
                                                                        JUNE 30, 2005                         YEAR ENDED
                                                                        (AS RESTATED)                     DECEMBER 31, 2004
                                                                ------------------------------      -------------------------------
                                                                                   PRO FORMA                           PRO FORMA
                                                                                PACIFIC ETHANOL                     PACIFIC ETHANOL
                                                                  PACIFIC             AND             PACIFIC             AND
                                                                  ETHANOL         ACQUISITIONS        ETHANOL         ACQUISITIONS
                                                                ------------      ------------      ------------      ------------
                                                                                                          
CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
Net sales .................................................     $ 25,116,430      $ 48,721,682      $     19,764      $ 82,810,168
Cost of goods sold ........................................       24,917,278        48,124,880            12,523        79,593,420
                                                                ------------      ------------      ------------      ------------
Gross profit ..............................................          199,152           596,802             7,241         3,216,748
Selling, general and administrative expenses ..............        1,792,668         2,185,535         1,070,010         2,686,452
Services rendered in connection with feasibility study ....          852,250           852,250                --           852,250
Non-cash compensation and consulting fees .................        1,343,636         1,590,500         1,207,500         2,681,750
                                                                ------------      ------------      ------------      ------------
Loss from operations ......................................       (3,789,402)       (4,031,483)       (2,270,269)       (3,003,704)
Total other expense .......................................          (89,559)          (88,943)         (530,698)         (535,535)
                                                                ------------      ------------      ------------      ------------
Loss from operations before income taxes ..................       (3,878,961)       (4,120,426)       (2,800,967)       (3,539,239)
Provision for income taxes ................................            4,800             5,600             1,600             2,400
                                                                ------------      ------------      ------------      ------------
Net loss ..................................................     $ (3,883,761)     $ (4,126,026)     $ (2,802,567)     $ (3,541,639)
                                                                ============      ============      ============      ============
Loss per share, basic and diluted .........................     $      (0.18)     $      (0.15)     $      (0.23)     $      (0.13)
                                                                ============      ============      ============      ============
Weighted-average shares outstanding, basic and diluted ....       21,415,102        27,799,611        12,396,895        26,486,309
                                                                ============      ============      ============      ============


                                                               5






                                  RISK FACTORS

         THE FOLLOWING SUMMARIZES MATERIAL RISKS THAT YOU SHOULD CAREFULLY
CONSIDER BEFORE YOU DECIDE TO BUY OUR COMMON STOCK IN THIS OFFERING. ANY OF THE
FOLLOWING RISKS, IF THEY ACTUALLY OCCUR, WOULD LIKELY HARM OUR BUSINESS,
FINANCIAL CONDITION AND RESULTS OF OPERATIONS. AS A RESULT, THE TRADING PRICE OF
OUR COMMON STOCK COULD DECLINE, AND YOU COULD LOSE THE MONEY YOU PAID TO BUY OUR
COMMON STOCK.

                    RISKS RELATED TO OUR COMBINED OPERATIONS

     WE HAVE INCURRED SIGNIFICANT LOSSES IN THE PAST AND WE MAY INCUR
     SIGNIFICANT LOSSES IN THE FUTURE. IF WE CONTINUE TO INCUR LOSSES, WE WILL
     EXPERIENCE NEGATIVE CASH FLOW, WHICH MAY HAMPER OUR OPERATIONS, MAY PREVENT
     US FROM EXPANDING OUR BUSINESS AND MAY CAUSE OUR STOCK PRICE TO DECLINE.


         We have incurred losses in the past. As of June 30, 2005, we had an
accumulated deficit of approximately $7.5 million. For the six months ended June
30, 2005, we incurred a net loss of approximately $3.9 million. We expect to
incur losses for the foreseeable future and at least until the completion of our
initial ethanol production facility in Madera County, California. We estimate
that the earliest completion date of this facility and, as a result, our
earliest date of ethanol production, will not occur until the fourth quarter of
2006. We expect to rely on cash from operations and debt and equity financing to
fund all of the cash requirements of our business. If our net losses continue,
we will experience negative cash flow, which may hamper current operations and
may prevent us from expanding our business. We may be unable to attain, sustain
or increase profitability on a quarterly or annual basis in the future. If we do
not achieve, sustain or increase profitability our stock price may decline.


     THE HIGH CONCENTRATION OF OUR SALES WITHIN THE ETHANOL PRODUCTION AND
     MARKETING INDUSTRY COULD RESULT IN A SIGNIFICANT REDUCTION IN SALES AND
     NEGATIVELY AFFECT OUR PROFITABILITY IF DEMAND FOR ETHANOL DECLINES.

         Our revenue is and will continue to be derived primarily from sales of
ethanol. Currently, the predominant oxygenate used to blend with gasoline is
ethanol. Ethanol competes with several other existing products and other
alternative products could also be developed for use as fuel additives. We
expect to be completely focused on the production and marketing of ethanol and
its co-products for the foreseeable future. We may be unable to shift our
business focus away from the production and marketing of ethanol to other
renewable fuels or competing products. Accordingly, an industry shift away from
ethanol or the emergence of new competing products may reduce the demand for
ethanol. A downturn in the demand for ethanol would significantly and adversely
affect our sales and profitability.

     WE PLAN TO FUND A SUBSTANTIAL MAJORITY OF THE CONSTRUCTION COSTS OF OUR
     PLANNED ETHANOL PRODUCTION FACILITIES THROUGH THE ISSUANCE OF A SIGNIFICANT
     AMOUNT OF DEBT, RESULTING IN SUBSTANTIAL DEBT SERVICE REQUIREMENTS THAT
     COULD REDUCE THE VALUE OF YOUR INVESTMENT.

         We plan to fund a substantial majority of the construction costs of our
planned ethanol production facilities through the issuance of a significant
amount of debt. For example, we anticipate that we will need to raise an
additional $60.0 million in debt financing to complete construction of our first
ethanol production facility in Madera County. As a result, our capital structure
will be highly leveraged. Our debt levels and debt service requirements could
have important consequences which could reduce the value of your investment,
including:


                                       6






         o        limiting our ability to borrow additional amounts for
                  operating capital or other purposes and causing us to be able
                  to borrow additional funds only on unfavorable terms;
         o        reducing funds available for operations and distributions
                  because a substantial portion of our cash flow will be used to
                  pay interest and principal on our debt;
         o        making us vulnerable to increases in prevailing interest
                  rates;
         o        placing us at a competitive disadvantage because we may be
                  substantially more leveraged than some of our competitors;
         o        subjecting all or substantially all of our assets to liens,
                  which means that there may be no assets left for our
                  stockholders in the event of a liquidation; and
         o        limiting our ability to adjust to changing market conditions,
                  which could increase our vulnerability to a downturn in our
                  business or general economic conditions.

         If we are unable to pay our debt service obligations, we could be
forced to reduce or eliminate dividends to our stockholders, if they were to
commence, and/or reduce or eliminate needed capital expenditures. It is possible
that we could be forced to sell assets, seek to obtain additional equity capital
or refinance or restructure all or a portion of our debt on substantially less
favorable terms. In the event that we are unable to refinance all or a portion
of our debt or raise funds through asset sales, sales of equity or otherwise, we
may be forced to liquidate and you could lose your entire investment.

     GOVERNMENTAL REGULATIONS OR THE REPEAL OR MODIFICATION OF VARIOUS TAX
     INCENTIVES FAVORING THE USE OF ETHANOL COULD REDUCE THE DEMAND FOR ETHANOL
     AND CAUSE OUR SALES AND PROFITABILITY TO DECLINE.

         Our business is subject to extensive regulation by federal, state and
local governmental agencies. We cannot predict in what manner or to what extent
governmental regulations will harm our business or the ethanol production and
marketing industry in general. For example the recent energy bill signed into
law by President Bush includes a national renewable fuels standard that requires
refiners to blend a percentage of renewable fuels into gasoline. This
legislation replaces the current oxygenate requirements in the State of
California and may potentially decrease the demand for ethanol in the State of
California. If the demand for ethanol in the State of California decreases, our
sales and profitability would decline.

         The fuel ethanol business benefits significantly from tax incentive
policies and environmental regulations that favor the use of ethanol in motor
fuel blends in the United States. Currently, a gasoline marketer that sells
gasoline without ethanol must pay a federal tax of $0.18 per gallon compared to
$0.13 per gallon for gasoline that is blended with 10% ethanol. Smaller credits
are available for gasoline blended with lesser percentages of ethanol. The
repeal or substantial modification of the federal excise tax exemption for
ethanol-blended gasoline or, to a lesser extent, other federal or state policies
and regulations that encourage the use of ethanol could have a detrimental
effect on the ethanol production and marketing industry and materially and
adversely affect our sales and profitability.

     VIOLATIONS OF ENVIRONMENTAL REGULATIONS COULD SUBJECT US TO SEVERE
     PENALTIES AND MATERIALLY AND ADVERSELY AFFECT OUR SALES AND PROFITABILITY.

         The production and sale of ethanol is subject to regulation by agencies
of the federal government, including, but not limited to, the EPA, as well as
other agencies in each jurisdiction in which ethanol is produced, sold, stored
or transported. Environmental laws and regulations that affect our operations,
and that are expected to affect our planned operations, are extensive and have
become progressively more stringent. Applicable laws and regulations are subject
to change, which could be made retroactively. Violations of environmental laws
and regulations or permit conditions can result in substantial penalties,
injunctive orders compelling installation of additional controls, civil and


                                       7






criminal sanctions, permit revocations and/or facility shutdowns. If significant
unforeseen liabilities arise for corrective action or other compliance, our
sales and profitability could be materially and adversely affected.

     WE RELY HEAVILY ON OUR PRESIDENT AND CHIEF EXECUTIVE OFFICER, NEIL KOEHLER.
     THE LOSS OF HIS SERVICES COULD ADVERSELY AFFECT OUR ABILITY TO SOURCE
     ETHANOL FROM OUR KEY SUPPLIERS AND OUR ABILITY TO SELL ETHANOL TO OUR
     CUSTOMERS.

         Our success depends, to a significant extent, upon the continued
services of Neil Koehler, who is our President and Chief Executive Officer. For
example, Mr. Koehler has developed key personal relationships with our ethanol
suppliers and customers. We greatly rely on these relationships in the conduct
of our operations and the execution of our business strategies. The loss of Mr.
Koehler could, therefore, result in the loss of our favorable relationships with
one or more of our ethanol suppliers and customers. In addition, Mr. Koehler has
considerable experience in the construction, start-up and operation of ethanol
production facilities and in the ethanol marketing business. Although we have
entered into an employment agreement with Mr. Koehler, that agreement is of
limited duration and is subject to early termination by Mr. Koehler under
certain circumstances. In addition, we do not maintain "key person" life
insurance covering Mr. Koehler or any other executive officer. The loss of Mr.
Koehler could also significantly delay or prevent the achievement of our
business objectives.

     THE ETHANOL PRODUCTION AND MARKETING INDUSTRY IS EXTREMELY COMPETITIVE.
     MANY OF OUR SIGNIFICANT COMPETITORS HAVE GREATER FINANCIAL AND OTHER
     RESOURCES THAN WE DO AND ONE OR MORE OF THESE COMPETITORS COULD USE THEIR
     GREATER RESOURCES TO GAIN MARKET SHARE AT OUR EXPENSE. IN ADDITION, CERTAIN
     OF OUR SUPPLIERS MAY CIRCUMVENT OUR MARKETING SERVICES, CAUSING OUR SALES
     AND PROFITABILITY TO DECLINE.

         The ethanol production and marketing industry is extremely competitive.
Many of our significant competitors in the ethanol production and marketing
industry, such as Archer-Daniels-Midland Company, or ADM, have substantially
greater production, financial, research and development, personnel and marketing
resources than we do. In addition, we are not currently producing any ethanol
that we sell and therefore are unable to capture the higher gross profit margins
generally associated with production activities. As a result, our competitors,
who are presently producing ethanol, may have greater relative advantages
resulting from greater capital resources due to higher gross profit margins. As
a result, our competitors may be able to compete more aggressively and sustain
that competition over a longer period of time than we could. Our lack of
resources relative to many of our significant competitors may cause us to fail
to anticipate or respond adequately to new developments and other competitive
pressures. This failure could reduce our competitiveness and cause a decline in
our market share, sales and profitability.

         In addition, some of our suppliers are potential competitors and,
especially if the price of ethanol remains at historically high levels, they may
seek to capture additional profits by circumventing our marketing services in
favor of selling directly to our customers. If one or more of our major
suppliers, or numerous smaller suppliers, circumvent our marketing services, our
sales and profitability will decline.

     OUR FAILURE TO MANAGE OUR GROWTH EFFECTIVELY COULD PREVENT US FROM
     ACHIEVING OUR GOALS.

         Our strategy envisions a period of rapid growth that may impose a
significant burden on our administrative and operational resources. The growth
of our business, and in particular, the completion of construction of our
planned ethanol production facilities, will require significant investments of
capital and management's close attention. In addition to our plans to construct
additional ethanol production facilities after the completion of our first
facility in Madera County, we have recently entered into significant marketing
agreements with Front Range Energy, LLC and Phoenix Bio-Industries, LLC, and we
are seeking to enter into additional similar agreements with companies that
currently, or expect to, produce ethanol, all of which may result in a


                                       8






substantial growth in our marketing business. Our ability to effectively manage
our growth will require us to substantially expand the capabilities of our
administrative and operational resources and to attract, train, manage and
retain qualified management, technicians and other personnel. We may be unable
to do so. In addition, our failure to successfully manage our growth could
result in our sales not increasing commensurately with our capital investments.
If we are unable to successfully manage our growth, we may be unable to achieve
our goals.

                    RISKS RELATING TO THE BUSINESS OF KINERGY

     KINERGY'S PURCHASE AND SALE COMMITMENTS AS WELL AS ITS INVENTORY OF ETHANOL
     HELD FOR SALE SUBJECT US TO THE RISK OF FLUCTUATIONS IN THE PRICE OF
     ETHANOL, WHICH MAY RESULT IN LOWER OR EVEN NEGATIVE GROSS PROFIT MARGINS
     AND WHICH COULD MATERIALLY AND ADVERSELY AFFECT OUR PROFITABILITY.

         Kinergy's purchases and sales of ethanol are not always matched with
sales and purchases of ethanol at prevailing market prices. Kinergy commits from
time to time to the sale of ethanol to its customers without corresponding and
commensurate commitments for the supply of ethanol from its suppliers, which
subjects us to the risk of an increase in the price of ethanol. Kinergy also
commits from time to time to the purchase of ethanol from its suppliers without
corresponding and commensurate commitments for the purchase of ethanol by its
customers, which subjects us to the risk of a decline in the price of ethanol.
In addition, Kinergy increases inventory levels in anticipation of rising
ethanol prices and decreases inventory levels in anticipation of declining
ethanol prices. As a result, Kinergy is subject to the risk of ethanol prices
moving in unanticipated directions, which could result in declining or even
negative gross profit margins. Accordingly, our business is subject to
fluctuations in the price of ethanol and these fluctuations may result in lower
or even negative gross margins and which could materially and adversely affect
our profitability.

     KINERGY DEPENDS ON A SMALL NUMBER OF CUSTOMERS FOR THE VAST MAJORITY OF ITS
     SALES. A REDUCTION IN BUSINESS FROM ANY OF THESE CUSTOMERS COULD CAUSE A
     SIGNIFICANT DECLINE IN OUR OVERALL SALES AND PROFITABILITY.

         The vast majority of Kinergy's sales are generated from a small number
of customers. During the first six months of 2005, sales to Kinergy's two
largest customers that provided 10% or more of total sales represented
approximately 18% and 11%, respectively, representing an aggregate of
approximately 29%, of our total sales. During 2004, sales to Kinergy's four
largest customers that provided 10% or more of the total sales represented
approximately 13%, 12%, 12% and 12%, respectively, representing an aggregate of
approximately 49%, of our total sales. We expect that Kinergy will continue to
depend for the foreseeable future upon a small number of customers for a
significant majority of its sales. Kinergy's agreements with these customers
generally do not require them to purchase any specified amount of ethanol or
dollar amount of sales or to make any purchases whatsoever. Therefore, in any
future period, Kinergy's sales generated from these customers, individually or
in the aggregate, may not equal or exceed historical levels. If sales to any of
these customers cease or decline, Kinergy may be unable to replace these sales
with sales to either existing or new customers in a timely manner, or at all. A
cessation or reduction of sales to one or more of these customers could cause a
significant decline in our overall sales and profitability.

     KINERGY'S LACK OF LONG-TERM ETHANOL ORDERS AND COMMITMENTS BY ITS CUSTOMERS
     COULD LEAD TO A RAPID DECLINE IN OUR SALES AND PROFITABILITY.

         Kinergy cannot rely on long-term ethanol orders or commitments by its
customers for protection from the negative financial effects of a decline in the
demand for ethanol or a decline in the demand for Kinergy's services. The
limited certainty of ethanol orders can make it difficult for us to forecast our


                                       9






sales and allocate our resources in a manner consistent with our actual sales.
Moreover, our expense levels are based in part on our expectations of future
sales and, if our expectations regarding future sales are inaccurate, we may be
unable to reduce costs in a timely manner to adjust for sales shortfalls.
Furthermore, because Kinergy depends on a small number of customers for the vast
majority of its sales, the magnitude of the ramifications of these risks is
greater than if Kinergy's sales were less concentrated within a small number of
customers. As a result of Kinergy's lack of long-term ethanol orders and
commitments, we may experience a rapid decline in our sales and profitability.

     KINERGY DEPENDS ON A SMALL NUMBER OF SUPPLIERS FOR THE VAST MAJORITY OF THE
     ETHANOL THAT IT SELLS. IF ANY OF THESE SUPPLIERS IS UNABLE OR DECIDES NOT
     TO CONTINUE TO SUPPLY KINERGY WITH ETHANOL IN ADEQUATE AMOUNTS, KINERGY MAY
     BE UNABLE TO SATISFY THE DEMANDS OF ITS CUSTOMERS AND OUR SALES,
     PROFITABILITY AND RELATIONSHIPS WITH OUR CUSTOMERS WILL BE ADVERSELY
     AFFECTED.

         Kinergy depends on a small number of suppliers for the vast majority of
the ethanol that it sells. During the first six months of 2005, Kinergy's four
largest suppliers that provided 10% or more of total purchases made represented
approximately 26%, 21%, 21% and 11%, respectively, representing an aggregate of
approximately 79%, of the total ethanol Kinergy purchased for resale. During
2004, Kinergy's three largest suppliers that provided 10% or more of the total
purchases made represented approximately 27%, 23% and 14%, respectively,
representing an aggregate of approximately 64% of the total ethanol Kinergy
purchased for resale. We expect that Kinergy will continue to depend for the
foreseeable future upon a small number of suppliers for a significant majority
of the ethanol that it purchases. In addition, Kinergy sources the ethanol that
it sells primarily from suppliers in the Midwestern United States. The delivery
of the ethanol that Kinergy sells is therefore subject to delays resulting from
inclement weather and other conditions. Also, there is currently a substantial
demand for ethanol which has, for most of 2005, far exceeded ethanol production
capacities and Kinergy's management has, from time to time, found it very
difficult to satisfy all the demands for ethanol by Kinergy's customers. If any
of these suppliers is unable or declines for any reason to continue to supply
Kinergy with ethanol in adequate amounts, Kinergy may be unable to replace that
supplier and source other supplies of ethanol in a timely manner, or at all, to
satisfy the demands of its customers. If this occurs, our sales and
profitability and Kinergy's relationships with its customers will be adversely
affected.

                RISKS RELATING TO THE BUSINESS OF PEI CALIFORNIA

     THE COMPLETION OF CONSTRUCTION OF OUR PLANNED ETHANOL PRODUCTION FACILITIES
     WILL REQUIRE SIGNIFICANT ADDITIONAL FUNDING, WHICH WE EXPECT TO RAISE
     THROUGH DEBT AND EQUITY FINANCING. WE MAY NOT BE SUCCESSFUL IN RAISING
     ADEQUATE CAPITAL WHICH MAY FORCE US TO ABANDON CONSTRUCTION OF ONE OR MORE,
     OR EVEN ALL, OF OUR PLANNED ETHANOL PRODUCTION FACILITIES.

         In order to complete the construction of the various planned ethanol
production facilities, we will require significant additional funding. For
example, we anticipate that we will need to raise an additional $60.0 million in
debt financing to complete construction of our first ethanol production facility
in Madera County. We have no contracts with or binding commitments from any
bank, lender or financial institution for this debt financing. We may not be
able to obtain any funding from one or more lenders, or if funding is obtained,
that it will be on terms that we have anticipated or that are otherwise
acceptable to us. If we are unable to secure adequate debt financing, or debt
financing on acceptable terms is unavailable for any reason, we may be forced to
abandon our construction of one or more, or even all, of our planned ethanol
production facilities.


                                       10






     PEI CALIFORNIA HAS NOT CONDUCTED ANY SIGNIFICANT BUSINESS OPERATIONS AND
     HAS BEEN UNPROFITABLE TO DATE. IF PEI CALIFORNIA FAILS TO COMMENCE
     SIGNIFICANT BUSINESS OPERATIONS, IT WILL BE UNSUCCESSFUL, WILL DECREASE OUR
     OVERALL PROFITABILITY AND WE WILL HAVE FAILED TO ACHIEVE ONE OF OUR
     SIGNIFICANT GOALS.

         PEI California has not conducted any significant business operations
and has been unprofitable to date. Accordingly, there is no prior operating
history by which to evaluate the likelihood of PEI California's success or its
contribution to our overall profitability. PEI California may never complete
construction of an ethanol production facility and commence significant
operations or, if PEI California does complete the construction of an ethanol
production facility, PEI California may not be successful or contribute
positively to our profitability. If PEI California fails to commence significant
business operations, it will be unsuccessful and will decrease our overall
profitability and we will have failed to achieve one of our significant goals.

     THE MARKET PRICE OF ETHANOL IS VOLATILE AND SUBJECT TO SIGNIFICANT
     FLUCTUATIONS, WHICH MAY CAUSE OUR PROFITABILITY TO FLUCTUATE SIGNIFICANTLY.

         The market price of ethanol is dependent on many factors, including on
the price of gasoline, which is in turn dependent on the price of petroleum.
Petroleum prices are highly volatile and difficult to forecast due to frequent
changes in global politics and the world economy. The distribution of petroleum
throughout the world is affected by incidents in unstable political
environments, such as Iraq, Iran, Kuwait, Saudi Arabia, the former U.S.S.R. and
other countries and regions. The industrialized world depends critically on oil
from these areas, and any disruption or other reduction in oil supply can cause
significant fluctuations in the prices of oil and gasoline. We cannot predict
the future price of oil or gasoline and may establish unprofitable prices for
the sale of ethanol due to significant fluctuations in market prices. For
example, the price of ethanol declined by approximately 25% from its 2004
average price per gallon in only five months from January 2005 through May 2005.
In recent years, the prices of gasoline, petroleum and ethanol have all reached
historically unprecedented high levels. If the prices of gasoline and petroleum
decline, we believe that the demand for and price of ethanol may be adversely
affected. Fluctuations in the market price of ethanol may cause our
profitability to fluctuate significantly.

         We believe that the production of ethanol is expanding rapidly. There
are a number of new plants under construction and planned for construction, both
inside and outside California. We expect existing ethanol plants to expand by
increasing production capacity and actual production. Increases in the demand
for ethanol may not be commensurate with increasing supplies of ethanol. Thus,
increased production of ethanol may lead to lower ethanol prices. The increased
production of ethanol could also have other adverse effects. For example,
increased ethanol production could lead to increased supplies of co-products
from the production of ethanol, such as wet distillers grain, or WDG. Those
increased supplies could lead to lower prices for those co-products. Also, the
increased production of ethanol could result in increased demand for corn. This
could result in higher prices for corn and cause higher ethanol production costs
and, in the event that PEI California is unable to pass increases in the price
of corn to its customers, will result in lower profits. We cannot predict the
future price of ethanol or WDG. Any material decline in the price of ethanol or
WDG will adversely affect our sales and profitability.

     THE CONSTRUCTION AND OPERATION OF OUR PLANNED ETHANOL PRODUCTION FACILITIES
     MAY BE ADVERSELY AFFECTED BY ENVIRONMENTAL REGULATIONS AND PERMIT
     REQUIREMENTS.

         The production of ethanol involves the emission of various airborne
pollutants, including particulates, carbon monoxide, oxides of nitrogen and
volatile organic compounds. PEI California will be subject to extensive air,
water and other environmental regulations in connection with the construction
and operation of our planned ethanol production facilities. PEI California also
may be required to obtain various other water-related permits, such as a water


                                       11






discharge permit and a storm-water discharge permit, a water withdrawal permit
and a public water supply permit. If for any reason PEI California is unable to
obtain any of the required permits, construction costs for our planned ethanol
production facilities are likely to increase; in addition, the facilitiers may
not be fully constructed at all. It is also likely that operations at the
facilities will be governed by the federal regulations of the Occupational
Safety and Health Administration, or OSHA, and other regulations. Compliance
with OSHA and other regulations may be time-consuming and expensive and may
delay or even prevent sales of ethanol in California or in other states.

     VARIOUS RISKS ASSOCIATED WITH THE CONSTRUCTION OF OUR PLANNED ETHANOL
     PRODUCTION FACILITIES MAY ADVERSELY AFFECT OUR SALES AND PROFITABILITY.

         Delays in the construction of our planned ethanol production facilities
or defects in materials and/or workmanship may occur. Any defects could delay
the commencement of operations of the facilities, or, if such defects are
discovered after operations have commenced, could halt or discontinue operation
of a particular facility indefinitely. In addition, construction projects often
involve delays in obtaining permits and encounter delays due to weather
conditions, fire, the provision of materials or labor or other events. For
example, PEI California experienced a fire at its Madera County site during the
first quarter of 2004 which required repairs to areas and equipment damaged by
the fire. In addition, changes in interest rates or the credit environment or
changes in political administrations at the federal, state or local levels that
result in policy change towards ethanol or our project in particular, could
cause construction and operation delays. Any of these events may adversely
affect our sales and profitability.

         PEI California may encounter hazardous conditions at or near each of
its planned facility sites, including the Madera County site that may delay or
prevent construction of a particular facility. If PEI California encounters a
hazardous condition at or near a site, work may be suspended and PEI California
may be required to correct the condition prior to continuing construction. The
presence of a hazardous condition would likely delay construction of a
particular facility and may require significant expenditure of resources to
correct the condition. For example, W. M. Lyles Co., the company we have
selected to construct our Madera County ethanol production facility, may be
entitled to an increase in its fees and afforded additional time for performance
if it has been adversely affected by the hazardous condition. If PEI California
encounters any hazardous condition during construction, our sales and
profitability may be adversely affected.

         We have based our estimated capital resource needs on a design for our
first ethanol production facility in Madera County that we estimate will cost an
additional $60.0 million. The estimated cost of the facility is based on
preliminary discussions and estimates, but the final construction cost of the
facility may be significantly higher. Any significant increase in the final
construction cost of the facility will adversely affect our profitability,
liquidity and available capital resources.

     PEI CALIFORNIA'S DEPENDENCE ON AND AGREEMENTS WITH W. M. LYLES CO. FOR THE
     CONSTRUCTION OF OUR ETHANOL PRODUCTION FACILITY IN MADERA COUNTY COULD
     ADVERSELY AFFECT OUR LIQUIDITY AND AVAILABLE CAPITAL RESOURCES, OUR SALES
     AND OUR PROFITABILITY.

         PEI California will be highly dependent upon W. M. Lyles Co. to design
and build our ethanol production facility in Madera County. PEI California has
entered into agreements with W. M. Lyles Co. for the construction of this
facility. These agreements contain a number of provisions that are favorable to
W. M. Lyles Co. and unfavorable to PEI California. These agreements also include
a provision that requires PEI California to pay a termination fee of $5.0
million to W. M. Lyles Co. in addition to payment of all costs incurred by W. M.
Lyles Co. for services rendered through the date of termination, if PEI
California terminates it in favor of another contractor. Consequently, if PEI
California terminates these agreements, the requirement that it pay the


                                       12






termination fee and costs could adversely affect our liquidity and available
capital resources. In addition, if W. M. Lyles Co. has entered into or enters
into a construction contract with one or more other parties, it may be under
pressure to complete another project or projects and may prioritize the
completion of another project or projects ahead of our Madera County facility.
As a result, PEI California's ability to commence production of and sell ethanol
would be delayed, which would adversely affect our overall sales and
profitability.

     THE RAW MATERIALS AND ENERGY NECESSARY TO PRODUCE ETHANOL MAY BE
     UNAVAILABLE OR MAY INCREASE IN PRICE, ADVERSELY AFFECTING OUR SALES AND
     PROFITABILITY.

         The production of ethanol requires a significant amount of raw
materials and energy, primarily corn, water, electricity and natural gas. In
particular, we estimate that our Madera County ethanol production facility will
require approximately 12.5 million bushels or more of corn each year and
significant and uninterrupted supplies of water, electricity and natural gas.
The prices of corn, electricity and natural gas have fluctuated significantly in
the past and may fluctuate significantly in the future. In addition, droughts,
severe winter weather in the Midwest, where we expect to source corn, and other
problems may cause delays or interruptions of various durations in the delivery
of corn to California, reduce corn supplies and increase corn prices. Local
water, electricity and gas utilities may not be able to reliably supply the
water, electricity and natural gas that our Madera County facility will need or
may not be able to supply such resources on acceptable terms. In addition, if
there is an interruption in the supply of water or energy for any reason, we may
be required to halt ethanol production. We may not be able to successfully
anticipate or mitigate fluctuations in the prices of raw materials and energy
through the implementation of hedging and contracting techniques. PEI
California's hedging and contracting activities may not lower its prices of raw
materials and energy, and in a period of declining raw materials or energy
prices, these hedging and contracting strategies may result in PEI California
paying higher prices than its competitors. In addition, PEI California may be
unable to pass increases in the prices of raw materials and energy to its
customers. Higher raw materials and energy prices will generally cause lower
profit margins and may even result in losses. Accordingly, our sales and
profitability may be significantly and adversely affected by the prices and
supplies of raw materials and energy.

                        RISKS RELATED TO OUR COMMON STOCK

     OUR COMMON STOCK HAS A SMALL PUBLIC FLOAT AND SHARES OF OUR COMMON STOCK
     ELIGIBLE FOR PUBLIC SALE COULD CAUSE THE MARKET PRICE OF OUR STOCK TO DROP,
     EVEN IF OUR BUSINESS IS DOING WELL, AND MAKE IT DIFFICULT FOR US TO RAISE
     ADDITIONAL CAPITAL THROUGH SALES OF EQUITY SECURITIES.

         As of October 28, 2005, we had outstanding approximately 28.7 million
shares of our common stock. Approximately 25.3 million of these shares were
restricted under the Securities Act of 1933, including approximately 9.3 million
shares beneficially owned, in the aggregate, by our executive officers,
directors and 10% stockholders. Accordingly, our common stock has a public float
of approximately 3.4 million shares held by a relatively small number of public
investors.

         We are in the process of registering for resale approximately 11.8
million shares of our common stock, including shares of our common stock
underlying warrants. If and when a registration statement covering these shares
of common stock is declared effective, holders of these shares will be
permitted, subject to few limitations, to freely sell these shares of common
stock. As a result of our small public float, sales of substantial amounts of
common stock, including shares issued upon the exercise of stock options or
warrants, or an anticipation that such sales could occur, may materially and
adversely affect prevailing market prices for our common stock. Any adverse
effect on the market price of our common stock could make it difficult for us to
raise additional capital through sales of equity securities at a time and at a
price that we deem appropriate.


                                       13






     OUR STOCK PRICE IS HIGHLY VOLATILE, WHICH COULD RESULT IN SUBSTANTIAL
     LOSSES FOR INVESTORS PURCHASING SHARES OF OUR COMMON STOCK AND IN
     LITIGATION AGAINST US.

         The market price of our common stock has fluctuated significantly in
the past and may continue to fluctuate significantly in the future. The market
price of our common stock may continue to fluctuate in response to one or more
of the following factors, many of which are beyond our control:

         o        the volume and timing of the receipt of orders for ethanol
                  from major customers;
         o        competitive pricing pressures;
         o        our ability to produce, sell and deliver ethanol on a
                  cost-effective and timely basis;
         o        our inability to obtain construction, acquisition, capital
                  equipment and/or working capital financing;
         o        the introduction and announcement of one or more new
                  alternatives to ethanol by our competitors;
         o        changing conditions in the ethanol and fuel markets;
         o        changes in market valuations of similar companies;
         o        stock market price and volume fluctuations generally;
         o        regulatory developments or increased enforcement;
         o        fluctuations in our quarterly or annual operating results;
         o        additions or departures of key personnel; and
         o        future sales of our common stock or other securities.

         Furthermore, we believe that the economic conditions in California and
other states, as well as the United States as a whole, could have a negative
impact on our results of operations. Demand for ethanol could also be adversely
affected by a slow-down in overall demand for oxygenate and gasoline additive
products. The levels of our ethanol production and purchases for resale will be
based upon forecasted demand. Accordingly, any inaccuracy in forecasting
anticipated revenues and expenses could adversely affect our business.
Furthermore, we recognize revenues from ethanol sales at the time of delivery.
The failure to receive anticipated orders or to complete delivery in any
quarterly period could adversely affect our results of operations for that
period. Quarterly results are not necessarily indicative of future performance
for any particular period, and we may not experience revenue growth or
profitability on a quarterly or an annual basis.

         The price at which you purchase shares of our common stock may not be
indicative of the price that will prevail in the trading market. You may be
unable to sell your shares of common stock at or above your purchase price,
which may result in substantial losses to you and which may include the complete
loss of your investment. In the past, securities class action litigation has
often been brought against a company following periods of stock price
volatility. We may be the target of similar litigation in the future. Securities
litigation could result in substantial costs and divert management's attention
and our resources away from our business. Any of the risks described above could
adversely affect our sales and profitability and also the price of our common
stock.


                                       14






                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

         This prospectus contains forward-looking statements, including
statements concerning future conditions in the electronic components and
communications equipment industries, and concerning our future business,
financial condition, operating strategies, and operational and legal risks. We
use words like "believe," "expect," "may," "will," "could," "seek," "estimate,"
"continue," "anticipate," "intend," "goal," "future," "plan" or variations of
those terms and other similar expressions, including their use in the negative,
to identify forward-looking statements. You should not place undue reliance on
these forward-looking statements, which speak only as to our expectations as of
the date of this prospectus. These forward-looking statements are subject to a
number of risks and uncertainties, including those identified under "Risk
Factors" and elsewhere in this prospectus. Although we believe that the
expectations reflected in these forward-looking statements are reasonable,
actual conditions in the ethanol production and distribution industries, and
actual conditions and results in our business, could differ materially from
those expressed in these forward-looking statements. In addition, none of the
events anticipated in the forward-looking statements may actually occur. Any of
these different outcomes could cause the price of our common stock to decline
substantially. Except as required by law, we undertake no duty to update any
forward-looking statement after the date of this prospectus, either to conform
any statement to reflect actual results or to reflect the occurrence of
unanticipated events.

                                 USE OF PROCEEDS


         We will not receive any of the proceeds from the sale of shares of our
common stock in this offering. Rather, all proceeds will be received by selling
security holders. Ryan W. Turner, our Chief Operating Officer and Secretary, is
a named co-beneficiary of the Turner Family Trust dated February 18, 2004, one
of the selling security holders.


                                 DIVIDEND POLICY

         We have not declared or paid any cash dividends on our capital stock in
the past, and we do not anticipate declaring or paying cash dividends on our
common stock in the foreseeable future.

         We will pay dividends on our common stock only if and when declared by
our board of directors. Our board of directors' ability to declare a dividend is
subject to restrictions imposed by Delaware law. In determining whether to
declare dividends, the board of directors will consider these restrictions as
well as our financial condition, results of operations, working capital
requirements, future prospects and other factors it considers relevant.


                                       15






                           PRICE RANGE OF COMMON STOCK


         Our common stock has been traded on the Nasdaq National Market under
the symbol "PEIX" since October 10, 2005. Prior to October 10, 2005 and since
March 24, 2005, our common stock traded on the Nasdaq Capital Market (formerly,
the Nasdaq SmallCap Market) under the symbol "PEIX." Prior to March 24, 2005,
our common stock traded on the Nasdaq SmallCap Market under the symbol "ACTY."
The table below shows, for each fiscal quarter indicated, the high and low
closing prices for shares of our common stock. This information has been
obtained from The Nasdaq Stock Market. The prices shown reflect inter-dealer
prices, without retail mark-up, mark-down or commission, and may not necessarily
represent actual transactions.

                                                                HIGH       LOW
                                                              -------     ------
YEAR ENDED DECEMBER 31, 2003
   First Quarter...........................................   $  5.05     $ 1.35
   Second Quarter..........................................      2.80       1.80
   Third Quarter...........................................      2.90       1.75
   Fourth Quarter..........................................      3.90       2.35
YEAR ENDED DECEMBER 31, 2004
   First Quarter...........................................   $  2.61     $ 1.70
   Second Quarter..........................................      6.09       1.62
   Third Quarter...........................................      5.71       4.50
   Fourth Quarter..........................................      6.75       4.48
YEAR ENDING DECEMBER 31, 2005
   First Quarter...........................................   $ 10.25     $ 5.49
   Second Quarter..........................................     12.94       8.58
   Third Quarter...........................................     11.20       7.78
   Fourth Quarter (through October 28, 2005)...............     10.70       7.71

         As of October 28, 2005, we had 28,664,146 shares of common stock
outstanding held of record by approximately 500 stockholders. These holders of
record include depositories that hold shares of stock for brokerage firms which,
in turn, hold shares of stock for numerous beneficial owners. On October 28,
2005, the closing sale price of our common stock on the Nasdaq National Market
was $9.05 per share.


                                       16






                                 CAPITALIZATION

         The following table sets forth our capitalization as of June 30, 2005.
The information in the table below should be read in conjunction with our
consolidated financial statements and related notes beginning on page F-1 of
this prospectus.


                                                                           JUNE 30, 2005
                                                                           (AS RESTATED)
                                                                           ------------
                                                                        
Long-term debt, less current portion .................................     $  2,887,947
                                                                           ------------
Stockholders' equity:
   Preferred Stock, $0.001 par value per share, 10,000,000 shares
     authorized; no shares issued and outstanding ....................               --
   Common Stock, $0.001 par value, 100,000,000 shares authorized;
     28,608,491 shares issued and outstanding ........................           28,608
   Additional paid-in capital ........................................       42,119,996
   Unvested consulting expense .......................................       (1,851,114)
   Due from stockholders .............................................             (600)
   Accumulated deficit ...............................................       (7,545,007)
                                                                           ------------
     Total stockholders' equity ......................................       32,751,883
                                                                           ------------
       Total capitalization ..........................................     $ 35,693,830
                                                                           ============


                                           17






                 SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA

         The following financial data should be read in conjunction with the
consolidated financial statements and the notes to those statements beginning on
page F-1 of this prospectus, and the section entitled "Management's Discussion
and Analysis of Financial Condition and Results of Operations" included
elsewhere in this prospectus. The consolidated statements of operations data for
the six months June 30, 2005 and 2004 and the consolidated balance sheet data as
of June 30, 2005 and 2004 are derived from unaudited financial statements
included in this prospectus that, in the opinion of our management, reflect all
adjustments, consisting only of normal recurring adjustments, necessary to
present fairly the financial data for these periods.

         The consolidated statements of operations data for the years ended
December 31, 2004 and 2003 and the consolidated balance sheet data at December
31, 2004 and 2003 are derived from the consolidated audited financial statements
included in this prospectus. The historical results that appear below are not
necessarily indicative of results to be expected for any future periods.


                                                                      SIX MONTHS ENDED                        YEAR ENDED
                                                                           JUNE 30,                          DECEMBER 31,
                                                                ------------------------------      ------------------------------
                                                                    2005
                                                                (AS RESTATED)         2004              2004              2003
                                                                ------------      ------------      ------------      ------------
                                                                                                          
CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
Net sales .................................................     $ 25,116,430      $     16,003      $     19,764      $  1,016,594
Cost of goods sold ........................................       24,917,278            10,789            12,523           946,012
                                                                ------------      ------------      ------------      ------------
Gross profit ..............................................          199,152             5,214             7,241            70,582
Selling, general and administrative expenses ..............        1,792,668           427,058         1,070,010           647,731
Services rendered in connection with feasibility study ....          852,250                --                --                --
Non-cash compensation for consulting fees .................        1,343,636           517,500         1,207,500                --
                                                                ------------      ------------      ------------      ------------
Loss from operations ......................................       (3,789,402)         (939,344)       (2,270,269)         (577,149)
Total other expense .......................................          (89,559)         (266,944)         (530,698)         (279,930)
                                                                ------------      ------------      ------------      ------------
Loss from operations before income taxes ..................       (3,878,961)       (1,206,288)       (2,800,967)         (857,079)
Provision for income taxes ................................            4,800             2,400             1,600             1,600
                                                                ------------      ------------      ------------      ------------
Net loss ..................................................     $ (3,883,761)     $ (1,208,688)     $ (2,802,567)     $   (858,679)
                                                                ============      ============      ============      ============
Loss per share, basic and diluted .........................     $      (0.18)     $      (0.10)     $      (0.23)     $      (0.09)
                                                                ============      ============      ============      ============
Weighted-average shares outstanding, basic and diluted ....       21,415,102        11,927,493        12,396,895         9,578,866
                                                                ============      ============      ============      ============
CONSOLIDATED BALANCE SHEET DATA:
Cash and cash equivalents .................................     $ 16,427,839      $    138,048      $         42      $    249,084
Working capital (deficit) .................................       15,734,748           311,096        (1,024,747)         (357,576)
Total assets ..............................................       40,685,355         7,786,802         7,179,263         6,559,634
Stockholders' equity ......................................       32,751,883         2,387,729         1,355,732         1,367,828


         No cash dividends on our common stock were declared during any of the
periods presented above.

         Various factors materially affect the comparability of the information
presented in the above table. These factors relate primarily to a Share Exchange
Transaction that was consummated on March 23, 2005 with the shareholders of PEI
California and the holders of the membership interests of each of Kinergy and
ReEnergy pursuant to which we acquired all of the issued and outstanding capital
stock of PEI California and all of the outstanding membership interests of
Kinergy and ReEnergy. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations - Overview."


                                           18






            UNAUDITED CONDENSED CONSOLIDATED PRO FORMA FINANCIAL DATA

         The following tables present our unaudited condensed consolidated pro
forma financial data for the six months ended June 30, 2005 and for the year
ended December 31, 2004. You should read this financial data together with
"Unaudited Condensed Consolidated Pro Forma Financial Data," "Selected
Historical Consolidated Financial Data," "Management's Discussion and Analysis
of Financial Condition and Results of Operations," and our historical audited
and unaudited consolidated financial statements and the related notes thereto
and the historical audited financial statements of Kinergy and ReEnergy
appearing elsewhere in this prospectus.

         On March 23, 2005, we completed a Share Exchange Transaction with the
shareholders of PEI California and the holders of the membership interests of
each of Kinergy and ReEnergy, pursuant to which we acquired all of the issued
and outstanding capital stock of PEI California and all of the outstanding
membership interests of Kinergy and ReEnergy. This transaction has been
accounted for as a reverse acquisition whereby PEI California is the accounting
acquiror. Accordingly, the unaudited condensed consolidated statements of
operations data for the year ended December 31, 2004 give effect to the
acquisition by PEI California of Accessity, Kinergy and ReEnergy as if the
acquisitions had been consummated on January 1, 2004. Pro forma condensed
consolidated balance sheet data is not presented because the balance sheets of
Accessity, Kinergy and ReEnergy and related purchase accounting adjustments are
consolidated and included in the financial statements included in our quarterly
report on Form 10-QSB for the quarterly period ended June 30, 2005 filed with
the Securities and Exchange Commission on August 15, 2005. Pro forma adjustments
for Accessity Corp. are not included because they would have no material impact
on the pro forma financial information presented.

         The financial information for Pacific Ethanol contained on the Pro
Forma Condensed Consolidated Statements of Operations for the Six Months ended
June 30, 2005 set forth below is comprised of financial information for Kinergy
and ReEnergy for the period beginning on March 24, 2005 and ending on June 30,
2005 and financial information for PEI California for the period beginning on
January 1, 2005 and ending on June 30, 2005.

         The acquisition was accounted for under the purchase method of
accounting in accordance with accounting principles generally accepted in the
United States. Under this method, tangible and identifiable intangible assets
acquired and liabilities assumed are recorded at their fair values based on the
valuation by an independent valuation firm and its determination of the excess
consideration given allocated between the identifiable intangible assets and
goodwill. The excess of the purchase price, plus estimated fees and expenses
related to the acquisitions, over the fair value of net assets acquired are
recorded as goodwill.

         The summary unaudited condensed consolidated pro forma financial data
are presented for illustrative purposes only and do not represent what our
results of operations actually would have been if the transactions referred to
above had occurred as of the dates indicated or what our results of operations
will be for future periods. The presented information does not include certain
cost savings and operational synergies that we expect to achieve upon fully
consolidating our acquisitions.


                                           19







                               PACIFIC ETHANOL, INC., REENERGY, LLC AND KINERGY MARKETING, LLC
                            PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                                                SIX MONTHS ENDED JUNE 30, 2005

                                                                                     PACIFIC       PRO FORMA      PRO FORMA
                                                      REENERGY         KINERGY       ETHANOL      ADJUSTMENTS     COMBINED(1)
                                                     ------------   ------------   ------------   ------------   ------------
                                                                                                  
CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
Net sales ......................................     $         --   $ 23,605,252   $ 25,116,430   $         --   $ 48,721,682
Cost of goods sold .............................               --     23,207,602     24,917,278             --     48,124,880
                                                     ------------   ------------   ------------   ------------   ------------
Gross profit ...................................               --        397,650        199,152             --        596,802
Selling, general and administrative expenses ...              346         72,240      1,792,668        320,281      2,185,535
Services rendered in connection with feasibility
  study ........................................               --             --             --        852,250        852,250
Non-cash compensation and consulting fees ......               --             --      1,343,636        246,864      1,590,500
                                                     ------------   ------------   ------------   ------------   ------------
Net income (loss) from operations ..............             (346)       325,410     (2,937,152)    (1,419,395)    (4,031,483)
Total other income (expense) ...................               --            616        (89,559)            --        (88,943)
                                                     ------------   ------------   ------------   ------------   ------------
Net income (loss) from operations before
   income taxes ................................             (346)       326,026     (3,026,711)    (1,419,395)    (4,120,426)
Provision for income taxes .....................              800             --          4,800             --          5,600
                                                     ------------   ------------   ------------   ------------   ------------
Net income (loss) ..............................     $     (1,146)  $    326,026   $ (3,031,511)  $ (1,419,395)  $ (4,126,026)
                                                     ============   ============   ============   ============   ============
Loss per share, basic and diluted (2) ..........                                   $      (0.22)                 $      (0.15)
                                                                                   ============                  ============
Weighted-average shares outstanding, basic
  and diluted ..................................                                     13,710,197                    27,799,611
                                                                                   ============                  ============


----------
(1)    For an explanation of the pro forma adjustments see Notes to Unaudited
       Pro Forma Combined Consolidated Statements of Operations for the Six
       Months Ended June 30, 2005 on page F-58.
(2)    The following table summarizes the combined pro forma basic and diluted
       loss per share as if the acquisitions had occurred as of January 1, 2005:


                                                                                      PACIFIC        PRO FORMA      PRO FORMA
                                                       REENERGY        KINERGY        ETHANOL       ADJUSTMENTS     COMBINED(a)
                                                      ----------     ----------     -----------     -----------     -----------
                                                                                                     
Loss per share ..................................     $       --     $       --     $     (0.22)    $        --     $     (0.15)
                                                      ----------     ----------     -----------     -----------     -----------
Numerator:
     Net income (loss) attributable to
     common stockholders ........................         (1,146)       326,026      (3,031,511)     (1,419,395)     (4,126,026)
                                                      ----------     ----------     -----------     -----------     -----------
Denominator:
     Weighted average number of common shares
     outstanding during the period, basic .......             --             --      13,710,197       7,089,414      20,799,611
     Additional weighted average common
     shares if private placement occurred at
     January 1, 2005 (considered necessary to
     complete acquisitions) .....................             --             --              --       7,000,000       7,000,000
                                                      ----------     ----------     -----------     -----------     -----------
Adjusted weighted average shares ................             --             --      13,710,197      14,089,414      27,799,611
                                                      ----------     ----------     -----------     -----------     -----------
Basic and diluted loss per share ................     $       --     $       --     $     (0.22)    $    (0.10)     $     (0.15)
                                                      ==========     ==========     ===========     ===========     ===========


----------
(a)      For an explanation of the pro forma adjustments see Notes to Unaudited
         Pro Forma Combined Consolidated Statements of Operations for the Six
         Months Ended June 30, 2005 on page F-58.


                                                             21







                                     PACIFIC ETHANOL CALIFORNIA, INC., REENERGY, LLC AND
                                                    KINERGY MARKETING, LLC
                            PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                                                 YEAR ENDED DECEMBER 31, 2004

                                                                                     PEI          PRO FORMA      PRO FORMA
                                                     REENERGY      KINERGY        CALIFORNIA     ADJUSTMENTS     COMBINED(1)
                                                     --------    ------------    ------------    -----------    ------------
                                                                                                 
CONSOLIDATED STATEMENTS OF OPERATIONS DATA:
Net sales ......................................     $     --    $ 82,790,404    $     19,764    $        --    $ 82,810,168
Cost of goods sold .............................           --      79,580,897          12,523             --      79,593,420
                                                     --------    ------------    ------------    -----------    ------------
Gross profit ...................................           --       3,209,507           7,241             --       3,216,748
Selling, general and administrative expenses ...        9,854         275,588       1,070,010      1,331,000       2,686,452
Services rendered in connection with feasibility
  study ........................................           --              --              --        852,250         852,250
Non-cash compensation and consulting fees ......           --              --       1,207,500      1,474,250       2,681,750
                                                     --------    ------------    ------------    -----------    ------------
Net income (loss) from operations ..............       (9,854)      2,933,919      (2,270,269)    (3,657,500)     (3,003,704)
Total other expense ............................           --          (4,837)       (530,698)            --        (535,535)
                                                     --------    ------------    ------------    -----------    ------------
Net income (loss) from operations before
   income taxes ................................       (9,854)      2,929,082      (2,800,967)    (3,657,500)     (3,539,239)
Provision for income taxes .....................          800              --           1,600             --           2,400
                                                     --------    ------------    ------------    -----------    ------------
Net income (loss) ..............................     $(10,654)   $  2,929,082    $ (2,802,567)   $(3,657,500)   $ (3,541,639)
                                                     ========    ============    ============    ===========    ============
Loss per share, basic and diluted (2) ..........                                 $      (0.23)                  $      (0.13)
                                                                                 ============                   ============
Weighted-average shares outstanding, basic
  and diluted ..................................                                   12,396,895                     26,486,309
                                                                                 ============                   ============

----------
(1)    For an explanation of the pro forma adjustments see Notes to Unaudited
       Pro Forma Combined Consolidated Statements of Operations for the Six
       Months Ended June 30, 2005 on page F-60.
(2)    The following table summarizes the combined pro forma basic and diluted
       loss per share as if the acquisitions had occurred as of January 1, 2004:

                                                                                  PEI          PRO FORMA      PRO FORMA
                                                  REENERGY       KINERGY       CALIFORNIA     ADJUSTMENTS     COMBINED(a)
                                                -----------    -----------    -----------     -----------    -----------
Loss per share ................................ $        --    $        --    $     (0.23)    $        --    $     (0.13)
                                                -----------    -----------    -----------     -----------    -----------
Numerator:
   Net income (loss) attributable to
   common stockholders ........................    (10,654)      2,929,082     (2,802,567)     (3,657,500)    (3,541,639)
                                                -----------    -----------    -----------     -----------    -----------
Denominator:
   Weighted average number of common
   shares outstanding during the period,
   basic ......................................                                12,396,895       7,089,414     19,486,309
   Additional weighted average common
   shares if private placement occurred at
   January 1, 2004 (considered necessary to
   complete acquisitions) .....................                                        --       7,000,000      7,000,000
                                                                              -----------     -----------    -----------
Adjusted weighted average shares ..............                                12,396,895      14,089,414     26,486,309
                                                                              -----------     -----------    -----------
Basic and diluted loss per share ..............                               $     (0.23)    $     (0.26)   $     (0.13)
                                                                              ===========     ===========    ===========

----------
(a)      For an explanation of the pro forma adjustments see Notes to Unaudited
         Pro Forma Combined Consolidated Statements of Operations for the Six
         Months Ended June 30, 2005 on page F-60.


                                                             22






                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following discussion and analysis should be read in conjunction
with our condensed consolidated financial statements and notes to financial
statements included elsewhere in this prospectus. This prospectus and our
condensed consolidated financial statements and notes to financial statements
contain forward-looking statements, which generally include the plans and
objectives of management for future operations, including plans and objectives
relating to our future economic performance and our current beliefs regarding
revenues we might generate and profits we might earn if we are successful in
implementing our business strategies. The forward-looking statements and
associated risks may include, relate to or be qualified by other important
factors, including, without limitation:

         o        the projected growth or contraction in the ethanol market in
                  which we operate;
         o        fluctuations in the market price of ethanol;
         o        our business strategy for expanding, maintaining or
                  contracting our presence in this market;
         o        our ability to obtain the necessary financing to complete
                  construction of our planned ethanol production facilities,
                  including our facility in Madera County, California;
         o        anticipated trends in our financial condition and results of
                  operations; and
         o        our ability to distinguish ourselves from our current and
                  future competitors.

         We do not undertake to update, revise or correct any forward-looking
statements.

         Any of the factors described above or in the "Risk Factors" section
could cause our financial results, including our net income or loss or growth in
net income or loss to differ materially from prior results, which in turn could,
among other things, cause the price of our common stock to fluctuate
substantially.

OVERVIEW

         Our primary goal is to become a leader in the production, marketing and
sale of ethanol and other renewable fuels in the Western United States.

         Through our wholly-owned subsidiary, Kinergy Marketing, LLC, or
Kinergy, we are currently engaged in the business of marketing ethanol in the
Western United States. We provide transportation, storage and delivery of
ethanol through third-party service providers. We sell ethanol primarily in
California, Nevada, Arizona and Oregon and have extensive customer relationships
throughout the Western United States and extensive supplier relationships
throughout the Western and Midwestern United States. We do not currently produce
any ethanol that we sell. Until we commence the production of ethanol, if at
all, we expect our operations to consist primarily of the marketing and sale of
ethanol produced by third-parties. Accordingly, we expect that unless and until
we complete the construction of our initial ethanol production facility in
Madera County our consolidated net sales will consist solely of net sales
generated by Kinergy. We anticipate that our net sales will grow in the
long-term as demand for ethanol increases and as a result of our marketing
agreements with third-party ethanol producers.

         We believe that we have a competitive advantage due to the market niche
that we have developed by supplying ethanol to customers in several major
metropolitan and rural markets in California and other Western states. We also
believe that the experience of our management over the past two decades and the
operations Kinergy has conducted over the past four years have enabled us to
establish valuable relationships in the ethanol marketing industry.


                                       23






         Through our wholly-owned subsidiary, Pacific Ethanol California, Inc.,
or PEI California, we are constructing an ethanol production facility in Madera
County to begin the production and sale of ethanol and its co-products if we are
able to secure all the necessary financing to complete construction of this
facility. To date, we have not obtained all of this financing. See "Risk Factors
- Risks Relating to the Business of PEI California." We also intend to construct
or otherwise acquire additional ethanol production facilities as financing
resources and business prospects make the construction or acquisition of these
facilities advisable. PEI California has, to date, not conducted any significant
business operations other than the acquisition of real property located in
Madera County, on which we are constructing our first ethanol production
facility.

         Our wholly-owned subsidiary, ReEnergy, LLC, or ReEnergy, does not
presently have any significant business operations or plans but does hold an
option to acquire real property in Visalia, California, on which we intend to
build an ethanol production facility.

         Currently, ethanol represents only up to 3% of the total annual
gasoline supply in the United States. We believe that the ethanol industry has
substantial room to grow to reach what we estimate is an achievable level of at
least 10% of the total annual gasoline supply in the United States. An increase
in the demand for ethanol from California's current level of 5.7% to at least
10% of total annual gasoline supply would result in demand for approximately 700
million additional gallons of ethanol, representing an increase in annual demand
in California of approximately 75%. An additional 700 million gallons of ethanol
would represent an increase in annual demand of approximately 18% for the entire
United States.

         Kinergy has two principal methods of conducting its ethanol marketing
and sales activities: direct sales and inventory sales. Kinergy's first method
of marketing and selling ethanol involves direct sales through which suppliers
deliver ethanol directly via rail to Kinergy's customers. For direct sales,
Kinergy typically matches ethanol purchase and sale contracts of like quantities
and delivery periods. These back-to-back direct sales typically involve no price
risks to Kinergy that otherwise may result from fluctuations in the market price
of ethanol. Kinergy's second method of marketing and selling ethanol involves
truck deliveries from inventory purchased by Kinergy in advance. For inventory
sales, as with direct sales, Kinergy typically matches ethanol purchase and sale
contracts of like quantities. However, timing differences do exist and
consequently, a back-to-back inventory sale may lag by up to two or more weeks.
This time lag results from inventory transit and turnover times. As a result,
Kinergy may supply ethanol under new inventory sales contracts from existing
inventory. These back-to-back inventory sales therefore involve some price risks
to Kinergy resulting from potential fluctuations in the market price of ethanol.

         We believe that the only consistent price risk to Kinergy is currently
inventory risk. Management seeks to optimize transitions to new inventory sales
contracts and reduce the effects of declining ethanol prices by managing
inventory as carefully as possible to minimize inventory levels in anticipation
of declining ethanol prices. In addition, management seeks to maximize inventory
levels in anticipation of rising ethanol prices. Because Kinergy increases
inventory levels in anticipation of rising ethanol prices and decreases
inventory levels in anticipation of declining ethanol prices, it is subject to
the risk of ethanol prices moving in unanticipated directions, which could
result in declining or even negative gross profit margins over certain periods
of time, but also enables Kinergy to potentially benefit from above-normal gross
profit margins.

         Over the past few years, the market price of ethanol has experienced
significant fluctuations. More recently, the price of ethanol declined by
approximately 25% from its 2004 average price per gallon in five months from
January 2005 through May 2005 and reversed this decline and increased to
approximately 55% above its 2004 average price per gallon in four months from
June 2005 through September 2005. We believe that the market price of ethanol
will, for the foreseeable future, continue to experience significant
fluctuations which may cause our future results of operations to fluctuate
significantly. As a result, our historical results of operations may not be
predictive of our future results of operations.


                                       24






         Historically, Kinergy's gross profit margins have averaged between 2.0%
and 4.4%. Kinergy's gross profit margin in 2004 was 3.9%. We believe that
Kinergy's future gross profit margins will be lower than historical levels for
two principal reasons. First, higher ethanol sales volumes and increased
competition in the ethanol market have reduced margins, and we believe will
continue to reduce margins, as compared to historical levels. Second, Kinergy is
emphasizing direct sales to a greater degree. Direct sales ordinarily have gross
profit margins of approximately 1.0% over periods of one year or more, a level
that is consistent with our recent ethanol marketing agreements with Front Range
Energy, LLC and Phoenix Bio-Industries, LLC, and, we believe, with the ethanol
marketing industry as a whole. Inventory sales ordinarily have base gross profit
margins of approximately 1.0% to 2.0%, assuming stability in the price of
ethanol, over periods of one year or more. We believe that, for our inventory
sales, gross profit margins above or below this range likely result from
fluctuations in the market price of ethanol. Historically, Kinergy's sales were
comprised to a greater degree of inventory sales that often involved the buying
and selling of ethanol based on anticipated trends in the market price of
ethanol. These inventory sales represented higher-risk positions but enabled
Kinergy to achieve higher margin levels, as compared to direct sales, as a
result of correctly anticipating fluctuations in the market price of ethanol. As
a result of highly-volatile ethanol prices, we are unable to estimate Kinergy's
future gross profit margins from inventory sales. However, we believe that over
longer periods of up to a year or more, our gross profit margin from inventory
sales is unlikely to exceed our historic high average gross profit margin of
4.4%.

         If we are able to complete our ethanol production facility in Madera
County and commence producing ethanol, we expect our gross profit margins for
ethanol that we produce to be substantially higher than our gross profit margins
for Kinergy's direct sales and inventory sales activities. However, any gross
profits that we realize from the production of ethanol will be highly dependent
upon the prevailing market price of ethanol at the time of sale. Moreover, in
light of the recent and expected future volatility in the price of ethanol, we
are now, and expect for the foreseeable future to be, unable to estimate our
gross profit margins resulting from the sale of ethanol that we may produce.

         Kinergy's gross profit margin declined by 56% from 3.9% in 2004 to 1.7%
in the first quarter of 2005 and declined further by 82% from 3.9% in 2004 to
0.7% in the second quarter of 2005. Kinergy's gross profit margin for the full
six months ended June 30, 2005 declined by 79% from 3.9% in 2004 to 0.8%.
Kinergy's gross profit margin in the first quarter of 2005 is generally
reflective of the contracted margins for that period. The decline in Kinergy's
gross profit margin in the second quarter of 2005 resulted primarily from the
transition from inventory sales contracts ending in the first quarter of 2005 to
new inventory sales contracts beginning in the second quarter of 2005 during a
period of rapidly declining market prices. As discussed above, because of the
time lag in delivering ethanol under new inventory sales contracts, Kinergy sold
ethanol under these contracts from existing inventory that was purchased at
levels higher than the prevailing market price at the time of sale.

         Management correctly anticipated a softening in the price ethanol in
early 2005, but neither management nor, we believe, the ethanol industry as a
whole, anticipated the speed and the extent of the decline in the price of
ethanol from January 2005 through May 2005. As a result, Kinergy was forced to
sell some ethanol at negative gross profit levels following the rapid and
extensive decline in the price of ethanol. In the second quarter of 2005, and
before ethanol prices increased to levels significantly higher than their recent
lows, Kinergy sold much of this ethanol inventory that was acquired at prices
higher than those prevailing at the time of sale. Accordingly, despite the
general increase in ethanol prices during the second quarter of 2005, this
inventory and these sales still had the effect of depressing Kinergy's gross
profit margin to 0.7% for the entire second quarter of 2005 and to 0.8% for the
six months ended June 30, 2005. However, we believe that, as a result of the
substantial increase in the price of ethanol during the third quarter of 2005,
our gross profit margin for the third quarter of 2005 will be significantly
higher than our gross profit margins for either the first or second quarters of
2005.


                                       25






         Management decided to maintain net long ethanol positions in the first
and second quarters of 2005 as a result of a confluence of factors, including
its expectation of increased prices of gasoline and petroleum and anticipated
favorable federal legislation that we expected would increase the demand for and
price of ethanol over the short- and longer-terms. We believe that these factors
were, however, outweighed by a sudden but short-lived excess of ethanol supplied
to the market by a number of new ethanol production facilities. We believe that
the sudden and short-lived excess of ethanol supplied to the market coupled with
higher market-wide inventory levels caused the rapid and steep decline in the
price of ethanol. Following its rapid decline during January 2005 through May
2005, the price of ethanol reversed and subsequently increased to unprecedented
high levels from June 2005 through September 2005. We believe that this increase
in the price of ethanol demonstrates that the fundamental factors considered by
management in deciding to maintain net long ethanol positions ultimately were
the prevailing forces in driving the price of ethanol to unprecedented high
levels. In addition, we believe that these factors contributed and will continue
to contribute to the market's relatively quick absorption of the additional
supply of ethanol that was, and that continues to be, supplied to the market by
new ethanol production facilities.

SHARE EXCHANGE TRANSACTION

         On March 23, 2005, we completed a share exchange transaction, or the
Share Exchange Transaction, with the shareholders of PEI California, and the
holders of the membership interests of each of Kinergy and ReEnergy, pursuant to
which we acquired all of the issued and outstanding shares of capital stock of
PEI California and all of the outstanding membership interests of each of
Kinergy and ReEnergy. Immediately prior to the consummation of the share
exchange, our predecessor, Accessity, reincorporated in the State of Delaware
under the name Pacific Ethanol, Inc. through a merger of Accessity with and into
its then-wholly-owned Delaware subsidiary named Pacific Ethanol, Inc., which was
formed for the purpose of effecting the reincorporation. We are the surviving
entity resulting from the reincorporation merger and have three principal
wholly-owned subsidiaries: Kinergy, PEI California and ReEnergy.

         In connection with the Share Exchange Transaction, we issued an
aggregate of 20,610,987 shares of common stock to the shareholders of PEI
California, 3,875,000 shares of common stock to the limited liability company
member of Kinergy and an aggregate of 125,000 shares of common stock to the
limited liability company members of ReEnergy. In addition, holders of options
and warrants to acquire an aggregate of 3,157,587 shares of common stock of PEI
California were, following the consummation of the Share Exchange Transaction,
deemed to hold warrants to acquire an equal number of our shares of common
stock. Also, a holder of a promissory note convertible into an aggregate of
664,879 shares of common stock of PEI California was, following the consummation
of the Share Exchange Transaction, entitled to convert the note into an equal
number of shares of our common stock.

         The Share Exchange Transaction has been accounted for as a reverse
acquisition whereby PEI California is deemed to be the accounting acquiror. As a
result, our results of operations for the six months ended June 30, 2004 and the
fiscal years 2004 and 2003 consist of the operations of PEI California only. We
have consolidated the results of Accessity, Kinergy and ReEnergy beginning March
23, 2005, the date of the Share Exchange Transaction. Accordingly, our results
of operations for the six months ended June 30, 2005 consist of the operations
of PEI California for the entire six month period and the operations of
Accessity, Kinergy and ReEnergy from March 23, 2005 through June 30, 2005.


                                       26






         PEI California has, to date, not conducted any significant business
operations other than the acquisition of real property located in Madera County
on which we are constructing our first ethanol production facility. ReEnergy
does not presently have any significant business operations or plans but does
hold an option to acquire real property in Visalia, California, on which we
intend to build an ethanol production facility.

         We have consolidated the results of operations of Kinergy beginning
from March 23, 2005, the date of the closing of the Share Exchange Transaction.
We expect that, until we complete construction of our ethanol production
facility in Madera County, our operations will consist solely of operations
conducted by Kinergy.

          The following table summarizes the unaudited assets acquired and
liabilities assumed in connection with the Share Exchange Transaction (as
restated):

              Current assets...............................     $    7,014,196
              Property, plant and equipment................              6,224
              Intangibles, including goodwill..............         10,935,750
                                                                --------------
                 Total assets acquired.....................         17,956,170
              Current liabilities..........................          4,253,177
              Other liabilities............................             83,017
                                                                --------------
                 Total liabilities assumed.................          4,336,194
                                                                --------------
              Net assets acquired..........................     $   13,619,976
                                                                ==============
              Shares of common stock issued................          6,489,414
                                                                ==============

         The purchase price represented a significant premium over the recorded
net worth of the acquired entities' assets. In deciding to pay this premium, we
considered various factors, including the value of Kinergy's trade name,
Kinergy's extensive market presence and history, Kinergy's industry knowledge
and expertise, Kinergy's extensive customer relationships and expected synergies
with Kinergy's business and assets and our planned entry into the ethanol
production business.

         The following table summarizes, on an unaudited pro forma basis, our
combined results of operations, as though the acquisitions occurred as of
January 1, 2004. The pro forma amounts give effect to appropriate adjustments
for amortization of intangibles and income taxes. The pro forma amounts
presented are not necessarily indicative of future operating results.


                                                               Six Months
                                                             Ended June 30,
                                                  -------------------------------------
                                                        2005                 2004
                                                  ---------------       ---------------
                                                                  
          Net sales                               $    48,721,682       $    37,842,788
                                                  ===============       ===============
          Net loss                                $    (4,126,026)      $    (2,227,084)
                                                  ===============       ===============
          Loss per share of common stock
             Basic and diluted                    $         (0.14)      $         (0.09)
                                                  ===============       ===============


         Prior to the Share Exchange Transaction, through its wholly-owned
subsidiary Sentaur Corp., Accessity was in the business of providing medical
billing recovery services for hospitals. Sentaur Corp.'s services were designed
to help hospitals recoup discounts improperly taken by insurance companies and
other institutional payors of medical treatments. In addition, through its
wholly-owned subsidiary DriverShield CRM Corp., Accessity was in the business of
providing internet-based vehicle repair management services, including collision
and general repair programs, estimating and auditing services and vehicle
rentals for insurance companies and affinity group members.


                                       27






CRITICAL ACCOUNTING POLICIES

         Our discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States. The preparation of these financial statements requires us to make
estimates and judgments that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amount of net sales and expenses for
each period. The following represents a summary of our critical accounting
policies, defined as those policies that we believe are the most important to
the portrayal of our financial condition and results of operations and that
require management's most difficult, subjective or complex judgments, often as a
result of the need to make estimates about the effects of matters that are
inherently uncertain.

         REVENUE RECOGNITION

         We derive revenues primarily from sales of ethanol. Our sales are based
upon written agreements or purchase orders that identify the amount of ethanol
to be purchased and the purchase price. We recognize revenue upon delivery of
ethanol to a customer's designated ethanol tank. Shipments are made to customers
directly from suppliers and from our inventory. We ship ethanol to our customers
by truck or rail. Ethanol that is shipped by rail originates primarily in the
Midwest and takes from 10 to 14 days from date of shipment to be delivered to
the customer or to one of four terminals in California and Oregon. For local
deliveries we ship by truck and deliver the product the same day as shipment.

         INVENTORY

         Inventory consists of fuel ethanol and is valued at the lower of cost
or market, cost being determined on a first-in first-out basis. Shipping,
handling and storage costs are classified as a component of cost of goods sold.
Title to ethanol transfers from the producer to us when the ethanol passes
through the inlet flange of our receiving tank.

         INTANGIBLES, INCLUDING GOODWILL

         We periodically evaluate our intangibles, including goodwill, for
potential impairment. Our judgments regarding the existence of impairment are
based on legal factors, market conditions and operational performance of our
acquired businesses.

         In assessing potential impairment of goodwill, we consider these
factors and forecast financial performance of the acquired businesses. If
forecasts are not met, we may have to record additional impairment charges not
previously recognized. In assessing the recoverability of our goodwill and other
intangibles, we must make assumptions regarding estimated future cash flows and
other factors to determine the fair value of those respective assets. If these
estimates or their related assumptions change in the future, we may be required
to record impairment charges for these assets that were not previously recorded.
If that were the case, we would have to record an expense in order to reduce the
carrying value of our goodwill.

         In connection with the Share Exchange Transaction and our acquisition
of Kinergy and ReEnergy, we engaged a valuation firm to determine what portion
of the purchase price should be allocated to identifiable intangible assets.
Through that process, we have estimated that for Kinergy, the distribution
backlog is valued at $136,000, the customer relationships are valued at
$5,600,000 and the trade name is valued at $3,100,000. We issued stock valued at
$9,803,750 for the acquisition of Kinergy. In addition, certain stockholders
sold stock to the sole member of Kinergy and a related party, increasing the


                                       28






purchase price by $1,012,000. The purchase price for Kinergy totaled
$10,815,750. Goodwill directly associated with the Kinergy acquisition therefore
totaled $1,979,750. The Kinergy trade name is determined to have an indefinite
life and therefore, rather than being amortized, is being periodically tested
for impairment. The distribution backlog has an estimated life of six months and
customer relationships were estimated to have a ten-year life and, as a result,
will be amortized accordingly, unless otherwise impaired at an earlier time.

         We made a $150,000 cash payment and issued stock valued at $316,250 for
the acquisition of ReEnergy. In addition, certain stockholders sold stock to the
members of ReEnergy, increasing the purchase price by $506,000. The purchase
price for ReEnergy totaled $972,250. Of this amount, $120,000 was recorded as an
intangible asset for the fair value of a favorable option to acquire land and
because the acquisition of ReEnergy was not deemed to be an acquisition of a
business, the remaining purchase price of $852,250 was recorded as an expense
for services rendered in connection with a feasibility study. The ReEnergy land
option will expire on December 15, 2005 and will be expensed at that time if not
extended.

RESULTS OF OPERATIONS

         The tables presented below, which compare our results of operations
from one period to another, present the results for each period, the change in
those results from one period to another in both dollars and percentage change,
and the results for each period as a percentage of net sales. The columns
present the following:

         o        The first two data columns in each table show the absolute
                  results for each period presented.

         o        The columns entitled "Dollar Variance" and "Percentage
                  Variance" show the change in results, both in dollars and
                  percentages. These two columns show favorable changes as a
                  positive and unfavorable changes as negative. For example,
                  when our net sales increase from one period to the next, that
                  change is shown as a positive number in both columns.
                  Conversely, when expenses increase from one period to the
                  next, that change is shown as a negative in both columns.

         o        The last two columns in each table show the results for each
                  period as a percentage of net sales.


                                       29







     SIX MONTHS ENDED JUNE 30, 2005 COMPARED TO SIX MONTHS ENDED JUNE 30, 2004

                                                                                                             RESULTS AS A
                                                                                                             PERCENTAGE OF
                                                                                                           NET SALES FOR THE
                                                 SIX MONTHS ENDED          DOLLAR        PERCENTAGE        SIX MONTHS ENDED
                                                      JUNE 30,            VARIANCE        VARIANCE             JUNE 30,
                                             -------------------------   -----------     -----------     --------------------
                                                 2005                     FAVORABLE       FAVORABLE        2005
                                              (RESTATED)       2004     (UNFAVORABLE)   (UNFAVORABLE)   (RESTATED)     2004
                                             -----------   -----------   -----------     -----------     --------   ----------
                                                                                                     
Net sales.................................   $25,116,430   $    16,003   $25,100,427      156,848.3%      100.0%       100.0%
Cost of sales.............................    24,917,278        10,789   (24,906,489)    (230,850.8)       99.2         67.4
                                             -----------   -----------   -----------     -----------     --------   ----------
Gross profit..............................       199,152         5,214       193,938        3,719.6         0.8         32.6
Selling, general and administrative
  expenses................................     1,792,668       427,058    (1,365,610)        (319.8)        7.1      2,668.6
Services rendered in connection with
  feasibility study.......................       852,250            --      (852,250)        (100.0)        3.4           --
Non-cash compensation and consulting fees      1,343,636       517,500      (826,136)        (159.6)        5.3      3,233.8
                                             -----------   -----------   -----------     -----------     --------   ----------
Loss from operations .....................    (3,789,402)     (939,344)   (2,850,058)        (303.4)      (15.0)    (5,869.8)
Total other expense.......................       (89,559)     (266,944)      177,385           66.5         0.4      1,668.1
                                             -----------   -----------   -----------     -----------     --------   ----------
Loss from operations before income taxes..    (3,878,961)   (1,206,288)   (2,672,673)        (221.6)      (15.4)    (7,537.9)
Provision for income taxes ...............         4,800         2,400        (2,400)        (100.0)         --         15.0
                                             -----------   -----------   -----------     -----------     --------   ----------
Net loss..................................   $(3,883,761)  $(1,208,688)  $(2,675,073)        (221.3)%     (15.5)%   (7,552.9)%
                                             ===========   ===========   ===========     ===========     ========   ==========


         NET SALES. Net sales for the six months ended June 30, 2005 increased
by $25,110,427 to $25,116,430 as compared to $16,003 for the six months ended
June 30, 2004. Sales attributable to the acquisition of Kinergy on March 23,
2005 contributed $25,100,522 of this increase. Without the acquisition of
Kinergy, our net sales would have decreased by $95 to $15,908.

         GROSS PROFIT. Gross profit for the six months ended June 30, 2005
increased by $193,938 to $199,152 as compared to $5,214 for the six months ended
June 30, 2004, primarily due to the acquisition of Kinergy on March 23, 2005.
Gross profit as a percentage of net sales decreased to 0.8% for the six months
ended June 30, 2005 as compared to 33% for the six months ended June 30, 2004.
This difference is attributable to the acquisition of Kinergy on March 23, 2005.

         Historically, Kinergy's gross profit margins have averaged between 2.0%
and 4.4%. Kinergy's gross profit margin in 2004 was 3.9%. We believe that
Kinergy's future gross profit margins will be lower than historical levels for
two principal reasons. First, higher ethanol sales volumes and increased
competition in the ethanol market have reduced margins, and will continue to
reduce margins, as compared to historical levels. Second, Kinergy is emphasizing
direct sales to a greater degree. Direct sales ordinarily have gross profit
margins of approximately 1.0% over periods of one year or more, a level that is
consistent with our recent ethanol marketing agreements with Front Range Energy,
LLC and Phoenix Bio-Industries, LLC, and, we believe, with the ethanol marketing
industry as a whole.

         Kinergy's gross profit margin declined by 79% from 3.9% in 2004 to 0.8%
for the six months ended June 30, 2005. The decline in Kinergy's gross profit
margin for the first six months of 2005 resulted primarily from the transition
from inventory sales contracts ending in the first quarter of 2005 to new
inventory sales contracts beginning in the second quarter of 2005 during a
period of rapidly declining market prices. Kinergy sold ethanol under these
contracts from existing inventory that was purchased at levels higher than the
prevailing market price at the time of sale. Accordingly, despite the general
increase in ethanol prices during the second quarter of 2005, this inventory and
these sales still had the effect of depressing Kinergy's gross profit margin to
0.7% for the entire second quarter of 2005 and to 0.8% for the six months ended
June 30, 2005.


                                       30






         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses for the six months ended June 30, 2005 increased by
$1,365,610 (313%) to $1,792,668 as compared to $427,058 for the six months ended
June 30, 2004. This increase was due to approximately $640,000 in additional
legal, accounting and consulting fees, $225,000 for amortization of intangibles,
$215,000 in additional payroll expense related to the three executive employment
agreements that became effective upon the consummation of the Share Exchange
Transaction on March 23, 2005, the addition of two staff positions in May and
June 2005, an employee promotion in May 2005, and the addition of two executive
positions in June 2005, $104,000 in additional insurance expense related to the
addition of a directors and officers insurance policy in October 2004 and an
insurance premium increase effective June 2004 related to a silo fire that
occurred in January 2004 at our Madera County grain facility, $50,000 in
business travel expenses, $35,000 in market and filing fees, $35,000 in policy
and investor relations expenses, $21,000 in rents, $7,000 in bad debt expense
related to a receivable from R.A. Davis Commodities, and the net balance of
$34,000 related to immaterial increases in other selling, general and
administrative expenses. We expect that over the near term, our selling, general
and administration expenses will increase as a result of, among other things,
increased legal and accounting fees associated with increased corporate
governance activities in response to the Sarbanes-Oxley Act of 2002, recently
adopted rules and regulations of the Securities and Exchange Commission, the
filing of a registration statement with the Securities and Exchange Commission
to register for resale the shares of common stock and shares of common stock
underlying warrants issued in various private offerings, increased employee
costs associated with planned staffing increases, increased sales and marketing
expenses, increased activities related to the construction of our Madera County
ethanol production facility and increased activity in searching for and
analyzing potential acquisitions.

         SERVICES RENDERED IN CONNECTION WITH FEASIBILITY STUDY. Services
rendered in connection with feasibility study for the three months ended March
31, 2005 increased by $852,250 (100%) as compared to $0 for the three months
ended March 31, 2004. This expense arose in connection with the acquisition of
ReEnergy and relates to a feasibility study for an ethanol plant in Visalia,
California. Based on this study, ReEnergy entered into an option to buy land for
the ethanol plant site at a fixed price of $12,000 per acre.

         NON-CASH COMPENSATION AND CONSULTING FEES. Non-cash compensation and
consulting fees for the six months ended June 30, 2005 increased by $826,136
(166%) to $1,343,636 as compared to $517,500 for the six months ended June 30,
2004. Of this amount, $651,000 related to non-cash compensation from stock
grants in connection with the hiring of two employees, $232,250 related to a
stock grant that vested upon closing of the Share Exchange Transaction on March
23, 2005 and $57,114 related to a decrease in non-cash consulting fees for
warrants that were granted in February 2004 and that vested over one year. We
expect to incur non-cash consulting fee expense for warrants granted in
connection with the consummation of the Share Exchange Transaction that vest
ratably over two years in the amount of $89,125 per month for the remainder of
the two-year term ending on March 23, 2007.

         OTHER INCOME/(EXPENSE). Other income/(expense) decreased by $177,385 to
$(89,559) for the six months ended June 30, 2005 as compared to ($266,944) for
the six months ended June 30, 2004, primarily due to approximately $148,000 of
interest income on cash in seven day investment accounts and a net decrease of
$29,000 in interest expense related to long-term debt, amortization of discount,
construction payables, and capitalized interest related to our Madera County
ethanol plant.


                                       31







     YEAR ENDED DECEMBER 31, 2004 COMPARED TO YEAR ENDED DECEMBER 31, 2003

                                                                                                            RESULTS AS A
                                                                                                             PERCENTAGE
                                                                              DOLLAR      PERCENTAGE    OF NET SALES FOR THE
                                                        YEAR ENDED           VARIANCE      VARIANCE          YEAR ENDED
                                                       DECEMBER 31,         ----------      ------          DECEMBER 31,
                                               --------------------------    FAVORABLE     FAVORABLE    --------------------
                                                   2004           2003     (UNFAVORABLE) (UNFAVORABLE)    2004         2003
                                               -----------     ----------   ----------      ------      ---------      -----
                                                                                                     
Net sales....................................  $    19,764     $1,016,594     (996,830)      (98.1)%       100.0%      100.0%
Cost of sales................................       12,523        946,012      933,489        98.7          63.4        93.1
                                               -----------     ----------   ----------      ------      ---------      -----
Gross profit.................................        7,241         70,582      (63,341)      (89.7)         36.6         6.9
Selling, general and administrative
  expenses...................................    1,070,010        647,731     (422,279)      (65.2)      5,413.9        63.7
Non-cash compensation and consulting fees ...    1,207,500             --   (1,207,500)       --         6,109.6        --
                                               -----------     ----------   ----------      ------      ---------      -----
Loss from operations ........................   (2,270,269)      (577,149)  (1,693,120)     (293.4)    (11,486.9)      (56.8)
Total other expense..........................     (530,698)      (279,930)    (250,768)      (89.6)      2,685.2        27.5
                                               -----------     ----------   ----------      ------      ---------      -----
Loss from operations before income taxes.....   (2,800,967)      (857,079)  (1,943,888)     (226.8)    (14,172.1)      (84.3)
Provision for income taxes...................       (1,600)        (1,600)          --        --             8.1         0.2
                                               -----------     ----------   ----------      ------      ---------      -----
Net loss.....................................  $(2,802,567)    $ (858,679) $(1,943,888)     (226.4)%   (14,180.2)%     (84.5)
                                               ===========     ==========  ===========      ======      =========      =====


         NET SALES. Net sales for the year ended December 31, 2004 decreased by
$996,830 to $19,764 as compared to $1,016,594 for the year ended December 31,
2003. This decrease resulted from a decrease in our sales of grain inventory
acquired in the purchase of a grain facility and reluctance by management to
pursue further grain plant operations during the construction of our ethanol
plant on this site.

         GROSS PROFIT. Gross profit for the year ended December 31, 2004
decreased by $63,341 to $7,241 as compared to $70,582 for the year ended
December 31, 2003, primarily due to the decrease in grain inventory sales. Gross
profit as a percentage of net sales increased to 36.6% for the year ended
December 31, 2004 as compared to 6.9% for the year ended December 31, 2003. This
difference is attributable to the relative decrease in net sales and decrease in
cost of sales for the year ended December 31, 2004 as compared to the year ended
December 31, 2003.

         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses for the year ended December 31, 2004 increased by
$422,279 (65.2%) to $1,070,010 as compared to $647,731 for the year ended
December 31, 2003. This increase was primarily due to additional payroll expense
of approximately $188,000 associated with having wages for only six months in
2003, an increase in salary for one employee in connection with a promotion in
May 2004, and adding a staff and controller position in March and June of 2004,
respectively, an increase of approximately $90,000 for professional fees and
consulting expenses and an increase of approximately $105,000 for an insurance
premium increase effective June 2004 related to a silo fire that occurred in
January 2004 at our Madera County grain facility and a full year of premiums in
2004 as compared to a partial year of premiums in 2003 resulting from our
purchase of our Madera County grain facility in June 2003. Other significant
expense increases consisted of approximately $34,000 in property taxes, $33,000
in depreciation expense, $29,000 in utility and telephone expense, $28,000 in
computer and website expense, $19,000 in rents, $18,000 in business travel
expense, and $49,000 for all other operating expenses, all associated with
twelve months of expense in 2004 compared to approximately 6 months of expense
in 2003 related to the purchase of our Madera County grain facility in June
2003. Decreases of approximately $92,000 for impaired goodwill and $19,000 for
settled corn contracts were one time charges in 2003. An additional decrease of
approximately $60,000 resulted from a marketing event that occurred in 2003 but
that was not repeated in 2004. We expect that over the near term, our selling,
general and administration expenses will increase as a result of continued
company growth.


                                       32






         NON-CASH COMPENSATION AND CONSULTING FEES. Non-cash compensation and
consulting fees for the year ended December 31, 2004 increased to $1,207,500 as
compared to none for the year ended December 31, 2003. All of this $1,207,500
increase related to non-cash consulting fees for warrants.

         TOTAL OTHER EXPENSE. Total other expense increased by $250,768 to
$530,698 for the year ended December 31, 2004 as compared to $279,930 for the
year ended December 31, 2003, primarily due to interest expense on debt that
arose in connection with the acquisition of a grain facility.

LIQUIDITY AND CAPITAL RESOURCES

         During the six months ended June 30, 2005, we funded our operations
primarily from the approximately $18,879,749 in net proceeds we received in
connection with a private offering of equity securities on March 23, 2005, as
described below. As of June 30, 2005, we had working capital of $15,734,748,
which represented a $16,759,495 increase from negative working capital of
$1,024,747 at December 31, 2004, primarily due to the proceeds from the private
offering. As of June 30, 2005 and December 31, 2004, we had accumulated deficits
of $7,545,007 and $3,661,246, respectively, and cash and cash equivalents of
$16,427,839 and $42, respectively.

         Our current available capital resources consist primarily of
approximately $16.4 million in cash as of June 30, 2005. This amount was
primarily raised through the private offering by PEI California described below.
We expect that our future available capital resources will consist primarily of
any balance of the $16.4 million in cash as of June 30, 2005, cash, if any,
generated from Kinergy's ethanol marketing business, and future debt and/or
equity financings, if any.

         Accounts receivable increased $2,103,736 during the six months ended
June 30, 2005 from $8,464 as of December 31, 2004 to $2,112,200 as of June 30,
2005. Sales attributable to the acquisition of Kinergy contributed substantially
all of this increase.

         Inventory balances increased $1,111,960 during the six months ended
June 30, 2005, from $0 as of December 31, 2004 to $1,111,960 as of June 30, 2005
because of the acquisition of Kinergy. Inventory represented 2.7% of our total
assets as of June 30, 2005.

         Cash used in our operating activities totaled $845,259 for the six
months ended June 30, 2005 as compared to cash used by operating activities of
$270,529 for the six months ended June 30, 2004. This $574,730 increase in cash
used in operating activities primarily resulted from an increase in inventories
and pre-paid expenses.

         Cash used in our investing activities totaled $2,006,696 for the six
months ended June 30, 2005 as compared to $556,846 of cash used for the six
months ended June 30, 2004. Included in the results for the six months ended
June 30, 2005 are net cash of $307,808 used in connection with the Share
Exchange Transaction, net cash of $2,845,742 used to purchase property, plant
and equipment and net cash of $1,146,854 that we acquired in connection with the
Share Exchange Transaction.

         Cash provided by our financing activities totaled $19,279,752 for the
six months ended June 30, 2005 as compared to $716,339 for the six months ended
June 30, 2004. The change is primarily due to the net proceeds of $18,879,749
from a private offering of equity securities on March 23, 2005, as further
described below.

         We have used a portion of the net proceeds from this private offering
to fund our working capital requirements and begin site preparation at our
Madera County site. We expect to use the remainder of the net proceeds from this
offering to fund our working capital requirements over the next 12 months and to
continue construction of our first ethanol production facility in Madera County.


                                       33






These net proceeds, and additional debt and/or equity capital that we intend to
raise, are expected to be used as follows for a total cost of completion of our
Madera County ethanol production facility estimated at approximately $55.0
million: grain and WDG handling ($1.2 million); site work ($2.3 million);
building and concrete ($7.7 million); site utilities ($3.3 million); process
utilities ($3.9 million); mash preparation, fermentation and carbon dioxide
scrubbing ($2.4 million); distillation, dehydration, separation and evaporation
($4.9 million); equipment installation ($1.8 million); piping ($5.7 million);
electrical ($3.6 million); engineering and general conditions ($12.5 million);
and miscellaneous ($5.6 million). The above amounts do not include up to $5.0
million in additional funding required for capital raising costs and expenses.
Significant additional funding is required to complete construction of this
ethanol facility and we may not be successful in obtaining these additional
funds. See "Risk Factors."

         On March 23, 2005, prior to the consummation of the Share Exchange
Transaction, PEI California issued to 63 accredited investors in a private
offering an aggregate of 7,000,000 shares of common stock at a purchase price of
$3.00 per share, two-year investor warrants to purchase 1,400,000 shares of
common stock at an exercise price of $3.00 per share and two-year investor
warrants to purchase 700,000 shares of common stock at an exercise price of
$5.00 per share, for total gross proceeds of approximately $21,000,000. PEI
California paid cash placement agent fees and expenses of approximately
$1,850,400 and issued five-year placement agent warrants to purchase 678,000
shares of common stock at an exercise price of $3.00 per share in connection
with the offering. Additional costs related to the financing include legal,
accounting and consulting fees that totaled approximately $270,658 through June
30, 2005 and continue to be incurred in connection with various securities
filings and the resale registration statement described below.

         We are obligated under a Registration Rights Agreement related to the
above financing to file, on the 151st day following March 23, 2005, a
Registration Statement with the Securities and Exchange Commission, or the
Commission, registering for resale shares of common stock, and shares of common
stock underlying investor warrants and certain of the placement agent warrants,
issued in connection with the private offering. If we (i) do not file the
Registration Statement within the time period prescribed, or (ii) fail to file
with the Commission a request for acceleration in accordance with Rule 461
promulgated under the Securities Act of 1933, within five trading days of the
date that we are notified (orally or in writing, whichever is earlier) by the
Commission that the Registration Statement will not be "reviewed," or is not
subject to further review, or (iii) the Registration Statement filed or required
to be filed under the Registration Rights Agreement is not declared effective by
the Commission on or before November 3, 2005, or (iv) after the
Registration Statement is first declared effective by the Commission, it ceases
for any reason to remain continuously effective as to all securities registered
thereunder, or the holders of such securities are not permitted to utilize the
prospectus contained in the Registration Statement to resell such securities,
for more than an aggregate of 45 trading days during any 12-month period (which
need not be consecutive trading days) (any such failure or breach being referred
to as an "Event," and for purposes of clause (i) or (iii) the date on which such
Event occurs, or for purposes of clause (ii) the date on which such five-trading
day period is exceeded, or for purposes of clause (iv) the date on which such
45-trading day-period is exceeded being referred to as "Event Date"), then in
addition to any other rights the holders of such securities may have under the
Registration Statement or under applicable law, then, on each such Event Date
and on each monthly anniversary of each such Event Date (if the applicable Event
shall not have been cured by such date) until the applicable Event is cured, we
are required to pay to each such holder an amount in cash, as partial liquidated
damages and not as a penalty, equal to 2.0% of the aggregate purchase price paid
by such holder pursuant to the Securities Purchase Agreement relating to such
securities then held by such holder. If we fail to pay any partial liquidated
damages in full within seven days after the date payable, we are required to pay
interest thereon at a rate of 18% per annum (or such lesser maximum amount that
is permitted to be paid by applicable law) to such holder, accruing daily from
the date such partial liquidated damages are due until such amounts, plus all
such interest thereon, are paid in full. The partial liquidated damages are to
apply on a daily pro-rata basis for any portion of a month prior to the cure of
an Event.


                                       34






         The Registration Rights Agreement also provides for customary
piggy-back registration rights whereby certain holders of shares of our common
stock, or warrants to purchase shares of our common stock, can cause us to
register such shares for resale in connection with our filing of a Registration
Statement with the Commission to register shares in another offering. The
Registration Rights Agreement also contains customary representations and
warranties, covenants and limitations.

         We believe that current and future available capital resources,
revenues generated from operations, and other existing sources of liquidity,
including the credit facilities we have and the remaining proceeds we have from
PEI California's March 2005 private offering, will be adequate to meet our
anticipated working capital and capital expenditure requirements for at least
the next twelve months. If, however, our capital requirements or cash flow vary
materially from our current projections, if unforeseen circumstances occur, or
if we require a significant amount of cash to fund future acquisitions, we may
require additional financing. Our failure to raise capital, if needed, could
restrict our growth, limit our development of new products or hinder our ability
to compete.

EFFECTS OF INFLATION

         The impact of inflation and changing prices has not been significant on
the financial condition or results of operations of either our company or our
operating subsidiaries.

IMPACTS OF NEW ACCOUNTING PRONOUNCEMENTS

         In November 2004, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 151, "Inventory Costs, an amendment of ARB No. 43, Chapter 4,"
SFAS No. 151 clarifies that abnormal inventory costs such as costs of idle
facilities, excess freight and handling costs, and wasted materials (spoilage)
are required to be recognized as current period costs. The provisions of SFAS
No. 151 are effective for our fiscal 2006. We are currently evaluating the
provisions of SFAS No. 151 and do not expect that adoption will have a material
effect on our financial position, results of operations or cash flows.

         In December 2004, the FASB issued SFAS 123R, SHARE-BASED PAYMENT ("SFAS
123R") which is a revision of SFAS 123 and supersedes Accounting Principles
Board ("APB") 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES ("APB 25"). Among
other items, SFAS 123R eliminates the use of APB 25 and the intrinsic value
method of accounting, and requires companies to recognize the cost of employee
services received in exchange for awards of equity instruments, based on the
grant date fair value of those awards, in the financial statements. The
effective date of SFAS 123R is the first reporting period beginning after
December 15, 2005. SFAS 123R permits companies to adopt its requirements using
either a "modified prospective" method, or a "modified retrospective" method.
Under the "modified prospective" method, compensation cost is recognized in the
financial statements beginning with the effective date, based on the
requirements of SFAS 123R for all share-based payments granted after that date,
and based on the requirements of SFAS 123 for all unvested awards granted prior
to the effective date of SFAS 123R. Under the "modified retrospective" method,
the requirements are the same as under the "modified prospective" method, but
also permits entities to restate financial statements of previous periods based
on pro forma disclosures made in accordance with SFAS 123.

         We currently utilize a standard option pricing model (i.e.,
Black-Scholes) to measure the fair value of stock options granted to employees.
While SFAS 123R permits entities to continue to use such a model, the standard
also permits the use of a "lattice" model. We have not yet determined which
model we will use to measure the fair value of employee stock options upon the
adoption of SFAS 123R.

         We currently expect to adopt SFAS 123R effective January 1, 2006.
However, because we have not yet determined which of the aforementioned adoption
methods we will use, we have not yet determined the impact of adopting SFAS
123R.


                                       35






                                    BUSINESS

OVERVIEW

         Our primary goal is to become a leader in the production, marketing and
sale of ethanol and other renewable fuels in the Western United States.

         Through our wholly-owned subsidiary, Kinergy Marketing, LLC, or
Kinergy, we are currently engaged in the business of marketing ethanol in the
Western United States. We provide transportation, storage and delivery of
ethanol through third-party service providers. We sell ethanol primarily in
California, Nevada, Arizona and Oregon and have extensive customer relationships
throughout the Western United States and extensive supplier relationships
throughout the Western and Midwestern United States. We do not currently produce
any ethanol that we sell. Until we commence the production of ethanol, if at
all, we expect our operations to consist primarily of the marketing and sale of
ethanol produced by third-parties. Accordingly, we expect that until we complete
the construction of our initial ethanol production facility in Madera County,
California, our consolidated net sales will consist solely of net sales
generated by Kinergy. We anticipate that our sales will grow in the long-term as
demand for ethanol increases and as a result of our marketing agreements with
third-party ethanol producers.

         We believe that we have a competitive advantage due to the market niche
that we have developed by supplying ethanol to customers in several major
metropolitan and rural markets in California and other Western states. We also
believe that the experience of our management over the past two decades and the
operations Kinergy has conducted over the past four years have enabled us to
establish valuable relationships in the ethanol marketing industry and
understand the business of marketing ethanol.

         Through our wholly-owned subsidiary, Pacific Ethanol California, Inc.,
or PEI California, we are constructing an ethanol production facility in Madera
County, California, to begin the production and sale of ethanol and its
co-products if we are able to secure all the necessary financing to complete
construction of this facility. To date, we have not obtained all of this
financing. See "Risk Factors - Risks Relating to the Business of PEI
California." We also intend to construct or otherwise acquire one or more
additional ethanol production facilities as financing resources and business
prospects make the construction or acquisition of these facilities advisable.
PEI California has, to date, not conducted any significant business operations
other than the acquisition of real property located in Madera County on which we
are constructing our first ethanol production facility.

         Our wholly-owned subsidiary, ReEnergy, LLC, or ReEnergy, does not
presently have any significant business operations or plans but does hold an
option to acquire real property in Visalia, California, on which we intend to
build an ethanol production facility.

         In March 2005, we completed a share exchange transaction, or the Share
Exchange Transaction, with the shareholders of PEI California, and the holders
of the membership interests of each of Kinergy and ReEnergy. Upon completion of
the Share Exchange Transaction, we acquired all of the issued and outstanding
shares of capital stock of PEI California and all of the outstanding membership
interests of each of Kinergy and ReEnergy. Immediately prior to the consummation
of the Share Exchange Transaction, our predecessor, Accessity Corp., a New York
corporation, or Accessity, reincorporated in the State of Delaware under the
name Pacific Ethanol, Inc.

         Prior to the Share Exchange Transaction, through its wholly-owned
subsidiary Sentaur Corp., Accessity was in the business of providing medical
billing recovery services for hospitals. Sentaur Corp's services were designed
to help hospitals recoup discounts improperly taken by insurance companies and
other institutional payors of medical treatments. In addition, through its


                                       36






wholly-owned subsidiary DriverShield CRM Corp., Accessity was in the business of
providing internet-based vehicle repair management services, including collision
and general repair programs, estimating and auditing services and vehicle
rentals for insurance companies and affinity group members.

INDUSTRY OVERVIEW

     OVERVIEW OF ETHANOL MARKET

         Methyl tertiary-butyl ether, or MTBE, was used for over 20 years in
California and other states as an oxygenate. An oxygenate is a substance that,
when added to gasoline, increases the amount of oxygen in the gasoline blend and
improves its air quality characteristics. Oxygenated fuels sometimes are
mandated by the Environmental Protection Agency, or EPA, for sale and use in
geographical areas which fail to achieve certain air quality standards. MTBE is,
however, a known carcinogen that contaminates groundwater, and California banned
the addition of MTBE to motor fuels effective January 1, 2004. The EPA lists on
its website at least 20 states with partial or complete bans on the use of MTBE.
Ethyl alcohol, or ethanol, has recently replaced MTBE as a fuel additive and an
oxygenate in California, New York and Connecticut. According to the California
Air Resources Board, ethanol is the only commercially available fuel additive
that can replace MTBE to meet the federal Clean Air Act's oxygenate requirement
in the State of California. According to the United States Energy Information
Administration, or the USEIA, ethanol accounted for more than 67% of the
oxygenate market nationwide during February 2005.

         California is the nation's largest market for gasoline. According to
the California Department of Motor Vehicles, approximately 28 million motor
vehicles were registered in California in 2003 and were estimated to use over 15
billion gallons of gasoline during 2003. California's last oil refinery was
built in 1969. We believe that California's stringent permitting process and the
economics of constructing and operating an oil refinery in California present
difficult barriers to entry into the oil refining market. In addition, we
believe that California is in a volatile and highly sensitive energy situation
due to its relative geographic isolation from oil refiners located elsewhere in
the United States coupled with what we believe is an overall decline in
production capacity in the United States. According to the California Energy
Commission, California imports approximately 10% of its finished fuel products
and during 2004 over 55% of its total petroleum supply.

         We expect the ethanol industry to produce up to 4.0 billion gallons of
ethanol in 2005, an increase of approximately 18% from the approximately 3.4
billion gallons of ethanol produced in 2004. We believe that the ethanol market
in California will exceed 950 million gallons, or more than 25% of the national
market in 2005. However, we believe that California has only three ethanol
plants with a combined production capacity of less than 35 million gallons per
year, leaving California with ethanol production levels substantially below the
demand for ethanol in California. The balance of ethanol is shipped via rail
from the Midwest to California. Gasoline and diesel products that supply the
major fuel terminals are shipped in pipelines throughout the northern and
southern portions of California. Unlike gasoline and diesel, however, ethanol
cannot be shipped in these pipelines because ethanol has an affinity for mixing
with water already present in the pipelines. When mixed, water dilutes ethanol
and creates significant quality control issues. Therefore, ethanol must be
trucked from rail terminals to regional fuel terminals, or blending racks.

         We believe that approximately 95% of the ethanol produced in the United
States is made in the Midwest from corn. According to the U.S. Department of
Energy, ethanol is typically blended at 5.7% to 10% by volume in the United
States, but is also blended at up to 85% by volume for vehicles designed to
operate on 85% ethanol. Compared to gasoline, ethanol is generally considered to
be less expensive and cleaner burning and contains higher octane. We anticipate


                                       37






that the increasing demand for transportation fuels coupled with limited
opportunities for gasoline refinery expansions and the growing importance of
reducing CO2 emissions through the use of renewable fuels will generate
additional growth in the California ethanol market.

         Ethanol sold into the Central Valley region of California, or Central
Valley, is currently shipped via rail from the Midwest, and then
"double-handled" into trucks and shipped to blending racks in Sacramento,
Stockton, Fresno and Bakersfield. We believe that this one to two thousand mile
transport and "double handling" can add significantly to the final price of
ethanol. We estimate that ethanol demand in the Central Valley was approximately
200 million gallons in 2004.

         We believe that ethanol prices, net of tax incentives offered by the
federal government, are positively correlated to fluctuations in gasoline
prices. In addition, we believe that ethanol prices in California are typically
$.10 to $.12 per gallon higher than in the Midwest due to the freight costs of
delivering ethanol from Midwest production facilities.

         Currently, ethanol represents only up to 3% of the total annual
gasoline supply in the United States. We believe that the ethanol industry has
substantial room to grow to reach what we estimate is an achievable level of at
least 10% of the total annual gasoline supply in the United States. An increase
in the demand for ethanol from California's current level of 5.7% to at least
10% of total annual gasoline supply would result in demand for approximately 700
million additional gallons of ethanol, representing an increase in annual demand
in California of approximately 75%. An additional 700 million gallons of ethanol
would represent an increase in annual demand of approximately 18% for the entire
United States.

     OVERVIEW OF ETHANOL PRODUCTION PROCESS

         The production of ethanol from starch or sugar-based feedstocks has
been practiced for thousands of years. While the basic production steps remain
the same, the process has been refined considerably in recent years, leading to
a highly-efficient process that we believe now yields more energy in the ethanol
and co-products than is required to make the products. The modern production of
ethanol requires large amounts of corn, or other high-starch grains, and water
as well as chemicals, enzymes and yeast, and denaturants such as unleaded
gasoline or liquid natural gas, in addition to natural gas and electricity.

         In the dry milling process, corn or other high-starch grains are first
ground into meal and then slurried with water to form a mash. Enzymes are then
added to the mash to convert the starch into the simple sugar, dextrose. Ammonia
is also added for acidic (pH) control and as a nutrient for the yeast. The mash
is processed through a high temperature cooking procedure, which reduces
bacteria levels prior to fermentation. The mash is then cooled and transferred
to fermenters, where yeast is added and the conversion of sugar to ethanol and
CO2 begins.

         After fermentation, the resulting "beer" is transferred to
distillation, where the ethanol is separated from the residual "stillage." The
ethanol is concentrated to 190 proof using conventional distillation methods and
then is dehydrated to approximately 200 proof, representing 100% alcohol levels,
in a molecular sieve system. The resulting anhydrous ethanol is then blended
with about 5% denaturant, which is usually gasoline, and is then ready for
shipment to market.

         The residual stillage is separated into a coarse grain portion and a
liquid portion through a centrifugation process. The soluble liquid portion is
concentrated to about 40% dissolved solids by an evaporation process. This
intermediate state is called condensed distillers solubles, or syrup. The coarse
grain and syrup portions are then mixed to produce wet distillers grains, or
WDG, or can be mixed and dried to produce dried distillers grains with solubles,
or DDGS. Both WDG and DDGS are high-protein animal feed products.


                                       38






     OVERVIEW OF DISTILLERS GRAINS MARKET


         We believe that approximately 5.8 to 6.8 million tons of dried
distillers grains are produced and sold every year in North America. Dairy cows
and beef cattle are the primary consumers of distillers grains. According to
Rincker and Berger, in their 2003 article entitled OPTIMIZING THE USE OF
DISTILLER GRAIN FOR DAIRY-BEEF PRODUCTION, a dairy cow can consume 12-15 lbs of
WDG per day in a balanced diet. At this rate, the WDG output of an ethanol
facility that produces 25 million gallons of ethanol per year can feed
approximately 75,000-95,000 dairy cows and an ethanol facility that produces 35
million gallons of ethanol per year can feed approximately 105,000-130,000 dairy
cows. We believe that the only distillers grains currently available in
California are shipped from the Midwest via rail cars in dry form.


         Successful and profitable delivery of DDGS from the Midwest faces a
number of challenges, including product inconsistency, handling difficulty and
lower feed values. All of these challenges are mitigated with a consistent
supply of WDG from a local plant. DDGS delivered via rail to California from the
Midwest undergoes an intense drying process and exposure to extreme heat at the
production facility and in the railcars, during which various nutrients are
burned off which reduces the nutritional composition of the final product. In
addition, DDGS shipped via rail can take as long as two weeks to be delivered to
California, and scheduling errors or rail yard mishaps can extend delivery time
even further. DDGS tends to solidify and set in place as it sits in a rail car
and thus expedient delivery is important. After solidifying and setting in
place, DDGS becomes very difficult and thus expensive to unload. During the
summer, rail cars typically take a full day to unload but can take longer. Also,
DDGS shipped from the Midwest can be inconsistent because some Midwest producers
use a variety of feedstocks depending on the availability and price of competing
crops. Corn, milo sorghum, barley and wheat are all common feedstocks used for
the production of ethanol but lead to significant variability in the nutritional
composition of distillers grains. California dairies depend on rations that are
calculated with precision and a subtle difference in the makeup of a key
ingredient can significantly affect milk production at dairies. By not drying
the distillers grains and by shipping them locally, we believe that we will be
able to preserve the feed integrity of these grains.

         Historically, the market price for distillers grains has been stable in
comparison to the market price for ethanol. We believe that the market price of
DDGS is determined by a number of factors, including the market value of corn,
soybean meal and other competitive protein ingredients, the performance or value
of DDGS in a particular feed formulation and general market forces of supply and
demand. We also believe that nationwide, the market price of distillers grains
historically has been influenced by producers of distilled spirits and more
recently by the large corn dry-millers that operate fuel ethanol plants. In
California, the market price of distillers grains is often influenced by
nutritional models that calculate the feed value of distillers grains by
nutritional content.

OUR STRATEGY

         Our primary goal is to become a leader in the production, marketing and
sale of ethanol and other renewable fuels in the Western United States. Our
business strategy to achieve this goal includes the following elements:

         o        CONTINUE TO DEVELOP AND EXPAND OUR ETHANOL DISTRIBUTION
                  NETWORK. We have developed and plan to continue to develop and
                  expand, our ethanol distribution network for delivery of
                  ethanol by truck to virtually every significant fuel terminal
                  as well as to numerous smaller fuel terminals throughout
                  California. Fuel terminals have limited storage capacity and
                  we have been successful in securing storage tanks in
                  California. In addition, we have an extensive network of
                  third-party delivery trucks available to deliver ethanol
                  throughout California.


                                       39






         o        CONTINUE TO EXPAND OUR BUSINESS IN GROWING GEOGRAPHIC MARKETS.
                  We intend to continue to expand our business in regions where
                  MTBE has been banned and that represent growing markets for
                  ethanol, including Phoenix, Arizona, Las Vegas, Nevada and
                  Portland, Oregon.

         o        MAKE STRATEGIC ACQUISITIONS OF EXISTING OR PENDING ETHANOL
                  PRODUCTION FACILITIES. We plan to explore opportunities to
                  make strategic acquisitions of existing or pending ethanol
                  production facilities. In circumstances where, in our
                  judgment, the acquisition of existing or pending ethanol
                  production facilities represents an opportunity to more
                  quickly or successfully meet our business goals, we intend to
                  undertake to consummate these acquisitions.

         o        COMPLETE CONSTRUCTION OF OUR FIRST ETHANOL PRODUCTION FACILITY
                  AND BEGIN PRODUCING ETHANOL AND CO-PRODUCTS. We are
                  constructing an ethanol production facility to produce ethanol
                  and its co-products, specifically, WDG and CO2, for sale in
                  the Central Valley. We believe that, following the completion
                  of construction of our 35 million gallon per year ethanol
                  plant in Madera County, if it occurs, we will be the largest
                  producer of ethanol in California and that our proximity to
                  the geographic market in which we plan to sell our ethanol
                  provides us significant competitive advantages over ethanol
                  producers in the Midwest.

         o        IDENTIFY AND EXPLOIT NEW RENEWABLE FUELS AND TECHNOLOGIES. We
                  plan to identify and exploit new renewable fuels and
                  technologies. For example, we are examining new technologies
                  enabling the conversion of cellulose, which is generated
                  predominantly from wood waste, paper waste and agricultural
                  waste, into ethanol.

KINERGY CUSTOMERS

         We purchase and resell ethanol to various customers in the Western
United States. We also arrange for transportation, storage and delivery of
ethanol purchased by our customers through our agreements with third-party
service providers. Our revenue is obtained primarily from sales of ethanol to
large oil companies.

         During the first six months of 2005, we purchased and resold an
aggregate of approximately 17 million gallons of fuel grade ethanol to
approximately 19 customers. Sales to Kinergy's two largest customers represented
in the aggregate approximately 29% of our net sales in the first six months of
2005. Sales to each of our other customers did not represent 10% or more of our
net sales in the first six months of 2005. Customers who accounted for 10% or
more of our sales in the first six months of 2005 were New West Petroleum, which
accounted for 18% of our sales during that period and Chevron Products USA,
which accounted for 11% of our sales during that period.

         During 2004, we purchased and resold an aggregate of approximately 53
million gallons of fuel grade ethanol to approximately 25 customers. Sales to
Kinergy's four largest customers represented in the aggregate approximately 49%
of Kinergy's total revenues in 2004. Sales to each of our other customers did
not represent 10% or more of our net sales in 2004. Customers who accounted for
10% or more of our sales in 2004 were Southern Counties Oil Co., a related
party, which accounted for 13% of our sales during that period and Conoco
Phillips, Chevron Products USA and Valero, each of which accounted for 12% of
our sales during that period.


                                       40






         Most of the major metropolitan areas in California have fuel terminals
served by rail, but other major metropolitan areas and more remote smaller
cities and rural areas in California do not. We believe that we have developed a
valuable niche in California by growing our business to supply customers in
areas without rail access at fuel terminals, which are primarily located in the
Sacramento, San Joaquin and Imperial Valleys of California. We manage the
complicated logistics of shipping ethanol from the Midwest by rail to
intermediate storage locations throughout the Western United States and trucking
the ethanol from these storage locations to blending racks where the ethanol is
blended with gasoline. We believe that by establishing an efficient service for
truck deliveries to these more remote locations, we have differentiated
ourselves from our competitors, which has resulted in increased sales and
profitability. In addition, by producing ethanol in California, we believe that
we will benefit from our ability to increase spot sales of ethanol from this
additional supply following ethanol price spikes caused from time to time by
rail delays in delivering ethanol from the Midwest to California.

         In March 2005, we agreed with Phoenix Bio-Industries, LLC, or PBI, to
market and sell PBI's entire ethanol production from its facility in Goshen,
California, which is approximately fifty miles southeast of our Madera County
site. PBI commenced ethanol production at this facility in the fourth quarter of
2005 and we expect initial production to be approximately 25 million gallons per
year. The term of the agreement is two years from the date that ethanol is first
available for marketing from PBI's production facility. We believe that through
Kinergy, we could market and sell locally all of the 25 million gallons expected
to be produced each year at PBI's Goshen facility as well as all or
substantially all of the 35 million gallons of ethanol expected to be produced
each year at our Madera County ethanol production facility.

         Kinergy has two principal methods of conducting its ethanol marketing
and sales activities: direct sales and inventory sales. Kinergy's first method
of marketing and selling ethanol involves direct sales through which suppliers
deliver ethanol directly via rail to Kinergy's customers. For direct sales,
Kinergy typically matches ethanol purchase and sale contracts of like quantities
and delivery periods. These back-to-back direct sales typically involve no price
risks to Kinergy that otherwise may result from fluctuations in the market price
of ethanol. Kinergy's second method of marketing and selling ethanol involves
truck deliveries from inventory purchased by Kinergy in advance. For inventory
sales, as with direct sales, Kinergy typically matches ethanol purchase and sale
contracts of like quantities. However, timing differences do exist and
consequently, a back-to-back inventory sale may lag by up to two or more weeks.
This time lag results from inventory transit and turnover times. As a result,
Kinergy may supply ethanol under new inventory sales contracts from existing
inventory. These back-to-back inventory sales therefore involve some price risks
to Kinergy resulting from potential fluctuations in the market price of ethanol.

         We believe that the only consistent price risk to Kinergy is currently
inventory risk. Management seeks to optimize transitions to new inventory sales
contracts and reduce the effects of declining ethanol prices by managing
inventory as carefully as possible to minimize inventory levels in anticipation
of declining ethanol prices. In addition, management seeks to maximize inventory
levels in anticipation of rising ethanol prices. Because Kinergy increases
inventory levels in anticipation of rising ethanol prices and decreases
inventory levels in anticipation of declining ethanol prices, it is subject to
the risk of ethanol prices moving in unanticipated directions, which could
result in declining or even negative gross profit margins over certain periods
of time, but also enables Kinergy to potentially benefit from above-normal gross
profit margins.

         Over the past few years, the market price of ethanol has experienced
significant fluctuations. More recently, the price of ethanol declined by
approximately 25% from its 2004 average price per gallon in five months from
January 2005 through May 2005 and reversed this decline and increased to
approximately 55% above its 2004 average price per gallon in four months from
June 2005 through September 2005. We believe that the market price of ethanol
will, for the foreseeable future, continue to experience significant
fluctuations which may cause our future results of operations to fluctuate
significantly. As a result, our historical results of operations may not be
predictive of our future results of operations.


                                       41






         Historically, Kinergy's gross profit margins have averaged between 2.0%
and 4.4%. Kinergy's gross profit margin in 2004 was 3.9%. We believe that
Kinergy's future gross profit margins will be lower than historical levels for
two principal reasons. First, higher ethanol sales volumes and increased
competition in the ethanol market have reduced margins, and will continue to
reduce margins, as compared to historical levels. Second, Kinergy is emphasizing
direct sales to a greater degree. Direct sales ordinarily have gross profit
margins of approximately 1.0% over periods of one year or more, a level that is
consistent with our recent ethanol marketing agreements with Front Range Energy,
LLC and PBI, and, we believe, with the ethanol marketing industry as a whole.
Historically, Kinergy's sales were comprised to a greater degree of inventory
sales that often involved the buying and selling of ethanol based on anticipated
trends in the market price of ethanol. These inventory sales represented
higher-risk positions but enabled Kinergy to achieve higher margin levels, as
compared to direct sales, as a result of correctly anticipating fluctuations in
the market price of ethanol. As a result of highly-volatile ethanol prices, we
are unable to estimate Kinergy's future gross profit margins from inventory
sales. However, we believe that over longer periods of up to a year or more, our
gross profit margin from inventory sales is unlikely to exceed our historic high
average gross profit margin of 4.4%.

         If we are able to complete our ethanol production facility in Madera
County and commence producing ethanol, we expect our gross profit margins for
ethanol that we produce to be substantially higher than our gross profit margins
for Kinergy's direct sales and inventory sales activities. However, any gross
profits that we realize from the production of ethanol will be highly dependent
upon the prevailing market price of ethanol at the time of sale. Moreover, in
light of the recent and expected future volatility in the price of ethanol, we
are now, and expect for the foreseeable future to be, unable to estimate our
gross profit margins resulting from the sale of ethanol that we may produce.

         We expect to begin to market and sell ethanol we produce upon
completion of construction of our initial ethanol production facility in Madera
County. We intend to continue to market ethanol and manage the shipping, storage
and delivery of ethanol from the Midwest to existing and new customers in the
Western United States. In addition, we intend to continue to expand our business
in regions that represent growing markets for ethanol, including Phoenix,
Arizona, Las Vegas, Nevada and Portland, Oregon.

KINERGY SUPPLIERS

         We do not presently engage in any ethanol production activities.
However, we are in the process of constructing an ethanol plant in Madera County
for the production of up to 35 million gallons of ethanol per year. We are a
marketer and reseller of ethanol throughout the Western United States.
Accordingly, we are dependent upon various producers of fuel grade ethanol for
our ethanol supplies. In addition, we provide ethanol transportation, storage
and delivery services through third-party service providers. We expect to market
and sell ethanol produced at PBI's ethanol production facility through Kinergy.
An existing marketing agreement between us and PBI will allow Kinergy to market
and sell all of the ethanol produced by PBI at its Goshen, California facility.

         We assume risk of loss with respect to each shipment of ethanol once
the ethanol is delivered to us by our suppliers at the agreed upon delivery
location. We maintain this risk of loss until the ethanol is delivered to a fuel
terminal. In the event that our suppliers ship ethanol directly to our
customers, risk of loss passes directly from our suppliers to our customers and
we do not assume any risk of loss. We maintain insurance to cover the risks
associated with our activities.


                                       42






         We do not own or lease any rail cars, tanker trucks or other fuel
transportation vehicles. Instead, we contract with third-party providers to
receive ethanol at agreed upon locations from our suppliers and to store and/or
deliver the ethanol to agreed upon locations on behalf of our customers. These
contracts generally run from year-to-year, subject to termination by either
party upon advance written notice before the end of the then-current annual
term.

PEI CALIFORNIA CUSTOMERS

         Upon completion of our ethanol plant in Madera County, we expect to
market and sell ethanol produced at this plant through Kinergy. Kinergy's
business focus has been on growing its market share at the Fresno fuel terminal,
which is the only wholesale distribution point for gasoline for over 200 miles
between Stockton and Bakersfield, California. The Fresno fuel terminal is only
20 miles southeast of our Madera County site and approximately 35 miles
northwest of our potential Visalia site. The Fresno/Clovis metro area population
is approximately 850,000. In addition, the Fresno fuel terminal serves the
Central Valley, which is one of the largest agricultural regions in the world.
We are currently supplying over 50% of the ethanol distributed out of the Fresno
fuel terminal. We expect that all of the ethanol generated by our Madera County
facility will be able to be sold locally in the Fresno market that Kinergy has
developed, capturing a key competitive advantage over Midwest ethanol producers
who must incur the costs of delivering ethanol from thousands of miles away and
subject their supplies to rail delays and other challenges.

         The San Joaquin Valley of California (located in the southern half of
the Central Valley) has one of the highest concentrations of dairy cows in the
world, with over 1.4 million head of cattle in an area covering approximately
30,000 square miles. There are approximately 500,000 dairy cows within a 50-mile
radius of our production site in Madera County and within the same approximate
distance of our potential site in Visalia, for a combined total, excluding any
overlap, of over 750,000 dairy cows. We expect that our Madera County facility
as well as our potential facility in Visalia will be able to produce enough WDG
to feed 105,000 to 130,000 dairy cows each year.

         We expect to be one of the few WDG producers with production facilities
located in California. We intend to position WDG as the protein feed of choice
based on its nutritional composition, consistency of quality and delivery, ease
of handling and its mixing ability with minerals and other feed ingredients. We
believe that WDG has an ideal moisture level to carry minerals and other feed
ingredients and we expect to capture a higher combined profit margin by
providing WDG to the feed market in California.

         We also have a proposal from Airgas Dry Ice to purchase substantially
all the CO2 from our Madera County facility once construction is completed and
production of ethanol is commenced. The proposal also provides that Airgas Dry
Ice would lease land adjacent to the Madera County ethanol plant and capitalize
the costs of the CO2 recovery and processing plant.

PEI CALIFORNIA SUPPLIERS

         The production of ethanol requires a significant amount of raw
materials and supplies, such as corn, natural gas, electricity and water. The
cost of corn is the most important variable cost associated with the production
of ethanol. A 25 to 35 million gallon per year ethanol facility requires
approximately 9.0 to 12.5 million bushels of corn each year or, according to the
United States Department of Agriculture--National Agricultural Statistics
Survey, nearly 50% of California's total 2004 annual corn production of
approximately 26 million bushels. Therefore, a California ethanol plant must be
able to efficiently ship corn from the Midwest via rail and then cheaply and
reliably truck processed ethanol to local markets. We believe that our grain
receiving facility at our Madera County site is one of the most efficient grain


                                       43






receiving facilities in the United States. The unloading system was designed to
unload 110 rail cars consistently in less than fifteen hours. The plant will
have the capacity to store a 49-day supply of corn, or approximately 1.8 million
bushels.

         We plan to source corn using standard contracts, such as spot
purchases, forward purchases and basis contracts. We plan to establish a
relationship with a forwarding broker at the Chicago Board of Trade and expect
to establish allowable limits of open and un-hedged grain transactions that its
merchants will be required to follow pursuant to a risk management program. The
limits established are expected to be reviewed and adjusted on a regular basis.

CONSTRUCTION OF ETHANOL PLANT

         PEI California has entered into a construction agreement with W.M.
Lyles Co. for the construction of an ethanol plant at our Madera County site and
a potential second ethanol plant, currently considered for location in Visalia,
California. The construction agreement provides that W.M. Lyles Co. will provide
pricing choices in the construction of the plant. The first option is a lump sum
pricing option in which W.M. Lyles Co. sets a fixed price for the construction
of the plant. The second pricing option is a guaranteed maximum price, or GMP,
contract that sets a cap on total construction costs while providing for shared
savings if the actual cost falls below the GMP price. W.M. Lyles Co. provided us
with a lump sum price bid of $51.8 million and a GMP price of $52.8 million in
January 2005, that expired on April 1, 2005. We expect to receive a final price
for both of these options from W.M. Lyles Co. in the near future. In addition,
the contract provides that if we cancel the construction contract in favor of
another contractor, we would be required to pay a termination fee of $5.0
million. We are working to secure the financing necessary to complete
construction of this facility. See "Risk Factors."

         Responsibility for the proper and timely construction of our initial
ethanol production facility in Madera County rests with W.M. Lyles Co. We are
requiring a payment and performance bond to guarantee the quality and the
timeliness of the construction of this facility. We are currently negotiating
the appropriate levels of performance guarantees and associated liquidated
damages. We have currently authorized W. M. Lyles Co. to expend up to $15.0
million on site development work.

         Water supply is one of the most critical issues in developing a project
in the State of California. There is a pervasive water shortage in the Central
Valley, often causing spikes in the price of available water. We have taken a
number of steps to reduce our exposure to interruptions in our water supply and
to fluctuations in the market price of water. We have selected Delta-T
Corporation, a process design and technology provider, that we believe is
recognized in its industry for assisting in the minimization of water use. Also,
our Madera County property has one deep-water well with another deep-water well
scheduled for drilling, which together we believe will be able to supply nearly
twice the annual requirements of our proposed ethanol production facility. In
addition, we have initiated the application process to annex the Madera County
property into the Madera Irrigation District, or the MID. Having the Madera
County site in the MID would allow us to buy water from the MID if water quality
degradation issues arise from drawing down the water table on the property.

COMPETITION

         We operate in the highly-competitive ethanol marketing industry and
plan to construct ethanol production facilities to begin producing our own
ethanol. The largest ethanol producer in the United States is
Archer-Daniels-Midland Company, or ADM, with wet and dry mill plants in the
Midwest and a total production capacity of about 1.0 billion gallons per year,
or about 30% of total United States ethanol production. According to the
Renewable Fuels Association, in its May 2005 report entitled U.S. FUEL ETHANOL
PRODUCTION CAPACITY, there are approximately 100 ethanol plants currently


                                       44






operating or under construction located primarily in the Midwest with a combined
annual production capacity of approximately 4.5 billion gallons. We believe that
most of the growth in ethanol production over the last ten years has been by
farmer-owned cooperatives that have commenced or expanded ethanol production as
a strategy for enhancing demand for corn and adding value through processing. We
believe that many smaller ethanol plants rely on marketing groups such as
Ethanol Products, Aventine Renewable Energy, Inc. and Renewable Products
Marketing Group to move their product to market. We believe that, because
ethanol is a commodity, many of the Midwest ethanol producers can target
California, though ethanol producers further west in states such as Nebraska and
Kansas often enjoy delivery cost advantages.

         In March 2005, we agreed with PBI to market and sell PBI's entire
ethanol production from its facility in Goshen, California, which is
approximately fifty miles southeast of our Madera County site. PBI commenced
ethanol production at this facility in the fourth quarter of 2005 and we expect
initial production to be approximately 25 million gallons per year. The term of
the agreement is two years from the date that ethanol is first available for
marketing from PBI's production facility.

         We believe that our ability to successfully compete in the ethanol
marketing industry depends on many factors, including the following principal
competitive factors:

         o        OUR ETHANOL DISTRIBUTION NETWORK. We believe that we have a
                  competitive advantage due to the market niche that we have
                  developed by supplying ethanol to customers in areas and
                  markets in the Western United States that are not served by
                  rail. We have developed an ethanol distribution network for
                  delivery of ethanol by truck to virtually every significant
                  fuel terminal as well as to numerous smaller fuel terminals
                  throughout California. Fuel terminals have limited storage
                  capacity and we have been successful in securing storage tanks
                  in California. In addition, we have an extensive network of
                  third-party delivery trucks available to deliver ethanol
                  throughout California.

         o        OUR CUSTOMER AND SUPPLIER RELATIONSHIPS. We have developed
                  strong business relationships with our customers and
                  suppliers. In particular, we have developed strong business
                  relationships with major and independent un-branded customers
                  who collectively control the majority of all gasoline sales in
                  California. In addition, we have developed strong business
                  relationships with ethanol suppliers throughout the Western
                  and Midwestern United States.

         Although we believe that Kinergy is in an advantageous position
relative to its competitors, Kinergy does have certain competitive
vulnerabilities, including the current limited supply of available ethanol,
which may result in Kinergy's inability to fully satisfy all of the demands of
its customers, resulting in customers seeking alternative supplies of ethanol,
including directly from ethanol producers such as ADM. In the event that
customers purchase ethanol from sources other than Kinergy, Kinergy's market
share, sales and profitability may decline. In addition, in the event that the
price of ethanol stabilizes at historically high levels, or continues to
increase, ethanol producers may seek to circumvent Kinergy's marketing and
distribution services in order to obtain additional profits that Kinergy may
otherwise be generating. Also, because ethanol competes with other alternative
fuels, Kinergy's focus on ethanol subjects it to the vulnerability that other
alternative fuels may offer advantages relative to ethanol or may, in the
future, be favored through governmental regulations and offer greater tax
incentives.

         We believe that our ability to successfully compete in the ethanol
production industry depends on many factors, including the following principal
competitive factors:

         o        OUR LOCATION IN CALIFORNIA. We believe that after the
                  completion of construction of an ethanol production plant, if
                  it occurs, we will have a competitive advantage in the Central
                  Valley market for ethanol because competing Midwest-sourced

                                       45






                  ethanol must be "double-handled" to reach Central Valley
                  distribution racks and Midwest ethanol producers must incur
                  the costs of delivering ethanol from hundreds of miles away
                  and subject their supplies to rail delays and other
                  challenges. In addition, the San Joaquin Valley has over 1.4
                  million head of dairy cattle in an area less than 30,000
                  square miles, which we believe will provide an excellent
                  market for WDG, a co-product of ethanol and an important
                  protein source for dairy cows.

         o        OUR ETHANOL MARKETING DIVISION. Upon completion of our initial
                  ethanol production facility in Madera County, if it occurs, we
                  expect to market and sell ethanol produced at this facility
                  through Kinergy. We estimate that ethanol demand in the
                  Central Valley was approximately 200 million gallons in 2004.
                  Kinergy is currently purchasing and reselling over 50% of the
                  ethanol distributed out of the Fresno fuel terminal. We expect
                  that all or substantially all of the ethanol generated by
                  PBI's facility in Goshen and at our Madera County facility
                  will be able to be sold locally in the Fresno market that
                  Kinergy has developed.

         Although we believe that our ethanol production business will be in an
advantageous position relative to our competitors, we do have certain
competitive vulnerabilities, including the fact that we are not yet producing
ethanol and will not have our initial production facility completed for at least
12 months. Because we are not presently in the ethanol production business,
unlike our competitors, and other than through certain activities of Kinergy, we
are not benefiting from sales of ethanol at the current, historically
unprecedented high price levels. Our inability to capture profits based on the
currently high price levels may provide our competitors, who are presently
producing ethanol, with greater relative advantages resulting from greater
capital resources available to these competitors. In addition, we have limited
experience in operating a modern ethanol production facility, such as the
facility planned for our Madera County site. Accordingly, our competitors may
have relative advantages over us unless and until we are able to develop the
expertise necessary to operate our planned ethanol production facilities at full
capacity and efficiency.

         Although we believe that we have certain competitive advantages over
our competitors, realizing and maintaining those advantages will require a
continued high level of investment in marketing and customer service and
support. We may not have sufficient resources to continue to make such
investments. Even if sufficient funds are available, we may not be able to make
the modifications and improvements necessary to maintain our competitive
advantages.

GOVERNMENTAL REGULATION

         We and our existing and proposed business operations are subject to
extensive and frequently changing federal, state and local laws and regulations
relating to the protection of the environment. These laws, their underlying
regulatory requirements and the enforcement thereof, some of which are described
below, impact, or may impact, our existing and proposed business operations by
imposing:

         o        restrictions on our existing and proposed business operations
                  and/or the need to install enhanced or additional controls;
         o        the need to obtain and comply with permits and authorizations;
         o        liability for exceeding applicable permit limits or legal
                  requirements, in certain cases for the remediation of
                  contaminated soil and groundwater at our facilities,
                  contiguous and adjacent properties and other properties owned
                  and/or operated by third parties; and
         o        specifications for the ethanol we market and plan to produce.


                                       46






         In addition, some of the governmental regulations to which we are
subject are helpful to our ethanol marketing business and proposed ethanol
production business. The ethanol fuel industry is greatly dependent upon tax
policies and environmental regulations that favor the use of ethanol in motor
fuel blends in North America. Some of the governmental regulations applicable to
our ethanol marketing business and proposed ethanol production business are
briefly described below.

     FEDERAL EXCISE TAX EXEMPTION

         Ethanol blends have been either wholly or partially exempt from the
federal excise tax, or FET, on gasoline since 1978. The exemption has ranged
from $0.04 to $0.06 per gallon of gasoline during that 25-year period. Current
law provides a $0.051 per gallon exemption from the $0.183 per gallon FET on
gasoline if the taxable product is blended in a mixture containing at least 10%
ethanol. The FET exemption was revised and its expiration date was extended for
the sixth time since its inception as part of the Jumpstart Our Business
Strength, or JOBS, Act enacted in October 2004. The new expiration date of the
FET exemption is December 31, 2010. We believe that it is highly likely that
this tax incentive will be extended beyond 2010 if Congress deems it necessary
for the continued growth and prosperity of the ethanol industry.

     CLEAN AIR ACT AMENDMENTS OF 1990

         In November 1990, a comprehensive amendment to the Clean Air Act of
1977 established a series of requirements and restrictions for gasoline content
designed to reduce air pollution in identified problem areas of the United
States. The two principal components affecting motor fuel content are the
Oxygenated Fuels Program, which is administered by states under federal
guidelines, and a federally supervised Reformulated Gasoline Program.

         Oxygenated Fuels Program
         ------------------------

         Federal law requires the sale of oxygenated fuels in certain carbon
monoxide non-attainment Metropolitan Statistical Areas, or MSA, during at least
four winter months, typically November through February. Any additional MSA not
in compliance for a period of two consecutive years in subsequent years may also
be included in the program. The EPA Administrator is afforded flexibility in
requiring a shorter or longer period of use depending upon available supplies of
oxygenated fuels or the level of non-attainment. This law currently affects the
Los Angeles area, where over 150 million gallons of ethanol are blended with
gasoline each winter.

         Reformulated Gasoline Program
         -----------------------------

         The Clean Air Act Amendments of 1990 established special standards
effective January 1, 1995 for the most polluted ozone non-attainment areas: Los
Angeles Basin, Baltimore, Chicago Area, Houston Area, Milwaukee Area, New
York-New Jersey, Hartford Region, Philadelphia Area and San Diego, with
provisions to add other areas in the future if conditions warrant. California's
Central Valley was added in 2002. At the outset of the program there were a
total of 96 MSAs not in compliance with clean air standards for ozone, which
currently represents approximately 60% of the national market.

         The legislation requires a minimum of 2.0% oxygen by weight in
reformulated gasoline as a means of reducing carbon monoxide pollution and
replacing octane lost by reducing aromatics which are high octane portions of
refined oil. The Reformulated Gasoline Program also includes a provision that
allows individual states to "opt into" the federal program by request of the
governor, to adopt standards promulgated by California that are stricter than
federal standards, or to offer alternative programs designed to reduce ozone
levels. Nearly all of the Northeast and middle Atlantic areas from Washington,
D.C., to Boston not under the federal mandate have "opted into" the federal
standards.


                                       47






         These state mandates in recent years have created a variety of gasoline
grades to meet different regional environmental requirements. Reformulated
gasoline accounts for about 30% of nationwide gasoline consumption. Under
current law, California refiners must blend a minimum of 2.0% oxygen by weight.
This is the equivalent of 5.7% ethanol in every gallon of gas, or roughly 900
million gallons of ethanol per year in California alone.

     NATIONAL ENERGY LEGISLATION

         A national Energy Bill was signed into law in August 2005 by President
Bush. The Energy Bill substitutes the existing oxygenation program in the
Reformulated Gasoline Program with a national "renewable fuels standard." The
standard sets a minimum amount of renewable fuels that must be used by fuel
refiners. Beginning in 2006, the minimum amount of renewable fuels that must be
used by fuel refiners is 4.0 billion gallons, which increases progressively to
7.5 billion gallons in 2012. While we believe that the overall national market
for ethanol will grow, we believe that the market for ethanol in geographic
areas such as California could experience either increases or decreases in the
demand for ethanol depending on the preferences of petroleum refiners and state
policies. See "Risk Factors."

     ADDITIONAL ENVIRONMENTAL REGULATIONS

         In addition to the governmental regulations applicable to the ethanol
marketing and production industries described above, our business is subject to
additional federal, state and local environmental regulations, including
regulations established by the EPA, the California Air Quality Management
District, the San Joaquin Valley Air Pollution Control District and the
California Air Resources Board, or CARB. We cannot predict the manner or extent
to which these regulations will harm or help our business or the ethanol
production and marketing industry in general.

EMPLOYEES


         As of October 28, 2005, we employed 17 persons on a full-time basis,
including through our Kinergy and PEI California subsidiaries. Our employees are
highly skilled, and our success will depend in part upon our ability to retain
such employees and attract new qualified employees who are in great demand. We
have never had a work stoppage or strike, and no employees are presently
represented by a labor union or covered by a collective bargaining agreement. We
consider our relations with our employees to be good.


FACILITIES

         Our corporate headquarters, located in Fresno, California, consists of
a 3,000 square foot office rented on a month-to-month basis. We also rent on an
annual basis an office in Davis, California, consisting of 500 square feet.


         We have acquired real property located in Madera County consisting of
approximately 137 acres on which we are constructing our first ethanol
production facility. We have an option to acquire additional real property
located in Visalia consisting of approximately 89 acres on which we intend to
construct another ethanol production facility. In addition, we have secured
options to acquire three additional parcels of real property on which we may
construct additional ethanol production facilities.



                                       48






LEGAL PROCEEDINGS

         We are subject to legal proceedings, claims and litigation arising in
the ordinary course of business. While the amounts claimed may be substantial,
the ultimate liability cannot presently be determined because of considerable
uncertainties that exist. Therefore, it is possible that the outcome of those
legal proceedings, claims and litigation could adversely affect our quarterly or
annual operating results or cash flows when resolved in a future period.
However, based on facts currently available, management believes such matters
will not adversely affect our financial position, results of operations or cash
flows.

     GERALD ZUTLER

         In January 2003, DriverShield CRM Corp., or DriverShield, then a
wholly-owned subsidiary of our predecessor, Accessity, was served with a
complaint filed by Mr. Gerald Zutler, its former President and Chief Operating
Officer, alleging, among other things, that DriverShield breached his employment
contract, that there was fraudulent concealment of DriverShield's intention to
terminate its employment agreement with Mr. Zutler, and discrimination on the
basis of age and aiding and abetting violation of the New York State Human
Rights Law. Mr. Zutler is seeking damages aggregating $3.0 million, plus
punitive damages and reasonable attorneys' fees. DriverShield's management
believes that DriverShield properly terminated Mr. Zutler's employment for
cause, and intends to vigorously defend this suit. An Answer to the complaint
was served by DriverShield on February 28, 2003. In 2003, Mr. Zutler filed a
motion to have DriverShield's attorney removed from the case. The motion was
granted by the court, but was subsequently overturned by an appellate court.
DriverShield has filed a claim with its insurance carrier under its directors
and officers and employment practices' liability policy. The carrier has agreed
to cover certain portions of the claim as they relate to Mr. Siegel,
DriverShield's former Chief Executive Officer. The policy has a $50,000
deductible and a liability limit of $3.0 million per policy year. At the present
time, the carrier has agreed to cover the portion of the claim that relates to
Mr. Siegel and has agreed to a fifty percent allocation of expenses.

     MERCATOR GROUP, LLC

         We filed a Demand for Arbitration against Presidion Solutions, Inc., or
Presidion, alleging that Presidion breached the terms of the Memorandum of
Understanding, or the MOU, between Accessity and Presidion dated January 17,
2003. We sought a break-up fee of $250,000 pursuant to the terms of the MOU
alleging that Presidion breached the MOU by wrongfully terminating the MOU.
Additionally, we sought out of pocket costs of its due diligence amounting to
approximately $37,000. Presidion filed a counterclaim against us alleging that
we had breached the MOU and therefore owe Presidion a break-up fee of $250,000.
The dispute was heard by a single arbitrator before the American Arbitration
Association in Broward County, Florida in late February 2004. During June 2004,
the arbitrator awarded us the $250,000 break-up fee set forth in the MOU between
us and Presidion, as well as our share of the costs of the arbitration and
interest from the date of the termination by Presidion of the MOU, aggregating
approximately $280,000. During the third quarter of 2004, Presidion paid us the
full amount of the award with accrued interest. The arbitrator dismissed
Presidion's counterclaim against us.

         In 2003, we filed a lawsuit seeking damages in excess of $100 million
as a result of information obtained during the course of the arbitration
discussed above, against: (i) Presidion Corporation, f/k/a MediaBus Networks,
Inc., Presidion's parent corporation, (ii) Presidion's investment bankers,
Mercator Group, LLC, or Mercator, and various related and affiliated parties and
(iii) Taurus Global LLC, or Taurus, (collectively referred to as the "Mercator
Action"), alleging that these parties committed a number of wrongful acts,
including, but not limited to tortuously interfering in the transaction between
us and Presidion. In 2004, we dismissed this lawsuit without prejudice, which
was filed in Florida state court. We recently refiled this action in the State


                                       49






of California, for a similar amount, as we believe this to be the proper
jurisdiction. The final outcome of the Mercator Action will most likely take an
indefinite time to resolve. We currently have limited information regarding the
financial condition of the defendants and the extent of their insurance
coverage. Therefore, it is possible that we may prevail, but may not be able to
collect any judgment. The share exchange agreement relating to the Share
Exchange Transaction provides that following full and final settlement or other
final resolution of the Mercator Action, after deduction of all fees and
expenses incurred by the law firm representing us in this action and payment of
the 25% contingency fee to the law firm, shareholders of record of Accessity on
the date immediately preceding the closing date of the Share Exchange
Transaction will receive two-thirds and we will retain the remaining one-third
of the net proceeds from any Mercator Action recovery.


                                       50






                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

         The names, ages and positions held by our directors and executive
officers as of October 28, 2005 are as follows:


NAME                                        AGE                  POSITIONS HELD
----                                        ---                  --------------
                                               
William L. Jones.......................      55      Chairman of the Board and Director

Neil M. Koehler........................      47      Chief Executive Officer, President and Director

Ryan W. Turner.........................      31      Chief Operating Officer and Secretary

William G. Langley.....................      55      Chief Financial Officer

Frank P. Greinke.......................      51      Director

Charles W. Bader.......................      65      Director

John L. Prince (2).....................      62      Director

Terry L. Stone (1).....................      56      Director

Kenneth J. Friedman (1)................      52      Director


-----------
(1) Member of the Audit, Nominating and Governance and Compensation Committees.
(2) Member of the Audit Committee.

         WILLIAM L. ("BILL") JONES has served as Chairman of the Board and as a
director since March 2005. Mr. Jones is a co-founder of PEI California and
served as Chairman of the Board of PEI California since its formation in January
2003 through March 2004, when he stepped off the board of PEI California to
focus on his candidacy for one of California's United States Senate seats. Mr.
Jones was California's Secretary of State from 1995 to 2003. Since May 2002, Mr.
Jones has also been the owner of Tri-J Land & Cattle, a diversified farming and
cattle company in Fresno County, California. Mr. Jones has a B.A. degree in
Agribusiness and Plant Sciences from California State University, Fresno.

         NEIL M. KOEHLER has served as Chief Executive Officer, President and as
a director since March 2005. Mr. Koehler served as Chief Executive Officer of
PEI California since its formation in January 2003 and as Chairman of the Board
since March 2004. Prior to his association with PEI California, Mr. Koehler was
the co-founder and General Manager of Parallel Products, one of the first
ethanol production facilities in California (and one of only two currently
existing ethanol production facilities in California), which was sold to a
public company in 1997. Mr. Koehler was also the sole manager and sole limited
liability company member of Kinergy, which he founded in September 2000. Mr.
Koehler has over 20 years of experience in the ethanol production, sales and
marketing industry in the Western United States. Mr. Koehler is the Director of
the California Renewable Fuels Partnership and a speaker on the issue of
renewable fuels and ethanol production in California. Mr. Koehler has a B.A.
degree in Government, from Pomona College.

         RYAN W. TURNER has served as Chief Operating Officer and Secretary
since March 2005 and served as a director from March 2005 until July 2005. Mr.
Turner is a co-founder of PEI California and served as its Chief Operating
Officer and Secretary and as a director and led the business development efforts
of PEI California since its inception in January 2003. Prior to co-founding and
joining PEI California, Mr. Turner served as Chief Operating Officer of Bio-Ag,
LLC from March 2002 until January 2003. Prior to joining Bio-Ag, LLC, Mr. Turner


                                       51






served as General Manager of J & J Farms, a large-scale, diversified agriculture
operation of the west side of Fresno County, California from June 1997 to March
2002, where he guided the production of corn, cotton, tomatoes, melons, alfalfa
and asparagus crops and operated a custom beef lot. Mr. Turner has a B.A. degree
in Public Policy from Stanford University, an M.B.A. from Fresno State
University and was a member of Class XXIX of the California Agricultural
Leadership Program.

         WILLIAM G. LANGLEY has served as Chief Financial Officer since April
2005. Mr. Langley has been a partner in Tatum CFO Partners, LLP ("Tatum"), a
national partnership of more than 350 professional highly-experienced chief
financial officers, since November 2002. During this time, Mr. Langley has acted
as the full-time Chief Financial Officer for Ensequence, Inc., an inter-active
television software company, Norton Motorsports, Inc., a motorcycle
manufacturing and marketing company and Auctionpay, Inc., a software and
fundraising management company. From 2001 to 2002, Mr. Langley served as the
President, Chief Financial Officer and Chief Operating Officer for Laservia
Company, which specializes in advanced laser system technology. From 2000 to
2001, Mr. Langley acted as the Chief Financial Officer of Rulespace, Inc., a
developer of artificial intelligence software. Mr. Langley has prior public
company experience, is licensed both as an attorney and C.P.A. and will remain a
partner in Tatum during his employment with Pacific Ethanol. Mr. Langley has a
B.A. degree in accounting and political science from Albertson College, a J.D.
degree from Lewis & Clark School of Law and an LL.M. degree from the New York
University School of Law.

         FRANK P. GREINKE has served as a director since March 2005. Mr. Greinke
served as a director of PEI California commencing in October 2003. Mr. Greinke
is currently, and has been for at least the past five years, the CEO and sole
owner of SC Fuels, Inc., a petroleum distributor. Mr. Greinke is also a director
of the Society of Independent Gasoline Marketers of America, the Chairman of the
Southern California Chapter of the Young Presidents Organization and serves on
the Board of Directors of The Bank of Hemet and on the Advisory Board of Solis
Capital Partners, Inc.

         CHARLES W. BADER has served as a director since July 2005. Mr. Bader
has been a lobbyist to the California State government, specializing in
education and municipal government, since 1993. Prior to that time, Mr. Bader
served for eight years as a member of the California State Assembly from 1982 to
1990. Mr. Bader is a former business owner and a former elected Mayor and
Councilman for the City of Pomona, California. Mr. Bader owned and served as the
President of Condominium Management Services, a condominium management services
company, from 1973 to 1992. Mr. Bader was Mayor of the City of Pomona from 1977
to 1981, and prior to that time, was a city Councilman for the City of Pomona
from 1971 to 1977. Mr. Bader has a B.S. degree in Business Administration from
the University of California, Los Angeles.

         JOHN L. ("JACK") PRINCE has served as a director since July 2005. Mr.
Prince is retired but also works as a consultant to Land O' Lakes, Inc. and
other companies. Mr. Prince was an Executive Vice President with Land O' Lakes,
Inc. from July 1998 until his retirement in 2004. Prior to that time, Mr. Prince
was President and Chief Executive Officer of Dairyman's Cooperative Creamery
Association, or the DCCA, located in Tulare, California, until its merger with
Land O' Lakes, Inc. in July 1998. Land O' Lakes, Inc. is a farmer-owned,
national branded organization based in Minnesota with annual sales in excess of
$6 billion and membership and operations in over 30 states. Prior to joining the
DCCA, Mr. Prince was President and Chief Executive Officer for nine years until
1994, and was Operations Manager for the preceding ten years commencing in 1975,
of the Alto Dairy Cooperative in Waupun, Wisconsin. Mr. Prince has a B.A. degree
in Business Administration from the University of Northern Iowa.

         TERRY L. STONE has served as a director since March 2005. Mr. Stone is
a Certified Public Accountant with over thirty years of experience in accounting
and taxation. He has been the owner of his own accountancy firm since 1990. Mr.
Stone has experience in accounting and taxation in a wide range of industries,


                                       52






including agriculture, manufacturing, retail, equipment leasing, professionals
and not-for-profit organizations. Mr. Stone served as a part-time instructor at
California State University, Fresno at various times throughout the 1990s and
taught classes in taxation, auditing, and financial and management accounting.
Mr. Stone also has various professional certifications in addition to his
Certified Public Accountant certification, including Series 7 and 66 NASD
securities licenses. Mr. Stone has a B.S. in Accounting from California State
University, Fresno.

         KENNETH J. FRIEDMAN has served as a director since March 2005. Mr.
Friedman was a director of Accessity Corp., our predecessor, since October 1998.
Mr. Friedman has for more than five years served as President of the Primary
Group, Inc., an executive search consultancy firm.

         Our business, property and affairs are managed under the direction of
our board. Directors are kept informed of our business through discussions with
our executive officers, by reviewing materials provided to them and by
participating in meetings of our board and its committees. During 2004, our
board of directors held two meetings attended by members of the board either in
person or via telephone, and on six occasions approved resolutions by unanimous
written consent in lieu of a meeting.

         Our officers are appointed by and serve at the discretion of our board
of directors. There are no family relationships among our executive officers and
directors, except that Bill Jones is the father-in-law of Ryan Turner.

SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

         Section 16(a) of the Securities Exchange Act of 1934, as amended
("Exchange Act"), requires our executive officers and directors, and persons who
beneficially own more than 10% of a registered class of our common stock, to
file initial reports of ownership and reports of changes in ownership with the
Securities and Exchange Commission ("Commission"). These officers, directors and
stockholders are required by the Commission regulations to furnish us with
copies of all reports that they file.

         Based solely upon a review of copies of the reports furnished to us
during the year ended December 31, 2004 and thereafter, or any written
representations received by us from directors, officers and beneficial owners of
more than 10% of our common stock ("reporting persons") that no other reports
were required, we believe that, during 2004, all Section 16(a) filing
requirements applicable to our reporting persons were met.

CODE OF ETHICS

         Our board of directors has adopted a Code of Business Conduct and
Ethics that applies to all of our directors, officers and employees and an
additional Code of Business Ethics that applies to our Chief Executive Officer
and senior financial officers.

         We intend to satisfy the disclosure requirement under Item 5.05 of Form
8-K relating to amendments to or waivers from provisions of these codes that
relate to one or more of the items set forth in Item 406(b) of Regulation S-K,
by describing on our Internet website, located at http://www.pacificethanol.net,
within four business days following the date of a waiver or a substantive
amendment, the date of the waiver or amendment, the nature of the amendment or
waiver, and the name of the person to whom the waiver was granted.

         Information on our Internet website is not, and shall not be deemed to
be, a part of this prospectus or incorporated into any other filings we make
with the Commission.


                                       53






COMPENSATION OF EXECUTIVE OFFICERS

         The following table shows for the fiscal years ended December 31, 2004,
2003 and 2002, compensation awarded or paid to, or earned by, our former Chief
Executive Officer and each of our other most highly compensated former executive
officers who earned more than $100,000 in salary for the year ended December 31,
2004, or the Named Executive Officers. Each of Messrs. Siegel and Kart resigned
their positions in connection with the Share Exchange Transaction that was
consummated on March 23, 2005 and Mr. Delisi resigned his position prior to that
time. Accordingly, none of the information set forth below relates to any of our
current executive officers. See "Management - Directors and Executive Officers"
for a list of our current executive officers, "Management - Employment Contracts
and Termination of Employment and Change-in-Control Arrangements" and "Certain
Relationships and Related Transactions" for a description of the compensation
arrangements we have with these executive officers.


     
                                            SUMMARY COMPENSATION TABLE
                                                                                       LONG-TERM
                                                                                     COMPENSATION
                                                            ANNUAL COMPENSATION         AWARDS
                                                            -------------------    ----------------
                                                                                      SECURITIES        ALL OTHER
                                                                                      UNDERLYING      COMPENSATION
NAME AND PRINCIPAL POSITION                         YEAR    SALARY ($)    BONUS    OPTIONS/SARS (#)       ($)
---------------------------                         ----    ----------    -----    ----------------   ------------

Barry Siegel ...............................        2004     300,000          --          --              --
Former Chairman of the Board, President             2003     300,000          --          --              --
   and Chief Executive Officer                      2002     300,000     250,000     110,000          12,500(1)

Philip B. Kart .............................        2004     155,000          --          --              --
Former Senior Vice President, Secretary,            2003     155,000      10,000          --          62,000(2)
   Treasurer and Chief Financial Officer            2002     155,000          --      30,000              --

Steven DeLisi ..............................        2004     175,000          --          --              --
Former President, Sentaur Corp.                     2003     175,000      10,000          --              --
                                                    2002      68,654       5,000      50,000              --

--------------
(1) Reimbursed to Mr. Siegel for direct costs he incurred in connection with his
    relocation.
(2) Provided to Mr. Kart, upon his relocation, for costs incurred in connection
    with his relocation.

STOCK OPTION GRANTS AND EXERCISES

         We made no awards of stock options during the last fiscal year to the
Named Executive Officers as part of their employment. The following table
indicates the number of exercised and unexercised stock options held by each
Named Executive Officer as of December 31, 2004.

AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END OPTION/SAR VALUES


     
                                                              NUMBER OF SECURITIES         VALUE OF UNEXERCISED
                                 SHARES         VALUE        UNDERLYING UNEXERCISED      IN-THE-MONEY OPTIONS/SARS
                              ACQUIRED ON      REALIZED   OPTIONS/SARS AT FY-END (#)          AT FY-END ($)
NAME                          EXERCISE (#)       ($)       EXERCISABLE/UNEXERCISABLE     EXERCISABLE/UNEXERCISABLE
----                          ------------     --------   --------------------------     -------------------------

Barry Siegel..............             --           --            80,000/36,667                     0/0
Philip B. Kart............             --           --            65,000/10,000                 $197,438/0
Steven DeLisi.............             --           --            33,333/16,667                     0/0


                                                      54







EQUITY COMPENSATION PLAN INFORMATION

                                               SHARES TO BE
                                          ISSUED UPON EXERCISE OF
                                                OUTSTANDING,                                    NUMBER OF
                                             OPTIONS, WARRANTS       WEIGHTED AVERAGE     SECURITIES AVAILABLE
PLAN CATEGORY                               OR STOCK RIGHTS (#)     EXERCISE PRICE ($)     FOR FUTURE ISSUANCE
-------------                               -------------------     ------------------     -------------------
                                                                                      
APPROVED BY SHAREHOLDERS:
1995 Plan................................         377,667                 $5.98                  822,333
2004 Plan................................            --                      --                2,500,000

NOT APPROVED BY SHAREHOLDERS:
Consultant's Warrants ...................          25,000                 $2.99                     --


LONG-TERM INCENTIVE PLAN AWARDS

         In fiscal 2004, no awards were given to named executives under
long-term incentive plans.

REPORT ON REPRICING OF OPTIONS AND SARS

         No adjustments to or amendments of the exercise price of stock options
or stock appreciation rights previously awarded to the named executives occurred
in fiscal 2004.

EMPLOYMENT CONTRACTS AND TERMINATION OF EMPLOYMENT AND CHANGE-IN-CONTROL
ARRANGEMENTS

     EXECUTIVE EMPLOYMENT AGREEMENTS DATED MARCH 23, 2005 WITH EACH OF NEIL
     KOEHLER AND RYAN TURNER

         The Executive Employment Agreement with Neil Koehler provides for a
three-year term and automatic one-year renewals thereafter, unless either the
employee or Pacific Ethanol provides written notice to the other at least 90
days prior to the expiration of the then-current term. The Executive Employment
Agreement with Ryan Turner provides for a one-year term and automatic one-year
renewals thereafter, unless either the employee or Pacific Ethanol provides
written notice to the other at least 90 days prior to the expiration of the
then-current term.

         Neil Koehler is to receive a base salary of $200,000 per year and is
entitled to receive a cash bonus not to exceed 50% of his base salary to be paid
based upon performance criteria set by the board on an annual basis and an
additional cash bonus not to exceed 50% of the net free cash flow (defined as
revenues of Kinergy, less his salary and performance bonus, less capital
expenditures and all expenses incurred specific to Kinergy), subject to a
maximum of $300,000 in any given year; provided that such bonus will be reduced
by ten percentage points each year, such that 2009 will be the final year of
such bonus at 10% of net free cash flow.


         Ryan Turner is to receive a base salary of $125,000 per year and is
entitled to receive a cash bonus not to exceed 50% of his base salary to be paid
based upon performance criteria set by the board on an annual basis. Effective
as of October 1, 2005, the compensation committee of our board of directors
increased Mr. Turner's base salary to $175,000 per year.


         We are also required to provide an office and administrative support to
each of Messrs. Koehler and Turner and certain benefits, including medical
insurance (or, if inadequate due to location of permanent residence,
reimbursement of up to $1,000 per month for obtaining health insurance
coverage), three weeks of paid vacation per year, participation in the stock
option plan to be developed in relative proportion to the position in the
organization, and participation in benefit plans on the same basis and to the
same extent as other executives or employees.


                                       55






         Each of Messrs. Koehler and Turner are also entitled to reimbursement
for all reasonable business expenses incurred in promoting or on behalf of the
business of Pacific Ethanol, including expenditures for entertainment, gifts and
travel. Upon termination or resignation for any reason, the terminated employee
is entitled to receive severance equal to three months of base salary during the
first year after termination or resignation and six months of base salary during
the second year after termination unless he is terminated for cause or
voluntarily terminates his employment without providing the required written
notice. If the employee is terminated (other than for cause) or terminates for
good reason following, or within the 90 days preceding, any change in control,
in lieu of further salary payments to the employee, we may elect to pay a lump
sum severance payment equal to the amount of his annual base salary.

         The term "for good reason" is defined in each of the Executive
Employment Agreements as (i) a general assignment by us for the benefit of
creditors or filing by us of a voluntary bankruptcy petition or the filing
against us of any involuntary bankruptcy which remains undismissed for 30 days
or more or if a trustee, receiver or liquidator is appointed, (ii) any material
changes in the employee's titles, duties or responsibilities without his express
written consent, or (iii) the employee is not paid the compensation and benefits
required under the Employment Agreement.

         The term "for cause" is defined in each of the Executive Employment
Agreements as (i) any intentional misapplication by the employee of Pacific
Ethanol funds or other material assets, or any other act of dishonesty injurious
to Pacific Ethanol committed by the employee; or (ii) the employee's conviction
of (a) a felony or (b) a crime involving moral turpitude; or (iii) the
employee's use or possession of any controlled substance or chronic abuse of
alcoholic beverages, which use or possession the board reasonably determines
renders the employee unfit to serve in his capacity as a senior executive of
Pacific Ethanol; or (iv) the employee's breach, nonperformance or nonobservance
of any of the terms of his employment agreement with us, including but not
limited to the employee's failure to adequately perform his duties or comply
with the reasonable directions of the board; but notwithstanding anything in the
foregoing subsections (iii) or (iv) to the contrary, we shall not terminate the
employee unless the board first provides the employee with a written memorandum
describing in detail how his performance thereunder is not satisfactory and the
employee is given a reasonable period of time (not less than 30 days) to remedy
the unsatisfactory performance related by the board to the employee in that
memorandum. A determination of whether the employee has satisfactorily remedied
the unsatisfactory performance shall be promptly made by a majority of the
disinterested directors of the board (or the entire board, but not including the
employee, if there are no disinterested directors) at the end of the period
provided to the employee for remedy, and the board's determination shall be
final.

         A "change in control" of Pacific Ethanol is deemed to have occurred if,
in a single transaction or series of related transactions: (i) any person (as
such term is used in Section 13(d) and 14(d) of the Securities Exchange Act of
1934 ("Exchange Act")), other than a trustee or fiduciary holding securities
under an employment benefit program is or becomes a "beneficial owner" (as
defined in Rule 13-3 under the Exchange Act), directly or indirectly of
securities of Pacific Ethanol representing 51% or more of the combined voting
power of Pacific Ethanol, (ii) there is a merger (other than a reincorporation
merger) or consolidation in which Pacific Ethanol does not survive as an
independent company, or (iii) the business of Pacific Ethanol is disposed of
pursuant to a sale of assets.

     EXECUTIVE EMPLOYMENT AGREEMENT DATED AUGUST 10, 2005 WITH WILLIAM LANGLEY

         The Executive Employment Agreement with William Langley provides for a
four-year term and automatic one-year renewals thereafter, unless either the
employee or Pacific Ethanol provides written notice to the other at least 90
days prior to the expiration of the then-current term. Mr. Langley is to receive
a base salary of $185,000 per year. All other terms and conditions of Mr.
Langley's Executive Employment Agreement are substantially the same as those


                                       56






contained in Mr. Turner's Executive Employment Agreement, except that Mr.
Langley is entitled to six months of severance pay during the entire term of his
agreement and is also entitled to reimbursement of his costs associated with his
relocation to Fresno, California. Mr. Langley is obligated to relocate to
Fresno, California within six months of the date of his Executive Employment
Agreement.

BOARD COMMITTEES

         Our board of directors currently has an audit committee, a compensation
committee and a nominating committee. Our board of directors has determined that
Terry L. Stone, Kenneth J. Friedman and John L. Prince, each of whom is a member
of one or more of these committees, are "independent" as defined in NASD
Marketplace Rule 4200(a)(15) and that Messrs. Stone, Friedman and Prince meet
the other criteria contained in NASD Marketplace Rule 4350 relating to audit
committee members.

         The audit committee selects our independent auditors, reviews the
results and scope of the audit and other services provided by our independent
auditors, and reviews our financial statements for each interim period and for
our year end. This committee consists of Messrs. Stone, Friedman and Prince. The
audit committee operates pursuant to a charter approved by our board of
directors and audit committee. Our board of directors has determined that Mr.
Stone is an "audit committee financial expert."

         The compensation committee is responsible for establishing and
administering our policies involving the compensation of all of our executive
officers and establishing and recommending to our board of directors the terms
and conditions of all employee and consultant compensation and benefit plans.
Our entire board of directors also may perform these functions with respect to
our employee stock option plans. Since March 23, 2005, this committee has
consisted of Messrs. Stone and Friedman. The compensation committee operates
pursuant to a charter approved by our board of directors and compensation
committee.

         The nominating committee selects nominees for the board of directors.
Since March 23, 2005, the nominating committee has consisted of Messrs. Stone
and Friedman. The nominating committee utilizes a variety of methods for
identifying and evaluating nominees for director, including candidates that may
be referred by stockholders. Stockholders who desire to recommend candidates for
the board for evaluation may do so by contacting Pacific Ethanol in writing,
identifying the potential candidate and providing background information.
Candidates may also come to the attention of the nominating committee through
current board members, professional search firms and other persons. The
nominating committee operates pursuant to a charter approved by our board of
directors and nominating committee.

         During the fiscal year ended December 31, 2004, all directors attended
at least 75% of the aggregate of the meetings of the board of directors and of
the committees on which he served, held during the period for which he was a
director or committee member, respectively.

COMPENSATION OF DIRECTORS


         The Chairman of the Board receives annual compensation of $80,000. Each
member of our board of directors, including the Chairman of the Board, receives
$1,500 for each board or committee meeting attended, whether attended in person
or telephonically. The Chairman of the audit committee receives an additional
$2,000 for each audit committee meeting attended, whether in person or
telephonically. In addition, non-employee directors are reimbursed for certain
reasonable and documented expenses in connection with attendance at meetings of
our board of directors and committees.



                                       57






COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

         No member of the board of directors has a relationship that would
constitute an interlocking relationship with executive officers and directors of
another entity.

STOCK OPTION PLANS

         We currently have two stock option plans: an Amended 1995 Incentive
Stock Plan and a 2004 Stock Option Plan. These plans are administered by our
compensation committee, which currently consists of Messrs. Stone and Friedman.

         The Amended 1995 Incentive Stock Plan authorizes the issuance of
incentive stock options, commonly known as ISOs, and non-qualified stock
options, commonly known as NQOs, to our employees, directors or consultants for
the purchase of up to 1,200,000 shares of our common stock. The Amended 1995
Incentive Stock Plan terminates in 2005. As of October 28, 2005, options to
purchase up to 105,000 shares of common stock were outstanding under the Amended
1995 Incentive Stock Plan. Our board of directors does not intend to issue any
additional options under the Amended 1995 Incentive Stock Plan.

         The 2004 Stock Option Plan authorizes the issuance of ISOs and NQOs to
our officers, directors or key employees or to consultants that do business with
Pacific Ethanol for up to an aggregate of 2,500,000 shares of common stock. The
2004 Stock Option Plan terminates on May 14, 2014. Our board of directors'
adoption of the 2004 Stock Option Plan was ratified by our stockholders at our
2004 annual meeting of stockholders that was initially convened on December 28,
2004, adjourned to February 1, 2004 and further adjourned to and completed on
February 28, 2005.

         As of October 28, 2005, we had approximately 17 employees and officers
and 6 non-employee directors eligible to receive options under the 2004 Stock
Option Plan. As of that date, options to purchase up to 822,500 shares of common
stock were outstanding under the 2004 Stock Option Plan and 1,677,500 shares
remained available for grants under this plan. The following is a description of
some of the key terms of the 2004 Stock Option Plan.

     SHARES SUBJECT TO THE 2004 STOCK OPTION PLAN

         A total of 2,500,000 shares of our common stock are authorized for
issuance under the 2004 Stock Option Plan. Any shares of common stock that are
subject to an award but are not used because the terms and conditions of the
award are not met, or any shares that are used by participants to pay all or
part of the purchase price of any option, may again be used for awards under the
2004 Stock Option Plan.

     ADMINISTRATION

         It is the intent of the 2004 Stock Option Plan that it be administered
in a manner such that option grants and exercises would be "exempt" under Rule
16b-3 of the Exchange Act. The compensation committee is empowered to select
those eligible persons to whom options shall be granted under the 2004 Stock
Option Plan; to determine the time or times at which each option shall be
granted, whether options will be ISOs or NQOs and the number of shares to be
subject to each option; and to fix the time and manner in which each option may
be exercised, including the exercise price and option period, and other terms
and conditions of options, all subject to the terms and conditions of the 2004
Stock Option Plan. The compensation committee has sole discretion to interpret
and administer the 2004 Stock Option Plan, and its decisions regarding the 2004
Stock Option Plan are final, except that our board of directors can act in place
of the compensation committee as the administrator of the 2004 Stock Option Plan
at any time or from time to time, in its discretion.


                                       58






     OPTION TERMS

         ISOs granted under the 2004 Stock Option Plan must have an exercise
price of not less than 100% of the fair market value of a share of common stock
on the date the ISO is granted and must be exercised, if at all, within ten
years from the date of grant. In the case of an ISO granted to an optionee who
owns more than 10% of the total voting securities of Pacific Ethanol on the date
of grant, the exercise price may be not less than 110% of fair market value on
the date of grant, and the option period may not exceed five years. NQOs granted
under the 2004 Stock Option Plan must have an exercise price of not less than
85% of the fair market value of a share of common stock on the date the NQO is
granted.

         Options may be exercised during a period of time fixed by the committee
except that no option may be exercised more than ten years after the date of
grant. In the discretion of the committee, payment of the purchase price for the
shares of stock acquired through the exercise of an option may be made in cash,
shares of our common stock or a combination of cash and shares of our common
stock.

     AMENDMENT AND TERMINATION

         The 2004 Stock Option Plan may be wholly or partially amended or
otherwise modified, suspended or terminated at any time and from time to time by
our board of directors. However, our board of directors may not materially
impair any outstanding options without the express consent of the optionee or
materially increase the number of shares subject to the 2004 Stock Option Plan,
materially increase the benefits to optionees under the 2004 Stock Option Plan,
materially modify the requirements as to eligibility to participate in the 2004
Stock Option Plan or alter the method of determining the option exercise price
without stockholder approval. No option may be granted under the 2004 Stock
Option Plan after May 14, 2014.

     FEDERAL INCOME TAX CONSEQUENCES

         NQOS. Holders of NQOs do not realize income as a result of a grant or
vesting of an option in the event that the stock option is granted at an
exercise price at or above the fair market value of the underlying shares of our
stock on the date of grant, but realize compensation income upon exercise of an
NQO to the extent that the fair market value of the shares of common stock on
the date of exercise of the NQO exceeds the exercise price paid. We will be
required to withhold taxes on ordinary income realized by an optionee upon the
exercise of an NQO.

         In the event of the grant of an NQO with a per share exercise price
that is less than the fair market value per share of our underlying common stock
on the date of grant, the grant is treated as deferred compensation. Except in
certain limited circumstances, such a grant results in ordinary income, to the
same extent applicable to an option grant with an exercise price at or above
fair market value, realized by the optionee at vesting of the option, as opposed
to upon its exercise, plus as an additional tax of 20% payable by the optionee.

         In the case of an optionee subject to the "short-swing" profit
recapture provisions of Section 16(b) of the Exchange Act, the optionee realizes
income only upon the lapse of the six-month period under Section 16(b), unless
the optionee elects to recognize income immediately upon exercise of his or her
option.


                                       59






         ISOS. Holders of ISOs will not be considered to have received taxable
income upon either the grant of the option or its exercise. Upon the sale or
other taxable disposition of the shares, long-term capital gain will normally be
recognized on the full amount of the difference between the amount realized and
the option exercise price paid if no disposition of the shares has taken place
within either two years from the date of grant of the option or one year from
the date of transfer of the shares to the optionee upon exercise. If the shares
are sold or otherwise disposed of before the end of the one-year or two-year
periods, the holder of the ISO must include the gain realized as ordinary income
to the extent of the lesser of the fair market value of the option stock minus
the option price, or the amount realized minus the option price. Any gain in
excess of these amounts, presumably, will be treated as capital gain. We will be
entitled to a tax deduction in regard to an ISO only to the extent the optionee
has ordinary income upon the sale or other disposition of the option shares.

         Upon the exercise of an ISO, the amount by which the fair market value
of the purchased shares at the time of exercise exceeds the option price will be
an "item of tax preference" for purposes of computing the optionee's alternative
minimum tax for the year of exercise. If the shares so acquired are disposed of
prior to the expiration of the one-year or two-year periods described above,
there should be no "item of tax preference" arising from the option exercise.

     POSSIBLE ANTI-TAKEOVER EFFECTS

         Although not intended as an anti-takeover measure by our board of
directors, one of the possible effects of the 2004 Stock Option Plan could be to
place additional shares, and to increase the percentage of the total number of
shares outstanding, in the hands of the directors and officers of Pacific
Ethanol. Those persons may be viewed as part of, or friendly to, incumbent
management and may, therefore, under some circumstances be expected to make
investment and voting decisions in response to a hostile takeover attempt that
may serve to discourage or render more difficult the accomplishment of the
attempt.

         In addition, options may, in the discretion of the committee, contain a
provision providing for the acceleration of the exercisability of outstanding,
but unexercisable, installments upon the first public announcement of a tender
offer, merger, consolidation, sale of all or substantially all of our assets, or
other attempted changes in the control of Pacific Ethanol. In the opinion of our
board of directors, this acceleration provision merely ensures that optionees
under the 2004 Stock Option Plan will be able to exercise their options as
intended by the board of directors and stockholders prior to any extraordinary
corporate transaction which might serve to limit or restrict that right. Our
board of directors is, however, presently unaware of any threat of hostile
takeover involving Pacific Ethanol.

INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Section 145 of the Delaware General Corporation Law permits a
corporation to indemnify its directors and officers against expenses, judgments,
fines and amounts paid in settlement actually and reasonably incurred in
connection with a pending or completed action, suit or proceeding if the officer
or director acted in good faith and in a manner the officer or director
reasonably believed to be in the best interests of the corporation.

         Our certificate of incorporation provides that, except in certain
specified instances, our directors shall not be personally liable to us or our
stockholders for monetary damages for breach of their fiduciary duty as
directors, except liability for the following:

         o        any breach of their duty of loyalty to our company or our
                  stockholders;
         o        acts or omissions not in good faith or which involve
                  intentional misconduct or a knowing violation of law;


                                       60






         o        unlawful payments of dividends or unlawful stock repurchases
                  or redemptions as provided in Section 174 of the Delaware
                  General Corporation Law; and

         o        any transaction from which the director derived an improper
                  personal benefit.

         In addition, our certificate of incorporation and bylaws obligate us to
indemnify our directors and officers against expenses and other amounts
reasonably incurred in connection with any proceeding arising from the fact that
such person is or was an agent of ours. Our bylaws also authorize us to purchase
and maintain insurance on behalf of any of our directors or officers against any
liability asserted against that person in that capacity, whether or not we would
have the power to indemnify that person under the provisions of the Delaware
General Corporation Law. We have entered and expect to continue to enter into
agreements to indemnify our directors and officers as determined by our board of
directors. These agreements provide for indemnification of related expenses
including attorneys' fees, judgments, fines and settlement amounts incurred by
any of these individuals in any action or proceeding. We believe that these
bylaw provisions and indemnification agreements are necessary to attract any
retain qualified persons as directors and officers. We also maintain directors'
and officers' liability insurance.

         The limitation of liability and indemnification provisions in our
certificate of incorporation and bylaws may discourage stockholders from
bringing a lawsuit against our directors for breach of their fiduciary duty.
They may also reduce the likelihood of derivative litigation against our
directors and officers, even though an action, if successful, might benefit us
and other stockholders. Furthermore, a stockholder's investment may be adversely
affected to the extent that we pay the costs of settlement and damage awards
against directors and officers as required by these indemnification provisions.
At present, there is no pending litigation or proceeding involving any of our
directors, officers or employees regarding which indemnification is sought, and
we are not aware of any threatened litigation that may result in claims for
indemnification.

         Insofar as the provisions of our certificate of incorporation or bylaws
provide for indemnification of directors or officers for liabilities arising
under the Securities Act of 1933, as amended, or the Securities Act, we have
been informed that in the opinion of the Commission this indemnification is
against public policy as expressed in the Securities Act and is therefore
unenforceable.

                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


     TRANSACTIONS BETWEEN ACCESSITY AND ITS RELATED PARTIES PRIOR TO THE SHARE
     EXCHANGE TRANSACTION


         We were a party to an Employment Agreement with Barry Siegel, our
former Chairman of the Board, President and Chief Executive Officer, that
commenced on January 1, 2002, and initially expired on December 31, 2004 and
which expiration date, under the amendment referenced above, was extended to
December 31, 2007. Mr. Siegel's annual salary was $300,000, and was granted
stock options, under our Amended 1995 Incentive Stock Plan, to purchase 60,000
shares of our common stock, in addition to certain other perquisites. The
Employment Agreement provided that following a change of control, which included
the Share Exchange Transaction, we would be required to pay Mr. Siegel (i) a
severance payment of 300% of his average annual salary for the past five years,
less $100, (ii) the cash value of his outstanding but unexercised stock options,
and (iii) other perquisites should he be terminated for various reasons
specified in the agreement. The agreement specified that in no event would any
severance payments exceed the amount we could deduct under the provisions of the
Internal Revenue Code. In recognition of the sale of one of our divisions, Mr.
Siegel was also awarded a $250,000 bonus, which was paid in February 2002, and
an additional grant of options to purchase 50,000 shares of our common stock. In
connection with the Share Exchange Transaction and the Confidentiality,
Non-Competition, Non-Solicitation and Consulting Agreement dated March 23, 2005
between us and Mr. Siegel, Mr. Siegel's Employment Agreement was terminated and
he waived the payments that otherwise would have been due to him under the
change of control provisions of his Employment Agreement.


                                       61






         We were a party to an Employment Agreement with Philip B. Kart, our
former Senior Vice President, Secretary, Treasurer and Chief Financial Officer,
that commenced on January 1, 2002, and initially expired on January 1, 2004 and
which expiration date, under the amendments referenced above, was extended first
to December 31, 2004 and subsequently to December 31, 2005. Mr. Kart's annual
salary was $155,000 per annum and he was granted stock options, under our
Amended 1995 Incentive Stock Plan, providing the right to purchase 30,000 shares
of the our common stock, in addition to certain other perquisites. The
Employment Agreement provided that following a change of control, which included
the Share Exchange Transaction, we would be required to pay Mr. Kart a severance
payment of 100% of his annual salary. The Employment Agreement also provided
that following a change in control, all stock options previously granted to him
would immediately become fully exercisable. The amendment to the Employment
Agreement dated November 15, 2002 also provided for relocation expense payments
that were conditioned upon Mr. Kart's relocation to our former headquarters in
Florida, which occurred in early 2003. In connection with the Share Exchange
Transaction and the Confidentiality, Non-Competition, Non-Solicitation and
Consulting Agreement dated March 23, 2005 between us and Mr. Kart, Mr. Kart's
Employment Agreement was terminated and he waived the payments that otherwise
would have been due to him under the change of control provisions of his
Employment Agreement.

         Under an agreement with our formerly wholly-owned subsidiary, Sentaur
Corp., we were party to an employment agreement with Steven DeLisi that
commenced on September 3, 2002 and expired on December 31, 2004. Mr. DeLisi's
annual salary was $175,000 per annum and he was granted stock options under our
1995 Incentive Stock Option Plan to purchase up to 50,000 shares of our common
stock. Mr. DeLisi also participated in a bonus program that provided a bonus of
50% of his salary upon the achievement of $25,000 in profits for three
consecutive months. During the first twelve months of his employment, Mr. DeLisi
received an interim bonus of $5,000 for each signed customer contract.

         In May 2002 we signed a five and a half year lease to occupy a 7,300
square foot building in Coral Springs, Florida. We terminated this lease on
January 14, 2005, and the building was sold, concurrently, by the landlord. This
property was owned and operated by B&B Lakeview Realty Corp., one shareholders
of which, Barry Siegel, was our former Chairman of the Board, President and
Chief Executive Officer, another shareholder of which, Ken Friedman, was a
member of our Board of Directors and another shareholder of which, Barry
Spiegel, was formerly a member of our Board of Directors. The terms of the lease
required net rentals increasing in annual amounts from $127,000 to $168,000 plus
real estate taxes, insurance and other operating expenses. The lease period
commenced in October 2002 and was to terminate five years and six months
thereafter. Our company and the landlord each expended approximately $140,000 to
complete the interior space. In addition, during July 2002, we pledged $300,000
in an interest bearing account initially as a certificate of deposit, with a
Florida bank, (the mortgage lender to B&B Lakeview Realty Corp) as security for
our future rental commitments for the benefit of the landlord's mortgage lender.
The certificate of deposit was to decline in $100,000 increments on the 36th
month, 48th month, and 60th month, as the balance of the rent commitment
declined. These funds, along with unpaid and earned interest, were returned us
in January 2005 upon the consummation of the sale of the building. We also had a
security deposit of $22,000 held by the related party which was also repaid at
that time. At our request, the Landlord agreed to sell the building and permit
us to terminate this lease early, in exchange for our reimbursing the Landlord
for the prepayment penalty that the Landlord incurred due to the early pay off
of its mortgage loan. These fees paid to the Landlord equaled far less than our
liabilities pursuant to the lease. During the 2004 Period we paid B&B Lakeview
Realty rent payments of $145,000. Operating expenses, insurance and taxes, as
required by the lease, were generally paid directly to the providers by us.


                                       62






         In December 2004, we sold certain fully depreciated personal property
assets, which we anticipated would be transferred to Mr. Siegel upon
consummation of the Share Exchange Transaction. The proceeds, equal to
approximately $14,000, were advanced to Mr. Siegel in anticipation of the
transaction being completed. Upon learning that this advance was prohibited
under Section 402 of the Sarbanes-Oxley Act of 2002, Mr. Siegel repaid the
advance in February 2005.


     TRANSACTIONS BETWEEN OUR NOW-WHOLLY-OWNED SUBSIDIARIES AND THEIR RELATED
     PARTIES PRIOR TO THE SHARE EXCHANGE TRANSACTION


         Please note that the Certain Relationships and Related Transactions set
forth below are with regard to PEI California, Kinergy and ReEnergy, which
became our wholly-owned subsidiaries in connection with the Share Exchange
Transaction.


         TRANSACTIONS BETWEEN PEI CALIFORNIA AND ITS RELATED PARTIES


         Neil Koehler, our President and Chief Executive Officer and a director
is also the Chief Executive Officer of PEI California and was the sole manager
and sole limited liability company member of Kinergy and a limited liability
company member of Kinergy Resources, LLC, which was a member of ReEnergy. Mr.
Koehler did not receive compensation from PEI California.

         Tom Koehler, our Vice President, Public Policy and Markets, also held
the same position with PEI California and was a limited liability company member
of ReEnergy. Mr. Koehler is the brother of Neil Koehler and received
compensation from PEI California (through Celilo Group, LLC) as an independent
contractor.


         PEI California and ReEnergy are parties to an Option to Purchase Land
dated August 28, 2003, pursuant to which ReEnergy has agreed to sell
approximately 89 acres of real property in Visalia to PEI California at a price
of $12,000 per acre, with respect to which real property ReEnergy has executed
an Option Agreement dated as of July 20, 2003 with Kent Kaulfuss, who was a
limited liability company member of ReEnergy, and his wife, which Option
Agreement grants ReEnergy an option to purchase such real property for a
purchase price of $1,071,600 on or before December 15, 2005 and requires
ReEnergy to lease the Wood Industries plant (comprising 35 acres) to Wood
Industries (which is owned by Kent Kaulfuss and his wife) for an indefinite
period of time for a monthly rental of $800. Accordingly, if the real property
is purchased by PEI California pursuant to the terms of the Option to Purchase
Land dated August 28, 2003, Kent Kaulfuss and his wife will realize a gain on
sale of approximately $178,600.


         PEI California entered into a consulting agreement with Ryan Turner,
our Chief Operating Officer and Secretary, and a former director, for consulting
services at $6,000 per month. During 2004, PEI California paid Mr. Turner a
total of $72,000 pursuant to such consulting contract. This consulting agreement
was terminated in connection with Mr. Turner's entry into an Executive
Employment Agreement with us as described above under "Management - Employment
Contracts and Termination of Employment and Change-in-Control Arrangements."

         PEI California sold various cattle feed products in 2003 totaling
$109,698, to a business owned by William Jones, our Chairman of the Board and a
director.

         PEI California reimbursed Mr. Jones an aggregate of $200,000 during
2003 for expenses paid on behalf of PEI California.


                                       63






         On October 27, 2003, William and Maurine Jones, Ryan and Wendy Turner
and Andrea Jones entered into an agreement with Southern Counties Oil Co., a
former shareholder of PEI California, of which Frank P. Greinke, one of our
directors and a director of PEI California, is the owner and CEO, to sell
1,500,000 shares of common stock of PEI California personally held by them at
$1.50 per share for total proceeds of $2,250,000. In connection with the sale of
the shares, the parties entered into a Voting Agreement under which William and
Maurine Jones, Ryan and Wendy Turner and Andrea Jones agreed to vote a
significant number of their existing shares of common stock of PEI California in
favor of Mr. Greinke to be elected to the board of directors of PEI California
or any successor-in-interest to PEI California, including Pacific Ethanol.

         Barry Siegel, on the one hand, and William and Maurine Jones, Ryan and
Wendy Turner and Andrea Jones, on the other, negotiated the terms of a stock
purchase agreement that provided for, among other things, the sale of an
aggregate of 250,000 shares of common stock of PEI California to Mr. Siegel for
an aggregate purchase price of $25.00.

         Immediately prior to the closing of the Share Exchange Transaction,
William Jones sold 200,000 shares of common stock of PEI California to the
individual members of ReEnergy at $.01 per share, to compensate them for
facilitating the closing of the Share Exchange Transaction.

         Immediately prior to the closing of the Share Exchange Transaction,
William Jones sold 300,000 shares of common stock of PEI California to Neil
Koehler at $.01 per share to compensate Mr. Koehler for facilitating the closing
of the Share Exchange Transaction.

         Immediately prior to the closing of the Share Exchange Transaction,
William Jones sold 100,000 shares of common stock of PEI California to Tom
Koehler at $.01 per share to compensate Mr. Koehler for facilitating the closing
of the Share Exchange Transaction.


         TRANSACTIONS BETWEEN KINERGY AND ITS RELATED PARTIES


         Neil Koehler, our President and Chief Executive Officer and one of our
directors, is also the Chief Executive Officer of PEI California and was the
sole manager and sole limited liability company member of Kinergy and was a
limited liability company member of Kinergy Resources, LLC, which was a member
of ReEnergy. Mr. Koehler did not receive compensation from PEI California and
did not receive compensation in his capacity as the sole manager of Kinergy.

         Neil Koehler is the brother of Tom Koehler, our Vice President, Public
Policy and Markets. Tom Koehler was a limited liability company member of
ReEnergy.

         One of Kinergy's larger customers is SC Fuels, Inc. Southern Counties
Oil Co., an affiliate of SC Fuels, Inc., was a principal shareholder of PEI
California and is one of our former shareholders. Mr. Frank P. Greinke, the
President of SC Fuels, Inc., is one of our directors and is a director of PEI
California. During the six months ended June 30, 2005 and during the fiscal
year ended December 31, 2004, SC Fuels, Inc. accounted for approximately 7%
and 13%, respectively, of the total revenues of Kinergy.


         TRANSACTIONS BETWEEN REENERGY AND ITS RELATED PARTIES


         Tom Koehler, our Vice President, Public Policy and Markets, also held
the same position with PEI California and was a limited liability company member
of ReEnergy. Mr. Koehler is the brother of Neil Koehler and received
compensation from PEI California (through Celilo Group, LLC) as an independent
contractor.


                                       64






         PEI California and ReEnergy are parties to an Option to Purchase Land
dated August 28, 2003, pursuant to which ReEnergy has agreed to sell
approximately 89 acres of real property in Visalia to PEI California at a price
of $12,000 per acre, with respect to which real property ReEnergy has executed
an Option Agreement dated as of July 20, 2003 with Kent Kaulfuss, who was a
limited liability company member of ReEnergy, and his wife, which Option
Agreement grants ReEnergy an option to purchase such real property for a
purchase price of $1,071,600 on or before December 15, 2005 and requires
ReEnergy to lease the Wood Industries plant (comprising 35 acres) to Wood
Industries (which is owned by Kent Kaulfuss and his wife) for an indefinite
period of time for a monthly rental of $800. Accordingly, if the real property
is purchased by PEI California pursuant to the terms of the Option to Purchase
Land dated August 28, 2003, Kent Kaulfuss and his wife will realize a gain on
sale of approximately $178,600.


     TRANSACTIONS BETWEEN US AND OUR RELATED PARTIES AT THE TIME OF OR AFTER THE
     SHARE EXCHANGE TRANSACTION


         We issued to Philip B. Kart, our former Senior Vice President,
Secretary, Treasurer and Chief Financial Officer, 200,000 shares of common stock
in consideration of Mr. Kart's obligations under a Confidentiality,
Non-Competition, Non-Solicitation and Consulting Agreement that was entered into
in connection with the Share Exchange Transaction.


         We issued to Barry Siegel, our former Chairman of the Board, President
and Chief Executive Officer, 400,000 shares of common stock in consideration of
Mr. Siegel's obligations under a Confidentiality, Non-Competition,
Non-Solicitation and Consulting Agreement that was entered into in connection
with the Share Exchange Transaction. We also transferred DriverShield CRM Corp.,
one of our wholly-owned subsidiaries, to Mr. Siegel in connection with this
transaction. In addition we sold Sentaur Corp., another of our wholly-owned
subsidiaries, to Mr. Siegel for the cash sum of $5,000.


         In connection with the Share Exchange Transaction, we entered into
Confidentiality, Non-Competition and Non-Solicitation Agreements with each of
Neil Koehler, Tom Koehler, William Jones and Ryan Turner. The agreement is
substantially the same for each of the foregoing persons, except as otherwise
noted below, and provides for certain standard confidentiality protections in
our favor prohibiting each of the foregoing persons, each of whom is a
stockholder and our officers and/or directors, from disclosure or use of our
confidential information. The agreement also provides that each of the foregoing
persons is prohibited from competing with us for a period of five years;
however, Neil Koehler's agreement provides that he is prohibited from competing
with us for a period of three years. In addition, during the period during which
each of the foregoing persons is prohibited from competing, they are also
prohibited from soliciting our customers, employees or consultants and are
further prohibited from making disparaging comments regarding us, our officers
or directors, or our other personnel, products or services.

         In connection with the Share Exchange Transaction, we became the sole
owner of the membership interests of Kinergy. Neil Koehler, our President and
Chief Executive Officer and one of our directors and principal stockholders was
formerly the sole owner of the membership interests of Kinergy and personally
guaranteed certain obligations of Kinergy to Comerica Bank. As part of the
consummation of the Share Exchange Transaction, we executed a Letter Agreement
dated March 23, 2005 with Mr. Koehler that provides that we will, as soon as
reasonably practical, replace Mr. Koehler as guarantor under certain financing
agreements between Kinergy and Comerica Bank. Under the Letter Agreement, prior
to the time that Mr. Koehler is replaced by us as guarantor under such financing
agreements, we will defend and hold harmless Mr. Koehler, his agents and
representatives for all losses, claims, liabilities and damages caused or
arising from out of (i) our failure to pay our indebtedness under such financing
agreements in the event that Mr. Koehler is required to pay such amounts to
Comerica Bank pursuant to his guaranty agreement with Comerica Bank, or (ii) a
breach of our duties to indemnify and defend as set forth above.


                                       65






         On July 26, 2005, we issued options to purchase up to 50,000 shares of
our common stock to William Jones, options to purchase up to 20,000 shares of
our common stock to Terry Stone, options to purchase up to 15,000 shares of our
common stock to Frank Greinke, options to purchase up to 15,000 shares of our
common stock to John Pimentel, who was then a current director and is now a
former director, and options to purchase up to 15,000 shares of our common stock
to Ken Freidman. The options have an exercise price of $8.25 per share, which
represents the closing price of a share of our common stock on the date of
grant. The options have a term of 10-years and vest in full one year from their
date of grant.

         On July 26, 2005, we set the compensation and expense reimbursement
policies for non-employee members of our board of directors, which policies were
made retroactive to May 18, 2005. The Chairman of the Board, currently William
Jones, is to receive annual compensation of $80,000. Each member of our board of
directors, including the Chairman of the Board, is to receive $1,500 for each
board or committee meeting attended, whether attended in person or
telephonically. The Chairman of the audit committee, currently Terry Stone, is
to receive an additional $2,000 for each audit committee meeting attended,
whether in person or telephonically. In addition, non-employee directors are
reimbursed for certain reasonable and documented expenses in connection with
attendance at meetings of our board of directors and committees.

         On July 28, 2005, we issued options to purchase up to 15,000 shares of
our common stock to Charles Bader, a director, and options to purchase up to
15,000 shares of our common stock to John Prince, a director. The options have
an exercise price of $8.30 per share, which represents the closing price of a
share of our common stock on the date of grant. The options have a term of
10-years and vest in full one year from their date of grant.

         On August 10, 2005, we issued options to purchase up to 425,000 shares
of our common stock to William G. Langley, our Chief Financial Officer. The
options have an exercise price of $8.03 per share, which represents the closing
price of a share of our common stock on the date immediately preceding the date
of grant. The options have a term of 10-years. The options vested immediately as
to 85,000 shares and vest as to an additional 85,000 shares on each of the
first, second, third and fourth anniversaries of the date of grant.


         On September 19, 2005, we issued 3,000 shares of common stock to
Kenneth Friedman, a director, upon exercise of outstanding options with an
exercise price of approximately $5.63 per share for total gross proceeds of
approximately $16,875.


         We are or have been a party to employment and compensation arrangements
with related parties, as more particularly described above under the headings
"Compensation of Executive Officers," "Employment Contracts and Termination of
Employment and Change-in-Control Arrangements" and "Compensation of Directors."

         We have entered into an indemnification agreement with each of our
directors and executive officers. The indemnification agreements and our
certificate of incorporation and bylaws require us to indemnify our directors
and officers to the fullest extent permitted by Delaware law.


                                       66






                             PRINCIPAL STOCKHOLDERS


         The following table sets forth information with respect to the
beneficial ownership of our common stock as of October 28, 2005, the date of the
table, by:


         o        each person known by us to beneficially own more than 5% of
                  the outstanding shares of our common stock;
         o        each of our directors;
         o        each of our current executive officers identified at the
                  beginning of the "Management" section of this prospectus; and
         o        all of our directors and executive officers as a group.


         Beneficial ownership is determined in accordance with the rules of the
Commission, and includes voting or investment power with respect to the
securities. To our knowledge, except as indicated by footnote, and subject to
community property laws where applicable, the persons named in the table below
have sole voting and investment power with respect to all shares of common stock
shown as beneficially owned by them. Shares of common stock underlying
derivative securities, if any, that currently are exercisable or convertible or
are scheduled to become exercisable or convertible for or into shares of common
stock within 60 days after the date of the table are deemed to be outstanding in
calculating the percentage ownership of each listed person or group but are not
deemed to be outstanding as to any other person or group. Percentage of
beneficial ownership is based on 28,664,146 shares of common stock outstanding
as of the date of the table.


         The address of each of the following stockholders, unless otherwise
indicated in the footnotes to the table, is c/o Pacific Ethanol, Inc., 5711 N.
West Avenue, Fresno, California 93711. Messrs. Jones, Koehler, Greinke, Bader,
Prince, Stone and Friedman are directors of Pacific Ethanol. Messrs. Koehler,
Turner and Langley are executive officers of Pacific Ethanol.


                                       67







                                                                               AMOUNT AND NATURE          PERCENT
NAME OF BENEFICIAL OWNER                                 TITLE OF CLASS     OF BENEFICIAL OWNERSHIP      OF CLASS
---------------------------------------------------      --------------     -----------------------      --------
                                                                                                  
William L. Jones...................................          Common                2,500,000 (1)            8.72%
Neil M. Koehler....................................          Common                4,188,139               14.61%
Ryan W. Turner.....................................          Common                  914,166 (2)            3.19%
William G. Langley.................................          Common                   85,000 (3)             *
Frank P. Greinke...................................          Common                1,500,000 (4)            5.23%
Charles W. Bader...................................          Common                       --                 *
John L. Prince.....................................          Common                       --                 *
Terry L. Stone.....................................          Common                       --                 *
Kenneth J. Friedman................................          Common                   93,399 (5)             *
Crestview Capital Master, LLC......................          Common                2,889,000 (6)            9.86%
Lyles Diversified, Inc.............................          Common                2,000,000 (7)            6.98%
Rubicon Master Fund................................          Common                1,742,000 (8)            5.99%
All executive officers and directors as a group
   (9 persons).....................................          Common                9,280,704 (9)           32.24%


---------------
*     Less than 1.00%
(1)   Represents shares held by William L. Jones and Maurine Jones, husband and
      wife, as community property.
(2)   Represents shares held by Ryan W. Turner and Wendy Turner, husband and
      wife, as community property.
(3)   Represents shares of common stock underlying options.

(4)   Represents shares held by the Greinke Personal Living Trust. Mr. Greinke
      is a trustee of the Greinke Personal Living Trust. Mr. Greinke has sole
      voting and sole investment power over the shares held by the trust.
(5)   Includes 33,000 shares underlying options.

(6)   Includes 624,000 shares underlying warrants. Power to vote or dispose of
      the shares is shared by Daniel Warsh, Stewart Flink and Robert Hoyt as
      Managing Members of Crestview Capital Master, LLC. The address for Messrs.
      Warsh, Flink and Hoyt is c/o Crestview Capital Master, LLC, 95 Revere
      Drive, Suite A, Northbrook, IL 60062.
(7)   Based on information included by Lyles Diversified, Inc. in a Schedule 13D
      for May 27, 2005. Lyles Diversified, Inc. reported that it holds sole
      voting and dispositive power over 2,000,000 shares. The Schedule 13D was
      executed by William M. Lyles IV, as Vice-President of Lyles Diversified,
      Inc. The address for Lyles Diversified, Inc. is P.O. Box 4376, Fresno, CA
      93744.
(8)   Includes 402,000 shares underlying warrants. Power to vote or dispose of
      the shares is shared by Rubicon Fund Management Ltd. and Rubicon Fund
      Management LLP. Each of Rubicon Fund Management Ltd., Rubicon Fund
      Management LLP, Paul Anthony Brewer, Jeffrey Eugene Brummette, William
      Francis Callanan, Vilas Gadkari, Robert Michael Greenshields and Horace
      Joseph Leitch III may be deemed to be beneficial owners of the securities
      held by Rubicon Master Fund, each of whom disclaim beneficial ownership of
      the securities held by Rubicon Master Fund. The address for each of the
      foregoing entities and individuals is c/o Rubicon Master Fund, 103 Mount
      Street, London W1K2TJ, United Kingdom.

(9)   Includes 118,000 shares underlying options.


                                       68






                            SELLING SECURITY HOLDERS

SELLING SECURITY HOLDER TABLE


         This prospectus covers the offer and sale by the selling security
holders of up to an aggregate of 11,778,454 shares of common stock, including an
aggregate of 8,825,867 issued and outstanding shares of our common stock and an
aggregate of 2,952,587 shares of our common stock underlying warrants. The
following table sets forth, to our knowledge, certain information about the
selling security holders as of October 28, 2005, the date of the table, based on
information furnished to us by the selling security holders. Except as indicated
in the private placement descriptions or footnotes following the table, each
selling security holder has indicated to us that it is acting individually, not
as a member of a group, and none of the selling security holders or their
affiliates has held any position or office or had any other material
relationship with us in the past three years.

         Beneficial ownership is determined in accordance with the rules of the
Commission, and includes voting or investment power with respect to the
securities. To our knowledge, except as indicated by footnote, and subject to
community property laws where applicable, the persons named in the table below
have sole voting and investment power with respect to all shares of common stock
shown as beneficially owned by them. Shares of common stock underlying
derivative securities, if any, that currently are exercisable or convertible or
are scheduled to become exercisable or convertible for or into shares of common
stock within 60 days after the date of the table are deemed to be outstanding in
calculating the percentage ownership of each listed person or group but are not
deemed to be outstanding as to any other person or group. Percentage of
beneficial ownership is based on 28,664,146 shares of common stock outstanding
as of the date of the table. Shares shown as beneficially owned after the
offering assume that all shares being offered are sold.


         The shares of common stock being offered under this prospectus may be
offered for sale from time to time during the period the registration statement
of which this prospectus is a part remains effective, by or for the accounts of
the selling security holders described below.

         The following entities or persons are NASD-registered broker-dealers,
or affiliates of NASD-registered broker-dealers, who initially acquired their
shares of common stock offered for resale hereunder, or warrants, the underlying
shares of common stock of which are offered for resale hereunder, from PEI
California, or from placement agents who received them from PEI California, as
compensation for transaction-based investment banking services relating to one
or more private placement transactions of PEI California that occurred prior the
consummation of the Share Exchange Transaction:

         o        Laird Q. Cagan, Registered Representative of Chadbourn
                  Securities, Inc., an NASD-registered broker-dealer;
         o        Chadbourn Securities, Inc. is an NASD-registered
                  broker-dealer; and
         o        Robert A. Bonelli, Stephen J. Perrone, William P. Behrens,
                  Danny Nicholas, David T. R. Tsiang, Yaudoon Chiang, William T.
                  Behrens, Orrie L. Tawes, III, and Stephan H. Kim are each
                  officers of Northeast Securities, Inc., an NASD-registered
                  broker-dealer.

         The following entities or persons are affiliates of NASD-registered
broker-dealers who initially acquired their shares of common stock offered for
resale hereunder, or warrants, the underlying shares of common stock of which
are offered for resale hereunder, in certain private placement transactions of
PEI California that occurred prior the consummation of the Share Exchange
Transaction, each of whom may be deemed underwriters with respect to their
respective shares of common stock offered for resale hereunder:


                                       69






         o        Stewart Flink, a Managing Member of Crestview Capital Master,
                  LLC, is the controlling shareholder of Dillon Capital, Inc.,
                  an NASD-registered broker dealer;
         o        Neuberger Berman Asset Management, LLC, the General Partner of
                  both LibertyView Funds, LP and LibertyView Special
                  Opportunities Fund, LP, is an affiliate of Neuberger Berman,
                  LLC, an NASD-registered broker dealer;
         o        Lorraine DiPaolo is President of Benchmark Capital Advisors, a
                  subsidiary of Northeast Securities, Inc., an NASD-registered
                  broker-dealer;
         o        Peter S. Rawlings is Chairman and Chief Executive Officer of
                  US ReSecurities, LLC, an NASD-registered broker dealer;
         o        Richard Zorn is an executive officer of Benchmark Capital
                  Advisors, a subsidiary of Northeast Securities, Inc., an
                  NASD-registered broker dealer;
         o        W. Denman Zirkle is registered as an agent with First Dominion
                  Capital Corp., an NASD-registered broker dealer;
         o        Paul Coviello, President of Linden Capital Management, LLC as
                  General Partner of Linden Growth Partners, L.P., is a
                  Registered Representative of First Montauk, an NASD-registered
                  broker dealer; and
         o        James George is a Senior Vice President, Institutional Bond
                  Sales of Countrywide Securities, an NASD-registered broker
                  dealer.


     
                                                                                                             SHARES OF
                                                       SHARES OF COMMON STOCK       SHARES OF              COMMON STOCK
                                                         BENEFICIALLY OWNED          COMMON              BENEFICIALLY OWNED
                                                         PRIOR TO OFFERING            STOCK                AFTER  OFFERING
              NAME OF                               --------------------------        BEING             ---------------------
         BENEFICIAL OWNER                            NUMBER         PERCENTAGE       OFFERED             NUMBER     PERCENTAGE
----------------------------------------------      ---------       ----------      ---------           --------    ----------
Crestview Capital Master, LLC.................      2,889,000 (1)      9.86%        2,704,000 (a)(1)     185,000        *
Rubicon Master Fund...........................      1,742,000 (2)      5.99%        1,742,000 (a)(2)        -           -
TOIBB Investment LLC..........................      1,405,200 (3)      4.86%        1,001,000 (a)(3)     404,200      1.28%
Benchmark Partners, LP........................        351,000 (4)      1.22%          351,000 (a)(4)        -           -
LibertyView Special Opportunities Fund, LP....        299,000 (5)      1.04%          299,000 (a)(5)        -           -
Nite Capital LP...............................        260,000 (6)        *            260,000 (a)(6)        -           -
Straus Partners, LP...........................        234,000 (7)        *            234,000 (a)(7)        -           -
Dolphin Offshore Partners, L.P................        221,000 (8)        *            221,000 (a)(8)        -           -
Western Milling, LLC..........................        221,000 (9)        *            221,000 (a)(9)        -           -
GCE Property Holdings Inc.....................        208,000 (10)       *            208,000 (a)(10)       -           -
Straus-GEPT Partners, LP......................        195,000 (11)       *            195,000 (a)(11)       -           -
JSH Partners, L.P.............................        130,000 (12)       *            130,000 (a)(12)       -           -
LibertyView Funds, LP.........................        130,000 (13)       *            130,000 (a)(13)       -           -
Maurice Marciano, Trustee of the Maurice
   Marciano Trust dated 2/24/1986.............        130,000 (14)       *            130,000 (a)(14)       -           -
Lorraine Dipaolo..............................        455,000 (15)     1.58%          104,000 (a)(15)       -           -
Fenway Advisory Group Pension Plan............         91,000 (16)       *             91,000 (a)(16)       -           -
Craton Capital, LP............................         65,000 (17)       *             65,000 (a)(17)       -           -
Michael Brown, Trustee of the Michael C. Brown
   Trust dated 6/30/2000......................        165,000 (18)       *             65,000 (a)(18)    100,000        *
The Churchill Fund, QP........................         65,000 (19)       *             65,000 (a)(19)       -           -
Barry H. Garfinkel............................         52,000 (20)       *             52,000 (a)(20)       -           -
The Churchill Fund, LP........................         52,000 (21)       *             52,000 (a)(21)       -           -
Jean F. Hieber................................         65,000 (22)       *             65,000 (a)(22)       -           -
Civic Capital Fund I, LLC.....................         39,000 (23)       *             39,000 (a)(23)       -           -
Jacob S. Harris...............................        169,000 (24)       *             39,000 (a)(24)       -           -
Jeremy Harding................................         39,000 (25)       *             39,000 (a)(25)       -           -
Peter S. Rawlings.............................         39,000 (26)       *             39,000 (a)(26)       -           -


                                                            70






                                                                                                             SHARES OF
                                                       SHARES OF COMMON STOCK       SHARES OF              COMMON STOCK
                                                         BENEFICIALLY OWNED          COMMON              BENEFICIALLY OWNED
                                                         PRIOR TO OFFERING            STOCK                AFTER  OFFERING
              NAME OF                               --------------------------        BEING             ---------------------
         BENEFICIAL OWNER                            NUMBER         PERCENTAGE       OFFERED             NUMBER     PERCENTAGE
----------------------------------------------      ---------       ----------      ---------           --------    ----------

Richard Zorn..................................         39,000 (27)       *             39,000 (a)(27)       -           -
Scott M. Hergott and Cheryl L. Hergott, Trustees
   of the Scott M. and Cheryl L. Hergott Living
   Trust 2003 dated 12/18/03..................         46,700 (28)       *             39,000 (a)(28)    7,700          *
Erik Kuntz....................................         26,000 (29)       *             26,000 (a)(29)       -           -
Growth Ventures Inc. Pension Plan & Trust.....         26,000 (30)       *             26,000 (a)(30)       -           -
Harry Haushalter and Theresa Haushalter JTROW.         26,000 (31)       *             26,000 (a)(31)       -           -
Mitchell N. Kessler...........................         26,000 (32)       *             26,000 (a)(32)       -           -
Ronald B. Sunderland..........................         26,000 (33)       *             26,000 (a)(33)       -           -
Sensus LLC....................................         26,000 (34)       *             26,000 (a)(34)       -           -
Bette-Lee Jablow and Jay T. Jablow, Trustees
   of the Jablow Family Trust Under Agreement
   Dated 11/25/1991...........................         13,000 (35)       *             13,000 (a)(35)       -           -
Brent Saunders and Amy Saunders JTROW.........         13,000 (36)       *             13,000 (a)(36)       -           -
Cantybay Enterprises, Ltd.....................         13,000 (37)       *             13,000 (a)(37)       -           -
Christina J. Hieber...........................         13,000 (38)       *             13,000 (a)(38)       -           -
Daniel J. Hurley, III.........................         13,000 (39)       *             13,000 (a)(39)       -           -
Douglas M. Kerr and Joan Walter JTROW.........         13,000 (40)       *             13,000 (a)(40)       -           -
Edmund Karam and Barbara Karam JTROW..........         13,000 (41)       *             13,000 (a)(41)       -           -
Gem Holdings, LLC.............................         13,000 (42)       *             13,000 (a)(42)       -           -
Georgeanne S. Eaton...........................         13,000 (43)       *             13,000 (a)(43)       -           -
Gregg Mullery.................................         23,000 (44)       *             23,000 (a)(44)       -           -
Harvey B. Jacobson, Jr........................         13,000 (45)       *             13,000 (a)(45)       -           -
Jack Fishman..................................         13,000 (46)       *             13,000 (a)(46)       -           -
Jennifer M. Hieber............................         13,000 (47)       *             13,000 (a)(47)       -           -
Marie Carlino.................................         13,000 (48)       *             13,000 (a)(48)       -           -
Mary A. Susnjara IRA..........................         13,000 (49)       *             13,000 (a)(49)       -           -
Dana Miller...................................         13,000 (50)       *             13,000 (a)(50)       -           -
Paul B. Waine and Dale W. Waine, Trustees of the
   Josephine P. Waine 1992 Trust dated 12/14/1992      13,000 (51)       *             13,000 (a)(51)       -           -
Robert P. Maerz...............................         13,000 (52)       *             13,000 (a)(52)       -           -
Roger L. Goettsche............................         13,000 (53)       *             13,000 (a)(53)       -           -
Swartz Family Holdings, LLC...................         13,000 (54)       *             13,000 (a)(54)       -           -
Estate of Barbara White Fishman...............         13,000 (55)       *             13,000 (a)(55)       -           -
William Alexander.............................         13,000 (56)       *             13,000 (a)(56)       -           -
William D. Hyler..............................         13,000 (57)       *             13,000 (a)(57)       -           -
Anne O'Malley.................................          6,500 (58)       *              6,500 (a)(58)       -           -
Venkata Kollipara.............................         46,500 (59)       *             16,500 (a)(59)     10,000        *
James and Bernice Campbell....................          8,500 (60)       *              8,500 (a)(60)       -           -
Malcolm B. O'Malley...........................          6,500 (61)       *              6,500 (a)(61)       -           -
W. Denman Zirkle..............................        126,666            *            126,666 (b)           -           -
Bradley N. Rotter, as Trustee of the Bradley N.
   Rotter Self-Employed Pension & Trust.......        216,667 (62)       *             66,667 (b)(62)       -           -
Joseph B. Childrey............................         40,000            *             40,000 (b)           -           -
Barry Fay.....................................         35,000            *             35,000 (b)           -           -


                                                            71






                                                                                                             SHARES OF
                                                       SHARES OF COMMON STOCK       SHARES OF              COMMON STOCK
                                                         BENEFICIALLY OWNED          COMMON              BENEFICIALLY OWNED
                                                         PRIOR TO OFFERING            STOCK                AFTER  OFFERING
              NAME OF                               --------------------------        BEING             ---------------------
         BENEFICIAL OWNER                            NUMBER         PERCENTAGE       OFFERED             NUMBER     PERCENTAGE
----------------------------------------------      ---------       ----------      ---------           --------    ----------

David DeSilva.................................         35,000            *             35,000 (b)          -           -
Teixeira Investments, L.P.....................         34,000 (63)       *             34,000 (63)         -           -
James A. Turner and Jennifer L. Turner,
   Trustees, Turner Family Trust dated
   February 18, 2004..........................         26,667 (64)       *             20,000 (64)       6,667         *
Clark M. Abramson and Patti L. Abramson.......         20,000 (65)       *             20,000 (65)         -           -
Micaela Zirkle Shaughnessy....................         20,000            *             20,000 (b)          -           -
Elizabeth A. Reed.............................         17,000            *             17,000 (b)          -           -
Luise Bettina Zirkle-Garcia...................         16,667            *             16,667 (b)          -           -
Sigrid Anne Zirkle Carroll....................         16,667            *             16,667 (b)          -           -
William Wade Zirkle...........................         16,667            *             16,667 (b)          -           -
Illiquid Assets Trust, U/T/A dated November 22,
   1999, FBO Peter H. Koehler, Jr.............         16,667 (66)       *             16,667 (b)(66)      -           -
Roger H. Manternach...........................         16,667            *             16,667 (b)          -           -
Michael Kemp..................................         14,000            *             14,000 (b)          -           -
Michael A. Frangopoulos.......................         10,000 (67)       *             10,000 (b)(67)      -           -
Venkata Kollipara, Custodian for Priya Kollipara       46,500 (68)       *             10,000 (b)(68)    10,000         *
Venkata Kollipara, Custodian for Puneet Kollipara      46,500 (69)       *             10,000 (b)(69)    10,000         *
Robert E. Dettle, as Trustee of the Robert E.
   and Rosalie T. Dettle Living Trust, dtd
   Feb. 29, 1980..............................         10,000            *             10,000 (b)          -           -
Daniel J. Yates...............................         10,000            *             10,000 (b)          -           -
Alex Jachno and Agafia Jachno.................         12,000            *             12,000 (b)          -           -
Armen Arzoomanian.............................         10,000            *             10,000 (b)          -           -
Lakshmana R. Madala, M.D. Defined Benefits Plan        13,400 (70)       *             10,000 (b)(70)      -           -
Dermot Fallon.................................          8,000            *              8,000 (b)          -           -
Jay D. Scott..................................          8,000            *              8,000 (b)          -           -
John G. Fallon and Anne M. Fallon.............          8,000            *              8,000 (b)          -           -
Henry H. Mauz, Jr.............................          8,000            *              8,000 (b)          -           -
Katharine B. Moore............................          7,000            *              7,000 (b)          -           -
Louis S. Lyras................................          7,000            *              7,000 (b)          -           -
Edward W. Muransky, as Trustee of the Edward W.
   Muransky Revocable Trust, dtd July 24, 1995          7,000            *              7,000 (b)          -           -
Kennon Harlen White...........................          7,000            *              7,000 (b)          -           -
R.V. Edwards, Jr..............................         17,000            *             17,000 (b)          -           -
Janet Dumper..................................          5,000            *              5,000 (b)          -           -
Robert A. Dumper..............................          5,000            *              5,000 (b)          -           -
John Burke....................................          5,000            *              5,000 (b)          -           -
Howard Kaplan.................................         10,000            *             10,000 (b)          -           -
James Burkdoll................................          4,000            *              4,000 (b)          -           -
Richard DeSousa...............................          4,000            *              4,000 (b)          -           -
Steve Elefter.................................          4,000            *              4,000 (b)          -           -
David Jessen..................................          4,000            *              4,000 (b)          -           -


                                                            72






                                                                                                             SHARES OF
                                                       SHARES OF COMMON STOCK       SHARES OF              COMMON STOCK
                                                         BENEFICIALLY OWNED          COMMON              BENEFICIALLY OWNED
                                                         PRIOR TO OFFERING            STOCK                AFTER  OFFERING
              NAME OF                               --------------------------        BEING             ---------------------
         BENEFICIAL OWNER                            NUMBER         PERCENTAGE       OFFERED             NUMBER     PERCENTAGE
----------------------------------------------      ---------       ----------      ---------           --------    ----------
Boyd and Barbara LaCosse......................          3,400            *              3,400 (b)           -           -
Lakshmana R. Madala...........................         13,400 (71)       *              3,400 (b)(71)       -           -
Thomas McFaul.................................          3,400            *              3,400 (b)           -           -
Anne P. Zirkle................................          3,333            *              3,333 (b)           -           -
Rogene Scott Turner TTEE Rogene Scott Turner
   Trust dtd. 9/10/91.........................          3,000 (72)       *              3,000 (b)(72)       -           -
Samuel Kozasky................................          2,000            *              2,000 (b)           -           -
Linden Growth Partners, L.P...................        625,000 (73)     2.18%          250,000 (c)(73)    375,000      1.19%
Bradley N. Rotter.............................        216,667 (74)       *            150,000 (c)(74)       -           -
Michael L. Peterson...........................        187,500 (75)     1.00%           37,500 (c)(75)    150,000        *
Andrew Hoffman................................         25,000            *             25,000 (c)           -           -
Barry J. Uphoff...............................         12,500            *             12,500 (c)           -           -
Stephen J. George.............................         12,500            *             12,500 (c)           -           -
James George..................................         12,500            *             12,500 (c)           -           -
R. Oliver Bock and Deirdre A. Stegman, as
   Trustees of the Bock Stegman Trust dated
   January 11, 2000...........................         43,333 (76)       *             43,333 (d)(76)       -           -
Michael T. Bock, Trustee of the Michael T. Bock
   Revocable Trust dated November 10, 2003....         43,333 (77)       *             43,333 (d)(77)       -           -
Jon Spar and Karen A. Kulikowski..............         35,100 (78)       *             35,100 (d)(78)       -           -
Peter A. Bock.................................         13,000 (79)       *             13,000 (d)(79)       -           -
Helaine Kaplan................................        150,000            *            150,000 (e)           -           -
Doug Dickson..................................         45,000            *             45,000 (f)           -           -
Paul P. Koehler...............................         72,223 (80)       *             25,000 (f)(80)    47,223         *
Jeffrey H. Manternach.........................         25,000 (81)       *             25,000 (g)(81)       -           -
Laird Q. Cagan................................        848,949 (82)     2.94%          236,449 (h)(82)    612,500      1.94%
Frank Siefert.................................          1,000 (83)       *              1,000 (i)(83)       -           -
Prima Capital Group, Inc......................         30,320 (84)       *             30,320 (j)(84)       -           -
Chadbourn Securities, Inc.....................         12,918 (85)       *             12,918 (k)(85)       -           -
Fairmont Analytics, Inc.......................         12,500 (86)       *             12,500 (l)(86)       -           -
Demetri Argyropoulos..........................          3,200 (83)       *              3,200 (m)(83)       -           -
Kathleen Cole.................................          5,000 (83)       *              5,000 (l)(83)       -           -
Patricia Prass................................          2,000 (83)       *              2,000 (l)(83)       -           -
Barbara Hall..................................          2,000 (83)       *              2,000 (l)(83)       -           -
Robert A. Bonelli.............................         50,000 (83)       *             50,000 (n)(83)       -           -
Stephen J. Perrone............................         50,000 (83)       *             50,000 (n)(83)       -           -
William P. Behrens............................         40,000 (83)       *             40,000 (n)(83)       -           -
Danny Nicholas................................         15,000 (83)       *             15,000 (n)(83)       -           -
David T. R. Tsiang............................         33,000 (83)       *             33,000 (n)(83)       -           -
Yaudoon Chiang................................         34,000 (83)       *             34,000 (n)(83)       -           -
William T. Behrens............................         10,000 (83)       *             10,000 (n)(83)       -           -
Orrie L. Tawes, III...........................        200,000 (83)       *            200,000 (n)(83)       -           -
Stephan H. Kim................................         13,000 (83)       *             13,000 (n)(83)       -           -
James E. McMahan..............................          5,800 (83)       *              5,800 (n)(83)       -           -
Ramin Azar....................................          2,500 (83)       *              2,500 (o)(83)       -           -
Blair Capital, Inc............................          2,800 (87)       *              2,800 (o)(87)       -           -


                                                            73






                                                                                                             SHARES OF
                                                       SHARES OF COMMON STOCK       SHARES OF              COMMON STOCK
                                                         BENEFICIALLY OWNED          COMMON              BENEFICIALLY OWNED
                                                         PRIOR TO OFFERING            STOCK                AFTER  OFFERING
              NAME OF                               --------------------------        BEING             ---------------------
         BENEFICIAL OWNER                            NUMBER         PERCENTAGE       OFFERED             NUMBER     PERCENTAGE
----------------------------------------------      ---------       ----------      ---------           --------    ----------
Sycamore Capital Partners, Inc................         10,000 (88)       *             10,000 (p)(88)       -           -
Barry Siegel..................................        484,322 (89)     1.69%          250,000 (q)(89)    234,322        *
Rotom Enterprises, Inc........................         22,000 (90)       *             22,000 (r)(90)       -           -
Colin Winthrop & Co., Inc.....................          3,000 (91)       *              3,000 (s)(91)       -           -


-------------
*      Less than 1.00%

(a)    The shares of common stock and the warrants exchanged by the selling
       security holder in connection with the Share Exchange Transaction for the
       shares of common stock offered hereunder, including shares of common
       stock that underlie warrants, were initially acquired from PEI California
       in a private placement transaction in March 2005 under which PEI
       California raised an aggregate of $21.0 million at $3.00 per share and
       issued 7.0 million shares of common stock and warrants to purchase an
       aggregate of 700,000 and 1.4 million shares of common stock at an
       exercise price of $5.00 and $3.00 per share, respectively. PEI California
       also issued placement agent warrants to acquire up to an aggregate of
       678,000 shares of common stock at an exercise price of $3.00 per share.
       In aggregate, 9,778,000 shares of common stock resulting from this
       private placement transaction are being offered hereunder for resale.
(b)    The shares of common stock and the warrants exchanged by the selling
       security holder in connection with the Share Exchange Transaction for the
       shares of common stock offered hereunder were initially acquired from PEI
       California in a private placement transaction in February 2004 under
       which PEI California raised an aggregate of approximately $1.1 million at
       $1.50 per share and issued 752,201 shares of common stock. PEI California
       also issued placement agent warrants to acquire up to an aggregate of
       43,487 shares of common stock at an exercise price of $1.50 per share. In
       aggregate, 795,688 shares of common stock resulting from this private
       placement transaction are being offered hereunder for resale.
(c)    The shares of common stock and the warrants exchanged by the selling
       security holder in connection with the Share Exchange Transaction for the
       shares of common stock offered hereunder were initially acquired from PEI
       California in a private placement transaction in May 2004 under which PEI
       California raised an aggregate of $1.0 million at $2.00 per share and
       issued 500,000 shares of common stock. PEI California also issued
       placement agent warrants to acquire up to an aggregate of 50,000 shares
       of common stock at an exercise price of $2.00 per share. In aggregate,
       550,000 shares of common stock resulting from this private placement
       transaction are being offered hereunder for resale.
(d)    The shares of common stock and the warrants exchanged by the selling
       security holder in connection with the Share Exchange Transaction for the
       shares of common stock offered hereunder were initially acquired from PEI
       California in a private placement transaction in December 2004 under
       which PEI California raised an aggregate of approximately $300,000 at
       $3.00 per share and issued 103,666 shares of common stock and warrants to
       purchase an aggregate of 31,100 shares of common stock at an exercise
       price of $3.00 per share. In aggregate, 134,766 shares of common stock
       resulting from this private placement transaction are being offered
       hereunder for resale.
(e)    The shares of common stock offered by the selling security holder
       hereunder were acquired from us in March 2005 for services rendered by
       Ms. Kaplan as a finder in connection with the Share Exchange Transaction.
(f)    The shares of common stock offered by the selling security holder
       hereunder were acquired from us in June 2005 as a signing bonus in
       connection with the selling security holder's acceptance of employment.
(g)    The securities exchanged by the selling security holder in connection
       with the Share Exchange Transaction were initially acquired from PEI
       California as incentive compensation in connection with the selling
       security holder's employment.
(h)    Of the shares of common stock offered by the selling security holder
       hereunder, 198,740 shares underlie warrants transferred to the holder by
       Chadbourn Securities, Inc. that were initially acquired from PEI
       California in connection with the private placement offering described in
       footnote (a) above, 13,459 shares underlie warrants transferred to the
       holder by Cagan-McAfee Capital Partners, LLC that were initially acquired
       from PEI California in connection with the private placement offering
       described in footnote (b) above and 24,250 shares underlie warrants
       transferred to the holder by Cagan-McAfee Capital Partners, LLC that were
       initially acquired from PEI California in connection with the private
       placement offering described in footnote (c) above. Chadbourn Securities,
       Inc. and Cagan-McAfee Capital Partners, LLC acted as placement agents and
       initially received these warrants as compensation for services performed
       in connection with the private placement offerings described in footnotes
       (a), and (b) and (c), above, respectively.


                                       74






(i)    Mr. Siefert acted as a placement agent and initially received these
       warrants from PEI California as compensation for services performed in
       connection with the private placement offering described in footnote (b)
       above.
(j)    Prima Capital Group, Inc. acted as a placement agent and initially
       received warrants to acquire 2,000 shares and 28,320 shares of common
       stock from PEI California as compensation for services performed in
       connection with the private placement offerings described in footnotes
       (a) and (b) above, respectively.
(k)    Of the shares of common stock offered by the selling security holder
       hereunder, 708 shares underlie warrants transferred to the holder by
       Cagan-McAfee Capital Partners, LLC that were initially acquired from PEI
       California in connection with the private placement offering described in
       footnote (b) above and 1,750 shares underlie warrants transferred to the
       holder by Cagan-McAfee Capital Partners, LLC that were initially acquired
       from PEI California in connection with the private placement offering
       described in footnote (c) above. In addition, Chadbourn Securities, Inc.
       acted as a placement agent and initially received warrants to acquire
       225,200 shares of common stock from PEI California as compensation for
       services performed in connection with the private placement offering
       described in footnote (a) above, of which Chadbourn Securities, Inc.
       transferred warrants to purchase an aggregate of 214,740 shares of common
       stock and retained warrants to purchase an aggregate of 10,460 shares of
       common stock.
(l)    The shares of common stock offered by the selling security holder
       hereunder underlie warrants transferred to the holder by Cagan-McAfee
       Capital Partners, LLC that were initially acquired from PEI California in
       connection with the private placement offering described in footnote (c)
       above. Cagan-McAfee Capital Partners, LLC acted as a placement agent and
       initially received these warrants as compensation for services performed
       in connection with the private placement offering described in footnote
       (c) above.
(m)    Of the shares of common stock offered by the selling security holder
       hereunder, 700 shares underlie warrants transferred to the holder by
       Chadbourn Securities, Inc. that were initially acquired from PEI
       California in connection with the private placement offering described in
       footnote (a) above and 2,500 shares underlie warrants transferred to the
       holder by Cagan-McAfee Capital Partners, LLC that were initially acquired
       from PEI California in connection with the private placement offering
       described in footnote (b) above. Chadbourn Securities, Inc. and
       Cagan-McAfee Capital Partners, LLC acted as placement agents and
       initially received these warrants as compensation for services performed
       in connection with the private placement offerings described in footnotes
       (a) and (b), above, respectively.
(n)    The shares of common stock offered by the selling security holder
       hereunder underlie warrants transferred to the holder by Northeast
       Securities, Inc. that were initially acquired from PEI California in
       connection with the private placement offering described in footnote (a)
       above. Northeast Securities, Inc. acted as a placement agent and
       initially received these warrants as compensation for services performed
       in connection with the private placement offering described in footnote
       (a) above.
(o)    The shares of common stock offered by the selling security holder
       hereunder underlie warrants transferred to the holder by Chadbourn
       Securities, Inc. that were initially acquired from PEI California in
       connection with the private placement offering described in footnote (a)
       above. Chadbourn Securities, Inc. acted as a placement agent and
       initially received these warrants as compensation for services performed
       in connection with the private placement offering described in footnote
       (a) above.
(p)    The shares of common stock offered by the selling security holder
       hereunder underlie warrants transferred to the holder by Robert Scott who
       received the warrants from Chadbourn Securities, Inc. that were initially
       acquired from PEI California in connection with the private placement
       offering described in footnote (a) above. Chadbourn Securities, Inc.
       acted as a placement agent and initially received these warrants as
       compensation for services performed in connection with the private
       placement offering described in footnote (a) above.
(q)    The shares of common stock exchanged by the selling security holder in
       connection with the Share Exchange Transaction for the shares of common
       stock offered hereunder, were initially acquired from William and Maurine
       Jones, Ryan and Wendy Turner and Andrea Jones under a stock purchase
       agreement that provided for the sale of an aggregate of 250,000 shares of
       common stock of PEI California to Mr. Siegel for an aggregate purchase
       price of $25.00. William Jones is our Chairman of the Board and Ryan
       Turner is our Chief Operating Officer and our Secretary. In aggregate,
       250,000 shares of common stock resulting from this transaction are being
       offered hereunder for resale.
(r)    The shares of common stock offered by the selling security holder
       hereunder underlie warrants transferred to the holder by Colin Winthrop &
       Co. Inc. that were initially acquired from Accessity, our predecessor
       company, in June 2001 and February 2002 as compensation for investment
       banking services. In aggregate, 22,000 shares of common stock resulting
       from this transaction are being offered hereunder for resale.
(s)    The shares of common stock offered by the selling security holder
       hereunder underlie warrants that were acquired from Accessity, our
       predecessor company, in June 2001 as compensation for investment banking
       services. In aggregate, 3,000 shares of common stock resulting from
       this transaction are being offered hereunder for resale.


                                       75






(1)    Includes 624,000 shares underlying warrants. Power to vote or dispose of
       the shares is shared by Daniel Warsh, Stewart Flink and Robert Hoyt as
       Managing Members of Crestview Capital Master, LLC. The address for
       Messrs. Warsh, Flink and Hoyt is c/o Crestview Capital Master, LLC, 95
       Revere Drive, Suite A, Northbrook, IL 60062.
(2)    Includes 402,000 shares underlying warrants. Power to vote or dispose of
       the shares is shared by Rubicon Fund Management Ltd. and Rubicon Fund
       Management LLP. Each of Rubicon Fund Management Ltd., Rubicon Fund
       Management LLP, Paul Anthony Brewer, Jeffrey Eugene Brummette, William
       Francis Callanan, Vilas Gadkari, Robert Michael Greenshields and Horace
       Joseph Leitch III may be deemed to be beneficial owners of the securities
       held by Rubicon Master Fund, each of whom disclaim beneficial ownership
       of the securities held by Rubicon Master Fund. The address for each of
       the foregoing entities and individuals is c/o Rubicon Master Fund, 103
       Mount Street, London W1K2TJ, United Kingdom.
(3)    Includes 231,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Harris Toibb as sole manager and member of TOIBB
       Management LLC, as Manager of TOIBB Investment LLC.
(4)    Includes 81,000 shares underlying warrants and 270,000 shares of common
       stock. Power to vote or dispose of the shares is shared by Lorraine
       DiPaolo and Richard Whitman as Managing Members of Benchmark Partners,
       LP. In addition, 24,000 shares underlying warrants and 80,000 shares of
       common stock are held by Lorraine DiPaolo as an individual, which shares
       are also being offered under this prospectus.
(5)    Includes 69,000 shares underlying warrants and 230,000 shares of common
       stock. Power to vote or dispose of the shares is held by Richard A.
       Meckler as Managing Director of Neuberger Berman, LLC, authorized
       representative of Neuberger Berman, Inc., the sole managing member of
       Neuberger Berman Asset Management, LLC, the General Partner of
       LibertyView Special Opportunities Fund, LP. In addition, 30,000 shares
       underlying warrants and 100,000 shares of common stock are held by
       LibertyView Funds, LP, which shares are also offered under this
       prospectus, the power to vote or dispose of which is also held by Richard
       A. Meckler as Managing Director of Neuberger Berman, LLC authorized
       representative of Neuberger Berman, Inc., the sole managing member of
       Neuberger Berman Asset Management, LLC, the General Partner of
       LibertyView Funds, LP.
(6)    Includes 60,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Keith Goodman as Manager of Nite Capital LLC, as
       General Partner of Nite Capital LP.
(7)    Includes 54,000 shares underlying warrants and 180,000 shares of common
       stock. Power to vote or dispose of the shares is held by Melville Straus
       as Managing Principal of Straus Partners, LP. In addition, 45,000 shares
       underlying warrants and 150,000 shares of common stock are also held by
       Straus-GEPT Partners, LP, the power to vote or dispose of which is held
       by Melville Straus as Managing Principal of Straus-GEPT Partners, LP.,
       which shares are also being offered under this prospectus.
(8)    Includes 51,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Peter E. Salas as General Partner of Dolphin
       Offshore Partners, L.P.
(9)    Includes 51,000 shares underlying warrants and 170,000 shares of common
       stock. Power to vote or dispose of the shares is held by Ejnar Knudsen as
       Executive Vice President of Western Milling LLC. In addition, 15,000
       shares underlying warrants and 50,000 shares of common stock are held by
       Craton Capital, LP, which shares are also being offered under this
       prospectus, the power to vote or dispose of which is shared by Raju Shah
       and Ejnar Knudsen as members of Craton Capital GP, LLC, as the sole
       General Partner of Craton Capital, LP.
(10)   Includes 48,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Kenneth L. Henderson as President of GCE Property
       Holdings Inc.
(11)   Includes 45,000 shares underlying warrants and 150,000 shares of common
       stock. Power to vote or dispose of the shares is held by Melville Straus
       as Managing Principal of Straus-GEPT Partners, LP. In addition, 54,000
       shares underlying warrants and 180,000 shares of common stock are held by
       Straus Partners, LP, the power to vote or dispose of which is held by
       Melville Straus as Managing Principal of Straus Partners, LP, which
       shares are also being offered under this prospectus.
(12)   Includes 30,000 shares underlying warrants and 100,000 shares of common
       stock. Power to vote or dispose of the shares is held by Jacob S. Harris
       as Managing Member of JSH Management Company, LP, as General Partner of
       JSH Partners, L.P. In addition, 9,000 shares underlying warrants and
       30,000 shares of common stock are held by Jacob S. Harris as an
       individual, which shares are also being offered under this prospectus.
(13)   Includes 30,000 shares underlying warrants and 100,000 shares of common
       stock. Power to vote or dispose of the shares is held by Richard A.
       Meckler as Managing Director of Neuberger Berman, LLC, authorized


                                       76






       representative of Neuberger Berman, Inc., the sole managing member of
       Neuberger Berman Asset Management, LLC, the General Partner of
       LibertyView Funds, LP. In addition, 69,000 shares underlying warrants and
       230,000 shares of common stock are held by LibertyView Special
       Opportunities Fund, LP, which shares are also offered under this
       prospectus, the power to vote or dispose of which is also held by Richard
       A. Meckler as Managing Director of Neuberger Berman, LLC, authorized
       representative of Neuberger Berman, Inc., the sole managing member of
       Neuberger Berman Asset Management, LLC, the General Partner of
       LibertyView Special Opportunities Fund, LP.
(14)   Includes 30,000 shares underlying warrants.
(15)   Includes 24,000 shares underlying warrants and 80,000 shares of common
       stock. Also includes 81,000 shares underlying warrants and 270,000 shares
       of common stock held by Benchmark Partners, LP., which shares are also
       being offered under this prospectus, the power to vote or dispose of
       which is shared by Lorraine DiPaolo and Richard Whitman as Managing
       Members of Benchmark Partners, LP; accordingly, no shares are shown as
       being beneficially owned after the offering.
(16)   Includes 21,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Neil C. Sullivan as Trustee of Fenway Advisory
       Group Pension Plan. In addition, 2,800 shares underlying warrants are
       held by Blair Capital, Inc., which shares are also offered under this
       prospectus, the power to vote or dispose of which is also held by Neil C.
       Sullivan as President of Blair Capital, Inc.
(17)   Includes 15,000 shares underlying warrants and 50,000 shares of common
       stock. Power to vote or dispose of the shares is shared by Raju Shah and
       Ejnar Knudsen as members of Craton Capital GP, LLC, as the sole General
       Partner of Craton Capital, LP. In addition, 51,000 shares underlying
       warrants and 170,000 shares of common stock are held by Western Milling
       LLC, which shares are also being offered under this prospectus, the power
       to vote or dispose of which is held by Ejnar Knudsen as Executive Vice
       President of Western Milling LLC.
(18)   Includes 15,000 shares underlying warrants. Also includes 100,000 shares
       held by the Michael Brown Trust dated 6/30/2000.
(19)   Includes 15,000 shares underlying warrants and 50,000 shares of common
       stock. Power to vote or dispose of the shares is held by Cecilia Brancato
       as Managing Director of The Churchill Fund, QP. In addition, 12,000
       shares underlying warrants and 40,000 shares of common stock are held by
       The Churchill Fund, LP, which shares are also offered under this
       prospectus, the power to vote or dispose of which is also held by Cecilia
       Brancato as Managing Director of The Churchill Fund, LP.
(20)   Includes 12,000 shares underlying warrants.
(21)   Includes 12,000 shares underlying warrants and 40,000 shares of common
       stock. Power to vote or dispose of the shares is held by Cecilia Brancato
       as Managing Director of The Churchill Fund, LP. In addition, 15,000
       shares underlying warrants and 50,000 shares of common stock are held by
       The Churchill Fund, QP, which shares are also offered under this
       prospectus, the power to vote or dispose of which is also held by Cecilia
       Brancato as Managing Director of The Churchill Fund, QP.
(22)   Includes 15,000 shares underlying warrants.
(23)   Includes 9,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by John F. DeSantis as President of Civic Capital Fund
       I, LLC.
(24)   Includes 9,000 shares underlying warrants and 30,000 shares of common
       stock. Also includes 30,000 shares underlying warrants and 100,000 shares
       of common stock, the power to vote or dispose of which is held by Jacob
       S. Harris as Managing Member of JSH Management Company, LP, as General
       Partner of JSH Partners, L.P., which shares are also being offered under
       this prospectus; accordingly, no shares are shown as being beneficially
       owned after the offering.
(25)   Includes 9,000 shares underlying warrants.
(26)   Includes 9,000 shares underlying warrants.
(27)   Includes 9,000 shares underlying warrants.
(28)   Includes 9,000 shares underlying warrants. Power to vote or dispose of
       the shares is shared by Scott M. Hergott and Cheryl L. Hergott as
       Trustees of the Scott M. and Cheryl L. Hergott Living Trust 2003 dated
       12/18/03. In addition, 8,100 shares of common stock are held by Scott
       Hergott TTEE Scott Hergott MMP Plan DTD 1/1/01 fbo Scott Hergott.
(29)   Includes 6,000 shares underlying warrants.
(30)   Includes 6,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Gary J. McAdam as Trustee of Growth Ventures, Inc.
       Pension Plan & Trust.
(31)   Includes 6,000 shares underlying warrants.
(32)   Includes 6,000 shares underlying warrants.


                                       77






(33)   Includes 6,000 shares underlying warrants.
(34)   Includes 6,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by James Pizzo as President of Sensus LLC.
(35)   Includes 3,000 shares underlying warrants. Power to vote or dispose of
       the shares is shared by Bette-Lee Jablow and Jay T. Jablow as Trustees of
       the Jablow Family Trust Under Agreement Dated 11/25/1991.
(36)   Includes 3,000 shares underlying warrants.
(37)   Includes 3,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Thomas S. Torrance as Secretary and Director of
       Cantybay Enterprises, Ltd.
(38)   Includes 3,000 shares underlying warrants.
(39)   Includes 3,000 shares underlying warrants.
(40)   Includes 3,000 shares underlying warrants.
(41)   Includes 3,000 shares underlying warrants.
(42)   Includes 3,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Marc Stern as Manager of Gem Holdings, LLC.
(43)   Includes 3,000 shares underlying warrants.
(44)   Includes 3,000 shares underlying warrants.
(45)   Includes 3,000 shares underlying warrants.
(46)   Includes 3,000 shares underlying warrants.
(47)   Includes 3,000 shares underlying warrants.
(48)   Includes 3,000 shares underlying warrants.
(49)   Includes 3,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Mary A. Susnjara.
(50)   Includes 3,000 shares underlying warrants.
(51)   Includes 3,000 shares underlying warrants. Power to vote or dispose of
       the shares is shared by Paul B. Waine and Dale W. Waine as Trustees of
       the Josephine P. Waine 1992 Trust dated 12/14/1992.
(52)   Includes 3,000 shares underlying warrants.
(53)   Includes 3,000 shares underlying warrants.
(54)   Includes 3,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Richard Swartz as Member of Swartz Family Holdings,
       LLC.
(55)   Includes 3,000 shares underlying warrants. Power to vote or dispose of
       the shares is held by Leslie Fishman as Executor of the Estate of Barbara
       White Fishman.
(56)   Includes 3,000 shares underlying warrants.
(57)   Includes 3,000 shares underlying warrants.
(58)   Includes 1,500 shares underlying warrants.
(59)   Includes 1,500 shares underlying warrants. Also includes 25,000 shares
       held directly by Venkata Kollipara, 15,000 shares of which are being
       offered under this prospectus; and includes 10,000 shares held by Venkata
       Kollipara as Custodian for Priya Kollipara and 10,000 shares held by
       Venkata Kollipara as Custodian for Puneet Kollipara, all of which 20,000
       shares are being offered under this prospectus; accordingly, 10,000
       shares are shown as being beneficially owned after the offering.
(60)   Includes 1,500 shares underlying warrants. (61) Includes 1,500 shares
       underlying warrants.
(62)   Includes 66,667 shares held by the Bradley N. Rotter Self-Employed
       Pension & Trust and 150,000 shares held directly by Bradley N. Rotter as
       an individual, for total of 216,667 shares, all of which are being
       offered under this prospectus; accordingly, no shares are shown as being
       beneficially owned after the offering.
(63)   Power to vote or dispose of the shares is shared by Norman Teixeria,
       Allan Teixeria, Marvin Teixeria, Glenn Teixeria and Dean Teixeria as
       members of TLM, LLC, as General Partner of Teixeira Investments, L.P.

(64)   Power to vote or dispose of the shares is shared by James A. Turner and
       Jennifer L. Turner as Trustees of the Turner Family Trust dated February
       18, 2004. James A. Turner and Jennifer L. Turner are the parents of Ryan
       W. Turner, our Chief Operating Officer and Secretary. Ryan W. Turner is a
       named co-beneficiary of the Turner Family Trust dated February 18, 2004.
(65)   Represents shares held in the name of Clark M. Abramson and Patti L.
       Abramson.
(66)   Power to vote or dispose of the shares is shared by Robert Hirshon, Jon
       P. Stride and Darcy M. Norville, Trustees of the Illiquid Assets Trust
       U/T/A dated November 22, 1999 FBO Peter H. Koehler. Peter H. Koehler is
       the brother of Neil M. Koehler, our Chief Executive Officer, President
       and a director.

(67)   Shares held in the name of Morgan Stanley DW Inc., Custodian for Michael
       Frangopoulos IRA STD/Rollover dtd. 01/30/01. Power to vote or dispose of
       the shares is held by Michael A. Frangopaulos.


                                       78






(68)   Includes 1,500 shares underlying warrants. Also includes 25,000 shares
       held directly by Venkata Kollipara, 15,000 shares of which are being
       offered under this prospectus; and includes 10,000 shares held by Venkata
       Kollipara as Custodian for Priya Kollipara and 10,000 shares held by
       Venkata Kollipara as Custodian for Puneet Kollipara, all of which 20,000
       shares are being offered under this prospectus; accordingly, 10,000
       shares are shown as being beneficially owned after the offering.
(69)   Includes 1,500 shares underlying warrants. Also includes 25,000 shares
       held directly by Venkata Kollipara, 15,000 shares of which are being
       offered under this prospectus; and includes 10,000 shares held by Venkata
       Kollipara as Custodian for Priya Kollipara and 10,000 shares held by
       Venkata Kollipara as Custodian for Puneet Kollipara, all of which 20,000
       shares are being offered under this prospectus; accordingly, 10,000
       shares are shown as being beneficially owned after the offering.
(70)   Includes 3,400 shares held directly by Lakshama R. Madala and 10,000
       shares held by the Lakshmana R. Madala, M.D. Defined Benefits Plan, all
       of which 13,400 shares are being offered under this prospectus. Power to
       vote or dispose of the shares is held by Lakshmana R. Madala as Trustee
       of the Lakshmana R. Madala, M.D. Defined Benefits Plan; accordingly,
       shares are shown as being beneficially owned after the offering.
(71)   Includes 3,400 shares held directly by Lakshama R. Madala and 10,000
       shares held by the Lakshmana R. Madala, M.D. Defined Benefits Plan, all
       of which 13,400 shares are being offered under this prospectus. Power to
       vote or dispose of the shares is held by Lakshmana R. Madala as Trustee
       of the Lakshmana R. Madala, M.D. Defined Benefits Plan; accordingly,
       shares are shown as being beneficially owned after the offering.

(72)   Rogene Scott Turner is the grandmother of Ryan W. Turner, our Chief
       Operating Officer and Secretary.
(73)   Power to vote or dispose of the shares is held by Paul Coviello as
       President of Linden Capital Management, LLC, as General Partner of the
       Linden Growth Partners, L.P.
(74)   Includes 66,667 shares held by the Bradley N. Rotter Self-Employed
       Pension & Trust and 150,000 shares held directly by Bradley N. Rotter as
       an individual, for total of 216,667 shares, all of which are being
       offered under this prospectus; accordingly, shares are shown as being
       beneficially owned after the offering.
(75)   Amount beneficially owned includes 150,000 shares held by the Peterson
       Family Trust, DTD 8/16/2000. Power to vote or dispose of these 150,000
       shares is shared by Michael L. Peterson and Shelley P. Peterson as
       Trustees of the Peterson Family Trust, DTD 8/16/2000.
(76)   Includes 10,000 shares underlying warrants. Power to vote or dispose of
       the shares is shared by R. Oliver Bock and Deirdre A. Stegman as Trustees
       of the Bock Stegman Trust dated January 11, 2000.
(77)   Includes 10,000 shares underlying warrants.
(78)   Includes 8,100 shares underlying warrants.
(79)   Includes 3,000 shares underlying warrants.
(80)   Paul P. Koehler is the brother of Neil M. Koehler, our Chief Executive
       Officer, President and a director.
(81)   Represents shares underlying warrants.
(82)   Includes 236,449 shares underlying warrants. Also includes 512,500 held
       directly by Laird Q. Cagan and 100,000 shares held by Cagan-McAfee
       Partners, LLC. Power to vote or dispose of the shares held by
       Cagan-McAfee Partners, LLC is shared by Laird Q. Cagan and Eric McAfee as
       members of Cagan-McAfee Partners, LLC.
(83)   Represents shares underlying warrants.
(84)   Represents shares underlying warrants. Power to vote or dispose of the
       shares is held by Elias D. Argyropoulos as President and Chief Executive
       Officer of Prima Capital Group, Inc.
(85)   Represents shares underlying warrants. Power to vote or dispose of the
       shares is held by Dan Murphy as Chairman and Chief Executive Officer of
       Chadbourn Securities, Inc.
(86)   Represents shares underlying warrants. Power to vote or dispose of the
       shares is held by Lara S. Coviello as President of Fairmont Analytics,
       Inc.
(87)   Represents shares underlying warrants. Power to vote or dispose of the
       shares is held by Neil C. Sullivan as President of Blair Capital, Inc. In
       addition, 21,000 shares underlying warrants and 70,000 shares of common
       stock are held by Fenway Advisory Group Pension Plan, which shares are
       also offered under this prospectus, the power to vote or dispose of which
       is also held by Neil C. Sullivan as Trustee of Fenway Advisory Group
       Pension Plan.
(88)   Represents shares underlying warrants. Power to vote or dispose of the
       shares is held by Robert T. Scott as President of Sycamore Capital
       Partners, Inc.

                                       79






(89)   Includes 373,595 shares of common stock held in the name of Barry Siegel
       and 110,727 held in the name of Barry and Lisa Siegel. In addition, Lisa
       Siegel, the spouse of Mr. Siegel, holds 14 shares of common stock solely
       in her own name. We are party to a Confidentiality, Non-Competition,
       Non-Solicitation and Consulting Agreement dated March 23, 2005 with Mr.
       Siegel.
(90)   Represents shares underlying warrants. Power to vote or dispose of the
       shares is held by Rosanne Loffredo as President of Rotom Enterprises,
       Inc. In addition, Thomas Loffredo, the spouse of Ms. Loffredo, holds
       1,360 shares of common stock.
(91)   Represents shares underlying warrants. Power to vote or dispose of the
       shares is held by Jack Skidell as President of Colin Winthrop & Co., Inc.

PRIVATE PLACEMENTS TRANSACTIONS THROUGH WHICH THE SELLING SECURITY HOLDERS
OBTAINED BENEFICIAL OWNERSHIP OF THE OFFERED SHARES

         All shares of common stock offered by the selling security holders
hereunder were acquired, or underlie warrants acquired, from us in connection
with the Share Exchange Transaction conducted in March 2005 among Pacific
Ethanol, Inc., PEI California, Kinergy and ReEnergy, except the shares offered
by Helaine Kaplan, Doug Dickson, Paul P. Koehler and Rotom Enterprises, which
were acquired in the manners described below.

     TRANSACTIONS BY PACIFIC ETHANOL, INC.

         SHARE EXCHANGE TRANSACTION

         On March 23, 2005, we completed a Share Exchange Transaction with the
shareholders of PEI California and the holders of the membership interests of
each of Kinergy and ReEnergy under which we acquired all of the issued and
outstanding capital stock of PEI California and all of the outstanding
membership interests of Kinergy and ReEnergy.

         In the Share Exchange Transaction we issued an aggregate of 20,610,987
shares of common stock to the shareholders of PEI California, 3,875,000 shares
of common stock to the limited liability company member of Kinergy and an
aggregate of 125,000 shares of common stock to the limited liability company
members of ReEnergy. In addition, holders of options and warrants to acquire an
aggregate of 3,157,587 shares of common stock of PEI California, following the
consummation of the Share Exchange Transaction, were deemed to hold warrants to
acquire an equal number of shares of our common stock. Also, a holder of a
promissory note convertible into an aggregate of 664,879 shares of common stock
of PEI California, following the consummation of the Share Exchange Transaction,
was entitled to convert the note into an equal number of shares of our common
stock. Immediately following the consummation of the Share Exchange Transaction,
we had an aggregate of 27,700,401 shares of common stock actually issued and
outstanding and an aggregate of 31,925,534 shares of common stock issued and
outstanding, calculated on a fully-diluted basis, including the 27,700,401
shares of common stock actually issued and outstanding and 4,225,133 shares of
common stock issuable upon exercise of all outstanding options, warrants and
convertible debt.

         In aggregate, 11,555,454 shares of common stock resulting from the
Share Exchange Transaction including an aggregate of 8,605,867 issued and
outstanding shares of our common stock and an aggregate of 2,952,587 shares of
our common stock underlying warrants are being offered hereunder for resale,
including the shares of common stock, and shares of common stock underlying
warrants, initially issued by PEI California in the private placement
transactions described below, or acquired in the certain other transactions
described below, and exchanged in connection with the Share Exchange Transaction
or, in the case of Rotom Enterprises, Inc., acquired from Accessity Corp., our
predecessor company.

         ISSUANCES SUBSEQUENT TO THE SHARE EXCHANGE TRANSACTION

         In March 2005, we issued 150,000 shares of common stock to Helaine
Kaplan for services rendered as a finder in connection with the Share Exchange
Transaction, all of which shares resulting from this private placement
transaction are being offered hereunder for resale.


                                       80






         In June 2005, we granted 45,000 shares of common stock to Doug Dickson
as a signing bonus in connection with his acceptance of employment, all of which
shares resulting from this private placement transaction are being offered
hereunder for resale.

         In June 2005, we granted 25,000 shares of common stock to Paul P.
Koehler as a signing bonus in connection with his acceptance of employment, all
of which shares resulting from this private placement transaction are being
offered hereunder for resale.

     TRANSACTIONS BY PEI CALIFORNIA

         The shares of common stock and the warrants exchanged by the selling
security holders in connection with the Share Exchange Transaction for the
shares of common stock offered hereunder, including shares of common stock that
underlie warrants, were initially acquired from PEI California in the following
private placement transactions.

         Under PEI California's agreements with the investors in the following
private placement transactions, the investors are entitled under customary
provisions to have their shares of common stock, and the shares of common stock
underlying their warrants, registered for resale, including by successor
entities. We are registering for resale, under these registration rights
provisions, the shares of common stock issued in these offerings and the shares
of common stock underlying the warrants issued in these offerings. The placement
agent warrants issued in connection with these offerings are assignable, contain
customary terms including registration rights provisions that apply to successor
entities and also contain both cash and cashless exercise provisions. We are
also registering for resale, under these registration rights provisions, the
shares of common stock underlying the placement agent warrants issued in
connection with these private placement transactions.

         FEBRUARY 2004 PRIVATE PLACEMENT

         In February 2004, PEI California raised an aggregate of approximately
$1.1 million at $1.50 per share and issued 752,201 shares of common stock. PEI
California also issued placement agent warrants to acquire up to an aggregate of
43,487 shares of common stock at an exercise price of $1.50 per share. In
aggregate, 795,688 shares of common stock resulting from this private placement
transaction are being offered hereunder for resale.

         MAY 2004 PRIVATE PLACEMENT

         In May 2004, PEI California raised an aggregate of $1.0 million at
$2.00 per share and issued 500,000 shares of common stock. PEI California also
issued placement agent warrants to acquire up to an aggregate of 50,000 shares
of common stock at an exercise price of $2.00 per share. In aggregate, 550,000
shares of common stock resulting from this private placement transaction are
being offered hereunder for resale.

         In May 2004, PEI California issued a stock option to Jeffrey H.
Manternach to acquire up to an aggregate of 25,000 shares of common stock at an
exercise price of $.01 per share, all of which shares are being offered
hereunder for resale. The option was issued as incentive compensation in
connection with Mr. Manternach's employment and, in connection with the Share
Exchange Transaction, the option was exchanged for a warrant to purchase an
equal number of shares at an equivalent exercise price.


                                       81






         DECEMBER 2004 PRIVATE PLACEMENT

         In December 2004, PEI California raised an aggregate of approximately
$300,000 at $3.00 per share and issued 103,666 shares of common stock and
warrants to purchase an aggregate of 31,100 shares of common stock at an
exercise price of $3.00 per share. No placement agent warrants were issued in
connection with this offering. In aggregate, 134,766 shares of common stock
resulting from this private placement transaction are being offered hereunder
for resale.

         MARCH 2005 PRIVATE PLACEMENT

         In March 2005, PEI California raised an aggregate of $21.0 million at
$3.00 per share and issued 7.0 million shares of common stock and warrants to
purchase an aggregate of 700,000 and 1.4 million shares of common stock at an
exercise price of $5.00 and $3.00 per share, respectively. PEI California also
issued placement agent warrants to acquire up to an aggregate of 678,000 shares
of common stock at an exercise price of $3.00 per share. The warrants to
purchase an aggregate of 2.1 million shares of common stock that were issued in
connection with this private placement transaction contain both cash and
cashless exercise provisions; however, the cashless exercise provisions
contained in these warrants are only applicable in the event that the
registration statement of which this prospectus forms a part is not effective,
or no current prospectus is available for the resale of the shares underlying
the warrants at any time after one-year from the date of issuance of the
warrants in March 2005. In aggregate, 9,778,000 shares of common stock resulting
from this private placement transaction are being offered hereunder for resale.

         We are obligated under a Registration Rights Agreement related to the
above financing to file, on the 151st day following March 23, 2005, a
Registration Statement with the Securities and Exchange Commission, or the
Commission, registering for resale shares of common stock, and shares of common
stock underlying investor warrants and certain of the placement agent warrants,
issued in connection with the private offering. If we (i) do not file the
Registration Statement within the time period prescribed, or (ii) fail to file
with the Commission a request for acceleration in accordance with Rule 461
promulgated under the Securities Act of 1933, within five trading days of the
date that we are notified (orally or in writing, whichever is earlier) by the
Commission that the Registration Statement will not be "reviewed," or is not
subject to further review, or (iii) the Registration Statement filed or required
to be filed under the Registration Rights Agreement is not declared effective by
the Commission on or before November 3, 2005, or (iv) after the
Registration Statement is first declared effective by the Commission, it ceases
for any reason to remain continuously effective as to all securities registered
thereunder, or the holders of such securities are not permitted to utilize the
prospectus contained in the Registration Statement to resell such securities,
for more than an aggregate of 45 trading days during any 12-month period (which
need not be consecutive trading days) (any such failure or breach being referred
to as an "Event," and for purposes of clause (i) or (iii) the date on which such
Event occurs, or for purposes of clause (ii) the date on which such five-trading
day period is exceeded, or for purposes of clause (iv) the date on which such
45-trading day-period is exceeded being referred to as "Event Date"), then in
addition to any other rights the holders of such securities may have under the
Registration Statement or under applicable law, then, on each such Event Date
and on each monthly anniversary of each such Event Date (if the applicable Event
shall not have been cured by such date) until the applicable Event is cured, we
are required to pay to each such holder an amount in cash, as partial liquidated
damages and not as a penalty, equal to 2.0% of the aggregate purchase price paid
by such holder pursuant to the Securities Purchase Agreement relating to such
securities then held by such holder. If we fail to pay any partial liquidated
damages in full within seven days after the date payable, we are required to pay
interest thereon at a rate of 18% per annum (or such lesser maximum amount that
is permitted to be paid by applicable law) to such holder, accruing daily from
the date such partial liquidated damages are due until such amounts, plus all
such interest thereon, are paid in full. The partial liquidated damages are to
apply on a daily pro-rata basis for any portion of a month prior to the cure of
an Event.


                                       82






         The Registration Rights Agreement also provides for customary
piggy-back registration rights whereby certain holders of shares of our common
stock, or warrants to purchase shares of our common stock, can cause us to
register such shares for resale in connection with our filing of a Registration
Statement with the Commission to register shares in another offering. The
Registration Rights Agreement also contains customary representations and
warranties, covenants and limitations.

     CERTAIN OTHER TRANSACTIONS

         ROTOM ENTERPRISES, INC.

         Of the shares of our common stock underlying warrants offered hereunder
for resale, 22,000 shares underlie warrants transferred to Rotom Enterprises,
Inc. by Colin Winthrop & Co. Inc. that were initially acquired from Accessity,
our predecessor company, in June 2001 and February 2002 as compensation for
investment banking services. In aggregate, 22,000 shares of common stock
resulting from this transaction are being offered hereunder for resale.

         COLIN WINTHROP & CO., INC.

         Of the shares of our common stock underlying warrants offered hereunder
for resale, 3,000 shares underlie warrants held by Colin Winthrop & Co. Inc.
that were acquired from Accessity, our predecessor company, in June 2001 as
compensation for investment banking services. In aggregate, 3,000 shares of
common stock resulting from this transaction are being offered hereunder for
resale.

         MARCH 2005 STOCK PURCHASE

         William and Maurine Jones, Ryan and Wendy Turner and Andrea Jones sold
to Barry Siegel an aggregate of 250,000 shares of common stock of PEI California
for an aggregate purchase price of $25.00. William Jones is our Chairman of the
Board and Ryan Turner is our Chief Operating Officer and our Secretary. In
aggregate, 250,000 shares of common stock resulting from this transaction are
being offered hereunder for resale.


                                       83






                              PLAN OF DISTRIBUTION

         The selling security holders and any of their donees, pledgees,
assignees and other successors-in-interest may, from time to time, sell any or
all of their shares of common stock being offered under this prospectus on any
stock exchange, market or trading facility on which the shares are traded, or in
private transactions. These sales, which may include block transactions, may be
at fixed or negotiated prices. The selling security holders may use any one or
more of the following methods when disposing of shares:

         o        ordinary brokerage transactions and transactions in which the
                  broker-dealer solicits purchasers;
         o        block trades in which the broker-dealer will attempt to sell
                  the shares as agent but may position and resell a portion of
                  the block as principal to facilitate the transaction;
         o        purchases by a broker-dealer as principal and resales by the
                  broker-dealer for its own account;
         o        an exchange distribution in accordance with the rules of the
                  applicable exchange;
         o        privately negotiated transactions;
         o        through the distribution of the shares by any selling security
                  holder to its partners, members or stockholders;
         o        broker-dealers may agree with the selling security holders to
                  sell a specified number of shares at a stipulated price per
                  share;
         o        one or more underwritten offerings on a firm commitment or
                  best efforts basis;
         o        a combination of any of these methods of sale; or
         o        any other method permitted by applicable law; provided,
                  however, that the selling security holders have agreed not to
                  engage in short sales involving the shares offered under this
                  prospectus.

         The shares may also be sold under Rule 144 under the Securities Act, if
available, rather than under this prospectus. The selling security holders have
the sole and absolute discretion not to accept any purchase offer or make any
sale of shares if they deem the purchase price to be unsatisfactory at any
particular time.

         The selling security holders may pledge their shares to their brokers
under the margin provisions of customer agreements. If a selling security holder
defaults on a margin loan, the broker may, from time to time, offer and sell the
pledged shares.

         Broker-dealers engaged by the selling security holders may arrange for
other broker-dealers to participate in sales. Broker-dealers may receive
commissions or discounts from the selling security holders (or, if any
broker-dealer acts as agent for the purchaser of shares, from the purchaser) in
amounts to be negotiated, which commissions as to a particular broker or dealer
may be in excess of customary commissions to the extent permitted by applicable
law.

         If sales of shares offered under this prospectus are made to
broker-dealers as principals, we would be required to file a post-effective
amendment to the registration statement of which this prospectus is a part. In
the post-effective amendment, we would be required to disclose the names of any
participating broker-dealers and the compensation arrangements relating to such
sales.

         The selling security holders and any broker-dealers or agents that are
involved in selling the shares offered under this prospectus may be deemed to be
"underwriters" within the meaning of the Securities Act in connection with these
sales. Commissions received by these broker-dealers or agents and any profit on


                                       84






the resale of the shares purchased by them may be deemed to be underwriting
commissions or discounts under the Securities Act. Any broker-dealers or agents
that are deemed to be underwriters may not sell shares offered under this
prospectus unless and until we set forth the names of the underwriters and the
material details of their underwriting arrangements in a supplement to this
prospectus or, if required, in a replacement prospectus included in a
post-effective amendment to the registration statement of which this prospectus
is a part.

         The selling security holders may sell all or any part of the shares
offered under this prospectus through an underwriter. To our knowledge, no
selling security holder has entered into any agreement with a prospective
underwriter, and we cannot assure you as to whether any such agreement will be
entered into. If a selling security holder informs us that it has entered into
such an agreement or agreements, any material details will be set forth in a
supplement to this prospectus or, if required, in a replacement prospectus
included in a post-effective amendment to the registration statement of which
this prospectus is a part.

         The selling security holders and any other persons participating in the
sale or distribution of the shares offered under this prospectus will be subject
to applicable provisions of the Exchange Act, and the rules and regulations
under that act, including Regulation M. These provisions may restrict activities
of, and limit the timing of purchases and sales of any of the shares by, the
selling security holders or any other person. Furthermore, under Regulation M,
persons engaged in a distribution of securities are prohibited from
simultaneously engaging in market making and other activities with respect to
those securities for a specified period of time prior to the commencement of
such distributions, subject to specified exceptions or exemptions. All of these
limitations may affect the marketability of the shares.

         This prospectus does not cover the sale or other transfer of any of the
derivative securities whose underlying shares of common stock are being offered
for sale pursuant to this prospectus. If a selling security holder transfers
those derivative securities prior to conversion or exercise, then the transferee
of those derivative securities may not sell the underlying shares of common
stock under this prospectus unless we amend or supplement this prospectus to
cover such sales.

         In addition, if any of the shares of common stock offered for sale
pursuant to this prospectus are transferred other than pursuant to a sale under
this prospectus, then subsequent holders could not use this prospectus until a
post-effective amendment or prospectus supplement is filed, naming such holders.
We offer no assurance as to whether any of the selling security holders will
sell all or any portion of the shares offered under this prospectus.

         For the period a selling security holder holds a derivative security
whose underlying shares of common stock are being offered for sale pursuant to
this prospectus, the selling security holder has the opportunity to profit from
a rise in the market price of our common stock without assuming the risk of
ownership of the underlying shares of common stock. The terms on which we could
obtain additional capital during the period in which those derivative securities
remain outstanding may be adversely affected. The holders of derivative
securities are most likely to voluntarily convert or exercise their derivative
securities when the conversion or exercise price is less than the market price
for our common stock. However, we offer no assurance as to whether any of those
derivative securities will be converted or exercised.

         We have agreed to pay all fees and expenses incident to the
registration of the shares being offered under this prospectus. However, each
selling security holder and purchaser is responsible for paying any discounts,
concessions and similar selling expenses they incur.

         We and certain of the selling security holders have agreed to indemnify
one another against certain losses, claims, damages and liabilities arising in
connection with this prospectus, including liabilities under the Securities Act.


                                       85






                          DESCRIPTION OF CAPITAL STOCK


         Our authorized capital stock consists of 100,000,000 shares of common
stock, $0.001 par value per share, and 10,000,000 shares of preferred stock,
$0.001 par value per share. As of October 28, 2005, there were 28,664,146 shares
of common stock issued and outstanding and no shares of preferred stock issued
and outstanding. The following description of our capital stock does not purport
to be complete and should be reviewed in conjunction with our certificate of
incorporation and our bylaws.


COMMON STOCK

         All outstanding shares of common stock are, and the common stock to be
issued upon exercise of warrants and resold by the selling security holders in
this offering will be, fully paid and nonassessable. The following summarizes
the rights of holders of our common stock:

         o        each holder of common stock is entitled to one vote per share
                  on all matters to be voted upon generally by the stockholders;
         o        subject to preferences that may apply to shares of preferred
                  stock outstanding, the holders of common stock are entitled to
                  receive lawful dividends as may be declared by our board of
                  directors, see "Dividend Policy";
         o        upon our liquidation, dissolution or winding up, the holders
                  of shares of common stock are entitled to receive a pro rata
                  portion of all our assets remaining for distribution after
                  satisfaction of all our liabilities and the payment of any
                  liquidation preference of any outstanding preferred stock;
         o        there are no redemption or sinking fund provisions applicable
                  to our common stock; and
         o        there are no preemptive or conversion rights applicable to our
                  common stock.

PREFERRED STOCK

         Our board of directors is authorized to issue from time to time,
without stockholder authorization, in one or more designated series, any or all
of our authorized but unissued shares of preferred stock with any dividend,
redemption, conversion and exchange provision as may be provided in that
particular series.

         The rights of the holders of our common stock will be subject to, and
may be adversely affected by, the rights of the holders of any preferred stock
that may be issued in the future. Issuance of a new series of preferred stock,
while providing desirable flexibility in connection with possible acquisitions
and other corporate purposes, could have the effect of entrenching our board of
directors and making it more difficult for a third-party to acquire, or
discourage a third-party from acquiring, a majority of our outstanding voting
stock. We have no present plans to issue any shares of or to designate any
series of preferred stock.

WARRANTS

         As of October 28, 2005, we had outstanding warrants to purchase
approximately 3.1 million shares of our common stock at exercise prices ranging
from $0.001 to $5.00 per share.


                                       86






OPTIONS

         As of October 28, 2005, we had outstanding options to purchase 927,500
shares of our common stock at exercise prices ranging from $3.75 to $8.30 per
share.

REGISTRATION RIGHTS

         The holders of various shares of our common stock and warrants are
entitled to rights with respect to the registration of their shares under the
Securities Act. These registration rights are described in "Selling Security
Holders."

ANTI-TAKEOVER EFFECTS OF DELAWARE LAW AND OUR CERTIFICATE OF INCORPORATION AND
BYLAWS

         Certain provisions of Delaware law, our certificate of incorporation
and our bylaws contain provisions that could have the effect of delaying,
deferring and discouraging another party from acquiring control of us. These
provisions, which are summarized below, are expected to discourage coercive
takeover practices and inadequate takeover bids. These provisions are also
designed to encourage persons seeking to acquire control of us to first
negotiate with our board of directors. We believe that the benefits of increased
protection of our potential ability to negotiate with an unfriendly or
unsolicited acquiror outweigh the disadvantages of discouraging a proposal to
acquire us because negotiation of these proposals could result in an improvement
of their terms.

     UNDESIGNATED PREFERRED STOCK

         The ability to authorize undesignated preferred stock makes it possible
for our board of directors to issue preferred stock with voting or other rights
or preferences that could impede the success of any attempt to acquire us. These
and other provisions may have the effect of deferring hostile takeovers or
delaying changes in control or management of Pacific Ethanol.

     DELAWARE ANTI-TAKEOVER STATUTE

         We are subject to the provisions of Section 203 of the Delaware General
Corporation Law regulating corporate takeovers. In general, Section 203
prohibits a publicly-held Delaware corporation from engaging, under certain
circumstances, in a business combination with an interested stockholder for a
period of three years following the date the person became an interested
stockholder unless:

         o        prior to the date of the transaction, the board of directors
                  of the corporation approved either the business combination or
                  the transaction which resulted in the stockholder becoming an
                  interested stockholder;
         o        upon consummation of the transaction that resulted in the
                  stockholder becoming an interested stockholder, the
                  stockholder owned at least 85% of the voting stock of the
                  corporation outstanding at the time the transaction commenced,
                  excluding for purposes of determining the number of shares of
                  voting stock outstanding (but not the outstanding voting stock
                  owned by the stockholder) (1) shares owned by persons who are
                  directors and also officers and (2) shares owned by employee
                  stock plans in which employee participants do not have the
                  right to determine confidentially whether shares held subject
                  to the plan will be tendered in a tender or exchange offer; or
         o        on or subsequent to the date of the transaction, the business
                  combination is approved by the board and authorized at an
                  annual or special meeting of stockholders, and not by written
                  consent, by the affirmative vote of at least 66?% of the
                  outstanding voting stock that is not owned by the interested
                  stockholder.


                                       87






         Generally, a business combination includes a merger, asset or stock
sale, or other transaction resulting in a financial benefit to the interested
stockholder. An interested stockholder is a person who, together with affiliates
and associates, owns or, within three years prior to the determination of
interested stockholder status, did own 15% or more of a corporation's
outstanding voting securities. We expect the existence of its provision to have
an anti-takeover effect with respect to transactions our board of directors does
not approve in advance. We also anticipate that Section 203 may also discourage
attempts that might result in a premium over the market price for the shares of
common stock held by stockholders.

         The provisions of Delaware law, our certificate of incorporation and
our bylaws could have the effect of discouraging others from attempting hostile
takeovers and, as a consequence, they may also inhibit temporary fluctuations in
the market price of our common stock that often result from actual or rumored
hostile takeover attempts. These provisions may also have the effect of
preventing changes in our management. It is possible that these provisions could
make it more difficult to accomplish transactions that stockholders may
otherwise deem to be in their best interests.

TRANSFER AGENT AND REGISTRAR

         The transfer agent and registrar for our common stock is North American
Stock Transfer Co. Its telephone number is (516) 379-8501.

                                  LEGAL MATTERS

         The validity of the shares of common stock offered in this offering
will be passed upon for us by Rutan & Tucker, LLP, Costa Mesa, California.

                                     EXPERTS

         Hein & Associates LLP, an independent registered public accounting
firm, has audited (i) Pacific Ethanol, Inc.'s consolidated balance sheets as of
December 31, 2004 and 2003, and related consolidated statements of operations,
stockholders' equity and cash flows for the year ended December 31, 2004 and the
period from January 30, 2003 (inception) to December 31, 2003, as set forth in
their report, (ii) Kinergy Marketing's balance sheets as of December 31, 2004,
2003 and 2002, and related statements of income and member's equity (deficit),
and cash flows for each of the years then ended, as set forth in their report,
and (iii) ReEnergy's balance sheets as of December 31, 2004, 2003 and 2002, and
related statements of operations, members' equity (deficit) and cash flows for
each of the years then ended, as set forth in their report.

         We have included the consolidated financial statements of Pacific
Ethanol, Inc., Kinergy Marketing, LLC and ReEnergy, LLC in the prospectus and
elsewhere in the registration statement in reliance on the report of Hein &
Associates LLP, given on their authority as experts in accounting and auditing.


                                       88






                    WHERE YOU CAN FIND ADDITIONAL INFORMATION


         We have filed a registration statement on Form S-1 with respect to the
common stock offered in this prospectus with the Commission in accordance with
the Securities Act, and the rules and regulations enacted under its authority.
This prospectus, which constitutes a part of the registration statement, does
not contain all of the information included in the registration statement and
its exhibits and schedules. Statements contained in this prospectus regarding
the contents of any document referred to in this prospectus are not necessarily
complete, and in each instance, we refer you to the full text of the document
which is filed as an exhibit to the registration statement. Each statement
concerning a document which is filed as an exhibit should be read along with the
entire document. For further information regarding us and the common stock
offered in this prospectus, we refer you to this registration statement and its
exhibits and schedules, which may be inspected without charge at the
Commission's Public Reference Room at 100 F Street N.E., Washington, D.C. 20549.
Please call the SEC at 1-800-SEC-0330 for further information on the Public
Reference Room.


         The Commission also maintains an Internet website that contains
reports, proxy and information statements, and other information regarding
issuers, such as us, that file electronically with the Commission. The
Commission's website address is .


                                       89







                                           INDEX TO FINANCIAL STATEMENTS

                                                                                                             Page
                                                                                                             ----
                                                                                                          
Pacific Ethanol, Inc.
---------------------

Consolidated Balance Sheets as of June 30, 2005 (unaudited and restated) and December 31, 2004...............F-2
Consolidated Statement of Operations for the Three and Six Months Ended
     June 30, 2005 and 2004 (unaudited and restated).........................................................F-4
Consolidated Statements of Cash Flows for the Six Months Ended
     June 30, 2005 and 2004 (unaudited and restated).........................................................F-5
Notes to Consolidated Financial Statements for the Six Months Ended
     June 30, 2005 (unaudited and restated)..................................................................F-7

Pacific Ethanol, Inc.
---------------------

Report of Independent Registered Public Accounting Firm......................................................F-17
Consolidated Balance Sheets as of December 31, 2004 and 2003.................................................F-18
Consolidated Statement of Operations for the Year Ended December 31, 2004 and
     for the period from January 30, 2003 (inception) to December 31, 2003...................................F-19
Consolidated Statement of Stockholders' Equity for the Year Ended December 31, 2004
     and for the period from January 30, 2003 (inception) to December 31, 2003...............................F-20
Consolidated Statements of Cash Flows for the Year Ended December 31, 2004
     and the period from January 30, 2003 (inception) to December 31, 2003...................................F-21
Notes to Consolidated Financial Statements...................................................................F-22

Kinergy Marketing, LLC
----------------------

Report of Independent Registered Public Accounting Firm......................................................F-40
Balance Sheets as of December 31, 2004, 2003 and 2002........................................................F-41
Statements of Income and Member's Equity for the Years Ended  December 31, 2004, 2003
     and 2002................................................................................................F-42
Statements of Cash Flows for the Years Ended December 31, 2004, 2003 and 2002................................F-43
Notes to Financial Statements................................................................................F-44

ReEnergy, LLC
-------------

Report of Independent Registered Public Accounting Firm......................................................F-49
Balance Sheets as of December 31, 2004, 2003 and 2002........................................................F-50
Statements of Operations for the Years Ended December 31, 2004, 2003 and 2002................................F-51
Statements of Member's Equity (Deficit) for the Years Ended December 31, 2004, 2003
     and 2002................................................................................................F-52
Statements of Cash Flows for the Years Ended December 31, 2004, 2003 and 2002................................F-53
Notes to Financial Statements................................................................................F-54

Index to Pro Forma Financial Statements......................................................................F-56
---------------------------------------


                                                       F-1








                          PACIFIC ETHANOL, INC. AND SUBSIDIARIES
                          CONDENSED CONSOLIDATED BALANCE SHEETS
                        AS OF JUNE 30, 2005 AND DECEMBER 31, 2004


                                                               June 30,
                                                                 2005        December 31,
                                ASSETS                        (restated)        2004
                                ------                       -----------     -----------
                                                             (unaudited)
                                                                       
CURRENT ASSETS:
   Cash and cash equivalents                                 $16,427,839     $        42
   Accounts receivable, (including $50,545 and $0 as of
      June 30, 2005 and December 31, 2004, respectively,
      from a related party)                                    2,112,200           8,464
   Inventories                                                 1,111,960              --
   Prepaid expenses                                              785,151         293,115
   Deposits                                                        5,400              --
   Related party notes receivable                                  5,410           5,286
   Business acquisition costs                                         --         430,393
   Other receivables                                              52,313          48,806
   Restricted cash                                               280,000              --
                                                             -----------     -----------
     Total current assets                                     20,780,273         786,106

PROPERTY AND EQUIPMENT, NET                                    9,136,333       6,324,824

OTHER ASSETS:
   Debt issuance costs, net                                       58,333          68,333
   Intangible assets, net                                     10,710,416              --
                                                             -----------     -----------
       Total other assets                                     10,768,749          68,333
                                                             -----------     -----------

TOTAL ASSETS                                                 $40,685,355     $ 7,179,263
                                                             ===========     ===========

          See accompanying notes to condensed consolidated financial statements.

                                           F-2








                             PACIFIC ETHANOL, INC. AND SUBSIDIARIES
                             CONDENSED CONSOLIDATED BALANCE SHEETS
                     AS OF JUNE 30, 2005 AND DECEMBER 31, 2004 (CONTINUED)


                                                                    June 30,
                                                                     2005          December 31,
                  LIABILITIES AND STOCKHOLDERS' EQUITY            (restated)           2004
                  ------------------------------------           ------------      ------------
                                                                  (unaudited)
                                                                             
CURRENT LIABILITIES:
   Accounts payable - trade                                      $  2,511,831      $    383,012
   Accounts payable - related party                                 1,700,240           846,211
   Accrued payroll                                                         --            18,963
   Accrued interest payable                                                --            30,864
   Other accrued liabilities                                          833,454           531,803
                                                                 ------------      ------------
     Total current liabilities                                      5,045,525         1,810,853

RELATED-PARTY NOTE PAYABLE                                          2,887,947         4,012,678

COMMITMENTS AND CONTINGENCIES (NOTE 6)

STOCKHOLDERS' EQUITY:
   Preferred stock, $0.001 par value; 10,000,000 shares
     authorized, no shares issued and outstanding as of
     June 30, 2005 and December 31, 2004                                   --                --
   Common stock, $0.001 par value; 100,000,000 shares
     authorized, 28,608,491 and 13,445,866 shares issued and
     outstanding as of June 30, 2005 and December 31, 2004,
     respectively                                                      28,608            13,446
   Additional paid-in capital                                      42,119,996         5,071,632
   Unvested consulting expense                                     (1,851,114)               --
   Due from stockholders                                                 (600)          (68,100)
   Accumulated deficit                                             (7,545,007)       (3,661,246)
                                                                 ------------      ------------
     Total stockholders' equity                                    32,751,883         1,355,732
                                                                 ------------      ------------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                       $ 40,685,355      $  7,179,263
                                                                 ============      ============


             See accompanying notes to condensed consolidated financial statements.

                                              F-3








                                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES
                                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                            FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2005 AND 2004
                                                   (UNAUDITED)


                                                    Three Months Ended                  Six Months Ended
                                                          June 30,                           June 30,
                                              ------------------------------      ------------------------------
                                                  2005                                2005
                                               (restated)           2004           (restated)           2004
                                              ------------      ------------      ------------      ------------
                                                                                        
Net sales (including $1,496,178 and           $ 22,814,433      $      9,442      $ 25,116,430      $     16,003
$1,849,236 for the three and six months
ended June 30, 2005, respectively, to a
related party)

Cost of goods sold                              22,662,908             6,229        24,917,278            10,789
                                              ------------      ------------      ------------      ------------
Gross profit                                       151,525             3,213           199,152             5,214

Operating expenses:

     Selling, general and administrative         1,474,696           235,038         1,792,668           427,058
     expenses

     Services rendered in connection with
     feasibility study                                  --                --           852,250                --

     Non-cash compensation and consulting          918,375           345,000         1,343,636           517,500
     fees
                                              ------------      ------------      ------------      ------------

Loss from operations                            (2,241,546)         (576,825)       (3,789,402)         (939,344)

Other income (expense):

     Other income                                      104               310            26,395                51

     Interest income (expense)                      18,190          (136,739)         (115,954)         (266,995)
                                              ------------      ------------      ------------      ------------

Loss before provision for income taxes          (2,223,252)         (713,254)       (3,878,961)       (1,206,288)

Provision for income taxes                           3,200               800             4,800             2,400

Net loss                                      $ (2,226,452)     $   (714,054)     $ (3,883,761)     $ (1,208,688)
                                              ============      ============      ============      ============

Weighted Average Shares Outstanding             27,977,127        12,106,596        21,415,102        11,927,493
                                              ============      ============      ============      ============

Net Loss Per Share                            $      (0.08)     $      (0.06)     $      (0.18)     $      (0.10)
                                              ============      ============      ============      ============


                     See accompanying notes to condensed consolidated financial statements.

                                                      F-4








                               PACIFIC ETHANOL, INC. AND SUBSIDIARIES
                          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          FOR THE SIX MONTHS ENDED JUNE 30, 2005 AND 2004
                                            (UNAUDITED)


                                                                          Six Months Ended
                                                                              June 30,
                                                                        2005
                                                                     (restated)          2004
                                                                    ------------      ------------

                                                                                
   Net loss                                                         $ (3,883,761)     $ (1,208,688)
   Adjustments to reconcile net loss to
      cash used in operating activities:
     Depreciation and amortization                                        40,457            39,537
     Amortization of debt issuance costs                                 235,334            10,000
     Interest expense relating to amortization of debt discount          120,268           120,268
     Non-cash compensation expense                                       883,250                --
     Non-cash consulting expense                                         460,386           517,500
     Non-cash services rendered in connection with feasibility
       study                                                             702,250                --

     (Increase) decrease in:
       Accounts receivable                                               407,923            15,525
       Inventories                                                      (530,395)               --
       Prepaid expenses and other assets                                (663,450)          (68,766)
       Prepayments on product in transit                                 307,562                --
       Other receivable                                                   (3,631)          217,096

     Increase (decrease) in:
       Accounts payable                                                  288,656          (144,169)
       Accounts payable, related party                                   854,029           247,556
       Accrued payroll                                                   (18,963)          141,259
       Accrued interest payable                                          (31,315)            4,420
       Accrued liabilities                                               (13,859)         (162,067)
                                                                    ------------      ------------
         Net cash used in operating activities                          (845,259)         (270,529)
                                                                    ============      ============

Cash flows from Investing Activities:
   Additions to property, plant and equipment                         (2,845,742)         (521,038)
   Payment on related party notes receivable                                  --           199,875
   Issuance of related party notes receivable                                 --           (33,491)
   Net cash acquired in acquisition of Kinergy,
     ReEnergy and Accessity                                            1,146,854                --
   Costs associated with share exchange transaction                     (307,808)         (202,192)
                                                                    ------------      ------------
         Net cash provided by (used in) investing activities          (2,006,696)         (556,846)
                                                                    ------------      ------------

Cash flows from Financing Activities:
   Proceeds from sale of stock, net                                   18,879,749           716,339
   Proceeds from exercise of stock options                               332,503                --
   Receipt of stockholder receivable                                      67,500                --
                                                                    ------------      ------------
         Net cash provided by financing activities                    19,279,752           716,339
                                                                    ------------      ------------
Net increase (decrease) in cash and cash equivalents                  16,427,797          (111,036)
Cash and cash equivalents at beginning of period                              42           249,084
                                                                    ------------      ------------
Cash and cash equivalents at end of period                          $ 16,427,839      $    138,048
                                                                    ============      ============


               See accompanying notes to condensed consolidated financial statements.


                                                F-5






                               PACIFIC ETHANOL, INC. AND SUBSIDIARIES
                          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                      FOR THE SIX MONTHS ENDED JUNE 30, 2005 AND 2004 (CONT'D)
                                            (UNAUDITED)



Non-Cash Financing and Investing activities:
   Conversion of debt to equity                                     $  1,245,000      $         --
                                                                    ============      ============
   Issuance of stock for receivable                                 $          0      $    199,750
                                                                    ============      ============
   Issuance of warrants for consulting services                     $  2,139,000      $  1,380,000
                                                                    ============      ============
   Issuance of warrants for employee compensation                   $    883,250      $         --
                                                                    ============      ============
   Purchase of ReEnergy with Stock                                  $    316,250      $         --
                                                                    ============      ============
   Shares contributed by stockholder in purchase of ReEnergy        $    506,000      $         --
                                                                    ============      ============
   Shares contributed by stockholder in purchase of Kinergy         $  1,012,000      $         --
                                                                    ============      ============
   Purchase of Kinergy with Stock                                   $  9,803,750      $         --
                                                                    ============      ============
   Stock returned to the Company as payment for stock option
     exercise                                                       $  1,195,314      $         --
                                                                    ============      ============


               See accompanying notes to condensed consolidated financial statements.


                                                F-6







                     PACIFIC ETHANOL, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                             JUNE 30, 2004 AND 2005
                                   (UNAUDITED)


1.       REPORT BY MANAGEMENT:
         ---------------------

         The condensed consolidated financial statements include the accounts of
         Pacific Ethanol, Inc., a Delaware corporation, and its wholly-owned
         subsidiaries (collectively, the "Company"). All significant
         transactions among the consolidated entities have been eliminated upon
         consolidation.

         The condensed consolidated financial statements have been prepared by
         the Company and include all adjustments consisting of only normal
         recurring adjustments which are, in the opinion of management,
         necessary for a fair presentation of the financial position of the
         Company as of June 30, 2005 and the results of operations and the cash
         flows of the Company for the six months ended June 30, 2005 and 2004,
         pursuant to the rules and regulations of the Securities and Exchange
         Commission. Accordingly, the condensed consolidated financial
         statements do not include all of the information and footnotes required
         by accounting principles generally accepted in the United States of
         America for annual consolidated financial statements. The Company's
         results of operations for the six months ended June 30, 2005 are not
         necessarily indicative of the results of operations to be expected for
         the full fiscal year ending December 31, 2005.

         The preparation of financial statements in conformity with accounting
         principles generally accepted in the United States of America requires
         management to make estimates and assumptions that affect the reported
         amounts of assets and liabilities at the date of the financial
         statements and the reported amounts of revenues and expenses during the
         reporting periods. Actual results could differ from those estimates.

2.       RESTATEMENT OF JUNE 30, 2005 FINANCIAL STATEMENTS
         -------------------------------------------------

         The Company previously accounted for its acquisition of ReEnergy that
         resulted from the share exchange transaction that occurred in March
         2005 by recording the $972,250 purchase price for ReEnergy as goodwill.
         Upon further examination of its purchase accounting methodology for the
         acquisition of ReEnergy, the Company determined that it made an error
         in its application of the relevant accounting principles under SFAS
         141, paragraph 9 (with reference to EITF No. 98-3) and determined that
         it should have expensed $852,250 and capitalized $120,000 of the
         $972,250 purchase price for ReEnergy. The Company has determined the
         effect of the correction on its previously issued financial statements
         and has restated the accompanying financial statements for the six
         months ended June 30, 2005. Of the $972,250 purchase price for
         ReEnergy, $852,250 has been recorded as an expense for services
         rendered in connection with a feasibility study that was conducted with
         respect to real property that was subject to a purchase option held by
         ReEnergy and $120,000 has been recorded as an intangible asset for the
         fair value of a favorable option.

         The effects of the restatement on net sales, cost of goods sold, gross
         profit, services rendered in connection with feasibility study, net
         loss, basic and diluted net loss per common share, intangible assets
         (net), total assets and stockholders' equity as of and for the six
         months ended June 30, 2005 are as follows:


                                       F-7







                                                  AS ORIGINALLY     RESTATEMENT
                                                    REPORTED        ADJUSTMENTS       AS RESTATED
                                                  ------------      ------------      ------------

                                                                             
         Net sales ..........................     $ 25,116,430      $         --      $ 25,116,430
         Cost of goods sold .................       24,917,278                --        24,917,278
         Gross profit .......................          199,152                --           199,152
         Services rendered in connection
            with feasibility study ..........               --           852,250           852,250
         Net loss ...........................     $ (3,031,511)     $   (852,250)     $ (3,883,761)

         NET LOSS  PER COMMON SHARE:
            Basic and diluted ...............     $      (0.14)     $      (0.04)     $      (0.18)
         Intangible assets, net .............       11,562,666          (852,250)       10,710,416
         Total assets .......................       41,537,605          (852,250)       40,685,355
         Stockholders' equity ...............     $ 33,604,133      $   (852,250)     $ 32,751,883


3.       ORGANIZATION AND NATURE OF OPERATIONS:
         --------------------------------------

         SHARE EXCHANGE TRANSACTION - On March 23, 2005, the Company completed a
         share exchange transaction with the shareholders of Pacific Ethanol,
         Inc., a California corporation that was incorporated on January 30,
         2003 ("PEI California"), and the holders of the membership interests of
         each of Kinergy Marketing, LLC, an Oregon limited liability company
         that was organized on September 13, 2000 ("Kinergy") and ReEnergy, LLC,
         a California limited liability company that was organized on March 7,
         2001 ("ReEnergy"), pursuant to which the Company acquired all of the
         issued and outstanding capital stock of PEI California and all of the
         outstanding membership interests of Kinergy and ReEnergy (the "Share
         Exchange Transaction"). In connection with the Share Exchange
         Transaction, the Company issued an aggregate of 20,610,987 shares of
         common stock to the shareholders of PEI California, 3,875,000 shares of
         common stock to the sole limited liability company member of Kinergy
         and an aggregate of 125,000 shares of common stock to the limited
         liability company members of ReEnergy.

         Immediately prior to the consummation of the Share Exchange
         Transaction, the Company's predecessor, Accessity Corp., a New York
         corporation ("Accessity"), reincorporated in the State of Delaware
         under the name "Pacific Ethanol, Inc" through a merger of Accessity
         with and into its then-wholly-owned Delaware subsidiary named Pacific
         Ethanol, Inc., which was formed for the purpose of effecting the
         reincorporation (the "Reincorporation Merger"). In connection with the
         Reincorporation Merger, the shareholders of Accessity became
         stockholders of the Company and the Company succeeded to the rights,
         properties and assets and assumed the liabilities of Accessity.


         Immediately prior to the consummation of the share exchange
         transaction, Accessity divested its two operating subsidiaries.
         Accordingly, effective as of the closing of the share exchange
         transaction, Accessity did not have any ongoing business operations.
         Assets consisting primarily of cash and cash equivalents totaling
         approximately $3.7 million were acquired and certain current
         liabilities of approximately $300,000 were assumed from Accessity.
         Since Accessity had no operations and only net monetary assets, the
         share exchange transaction is being treated as a capital transaction,
         whereby PEI California acquired the net monetary assets of Accessity,
         accompanied by a recapitalization of PEI California. As such, no fair
         value adjustments were necessary for any of the assets acquired or
         liabilities assumed.



                                      F-8






         The Share Exchange Transaction has been accounted for as a reverse
         acquisition whereby PEI California is deemed to be the accounting
         acquiror. As a result, the Company's results of operations for the
         three and six months ended June 30, 2004 consist only of the operations
         of PEI California. The Company has consolidated the results of Kinergy
         and ReEnergy beginning March 23, 2005, the date of the Share Exchange
         Transaction. Accordingly, the Company's results of operations for the
         three and six months ended June 30, 2005 consist of the operations of
         PEI California for the entire six month period and the operations of
         Kinergy and ReEnergy from March 23, 2005 through June 30, 2005.

         The following table summarizes the unaudited assets acquired and
         liabilities assumed in connection with the Share Exchange Transaction
         (as restated):

                 Current assets...............................    $    7,014,196
                 Property, plant and equipment................             6,224
                 Intangibles, including goodwill..............        10,935,750
                                                                  --------------
                    Total assets acquired.....................        17,956,170
                 Current liabilities..........................         4,253,177
                 Other liabilities............................            83,017
                                                                  --------------
                    Total liabilities assumed.................         4,336,194
                                                                  --------------
                 Net assets acquired..........................    $   13,619,976
                                                                  ==============
                 Shares of common stock issued................         6,489,414
                                                                  ==============

         The purchase price represented a significant premium over the recorded
         net worth of the acquired entities' assets. In deciding to pay this
         premium, the Company considered various factors, including the value of
         Kinergy's trade name, Kinergy's extensive market presence and history,
         Kinergy's industry knowledge and expertise, Kinergy's extensive
         customer relationships and expected synergies among Kinergy's and
         ReEnergy's businesses and assets and the Company's planned entry into
         the ethanol production business.

         In connection with the Share Exchange Transaction and the Company's
         acquisition of Kinergy and ReEnergy, the Company engaged a valuation
         firm to determine what portion of the purchase price should be
         allocated to identifiable intangible assets. Through that process, the
         Company has estimated that for Kinergy, the distribution backlog is
         valued at $136,000, the customer relationships are valued at $5,600,000
         and the trade name is valued at $3,100,000. The Company made a $150,000
         cash payment and issued stock valued at $316,250 for the acquisition of
         ReEnergy. In addition, certain stockholders sold stock to the members
         of ReEnergy, increasing the purchase price by $506,000 (see further
         discussion below). The purchase price for ReEnergy totaled $972,250. Of
         this amount, $120,000 was recorded as an intangible asset for the fair
         value of a favorable option to acquire land and because the acquisition
         of ReEnergy was not deemed to be an acquisition of a business, the
         remaining purchase price of $852,250 was recorded as an expense for
         services rendered in connection with feasibility study. The Company
         issued stock valued at $9,803,750 for the acquisition of Kinergy. In
         addition, certain stockholders sold stock to the sole member Kinergy
         and a related party, increasing the purchase price by $1,012,000. The
         purchase price for Kinergy totaled $10,815,750. Goodwill directly
         associated with the Kinergy acquisition therefore totaled $1,979,750.

         The Kinergy trade name is determined to have an indefinite life and
         therefore, rather than being amortized, will be periodically tested for
         impairment. The distribution backlog has an estimated life of six
         months and customer relationships were estimated to have a ten-year
         life and, as a result, will be amortized accordingly, unless otherwise
         impaired at an earlier time. The ReEnergy land option expires on
         December 15, 2005 and will be expensed at that time if not extended.

         The following table summarizes, on an unaudited pro forma basis, the
         combined results of operations of the Company, as though the
         acquisitions occurred as of January 1, 2004. The pro forma amounts give
         effect to appropriate adjustments for amortization of intangible assets
         and income taxes. The pro forma amounts presented are not necessarily
         indicative of future operating results.


                                      F-9






                                                     Six Months
                                                   Ended June 30,
                                            ------------------------------
                                                2005              2004
                                            ------------      ------------
         Net sales                          $ 48,721,682      $ 37,842,788
                                            ============      ============
         Net loss                           $ (4,126,026)     $ (2,227,084)
                                            ============      ============
         Loss per share of common stock
             Basic and diluted              $      (0.14)     $      (0.09)
                                            ============      ============

         On April 1, 2004, certain founders of the Company agreed to sell an
         aggregate of 500,000 shares of the Company's common stock owned by them
         to Cagan McAfee Capital Partners, LLC ("CMCP") at $0.01 per share for
         securing financing to close the Share Exchange Transaction on or prior
         to March 31, 2005. Immediately prior to the closing of the Share
         Exchange Transaction, the founders sold these shares at the agreed upon
         price to CMCP. The contribution of these shares is accounted for as a
         capital contribution. However, because the shares were issued as a
         finder's fee in a private offering (see note 4), the related expense is
         offset against the proceeds received, resulting in no effect on equity.

         Immediately prior to the closing of the Share Exchange Transaction,
         certain stockholders of the Company sold an aggregate of 250,000 shares
         of the Company's common stock owned by them to the then-Chief Executive
         Officer of Accessity at $0.01 per share to compensate him for
         facilitating the closing of the Share Exchange Transaction. The
         contribution of these shares is accounted for as a capital
         contribution. However, because the shares are deemed issued to
         Accessity in connection with the Share Exchange Transaction, the
         related expense is offset against the cash received from Accessity,
         resulting in no effect on equity.

         Immediately prior to the closing of the Share Exchange Transaction,
         William Jones, the Company's Chairman of the Board of Directors, sold
         200,000 shares of the Company's common stock to the individual members
         of ReEnergy at $0.01 per share, to compensate them for facilitating the
         closing of the Share Exchange Transaction. The contribution of these
         shares resulted in an additional expense of $506,000 for services
         rendered in connection with a feasibility study.

         Immediately prior to the closing of the Share Exchange Transaction,
         William Jones sold 300,000 shares of the Company's common stock to Neil
         Koehler, the sole member of Kinergy and an officer and director of the
         Company, at $0.01 per share to compensate him for facilitating the
         closing of the Share Exchange Transaction. The contribution of these
         shares resulted in additional Kinergy goodwill of $759,000.

         Immediately prior to the closing of the Share Exchange Transaction,
         William Jones sold 100,000 shares of the Company's common stock to Tom
         Koehler, a member of ReEnergy and a related party of the sole member of
         Kinergy, at $0.01 per share to compensate him for facilitating the
         closing of the Share Exchange Transaction. The contribution of these
         shares resulted in additional Kinergy goodwill of $253,000.

4.       RELATED PARTY NOTES PAYABLE:
         ----------------------------

         On January 10, 2005 and February 22, 2005, William Jones advanced the
         Company $60,000 and $20,000, respectively, at 5% interest, due and
         payable upon the closing of the Share Exchange Transaction. The
         accumulated principal due was repaid on March 24, 2005 and the related
         accrued interest was paid on April 15, 2005.


                                      F-10






         On January 10, 2005, Neil Koehler advanced the Company $100,000 at 5%
         interest, due and payable upon the closing of the Share Exchange
         Transaction. The principal was repaid on March 24, 2005 and the related
         accrued interest was paid on April 15, 2005.

         On January 31, 2005, Eric McAfee, a principal of CMCP, advanced the
         Company $100,000 at 5% interest, due and payable upon close of the
         Share Exchange Transaction. The principal was repaid on March 24, 2005
         and the related accrued interest was paid on April 15, 2005.

         On January 14, 2005, February 4, 2005, March 10, 2005 and May 27, 2005,
         Lyles Diversified, Inc. ("LDI") converted $36,000, $114,000, $97,682
         and $997,318 of debt into 24,000, 76,000, 65,121 and 664,879 shares of
         the Company's common stock, respectively, at a conversion price equal
         to $1.50 per share. The total debt converted by LDI as of June 30, 2005
         was $1,500,000 for 1,000,000 shares of the Company's common stock, at a
         conversion price equal to $1.50 per share.

         Pursuant to the terms of the Share Exchange Transaction, Kinergy
         distributed to its sole member in the form of a promissory note, in the
         amount of $ 2,095,614 Kinergy's net worth as set forth on Kinergy's
         balance sheet prepared in accordance with GAAP, as of March 23, 2005. A
         holdback amount of $100,000 for 30 days was provided to allow Kinergy
         to settle its accounts. In April 2005, Kinergy paid the balance of its
         net worth, up to the holdback amount of $100,000. The remaining
         holdback amount was paid in May 2005.

         Pursuant to the terms of the Share Exchange Transaction, ReEnergy
         distributed to its members in the form of a promissory note in the
         amount of $1,439 ReEnergy's net worth as set forth on ReEnergy's
         balance sheet prepared in accordance with GAAP, as of March 23, 2005.
         The note balance was paid in April 2005.

5.       COMMON STOCK:
         -------------

         SHARE EXCHANGE TRANSACTION - In connection with the Share Exchange
         Transaction, the Company issued an aggregate of 20,610,987 shares of
         common stock to the shareholders of PEI California, 3,875,000 shares of
         common stock to the sole limited liability company member of Kinergy
         and an aggregate of 125,000 shares of common stock to the limited
         liability company members of ReEnergy.

         PRIVATE OFFERING - On March 23, 2005, the Company issued to 63
         accredited investors in a private offering an aggregate of 7,000,000
         shares of common stock at a purchase price of $3.00 per share, two-year
         investor warrants to purchase 1,400,000 shares of common stock at an
         exercise price of $3.00 per share and two-year investor warrants to
         purchase 700,000 shares of common stock at an exercise price of $5.00
         per share, for total gross proceeds of approximately $21,000,000. The
         Company paid cash placement agent fees and expenses of approximately
         $1,850,400 and issued five-year placement agent warrants to purchase
         678,000 shares of common stock at an exercise price of $3.00 per share
         in connection with the offering. (See Note 6) Additional costs related
         to the financing include legal, accounting, consulting, and stock
         certificate issuance fees that totaled approximately $270,658 through
         June 30, 2005.

         The Company is obligated under a Registration Rights Agreement to file,
         on the 151st day following March 23, 2005, a Registration Statement
         with the Securities and Exchange Commission registering for resale
         shares of common stock, and shares of common stock underlying investor
         warrants and certain of the placement agent warrants, issued in
         connection with the private offering. If the Company (i) does not


                                      F-11






         file the Registration Statement within the time period prescribed, or
         (ii) fails to file with the Securities and Exchange Commission a
         request for acceleration in accordance with Rule 461 promulgated under
         the Securities Act of 1933, within five trading days of the date that
         the Company is notified (orally or in writing, whichever is earlier) by
         the Securities and Exchange Commission that the Registration Statement
         will not be "reviewed," or is not subject to further review, or (iii)
         the Registration Statement filed or required to be filed under the
         Registration Rights Agreement is not declared effective by the
         Securities and Exchange Commission on or before 225 days following
         March 23, 2005, or (iv) after the Registration Statement is first
         declared effective by the Securities and Exchange Commission, it ceases
         for any reason to remain continuously effective as to all securities
         registered thereunder, or the holders of such securities are not
         permitted to utilize the prospectus contained in the Registration
         Statement to resell such securities, for more than an aggregate of 45
         trading days during any 12-month period (which need not be consecutive
         trading days) (any such failure or breach being referred to as an
         "Event," and for purposes of clause (i) or (iii) the date on which such
         Event occurs, or for purposes of clause (ii) the date on which such
         five-trading day period is exceeded, or for purposes of clause (iv) the
         date on which such 45-trading day-period is exceeded being referred to
         as "Event Date"), then in addition to any other rights the holders of
         such securities may have under the Registration Statement or under
         applicable law, then, on each such Event Date and on each monthly
         anniversary of each such Event Date (if the applicable Event shall not
         have been cured by such date) until the applicable Event is cured, the
         Company is required to pay to each such holder an amount in cash, as
         partial liquidated damages and not as a penalty, equal to 2.0% of the
         aggregate purchase price paid by such holder pursuant to the Securities
         Purchase Agreement relating to such securities then held by such
         holder. If the Company fails to pay any partial liquidated damages in
         full within seven days after the date payable, the Company is required
         to pay interest thereon at a rate of 18% per annum (or such lesser
         maximum amount that is permitted to be paid by applicable law) to such
         holder, accruing daily from the date such partial liquidated damages
         are due until such amounts, plus all such interest thereon, are paid in
         full. The partial liquidated damages are to apply on a daily pro-rata
         basis for any portion of a month prior to the cure of an Event.

         The Registration Rights Agreement also provides for customary
         piggy-back registration rights whereby holders of shares of the
         Company's common stock, or warrants to purchase shares of common stock,
         can cause the Company to register such shares for resale in connection
         with the Company's filing of a Registration Statement with the
         Securities and Exchange Commission to register shares in another
         offering. The Registration Rights Agreement also contains customary
         representations and warranties, covenants and limitations.

         STOCK OPTIONS - One outstanding option granted to an employee of the
         Company to acquire 25,000 shares of common stock vested on March 23,
         2005 and was converted into a warrant. Non-cash compensation expense of
         $232,250 was recognized to record the fair value of the warrant. (See
         Note 6)

         STOCK ISSUANCE - The Company issued an aggregate of 70,000 shares of
         common stock to two employees of the Company on their date of hire on
         June 23, 2005. Non-cash compensation expense of $651,000 was recognized
         to record the fair value of shares of common stock. (See Note 6)

         NON-CASH COMPENSATION - On February 12, 2004, the Company entered into
         a consulting agreement with an unrelated party to represent the Company
         in investors' communications and public relations with existing
         shareholders, brokers, dealers and other investment professionals as to
         the Company's current and proposed activities. As compensation for such
         services, the Company issued warrants to the consultant to purchase
         920,000 shares of the Company's common stock. These warrants vested
         upon the effective date of the agreement and were recognized at the
         fair value on the date of issuance in the amount of $1,380,000. The
         Company recorded non-cash expense of $172,500 and $517,500 for
         consulting services during the six months ended June 30, 2005 and 2004,
         respectively.


                                      F-12






         Pursuant to the consulting agreement, upon completion of the Share
         Exchange Transaction, the Company issued warrants to the consultant to
         purchase 230,000 additional shares of common stock that will vest
         ratably over a period of two years. The warrants were recognized at the
         fair value as of the start of business on March 24, 2005 in the amount
         of $2,139,000 and recorded as contra-equity. The Company recorded
         non-cash expense of $287,886 for consulting services vested during the
         period from March 24, 2005 to June 30, 2005. The unvested warrants in
         the amount of $1,851,114 will vest ratably at $89,125 per month over
         the remainder of the two year period.

6.       COMMITMENTS AND CONTINGENCIES:
         ------------------------------

         OPERATING LEASES - The Company leases shared office space in Fresno,
         California on a month-to-month basis at $4,132 per month. The related
         office rent expense was $19,680 and $11,780 for the six months ended
         June 30, 2005 and 2004, respectively.

         ADVISORY FEE - On April 14, 2004, the Company entered into an agreement
         with CMCP in connection with raising funding for an ethanol production
         facility. The agreement provided that upon raising a minimum of
         $15,000,000 the Company would pay CMCP a fee, through that date, equal
         to $10,000 per month starting from April 15, 2003. In addition, the
         agreement provided for payment of $25,000 per month for a minimum of 12
         months upon the completion of a merger between the Company and a public
         company, starting from the date of close of such merger, as well as an
         advisory fee of 3% of any equity amount raised through the efforts of
         CMCP, including cash amounts received through a merger with another
         corporate entity. The Company paid an advisory fee to CMCP in the
         amount of $235,000 on March 24, 2005, pursuant to the terms of the
         agreement between CMCP and the Company and in connection with the
         private placement transaction described above. In addition, $83,017 was
         paid related to cash received from Accessity in connection with the
         Share Exchange Transaction. Pursuant to the terms of the consulting
         agreement, CMCP will continue to receive payments of $25,000 per month
         until at least March 2006.

         On January 5, 2005, the Company entered into an agreement with
         Northeast Securities, Inc. ("NESC") and Chadbourn Securities, Inc.
         ("Chadbourn"), a related party, in connection with the private
         placement described above. The agreement provides that upon completion
         of a financing within the time-frame of the engagement covered by the
         agreement, the Company will pay NESC 6% (plus a 1% non-accountable
         expense allowance) of gross proceeds received by the Company, and
         warrants exercisable at the offering price in an amount equal to 7% of
         the aggregate number of shares of common stock sold in the financing.
         In addition, the agreement provides that Chadbourn will receive 2%
         (plus a 1% non-accountable expense allowance) of gross proceeds and
         warrants exercisable at the offering price in an amount equal to 3% of
         the aggregate number of shares of common stock sold in the financing.
         Pursuant to the terms of the agreement and in connection with the
         completion of the private placement described above, the Company paid
         NESC $1,168,800, (net of a reduction of $183,600, as agreed on March
         18, 2005), and issued to NESC placement warrants to purchase 450,800
         shares of the Company's common stock exercisable at $3.00 per share.
         The Company also paid Chadbourn $627,600 and issued to Chadbourn
         placement warrants to purchase 212,700 shares of the Company's common
         stock exercisable at $3.00 per share.

         In April 2005, the Company entered into a consulting agreement in the
         amount of $180,000 with NESC. Under the terms of the agreement, the
         Company paid an initial payment of $30,000 and will continue to make
         monthly payments of $12,500 through April 1, 2006.


                                      F-13






         CASUALTY LOSS - In January 2004, canola stored in one of the silos at
         the Company's Madera County, California facility caught on fire. The
         facility was fully insured with $10 million of property and general
         liability insurance. The canola was owned by a third party who was also
         insured. The insurance company has paid $1,000,000 to date and has
         estimated that an additional $3,000,000 of payments will be made to the
         Company. The Company has received a detailed engineering estimate for
         full restoration and is proceeding with the restoration.

         NON-CASH COMPENSATION - In December 2003, PEI California issued to an
         employee stock options to acquire up to 25,000 shares of common stock
         at an exercise price of $0.01 per share. In February 2004, the board of
         directors of PEI California ratified the options, contingent upon the
         Company's success in closing the Share Exchange Transaction. The stock
         options vested in full on March 23, 2005 and were converted into a
         warrant to acquire up to 25,000 shares of common stock of the Company.
         Non-cash compensation expense was recognized in March 2005 in the
         amount of $232,250 to record the fair value of the warrant. (See Note
         5)

         The Company issued an aggregate of 70,000 shares of common stock to two
         employees of the Company on their date of hire on June 23, 2005.
         Non-cash compensation expense of $651,000 was recognized to record the
         fair value of shares of common stock. (See Note 5)

         ETHANOL PURCHASE AND MARKETING AGREEMENT - On March 4, 2005, Kinergy
         entered into an Ethanol Purchase and Marketing Agreement with the owner
         of an ethanol production facility. The agreement is effective for two
         years with automatic renewals for additional one-year periods
         thereafter unless a party to the agreement delivers written notice of
         termination at least 60 days prior to the end of the original or
         renewal term. Under the agreement, Kinergy is to provide denatured fuel
         ethanol marketing services for the production facility. Kinergy is to
         have the exclusive right to market and sell all of the ethanol from the
         facility, an estimated 20 million gallons-per-year. Kinergy is to pay
         the owner the gross payments received by Kinergy from third parties for
         forward sales of ethanol less certain transaction costs and fees. From
         the gross payments, Kinergy may deduct transportation costs and
         expenses incurred by or on behalf of Kinergy in connection with the
         marketing of ethanol pursuant to the agreement, including truck, rail
         and terminal fees for the transportation of the facility's ethanol to
         third parties and may also deduct and retain a 1.0% marketing fee
         calculated after deducting these costs and expenses.

         CONSULTING AGREEMENT - On April 27, 2005, the Company engaged a
         consulting firm to explore capital raising alternatives. The Company
         paid the consulting firm an initial engagement fee of $300,000 upon
         execution of its engagement agreement. The engagement agreement also
         requires an additional engagement fee, the amount of which is dependent
         upon the number of the Company's projects to be financed. The
         additional engagement fee has a range of a minimum of $300,000 and a
         maximum of one-half of one percent (1/2%) of the capital raised, and is
         payable upon the occurrence of certain events. In addition, the Company
         is obligated to pay to the consulting firm an arrangement fee of three
         percent (3%) of the capital raised, which amount is payable upon the
         closing of the financing transaction. If, however, the capital raised
         finances only one Company project and the consulting firm arranges
         additional financing to finance another Company project, the
         arrangement fee under the second financing is to be three and one-half
         percent (3.5%) but there shall be no additional engagement fee for the
         second financing. The Company is also to pay to the consulting firm an
         annual administration fee of $75,000 if one Company project is financed
         and $100,000 if two Company projects are financed, which amounts are
         payable for each year during which debt financing raised by the
         consulting firm is outstanding.


                                      F-14






7.       SUBSEQUENT EVENTS:
         ------------------

         STOCK OPTIONS - On July 26, 2005, the Company issued options to
         purchase an aggregate of 17,500 shares of the Company's common stock at
         an exercise price equal to $7.01 per share, which exercise price equals
         85% of the closing price per share of the Company's common stock on
         that date. A non-cash charge of $21,656 will be recorded in the quarter
         ended September 30, 2005.

         On July 26, 2005, the Company granted options to purchase an aggregate
         of 115,000 shares of the Company's common stock at an exercise price
         equal to $8.25, the closing price per share of the Company's common
         stock on that date, to various non-employee directors.

         On July 28, 2005, the Company granted options to purchase an aggregate
         of 30,000 shares of the Company's common stock at an exercise price
         equal to $8.30, the closing price per share of the Company's common
         stock on that date, to two new non-employee directors.

         On August 10, 2005, the Company granted options to purchase an
         aggregate of 425,000 shares of the Company's common stock at an
         exercise price equal to $8.03, the closing price per share of the
         Company's common stock on the day immediately preceding that date, to
         its Chief Financial Officer.

         On August 10, 2005, the Company granted options to purchase an
         aggregate of 75,000 shares of the Company's common stock at an exercise
         price equal to $8.03, the closing price per share of the Company's
         common stock on the day immediately preceding that date, to a
         consultant.

         On September 1, 2005, the Company granted options to purchase an
         aggregate of 160,000 shares of the Company's common stock at an
         exercise price equal to $6.63 per share, which exercise price equals
         85% of the closing price per share of the Company's common stock on the
         day immediately preceding that date. A non-cash charge of $46,800 will
         be recorded in the quarter ended September 30, 2005 and on the dates of
         additional vesting occurring on each of the next three anniversaries of
         the date of grant.

         EMPLOYMENT AGREEMENT - On August 10, 2005, the Company entered into an
         Executive Employment Agreement with William Langley, its Chief
         Financial Officer, that provides for a four-year term and automatic
         one-year renewals thereafter, unless either Mr. Langley or the Company
         provides written notice to the other at least 90 days prior to the
         expiration of the then-current term. Mr. Langley is to receive a base
         salary of $185,000 per year. Mr. Langley is entitled to six months of
         severance pay effective throughout the entire term of his agreement and
         is also entitled to reimbursement of his costs associated with his
         relocation to Fresno, California. Mr. Langley is obligated to relocate
         to Fresno, California within six months of the date of his Executive
         Employment Agreement.

         PURCHASE AGREEMENT - On August 10, 2005, the Company entered into a
         Membership Interest Purchase Agreement with certain holders of a
         limited liability company under which the Company intends to purchase
         all of the outstanding membership interests of the limited liability
         company. The limited liability company is the owner of a
         newly-constructed ethanol production facility in Goshen, California
         that is undergoing initial start-up testing. The purchase price,
         subject to certain adjustments, is $48 million, payable in
         approximately $31 million in cash, the assumption of approximately $9
         million in debt and the issuance by the Company to the members of the
         limited liability company of an aggregate of $8 million in convertible
         subordinated promissory notes. To the extent that debt actually assumed
         by the Company is greater or less than $9 million, the cash payment of
         approximately $31 million is to be reduced or increased, respectively,
         by an equal amount. The closing of the transaction is subject to the


                                      F-15






         satisfaction of certain conditions, including the securing by the
         Company of all funding necessary to finance the transaction,
         satisfactory results of the Company's due diligence and the Company's
         ability to obtain the agreement of all members of the limited liability
         company. The agreement terminates automatically in the event that the
         closing of the purchase transaction does not occur by the earlier of
         October 15, 2005 and the sixtieth day following the satisfaction of a
         certain ethanol production milestone.

         On October 15, 2005, the Membership Interest Purchase Agreement
         terminated automatically in accordance with its terms. The deadline for
         the closing of the transaction contemplated by the agreement was
         October 15, 2005. This deadline was not met and was not waived by any
         party to the agreement; accordingly, the agreement terminated
         automatically on October 15, 2005.

         ETHANOL MARKETING AGREEMENT - On August 31, 2005, Kinergy entered into
         an Ethanol Marketing Agreement with the owner of an ethanol production
         facility. The agreement is effective for three years with automatic
         renewals for additional one-year periods thereafter unless a party to
         the agreement delivers written notice of termination at least 60 days
         prior to the end of the original or renewal term. Under the agreement,
         Kinergy is to provide denatured fuel ethanol marketing services for the
         production facility. Kinergy is to have the exclusive right to market
         and sell all of the ethanol from the facility, an estimated 40 million
         gallons-per-year. Kinergy is to pay the owner the gross payments
         received by Kinergy from third parties for forward sales of ethanol
         (the "Purchase Price") less certain transaction costs and fees. From
         the Purchase Price, Kinergy may deduct all reasonable out-of-pocket and
         documented costs and expenses incurred by or on behalf of Kinergy in
         connection with the marketing of ethanol pursuant to the agreement,
         including truck, rail and terminal costs for the transportation and
         storage of the facility's ethanol to third parties and reasonable,
         documented out-of-pocket expenses incurred in connection with the
         negotiation and documentation of sales agreements between Kinergy and
         third parties (the "Transaction Costs"). From the Purchase Price,
         Kinergy may also deduct and retain the product of 1.0% multiplied by
         the difference between the Purchase Price and the Transaction Costs. In
         addition, Kinergy is to split the profit from any logistical arbitrage
         associated with ethanol supplied by the facility.


                                      F-16






             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


May 23, 2005

To the Stockholders and Board of Directors
Pacific Ethanol, Inc.
Fresno, California

We have audited the consolidated balance sheets of Pacific Ethanol, Inc. (the
"Company") as of December 31, 2004 and 2003 and the related consolidated
statements of operations, stockholders' equity and cash flows for the year ended
December 31, 2004 and for the period from January 30, 2003 (inception) through
December 31, 2003. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Pacific
Ethanol, Inc., as of December 31, 2004 and 2003 and the consolidated results of
its operations and its cash flows for the year ended December 31, 2004 and the
period from January 30, 2003 (inception) through December 31, 2003, in
conformity with U.S. generally accepted accounting principles.


/s/ HEIN & ASSOCIATES LLP


                                      F-17






 


                                   PACIFIC ETHANOL, INC. AND SUBSIDIARY

                                       CONSOLIDATED BALANCE SHEETS


                                                                                 As of December 31,
                                                                               2004             2003
                                                                            -----------      -----------
                                                  ASSETS
                                                  ------

CURRENT ASSETS:
   Cash and cash equivalents                                                $        42      $   249,084
   Accounts receivable                                                            8,464           24,188
   Inventories                                                                       --            1,734
   Prepaid expenses                                                             293,115           21,677
   Related party notes receivable                                                 5,286          205,035
   Business acquisition costs                                                   430,393               --
   Other receivables                                                             48,806          305,370
                                                                            -----------      -----------
     Total current assets                                                       786,106          807,088

PROPERTY, PLANT AND EQUIPMENT, net                                            6,324,824        5,664,213

DEBT ISSUANCE COSTS, net                                                         68,333           88,333
                                                                            -----------      -----------

TOTAL ASSETS                                                                $ 7,179,263      $ 6,559,634
                                                                            ===========      ===========

                                  LIABILITIES AND STOCKHOLDERS' EQUITY
                                  ------------------------------------

CURRENT LIABILITIES:
   Accounts payable                                                         $   383,012      $   295,957
   Accounts payable (related party)                                             846,211          450,021
   Accrued payroll                                                               18,963           13,359
   Accrued interest payable                                                      30,864          152,180
   Other accrued liabilities                                                    531,803          253,147
                                                                            -----------      -----------
     Total liabilities                                                        1,810,853        1,164,664

RELATED-PARTY NOTE PAYABLE                                                    4,012,678        4,027,142

COMMITMENTS AND CONTINGENCIES (Note 9)

STOCKHOLDERS' EQUITY:
   Preferred stock, no par value; 30,000,000 shares authorized,
     no shares issued and outstanding as of December 31, 2004 and
     December 31, 2003                                                               --               --
   Common stock, no par value; 30,000,000 shares authorized, 13,445,866
     and 11,733,200 shares issued and outstanding as of December 31,
     2004 and December 31, 2003, respectively                                 3,705,078        2,227,507
   Additional paid-in capital                                                 1,380,000               --
   Due from stockholders                                                        (68,100)          (1,000)
   Accumulated deficit                                                       (3,661,246)        (858,679)
                                                                            -----------      -----------
     Total stockholders' equity                                               1,355,732        1,367,828
                                                                            -----------      -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                  $ 7,179,263      $ 6,559,634
                                                                            ===========      ===========


         THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.


                                                  F-18






                            PACIFIC ETHANOL, INC. AND SUBSIDIARY

                           CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                         From January 30,
                                                  For Year Ended       2003 (inception) to
                                                   December 31,            December 31,
                                                      2004                    2003
                                                 -----------------      -----------------
NET SALES                                        $          19,764      $       1,016,594

COST OF GOODS SOLD                                          12,523                946,012
                                                 -----------------      -----------------

GROSS PROFIT                                                 7,241                 70,582

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES             1,070,010                647,731

NONCASH COMPENSATION FOR CONSULTING FEES                 1,207,500                     --
                                                 -----------------      -----------------

OPERATING LOSS                                          (2,270,269)              (577,149)

OTHER INCOME (EXPENSE)
   Other income                                             (2,166)                 1,292
   Interest expense                                       (528,532)              (281,222)
                                                 -----------------      -----------------
     Total other income (expense)                         (530,698)              (279,930)

LOSS BEFORE PROVISION FOR INCOME TAXES                  (2,800,967)              (857,079)

PROVISION FOR INCOME TAXES                                   1,600                  1,600
                                                 -----------------      -----------------

NET LOSS                                         $      (2,802,567)     $        (858,679)
                                                 =================      =================


  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.


                                           F-19






                                                PACIFIC ETHANOL, INC. AND SUBSIDIARY

                                           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                FOR THE PERIOD FROM JANUARY 30, 2003 (INCEPTION) TO DECEMBER 31, 2003
                                                AND THE YEAR ENDED DECEMBER 31, 2004


                        Series A Redeemable
                    Convertible Preferred Stock        Common Stock          Additional
                    ---------------------------   ------------------------    Paid-In       Due from      Accumulated
                        Shares       Amount         Shares       Amount       Capital      Stockholders    Deficit         Total
                     -----------   -----------    ----------   -----------   -----------   -----------    -----------   -----------
BALANCE,
  January 30, 2003
  (inception)                 --   $        --            --   $        --   $        --   $        --    $        --   $        --
Issuance of common
  stock to the
  founders                    --            --    10,000,000         1,000            --        (1,000)            --            --
Issuance of common
  stock for note
  payable                     --            --     1,000,000     1,202,682            --            --             --     1,202,682
Issuance of common
  stock to friends
  and family, net
  of offering
  costs of $75,975            --            --       733,200     1,023,825            --            --              --    1,023,825
Net loss                      --            --            --            --            --            --        (858,679)    (858,679)
                     -----------   -----------    ----------   -----------   -----------   -----------    -----------   -----------
BALANCE,
  December 31,
  2003                        --            --    11,733,200     2,227,507            --        (1,000)       (858,679)   1,367,828
Issuance of common
  stock to friends
  and family, net
  of offering
  costs of $7,127             --            --        19,000        21,373            --             --             --       21,373
Issuance of
  warrants to
  purchase 920,000
  shares of common
  stock for
  noncash
  compensation
  to non-employee
  for services                --            --            --            --     1,380,000            --             --     1,380,000
Exercise of
  warrants                    --            --       920,000            92            --            --             --            92
Collection of
  shareholder
  receivable                  --            --            --            --            --           400             --           400
Issuance of common
  stock
  in working
  capital
  round, net of
  offering
  costs of $107,418           --            --       500,000       892,582            --       (67,500)            --       825,082
Issuance of common
  stock in
  working capital
  round, net of
  offering
  costs of $2,475             --            --       103,666       308,524            --            --             --       308,524
Conversion of LDI
  debt                        --            --       170,000       255,000            --            --             --       255,000
Net loss                      --            --            --            --            --            --     (2,802,567)   (2,802,567)
                     -----------   -----------    ----------   -----------   -----------   -----------    -----------   -----------
Balance, December
  31, 2004                    --   $        --    13,445,866   $ 3,705,078   $ 1,380,000   $   (68,100)   $(3,661,246)  $ 1,355,732
                     ===========   ===========    ==========   ===========   ===========   ===========    ===========   ===========


                  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.


                                                                F-20






                                  PACIFIC ETHANOL, INC. AND SUBSIDIARY

                                 CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                     From January 30,
                                                                  For Year Ended   2003 (inception) to
                                                                    December 31,       December 31,
                                                                       2004               2003
                                                                  ---------------    ---------------
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                                       $    (2,802,567)   $      (858,679)
   Adjustments to reconcile net income to net cash provided
     by (used in) operating activities:
     Depreciation                                                          78,743             46,684
     Amortization of debt issuance costs                                   20,000             11,667
     Interest expense relating to amortization of debt discount
       on related party note payable                                      240,536            129,824
     Non cash compensation for consulting services                      1,207,500                 --
     Changes in operating assets and liabilities:
       Accounts receivable                                                 15,724            (24,188)
       Other receivable                                                   256,564           (305,370)
       Inventories                                                          1,734             (1,734)
       Prepaid expenses                                                   (98,938)           (21,677)
       Accounts payable                                                    87,055            295,957
       Accounts payable (related party)                                   396,190            450,021
       Interest payable                                                  (121,316)           152,180
       Payroll taxes payable                                                5,604             13,359
       Accrued liabilities                                                278,656            253,147
                                                                  ---------------    ---------------

   Net cash provided by (used in) operating activities                   (434,515)           141,191
                                                                  ---------------    ---------------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment                                   (739,354)          (610,897)
   Issuance of related party notes receivable                                  --           (205,035)
   Payments received on related party notes receivable                    199,749                 --
   Costs associated with business acquisition                            (430,393)                --
                                                                  ---------------    ---------------

   Net cash used in investing activities                                 (969,998)          (815,932)
                                                                  ---------------    ---------------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from sale of stock, net                                     1,155,379          1,023,825
   Proceeds from exercise of warrants                                          92                 --
   Payments of debt issuance costs                                             --           (100,000)
                                                                  ---------------    ---------------

   Net cash provided by financing activities                            1,155,471            923,825
                                                                  ---------------    ---------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                     (249,042)           249,084

CASH AND CASH EQUIVALENTS, beginning of period                            249,084                 --
                                                                  ---------------    ---------------

CASH AND CASH EQUIVALENTS, end of period                          $            42    $       249,084
                                                                  ===============    ===============

SUPPLEMENTAL INFORMATION:
   Interest paid                                                  $       422,233    $           487
                                                                  ===============    ===============
   Income taxes paid                                              $         2,400    $         1,600
                                                                  ===============    ===============

NON-CASH FINANCING AND INVESTING ACTIVITIES:
   Purchase of grain facility with note payable                   $            --    $     5,100,000
                                                                  ===============    ===============
   Issuance of stock for receivable                               $        67,100    $         1,000
                                                                  ===============    ===============
   Conversion of debt to equity                                   $       255,000    $            --
                                                                  ===============    ===============


        THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL STATEMENTS.


                                                 F-21







                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.       ORGANIZATION AND NATURE OF OPERATIONS:
         --------------------------------------

         Pacific Ethanol, Inc. (the "Company") was incorporated in California on
         January 30, 2003 to construct an ethanol production facility and
         manufacture and distribute ethanol fuel in California.

         On June 11, 2003, the Company and an individual formed Pacific Ag
         Products, LLC ("Pacific Ag Products"), which was organized in the State
         of California as a limited liability company to market and sell wet
         distillers grain, a by-product of ethanol production, to dairies. The
         Company has a 90% interest in Pacific Ag Products.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
         -------------------------------------------

         LIQUIDITY AND FINANCIAL CONDITION - The accompanying financial
         statements have been prepared in conformity with accounting principles
         generally accepted in the United States, which contemplate continuation
         of the Company as a going concern.

         On March 23, 2005, the Company completed a private offering of equity
         securities which raised $21,000,000 through the sale of 7,000,000
         shares of the Company's common stock at $3.00 per share. In addition,
         in connection with the sale of these shares, warrants to purchase
         1,400,000 shares of common stock at an exercise price of $3.00 per
         share, and warrants to purchase 700,000 shares of common stock at an
         exercise price of $5.00 per share, were issued. This transaction was
         completed just prior to the completion of a Share Exchange Transaction,
         described below. (See Note 11)

         On March 23, 2005, the shareholders of the Company completed a Share
         Exchange Transaction with Accessity Corp., a New York corporation
         ("Accessity"), and the holders of the membership interests of each of
         Kinergy Marketing, LLC, an Oregon limited liability company
         ("Kinergy"), and ReEnergy, LLC, a California limited liability company
         ("ReEnergy"), pursuant to which Accessity acquired all of the issued
         and outstanding shares of common stock of the Company and all of the
         outstanding membership interests of each of Kinergy and ReEnergy (the
         "Share Exchange Transaction"). This transaction has been accounted for
         as a reverse acquisition whereby the Company is the accounting
         acquiror. Immediately prior to the closing of the Share Exchange
         Transaction, Accessity reincorporated in the State of Delaware under
         the name Pacific Ethanol, Inc. through a merger of Accessity with and
         into its then-wholly-owned Delaware subsidiary named Pacific Ethanol,
         Inc. ("Pacific Ethanol Delaware"), which was formed for the purpose of
         effecting the reincorporation. Pacific Ethanol Delaware is the
         surviving entity resulting from the reincorporation merger and the
         Share Exchange Transaction and has three principal wholly-owned
         subsidiaries: Kinergy, the Company and ReEnergy. (See Note 11).

         The Company is in the business of marketing ethanol and intends, during
         the next 12 months, to commence construction of an ethanol production
         facility. Based on its current cash position and anticipated use of
         cash in operations and planned ethanol plant construction, management
         believes that the Company has sufficient funds to operate over the next
         12 months.


                                      F-22





                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         PRINCIPLES OF CONSOLIDATION - The consolidated financial statements
         include the accounts of the company and its subsidiary. All significant
         intercompany accounts and transactions have been eliminated in
         consolidation.

         CASH AND CASH EQUIVALENTS - For financial statement purposes, the
         Company considers all highly liquid investments with an original
         maturity of three months or less, to be cash equivalents.

         ALLOWANCE FOR DOUBTFUL ACCOUNTS - The Company maintains an allowance
         for doubtful accounts for estimated losses resulting from the inability
         of its customers to make required payments. The allowance is determined
         through an analysis of the aging of accounts receivable and assessments
         of risk that are based on historical trends and an evaluation of the
         impact of current and projected economic conditions. The Company
         evaluates the past-due status of its accounts receivable based on
         contractual terms of sale. If the financial condition of the Company's
         customers were to deteriorate, resulting in an impairment of their
         ability to make payments, additional allowances may be required. At
         December 31, 2003 and 2004, management of the Company believes that all
         receivables are collectible, and therefore has not established an
         allowance for bad debt. The Company has had no bad debt expense for the
         period from January 30, 2003 (inception) to December 31, 2004.

         INVENTORIES - In connection with the acquisition of the grain facility
         in June 2003 (See Note 4), the Company acquired inventory, primarily
         representing whole corn for a total of $770,298. During 2003, the
         majority of the inventory acquired was sold and at December 31, 2004
         the balance was $0. Inventories are stated at the lower of cost
         (first-in, first-out) or market. The Company provides inventory
         reserves for estimated obsolescence or unmarketable inventory equal to
         the difference between the cost of inventory and the estimated
         realizable value based upon assumptions about future demand and market
         conditions.

         PROPERTY, PLANT AND EQUIPMENT - Property, plant and equipment are
         stated at cost. Depreciation is computed using the straight-line method
         over the following estimated useful lives:

            Facilities                                         10 - 25 years
            Equipment and vehicles                             7 years
            Office furniture, fixtures and equipment           5 - 10 years

         The cost of normal maintenance and repairs is charged to operations as
         incurred. Material expenditures that increase the life of an asset are
         capitalized and depreciated over the estimated remaining useful life of
         the asset. The cost of fixed assets sold, or otherwise disposed of, and
         the related accumulated depreciation or amortization are removed from
         the accounts, and any resulting gains or losses are reflected in
         current operations.

         IMPAIRMENT OF LONG-LIVED ASSETS - In the event that facts and
         circumstances indicate that the cost of long-lived assets used in
         operations might be impaired, an evaluation of recoverability would be
         performed. If an evaluation were required, the estimated undiscounted
         cash flows estimated to be generated by those assets would be compared
         to their carrying amounts to determine if a write-down to market value
         or discounted cash flows is required.


                                      F-23





                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         REVENUE RECOGNITION - During 2003, the Company sold corn from inventory
         acquired in the purchase of a grain facility (see "inventories" above),
         and during 2003 and for the year ended December 31, 2004, received a
         handling fee from its trans-loading capabilities. Revenue from the sale
         of grains was recognized upon shipment to customers. Revenue from
         trans-loading services was recognized when unloading the rail cars,
         thus at the time that the service was completed.

         STOCK-BASED COMPENSATION - SFAS 123, ACCOUNTING FOR STOCK-BASED
         COMPENSATION ("SFAS 123") encourages, but does not require, companies
         to record compensation cost for stock-based employee compensation plans
         at fair value. The Company may elect to continue to account for
         stock-based compensation using the intrinsic value method prescribed in
         APB 25, ACCOUNTING FOR STOCK ISSUED TO EMPLOYEES ("APB 25") and related
         Interpretations. Under APB 25 and the intrinsic value method, the
         exercise price of the Company's employee stock options equals the
         market price of the underlying stock on the date of grant or, in the
         case of the Company's employee stock purchase plans since the plans are
         non-compensatory, no compensation expense is recognized. In December
         2002, the Financial Accounting Standards Board ("FASB") issued SFAS
         148, ACCOUNTING FOR STOCK-BASED COMPENSATION--TRANSITION AND DISCLOSURE
         ("SFAS148"). FAS 148 amends the disclosure requirements of FAS 123 to
         require prominent disclosures in both annual and interim financial
         statements about the method of accounting for stock-based employee
         compensation and the effect of the method used on reported results.

         INCOME TAXES - Income taxes are accounted for under Statement of
         Financial Accounting Standards ("SFAS") No. 109, Accounting for Income
         Taxes. Under SFAS No. 109, deferred tax assets and liabilities are
         determined based on differences between financial reporting and tax
         basis of assets and liabilities, and are measured using enacted tax
         rates and laws that are expected to be in effect when the differences
         reverse. Valuation allowances are established when necessary to reduce
         deferred tax assets to the amounts expected to be realized.

         USE OF ESTIMATES - The preparation of the Company's consolidated
         financial statements in conformity with generally accepted accounting
         principles requires management to make estimates and assumptions that
         affect the amounts reported in the financial statements and
         accompanying notes. Actual results could differ from those estimates.

         FAIR VALUE OF FINANCIAL INSTRUMENTS - The estimated fair values for
         financial instruments are determined at discrete points in time based
         on relevant market information. These estimates involve uncertainties
         and cannot be determined with precision.

         The following methods and assumptions were used in estimating the
         indicated fair values of the Company's financial instruments:
                  o        Cash and cash equivalents, accounts receivable, notes
                           receivable, accounts payable and other short term
                           liabilities: The carrying amounts approximate fair
                           value because of the short maturity of those
                           instruments.
                  o        Debt: The fair value of the Company's debt is
                           estimated based on current rates offered to the
                           Company for similar debt and approximates carrying
                           value.


                                      F-24






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         CONCENTRATIONS OF CREDIT RISK - Credit risk represents the accounting
         loss that would be recognized at the reporting date if counterparties
         failed completely to perform as contracted. Concentrations of credit
         risk (whether on or off balance sheet) that arise from financial
         instruments exist for groups of customers or counterparties when they
         have similar economic characteristics that would cause their ability to
         meet contractual obligations to be similarly affected by changes in
         economic or other conditions described below.

         Financial instruments that subject the Company to credit risk consist
         of cash balances maintained in excess of federal depository insurance
         limits and accounts receivable, which have no collateral or security.
         The accounts maintained by the Company at the financial institution are
         insured by the Federal Deposit Insurance Corporation (FDIC) up to
         $100,000. At December 31, 2003, the uninsured balance was $65,446 and
         at December 31, 2004, the uninsured balance was $0. The Company has not
         experienced any losses in such accounts and believes it is not exposed
         to any significant risk of loss on cash.

         During 2003, the Company sold corn from inventory acquired in the
         purchase of a grain facility, and in 2004 and 2003, received a handling
         fee from its trans-loading capabilities. During the year ended December
         31, 2004 and period from January 30, 2003 (inception) to December 31,
         2003, the Company had sales from customers representing 10% or more of
         sales as follows:

                                                      2004                 2003
                                          -----------------    -----------------
                  Customer A                           36%                  49%
                  Customer B                           25%                   0%
                  Customer C                           22%                   0%
                  Customer D                           15%                   0%
                  Customer E                            0%                  36%
                  Customer F                            0%                  11%

         As of December 31, 2004 and 2003, the Company had receivables of
         approximately $8,464 and $22,479 from these customers, representing 93%
         and 100%, respectively, of total accounts receivable. The Company does
         not require collateral of its customers and as of December 31, 2004 and
         2003, has not incurred significant credit losses.

         RECLASSIFICATIONS - Certain prior year amounts have been reclassified
         to conform to the current presentation. Such reclassification had no
         effect on net loss.

         RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS - In December 2004, the FASB
         issued SFAS 123R, SHARE-BASED PAYMENT ("SFAS 123R") which is a revision
         of SFAS 123 and supersedes APB 25. Among other items, SFAS 123R
         eliminates the use of APB 25 and the intrinsic value method of
         accounting, and requires companies to recognize the cost of employee
         services received in exchange for awards of equity instruments, based
         on the grant date fair value of those awards, in the financial
         statements. The effective date of SFAS 123R is the first reporting
         period beginning after December 15, 2005. SFAS 123R permits companies


                                      F-25






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         to adopt its requirements using either a "modified prospective" method,
         or a "modified retrospective" method. Under the "modified prospective"
         method, compensation cost is recognized in the financial statements
         beginning with the effective date, based on the requirements of SFAS
         123R for all share-based payments granted after that date, and based on
         the requirements of SFAS 123 for all unvested awards granted prior to
         the effective date of SFAS 123R. Under the "modified retrospective"
         method, the requirements are the same as under the "modified
         prospective" method, but it also permits entities to restate financial
         statements of previous periods based on pro forma disclosures made in
         accordance with SFAS 123.

         While SFAS 123R permits entities to continue to use a standard option
         pricing model (e.g., Black-Scholes) to measure the fair value of stock
         options granted to employees, the standard also permits the use of a
         "lattice" model. The Company has not yet determined which model it will
         use to measure the fair value of employee stock options upon the
         adoption of SFAS 123R.

         The Company currently has only one stock option outstanding which
         vested in the first quarter of 2005, and expects to adopt SFAS 123R
         effective January 1, 2006. However, because the Company has not yet
         determined which of the adoption methods it will use, the Company has
         not yet determined the impact of adopting SFAS 123R. (See Note 8)

3.       RELATED PARTY NOTES RECEIVABLE:
         -------------------------------

         On November 5, 2003, the Company issued a short-term note in the amount
         of $200,000 to Kinergy, which at the time was owned by an officer and
         director of the Company. The short-term note was due and payable
         January 4, 2004, with interest at a rate of 5% per annum. As of
         December 31, 2003, interest income relating to this note was not
         significant. Payment of the principal and all accrued interest was
         received in January 2004.

         On November 10, 2003, the Company issued a short-term note in the
         amount of $5,000 to Doug and Jane Dickson, husband and wife, who hold a
         minority interest in the Pacific Ag Products. The short-term note is
         due and payable November 9, 2005, with interest at a rate of 5% per
         annum. As of December 31, 2004 and 2003, interest income relating to
         this note was not significant.

4.       PROPERTY AND EQUIPMENT:
         -----------------------

         In June 2003, the Company acquired a grain facility in Madera,
         California for approximately $5,100,000 from bankruptcy proceedings of
         Coast Grain Company. The Company intends to construct an ethanol plant
         at the grain facility. In July 2003, the Company entered into a
         design-build contract with W.M. Lyles Co., a subsidiary of Lyles
         Diversified, Inc. ("LDI") (See Note 5), for the design and construction
         of the ethanol plant, which will be billed at its standard time and
         material rates. W.M. Lyles Co. will discount its normal construction
         management fee by 5% from its standard rates. The Company's cost for
         the construction of the facility has been estimated to be approximately
         $52,000,000. In addition, should the Company build a second ethanol
         plant W.M. Lyles Co. will be engaged for the design and construction of
         the facility.

         The Company is currently in process of renegotiating a revised bid with
         W.M. Lyles Co. that expired on April 1, 2005.


                                      F-26






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         As of December 31, 2004 and 2003, the Company had incurred costs of
         $1,306,926 and $578,159 under the design-build contract planning phase,
         which has been included in construction in progress at December 31,
         2004 and 2003, respectively. Included in this amount is a total of
         $453,325 and $229,078 related to the construction management fee of
         W.M. Lyles Co., of which $236,259 and $217,066 had not been paid at
         December 31, 2004 and 2003, respectively. Included in construction in
         progress at December 31, 2004 is capitalized interest of $45,995.

         Property and equipment consist of the following:

                                                            December 31,
                                                    ---------------------------
                                                        2004            2003
                                                    -----------     -----------
         Land                                       $   515,298     $   515,298
         Facilities                                   4,234,703       4,234,703
         Equipment and vehicles                         350,000         350,000
         Office furniture, fixtures and equipment        43,324          32,737
                                                    -----------     -----------
                                                      5,143,325       5,132,738
         Accumulated depreciation                      (125,427)        (46,684)
                                                    -----------     -----------
                                                      5,017,898       5,086,054
         Construction in progress                     1,306,926         578,159
                                                    -----------     -----------
                                                    $ 6,324,824     $ 5,664,213
                                                    ===========     ===========

         As of December 31, 2004 and 2003, property and equipment totaling
         $3,897,328 had not been placed in service. Depreciation expense was
         $78,743 for the year ended December 31, 2004 and $46,684 from January
         30, 2003 (inception) to December 31, 2003.

5.       RELATED PARTY NOTE PAYABLE:
         ---------------------------

         In connection with the acquisition of the grain facility in March 2003,
         the Company issued a convertible promissory note in the amount of
         $5,100,000 to LDI. The loan bears interest at a fixed rate of 5%
         through June 19, 2004, at which time it converted to a variable rate
         based on the Wall Street Journal Prime Rate (5.25% as of December 31,
         2004) plus 2%. The first payment, consisting of interest only, was due
         June 19, 2004, after which interest is due and payable monthly.
         Principal payments are due annually in three equal installments
         beginning June 20, 2006 and ending June 20, 2008. Should the
         construction costs of the ethanol production facility be less than
         $42,600,000, the Company must prepay principal owing under the loan
         equal to the difference between the actual construction cost and
         $42,600,000.

         In addition, should the Company obtain construction funding for a
         second ethanol plant, all principal and accrued interest outstanding at
         the time becomes due. The note is collateralized by a first deed of
         trust on the grain facility and a personal guaranty for up to a maximum
         amount of $1,000,000 by an individual shareholder. LDI has the option
         to convert up to $1,500,000 of the debt into the Company's common stock
         at a purchase price of $1.50 per share until June 1, 2005. On July 31,
         2004, September 24, 2004 and November 15, 2004, LDI converted $150,000,
         $90,000 and $15,000 of debt into 100,000, 60,000 and 10,000 shares of
         common stock, respectively, at a conversion price equal to $1.50 per
         share. (See Note 7) As part of the terms of the note, W.M. Lyles Co., a
         subsidiary of LDI, shall supply construction services to the Company
         for the construction of the ethanol plant. (See Note 4)


                                      F-27






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         In partial consideration for the above loan, the Company issued
         1,000,000 shares of the Company's conversion stock to LDI. The fair
         value of the common stock on the date of issuance, $1,202,682, was
         recorded as a debt discount and is being amortized over the life of the
         loan and recorded as interest expense. As of December 31, 2004 and
         2003, the unamortized debt discount was $832,322 and $1,072,858,
         respectively. The Company also incurred fees to obtain the loan in the
         amount of $100,000, which is also being expensed over the life of the
         loan. These fees were paid to Cagan McAfee Capital Partners, LLC
         ("CMCP"), a founding shareholder of the Company.

         The aggregate maturities of the note at December 31, 2004 are as
         follows:

                  Year ending December 31,
                  2005                                              $        --
                  2006                                                1,615,000
                  2007                                                1,615,000
                  2008                                                1,615,000
                                                                    ------------
                                                                      4,845,000
                   Less: Unamortized original issuance discount        (832,322)
                                                                    ------------
                                                                    $ 4,012,678
                                                                    ============

6.       REDEEMABLE CONVERTIBLE PREFERRED STOCK:
         ---------------------------------------

         The Company has a total of 30,000,000 shares of no par value preferred
         stock authorized, 7,000,000 shares of which have been designated Series
         A 8% Cumulative Convertible Redeemable Preferred Stock (the "Series A
         Preferred Stock"). Holders of Series A Preferred Stock will (i) have
         priority rights to dividends from funds legally available therefore at
         the rate of 8% per annum payable in cash or stock, accrued from the
         closing of the offer and sale of the Series A Preferred Stock, per
         share, cumulative, payable pro rata; and (ii) be entitled to preference
         in all of the assets of the Company available for distribution to
         holders of preferred stock upon liquidation, dissolution, or winding up
         of the affairs of the Company. In certain circumstances the Company has
         the right, at any time after December 31, 2005, to force conversion of
         the Series A Preferred Stock into fully-paid and non-assessable shares
         of common stock at the ratio of one share of common stock for every one
         share of Series A Preferred Stock (shares of common stock are reserved
         for any such conversion).

         No dividends accrue on the shares of Series A Preferred Stock until
         after the closing of the offering and sale of the Series A Preferred
         Stock. Thereafter, dividends accrue, whether or not earned or declared,
         and become payable commencing January 15, 2005 and on each January 15th
         thereafter; provided that such dividends shall only be paid upon a
         determination by the Board of Directors of the Company that funds are
         legally available therefore and that payment is in the best interests
         of the Company. The shares of Series A Preferred Stock are
         non-participating with regard to dividends, if any, which may be
         declared and paid to the holders of any other classes of the Company's
         stock.


                                      F-28






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         No shares of Series A Preferred Stock have been issued, but any shares
         of Series A Preferred Stock issued may at the sole election of the
         Company be redeemed at any time, and from time to time, during the four
         (4) years following the issuance thereof, for a price per share of
         $6.50 plus (i) all accrued but unpaid dividends on such shares and (ii)
         10% per share per annum. Any redemption shall be applied ratably among
         all shares of Series A Preferred Stock outstanding at the time of
         redemption.

         In the event of any liquidation, dissolution, or winding up of the
         Company, whether voluntary or involuntary, holders of the Series A
         Preferred Stock shall be entitled to receive a distribution of $6.50
         per share plus all declared but unpaid dividends on each share out of
         assets of the Company, prior to any distribution of assets with respect
         to any shares of common stock of the Company as a result of such
         liquidation, distribution, or winding up of the Company. If, in the
         case of any such liquidation, dissolution, or winding up of the
         Company, the assets of the Company or proceeds thereof shall be
         insufficient to make the full liquidation payment of $6.50 per share,
         then such assets and proceeds shall be distributed ratably among the
         holders of the Series A Preferred Stock. A consolidation or merger of
         the Company with or into one or more corporations, or a sale of all or
         substantially all of the assets of the Company in consideration for the
         issuance of equity securities of another corporation shall be deemed to
         be a liquidation, dissolution, or winding up of the Company.

7.       COMMON STOCK:
         -------------

         In February 2003, the Company sold 10,000,000 shares of common stock to
         the founders of the Company at $0.0001.

         In March 2003, the Company issued 1,000,000 common shares of the
         Company's stock to LDI. (See Note 5)

         From August through December 2003, the Company sold 733,200 shares of
         common stock in a private offering at $1.50 per share for net proceeds
         of $1,023,825. In connection with the sale of these shares, the Company
         paid offering costs of $75,975, including a finder's fee of $21,250 to
         CMCP. In addition, the Company issued warrants to purchase 41,587
         shares of common stock at an exercise price of $1.50 per share and an
         expiration date five years from the date of issuance. Of the total
         warrants issued, warrants to purchase 14,167 shares of common stock
         were issued to CMCP.

         From January 2004 through February 2004, the Company sold 19,000 shares
         of common stock in a private offering at $1.50 per share for net
         proceeds of $21,373. In connection with the sale of these shares, the
         Company paid offering costs of $7,127, including a finder's fee of
         $2,850 to Prima Capital Group, Inc. As payment of commissions earned in
         connection with the sale of these shares, the Company issued warrants
         to purchase 1,900 shares of common stock at an exercise price of $1.50
         per share and an expiration date five years from the date of issuance.


                                      F-29






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         From April 2004 through June 2004, the Company sold 500,000 shares of
         common stock in a private offering at $2.00 per share for net proceeds
         of $892,582 as of September 30, 2004. (Of this amount $67,500 is
         included in due from stockholders in the equity section). In connection
         with the sale of these shares, the Company paid offering costs of
         $107,418 including a finder's fee of $100,000 to CMCP. In addition, the
         Company issued warrants to CMCP to purchase 50,000 shares of common
         stock at an exercise price of $2.00 per share and an expiration date
         five years from the date of issuance.

         On July 31, 2004, September 24, 2004 and November 15, 2004, LDI
         converted $150,000, $90,000 and $15,000 of debt into 100,000, 60,000
         and 10,000 shares of common stock, respectively, at a conversion price
         of $1.50 per share.
         (See Note 5)

         On September 29, 2004, a consulting company exercised warrants to
         purchase 920,000 shares of the Company's stock at an aggregate exercise
         price of $92. (See Note 8)

         From October 2004 through December 2004, the Company sold 103,666
         shares of common stock in a private offering at $3.00 per share for net
         proceeds of $308,524 as of December 31, 2004. In connection with the
         sale of these shares, the Company paid offering costs of $2,475.

         STOCK OPTIONS - In February 2004, the Board of Directors of the Company
         ratified the grant of options on December 10, 2003 to a member of
         management to acquire 25,000 shares of the Company's common stock at an
         exercise price of $0.01 per share. The options vested upon the closing
         of the Share Exchange Transaction. (See Note 11)

8.       COMMITMENTS AND CONTINGENCIES:
         ------------------------------

         OPERATING LEASES - The Company leases shared office space in Fresno,
         California on a month-to-month basis at $2,934 per month. Rent expense
         was $24,983 and $5,600 for the year ended December 31, 2004 and for the
         period from January 30, 2003 (inception) to December 31, 2003,
         respectively.

         SETTLEMENT OF CORN CONTRACTS - In July and August 2003, the Company,
         through its subsidiary entered into contracts to sell corn to two
         customers at fixed rates. At the same time, the Company entered into
         contracts to purchase corn from a vendor at fixed rates. These purchase
         and sale contracts contained shipping periods ranging from October 2003
         to September 2004. In the fourth quarter of 2003, the Company cancelled
         the contracts and settled them based on the net settlement provisions
         standard in the grain industry. At December 31, 2003, the Company
         recorded a receivable related to the settlement of the corn contracts
         in the amount of $274,259, which is reflected in other receivables in
         the consolidated balance sheet. There were no receivables at December
         31, 2004. In addition, the Company has recorded a payable related to
         the settlement of the corn contract in the amount of $16,509 and
         $204,811 as of December 31, 2004 and 2003, respectively, which is
         reflected in accrued liabilities in the consolidated balance sheets.


                                      F-30






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         A party to one of the sales agreements did not perform according to the
         net settlement provisions standard in the grain industry and thus
         continued to engage in contracts without the consent or approval of the
         Company. The Company has attempted to settle with the entity with no
         success.

         On September 22, 2004, R.A. Davis Commodities, LLC filed a complaint
         for breach of contract, promissory estoppel and negligence in the
         Superior Court of the State of California for the County of Fresno
         against the Company. The complaint seeks actual and consequential
         damages in the amount of approximately $700,000 based on the Company's
         alleged breach of certain rolled corn purchase contracts. The Company
         responded to the complaint on January 27, 2005. The Company also filed
         a cross-complaint against R.A. Davis on that date, alleging breach of
         oral and written contract in connection with sales of feed product as
         well as "transloading" services performed for R.A. Davis. The
         cross-complaint seeks damages in the amount of $121,435. The trial in
         this matter is set for March 13, 2006. The Company believes that the
         claims made in the complaint are without merit and the Company expects
         to vigorously defend this lawsuit.

         On November 8, 2004, Insurance Corporation of Hanover and Kruse
         Investments dba Western Milling, LLC (collectively, the "Plaintiffs")
         filed a Complaint for Damages in the Superior Court of the State of
         California for the County of Madera against the Company. The Complaint
         seeks actual and consequential damages in the amount of at least
         $960,800 based on the Company's alleged breach of contract and
         negligence in connection with losses suffered by Plaintiffs arising out
         of damage caused to Western Milling's canola meal that was stored at
         the Company's grain silos located at the Company's Madera County
         facility, which facility was the subject of a grain silo fire on
         January 12, 2004. The Company's insurance company has settled this
         matter. Plaintiff's have dismissed the action against the Company with
         prejudice and have provided the Company a written release.

         ADVISORY FEE - The Company entered into an agreement with CMCP dated
         April 14, 2004, in connection with raising funding for an ethanol
         production facility. The agreement provides that upon raising a minimum
         of $15,000,000 the Company would pay CMCP a fee, through that date,
         equal to $10,000 per month starting from April 15, 2003. In addition,
         the agreement provided for payment of $25,000 per month for a minimum
         of 12 months upon the completion of a merger between the Company and a
         public company, running from the date of close of such merger, as well
         as an advisory fee of 3% of any equity amount raised through the
         efforts of CMCP, including cash amounts received through a merger with
         another corporate entity. (See Note 11)

         In a separate agreement, certain founders of the Company agreed to sell
         an aggregate of 500,000 shares of the Company's common stock owned by
         such founders to CMCP, at $0.01 per share, if certain funding were
         secured by March 31, 2005. (See Note 11)

         CASUALTY LOSS - In January 2004, canola stored in one of the silos at
         the Company's Madera County, California facility caught on fire. The
         facility was fully insured with $10 million of property and general
         liability insurance. The canola was owned by a third party who was also
         insured. The Company's insurance provider advanced the Company
         $1,000,000 towards fire damage repair costs. As of December 31, 2004,
         the Company has incurred costs of $580,374. The difference of $419,626
         is included in other accrued liabilities. The Company is anticipating
         $3,000,000 in additional estimated insurance proceeds to complete the
         reconstruction of the facility based on a detailed engineering estimate
         for full restoration received by the Company. The Company is proceeding
         with the restoration.


                                      F-31






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         NON-CASH COMPENSATION - On February 12, 2004, the Company entered into
         a consulting agreement with an unrelated party to represent the Company
         in investors' communications and public relations with existing
         shareholders, brokers, dealers and other investment professionals as to
         the Company's current and proposed activities. As compensation for such
         services, the Company issued warrants to the consultant to purchase
         920,000 shares of the Company's common stock. These warrants vested
         upon the effective date of the agreement. Based on the fair value of
         these warrants on the date of issuance, prepaid consulting fees were
         recorded in the amount of $1,380,000, which are being amortized over
         one year. As of December 31, 2004, the Company recorded non-cash
         expense of $1,207,500 relating to these warrants. On September 29,
         2004, the consulting company exercised warrants to purchase 920,000
         shares of the Company's common stock at an aggregate exercise price
         equal to $92.

         Contingent upon completing a merger, acquisition or share exchange with
         a public company by March 31, 2005, the Company will issue warrants to
         purchase up to 230,000 additional shares of common stock that will vest
         over a period of two years. (See Note 11)

9.       INCOME TAXES:
         -------------

         For the years ended December 31, 2004 and 2003, the provision for
         income taxes differs from that computed by applying federal statutory
         rates to loss before income taxes, as follows:

                                                        2004            2003
                                                    -----------     -----------
         Benefit computed at the statutory rate     $(1,265,535)    $  (299,978)
            Reduction resulting from:
            Valuation allowance                       1,266,095         300,538
            State taxes, net of federal benefit           1,040           1,040
                                                    -----------     -----------

            Income tax expense                      $     1,600     $     1,600
                                                    ===========     ===========

         Deferred income taxes reflect the net tax effects of temporary
         differences between carrying amounts of assets and liabilities for
         financial reporting purposes and the amounts used for income tax
         purposes. Components of the Company's deferred tax assets (liabilities)
         at December 31, 2004 and 2003 are as follows:


                                                                  2004            2003
                                                              -----------      -----------
                                                                            
         Long-term deferred tax assets (liabilities)
            Net operating loss carryforward                   $ 1,488,430      $   356,569
            Depreciation                                          (29,010)         (10,519)
                                                              -----------      -----------

            Net deferred non-current deferred liabilities       1,459,420          346,050
            Valuation allowance                                (1,459,420)        (346,050)
                                                              -----------      -----------
            Net deferred current tax assets (liabilities)     $        --      $        --
                                                              ===========      ===========



                                             F-32






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         As of December 31, 2004, the Company had federal and California net
         operating loss carry forwards of approximately $3,807,483 and
         $2,193,278, respectively, available to reduce future taxable income,
         which expire beginning in the years 2024 for federal and in 2014 for
         state purposes. Under Section 382 of the Internal Revenue Code, the
         utilization of the net operating loss carry forwards can be limited
         based on changes in the percentage of ownership of the Company.

10.      RELATED PARTY TRANSACTIONS:
         ---------------------------

         The Company entered into a consulting contract with a shareholder of
         the Company for consulting services related to the development of the
         ethanol plant at $6,000 per month. The Company paid a total of $72,000
         and $54,000 for the year ended December 31, 2004 and for the period
         from January 30, 2003 (inception) to December 31, 2003, respectively.

         In 2003, the Company sold various cattle feed products totaling
         $109,698 to a business owned by a shareholder. Of this amount, $76,903
         was sold to the shareholder's business during the period January 30,
         2003 (inception) to December 31, 2003. There were no such sales made
         during the year ended December 31, 2004.

         The Company reimbursed a stockholder for expenses paid on behalf of the
         Company. The total amount reimbursed from January 30, 2003 (inception)
         to December 31, 2003 was $200,000. There were no such expenses
         reimbursed during the year ended December 31, 2004.

         On August 28, 2003, the Company entered into an agreement with
         ReEnergy, LLC for an option to buy 89.3 acres in Visalia, California at
         a price of $12,000 per acre for the purpose of building an ethanol
         production facility.

         The Company entered into a consulting agreement for $3,000 per month
         with a company owned by a member of ReEnergy for consulting services
         related to environmental regulations and permitting. The Company paid a
         total of $40,542 for the year ended December 31, 2004.

         On October 27, 2003, certain founders of the Company entered into an
         agreement with an unrelated third party to sell 1,500,000 shares of the
         Company's common stock owned by such founders at $1.50 per share for
         total proceeds of $2,250,000. In addition, under the terms of the
         agreement, the founders involved in the transaction agreed to vote a
         certain number of their existing shares in favor of the third party
         principal's election to the Board of Directors of the Company.

         On December 28, 2004, William Jones, a related party, advanced the
         Company $20,000 at 5% interest, due and payable upon close of the Share
         Exchange Transaction. (See Note 11)

11.      SUBSEQUENT EVENTS (UNAUDITED):
         ------------------------------

         LOANS TO THE COMPANY - On January 10, 2005 and February 22, 2005,
         William Jones, a related party, advanced the Company $60,000 and
         $20,000, respectively, at 5% interest, due and payable upon close of


                                      F-33






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         the Share Exchange Transaction. The accumulated principal due was
         repaid on March 24, 2005 and the related accrued interest was paid on
         April 15, 2005. (See Note 9)

         On January 10, 2005, Neil Koehler, a related party, advanced the
         Company $100,000 at 5% interest, due and payable upon close of the
         Share Exchange Transaction. The principal was repaid on March 24, 2005
         and the related accrued interest was paid on April 15, 2005.

         On January 31, 2005, Eric McAfee, a principal of CMCP, advanced the
         Company $100,000 at 5% interest, due and payable upon close of the
         Share Exchange Transaction. The principal was repaid on March 24, 2005
         and the related accrued interest was paid on April 15, 2005.

         On January 14, 2005, February 4, 2005 and March 10, 2005, LDI converted
         $36,000, $114,000, and $97,682 of debt into 24,000, 76,000 and 65,121
         shares of the Company's common stock, respectively, at a conversion
         price equal to $1.50 per share. (See Notes 5 and 6)

         PRIVATE OFFERING - On March 23, 2005, the Company issued to 63
         accredited investors in a private offering an aggregate of 7,000,000
         shares of common stock at a purchase price of $3.00 per share, two-year
         investor warrants to purchase 1,400,000 shares of common stock at an
         exercise price of $3.00 per share and two-year investor warrants to
         purchase 700,000 shares of common stock at an exercise price of $5.00
         per share, for total gross proceeds of approximately $21,000,000. The
         Company paid cash placement agent fees and expenses of approximately
         $1,850,400 and issued five-year placement agent warrants to purchase
         678,000 shares of common stock at an exercise price of $3.00 per share
         in connection with the offering. Additional costs related to the
         financing include legal, accounting and consulting fees that totaled
         approximately $255,048 through March 31, 2005 and continue to be
         incurred in connection with various securities filings and the resale
         registration statement described below.

         The Company is obligated under a Registration Rights Agreement to file,
         on the 151st day following March 23, 2005, a Registration Statement
         with the Securities and Exchange Commission registering for resale
         shares of common stock, and shares of common stock underlying investor
         warrants and certain of the placement agent warrants, issued in
         connection with the private offering. If the Company (i) does not file
         the Registration Statement within the time period prescribed, or (ii)
         fails to file with the Securities and Exchange Commission a request for
         acceleration in accordance with Rule 461 promulgated under the
         Securities Act of 1933, within five trading days of the date that the
         Company is notified (orally or in writing, whichever is earlier) by the
         Securities and Exchange Commission that the Registration Statement will
         not be "reviewed," or is not subject to further review, or (iii) the
         Registration Statement filed or required to be filed under the
         Registration Rights Agreement is not declared effective by the
         Securities and Exchange Commission on or before 225 days following
         March 23, 2005, or (iv) after the Registration Statement is first
         declared effective by the Securities and Exchange Commission, it ceases
         for any reason to remain continuously effective as to all securities
         registered thereunder, or the holders of such securities are not
         permitted to utilize the prospectus contained in the Registration
         Statement to resell such securities, for more than an aggregate of 45
         trading days during any 12-month period (which need not be consecutive
         trading days) (any such failure or breach being referred to as an
         "Event," and for purposes of clause (i) or (iii) the date on which such
         Event occurs, or for purposes of clause (ii) the date on which such


                                      F-34






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         five-trading day period is exceeded, or for purposes of clause (iv) the
         date on which such 45-trading day-period is exceeded being referred to
         as "Event Date"), then in addition to any other rights the holders of
         such securities may have under the Registration Statement or under
         applicable law, then, on each such Event Date and on each monthly
         anniversary of each such Event Date (if the applicable Event shall not
         have been cured by such date) until the applicable Event is cured, the
         Company is required to pay to each such holder an amount in cash, as
         partial liquidated damages and not as a penalty, equal to 2.0% of the
         aggregate purchase price paid by such holder pursuant to the Securities
         Purchase Agreement relating to such securities then held by such
         holder. If the Company fails to pay any partial liquidated damages in
         full within seven days after the date payable, the Company is required
         to pay interest thereon at a rate of 18% per annum (or such lesser
         maximum amount that is permitted to be paid by applicable law) to such
         holder, accruing daily from the date such partial liquidated damages
         are due until such amounts, plus all such interest thereon, are paid in
         full. The partial liquidated damages are to apply on a daily pro-rata
         basis for any portion of a month prior to the cure of an Event.

         The Registration Rights Agreement also provides for customary
         piggy-back registration rights whereby holders of shares of the
         Company's common stock, or warrants to purchase shares of common stock,
         can cause the Company to register such shares for resale in connection
         with the Company's filing of a Registration Statement with the
         Securities and Exchange Commission to register shares in another
         offering. The Registration Rights Agreement also contains customary
         representations and warranties, covenants and limitations. (See Note 1)

         ADVISORY FEE. - The Company paid an advisory fee to CMCP in the amount
         of $235,000 on March 24, 2005, pursuant to the terms of the agreement
         between CMCP (See Note 8) and the Company and in connection with the
         private offering described above. In addition, $83,000 was payable in
         connection with cash received from Accessity in connection with the
         Share Exchange Transaction. Pursuant to the terms of the consulting
         agreement, CMCP will continue to receive payments of $25,000 per month
         until at least March 2006.

         On January 5, 2005, the Company entered into an agreement with
         Northeast Securities, Inc. ("NESC") and Chadbourn Securities, Inc.
         ("Chadbourn"), a related party, in connection with the private
         placement described above. The agreement provides that upon completion
         of a financing within the time-frame of the engagement covered by the
         agreement, the Company will pay NESC 6% (plus a 1% non-accountable
         expense allowance) of gross proceeds received by the Company, and
         warrants exercisable at the offering price in an amount equal to 7% of
         the aggregate number of shares of common stock sold in the financing.
         In addition, the agreement provides that Chadbourn will receive 2%
         (plus a 1% non-accountable expense allowance) of gross proceeds and
         warrants exercisable at the offering price in an amount equal to 3% of
         the aggregate number of shares of common stock sold in the financing.
         Pursuant to the terms of the agreement and in connection with the
         completion of the private placement described above, the Company paid
         NESC $1,168,800, (net of a reduction of $183,600, as agreed on March
         18, 2005), and issued to NESC placement warrants to purchase 450,800
         shares of the Company's common stock exercisable at $3.00 per share.
         The Company also paid Chadbourn $627,600 and issued to Chadbourn
         placement warrants to purchase 212,700 shares of the Company's common
         stock exercisable at $3.00 per share.


                                      F-35






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         SHARE EXCHANGE TRANSACTION - On March 23, 2005, the Company completed a
         Share Exchange Transaction with Accessity and the holders of the
         membership interests of each of Kinergy and ReEnergy, pursuant to which
         Accessity acquired all of the issued and outstanding capital stock of
         the Company and all of the outstanding membership interests of Kinergy
         and ReEnergy. This transaction has been accounted for as a reverse
         acquisition whereby the Company is the accounting acquiror.

         The Share Exchange Transaction was consummated pursuant to the terms of
         a Share Exchange Agreement dated as of May 14, 2004, as amended on July
         30, 2004, October 1, 2004, January 7, 2005, February 16, 2005 and March
         3, 2005 executed by Accessity, the Company, Kinergy, ReEnergy and the
         holders of the common stock and membership interests of the Company and
         Kinergy and ReEnergy, respectively.

         Immediately prior to the consummation of the Share Exchange
         Transaction, Accessity reincorporated in the State of Delaware under
         the name "Pacific Ethanol, Inc" through a merger of Accessity with and
         into Pacific Ethanol Delaware (the "Reincorporation Merger"). In
         connection with the Reincorporation Merger, the shareholders of
         Accessity became stockholders of Pacific Ethanol Delaware and Pacific
         Ethanol Delaware succeeded to the rights, properties and assets and
         assumed the liabilities of Accessity. Also in connection with the
         Reincorporation Merger, the former shareholders of Accessity, who
         collectively held 2,339,414 shares of common stock of Accessity, became
         the stockholders of an equal number of shares of common stock of
         Pacific Ethanol Delaware and holders of options and warrants to acquire
         shares of common stock of Accessity, who collectively held options and
         warrants to acquire 402,667 shares of common stock of Accessity, became
         holders of options and warrants to acquire an equal number of shares of
         common stock of Pacific Ethanol Delaware.

         In the Share Exchange Transaction, each shareholder of the Company
         received one share of common stock of Pacific Ethanol Delaware for each
         share of common stock of the Company they owned, the sole limited
         liability company member of Kinergy received 38,750 shares of common
         stock of Pacific Ethanol Delaware for each one percent of outstanding
         limited liability company interest he owned, and each limited liability
         company member of ReEnergy received 1,250 shares of common stock of
         Pacific Ethanol Delaware for each one percent of outstanding limited
         liability company interest they owned. In addition, holders of options
         and warrants to acquire shares of common stock of the Company became
         holders of warrants to acquire an equal number of shares of common
         stock of Pacific Ethanol Delaware.

         Pacific Ethanol Delaware issued an aggregate of 20,610,987 shares of
         common stock to the shareholders of the Company, 3,875,000 shares of
         common stock to the limited liability company member of Kinergy and an
         aggregate of 125,000 shares of common stock to the limited liability
         company members of ReEnergy. In addition, holders of options and
         warrants to acquire an aggregate of 3,157,587 shares of common stock of
         the Company are, following the consummation of the Share Exchange
         Transaction, deemed to hold warrants to acquire an equal number of
         shares of common stock of Pacific Ethanol Delaware. Also, following the
         consummation of the Share Exchange Transaction, LDI is entitled to
         convert a certain portion of its promissory note into shares of common
         stock of Pacific Ethanol Delaware at the same conversion rate that was
         in existence immediately prior to the Share Exchange Transaction.


                                      F-36






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         The shares of common stock of Pacific Ethanol Delaware issued, or
         issuable upon exercise of outstanding options and warrants, to the
         shareholders and holders of options and warrants of the Company and
         limited liability company members of Kinergy and ReEnergy represented
         approximately 90% of the outstanding common stock of Pacific Ethanol
         Delaware on a fully-diluted basis after the closing of the Share
         Exchange Transaction. Immediately following the closing of the Share
         Exchange Transaction, Pacific Ethanol Delaware had an aggregate of
         27,700,401 shares of common stock issued and outstanding and an
         aggregate of 31,925,534 shares of common stock issued and outstanding,
         calculated on a fully-diluted basis, including 4,225,133 shares of
         common stock issuable upon exercise of all outstanding options,
         warrants and convertible debt.

         The following table summarizes the unaudited assets acquired and
         liabilities assumed in connection with the Share Exchange Transaction:

                 Current assets...............................   $     7,014,196
                 Property, plant and equipment................             6,224
                 Intangibles, including goodwill..............        10,935,750
                                                                 ---------------
                    Total assets acquired.....................        17,956,170
                 Current liabilities..........................         4,253,177
                 Other liabilities............................            83,017
                                                                 ---------------
                    Total liabilities assumed.................         4,336,194
                                                                 ---------------
                 Net assets acquired..........................   $    13,619,976
                                                                 ===============
                 Shares of common stock issued................         6,489,414
                                                                 ===============

         The purchase price represented a significant premium over the recorded
         net worth of the acquired entities' assets. In deciding to pay this
         premium, the Company considered various factors, including the value of
         Kinergy's trade name, Kinergy's extensive market presence and history,
         Kinergy's industry knowledge and expertise, Kinergy's extensive
         customer relationships and expected synergies among Kinergy's and
         ReEnergy's businesses and assets and the Company's planned entry into
         the ethanol production business.


         In connection with the Share Exchange Transaction and the Company's
         acquisition of Kinergy and ReEnergy, the Company engaged a valuation
         firm to determine what portion of the purchase price should be
         allocated to identifiable intangible assets. Through that process, the
         Company has estimated that for Kinergy, the distribution backlog is
         valued at $136,000, the customer relationships are valued at $5,600,000
         and the trade name is valued at $3,100,000. The Company made a $150,000
         cash payment and issued stock valued at $316,250 for the acquisition of
         ReEnergy. In addition, certain stockholders sold stock to the members
         of ReEnergy, increasing the purchase price by $506,000 (see further
         discussion below). The purchase price for ReEnergy totaled $972,250. Of
         this amount, $120,000 was recorded as an intangible asset for the fair
         value of a favorable option to acquire land and because the acquisition
         of ReEnergy was not deemed to be an acquisition of a business, the
         remaining purchase price of $852,250 was recorded as an expense for
         services rendered in connection with a feasibility study. The Company
         issued stock valued at $9,803,750 for the acquisition of Kinergy. In
         addition, certain stockholders sold stock to the sole member Kinergy
         and a related party, increasing the purchase price by $1,012,000. The


                                      F-37






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


         purchase price for Kinergy totaled $10,815,750. Goodwill directly
         associated with the Kinergy acquisition therefore totaled $1,979,750.
         The ReEnergy land option will expire on December 15, 2005 and will be
         expensed at that time if not extended.


         The Kinergy trade name is determined to have an indefinite life and
         therefore, rather than being amortized, will be periodically tested for
         impairment. The distribution backlog has an estimated life of six
         months and customer relationships were estimated to have a ten-year
         life and, as a result, will be amortized accordingly, unless otherwise
         impaired at an earlier time.

         In connection with the Share Exchange Transaction, Pacific Ethanol
         Delaware (i) transferred DriverShield CRM Corp., a wholly-owned
         subsidiary of Pacific Ethanol Delaware, to Barry Siegel, the former
         Chairman of the Board, President and Chief Executive Officer of Pacific
         Ethanol Delaware, (ii) issued 400,000 shares of Pacific Ethanol
         Delaware's common stock to Mr. Siegel and 200,000 shares of Pacific
         Ethanol Delaware's common stock to Philip B. Kart, Pacific Ethanol
         Delaware's former Senior Vice President, Chief Financial Officer and
         Secretary, and (iii) executed Confidentiality, Non-Competition,
         Non-Solicitation and Consulting Agreements with Messrs. Siegel and
         Kart, in full consideration for the agreement of each of Messrs. Siegel
         and Kart to relinquish cash payments that otherwise would be due to
         each of them under their respective employment agreements with Pacific
         Ethanol Delaware as a result of the closing of the Share Exchange
         Transaction. In addition, Pacific Ethanol Delaware sold Sentaur Corp.,
         a wholly-owned subsidiary of Pacific Ethanol Delaware, to Mr. Siegel
         for the cash sum of $5,000.

         Immediately prior to the closing of the Share Exchange Transaction, the
         founders sold these shares at the agreed upon price to CMCP. The
         contribution of these shares is accounted for as a capital
         contribution. However, because the shares were issued as a finder's fee
         in a private offering (See Note 8), the related expense is offset
         against the proceeds received, resulting in no effect on equity.

         Immediately prior to the closing of the Share Exchange Transaction,
         certain stockholders of the Company sold an aggregate of 250,000 shares
         of the Company's common stock owned by them to the then-Chief Executive
         Officer of Accessity at $0.01 per share to compensate him for
         facilitating the closing of the Share Exchange Transaction. The
         contribution of these shares is accounted for as a capital
         contribution. However, because the shares are deemed issued to
         Accessity in connection with the Share Exchange Transaction, the
         related expense is offset against the cash received from Accessity,
         resulting in no effect on equity.

         Immediately prior to the closing of the Share Exchange Transaction, a
         stockholder of the Company sold 200,000 shares of the Company's common
         stock to the individual members of ReEnergy at $.01 per share, to
         compensate them for facilitating the closing of the Share Exchange
         Transaction. The contribution of these shares resulted in additional
         non-cash services rendered in connection with feasibility study expense
         of $506,000.

         Immediately prior to the closing of the Share Exchange Transaction, a
         founder of the Company sold 300,000 shares of the Company's common
         stock to Neil Koehler, the sole member of Kinergy and an officer and
         director of the Company, at $.01 per share to compensate him for
         facilitating the closing of the Share Exchange Transaction. The
         contribution of these shares resulted in additional Kinergy goodwill of
         $759,000.


                                      F-38






                      PACIFIC ETHANOL, INC. AND SUBSIDIARY

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



         Immediately prior to the closing of the Share Exchange Transaction, a
         founder of the Company sold 100,000 shares of the Company's common
         stock to Tom Koehler, a member of ReEnergy and a related party of the
         sole member of Kinergy, at $.01 per share to compensate him for
         facilitating the closing of the Share Exchange Transaction. The
         contribution of these shares resulted in additional Kinergy goodwill of
         $253,000.


         RELATED PARTY NOTES PAYABLE - Pursuant to the terms of the Share
         Exchange Transaction, Kinergy distributed to its sole member in the
         form of a promissory note, in the amount of $ 2,095,614 Kinergy's net
         worth as set forth on Kinergy's balance sheet prepared in accordance
         with GAAP, as of March 23, 2005. A holdback amount of $100,000 for 30
         days was provided to allow Kinergy to settle its accounts. In April
         2005, Kinergy paid the balance of its net worth, up to the holdback
         amount of $100,000.

         Pursuant to the terms of the Share Exchange Transaction, ReEnergy
         distributed to its members in the form of a promissory note in the
         amount of $1,439 ReEnergy's net worth as set forth on ReEnergy's
         balance sheet prepared in accordance with GAAP, as of March 23, 2005.

         Effective March 30, 2005, the personal guaranty for up to a maximum
         amount of $1,000,000 granted by an individual shareholder of the
         Company with respect to the convertible promissory note issued to LDI
         was terminated.

         STOCK OPTIONS - One outstanding option granted to an employee of the
         Company to acquire 25,000 shares of common stock vested on March 23,
         2005 and was converted into a warrant. Non-cash compensation expense of
         $232,250 was recognized to record the fair value of the warrant.

         NON-CASH COMPENSATION - Pursuant to a consulting agreement (See Note
         8), upon completion of the Share Exchange Transaction, the Company
         issued warrants to the consultant to purchase 230,000 additional shares
         of common stock that will vest ratably over a period of two years. The
         warrants were recognized at the fair value as of the start of business
         on March 24, 2005 in the amount of $2,139,000. The Company recorded
         non-cash expense of $20,511 for consulting services vested during the
         period from March 24, 2005 to March 31, 2005. The unvested warrants in
         the amount of $2,118,489 will vest ratably at $89,125 per month over
         the remainder of the two year period.

         SERIES A PREFERRED STOCK - Effective May 17, 2005, the Company's
         articles of incorporation were amended and restated, which amendment
         and restatement had the effect of eliminating the Company's previously
         authorized shares of Series A Preferred Stock and changing its name to
         Pacific Ethanol California, Inc.


                                      F-39






             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


May 23, 2005

To the Member
Kinergy Marketing, LLC
Davis, California

We have audited the balance sheets of Kinergy Marketing, LLC (the "Company") as
of December 31, 2004, 2003 and 2002, and the related statements of income and
member's equity (deficit) and cash flows for each of the years then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Kinergy Marketing, LLC as of
December 31, 2004, 2003 and 2002, and the results of its operations and its cash
flows for the years then ended, in conformity with U.S. generally accepted
accounting principles.



/S/ HEIN & ASSOCIATES LLP


                                      F-40







 
                                       KINERGY MARKETING LLC

                                           BALANCE SHEETS


                                                                    As of December 31,
                                                             2004           2003          2002
                                                          ----------     ----------     ----------
                          ASSETS
                          ------

CURRENT ASSETS:
   Cash and cash equivalents                              $  674,195     $       --     $  231,682
   Accounts receivable, related party receivable,
     $361,287, $607,765 and $0 for 2004, 2003 and 2002,
     respectively                                          2,010,531      2,583,287        411,854
   Inventories                                               404,833        474,388        119,126
   Deposit on product in transit                             428,358             --             --
                                                          ----------     ----------     ----------

     Total current assets                                  3,517,917      3,057,675        762,662

PROPERTY, PLANT AND EQUIPMENT, net                             6,564          2,124          3,017
                                                          ----------     ----------     ----------

TOTAL ASSETS                                              $3,524,481     $3,059,799     $  765,679
                                                          ==========     ==========     ==========

LIABILITIES AND MEMBER'S EQUITY (DEFICIT)
-----------------------------------------

CURRENT LIABILITIES:
   Accounts payable                                       $1,106,712     $1,710,879     $       --
   Bank overdraft                                                 --         59,668        781,421
   Other Liabilities                                           3,261             --             --
   Payable to related party                                       --        200,000             --
                                                          ----------     ----------     ----------

     Total Current liabilities                             1,109,973      1,970,547        781,421

COMMITMENTS AND CONTINGENCIES (Notes 4 and 6)

MEMBER'S EQUITY (DEFICIT)                                  2,414,508      1,089,252        (15,742)
                                                          ----------     ----------     ----------

TOTAL LIABILITIES AND MEMBER'S EQUITY (DEFICIT)           $3,524,481     $3,059,799     $  765,679
                                                          ==========     ==========     ==========


             THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                               F-41






                                          KINERGY MARKETING LLC

                           STATEMENTS OF INCOME AND MEMBER'S EQUITY (DEFICIT)



                                                                   For the years ended
                                                                       December 31,
                                                       ------------------------------------------------
                                                           2004              2003              2002
                                                       ------------      ------------      ------------

NET SALES, RELATED PARTY SALES, $10,919,801,
  $6,923,376 AND $1,317,385 FOR 2004, 2003 AND 2002,
  RESPECTIVELY                                         $ 82,790,404      $ 35,539,636      $ 15,280,424

COST OF GOODS SOLD                                       79,580,897        33,982,527        14,945,170
                                                       ------------      ------------      ------------

GROSS PROFIT                                              3,209,507         1,557,109           335,254

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES                275,588           169,582            93,725
                                                       ------------      ------------      ------------

OPERATING INCOME                                          2,933,919         1,387,527           241,529

OTHER INCOME (EXPENSE):
   Interest income (expense)                                 (3,537)              267             4,815
   Other income (expense)                                    (1,300)          (10,800)           (1,550)
                                                       ------------      ------------      ------------
     Total other income (expense)                            (4,837)          (10,533)            3,265
                                                       ------------      ------------      ------------

NET INCOME                                                2,929,082         1,376,994           244,794

MEMBER'S EQUITY (DEFICIT)
beginning of period                                       1,089,252           (15,742)          199,464

MEMBER'S DISTRIBUTIONS                                   (1,603,826)         (272,000)         (460,000)
                                                       ------------      ------------      ------------

MEMBER'S EQUITY (DEFICIT)
end of period                                          $  2,414,508      $  1,089,252      $    (15,742)
                                                       ============      ============      ============


             THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                                  F-42






                              KINERGY MARKETING LLC

                            STATEMENTS OF CASH FLOWS


                                                                              For the years ended
                                                                                 December 31,
                                                         2004              2003            2002
                                                      -----------      -----------      -----------

Cash Flows From Operating Activities:
   Net income                                         $ 2,929,082      $ 1,376,994      $   244,794

   Adjustments to reconcile net income to net
    cash provided by (used in)
    operating activities:
     Depreciation                                             253              893              627
     Changes in operating assets and liabilities:
       Accounts receivable                                572,756       (2,171,433)          17,531
       Inventories                                         69,555         (355,262)         (60,411)
       Deposit on product in transit                     (428,358)              --               --
       Bank overdraft                                     (59,668)          59,668               --
       Accounts payable                                  (604,167)         929,458         (190,605)
       Other liabilities                                    3,261               --               --
                                                      -----------      -----------      -----------

Net cash provided by (used in) operating
  activities                                            2,482,714         (159,682)          11,936
                                                      -----------      -----------      -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchases of property and equipment                     (4,693)              --           (2,204)
                                                      -----------      -----------      -----------

Net cash used in investing activities                      (4,693)              --           (2,204)
                                                      -----------      -----------      -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from related party note payable                    --          200,000               --
   Payments on related party note payable                (200,000)              --               --
   Distributions to member                             (1,603,826)        (272,000)        (460,000)
                                                      -----------      -----------      -----------

Net cash used in financing activities                  (1,803,826)         (72,000)        (460,000)
                                                      -----------      -----------      -----------

NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS                                             674,195         (231,682)        (450,268)
                                                      -----------      -----------      -----------

CASH AND CASH EQUIVALENTS,
   beginning of period                                         --          231,682          681,950

CASH AND CASH EQUIVALENTS, end of period              $   674,195      $        --      $   231,682
                                                      ===========      ===========      ===========

SUPPLEMENTAL INFORMATION:
   Interest paid                                      $     5,519      $        --      $        --
                                                      ===========      ===========      ===========
   Income taxes paid                                  $       800      $       800      $     2,400
                                                      ===========      ===========      ===========


             THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                                  F-43







                              KINERGY MARKETING LLC

                          NOTES TO FINANCIAL STATEMENTS


1.       ORGANIZATION AND NATURE OF OPERATIONS:
         --------------------------------------

         Kinergy Marketing, LLC, (the "Company") was incorporated as a limited
         liability company on September 13, 2000, under the laws of the state of
         Oregon, to acquire and distribute ethanol fuel in California, Nevada,
         Arizona and Oregon. The Company is located in Davis, California.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
         -------------------------------------------

         CASH AND CASH EQUIVALENTS - For financial statement purposes, the
         Company considers all highly liquid investments with original
         maturities of three months or less to be cash equivalents.

         ALLOWANCE FOR DOUBTFUL ACCOUNTS - The Company maintains an allowance
         for doubtful accounts for estimated losses resulting from the inability
         of its customers to make required payments. The allowance is determined
         through an analysis of the aging of accounts receivable and assessments
         of risk that are based on historical trends and an evaluation of the
         impact of current and projected economic conditions. The Company
         evaluates the past-due status of its accounts receivable based on
         contractual terms of sale. If the financial condition of the Company's
         customers were to deteriorate, resulting in an impairment of their
         ability to make payments, additional allowances may be required. At
         December 31, 2004, 2003 and 2002, management of the Company believed
         that all receivables were collectible, and thus an allowance for bad
         debt was not established. The Company had no bad debt expense for the
         years ended December 31, 2004, 2003 and 2002.

         INVENTORY - Inventory consists of bulk ethanol fuel and is valued at
         the lower of cost or market; cost being determined on a first-in
         first-out basis. Shipping and handling costs are classified as a
         component of cost of goods sold in the accompanying statements of
         income and member's equity.

         PROPERTY, PLANT AND EQUIPMENT - Property and equipment is recorded at
         cost. Depreciation of property and equipment is computed using the
         straight-line method over the estimated useful lives from 3 to 5 years.
         The cost of normal maintenance and repairs is charged to operations as
         incurred. Material expenditures that increase the life of an asset are
         capitalized and depreciated over the estimated remaining useful life of
         the asset. The cost of fixed assets sold, or otherwise disposed of, and
         the related accumulated depreciation or amortization are removed from
         the accounts, and any resulting gains or losses are reflected in
         current operations.

         IMPAIRMENT OF LONG-LIVED ASSETS - In the event that facts and
         circumstances indicate that the cost of long-lived assets used in
         operations might be impaired, an evaluation of recoverability would be
         performed. If an evaluation were required, the estimated undiscounted
         cash flows estimated to be generated by those assets would be compared
         to their carrying amounts to determine if a write-down to market value
         or discounted cash flows is required.

         REVENUE RECOGNITION - The Company recognizes revenue upon delivery of
         ethanol to customers' designated ethanol tank. Shipments are made to
         customers both directly from suppliers and from the Company's
         inventory. Shipment modes are by truck or rail. Ethanol that is shipped
         by rail originates primarily in the Midwest and takes from 10 to 14
         days from departure of shipment, for delivery to the customer or to one
         of four terminals in California and Oregon. Trucks are used for local
         deliveries and such deliveries are completed the same day as shipment.


                                      F-44






                              KINERGY MARKETING LLC

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


         INCOME TAXES - As a limited liability company, the Company is generally
         not subject to federal and state income taxes directly. Rather, each
         member is subject to federal and state income taxes based on its share
         of the Company's income or loss.

         USE OF ESTIMATES - The preparation of financial statements in
         conformity with accounting principles generally accepted in the United
         States requires management to make estimates and assumptions that
         affect the amounts reported in the financial statements and
         accompanying notes. Actual results could differ from those estimates.

         FAIR VALUE OF FINANCIAL INSTRUMENTS - The estimated fair values for
         financial instruments are determined at discrete points in time based
         on relevant market information. These estimates involve uncertainties
         and cannot be determined with precision.

         The following methods and assumptions were used in estimating the
         indicated fair values of the Company's financial instruments:
                  o        Cash and cash equivalents, accounts receivable and
                           accounts payable: The carrying amounts approximate
                           fair value because of the short maturity of those
                           instruments.
                  o        Debt: The fair value of the Company's debt is
                           estimated based on current rates offered to the
                           Company for similar debt and approximates carrying
                           value.

         CONCENTRATION OF CREDIT RISK - Financial instruments that subject the
         Company to credit risk consist of cash balances maintained in excess of
         federal depository insurance limits and accounts receivable, which have
         no collateral or security. The accounts maintained by the Company at
         financial institutions are insured by the Federal Deposit Insurance
         Corporation (FDIC) up to $100,000. At December 31, 2004 the uninsured
         balance was $1,091,967 and at December 31, 2003 and 2002, there were no
         uninsured balances. The Company has not experienced any losses in such
         accounts and believes it is not exposed to any significant risk of loss
         on cash.

         Credit risk represents the accounting loss that would be recognized at
         the reporting date if counterparties failed completely to perform as
         contracted. Concentrations of credit risk (whether on or off balance
         sheet) that arise from financial instruments exist for groups of
         customers or counterparties when they have similar economic
         characteristics that would cause their ability to meet contractual
         obligations to be similarly affected by changes in economic or other
         conditions described below.

         Financial instruments that potentially subject the Company to
         concentrations of credit risk consist of accounts receivable, which
         have no collateral or security. The Company sells ethanol fuel on
         account to select companies located in California, Nevada, Arizona and
         Oregon. During the year ended December 31, 2004, the Company had sales
         to four customers that represented 13%, 12%, 12% and 12% of net sales.
         During the year ended December 31, 2003, the Company had sales to four
         customers that represented 20%, 14%, 13% and 10% of net sales. During
         the year ended December 31, 2002, the Company had sales to three
         customers that represented 34%, 24%, and 11% of net sales. As of
         December 31, 2004, 2003 and 2002, the Company had receivables of
         approximately $865,175, $1,337,240, and $338,256 from these customers,


                                      F-45






                              KINERGY MARKETING LLC

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


         representing, in the aggregate, 43%, 52% and 82%, respectively, of
         total accounts receivable. The Company performs periodic credit
         evaluations of its ongoing customers and generally does not require
         collateral. Credit losses have traditionally been minimal and such
         losses have been within management's expectations.

         RISKS AND UNCERTAINTIES - The Company purchases ethanol fuel from
         companies located primarily in the Midwest. During the year ended
         December 31, 2004, the Company purchased ethanol from three vendors
         that represented 27%, 23% and 14% of all purchases. During the year
         ended December 31, 2003, the Company purchased ethanol from three
         vendors that represented 44%, 27% and 15% of all purchases. During the
         year ended December 31, 2002, the Company purchased ethanol from two
         vendors that represented 60% and 34% of all purchases.

         LIMITATION ON LIABILITY - Members are generally not liable for the
         debts, obligations or liabilities of the Company.

3.       RELATED PARTY NOTE PAYABLE:
         ---------------------------

         On November 5, 2003, the Company executed an unsecured note payable in
         the amount of $200,000 payable to Pacific Ethanol, Inc., a California
         corporation ("PEI California"), which bears an annual interest of 5%.
         The note and related accrued interest was due in one payment on January
         4, 2004. On January 23, 2004, the Company paid the principal balance
         plus accrued interest of $2,164 on the note payable to PEI California.
         The sole member of the Company is an officer and director of PEI
         California.

4.       COMMITMENTS AND CONTINGENCIES:
         ------------------------------

         OPEN LETTERS-OF-CREDIT - On June 3, 2002, as amended on September 30,
         2003, the Company was issued an Irrevocable Standby Letter of Credit by
         Bank of Portland, for any sum not to exceed a total of $200,000. The
         designated beneficiary is Archer Daniels Midland Co., a vendor of the
         Company, and the letter is valid through March 31, 2004. On March 31,
         2004, the Company was issued an Irrevocable Standby Letter of Credit by
         Washington Mutual Bank, FA, for any sum not to exceed a total of
         $200,000. The designated beneficiary is Archer Daniels Midland Co., a
         vendor of the Company, and the letter was valid through September 30,
         2004.

         On December 4, 2002, as amended on September 30, 2003, the Company was
         issued an Irrevocable Standby Letters of Credit by Bank of Portland,
         for any sum not to exceed a total of $200,000. The designated
         beneficiary is Chief Ethanol Fuels, Inc., a vendor of the Company, and
         the letter is valid through March 31, 2004. On March 31, 2004, the
         Company was issued an Irrevocable Standby Letter of Credit by
         Washington Mutual Bank, FA, for any sum not to exceed a total of
         $300,000. The designated beneficiary is Chief Ethanol Fuels, Inc., a
         vendor of the Company, and the letter was valid through September 30,
         2004.

         On October 1, 2004, the Company was issued an Irrevocable Standby
         Letter of Credit by Comerica Bank, for any sum not to exceed a total of
         $300,000. The designated beneficiary is a vendor of the Company, and
         the letter was valid through March 31, 2005. (See Note 6)


                                      F-46






                              KINERGY MARKETING LLC

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


         On October 1, 2004, the Company was issued an Irrevocable Standby
         Letter of Credit by Comerica Bank, for any sum not to exceed a total of
         $300,000. The designated beneficiary is a vendor of the Company, and
         the letter was valid through March 31, 2005. (See Note 6)

         At December 31, 2004, 2003 and 2002 there was no debt outstanding
         related to these open letters of credit.

         LINE OF CREDIT - On March 22, 2004, the Company entered into a
         $2,000,000 revolving line of credit with Washington Mutual Bank, FA
         which was terminated on September 24, 2004. The line is collateralized
         by inventory, receivables and general intangibles of the Company.

         On September 24, 2004, the Company entered into a $2,000,000 revolving
         line of credit with Comerica Bank which expires on October 5, 2005.
         This line replaced the Washington Mutual Bank line and is
         collateralized by inventory, receivables and general intangibles of the
         Company. The line of credit is personally guaranteed by Neil Koehler,
         sole member of the Company. There were no outstanding borrowings as of
         December 31, 2004.

         TERMINAL CONTRACT - The Company is party to four terminal contracts
         relating to the storage of ethanol. The contracts expire on different
         dates, ranging from March 31, 2005 through October 31, 2005, and are
         renewable on a year-to-year basis at end of the term. All four
         agreements are cancelable by either party at the end of the base term,
         or with 30 - 90 days notice prior to the end of any extended term. Fees
         associated with these contracts vary, and are dependent either on the
         volume of product in storage or on the volume of product delivered. One
         of the terminals charges a minimum monthly fee of $1,004 in addition to
         the variable rate. Storage fees paid to these terminals were $117,526,
         $24,742, and $12,590 for December 31, 2004, 2003 and 2002,
         respectively, and are recorded as cost of goods sold in the
         accompanying statements of income and member's equity.

         PURCHASE COMMITMENTS - During 2004, 2003 and 2002, the Company entered
         into six-month purchase contracts with its major vendors to acquire
         certain quantities of ethanol, at specified prices. The contracts run
         from April through September, and from October through March. On
         October 1, 2004, the contracts were renewed and renegotiated to extend
         through March 31, 2005. The outstanding balance on the new contracts
         was $16,663,287 at December 31, 2004.

         SALES COMMITMENTS - During 2004, 2003 and 2002, the Company entered
         into six-month sales contracts with its major customers to sell certain
         quantities of ethanol, at specified prices. The contracts run from
         April through September, and from October through March. On October 1,
         2004, the contracts were renewed and renegotiated to extend through
         March 31, 2005. The outstanding balance on the new contracts was
         $22,757,891 at December 31, 2004.

         OPERATING LEASES - The Company leases office space in Davis,
         California. The Company entered into a 12 month lease on December 1,
         2004 at a rate of $1,120 per month. The Company also continues to rent
         the prior existing office space month-to-month with plans to vacate in
         2005. Total rent paid for the years ended December 31, 2004, 2003 and
         2002 was $4,320, $3,070 and $2,890 respectively.


                                      F-47






                              KINERGY MARKETING LLC

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


5.       RELATED PARTY TRANSACTIONS:
         ---------------------------

         For the year ended December 31, 2003, the Company paid consulting fees
         of approximately $10,000 to Kinergy Resources, LLC, an entity owned in
         part by the Company's sole member. There were no payments made to
         Kinergy Resources, LLC during the year ended December 31, 2004 or 2002.

         During the years ended December 31, 2004, 2003 and 2002, the Company
         paid accounting fees totaling $20,798, $24,000 and $32,000 respectively
         to Kinergy, LLC, a company owned by a relative of the Company's sole
         member.

         The Company paid consulting fees related to market development, sales
         support, regulatory and governmental affairs of $110,000 and $15,000
         and to a relative of the Company's sole member for the years ended
         December 31, 2004 and 2003, respectively. There were no such fees paid
         during the year ended December 31, 2002.

         On August 31, 2004, the Company reimbursed PEI California, a related
         party, for audit fees paid on behalf of the Company.

6.       SUBSEQUENT EVENTS:
         ------------------

         LETTERS OF CREDIT - On April 1, 2005, the Company renewed an
         Irrevocable Standby Letter of Credit by Comerica Bank, for any sum not
         to exceed a total of $400,000. The designated beneficiary is a vendor
         of the Company, and the letter is valid through September 30, 2005.

         On April 1, 2005, the Company renewed an Irrevocable Standby Letter of
         Credit by Comerica Bank, for any sum not to exceed a total of $300,000.
         The designated beneficiary is a vendor of the Company, and the letter
         is valid through September 30, 2005.

         SALE OF THE COMPANY - The Company and its sole member are parties to a
         Share Exchange Agreement with Pacific Ethanol, Inc, a Delaware
         corporation ("Pacific Ethanol Delaware"), PEI California, the
         shareholders of PEI California, ReEnergy, LLC, a California limited
         liability company ("ReEnergy"), and the holders of the membership
         interests of ReEnergy, pursuant to which the Company was acquired on
         March 23, 2005. All of the issued and outstanding shares of common
         stock of PEI California and all of the outstanding membership interests
         of each of the Company and ReEnergy were acquired by Pacific Ethanol
         Delaware. Immediately prior to the consummation of the share exchange
         transaction, Pacific Ethanol Delaware's predecessor, Accessity Corp., a
         New York corporation ("Accessity"), reincorporated in the State of
         Delaware under the name Pacific Ethanol, Inc. through a merger of
         Accessity with and into its then-wholly-owned Delaware subsidiary named
         Pacific Ethanol, Inc., which was formed for the purpose of effecting
         the reincorporation. The Company is now a wholly-owned subsidiary of
         Pacific Ethanol Delaware.


                                      F-48






             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


May 23, 2005

To the Members
ReEnergy LLC
Davis, California


We have audited the balance sheets of ReEnergy LLC (the "Company") as of
December 31, 2004, 2003 and 2002, and the related statements of operations,
members' equity (deficit) and cash flows for each of the years then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of ReEnergy LLC as of December 31,
2004, 2003 and 2002, and the results of its operations and its cash flows for
the years then ended, in conformity with U.S. generally accepted accounting
principles.


/S/ HEIN & ASSOCIATES LLP


                                      F-49






                                  REENERGY LLC

                                 BALANCE SHEETS


                                                       As of December 31,
                                                 -------------------------------
                                                  2004        2003        2002
                                                 -------     -------     -------
                                     ASSETS
                                     ------

CURRENT ASSETS
Cash                                             $ 2,739     $12,739     $42,770
                                                 -------     -------     -------

TOTAL ASSETS                                     $ 2,739     $12,739     $42,770
                                                 =======     =======     =======

                        LIABILITIES AND MEMBERS' EQUITY
                        -------------------------------

CURRENT LIABILITIES
   Accounts payable                              $   154     $    --     $10,428

COMMITMENT (Note 4)                                                           --

MEMBERS' EQUITY
   Members' Equity                                 2,585      12,739      32,342
                                                 -------     -------     -------

TOTAL LIABILITIES AND MEMBERS' EQUITY            $ 2,739     $12,739     $42,770
                                                 =======     =======     =======


              THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE
                             FINANCIAL STATEMENTS.


                                      F-50






                                  REENERGY LLC

                            STATEMENTS OF OPERATIONS


                                             For the years ended December 31,
                                           -------------------------------------
                                             2004          2003          2002
                                           --------      --------      --------
NET SALES                                  $     --      $     --      $     --
                                           --------      --------      --------

COST OF SALES                                    --            --            --

GROSS PROFIT                                     --            --            --

SELLING, GENERAL AND
  ADMINISTRATIVE EXPENSES                     9,854        48,803        30,720
                                           --------      --------      --------

OPERATING LOSS                               (9,854)      (48,803)      (30,720)

PROVISION FOR INCOME TAXES                     (800)         (800)         (800)
                                           --------      --------      --------

NET LOSS                                   $(10,654)     $(49,603)     $(31,520)
                                           ========      ========      ========


              THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE
                             FINANCIAL STATEMENTS.


                                      F-51







                                                         REENERGY LLC
                                           STATEMENTS OF MEMBERS' EQUITY (DEFICIT)
                                        FOR THE YEARS ENDED DECEMBER 31, 2003 AND 2004


                                                                  Members
                                   -----------------------------------------------------------------------------------------
                                                         Kinergy
                                   Flin-Mac, Inc.     Resources LLC      Kent Kaulfus        Tom Koehler           Total
                                   -------------      -------------      -------------      -------------      -------------
                                                                                                
Balances, December 31, 2001 as
  previously reported              $       2,077      $       2,078      $          --      $          --      $       4,155
   Prior Period Adjustment                (1,346)            (1,347)                --                 --             (2,693)
                                   -------------      -------------      -------------      -------------      -------------
Balances, January 1, 2002 as
  restated                                   731                731                 --                 --              1,462
   Contributions                          31,200             31,200                 --                 --             62,400
   Net loss                              (15,760)           (15,760)                --                 --            (31,520)
                                   -------------      -------------      -------------      -------------      -------------
Balances, December 31, 2002               16,171             16,171                 --                 --             32,342

   Contributions                          15,000             15,000                 --                 --             30,000
   Net loss                              (16,534)           (16,534)           (16,535)                --            (49,603)
                                   -------------      -------------      -------------      -------------      -------------
Balances, December 31, 2003               14,637             14,637            (16,535)                --             12,739
   Contributions                              --                 --                 --                500                500
   Net loss                               (2,503)            (2,503)            (2,503)            (3,145)           (10,654)
                                   -------------      -------------      -------------      -------------      -------------

Balances, December 31, 2004        $      12,134      $      12,134      $     (19,038)     $      (2,645)     $       2,585
                                   =============      =============      =============      =============      =============


                          THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                                            F-52






                                  REENERGY LLC

                            STATEMENTS OF CASH FLOWS



                                                      For the years ended December 31,
                                                    ------------------------------------
                                                      2004          2003          2002
                                                    --------      --------      --------
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                         $(10,654)     $(49,603)     $(31,520)

   Adjustments to reconcile net loss
     to net cash used in operating activities:
   Changes in operating assets and liabilities:
     Accounts Payable                                    154       (10,428)       10,428
                                                    --------      --------      --------
       Net cash used in
         operating activities                        (10,500)      (60,031)      (21,092)
                                                    --------      --------      --------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Contributed capital                                   500        30,000        62,400
                                                    --------      --------      --------
       Net cash provided by
         financing activities                            500        30,000        62,400
                                                    --------      --------      --------

NET INCREASE (DECREASE) IN CASH                      (10,000)      (30,031)       41,308

CASH, beginning of period                             12,739        42,770         1,462
                                                    --------      --------      --------

CASH, end of period                                 $  2,739      $ 12,739      $ 42,770
                                                    ========      ========      ========

SUPPLEMENTAL INFORMATION:
Income taxes paid                                   $    800      $    800      $    800
                                                    ========      ========      ========


        THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                          F-53







                                  REENERGY LLC

                          NOTES TO FINANCIAL STATEMENTS


1.       RESTATEMENT OF YEAR ENDED 2003
         ------------------------------

         Upon consideration by current management of the previous accounting
         treatment of certain expenditures in the years 2001, 2002 and 2003, in
         the amounts of $2,693, $30,333 and $48,803 respectively, it has been
         determined that such amounts, pursuant to SOP 98-5 ("Statement of
         Position 98-5 Reporting on the Costs of Start-Up Activities"), should
         be expensed rather than capitalized. These financial statements have
         been restated to account for that change.

2.       ORGANIZATION AND NATURE OF OPERATIONS:
         --------------------------------------

         ReEnergy LLC ("the Company"), a California limited liability
         corporation, was formed on October 4, 2001. ReEnergy LLC is a project
         development company formed to evaluate the feasibility of building an
         ethanol production facility in California.

3.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
         -------------------------------------------

         ESTIMATES - The preparation of financial statements in conformity with
         accounting principles generally accepted in the United States requires
         management to make estimates and assumptions that affect the amounts
         reported in the financial statements and accompanying notes. Actual
         results could differ from those estimates.

         CASH EQUIVALENTS - For financial statement purposes, the Company
         considers all highly liquid investments with original maturities of
         three months or less to be cash equivalents. There were no cash
         equivalents as of December 31, 2004, 2003 and 2002.

         LIMITATION ON LIABILITY - Members are generally not liable for the
         debts, obligations or liabilities of the Company.

         INCOME TAXES - As a limited liability company, the Company is generally
         not subject to federal and state income taxes directly. Rather, each
         member is subject to federal and state income taxes based on its share
         of the Company's income or loss.

4.       RELATED PARTY TRANSACTIONS:
         ---------------------------

         The Company has entered into a lease agreement with a member along with
         an option on 89 acres of land that is owned personally by this member.
         The member has received a 33.33% interest in ReEnergy for this option
         and his expertise in the bio-product area. The property has been
         appraised and if the option is exercised the member will receive fair
         market value for his property based on the appraised value. As of May
         2004, the member's interest was changed to 23.5%.

         On August 28, 2003, the Company entered into an agreement with Pacific
         Ethanol, Inc., a California corporation ("PEI California"), for an
         option to sell 89.3 acres in Visalia, California at a price of $12,000
         per acre for the purpose of building an ethanol production facility.

         For the year ended December 31, 2003, the Company paid consulting fees
         of $27,000 to Celilo Group an entity owned in part by one of the
         Company's members. There were no payments made to Celilo Group during
         the year ended December 31, 2004 or 2002.


                                      F-54






                                  REENERGY LLC

                    NOTES TO FINANCIAL STATEMENTS (CONTINUED)


         In May 2004, Tom Koehler, as an individual, acquired a 29.5% Membership
         interest in the Company. Mr. Koehler also holds a membership interest
         through his ownership in Kinergy Resources, LLC.

5.       SUBSEQUENT EVENTS:
         ------------------

         SALE OF THE COMPANY - The Company and its members are parties to a
         Share Exchange Agreement with Pacific Ethanol, Inc, a Delaware
         corporation ("Pacific Ethanol Delaware"), PEI California, the
         shareholders of PEI California, Kinergy Marketing, LLC, an Oregon
         limited liability company ("Kinergy"), and the holders of the
         membership interests of Kinergy, pursuant to which the Company was
         acquired on March 23, 3005. All of the issued and outstanding shares of
         common stock of PEI California and all of the outstanding membership
         interests of each of the Company and Kinergy were acquired by Pacific
         Ethanol Delaware. Immediately prior to the consummation of the share
         exchange transaction, Pacific Ethanol Delaware's predecessor, Accessity
         Corp., a New York corporation ("Accessity"), reincorporated in the
         State of Delaware under the name Pacific Ethanol, Inc. through a merger
         of Accessity with and into its then-wholly-owned Delaware subsidiary
         named Pacific Ethanol, Inc., which was formed for the purpose of
         effecting the reincorporation. The Company is now a wholly-owned
         subsidiary of Pacific Ethanol Delaware.


                                      F-55






                     INDEX TO PRO FORMA FINANCIAL STATEMENTS


Pro Forma Financial Information
-------------------------------

         On March 23, 2005, the Company completed a Share Exchange Transaction
with Accessity and the holders of the membership interests of each of Kinergy
and ReEnergy, pursuant to which Accessity acquired all of the issued and
outstanding capital stock of the Company and all of the outstanding membership
interests of Kinergy and ReEnergy. This transaction has been accounted for as a
reverse acquisition whereby the Company is the accounting acquiror.

         The unaudited pro forma combined consolidated statements of operations
do not reflect any potential cost savings that may be realized following the
acquisition. The pro forma adjustments and assumptions are based on estimates,
evaluations and other data currently available and, in the Company's opinion,
provide a reasonable basis for the fair presentation of the estimated effects
directly attributable to the acquisition and related transactions. The unaudited
pro forma combined statements of operations are provided for illustrative
purposes only and are not necessarily indicative of what the consolidated
results of operations or financial position would actually have been had the
acquisition occurred on January 1, 2004, nor do they represent a forecast of the
consolidated results of operations or financial position for any future period
or date. Pro forma condensed consolidated balance sheet data is not presented
because the balance sheets of Kinergy Marketing, LLC and ReEnergy, LLC and
related purchase accounting adjustments are consolidated and included in the
financial statements included in our quarterly report on Form 10-QSB for the
quarterly period ended June 30, 2005 filed with the Securities and Exchange
Commission on August 15, 2005. Pro forma adjustments for Accessity Corp. are not
included because they would have no material impact on the pro forma financial
information presented.

         All information contained herein should be read in conjunction with
Accessity's annual report on Form 10-KSB for the year ended December 31, 2004
and the financial statements and notes thereto, and the financial statements and
notes thereto of PEI California, Kinergy and ReEnergy included herein and the
notes to unaudited pro forma financial information included herein. The
following pro forma financial information is included in this report:


 
                                                                                                               Page
                                                                                                               ----

     Unaudited Pro Forma Combined Consolidated Statements of Operations for the
         Six Months Ended June 30, 2005........................................................................F-57

     Notes to Unaudited Pro Forma Combined Consolidated Statements of Operations for the
         Six Months Ended June 30, 2005........................................................................F-58

     Unaudited Pro Forma Combined Consolidated Statements of Operations for the
         Year Ended December 31, 2004..........................................................................F-59

     Notes to Unaudited Pro Forma Combined Consolidated Statements of Operations for the
         Year Ended December 31, 2004..........................................................................F-60



                                                  F-56






                            UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS
                                          FOR THE SIX MONTHS ENDED JUNE 30, 2005


                                                                          PACIFIC          PRO FORMA         PRO FORMA
                                      REENERGY           KINERGY          ETHANOL         ADJUSTMENTS         COMBINED
                                    ------------      ------------      ------------      ------------      ------------
                                                                                            (NOTE 1)

NET SALES                           $         --      $ 23,605,252      $ 25,116,430      $         --      $ 48,721,682

COST OF GOODS SOLD                            --       (23,207,602)      (24,917,278)               --       (48,124,880)
                                    ------------      ------------      ------------      ------------      ------------

GROSS PROFIT                                  --           397,650           199,152                --           596,802
                                    ------------      ------------      ------------      ------------      ------------
SELLING, GENERAL AND
  ADMINISTRATIVE EXPENSES                    346            72,240         1,792,668           129,615  (c)
                                                                                               190,666  (d)    2,185,535
SERVICES RENDERED IN CONNECTION
  WITH FEASIBILITY STUDY                      --                --           852,250                --           852,250
NON-CASH COMPENSATION AND
 CONSULTING FEES                                                           1,343,636           246,864  (e)    1,590,500
                                    ------------      ------------      ------------      ------------      ------------

OPERATING INCOME (LOSS)                     (346)          325,410        (3,789,402)         (567,145)       (4,031,483)

OTHER INCOME (EXPENSE):
Other income                                  --                --            26,854                --            26,854
Other (expense)                               --                --              (459)               --              (459)
Interest income (expense)                     --               616          (115,954)               --          (115,338)
                                    ------------      ------------      ------------      ------------      ------------
   Total other income (expense)               --               616           (89,559)               --           (88,943)
                                    ------------      ------------      ------------      ------------      ------------

NET INCOME (LOSS) BEFORE
  PROVISION FOR INCOME TAXES                (346)          326,026        (3,878,961)         (567,145)       (4,120,426)

PROVISION FOR INCOME TAXES                  (800)               --            (4,800)               --            (5,600)
                                    ------------      ------------      ------------      ------------      ------------
NET INCOME (LOSS)                   $     (1,146)     $    326,026      $ (3,883,761)     $   (567,145)     $ (4,126,026)
                                    ============      ============      ============      ============      ============

LOSS PER SHARE
Basic and diluted                                                       $      (0.28)                       $      (0.15)
Weighted average number of
  common shares,
  basic and diluted                                                       13,710,197        14,089,414  (a)   27,799,611


  SEE ACCOMPANYING NOTES TO UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE SIX MONTHS ENDED
                                                      JUNE 30, 2005


                                                          F-57







                          NOTES TO UNAUDITED PRO FORMA
                 COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS
                     FOR THE SIX MONTHS ENDED JUNE 30, 2005

1.       (a)      Reflects the weighted average of 14,089,414 shares issued in
                  connection with the Private Placement and Share Exchange
                  Transaction.

         (b)      Reflects the weighted average of the 14,089,414 shares in (a)
                  above, plus all options, warrants and convertible securities
                  of all the entities that would be considered common share
                  equivalents and be dilutive, aggregating 31,870,329 shares.
                  However, because the use of these would be anti-dilutive and
                  result in a lower loss per share, the presentation uses the
                  same shares as for basic weighted average and loss per share.

         (c)      To reflect compensation arrangements for the new management
                  upon the consummation of the Share Exchange Transaction.

         (d)      To record the amortization of certain acquired intangible
                  assets relating to distribution backlog and customer
                  relationships over their estimated useful lives of six months
                  and 10 years, respectively.

         (e)      To record warrants of 930,000 and 230,000 shares granted to a
                  consultant for public and investor relations during 2004,
                  which vest ratably over one year and two years, respectively,
                  and are directly associated with the Share Exchange
                  Transaction, and the related amortization of non-cash charges
                  for the year ended December 31, 2004.


                                      F-58







                            UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS
                                           FOR THE YEAR ENDED DECEMBER 31, 2004


                                                                           PACIFIC         PRO FORMA         PRO FORMA
                                      REENERGY          KINERGY            ETHANOL        ADJUSTMENTS         COMBINED
                                    ------------      ------------      ------------      ------------      ------------
                                                                                            (NOTE 1)

                                                                                             
NET SALES                           $         --      $ 82,790,404      $     19,764      $         --      $ 82,810,168

COST OF GOODS SOLD                            --       (79,580,897)          (12,523)               --       (79,593,420)
                                    ------------      ------------      ------------      ------------      ------------
GROSS PROFIT                                  --         3,209,507             7,241                --         3,216,748
                                    ------------      ------------      ------------      ------------      ------------

SELLING, GENERAL AND
  ADMINISTRATIVE EXPENSES                  9,854           275,588         1,070,010                --
                                                                                               635,000 (c)            --
                                                                                               696,000 (d)     2,686,452
SERVICES RENDERED IN CONNECTION
  WITH FEASIBILITY STUDY                      --                --                --           852,250 (g)       852,250
NON-CASH COMPENSATION AND
  CONSULTING FEES                             --                --         1,207,500         1,242,000 (e)            --
                                                                                               232,250 (f)     2,681,750
                                    ------------      ------------      ------------      ------------      ------------


OPERATING INCOME (LOSS)                   (9,854)        2,933,919        (2,270,269)       (3,657,500)       (3,003,704)

OTHER EXPENSE:
Other expense                                               (1,300)           (2,166)               --            (3,466)
Interest expense                              --            (3,537)         (528,532)               --          (532,069)
                                    ------------      ------------      ------------      ------------      ------------
    Total other expense                       --            (4,837)         (530,698)               --          (535,535)
                                    ------------      ------------      ------------      ------------      ------------
NET INCOME (LOSS) BEFORE
  PROVISION FOR INCOME TAXES              (9,854)        2,929,082        (2,800,967)       (3,657,500)       (3,659,239)

PROVISION FOR INCOME TAXES                  (800)                             (1,600)               --            (2,400)
                                    ------------      ------------      ------------      ------------      ------------
NET INCOME (LOSS)                   $    (10,654)     $  2,929,082      $ (2,802,567)     $ (3,657,500)     $ (3,541,639)
                                    ============      ============      ============      ============      ============

LOSS PER SHARE
Basic and diluted                                                       $      (0.23)                       $      (0.13)
Weighted average number of
  common shares, basic and
  diluted                                                                 12,396,895        14,089,414 (a)    26,486,309


 SEE ACCOMPANYING NOTES TO UNAUDITED PRO FORMA COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE YEAR ENDED DECEMBER
                                                         31, 2004


                                                           F-59








                          NOTES TO UNAUDITED PRO FORMA
                 COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 2004

1.       (a)      Reflects the weighted average of 14,089,414 shares to be
                  issued in connection with the Private Placement and Share
                  Exchange Transaction.

         (b)      Reflects the weighted average of the 14,089,414 shares in (a)
                  above, plus all options, warrants and convertible securities
                  of all the entities that would be considered common share
                  equivalents and be dilutive, aggregating 31,925,534 shares.
                  However, because the use of these would be anti-dilutive and
                  result in a lower loss per share, the presentation uses the
                  same shares as for basic weighted average and loss per share.

         (c)      To reflect compensation arrangements for the new management
                  upon the consummation of the Share Exchange Transaction.

         (d)      To record the amortization of certain acquired intangible
                  assets relating to distribution backlog and customer
                  relationships over their estimated useful lives of six months
                  and 10 years, respectively.

         (e)      To record warrants of 930,000 and 230,000 shares granted to a
                  consultant for public and investor relations during 2004,
                  which vest ratably over one year and two years, respectively,
                  and are directly associated with the Share Exchange
                  Transaction, and the related amortization of non-cash charges
                  for the year ended December 31, 2004.

         (f)      To record employee non-cash compensation valued at $232,250
                  for options vested into a warrant upon consummation of the
                  Share Exchange Transaction.

         (g)      To record services rendered in connection with feasibility
                  study expense related to the building of an ethanol plant in
                  Visalia, California.


                                      F-60







                              PACIFIC ETHANOL, INC.



                                   PROSPECTUS






                                     , 2005



         WE HAVE NOT AUTHORIZED ANY DEALER, SALESMAN OR OTHER PERSON TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATION OTHER THAN THOSE CONTAINED IN THIS
PROSPECTUS AND ANY ACCOMPANYING SUPPLEMENT TO THIS PROSPECTUS. YOU MUST NOT RELY
UPON ANY INFORMATION OR REPRESENTATION NOT CONTAINED IN THIS PROSPECTUS OR ANY
ACCOMPANYING PROSPECTUS SUPPLEMENT. THIS PROSPECTUS AND ANY ACCOMPANYING
SUPPLEMENT TO THIS PROSPECTUS DO NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN THE REGISTERED
SECURITIES TO WHICH THEY RELATE, NOR DO THIS PROSPECTUS AND ANY ACCOMPANYING
SUPPLEMENT TO THIS PROSPECTUS CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF
AN OFFER TO BUY SECURITIES IN ANY JURISDICTION TO ANY PERSON TO WHOM IT IS
UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION IN SUCH JURISDICTION. THE
INFORMATION CONTAINED IN THIS PROSPECTUS AND ANY ACCOMPANYING SUPPLEMENT TO THIS
PROSPECTUS IS ACCURATE AS OF THE DATES ON THEIR COVERS. WHEN WE DELIVER THIS
PROSPECTUS OR A SUPPLEMENT OR MAKE A SALE PURSUANT TO THIS PROSPECTUS OR A
SUPPLEMENT, WE ARE NOT IMPLYING THAT THE INFORMATION IS CURRENT AS OF THE DATE
OF THE DELIVERY OR SALE.










                                     PART II
                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

         The following table sets forth all expenses to be paid by the
registrant in connection with this offering. All amounts shown are estimates
except for the SEC registration fee.

         SEC registration fee                                        $ 12,154.00

         Legal fees and expenses                                               *

         Accounting fees and expenses                                          *

         Printing expenses                                                     *

         Blue sky fees and expenses                                            *

         Transfer agent and registrar fees and expenses                       --

         Miscellaneous                                            $            *
                                                                  -------------
         Total                                                    $            *
                                                                  =============
         ------------------
         *        To be provided by amendment.

ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Section 145 of the Delaware General Corporation Law authorizes a court
to award, or a corporation's board of directors to grant, indemnity to officers,
directors and other corporate agents in terms sufficiently broad to permit
indemnification under certain circumstances and subject to certain limitations,
such as if such person acted in good faith and in a manner such person
reasonably believed to be in or not opposed to the best interests of the
registrant, and with respect to any criminal proceeding, had no reasonable cause
to believe such person's conduct was unlawful.

         As permitted to Section 145 of the Delaware General Corporation Law,
the registrant's certificate of incorporation includes a provision that
eliminates the personal liability of its directors of monetary damages for
breach of their fiduciary duty as directors.

         In addition, as permitted by Section 145 of the Delaware General
Corporation Law, the bylaws of the registrant provide that:

         o        the registrant shall indemnify its directors and officers for
                  serving the registrant in those capacities or for serving
                  other business enterprises at the registrant's request, to the
                  fullest extent permitted by Delaware law;
         o        the registrant may, in its discretion, indemnify employees and
                  agents in those circumstances where indemnification is not
                  required by law;
         o        the registrant is required to advance expenses, as incurred,
                  to its directors and officers in connection with defending a
                  proceeding, except that such director or officer shall
                  undertake to repay such advance if it is ultimately determined
                  that such person is not entitled to indemnification;
         o        the rights conferred in the bylaws are not exclusive, and the
                  registrant is authorized to enter into indemnification
                  agreements with its directors, officers, employees and agents
                  and to obtain insurance to indemnify such persons; and
         o        the Registrant may not retroactively amend the bylaw
                  provisions to reduce its indemnification obligations to
                  directors, officers, employees and agents.


                                      II-1






         The registrant's policy is to enter into separate indemnification
agreements with each of its directors and officers that provide the maximum
indemnity allowed to directors and officers by Section 145 of the Delaware
General Corporation Law and which allow for additional procedural protections.
The registrant also maintains directors' and officers' insurance to insure those
persons against various liabilities.

         Registration rights agreements between the registrant and various
investors provide for cross-indemnification in connection with registration of
the registration's common stock on behalf of those investors.

         These indemnification provisions and the indemnification agreements
entered into between the registrant and its officers and directors may be
sufficiently broad to permit indemnification of the registrant's officers and
directors for liabilities (including reimbursement of expenses incurred) arising
under the Securities Act.

         Reference is made to the following documents filed as exhibits to this
registration statement regarding relevant indemnification provisions described
above and elsewhere herein.

                                                                   EXHIBIT
                  DOCUMENT                                          NUMBER
                  --------                                          ------
         Certificate of Incorporation                                 3.1
         Bylaws                                                       3.2
         Form of Indemnification Agreement                           10.8
         Form of Registration Rights Agreement                        4.1

ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES

         In March 2005, we completed the Share Exchange Transaction with the
shareholders of PEI California, and the holders of the membership interests of
each of Kinergy and ReEnergy, pursuant to which we acquired all of the issued
and outstanding capital stock of PEI California and all of the outstanding
membership interests of Kinergy and ReEnergy. In connection with the Share
Exchange Transaction, we issued an aggregate of 20,610,987 shares of common
stock to the shareholders of PEI California, 3,875,000 shares of common stock to
the limited liability company member of Kinergy and an aggregate of 125,000
shares of common stock to the limited liability company members of ReEnergy.

         In March 2005, we issued 150,000 shares of common stock to an
independent contractor for services rendered as a finder in connection with the
Share Exchange Transaction.

         In March 2005, we issued to Liviakis Financial Communications, Inc. a
warrant to purchase 230,000 shares of common stock at an exercise price of
$.0001 per share for certain investor relations and other services to be
rendered under a consulting agreement with PEI California. The warrant became
issuable upon consummation of the Share Exchange Transaction.

         In March 2005, we issued a replacement warrant to purchase 25,000
shares of common stock at an exercise price of $0.01 per share. This warrant
replaced an option issued by PEI California to an employee of PEI California in
accordance with terms of the Share Exchange Transaction.

         In March 2005, we issued to Philip B. Kart, a former officer, 200,000
shares of common stock in consideration of Mr. Kart's obligations under a
Confidentiality, Non-Competition, Non-Solicitation and Consulting Agreement that
was entered into in connection with the Share Exchange Transaction.


                                      II-2






         In March 2005, we issued to Barry Siegel, a former officer and
director, 400,000 shares of common stock in consideration of Mr. Siegel's
obligations under a Confidentiality, Non-Competition, Non-Solicitation and
Consulting Agreement that was entered into in connection with the Share Exchange
Transaction.

         On May 27, 2005 we issued 664,879 shares of common stock upon
conversion by a creditor of $997,318 in principal value of a convertible note.

         On June 23, 2005, we issued an aggregate of 70,000 shares of common
stock to two officers as signing bonuses in connection with their acceptance of
employment.


         On June 24, 2005, we issued an aggregate of 28,749 shares of common
stock to a consultant and two transferees of that consultant upon exercise of
outstanding warrants with exercise prices of $.0001 per share for total gross
proceeds of approximately $2.87.


         On July 26, 2005 we issued options to purchase an aggregate of 115,000
shares of our common stock to five of our non-employee directors at a per share
exercise price of $8.25.

         On July 28, 2005 we issued options to purchase an aggregate of 30,000
shares of our common stock to two of our non-employee directors at a per share
exercise price of $8.30.

         On August 10, 2005 we issued options to purchase an aggregate of
425,000 shares of our common stock to an executive officer at a per share
exercise price of $8.03.

         On August 10, 2005 we issued options to purchase an aggregate of 75,000
shares of our common stock to an executive placement and consultancy firm at a
per share exercise price of $8.03.

         On September 1, 2005 we issued options to purchase an aggregate of
160,000 shares of our common stock to two employees at a per share exercise
price of $6.63.

         On September 9, 2005, we issued an aggregate of 6,906 shares of common
stock to three transferees of a placement agent upon cashless exercises of
outstanding warrants, which cashless exercises resulted in the cancellation of
2,094 shares of common stock.

         On September 23, 2005, we issued 28,750 shares of common stock to a
consultant and three transferees of that consultant upon exercise of outstanding
warrants with exercise prices of $.0001 per share for total gross proceeds of
approximately $2.88.

         The issuances of our securities described above were made in reliance
upon the exemption from registration available under Section 4(2) of the
Securities Act, among others, as transactions not involving a public offering.
This exemption was claimed on the basis that these transactions did not involve
any public offering and the purchasers in each offering were accredited or
sophisticated and had sufficient access to the kind of information registration
would provide. In each case, appropriate investment representations were
obtained and stock certificates were issued with restrictive legends.


                                      II-3







ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

         (a)      EXHIBITS.

         The following exhibits are included or incorporated herein by
         reference.

   EXHIBIT
   NUMBER                               DESCRIPTION
   ------                               -----------
   2.1          Agreement and Plan of Merger dated March 23, 2005 between the
                Registrant and Accessity Corp. (1)
   2.2          Share Exchange Agreement dated as of May 14, 2004 by and among
                Accessity Corp., Pacific Ethanol, Inc., Kinergy Marketing,
                LLC, ReEnergy, LLC and the other parties named therein (1)
   2.3          Amendment No. 1 to Share Exchange Agreement dated as of July
                29, 2004 by and among Accessity Corp., Pacific Ethanol, Inc.,
                Kinergy Marketing, LLC, ReEnergy, LLC and the other parties
                named therein (1)
   2.4          Amendment No. 2 to Share Exchange Agreement dated as of
                October 1, 2004 by and among Accessity Corp., Pacific Ethanol,
                Inc., Kinergy Marketing, LLC, ReEnergy, LLC and the other
                parties named therein (1)
   2.5          Amendment No. 3 to Share Exchange Agreement dated as of
                January 7, 2005 by and among Accessity Corp., Pacific Ethanol,
                Inc., Kinergy Marketing, LLC, ReEnergy, LLC and the other
                parties named therein (1)
   2.6          Amendment No. 4 to Share Exchange Agreement dated as of
                February 16, 2005 by and among Accessity Corp., Pacific
                Ethanol, Inc., Kinergy Marketing, LLC, ReEnergy, LLC and the
                other parties named therein (1)
   2.7          Amendment No. 5 to Share Exchange Agreement dated as of March
                3, 2005 by and among Accessity Corp., Pacific Ethanol, Inc.,
                Kinergy Marketing, LLC, ReEnergy, LLC and the other parties
                named therein (1)
   3.1          Certificate of Incorporation of the Registrant (1)
   3.2          Bylaws of the Registrant (1)
   4.1          Form of Registration Rights Agreement dated effective March
                23, 2005 between Pacific Ethanol, Inc., a California
                corporation and the investors who are parties thereto (1)
   4.2          Form of Warrant dated March 23, 2005 issued by the Registrant
                to subscribers to a private placement of securities by Pacific
                Ethanol, Inc., a California corporation (1)
   4.3          Form of Placement Warrant dated March 23, 2005 issued by the
                Registrant to certain placement agents (1)

   4.4          Form of Registration Rights Agreement of various dates between
                Pacific Ethanol, Inc., a California corporation and the
                investors who are parties thereto (7)
   4.5          Form of Placement Warrant dated effective of various dates
                issued by Pacific Ethanol, Inc., a California corporation, to
                certain placement agents (7)
   4.6          Form of Registration Rights Agreement dated effective May 14,
                2004 between Pacific Ethanol, Inc., a California corporation


                                      II-4





   EXHIBIT
   NUMBER                               DESCRIPTION
   ------                               -----------
                and the investors who are parties thereto (6)
   4.7          Form of Placement Warrant dated effective May 14, 2004 issued
                by Pacific Ethanol, Inc., a California corporation, to certain
                placement agents (7)

   4.8          Form of Registration Rights Agreement of various dates between
                Pacific Ethanol, Inc., a California corporation and the
                investors who are parties thereto (6)
   4.9          Form of Warrant of various dates issued to subscribers to a
                private placement of securities of Pacific Ethanol, Inc., a
                California corporation (7)

   4.10         Warrant dated March 23, 2005 issued by the Registrant to
                Jeffrey H. Manternach (7)
   4.11         Warrant dated June 15, 2001 issued to Rotom Enterprises, Inc.
   4.12         Warrant dated February 8, 2002 issued to Rotom Enterprises, Inc.
   4.13         Warrant dated June 15, 2001 issued to Colin Winthrop & Co., Inc.
   5.1          Form of Opinion of Rutan & Tucker, LLP
   10.1         Standard Form of Design-Build Agreement and General Conditions
                Between Owner and Design-Builder dated July 7, 2003 between
                Pacific Ethanol, Inc., a California corporation and W.M. Lyles
                Co. (7)
   10.2         Contractual Amendment 1.0 dated as of May 10, 2004 between
                Pacific Ethanol, Inc., a California corporation and W.M. Lyles
                Co. (7)
   10.3         Contractual Amendment 2.0 dated as of March 18, 2005 between
                Pacific Ethanol, Inc., a California corporation and W.M. Lyles
                Co. (7)

   10.4         Confidentiality, Non-Competition, Non-Solicitation and
                Consulting Agreement dated March 23, 2005 between the
                Registrant and Barry Siegel (1)
   10.5         Confidentiality, Non-Competition, Non-Solicitation and
                Consulting Agreement dated March 23, 2005 between the
                Registrant and Philip B. Kart (1)
   10.6         Form of Confidentiality, Non-Competition and Non-Solicitation
                Agreement dated March 23, 2005 between the Registrant and each
                of Neil Koehler, Tom Koehler, William Jones, Andrea Jones and
                Ryan Turner (1)
   10.7         Confidentiality, Non-Competition and Non-Solicitation
                Agreement dated March 23, 2005 between the Registrant and Neil
                Koehler (1)
   10.8         Form of Indemnification Agreement between the Registrant and
                each of its Executive Officers and Directors (#)(1)
   10.9         Executive Employment Agreement dated March 23, 2005 between
                the Registrant and Neil Koehler (#)(1) 10.10 Executive
                Employment Agreement dated March 23, 2005 between the
                Registrant and Ryan Turner (#)(1) 10.11 Stock Purchase
                Agreement and Assignment and Assumption Agreement dated March
                23, 2005 between the Registrant and Barry Siegel (1)
   10.12        Letter Agreement dated March 23, 2005 between the Registrant
                and Neil Koehler (1) 10.13 Assignment of Term Loan Agreement
                and Deed of Trust dated March 23, 2005 between the Registrant,
                Lyles Diversified, Inc. and the other parties named therein
                (1)
   10.14        Term Loan Agreement dated June 16, 2003 and Deed of Trust
                dated June 20, 2003 between Pacific Ethanol, Inc., a
                California corporation and Lyles Diversified, Inc. (1)


                                    II-5





   EXHIBIT
   NUMBER                               DESCRIPTION
   ------                               -----------
   10.15        Ethanol Purchase and Marketing Agreement dated March 4, 2005
                between Kinergy Marketing, LLC and Phoenix Bio-Industries, LLC
                (2)
   10.16        2004 Stock Option Plan (3)
   10.17        Amended 1995 Stock Option Plan (4)
   10.18        Warrant dated March 23, 2005 issued by the Registrant to
                Liviakis Financial Communications, Inc. (1)
   10.19        Executive Employment Agreement dated August 10, 2005 between
                the Registrant and William G. Langley (#)(5)

   10.20        Ethanol Marketing Agreement dated as of August 31, 2005 by and
                between Kinergy Marketing, LLC and Front Range Energy, LLC (8)
   21.1         Subsidiaries of the Registrant
   23.1         Consent of Independent Registered Public Accounting Firm
   23.2         Consent of Rutan & Tucker, LLP (contained in Exhibit 5.1)
   24.1         Power of Attorney (7)

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

*        To be filed by amendment.
(#)      Management contract or compensatory plan, contract or arrangement
         required to be filed as an exhibit.
(1)      Filed as an exhibit to the Registrant's current report on Form 8-K for
         March 23, 2005 filed with the Securities and Exchange Commission on
         March 29, 2005 and incorporated herein by reference.
(2)      Filed as an exhibit to the Registrant's quarterly report on Form 10-QSB
         for March 31, 2005 (File No. 0-21467) filed with the Securities and
         Exchange Commission on May 23, 2005 and incorporated herein by
         reference.
(3)      Filed as an exhibit to the Registrant's Registration Statement on Form
         S-8 (Reg. No. 333-123538) filed with the Securities and Exchange
         Commission on March 24, 2005 and incorporated herein by reference.
(4)      Filed as an exhibit to the Registrant's annual report Form 10-KSB for
         December 31, 2002 (File No. 0-21467) filed with the Securities and
         Exchange Commission on March 31, 2003 and incorporated herein by
         reference.
(5)      Filed as an exhibit to the Registrant's current report on Form 8-K for
         August 10, 2005 filed with the Securities and Exchange Commission on
         August 16, 2005 and incorporated herein by reference.

(6)      The Form of the Registration Rights Agreement was filed as Exhibit 4.4
         to the Registrant's Registration Statement on Form S-1 (Reg. No.
         333-127714) filed with the Securities and Exchange Commission on August
         19, 2005 and incorporated herein by reference.
(7)      Filed as an exhibit to the Registrant's Registration Statement on Form
         S-1 (Reg. No. 333-127714) filed with the Securities and Exchange
         Commission on August 19, 2005 and incorporated herein by reference.
(8)      Filed as an exhibit to the Registrant's current report on Form 8-K for
         August 31, 2005 filed with the Securities and Exchange Commission on
         September 7, 2005 and incorporated herein by reference.


                                      II-6






ITEM 17.  UNDERTAKINGS

         The undersigned registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this registration statement:

                  (i) To include any prospectus required by Section 10(a)(3) of
         the Securities Act of 1933;

                  (ii) To reflect in the prospectus any facts or events arising
         after the effective date of the registration statement (or the most
         recent post-effective amendment thereof) which, individually or in the
         aggregate, represent a fundamental change in the information set forth
         in the registration statement. Notwithstanding the foregoing, any
         increase or decrease in volume of securities offered (if the total
         dollar value of securities offered would not exceed that which was
         registered) and any deviation from the low or high end of the estimated
         maximum offering range may be reflected in the form of prospectus filed
         with the Commission pursuant to Rule 424(b) if, in the aggregate, the
         changes in volume and price represent no more than a 20 percent change
         in the maximum aggregate offering price set forth in the "Calculation
         of Registration fee" table in the effective registration statement; and

                  (iii) To include any material information with respect to the
         plan of distribution not previously disclosed in the registration
         statement or any material change to such information in the
         registration statement.

         (2) That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial BONA
FIDE offering thereof.

         (3) To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the offering.

         The undersigned registrant hereby undertakes that:

         (1) For purposes of determining any liability under the Securities Act,
the information omitted from the form of prospectus filed as part of this
registration statement in reliance upon Rule 430A and contained in the form of
prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act shall be deemed to be part of this registration
statement as of the time it was declared effective.

         (2) For purposes of determining any liability under the Securities Act,
each post-effective amendment that contains a form of prospectus shall be deemed
to be a new registration statement relating to the securities offered therein,
and the offering of such securities at that time shall be deemed to be the
initial bona fide offering thereof.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
registrant pursuant to the provisions described in Item 14 hereof, or otherwise,
the registrant has been advised that in the opinion of the Securities and
Exchange Commission such indemnification is against public policy as expressed
in the Securities Act, and is, therefore, unenforceable. In the event that a


                                      II-7






claim for indemnification against such liabilities (other than the payment by
the registrant of expenses incurred or paid by a director, officer or
controlling person of the registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling person
in connection with the securities being registered, the registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question of whether
such indemnification by it is against public policy as expressed in the
Securities Act and will be governed by the final adjudication of such issue.


                                      II-8







                                   SIGNATURES


         Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this registration statement on Form S-1 to be signed
on its behalf by the undersigned, thereunto duly authorized, in the City of
Fresno, State of California on October 31, 2005.


                              PACIFIC ETHANOL, INC.


                              By: /s/ NEIL M. KOEHLER
                                  -------------------------------------
                                  Neil M. Koehler
                                  President and Chief Executive Officer

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


     
                     NAME                                 TITLE                              DATE
-------------------------------------------------------------------------------------------------------
     *                                 Chairman of the Board and Director              October 31, 2005
-----------------------------------
William L. Jones

/s/ NEIL M. KOEHLER                    President, Chief Executive Officer and          October 31, 2005
-----------------------------------    Director (principal executive officer)
Neil M. Koehler

/s/ WILLIAM G. LANGLEY                 Chief Financial Officer (principal              October 31, 2005
-----------------------------------    accounting officer)
William G. Langley

     *                                 Director                                        October 31, 2005
-----------------------------------
Frank P. Greinke

     *                                 Director                                        October 31, 2005
-----------------------------------
Charles W. Bader

     *                                 Director                                        October 31, 2005
-----------------------------------
John L. Prince

     *                                 Director                                        October 31, 2005
-----------------------------------
Terry L. Stone

     *                                 Director                                        October 31, 2005
-----------------------------------
Kenneth J. Friedman

*By:  /s/ NEIL M. KOEHLER
     -----------------------------                                                     October 31, 2005
     Neil M. Koehler
     Attorney-in-Fact




                                      II-9








                                INDEX TO EXHIBITS
   Exhibit
   Number       Description
   ------       -----------

   4.11         Warrant dated June 15, 2001 issued to Rotom Enterprises, Inc.
   4.12         Warrant dated February 8, 2002 issued to Rotom Enterprises, Inc.
   4.13         Warrant dated June 15, 2001 issued to Colin Winthrop & Co., Inc.
   5.1          Form of Opinion of Rutan & Tucker, LLP
   21.1         Subsidiaries of the Registrant
   23.1         Consent of Independent Registered Public Accounting Firm