US ENERGY CORP
10-K/A, 1997-10-15
METAL MINING
Previous: AMERICAN CENTURY MUTUAL FUNDS INC, 497, 1997-10-15
Next: UNITRODE CORP, 4, 1997-10-15



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-K/A

(Mark One)
[X]     Annual report pursuant to section 13 or 15(d) of the Securities Exchange
        Act of 1934 
        [Fee Required] for the fiscal year ended MAY 31, 1997 or
[ ]     Transition  report  pursuant to section 13 or 15(d) of the  Securities
        Exchange Act of 1934 
        [No Fee Required] for the transition period from to
Commission file number 0-6814

                                U.S. ENERGY CORP.
             (Exact Name of Registrant as Specified in its Charter)

        WYOMING                                            83-0205516
- -------------------------------------------------     --------------------------
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                            Identification No.)

        877 North 8th West
        RIVERTON, WY                                       82501
- -------------------------------------------------     --------------------------
(Address of principal executive offices)                  (Zip Code)

Registrant's Telephone Number, including area code:       (307) 856-9271
                                                    ---------------------------

           Securities registered pursuant to Section 12(b) of the Act:
                                      NONE
           Securities registered pursuant to Section 12(g) of the Act:
                          COMMON STOCK, $0.01 PAR VALUE
                          -----------------------------
                                (Title of Class)

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

        The  aggregate  market  value of the  shares  of  voting  stock  held by
non-affiliates of the Registrant as of September 12, 1997, computed by reference
to the average of the bid and asked prices of the  Registrant's  common stock as
reported by the National Market System of NASDAQ on that date, was approximately
$52,375,989.

               CLASS                          OUTSTANDING AT SEPTEMBER 12, 1997
- ----------------------------------------     -----------------------------------
      Common Stock, $0.01 par value                   6,826,025 shares

DOCUMENTS INCORPORATED BY REFERENCE: Portions of the documents listed below have
been  incorporated  by  reference  into the  indicated  parts of this  report as
specified in the responses to the referenced sections of this filing.

        Annual  Meeting  Proxy  Statement for the fiscal year ended May 31, 1997
        into Part III of the filing.

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



<PAGE>





                 DISCLOSURE REGARDING FORWARD LOOKING STATEMENTS

        This Annual Report on Form 10-K/A includes "forward-looking  statements"
within the meaning of Section 21E of the  Securities  Exchange  Act of 1934,  as
amended (the "Exchange Act"). All statements other that statements of historical
fact included in this Report,  including without limitation the statements under
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations,  the disclosures about the Green Mountain Mining Venture development
schedule for the Wyoming  properties,  the projected operating status of Plateau
Resources  Limited's  Shootaring  Canyon  uranium mill in Utah,  and the plan of
operations  for  Yellow  Stone  Fuels  Corp.  and  Sutter  Gold  Mining  Company
(subsidiaries of U.S. Energy Corp.), are forward-looking statements.

        Although U. S. Energy Corp. believes that the expectations  reflected in
such  forward-looking  statements are reasonable,  it can give no assurance that
such expectations will prove to have been correct.  Important factors that could
cause actual results to differ  materially from such  expectations are disclosed
in this  Annual  Report.  The  forward-looking  statements  should be  carefully
considered  in the  context  of all the  information  set  forth in this  Annual
Report.

                                     PART I

ITEM 1 AND ITEM 2. BUSINESS AND PROPERTIES

(A)     GENERAL.

        U.S. Energy Corp.  ("USE",  the "Company" or the "Registrant") is in the
general minerals business of acquiring,  exploring, developing and/or selling or
leasing of mineral properties and, mining and marketing of minerals.  USE is now
engaged in two principal mineral sectors: uranium and gold, both of which are in
the  development   stage.   Interests  are  held  in  other  mineral  properties
(principally molybdenum),  but are either non-operating interests or undeveloped
claims.  The Company also carries on small oil and gas operations in Montana and
Wyoming.  Other USE business segments are commercial operations (real estate and
general aviation) and construction operations.

        Subsequent  to May 31,  1997,  USE  and  USECC  (see  below)  signed  an
Acquisition  Agreement with Kennecott  Uranium  Company  ("Kennecott"),  for the
purchase of Kennecott's  interest in the Green Mountain Mining Venture ("GMMV").
In general terms, as a consequence of the Acquisition  Agreement and the various
transactions associated therewith,  USE and USECC received $4,000,000 as a bonus
for signing the  Acquisition  Agreement.  In  addition,  pending  closing of the
Acquisition Agreement,  USECC has been provided the opportunity to move the GMMV
project forward,  as follows:  USECC has leased the mineral properties from GMMV
in  order to  develop  the  Jackpot  Mine for  production  mining,  and has been
appointed an independent  contractor to ready the Sweetwater uranium mill (owned
by the GMMV) for changeover to operational  processing  status.  Kennecott is to
provide  a line  of  Credit  to the  GMMV  of up to  $16,000,000  for  the  mine
development and mill work being  conducted by USECC.  Closing of the Acquisition
Agreement  will  require  payment  to  Kennecott  of  $15,000,000  cash  and the
assumption of various reclamation and other liabilities. For the details of this
fiscal 1998 transaction,  please see "Minerals-Uranium-The Green Mountain Mining
Project-June  23, 1997  Acquisition  Agreement with Kennecott  Uranium  Company"
below.

        Most of USE  operations  are  conducted  through  a joint  venture  with
Crested  Corp.  ("Crested"),  a  majority-owned  subsidiary),  and various joint
subsidiaries  of USE and  Crested.  The joint  venture with Crested is hereafter
referred to as "USECC". Construction operations are carried on primarily through
USE's  subsidiary  Four Nines Gold,  Inc.  ("FNG").  Oil and gas  operations are
carried on through Energx,

                                        2

<PAGE>



Ltd., a subsidiary of the Company and Crested.  USE and Crested  originally were
independent  companies,with  two common  affiliates  (John L.  Larsen and Max T.
Evans).  In 1980, USE and Crested formed a joint venture to do business together
(unless one or the other  elected  not to pursue an  individual  project).  As a
result of USE funding certain of Crested's obligations from time to time (due to
Crested's  lack of cash on hand),  and  later  payment  of the debts by  Crested
issuing common stock to USE,  Crested became a majority owned  subsidiary of USE
in fiscal 1993. See Part III of this Report.

        Until  February  1996,  the  Company  conducted   manufacturing   and/or
marketing of professional and recreational  outdoor products through The Brunton
Company  ("Brunton"),  a wholly-owned  USE  subsidiary.  As of February 1, 1996,
Registrant  sold  all of the  shares  of  Brunton  to  Silva  Production  AB for
$4,300,000 ($3,300,000 in cash and a $1,000,000 promissory note) plus 45% of the
net profits  before  taxes  derived  from the sale of Brunton  products for four
years and three months.  The Registrant began receiving the net profits payments
in fiscal 1997. The sale eliminated Brunton's  manufacturing and/or marketing of
professional  and recreational  outdoor products from the commercial  segment of
Registrant's  business as of January 31,  1996,  except to the extent that there
are net profit  payments from Silva through 2000.  For the fiscal year ended May
31,  1996,  Brunton's  sales  provided  25%  of  net  revenues  of  USE  (before
reclassification  to reflect Brunton as discontinued  operations with respect to
the  Company)  compared  with 49% net revenues for the fiscal year ended May 31,
1995.

        The Brunton sale was prompted in part by Registrant's desire to focus on
its core minerals sector. In fiscal 1998, the Company intends to implement plans
to  consolidate  its  uranium  assets into a single  subsidiary  and finance the
startup of its mines and mill operations with debt or equity funding. Of course,
there can be no assurance  uranium  prices will remain at their  current  level,
that  USE will  succeed  in its  efforts  to  obtain  long-term  uranium  supply
contracts  required to operate its uranium  properties  profitably,  or that the
required financing will be available to put such properties into operation.

        USE was  incorporated  in Wyoming in 1966.  All of its operations are in
the United States. Principal executive offices are located in the Glen L. Larsen
building at 877 North 8th Street West, Riverton,  Wyoming 82501, telephone (307)
856-9271.

(B)     FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS.

        The Registrant operates in three business segments:  (i) minerals,  (ii)
commercial operations,  and (iii) construction operations. See Footnote I to the
Consolidated Financial Statements. The Registrant engages in other miscellaneous
activities such as oil and gas  exploration,  development  and  production.  The
principal products of the operating units within each of the reportable industry
segments are:

        INDUSTRY SEGMENTS                          PRINCIPAL PRODUCTS

        Minerals                    Sales   and    leases  of   mineral-bearing 
                                    properties  and, from  time  to  time,  the
                                    production  and/or  marketing  of  uranium,
                                    gold and molybdenum.

        Commercial                  Operations  Operation  of a motel and rental
                                    of real  estate,  operation  of an  aircraft
                                    fixed base  operation  (aircraft fuel sales,
                                    flight      instruction     and     aircraft
                                    maintenance),   and   provision  of  various
                                    contract  services,   including   managerial
                                    services for subsidiary companies.

        Construction                Operations Construction of irrigation, flood
                                    control,   municipal   sewer   and   similar
                                    projects.

                                        3

<PAGE>




Percentage  of Net Revenue  contributions  by the three USE segments in the last
three fiscal years were:

                                  PERCENTAGE OF NET REVENUE DURING YEAR ENDED
                                  -------------------------------------------
                                  May 31,           May 31,           May 31,
                                   1997              1996              1995
                                  -------          --------           ------

Minerals                            4%               32%                 2%
Commercial Operations              56%               15%                26%
Construction Operations            18%               39%                28%

        USE did not receive  revenues from the mining of either  uranium or gold
in the last three fiscal years ended May 31, 1997. During fiscal 1996,  however,
mineral  revenues  were  generated  from sales of uranium  under  certain of the
utility  supply  contracts held by Sheep Mountain  Partners  ("SMP",  a Colorado
general partnership), USE and Crested delivering their one-half share or 100% of
uranium and receiving net sales proceeds therefrom with profits deposited in SMP
accounts. During fiscal 1997 and 1995, there were no revenues from mineral sales
in part due to the  arbitration  proceedings  involving SMP (see Item 3 - "Legal
Proceedings - Sheep  Mountain  Partners  Arbitration/Litigation").  USE plans to
commence  production of uranium  concentrates from the mill belonging to Plateau
Resources  Limited  ("Plateau"),  a 100% subsidiary of the Company,  at Ticaboo,
Utah which is expected to result in the procurement of utility supply  contracts
for Plateau in fiscal 1998.  There can be no  assurance,  however,  such milling
operations will commence, or that new utility supply contracts will be procured.
See Description of "Business - Minerals - Uranium."

(C)  NARRATIVE DESCRIPTION OF BUSINESS BY INDUSTRY SEGMENT (INCLUDING ITEM 2 -
     PROPERTIES DISCLOSURE).

                                    MINERALS

URANIUM

GENERAL

        USE has interests in several  uranium-bearing  properties in Wyoming and
Utah  and in  uranium  processing  mills  in  Sweetwater  County,  Wyoming  (the
"Sweetwater  Mill") and in southeastern  Garfield County,  Utah (the "Shootaring
Mill").  All the  uranium-bearing  properties  are  located in areas  which have
produced  significant  amounts of uranium in the 1970s and 1980s. The Company is
planning to develop and operate these property interests  (directly or through a
joint venture in which another  company may be the operator) to produce  uranium
concentrates  ("U3O8") for sale to public utilities that operate nuclear powered
electricity   generating  plants.  In  addition,   in  fiscal  1997,  additional
properties were acquired in New Mexico and Wyoming by Yellow Stone Fuels Corp.

        The property interests in Wyoming are:

        521 unpatented lode mining claims (the "Green Mountain Claims") on Green
Mountain in Fremont  County,  Wyoming,  including  105 claims on which the Round
Park  (Jackpot)   uranium   deposit  is  located,   and  the  Sweetwater   Mill,
(approximately  23 miles south of the proposed  Jackpot Mine).  These assets are
held by the Green Mountain Mining Venture ("GMMV"),  owned 50 percent by USE and
USECC (the "USE Parties"),  and 50 percent by Kennecott Uranium Company ("KUC"),
a subsidiary  of Kennecott  Energy and Coal Company of Gillette,  WY.  Kennecott
Energy and Coal  Company and  Kennecott  Corporation  of Salt Lake City,  UT are
subsidiaries of Rio Tinto plc, formerly RTZ PLC of London.  RTZ (now part of the
RTZ-CRA Group) is one of the world's leading natural resource companies.

                                        4

<PAGE>



Kennecott  Corporation  owns and operates  several  mines  including the Bingham
Canyon, Utah open pit copper mine which started in 1906.

        KUC is also referred to in this report as  Kennecott.  All mining claims
are  accessible by county and United States  Bureau of Land  Management  ("BLM")
access roads.  Substantial  exploration and delineation of the principal uranium
resources in the proposed Jackpot Mine have been completed. The BLM has signed a
Record of Decision  approving  the  Jackpot  Mine Plan of  Operations  following
preparation of a final  Environmental  Impact Statement ("EIS") for the proposed
mine,  and on June 25, 1996,  the Wyoming  Department of  Environmental  Quality
("WDEQ")  issued Mine  Permit No. 660 that is  required  for GMMV to develop the
underground  Jackpot Mine and mine the uranium  deposits.  The proposed mine has
had no previous  operators,  and will be a new mine when  opened.  The Big Eagle
Mine and related claim groups (which are near the proposed  Jackpot Mine and are
part of the Green  Mountain  Claims held by the GMMV),  are accessible by county
and private  roads.  The Big Eagle Mine was first  operated by Pathfinder  Mines
Corporation ("PMC") starting in the late 1970s.

        Unpatented  lode mining claims,  underground  and open pit uranium mines
and mining  equipment  in the Crooks Gap area are  located on Sheep  Mountain in
Fremont  County,  Wyoming and are  adjacent to and west of the Big Eagle  mining
claims held by the GMMV.  These assets are held by the Sheep  Mountain  Partners
partnership ("SMP"),  the partners of which are USE and Crested,  doing business
as USECC, and Nukem, Inc. ("Nukem"),  through its wholly-owned  subsidiary Cycle
Resource Investment  Corporation ("CRIC").  The SMP Sheep Mountain Mines 1 and 2
are  accessible by county and private  roads and were first  operated by Western
Nuclear, Inc., a subsidiary of Phelps Dodge Corporation,  in the late 1970s. The
SMP and GMMV properties contain uranium mineralization in sandstones of Tertiary
age, as is typical of most Wyoming uranium deposits.

        Approximately  10,825  acres of  properties  are held by 437  unpatented
mining claims which have been staked by, plus four leases (including three state
leases) held by Yellow Stone Fuels Corp. (an Ontario, Canada corporation,  or by
its wholly-owned  subsidiary  Yellow Stone Fuels,  Inc., a Wyoming  corporation,
hereafter  "YSFC"  including  the  subsidiary).  The  properties  are located in
Wyoming  and New  Mexico,  and are  believed  to be  prospective  of uranium and
suitable for in-situ leaching. USE and Crested each own 14.3% of YSFC.

        Electric  power to all the above  Wyoming  properties  is  furnished  by
either Pacific Power & Light or the Hot Springs Rural Electric Association.

        The property interests in Utah are:

        The  Tony M Mine  and  the  Frank M  property  are  underground  uranium
deposits in San Juan County, Utah located partially on Utah State mining leases.
These properties are accessible by county roads.

        Plateau  is the  owner of the Tony M mine and  portions  of the  Frank M
properties and has posted a bond securing Plateau's obligations to reclaim these
properties.  The Tony M mine was  originally  developed  by  Plateau at the time
Plateau was owned by Consumers Power Company ("CPC"), a Michigan public utility.
Significant areas of uranium mineralization have been accessed and delineated by
the prior owner's underground  workings.  When the Tony M Mine was in production
(while Plateau was owned by CPC) it produced ore containing  from three to eight
pounds of uranium  concentrates  per ton.  Some of this ore was processed at the
Shootaring Mill into U3O8, the saleable product. In addition,  low grade uranium
ore was  stockpiled at the Tony M mine and at the  Shootaring  Mill, and related
mill support facilities, which are held by Plateau.

                                        5

<PAGE>




        Plateau  also owns the Velvet Mine and the nearby  Wood Mine  complex in
the Lisbon Valley area in  southeastern  Utah. The Velvet uranium mine was fully
developed  and  permitted  by its prior owner and is located  approximately  178
miles by road from the  Shootaring  Mill.  The Wood Mine complex was formerly an
operating  uranium mine with a remaining  undeveloped  resource.  Access to this
resource would be by extending a drift  approximately 2,500 feet from the former
Wood Mine. The Wood Mine property is not permitted at this time, but the Company
does not expect  difficulty  in  obtaining  a new  permit  because  the  surface
facilities  would  occupy  the  site  that  has  been  disturbed  from  previous
operations.

THE GREEN MOUNTAIN MINING VENTURE PROJECT

        GMMV.  Subsequent to May 31, 1997,  USE and USECC signed an  Acquisition
Agreement for the acquisition from Kennecott  Uranium Company of its interest in
the GMMV. The following is a description of the formation of GMMV and certain of
its  terms,  which  terms  have been  modified  as a result  of the  Acquisition
Agreement  and  related  transactions,   as  set  forth  under  "June  23,  1997
Acquisition Agreement with Kennecott Uranium Company" below.

        In fiscal  1991,  USE and USECC  entered  into an  agreement  to sell 50
percent of their  interests in the Green Mountain  uranium  claims,  and certain
other rights to Kennecott for $15,000,000  cash (USE's share of the proceeds was
$12,600,000,  and the balance was  Crested's)  and a commitment  by Kennecott to
fund the first $50,000,000 of GMMV  expenditures.  In fiscal 1991, USE and USECC
("USE Parties") and Kennecott formed the GMMV to develop,  mine and mill uranium
ore from the Green Mountain  Claims,  and market U3O8 to utilities using nuclear
power to generate electricity.

        Kennecott  agreed to fund the first  $50,000,000  of GMMV  expenditures,
pursuant to  Management  Committee  budgets.  Thereafter,  GMMV expenses will be
shared by the parties generally in accordance with their participating interests
(50 percent Kennecott, 50 percent USE Parties). The agreement also provides that
Kennecott will pay a disproportionate share (up to an additional $45,000,000) of
GMMV operating  expenses,  but only out of cash operating  margins from sales of
processed  uranium at more than  $24.00/lb  (for  $30,000,000  of such operating
expenses),  and from sales of processed  uranium at more than $27.00/lb (for the
next $15,000,000 of such operating expenses).

        Pursuant to the joint  venture  agreement,  each  party's  participation
interest  in the GMMV is subject  to  reduction  for  voluntary  or  involuntary
failure to pay its share of expenses as required in approved budgets  (including
Kennecott's   commitment   to  fund  the   initial   $50,000,000   of  the  GMMV
expenditures), so that in effect, the interest held by each party collateralizes
its performance. However, a defaulting party would remain liable for third party
liabilities  incurred during the GMMV operations,  proportionate to its interest
before reduction.

        The GMMV cash flows will be shared between Kennecott and the USE Parties
according to their participation  interests.  However, 105 of the Green Mountain
Claims, which cover the Round Park (Jackpot) uranium deposit, currently believed
to be the most significant mineralized resource on Green Mountain, were formerly
owned solely by USE. Pursuant to an agreement between USE and Crested, cash flow
from  production  of  uranium  out of these 105 Green  Mountain  Claims  will be
distributed only to USE and Kennecott,  and GMMV expenditures on such properties
will be shared 50 percent by USE and 50 percent by Kennecott. Milling costs will
be paid by the  GMMV as  operating  costs  and  shared  among  the  participants
according to their ownership interests in the ore being milled.

        The USE Parties'  share of GMMV cash flow  resulting from the balance of
the  properties  (outside the 105 claims),  previously  owned by USE and Crested
together, will be shared equally by USE and

                                        6

<PAGE>



Crested.  GMMV  expenditures from such properties will be shared 25 percent each
by USE and Crested,  and 50 percent by  Kennecott.  Such latter  properties  are
expected to be developed  after the Round Park (Jackpot)  deposit is placed into
production;  uranium  deposits on these  properties may be accessed  through the
proposed tunnels at the Jackpot Mine.

        The GMMV Management  Committee has three Kennecott  representatives  and
two USECC  representatives,  acts by majority  vote, and appoints and supervises
the project manager.  In fiscal 1993,  Kennecott became the GMMV project manager
and has continued as project manager  through May 31, 1997.  USECC has continued
work on a contract basis at Kennecott's request through May 31, 1997.

        Pre-development   activities  on  the  GMMV   properties  have  included
environmental and mining equipment  studies,  mine permitting and planning work,
property  maintenance,  setting up a uranium marketing program,  acquisition and
monitoring of the Sweetwater Mill and preparation of an application to the U. S.
Nuclear  Regulatory  Commission  ("NRC") to convert the Sweetwater  Mill license
from standby to an operating  license.  During  fiscal  1996,  GMMV  completed a
sediment dam, sediment basin and drainage  diversion ditch, built a fuel storage
facility  and  other  support  facilities  and  made  improvements  to  existing
facilities.  As of the date this 10-K  Report is filed,  the GMMV has  commenced
mine  pre-development work necessary to put the GMMV properties into production,
see "June 23, 1997  Acquisition  Agreement with Kennecott  Uranium  Company" and
"Permitting Activities" below.

JUNE 23, 1997 ACQUISITION AGREEMENT WITH KENNECOTT URANIUM COMPANY

        Subsequent  to May  31,  1997,  USE  and  USECC  signed  an  Acquisition
Agreement with Kennecott Uranium Company, a Delaware corporation  ("Kennecott"),
for the right to  acquire  Kennecott's  interest  in the Green  Mountain  Mining
Venture ("GMMV") for $15,000,000 and other consideration. Kennecott paid USE and
USECC $4,000,000 on signing, and committed to provide the GMMV up to $16,000,000
for payment of  reimbursable  costs incurred by USECC in developing the proposed
underground  Jackpot  Uranium Mine for  production and in changing the status of
the  Sweetwater  Mill from  standby  to  operational.  The work to  develop  the
proposed  Jackpot  Mine and ready the  Sweetwater  Mill for  operations  will be
undertaken, prior to closing of the terms of the Acquisition Agreement scheduled
for July 31, 1998, by USECC, as lessee of all the GMMV mineral  properties under
a Mineral Lease Agreement between the GMMV and USECC (the "Mineral Lease"),  and
as an  independent  contractor  under a Contract  Services  Agreement (the "Mill
Contract")  between  Kennecott  (as  manager  of the GMMV) and  USECC.  Both the
Mineral Lease and the Mill Contract,  as well as a Fourth  Amendment to the GMMV
Mining Venture  Agreement among Kennecott,  USE and USECC (the "Fourth Amendment
to the GMMV  Agreement"),  were  executed  simultaneously  with the  Acquisition
Agreement.

        The $16,000,000  being provided by Kennecott to the GMMV was advanced to
Kennecott by an  affiliate,  Kennecott  Energy  Company  ("KEC") under a secured
recourse  Promissory  Note  (the  "Note")  bearing  interest  at 10.5% per annum
starting April 1999 until paid in full. The Note is payable quarterly out of 20%
of cash flow from the GMMV properties, but not more than 50% of the earnings for
such quarter from the GMMV operations, before interest, income tax, depreciation
and  amortization.  However,  the Note is payable  (i) in full on June 23,  2010
regardless  of cash flow and  earnings of the GMMV,  or (ii) sooner (on December
31,  2005) if an  economically  viable  uranium  mine has not been  placed  into
production  by such date.  The Note is secured by a first  mortgage lien against
Kennecott's 50% interest in the GMMV pursuant to a Mortgage, Security Agreement,
Financing  Statement  and  Assignment of Proceeds,  Rents and Leases  granted by
Kennecott to KEC (the  "Mortgage").  USE and USECC will assume the Note, and the
assets  of  the  GMMV  will  be  subject  to the  Mortgage,  at  closing  of the
Acquisition Agreement.


                                        7

<PAGE>



        Pursuant to the Mineral Lease and the Mill  Contract of the  Acquisition
Agreement,  USECC is to expend  funds to develop the  proposed  Jackpot Mine and
nearby Big Eagle Mine, and work with Kennecott in preparing the Sweetwater  Mill
for  renewed  operations.  Such work will be funded from the  $16,000,000  being
provided  to the GMMV by  Kennecott.  Under  the  Fourth  Amendment  to the GMMV
Agreement,  Kennecott will be entitled to a credit against Kennecott's  original
$50,000,000  commitment to fund the GMMV, in the amount of two dollars of credit
for each one dollar of such funds out of the  $16,000,000  provided by Kennecott
to the  GMMV,  plus  the  $4,000,000  paid to USE and  USECC on  signing  of the
Acquisition  Agreement.  It is  anticipated  that such  credits will satisfy the
balance of Kennecott's  initial funding  commitment to acquire a 50% interest in
the GMMV.

        Pursuant  to the  Fourth  Amendment  to the  GMMV  Agreement,  Kennecott
initially advanced  $1,000,000 to the GMMV, which the GMMV has advanced to USECC
pursuant to the Mineral Lease and the Mill Contract, to allow USECC to establish
a working  capital  account.  On a monthly  basis,  USECC is to submit  detailed
invoices for reimbursable costs,  defined in the Mineral Lease and Mill Contract
to  include  USECC's  labor  and  equipment  costs   (maintenance  and  rental),
environmental  compliance costs,  direct office costs of USECC staff incurred in
monitoring  and  invoicing   project  costs  and   expenditures  and  associated
engineering costs and expenditures, and an additional amount equal to 10% of all
the preceding costs and expenditures as an  administrative  charge (the same 10%
as previously  allowed in the GMMV Agreement).  USECC is permitted to charge the
GMMV  rental  expense  for  equipment  owned by  USECC.  The  reimbursable  cost
allocations for each phase of the development of the Jackpot Mine and upgrade of
the Sweetwater Mill to operating  status are set forth in budgets of the Mineral
Lease and Mill Contract. Also included in reimbursable costs will be the amounts
required to cover all  reclamation  activities  that will result from operations
conducted on the mining properties pursuant to the Mill Contract and the Mineral
Lease (USE and USECC will be required to put such reclamation cost amounts aside
in a sinking fund to pay for the reclamation work when production commences).

        Kennecott  has  agreed to  provide  funds to the GMMV  each  month in an
amount  adequate to  reimburse  USECC for  invoiced  costs and restore the USECC
working account balance to $1,000,000.  Payment by GMMV of the monthly  invoiced
costs is  subject to  Kennecott's  confirmation  that such costs  conform to the
Mineral  Lease and Mill Contract  budgets.  Subject to and at the closing of the
Acquisition  Agreement,  Kennecott  will  advance  to the GMMV cash equal to any
difference  between (i) the $16,000,000  commitment and (ii) amounts advanced to
pay reimbursable costs and maintain the working capital account.

        Also pursuant to the Mineral  Lease,  USECC is to pay the GMMV a monthly
lease fee of $3,363,  starting  July 1, 1997.  Separately  and  pursuant  to the
Mineral Lease, USE and USECC are required to pay all rental, leasehold, property
and other payments relating to the mining properties,  and all utility and other
payments,  taxes and  assessments  that may be assessed  against such properties
during the term of the Mineral Lease.

        Closing  of the  Acquisition  Agreement  is  subject  to USE  and  USECC
satisfying several conditions, including: (i) the acquiring entity (which may be
USE, USECC, or an entity formed by USE and USECC to acquire Kennecott's interest
in the GMMV) must have a market  capitalization of at least  $200,000,000;  (ii)
the parties to the Acquisition  Agreement must have received all authorizations,
consents,  permits and  approvals of  government  agencies  required to transfer
Kennecott's  interest in the GMMV to the acquiring  entity;  (iii) USE and USECC
shall have replaced, or caused the replacement of, approximately  $25,000,000 of
reclamation  bonds,  in  addition  to  other  guarantees,   indemnification  and
suretyship  agreements  posted by Kennecott on behalf of the GMMV;  and (iv) USE
and USECC, or the acquiring entity, must pay $15,000,000 in cash to Kennecott at
closing and assume all obligations and liabilities of

                                        8

<PAGE>



Kennecott with respect to the GMMV (including  repayment of the $16,000,000 Note
and the Mortgage) from and after the closing.  Under very limited circumstances,
the  scheduled  closing  date may be  postponed  to  another  date no later than
October 30,  1998.  The parties to the  Acquisition  Agreement  also  executed a
mutual  General  Release  with  respect to any and all claims that they may have
with respect to any prior disputes  concerning the GMMV,  which General  Release
would be delivered to all such parties at closing of the Acquisition  Agreement.
Upon  closing  of the  Acquisition  Agreement,  the  Mineral  Lease and the Mill
Contract will be  terminated  and USE,  USECC or the  acquiring  entity will own
Kennecott's 50% of the GMMV,  although its properties will remain subject to the
Mortgage  until the Note is paid in full.  The current 50% interest in GMMV held
by USE and USECC will not change when the Acquisition Agreement is closed.

        If the Acquisition Agreement is not closed by December 1, 1997, then USE
and USECC (or an entity  formed by them to acquire  the GMMV  interest  owned by
Kennecott)  are to provide to  Kennecott a  commitment  letter from a recognized
national  investment banking firm to complete an underwritten public offering of
the securities of USE (or an entity formed or introduced to acquire  Kennecott's
GMMV  interest  (the  "Acquiring  Entity")),  in amount  sufficient to close the
Acquisition  Agreement  transactions.  Such  amount  is  estimated  by USE to be
approximately  $40,000,000,  (for the $15,000,000 closing cash purchase price to
Kennecott,  plus  $25,000,000 to assume or cause the  replacement of reclamation
bonds, guarantees,  indemnification agreements and suretyship agreements related
to the GMMV properties and the Sweetwater Mill. Alternatively, USE, USECC or the
Acquiring Entity must provide evidence to Kennecott of a commitment  letter from
a bank,  other  financial  institution or industry  entity to provide private or
joint venture financing in such approximate amount.  Failure to provide evidence
of such  financial  commitment  by December 1, 1997 would  entitle  Kennecott to
terminate the Acquisition Agreement, the Mineral Lease and the Mill Contract.

        Subject to providing evidence of adequate  financial  resources to close
the Acquisition  Agreement with funds from a public financing or otherwise,  the
$4,000,000 signing bonus paid by Kennecott is nonrefundable.

        If  the  Acquisition  Agreement  is  not  closed,  USE  and  USECC,  and
Kennecott,  shall own their respective 50% interest in the GMMV, and Kennecott's
obligation  to repay the  $16,000,000  loaned by KEC  shall  remain  Kennecott's
obligation,  without any adverse  effect on the 50% interest in the GMMV held by
USE and USECC.  However,  the Jackpot Mine  development work and Sweetwater Mill
upgrade work funded by the $16,000,000 advance, will have benefitted all parties
to the GMMV.

        PROPERTIES  AND MINE PLAN.  The GMMV owns a total of 521 claims on Green
Mountain,  including  the 105 claims on which the Round Park  (Jackpot)  uranium
deposit is located.  Surface  rights are owned by the United  States  Government
under management by the BLM. In addition,  other uranium mineralization has been
delineated  in the Phase 2 and  Whiskey  Peak  deposits on these  claims,  which
formerly belonged to USE and Crested. These deposits are undeveloped.  Roads and
utilities  have been put in place,  which are  believed  to be  satisfactory  to
support future mine development.

        The GMMV also owns the Big Eagle  Properties  on Green  Mountain,  which
appear to contain substantial remaining uranium mineralization, and are adjacent
to  the  other  GMMV  mining  claims.  The  Big  Eagle  Properties  contain  one
underground  and  two  open-pit  mines,  as well as  related  roads,  utilities,
buildings,  structures,  equipment and a stockpile of ore. The assets  include a
38,000 and an 8,000 square foot  buildings  formerly  used by  Pathfinder  Mines
Corporation  ("PMC") in mining  operations.  Also included are three ore-hauling
vehicles,  each having a 100-ton capacity.  Permits  transferred to the GMMV for
the  properties  include:  a permit to mine,  an air quality  permit,  and water
discharge and water  quality  permits.  The GMMV owns the mineral  rights to the
underlying unpatented lode mining claims.

                                        9

<PAGE>




        The Round Park (Jackpot) mining claims contain deposits of uranium which
have been estimated to contain  52,000,000 pounds of U3O8 averaging .23% uranium
oxide using a grade-thickness  cut-off of .6 (i.e.,  deposit areas were excluded
unless  deposit bed thickness at  intercept,  times  intercept  grade of uranium
mineralization,  exceeded  .6).  The GMMV  plans to mine this  deposit  from two
tunnels in the Jackpot  Mine,  which will be driven  underground  from the south
side of Green Mountain.  The first of several  mineralization  horizons is about
2,300 feet vertically down from the top of Green Mountain.

        The Jackpot  Mine Plan of  Operations  provides  for two  declines to be
driven from the side of Green  Mountain,  extending  about  10,400 feet into the
deposits;  one  decline  will be used  for  ventilation  and  transportation  of
personnel,  and the other will convey ore,  rock and waste out of the mine.  The
mine plan  estimates  that the  Jackpot  Mine will  produce  about 3,000 tons of
uranium  ore per day and will have an expected  mine life of 13 to 22 years.  It
will utilize the existing Big Eagle Mine  facilities  located  about three miles
west of the Jackpot Mine site.  As many as 250 workers  will be required  during
mining full operations.

        USE Parties expect mine development costs will not exceed $25,000,000 to
begin production from the Round Park (Jackpot) deposit.  However, cost estimates
may change as exploration and initial development progress. Pursuant to the GMMV
agreement,  Kennecott had agreed to fund the initial  $50,000,000 in development
costs including  reclamation  costs. To May 31, 1997, such expenditures  totaled
approximately  $20,416,400.  Additional costs would be funded by the $16,000,000
loan, operations and/or by cash advance by the venturers.

        SWEETWATER  MILL. In fiscal 1993,  GMMV acquired the Sweetwater  uranium
processing mill and associated properties located in Sweetwater County, Wyoming,
approximately  23 miles  south of the  proposed  Jackpot  Mine,  from  Union Oil
Company of California  ("UNOCAL"),  primarily in  consideration of Kennecott and
the GMMV assuming environmental liabilities, and decommissioning and reclamation
obligations.

        Kennecott  is  manager  of the  Sweetwater  Mill and,  as such,  will be
compensated by GMMV out of  production.  Payments for  pre-operating  management
will be based on a sliding scale  percentage of mill cash operating  costs prior
to mill operation; payments for operating management will be based on 13 percent
of mill cash operating  costs when  processing ore. Mill holding costs have been
paid by GMMV  and  funded  by  Kennecott  as  part  of its  $50,000,000  funding
commitment.

        The Sweetwater Mill includes  buildings,  milling and related equipment,
real estate  improvements,  mining and mill site claims and other real  property
interests,  personal  property and  intangible  property  (including  government
permits  relating to  operation of those  properties).  The major assets are the
mill buildings and equipment located on approximately 92 acres.

        The mill was designed as a 3,000 ton per day ("tpd") facility.  UNOCAL's
subsidiary Minerals  Exploration Company reportedly processed in excess of 4,200
tpd for  sustained  periods.  The  mill  is one of the  newest  uranium  milling
facilities in the United  States,  and has been  maintained  in good  condition.
UNOCAL has reported that the mill buildings and equipment have historical  costs
of $10,500,000 and $26,900,000, respectively.

        As  consideration  for the  Sweetwater  Mill,  GMMV agreed to  indemnify
UNOCAL  against  certain  reclamation  and  environmental   liabilities,   which
indemnification  obligations are guaranteed by Kennecott  Corporation (parent of
Kennecott  Uranium  Company).  GMMV has agreed to be responsible  for compliance
with mill decommissioning and land reclamation laws, for which the environmental
and  reclamation  bonding  requirements  are  approximately  $24,330,000,  which
includes a $4,560,000 bond

                                       10

<PAGE>



required by the NRC. None of the GMMV future  reclamation  and closure costs are
reflected in Registrant's  Consolidated  Financial Statements (see Notes F and K
to USE Consolidated Financial Statements for fiscal year ended May 31, 1997).

        The reclamation and environmental liabilities assumed by GMMV consist of
two  categories:  (1) cleanup of the  inactive  open pit mine site near the mill
(the  source  of ore  feedstock  for the  mill  when  operating  under  UNOCAL),
including water (heavy metals and other contaminants) and tailings (heavy metals
dust and other contaminants  requiring abatement and erosion control) associated
with the pit;  and (2)  decontamination  and  cleanup  and  disposal of the mill
building,  equipment and tailings cells after mill decommissioning.  On June 18,
1996,  Kennecott  established  an  irrevocable  Letter of Credit  through Morgan
Guaranty Trust Company of New York City in the amount of $19,767,079 in favor of
the  Wyoming  Department  of  Environmental  Quality  ("WDEQ")  for  reclamation
requirements  of the GMMV.  The  Letter of Credit  was  increased  by $10,000 on
August 26, 1996 to cover  off-permit  wetland  enhancement.  The WDEQ  exercises
delegated  jurisdiction from the United States  Environmental  Protection Agency
("EPA") to  administer  the Clean Water Act and the Clean Air Act,  and directly
administers  Wyoming statutes on mined land reclamation.  The Sweetwater Mill is
also  regulated  by the NRC for  tailings  cells  and mill  decontamination  and
cleanup. The EPA has continuing jurisdiction under the Resource Conservation and
Recovery Act,  pertaining to any hazardous  materials  which may be on site when
cleanup work is started.

        Although  the  GMMV is  liable  for all  reclamation  and  environmental
compliance  costs  associated  with mill and site  maintenance,  as well as mill
decontamination  and cleanup and site  reclamation and cleanup after the mill is
decommissioned,  USECC  believes it is unlikely USECC would have to pay for such
costs  directly.  First,  based on current  estimates of cleanup and reclamation
costs (reviewed annually by the oversight  agencies),  such costs covered by the
letters  of  credit  or  other  surety  appear  to  be  within  the  $24,330,000
reclamation  bonds posted by Kennecott for GMMV. These costs are not expected to
increase  materially if the mill is not put into operation.  Second,  UNOCAL has
agreed that if the GMMV incurs expenditures for environmental  liabilities prior
to the earlier of  commercial  production  by GMMV or  February 1, 2001,  (which
liabilities are not due solely to the operations of GMMV), then UNOCAL will loan
the GMMV the first $8,000,000 of such  expenditures.  Any  reimbursement for the
loan may only be  recovered by UNOCAL from 20% of future cash flows from sale of
uranium  concentrates  processed through the Sweetwater Mill. Third,  payment of
reclamation and environmental  liabilities  related to the Mill is guaranteed by
Kennecott. Last, the GMMV will set aside a portion of operating revenues to fund
reclamation and environmental liabilities when mining and milling operations are
finally shut down.

        Kennecott  will be  entitled  to  contribution  from the USE  Parties in
proportion  to their  participating  interests  in the  GMMV,  if  Kennecott  is
required to pay mill cleanup  costs  directly  pursuant to its  guarantee.  Such
contributions  would be required only if the liabilities  cannot be satisfied by
Kennecott  within the balance of any  development  commitment as provided by the
Acquisition Agreement, after the credits provided by the Fourth Amendment to the
GMMV (see the "June 32, 1997  Acquisition  Agreement with Kennecott  above).  In
addition,  if and to the extent such  liabilities  resulted  from  UNOCAL's mill
operations,  and payment of the liabilities was required before February 1, 2001
and before mill production  resumes,  then up to $8,000,000 of that amount would
be paid by UNOCAL,  before  Kennecott would be required to pay on its guarantee.
However,  notwithstanding  the  preceding,  the  extent  of any  ultimate  USECC
liability for contribution to mill cleanup costs cannot be predicted.

        PERMITTING AND  ACTIVITIES.  In March 1993, the GMMV applied to the WDEQ
for a Permit to Mine the Round Park deposit through the Jackpot Mine.  Following
preparation of a final EIS by the BLM, including a series of public meetings and
a period for receipt of written comments on both the

                                       11

<PAGE>



preliminary  and final  EIS,  on April 24,  1996 the BLM  signed  the  Record of
Decision ("ROD")  approving the Jackpot Mine Plan of Operations.  With the entry
of the ROD,  the WDEQ issued the mine  permit for the  Jackpot  Mine on June 26,
1996.  This Permit allows the GMMV to proceed with  construction of mine surface
facilities,  further  underground  mine  development  and eventual mining of the
Round Park (Jackpot) Deposit.

        General  activity  increased at the Jackpot mine site during fiscal 1997
and to the date of this Report,  in  anticipation  of increased  uranium prices.
Some of the principle  activities  were: a major portion of the  access/haulroad
from the  Jackpot  Mine to the Big Eagle Mine was  widened to a 40 foot  running
surface  eliminating  various  curves to  accommodate  the  GMMV's  100 ton haul
trucks;  permits  and  approvals  were  obtained  for  construction  of  Jackpot
Reservoirs  No. 2 and 3 and  construction  was started and completed  except for
installing  liners, and Jackpot Reservoir No. 1 was completed and is operational
(catch basin for sediment and runoff). The GMMV is in compliance with all permit
conditions.  Significant progress is being made in preparing for and running the
double  declines  into  the  Round  Park  (Jackpot)  deposit,  pursuant  to  the
pre-development  operations  plan  agreed to between  USECC and  Kennecott.  Two
shifts are currently working underground with a third shift being assembled.

        The  Jackpot  Mine  Plan  of  Operations   and  a  combination   of  the
alternatives  analyzed in the EIS will allow for the disposal of mine waste rock
in the Big Eagle  Mine pits some  three  miles from the  Jackpot  declines,  the
upgrading of existing roads,  and the  construction of new haul road segments to
transport  ore  to  the  Sweetwater   Mill.  These  roads  will  be  subject  to
modification  in  alignment  necessary to minimize or avoid  adverse  impacts to
riparian and cultural resources.

        The maximum area of new disturbance required for the project will be 289
acres.  This  disturbance  will  include  approximately  118 acres for mine site
development and approximately 171 acres for transportation corridor construction
and/or improvement.  When uranium reserves have been depleted,  the mine portals
will be plugged;  the ground surface recontoured and reclaimed to blend with the
natural  landscape;  surface  structures  will  be  removed;  roads  closed  per
landowner or BLM request, and disturbed areas reclaimed.

        Kennecott, as operator of the Sweetwater Mill, has initiated discussions
and made  filings  with the NRC  regarding  amendments  to the  Source  Material
License to resume ore processing at the Sweetwater Mill.  Separately,  Kennecott
has applied to the NRC for  permission  to use a mill  tailings cell to hold low
level  tailings waste from an ion exchange plant owned by USE and Crested in the
Crooks Gap area.

        The United States  Environmental  Protection  Agency ("EPA") has advised
Kennecott,  as operator of the GMMV,  that if Kennecott would level the tailings
within  the  existing  tailings  impoundment  and  install a new liner with leak
detection  capability,  the EPA  would  allow  the use of the  existing  60 acre
tailings  cell for  milling  operations.  Although  this could  result in a cost
savings to the GMMV, a new 40 acre tailings cell has been designed by an outside
engineering firm and is scheduled to be constructed.

        The  Environmental  Protection  Agency has  promulgated  final rules for
radon emissions.  These regulations affect the mining and milling of uranium and
may  require  substantial  expenditures  for  compliance.  The  GMMV may need to
install venting at the mine site, and must monitor radon emissions at the mines,
as well as wind speed,  direction and other conditions.  USE believes all of the
uranium  operations  in which it owns an interest are in  compliance  with these
rules.

        There  ultimately  will be an effect on the  earnings of USE and Crested
from  environmental   compliance  expenditures  by  the  GMMV,  since  the  GMMV
operations  will be accounted  for by the equity  method if the  acquisition  of
Kennecott's interest in the GMMV pursuant to the Acquisition Agreement

                                       12

<PAGE>



does not close.  GMMV's expenses for compliance with environmental laws (as well
as other matters) are not expected to materially affect the cash flow of USE and
Crested  during  the next two  years.  Out of  Kennecott's  initial  $50,000,000
commitment,   Kennecott   has  funded   about   $20,416,400   through   May  31,
1997.Nevertheless,  advances  to the  GMMV  made  pursuant  to  the  Acquisition
Agreement will reduce Kennecott's development commitment by two dollars for each
dollar advanced pursuant to the Fourth Amendment to the GMMV Agreement.

PLATEAU'S SHOOTARING CANYON MILL

        ACQUISITION OF PLATEAU RESOURCES,  LIMITED ("PLATEAU").  In August 1993,
USE purchased from Consumers Power Company ("CPC"), all of the outstanding stock
of Plateau, which owns the Shootaring Canyon uranium processing mill and support
facilities in southeastern  Utah (the  "Shootaring  Mill").  The Shootaring Mill
holds a source materials license from the NRC.

        USE paid  nominal  cash  consideration  for the  Plateau  stock,  but as
additional consideration, USE has agreed:

        (a) to perform or cause  Plateau to perform  all  studies,  remedial  or
other  response  actions  or other  activities  necessary  from time to time for
Plateau to comply with  environmental  monitoring  and other  provisions  of (i)
federal and state  environmental laws relating to hazardous or toxic substances,
and (ii) the Uranium Mill Tailings  Radiation Control Act, the Atomic Energy Act
of  1954,  and  administrative  orders  and  licenses  relating  to  nuclear  or
radioactive  substances or materials on the property of, or produced or released
by, Plateau; and

        (b) to  indemnify  CPC from all  liabilities  and costs  related  to the
presence of hazardous  substances or radioactive  materials on Plateau property,
and to any future  violation  of laws and  administrative  orders  and  licenses
relating to the environment or to nuclear or radioactive substances.

        At closing,  Plateau transferred $2,500,000 cash to fund the "NRC Surety
Trust Agreement" with a commercial bank as trustee. The trustee is to pay future
costs of Shootaring Mill decommissioning,  site reclamation,  and long term site
surveillance, as directed by the NRC. The amount transferred to the trust is the
minimum amount now required by the NRC as financial assurance for clean up after
permanent shut down of the Shootaring Mill.

        Also at closing, Plateau transferred $4,800,000 cash to fund the "Agency
Agreement"  with a commercial  bank.  These funds will be available to indemnify
CPC against  possible  claims  related to  environmental  or nuclear  matters as
described above, and against  third-party claims related to an agreement between
Plateau  and  the  third-party  (see  Note K to the USE  Consolidated  Financial
Statements for fiscal year ended May 31, 1997).

        There are no present  claims  against  funds held under either the Trust
Agreement or Agency Agreement.  Funds (including accrued interest) not disbursed
under  the  Trust  and  Agency  Agreements  will be paid  over to  Plateau  upon
termination of such Agreements with NRC concurrence.

        The  consideration  paid by USE was determined by negotiation  with CPC,
taking into account further  estimated annual Shootaring Mill holding costs, and
estimated future Mill  decommissioning and site reclamation costs as required by
the NRC and the Utah Department of Natural  Resources,  Division of Oil, Gas and
Mining ("DOGM").


                                       13

<PAGE>



        The Plateau  acquisition was done solely with USE, in light of potential
NRC  objections  to selling  Plateau to the USECC joint  venture.  Subsequent to
closing,  in  September  1993,  USE and  Crested  agreed  that  after  Plateau's
unencumbered  cash has been depleted,  USE and Crested each will assume one-half
of Plateau's  obligations,  and share equally in Plateau's operating cash flows,
pursuant to the USECC Joint Venture.

        SHOOTARING  MILL AND  FACILITIES.  The  Shootaring  Mill is  located  in
south-eastern  Utah,  approximately 13 miles north of Lake Powell,  and 50 miles
south of  Hanksville,  Utah via State  Highway 276, then four miles west on good
gravel  roads.  The entire  facility  occupies 18.9 acres of a 264.52 acre plant
site.  The mill was  designed to process 750 tpd,  but only  operated on a trial
basis for two  months  in  mid-summer  1982.  In 1984,  Plateau  put the mill on
standby because of the depressed U3O8 market.

        Plateau  also owns  approximately  90,000  tons of  uranium  mineralized
material  stockpiled  at  the  mill  site  and  approximately  172,000  tons  of
mineralized  material  stockpiled at the Tony M Mine.  Included with mill assets
are tailings cells, laboratory facilities, equipment shop and inventory. The NRC
issued a license  to Plateau  authorizing  production  of uranium  concentrates,
however,  since the mill was shut down, only maintenance and required safety and
environmental  inspection  activities  were  performed and the source  materials
license with the NRC was for standby  operations only. On July 31, 1996, the NRC
approved  Plateau's  application to postpone  initiation of the  requirements of
timeliness  in  decommissioning  of the  Shootaring  Mill for five years,  which
postponement  enabled  Plateau  to  upgrade  the  source  materials  license  to
operational  status.  Plateau applied to the NRC to convert the source materials
license from standby to operational and upon increasing the reclamation  bond to
$6,700,000,  the NRC issued  the new  license  on May 2,  1997.  Plateau  has an
additional  $1,600,000 of government  securities  available for further  bonding
needs.

        In fiscal 1997 and into fiscal 1998, in anticipation of resuming milling
operations, Plateau commenced a complete reactivation and rehabilitation program
at the Mill (updating the control  systems and testing  gauges,  relining wooden
acid leach tanks, etc.)

TICABOO TOWNSITE

        Plateau owns all of the  outstanding  stock of Canyon  Homesteads,  Inc.
("Canyon"),  a Utah corporation,  which developed the Ticaboo, Utah townsite 3.5
miles south of the  Shootaring  Mill. The Ticaboo site includes a 66 room motel,
convenience  store, 98 single family home sites,  151 mobile home sites,  and 26
recreational vehicle sites (all with utility access). The townsite is located on
a State of Utah lease near Lake  Powell and is being  operated  as a  commercial
enterprise.  An  amendment  was entered  into on April 1, 1997 on the Utah State
lease  covering the Ticaboo  townsite  whereby the State deeded  portions of the
Townsite to Canyon  Homesteads,  Inc. on a sliding scale basis.  USE and Crested
plan to further develop the townsite,  and have been seeking financial  partners
for this purpose.  Interim  funding for limited  improvements  on the commercial
operations were provided by a private  corporation  controlled by family members
of the Chairman of the Board,  President and Chief Executive Officer of USE. See
Part III, Item 12 "Certain Relationships and Related Transactions - Transactions
with Arrowstar  Investments,  Inc.". USE now operates all commercial  facilities
including the motel, restaurant, convenience store, mobile home/RV park and boat
storage  as the  renovation  of the nearby  Shootaring  Canyon  uranium  mill is
underway.


                                       14

<PAGE>



YELLOW STONE FUELS CORP.

        Yellow Stone Fuels Corp.,  hereafter  ("YSFC") was organized on February
17, 1997 in Ontario,  Canada.  As of February  17, 1997,  YSFC  acquired all the
outstanding  shares of Common  Stock of Yellow  Stone  Fuels,  Inc.  (a  Wyoming
corporation  which was organized on June  3,1996),  in exchange for YSFC issuing
the same  number of shares of YSFC  Stock to the former  shareholders  of Yellow
Stone Fuels,  Inc.  ("YFI").  YSFC and its wholly-owned  subsidiary Yellow Stone
Fuels, Inc. will hereafter be referred to collectively as YSFC.

        In order to  concentrate  the efforts of USECC on  conventional  uranium
mining  using the  Shootaring  and  Sweetwater  Mills,  USECC  decided to take a
minority  position in Yellow Stone Fuels,  Inc. and not be directly  involved in
properties  believed suitable for the production of uranium through the in- situ
leach  ("ISL")  mining  process.  USECC will have first call on any  uranium ore
bodies YSFC discovers which are amenable to conventional  mining and milling and
YSFC will have a call on ore  bodies  discovered  by USECC  amenable  to the ISL
process.  In the ISL process,  groundwater  fortified with  oxidizing  agents is
pumped  into  the ore  body,  causing  the  uranium  contained  into  the ore to
dissolve.  The  resulting  solution is pumped to the surface where it is further
processed to a dried form of uranium which is shipped to  conversion  facilities
for  eventual  sale.  Generally,  the ISL  process  is more cost  effective  and
environmentally  benign compared to conventional  underground mining techniques.
In addition,  less time may be required to bring an ISL mine into operation than
to permit and build a conventional mine.

        As of May 31, 1997,  YSFC had  10,495,000  shares of Common Stock issued
and outstanding,  including  3,000,000 shares (28.5%) issued to USE and Crested.
Most of the funds used by YSFC have been provided by USECC under a $400,000 loan
facility.  As part  consideration  for the loan, USE and Crested  entered into a
Voting Trust  Agreement  having an initial term of 24 months with two  principal
shareholders  of YSFC,  whereby USE and Crested will have voting control of more
than 50% of the outstanding  shares of YSFC. See Part II, Item 7,  "Management's
Discussion and Analysis of Financial  Condition and Results of Operations."  The
majority of the remaining outstanding YSFC shares are owned by affiliates of USE
and  Crested.  See  Part  III,  Item  13,  "Certain  Relationships  and  Related
Transactions."

        In Wyoming,  YSFC has staked and/or holds 304  unpatented  mining claims
and has entered into three State leases  covering a total of 9,280 acres located
in the Powder River Basin uranium district. The State leases have a 10 year term
expiring  October  1,  2006;  require  annual  rental of $1.00 per acre for five
years,  then $2.00 for the second five years,  or sooner upon the  discovery  of
commercial  quantities  of  minerals;  and a 5% gross  royalty  of the  value of
uranium bearing ore mined from the leased  properties is payable to the State of
Wyoming.

        Also in Wyoming,  the Peterson claim group includes 50 unpatented mining
claims  covering  approximately  1,000 acres in the  southern  part of the power
River Basin uranium  district.  In addition to owning the Peterson  claim group,
YSFC has leased the surface rights to the mineral  properties for five years, at
$4.00 per acre annual rent per year plus a production royalty of $0.50 per pound
of uranium  concentrates  (U3O8)  sold at or for less than $22.00 per pound (the
royalty  increases  to $0.75 per pound for uranium  sold at more than $30.00 per
pound). The Low claim group,  covering 63 unpatented lode mining claims covering
approximately  1,260 acres,  is also located in the southern  part of the Powder
River Basin uranium district,  approximately 20 miles northwest of the producing
Rio  Algom's  Smith  Ranch  Mine.  The Low claims may be similar in geology  and
hydrology to the Smith Ranch and Cameco's Highland ISL operations.


                                       15

<PAGE>



        In New Mexico, YSFC has staked and holds 39 unpatented mining claims and
has leased 8 patented  mining claims.  These  properties in the aggregate  cover
approximately 945 acres located in the Grants uranium region of New Mexico.  The
8  unpatented  mining  claims  (covering  165.44  acres)  are  held  by a 5 year
renewable  lease from Parador  Mining  Company,  requiring  $500 monthly  rental
payments to Parador  Mining  Company,  which has retained a 5% gross  royalty on
revenues from uranium sold from the property.  The Parador area was mined for up
to 600,000 pounds U3O8 at a grade of 0.24% by other companies in the 1970s.  The
extent of further mineral resources on the properties is presently unknown.

        The geological and geophysical  data acquired with the Pioneer  Nuclear,
Inc.  ("PNI") library may assist YSFC in evaluating the viability of the various
uranium claims to in-situ processing.  This library of information was assembled
in the 1970s by PNI in its  uranium  exploration  program,  and the  library was
acquired from a person in exchange for shares of YSFC common stock.

        As of the date of this Annual Report on Form 10-K,  YSFC is  negotiating
to acquire additional  properties in Converse,  Fremont and Sweetwater Counties,
Wyoming which in some instances will include certain tangible  assets.  However,
there are no contracts or agreements in principle for such  acquisitions at this
report date.

        YSFC  will   require   additional   funding  to  maintain  its  property
acquisition   program,   conduct  the  geological  and  engineering  studies  on
properties to evaluate their  suitability to in-situ  recovery  methods,  and to
build and operate in-situ recovery  facilities on suitable  properties.  YSFC is
currently  seeking  additional  funding,  but  there is no  assurance  that such
funding will be obtained.

        In fiscal 1997, USE and USECC entered into several agreements with YSFC,
including a Milling Agreement through Plateau  Resources.  The Shootaring Canyon
mill  facilities  will be  available to YSFC to  transport  uranium  concentrate
slurry and loaded  resin to the mill and  process  it into  uranium  concentrate
("yellowcake"),  for which Plateau will be paid its direct costs plus 10%. Other
agreements  include a Drill Rig Lease  Agreement  for YSFC to have access to USE
drilling rigs at the prevailing market rates; an Outsourcing and Lease Agreement
for assistance from USECC accounting and technical  personnel on a cost plus 10%
basis and a sublease for 1,000 square feet of office space for $1,000 per month;
and a Ratification  of  Understanding  by which USECC will offer to YSFC (with a
reserved  royalty  in  amounts  to be agreed on later)  any  uranium  properties
amenable to in-situ production which USECC acquires or has the right to acquire.
In return,  YSFC will  offer to USECC ( with a reserve  royalty in amounts to be
agreed on later)  uranium  properties  amenable to  conventional  mining methods
which  YSFC  acquires  or has the  right to  acquire.  USECC  also will make its
library of geological information and related materials available to YSFC . YSFC
also has a Storage  Agreement  with GMMV by which  YSFC  stores  used  low-level
contaminated  mining equipment purchased from a third party at GMMV's Sweetwater
Mill;  YSFC is  responsible  for any bonding and  handling  obligations  for the
stored equipment, and pays GMMV nominal rent for the storage.


                                       16

<PAGE>



SHEEP MOUNTAIN PARTNERS ("SMP")

        PARTNERSHIP.  SMP is a Colorado general  partnership  formed on December
21, 1988,  between USECC and Nukem,  Inc. of Stamford,  CT ("Nukem") through its
wholly-owned subsidiary Cycle Resource Investment Corporation ("CRIC"). Nukem is
a uranium  brokerage and trading concern.  During fiscal 1991,  certain disputes
arose   between   the   partners   of   SMP.   These   disputes    resulted   in
arbitration/litigation and subsequent consensual arbitration from which an Order
and Award was issued on April 18,  1996.  USE and Crested  filed  petitions  for
confirmation of the Order and Award with the U.S. District Court of Colorado and
the Court has entered a Second  Amended  Judgment  confirming  the  monetary and
equitable  provisions  of the Order and Award.  See "Legal  Proceedings  - Sheep
Mountain Partners Arbitration/Litigation".

        In  February  1988,  USE and  Crested  acquired  uranium  mines,  mining
equipment and  mineralized  properties  (Sheep  Mountain Mines) at Crooks Gap in
south-central  Fremont County,  Wyoming, from Western Nuclear, Inc. These Crooks
Gap mining  properties  are adjacent to the Green Mountain  uranium  properties.
USECC mined and sold uranium ore from two of the underground  Sheep Mines during
fiscal 1988 and 1989. Production ceased in fiscal 1989, because uranium could be
purchased  from the spot market at prices below the mining and milling  costs of
SMP.

        USE and  Crested  sold 50 percent of their  interests  in the Crooks Gap
properties  to  Nukem's   subsidiary  CRIC  for  cash.  The  parties  thereafter
contributed  the  properties  to SMP, in which USECC  received an  undivided  50
percent interest. Each group provided one-half of $315,000 to purchase equipment
from Western Nuclear,  Inc.; USE and Crested also contributed their interests in
three uranium supply  contracts to SMP and agreed to be responsible for property
reclamation  obligations.  The SMP  Partnership  agreement  provided  that  each
partner  generally  had a 50  percent  interest  in  SMP  net  profits,  and  an
obligation to contribute 50 percent of funds needed for partnership  programs or
discharge of liabilities.  Capital needs were to have been met by loans,  credit
lines and contributions.

        SMP was directed by a management committee, with three members appointed
by USECC, and three members  appointed by Nukem/CRIC.  The committee has not met
since 1991 as a result of the SMP arbitration/litigation.

        PROPERTIES.  SMP owns 80 unpatented lode mining claims on the Crooks Gap
properties,  including  two open-pit and five  underground  uranium mines and an
inventory  of  uranium  ore.  Production  from  the  properties  is  subject  to
sliding-scale royalties payable to Western Nuclear, Inc.; the rates are from one
to four  percent on recovered  uranium  concentrates.  Thirty-eight  claims were
conveyed by PMC to SMP in August 1996, see below.

        Various structures and equipment are located on the properties including
three operating and three non-operating mine headframes with hoists; maintenance
shops;  offices;  and other buildings,  equipment and supplies.  An ion-exchange
plant is located near the SMP properties, but is held by USECC and not SMP.

        Until  recently,  SMP also had interests in 59 an additional  unpatented
mining  claims,  one State mineral lease and one State surface use lease,  which
had been conveyed to Pathfinder Mines Corporation  ("PMC").  In August 1996, PMC
conveyed 38 of the 59 claims to SMP, retaining 21. SMP chose to retain only 3 of
the 38 claims. These SMP properties contain a previously-mined  open-pit uranium
mine and three  underground  mines. PMC has the right to mine a portion of these
properties  (the Congo  area),  by  open-pit  or in-situ  techniques  to certain
depths,  without royalty or other obligations to SMP. PMC has the responsibility
for reclamation work needed thereon as a result of its activities.  If PMC mines
any

                                       17

<PAGE>



portion of the  properties  outside the Congo area, a 3% royalty is owed to SMP.
Conversely,  SMP has the right to mine portions of the claims and leases outside
the  Congo  area  (and  specified   surrounding  zones)  by  underground  mining
techniques,  subject to a 3% royalty to PMC. PMC had  conducted  an  exploration
program on a portion of these  properties,  and has advised the Company  that it
does not intend any further  development.  PMC has decommissioned and dismantled
its two uranium mills in the vicinity.

        An ion exchange  plant on the SMP properties is owned USECC and was used
to remove natural soluble uranium from mine water.  USE, on behalf of USECC, has
submitted a plan to the NRC to  decommission  this facility and obtained a three
year  extension for timeliness of  decommissioning.  Management is reviewing the
economics of  relicensing  this  facility as part of a potential  in-situ  leach
uranium mining operation. See "Environmental" below.

        PROPERTY MAINTENANCE. As operating manager for SMP, USECC is responsible
for  exploration,  mining,  and care and maintenance of SMP mineral  properties.
USECC  was to have  been  reimbursed  by SMP  for  certain  expenditures  on the
properties.  During the SMP arbitration/litigation,  Nukem/CRIC refused to allow
SMP to pay  USECC  for care and  maintenance  and other  work  performed  on the
properties  since the spring of 1991. See Item 7,  "Management's  Discussion and
Analysis of  Financial  Condition  and  Results of  Operations  - Liquidity  and
Capital Resources at May 31, 1996". As part of the Order and Award made on April
18, 1996, the Arbitration  Panel awarded USECC  $2,065,989 for  Nukem/CRIC's 50%
share of care and  maintenance  expenses for the SMP properties plus interest of
$446,834  to March 31,  1996 and per diem cost of $616  thereafter.  See Item 3,
Legal Proceedings Sheep Mountain  Partners  Arbitration/Litigation  - Stipulated
Arbitration."  Currently,  USECC has a maintenance staff on site to care for and
maintain the mines and pump mine water to prevent  flooding of the mines,  which
could destroy  equipment and the concrete  lined vertical  shafts  accessing the
various levels of uranium mineralization.

        SMP  MARKETING.  Nukem,  Inc.  was  engaged by SMP to  provide  SMP with
financial  expertise  and  marketing  services.  SMP  entered  into a  marketing
agreement with CRIC,  which was  concurrently  assigned to and assumed by Nukem.
Nukem was to provide  marketing  and trading  services for SMP,  which  included
acquiring uranium for SMP by purchasing or borrowing. Nukem was to be reimbursed
at its direct costs for acquiring such uranium for SMP. USECC, SMP and Nukem had
seven long-term contracts plus an additional  long-term contract with PSE&G that
was awarded to SMP by the Arbitration Panel (four of these contracts remain) for
sales of uranium  originally to eight domestic  utilities.  SMP's uranium supply
contracts are either base-price  escalated or  market-related  (referring to how
price is determined  for uranium to be delivered at a future  date).  Base-price
escalated  contracts  set a floor price which is escalated  over the term of the
contract to reflect  changes in the GNP price  deflator.  Two of the base priced
contracts have been  fulfilled and the third  base-price  escalated  contract of
SMP, required  delivery of 130,000 pounds of uranium  concentrates in 1997 which
was made,  completing  that contract.  The fourth contract calls for delivery of
750,000  lbs.  U3O8 through  2001.  Prices of uranium for  deliveries  under the
base-price  escalated  contract  currently exceed prices at which uranium can be
purchased in the spot market.

        Under the  market-related  contracts,  the  purchaser's  cost depends on
quoted market prices based on estimated  prices at which a willing  seller would
sell its U3O8 during specified periods before delivery.  Some of these contracts
place a ceiling on the  purchase  price,  substituting  a  base-price  escalated
amount,  if the market  price  exceeds a certain  level.  Under the terms of the
various market-price related contracts,  SMP is required to deliver from 250,000
to 900,000  pounds of U3O8  annually  from 1997 to 2000,  which  amounts  may be
increased or decreased by specified percentages.


                                       18

<PAGE>



        Through  fiscal 1997,  USECC and its  affiliates  have satisfied most of
these contracts with uranium  concentrates  previously produced by SMP, borrowed
from others, or purchased on the open market. The future role of Nukem in making
deliveries   under  these   contracts   on  behalf  of  SMP  cannot  be  assured
notwithstanding the April 18, 1996 Order and Award of the Arbitration Panel. See
"Legal Proceedings -
 Sheep Mountain Partners Arbitration/Litigation."

        PERMITS.  Permits to operate  existing mines on SMP properties have been
issued by the State of Wyoming.  Amendments  are needed to open new mines within
the permit  area.  As a condition  to issuance of the  permits,  an NPDES permit
under the Clean Water Act has been  obtained.  Monitoring and treatment of water
removed  from the  mines and  discharged  in nearby  Crooks  Creek is  generally
required.  During  the past two years,  SMP did not  discharge  wastewater  into
Crooks Creek, and the mine water is presently being discharged into the McIntosh
Pit.

        URANIUM  MARKET  INFORMATION.  There are  currently  nine  producers  of
uranium in the United States,  which  collectively  produced 5,800,000 pounds of
U3O8  during  calendar  1995 and  produced  approximately  6,300,000  pounds  in
calendar 1996. Production in the U.S. for 1997 is estimated at 7,000,000 pounds.
In addition, there are several major producers in Canada (Cameco, Cogema Canada,
Ltd.,  Rio Algom and  Uranerz);  Australia  (Energy  Resources of Australia  and
Pancontinental  Mining,  Ltd.);  Africa  (Cogema and RTZ's  Rossing  unit),  and
Europe,  which  collectively  produced  about  66,000,000  pounds of U3O8 during
calendar year 1996 and are expected to produce  approximately  73,000,000 pounds
in calendar 1997.  Several  members of the  Commonwealth  of Independent  States
("CIS"),  also export  uranium into the western  markets  although the amount of
such exports to the United States and European markets are currently limited.

        Uranium is primarily used in nuclear  reactors to heat water which drive
turbines  and  generators  generating  electricity.  According  to  the  Uranium
Institute   based  in  London,   England   ("UI"),   nuclear  plants   generated
approximately  17% of the world's  electricity  in 1996, up from less than 2% in
1970. According to the UI, through the year 2000, nuclear generating capacity is
expected  to  grow  at 1 % per  annum  primarily  as a  result  of  new  reactor
construction  outside the United States and increased  efficiencies  of existing
reactors.

        In 1996,  442  nuclear  power  plants were  operating  and 36 were under
construction worldwide, according to the International Atomic Energy Agency. The
plants combined to generate more than 23 trillion  kilowatt hours of electricity
last year.  Five plants totaling 5,717  megawatts - including  Tennessee  Valley
Authority's  Watts  Bar  1  -  began  commercial   operation  in  1996.  Uranium
consumption  by Western  World  commercial  reactors  has  increased  from about
60,000,000 pounds in 1981 to approximately 142,000,000 pounds in 1996.

SUPPLY AND DEMAND

        From the early 1970s  through 1980,  the Western World uranium  industry
was characterized by increasing  uranium  production fueled by overly optimistic
projections  of nuclear power  growth.  From 1970 to 1985,  production  exceeded
consumption  by  approximately  500,000,000  pounds.  By the end of 1985  enough
inventory  had been amassed to fuel Western  World  reactor  needs for over five
years. In response, sales of excess inventory followed and prices plummeted from
highs above $40 per pound in 1979 to below $8 per pound in 1992. As prices fell,
Western World production declined dramatically from a high of 115,000,000 pounds
in 1980 to a low of  57,000,000  pounds  by 1994.  Since  1985,  consumption  of
uranium in the Western  World has  exceeded  Western  World  production  by over
400,000,000  pounds.  In 1995,  consumption  of uranium in the Western World was
129,000,000 pounds, nearly double the production of 66,000,000 pounds by Western
World producers. In 1996, Western World

                                       19

<PAGE>



consumption rose to an estimated  142,000,000 pounds, while production increased
only to an estimated 74,000,000 pounds.  Accordingly, by the end of 1995, excess
inventory levels in the Western World (inventory in excess of preferred  levels)
had been  reduced to less than two years of forward  reactor  requirements,  and
excess  inventories  in the  U.S.  had  been  reduced  to less  than one year of
projected forward requirements. This trend continued in 1996 and 1997.

        Countering the drawdown of Western World  inventories  and  contributing
directly to the downturn of market prices was the importation, starting in 1989,
of uranium from the CIS republics,  and to a lesser extent,  from Eastern Europe
and mainland China.  As the result of an anti-dumping  suit in 1991 filed in the
U.S.  ("CIS  Anti-dumping  Suit")  against  republics  of  the  CIS,  suspension
agreements  were  signed  by six CIS  republics  (Russia,  Ukraine,  Kazakhstan,
Uzbekistan,  Kyrgstan and  Tajikistan)  in October  1992,  which  applied  price
related volume quotas to CIS uranium permitted to be imported into the U.S.

        The Russian Suspension  Agreement was amended in March 1994 allowing for
up to 43,000,000 pounds of Russian uranium to be imported into the U.S. over the
10 years beginning March 1994, but only if it is matched with an equal volume of
new U.S.  production.  Based on U.S.  consumption  for the 1994-2003  period (as
reported or projected by the  Department of Energy),  the matched  volumes could
account for up to 18% of the supply to the U.S. market during this period.

        In  1995,  the  Republics  of  Kazakhstan   and   Uzbekistan   concluded
negotiations  with the U.S.  Department  of Commerce  to amend their  respective
suspension agreements.  Both amendments lowered initial prices relating to their
respective import quotas allowing imports to occur. Additionally, the amendments
require that uranium mined in those  Republics  and enriched in another  country
for  importation  in the U.S. will count against their  respective  quotas.  The
Uzbekistan  amendment  replaces the price-tied  quota system with one based upon
U.S.  production  rates after October 1997. As U.S. rates  increase,  additional
imports from Uzbekistan are allowed.

        Although these amendments to the suspension  agreements may increase the
supply of uranium to the U.S.  market,  they  provide  increased  predictability
concerning CIS imports into the U.S. Due to declining  production  levels in the
CIS republics, uranium from these sources has recently been difficult to obtain.
Consequently, the market impact of CIS primary production may be diminishing.

        In January  1994,  the U.S. and Russia  entered  into an agreement  (the
Russian HEU Agreement") to convert highly enriched uranium ("HEU"), derived from
dismantling  nuclear weapons to low enriched uranium ("LEU") suitable for use in
nuclear power plants.  At a projected  maximum  conversion rate for HEU and LEU,
approximately  18,000,000  pounds of U3O8 will be  available  to  Western  World
markets.

        In 1996, the U.S.  Congress  passed  legislation in compliance  with the
suspension  agreements which allows the converted HEU material to be sold in the
U.S.  marketplace  at an  annual  rate not to exceed  2,000,000  pounds in 1998,
increasing  gradually to 20,000,000  pounds in 2009.  At this maximum rate,  HEU
material  could supply  approximately  40% of annual U.S.  reactor  requirements
projected for 2009.  However,  the Russians may require much of the material for
its own internal use and the amounts which may be imported into the U.S.  cannot
be predicted.  In addition, an uncertain amount of HEU material is allowed to be
used in the U.S. for  overfeeding  of enrichment  facilities  and as a source of
Russian uranium for matching sales.

        Industry  analysts  expect  annual  Western World  consumption  to be at
levels between 135,000,000 and 150,000,000 pounds U3O8 through 2001. The Company
estimates that between  30,000,000 and 40,000,000 pounds of this demand could be
filled by a combination of government  stockpiles  (including  converted Russian
and U.S. HEU) and imports from CIS republics and former Eastern Bloc countries.

                                       20

<PAGE>



To achieve market  equilibrium  by 2001 primary  production in the Western World
will need to supply between  95,000,000 and 120,000,000 pounds U3O8 on an annual
basis  subject to some  adjustment  for any  remaining  inventory  drawdown  and
limited uranium reprocessing. Production from existing facilities in the Western
World,  however,  is projected to decline from current  levels to  approximately
57,000,000  pounds  U3O8  by 2001  as  reserves  are  depleted.  New  production
therefore  will have to be  brought  on line to fill a  potential  annual gap of
between  38,000,000 and 63,000,000  pounds U3O8.  While current price levels may
sustain 1996 production levels, USECC believes that higher prices will be needed
to support the required  investment in new higher cost  production as lower cost
production reserves are depleted.

        1996 was also a  transition  year in the  industry as the spot price for
U3O8  concentrates  rose to a high of $16.60 per pound in July 1996  following a
surge in spot buying activity.  Since then the spot price has declined to $10.30
per pound.  And, while the spot price has eroded to 1995 levels,  USECC believes
that it is only a  reflection  of a near term  equilibrium  of supply and demand
that  was  fueled  by  utilities  exercising  option  flexibilities  of up to an
additional  50% of  contracted  volumes of  material  as the spot price  climbed
during 1996.  On the contrary,  utilities  have also likely  exercised  downward
flexibilities of up to 50% of contracted  volumes as the spot price has declined
to levels below  contracted  prices and are planning to buy materials at a lower
price.

        Overall,  USECC  believes that adequate  supply of U3O8 material to meet
firm demand  cannot be  sustained  at spot price  levels below $15.00 per pound.
And,  while  production  remains at levels just above 50% of  consumption in the
Western World, existing and planned production will not sufficiently meet supply
either, even if new production comes on stream as planned.

        In the near term,  USECC believes that the spot price for U3O8 will rise
to mid teen levels and remain there for a period before trending  upwards to the
low $20s for a  sustained  period  of time.  If there is any  disruption  in HEU
supply or new planned  capacity,  USE believes  the price will  increase to much
higher levels.

        Published  reports  indicate  that   approximately  31  percent  of  the
worldwide  nuclear-powered  electrical  generating  capacity is in the U.S.,  49
percent is in western  Europe,  and 14 percent is in the Far East.  Although the
reactors in western Europe have a greater aggregate generating capacity and fuel
usage, the supply of uranium for those reactors has been obtained for relatively
long periods,  and the market  requiring the greatest  supply of uranium for the
next few years is believed to be the United  States.  The Asia Pacific region is
also developing into a significant uranium consumer,  due to announced plans for
rapid  expansion  of nuclear  power  programs  in Japan,  Korea,  Taiwan and the
Russian  Federation.  This region accounts for most of the 98 power plants which
are ordered or under construction.

        Pursuant to  Suspension  Agreements  signed in October  1992 between the
United States Department of Commerce ("DOC") and certain of the Republics of the
CIS, to rectify prior damage to domestic  United States  uranium  producers from
dumping sales of U3O8 by certain CIS republics, all spot sales of U3O8 delivered
into the U.S.  now reflect  quota  restrictions  on U3O8  imports  from the CIS.
However, there are provisions which allow CIS uranium to be imported for certain
long-term uranium sales contracts entered into with domestic  utilities prior to
March 5, 1992 ("grandfathered contracts").


                                       21

<PAGE>



        NUEXCO EXCHANGE VALUE. The market related  contracts of SMP are based on
an average of the Nuexco  Exchange  Value ("NEV") for 2, 3 or more months before
uranium delivery.  The high and low NEV reported on U3O8 sales during USE's past
five fiscal years are shown below.  NUEXCO Exchange Values are reported  monthly
and  represent  NUEXCO's  judgment  of the  price  at which  spot and near  term
transactions for significant quantities could be concluded. NEVs for fiscal 1993
are higher for U.S.  transactions,  due to the impact of CIS import restrictions
since late 1992.  These prices ("US NEV") were reported by NUEXCO for spot sales
in the restricted U.S. market.

                                                NUEXCO EXCHANGE VALUE
                                                 US $/POUND OF U3O8
             YEARS ENDED                    ----------------------------
               MAY 31,                        HIGH                   LOW
            -------------                     ----                   ---
               1992                         $  9.05              $  7.75
               1993                           10.05                 7.75
               1994                           10.20                 9.25
               1995                           11.00                 9.50
               1996                           16.60                13.00
               1997*                          14.80                10.30

               * Through September 1, 1997.

        NUEXCO's restricted market values ("U.S. NEV") apply to all products and
services  delivered in the U.S. as well as non-CIS origin  products and services
delivered outside the U.S.

GOLD

LINCOLN PROJECT (CALIFORNIA)

        SUTTER GOLD MINING COMPANY.  In fiscal 1991, USE acquired an interest in
the Lincoln Project  (including the underground  Lincoln Mine and the 2,800 foot
Stringbean  Alley decline) in the Mother Lode Mining  District of Amador County,
California,  held by a mining  joint  venture  known as the Sutter Gold  Venture
("SGV"). The entire interest of SGV is now owned by USECC Gold L.L.C., a Wyoming
limited liability company,  which is a subsidiary of Sutter Gold Mining Company,
a Wyoming corporation ("SGMC").

        In fiscal 1997,  SGMC completed  private  financings  totalling a net of
$7,115,100  ($1,271,600  through a private  placement  conducted  in the  United
States by RAF Financial Corporation,  and $5,843,500 through a private placement
conducted in Toronto, Ontario, Canada by C.M. Oliver & Company Limited). The net
proceeds of $6,411,816 from these financings (after deduction of commissions and
offering  costs) are being  applied to  pre-production  mine  development,  mill
design,  and property holding and acquisition cost. SGMC anticipates  production
mining will commence in mid-  calendar 1998 and that by that time,  construction
of a 500 ton per day gold mill will have been  completed.  Additional  financing
will be sought  in 1998 to  complete  mill  construction  and  start  production
mining.

        As of the date of this Annual Report on Form 10-K,  SGMC is preparing to
apply for listing on the Toronto Stock Exchange. SGMC does not have any class of
its securities registered with the Securities and Exchange Commission,  and none
of its securities are traded in the United States.

        After completion of the two private financings,  and taking into account
a  restructuring  of the  ownership  of USE and Crested in SGMC (and  additional
issue of 75,000 shares to settle a dispute with Amador United,  see below),  USE
and Crested each own the following securities of SGMC:

                                       22

<PAGE>




        (a) 30.7% and 3.2% of the outstanding shares of Common Stock which would
be reduced to 23.5% and 2.5%,  respectively,  in the event outstanding  warrants
held by the Canadian investors to purchase 1,454,800 more shares of Common Stock
are  exercised  at Cdn$6.00  per share 18 months from the date of closing of the
Offering and the outstanding  warrants held by C.M.  Oliver to purchase  145,480
more shares of Common Stock are exercised at Cdn$5.50 per share,  before May 13,
1999.  The  preceding  percentages  of SGMC Common Stock do not reflect  345,200
warrants  that may be sold in the Offering or shares that may be acquired by USE
and Crested pursuant to the USECC $10,000,000  Contingent Stock Purchase Warrant
(described  below) issued as consideration  for the voluntary  reductions in the
ownership of SGMC shares by USE and Crested.  One  reorganization of the capital
structure  was required by RAF  Financial  Corporation  in  connection  with its
private  placement of SGMC shares,  and the other was required by C.M.  Oliver &
Company Limited in the Canadian private placement.

        (b)  A  $10,000,000   Contingent  Stock  Purchase  Warrant  (the  "USECC
Warrant") was issued to USE and Crested in connection with the  restructuring of
SGMC.  The USECC  Warrant is owned 88.9% by USE and 11.1% by Crested.  The USECC
Warrant  provides  that for each ounce of gold over 300,000  ounces added to the
proven and  probable  category  of SGMC's  reserves  (up to a maximum of 400,000
additional  ounces),  using a cut-off  grade of 0.10  ounces of gold per ton (at
minimum vein  thickness of 4 feet),  USE and Crested will be entitled to acquire
additional   shares  of  Common  Stock  from  SGMC  (without  paying  additional
consideration).  The number of additional  shares issuable for each new ounce of
gold reserves  will be  determined by dividing  US$25 by the greater of $5.00 or
the weighted  average  closing price of the Common Stock for the 20 trading days
before  exercise  of the USECC  Warrant.  The USECC  Warrant is to be  exercised
semi-annually. However, as an alternative to exercise of the USECC Warrant, SGMC
has the  right to pay USE and  Crested  US$25 in cash for each new ounce of gold
(payable  out  of  a  maximum  of  60%  of  net  cash-flow  from  SGMC's  mining
operations).  Additions  to  reserves  will  be  determined  by  an  independent
geologist agreed upon by the parties.

        In fiscal  1997,  SGMC issued  75,000  shares of Common  Stock to Amador
United Gold Mines to settle certain  disputes between such company and SGMC, USE
and Crested (see "Properties"  below). In addition,  SGMC bought about one-third
of the  outstanding  shares of Keystone  Mining  Company  owned by The Salvation
Army. The Keystone Mining Company owns property in the Lincoln Project leased to
SGMC.

        Effective June 1, 1996, SGMC entered into a Management  Agreement (dated
as of May 22, 1996) with USE under which USECC provides administrative staff and
services to SGMC.  USECC is reimbursed for actual costs incurred,  plus an extra
10% during the exploration and development  phases;  2% during the  construction
phase;  and 2.5% during the mining phase (such 2.5% charge to be replaced with a
fixed sum which with  parties will  negotiate  at the end of two years  starting
when the  mining  phase  begins).  The  Management  Agreement  replaces  a prior
agreement by which USE provided administrative services to SGMC.

        PROPERTIES. SGMC (through its subsidiary USECC Gold) holds approximately
14 acres of surface  and mineral  rights  (owned),  436 acres of surface  rights
(leased),  158 acres of mineral rights (leased), and 380 acres of mineral rights
(owned),  all on  patented  mining  claims  near Sutter  Creek,  Amador  County,
California.  The  majority  of these  properties  were  acquired  from  Meridian
Minerals  Company and the balance were acquired in 1995 and 1994. The properties
are located in the western  Sierra Nevada  Mountains at from 1,000 to 1,500 feet
elevation;  year  round  climate is  temperate.  Access is by  California  State
Highway 16 from Sacramento to California  State Highway 49, then by paved county
road approximately .4 miles outside Sutter Creek.


                                       23

<PAGE>



        On October 1, 1996,  SGMC  entered  into three  letter  agreements  (the
"Lincoln  Letter  Agreements")  with the property owners of 185 acres ("185 Acre
Property") on the west side of California  State Highway 49 ("Hwy 49") and 32.58
acres ("32 Acre  Property")  of minerals  which include 20.5 acres of surface on
the  east  side of Hwy 49  adjacent  to the  Stringbean  Decline.  The 185  Acre
Property is the  proposed new location for the Surface Fill Unit and the 32 Acre
Property provides the land necessary for access and utility easements to Hwy 49.
Formal agreements have been submitted for execution but are awaiting approval of
the  probate  court of an estate of a  deceased  who  owned an  interest  in the
properties.

        The 185 Acre Property, which includes the surface and mineral rights, is
being  purchased for $2,000 per acre (or $370,000) plus a 2% net smelter royalty
on any precious metals produced from this property. SGMC also agreed to purchase
for $185,000 the rights to the certified  Environmental Impact Report ("EIR") on
the 185 Acre Property.  The EIR saves SGMC  approximately  six to nine months of
permitting time. Payments for the 185 Acre Property and the EIR are monthly with
the final payments to be made before the construction of a surface fill unit for
the property (the  "Surface  Fill Unit").  The purchase of the 185 Acre Property
and EIR is  contingent  on SGMC  obtaining an amendment to the  Conditional  USE
Permit to allow the  placement of  processed  ore in to the Surface Fill Unit on
this property.

        The  transaction  contemplated  with  respect  to the 32  Acre  property
contains two separate  components.  The first is the purchase of the road access
and utility  easements  and the second is a lease of the mineral  rights on this
property.  The purchase price of the easements is $15,000 which is to be made in
three equal  payments.  SGMC is  obligated to spend up to $15,000 to quiet title
both the  surface and mineral  rights.  Upon  successful  quiet  title,  SGMC is
obligated  to  complete  a two year  exploration  program  of  mapping  and core
drilling of at least 1,000 feet or in lieu of drilling make a $5,000 payment. If
an ore  reserve  can be  developed  on the 32  Acre  property  (in  SGMC's  sole
judgment)  then SGMC will  enter into a lease with the owners and pay up to a 4%
net  smelter  royalty on minerals  extracted  from the 32 Acre  Property  with a
minimum  annual payment of $2,500 tied to the Gross  Domestic  Product  Implicit
Price  Index  ("GDPIP")  (base year shall be the year the quiet  title on the 32
Acre  property  is  obtained).  Lease  payments  will be  offset  by the  earned
royalties in excess of $15,000 escalated by the GDPIP.

        Surface and mineral  rights total  holding  costs will be  approximately
$225,000 from April 1, 1997 through May 31, 1998, including $45,000 for payments
on two parcels (9.1 acres)  bought in 1994;  an  estimated  $30,000 for one-time
costs to acquire  surface  easements on the 32 Acre  property to access the mill
site from  California  State  Highway 49; and  property  taxes of  approximately
$35,000 for the year ended May 31, 1997 Annual  property  taxes are estimated to
increase to more than  $100,000  when the Lincoln  Project is built and put into
operation.  Estimated acquisition costs for the 185 Acre Property and the EIR on
the 185 Acre Property will be approximately $600,000.

        The  leases are for  varying  terms (the  earliest  expires in  February
1998),  and require rental fees,  advance  production  royalties,  real property
taxes and insurance.  Leases expiring before 2010 will generally be extended, so
long as minerals are continuously  produced from the property that is subject to
the lease or  minimum  payments  are made . Other  leases  may be  extended  for
various  periods on terms  similar to those  contained in the  original  leases.
Production  royalties are from 2.5% to 6% (most are 4%). The various leases have
different methods of calculating  royalty payments (net smelter return and gross
proceeds).

        Amador United Gold Mines ("Amador  United") was a prior owner of certain
leases  which it conveyed to the Lincoln  Project  when the project was owned by
Meridian  Minerals  Company  ("Meridian").  In return for its conveyance of such
leases  Amador  United  received  a right of first  refusal  to buy the  Lincoln
Project  and a 20 percent net profits  interest  in  production  from any of the
Lincoln

                                       24

<PAGE>



Project properties.  In fiscal 1997, Amador United sold all of its rights in the
Lincoln  Project to SGMC,  in  consideration  of SGMC issuing  75,000  shares of
Common Stock to Amador United.

        A  separate  holder of four of the  properties  that were  assembled  by
Meridian  into the Lincoln  Project  holds a 5 percent  net profits  interest on
production from such properties,  which was granted by Meridian when it acquired
the  properties.  The "net  profits"  generally  will be equal to gross  mineral
revenues less an amount equal to 105 percent of numerous categories of costs and
expenses.  An  additional  0.5 percent net smelter  return  royalty is held by a
consultant to a lessee prior to Meridian's acquisition of the properties,  which
0.5 percent interest covers the same four properties in the Lincoln Project.

        Through  May 31,  1997,  there  has  been an  estimated  $20,000,000  of
spending in the Lincoln Project by Meridian,  USECC Gold and their  predecessors
to acquire the Lincoln Project and for mine  development,  mining and processing
bulk samples of mineralization,  exploration,  feasibility  studies,  permitting
costs,  holding costs, and related general and administrative  costs. The amount
of such  expenditures  during the 1997  fiscal year was  approximately  $572,700
($637,300 in 1996).  Certain of the expenditures have been expensed and the rest
have been capitalized as assets.

        GEOLOGY AND RESERVES. The minerals consulting firm Pincock, Allen & Holt
of Lakewood,  CO ("PAH") prepared a prefeasibility  study of the Lincoln Project
in fiscal 1994.  PAH reviewed core drilling data on the Lincoln Zone on 100-foot
centers from the  surface,  and drilling on the Comet Zone from both surface and
underground.  PAH also  reviewed  data from  drilling on the Keystone  Zone from
surface  on  200-foot  centers.  Total data is from 162  exploration  core holes
(surface and  underground),  with total  footage of 64,700  feet.  PAH based its
estimate of proven  reserves on  mineralized  material  within 25 feet of sample
information;  probable reserves were based on material located between 25 and 50
feet of sample information.

        Using a  cutoff  grade of 0.25  ounces  of gold  per ton in  place,  PAH
estimates  the Lincoln  Project  contains  194,740  tons of proven and  probable
reserves grading 0.57 ounces of gold per ton. If operating  economics indicate a
lower cutoff grade is feasible,  the tonnages for the stated  reserves  would be
increased.  Historical  data  (underground  maps and  production  records)  from
historic  (now closed)  mines  within the Lincoln  Project  boundaries  indicate
certain  areas of those  mines  were  not  "mined  out",  such  that  additional
mineralized resources may exist on the property.

        The geology within the Lincoln Project is typical of the historic Mother
Lode  region of  California,  with a steeply  dipping to  vertical  sequence  of
metavolcanic  and  metasedimentary   rocks  hosting  the  gold-  bearing  veins.
Depending  on  location  along  the  strike  length  on the  vein  systems,  the
gold-bearing veins are slate, metavolcanic greenstone, or an interbedded unit of
slates and  volcanics.  The  Lincoln  Project  covers over 11,000 feet of strike
length along the Mother Lode vein systems.

        PERMITS AND FUTURE  PLANS.  In August 1993,  the Amador  County Board of
Supervisors  issued a  Conditional  Use Permit  ("CUP")  allowing  mining of the
Lincoln Mine and milling of production,  subject to conditions  relating to land
use,  environmental and public safety issues, road construction and improvement,
and site  reclamation.  The permit will allow  construction of the mine and mill
facilities  in stages as the project gets  underway,  thereby  reducing  initial
capital   outlays.   Additional   permits  (for  road  work,  dust  control  and
construction of mill and other surface  improvements)  need to be applied for in
due course.


                                       25

<PAGE>



PROPOSED MINE PLAN

        General.  SGMC is evaluating  different mine plans for properties within
the  Lincoln  Project.  The mine plan  summarized  below is  allowed by the CUP.
Different  plans will  require an  amendment  to the CUP,  which may add several
months to the time required to obtain final approvals to commence  operations on
the  properties  affected.  It should be noted that the mine  workings  actually
developed  may  vary  substantially  from  the plan  adopted,  depending  on the
different conditions and grades of mineralization that are encountered.

        SGMC  proposes to mine the Lincoln and Comet Zones  initially  by access
through the existing  Stringbean  Alley decline.  Production will be by overhand
cut-and-fill and open sub-level stoping  techniques.  Screened tailings from the
mill's  flotation  circuit  (support fill) will be used to back fill the stopes,
which will  stabilize the hanging and foot wall vein rocks,  and greatly  reduce
the volume of processed ore going into the Surface Fill Unit.

        Mining (ore  extraction) is anticipated to start by mid-1998,  at a rate
increasing up to 500 tons per day ("tpd")  during the first six months of mining
operations.  Ore initially  will be taken to surface with ore trucks through the
existing  Stringbean  Alley decline.  A new  underground  level is planned to be
driven at 1,000  feet above sea level,  (approximately  120 feet below  surface)
during the next six months.  Mining will coincide with development of additional
stopes  and  may  allow  an  increase  in  mine  production  up to  1,00  tpd in
approximately  the  third  year of  operation.  After  the  first 18  months  of
operations,  which  is  a  condition  in  the  Conditional  Use  Permit,  it  is
anticipated that the Lincoln decline connecting the Stringbean Alley decline and
the  surface  of the  approved  mill  site will  have  been  completed,  running
underground  from near  underneath  the  location of the mill site to the mine's
1,000-foot level. The Lincoln decline would run for 1,850 feet at an inclination
of minus 19% (cross section 12 feet by 12 feet),  and will be used for access of
personnel and supplies to the underground workings as well as for ore haulage up
the decline by conveyor  thus  eliminating  ore haulage on the surface  from the
portal of the mine to the mill.

        SGMC has applied to amend the CUP to relocate the mill to eliminate  the
need to drive the Lincoln decline and to minimize  haulage to the mill and other
operating  costs.  It is anticipated  that the land  acquisition  costs for such
relocation  would  be  significantly  less  than the  added  capital  costs  and
operating  costs to  drive  and  operate  the  Lincoln  decline.  However,  such
application has not yet been approved.

        Pre-Production  Development.  Current  access to the mine is through the
Stringbean  Alley  decline,  the  portal of which is 1,183  feet above sea level
leading to the bottom of the decline at 835 feet above sea level.  This  decline
was driven to access the Lincoln and Comet Zones,  both of which were originally
core drilled from the surface,  with the Comet Zone thereafter core drilled from
underground.  Raises have been started in the "M" vein of the Comet Zone section
on 200-foot  centers to establish  stoping  areas to access ore. The raises will
provide  access,  ventilation,  fill access and escape ways for initial  stopes.
Further crosscuts will be driven for more stopes as the Stringbean Alley decline
is extended and levels driven out horizontally.

        Underground  mine water  seepage into the  Stringbean  Alley  decline is
approximately 5 to 15 gallons per minute,  depending on the season.  Accumulated
water in the  decline is now being  pumped  through a  treatment  plant  located
underground in the Stringbean Alley decline. The plant removes arsenic and other
naturally  occurring  minerals,  and the treated  water is  discharged  by spray
evaporation at the surface. This plant will continue treating mine seepage water
as the mine goes into  production.  The treated  water not used  underground  in
operations will be pumped to the surface for mill operations as needed.


                                       26

<PAGE>



        Production.  All veins  will be  drifted  on the first  floor  above the
crosscuts,  which will serve as the bottom  floor of the stopes.  Raises will be
driven to the level above for ventilation and access for fill. Initially, in the
Comet  Zone,  these  raises  will be driven on 200-foot  centers  and,  assuming
continuity of ore, will be two steps,  one on either side of the raise. Ore will
be mined out of stopes with the  overhand  cut and fill open  sub-level  stoping
methods,  with each layer of stope filled back in with mill tailings  which have
been  recycled  from the surface mill  facility.  Broken ore will be loaded onto
15-ton underground  trucks and hauled over to the underground  crushing station,
then either transported to the surface via truck up the Stringbean Alley decline
or, if the Lincoln decline is driven, via the ore conveyor belt.

        Concurrently  with  production  mining,  SGMC  intends  to  maintain  an
aggressive  underground  development program to delineate (on an on-going basis)
two to three years of developed ore in sight.

MILL PLAN

        General.  The proposed mill process  essentially  involves three stages:
first, wet grinding of the ore into fine particles in a semi-autogenous  grinder
("SAG") mill, with the resulting finely-milled ore run through a gravity process
to remove free particles of gold through  gravity;  second,  ore containing gold
which was not captured in the first  gravity  process will be fed to a ball mill
for more grinding. The resulting  finely-ground material is run through a second
gravity  recovery  circuit  into  flotation  cells  for  mixing  with  non-toxic
chemicals  and water to further  remove  gold from the ore  (referred  to as the
flotation stage);  and third,  processing the flotation  concentrate with dilute
sodium  cyanide to  chemically  remove most of the remaining  gold.  The mill is
designed to produce three gold-bearing products: free gold, a high-grade gravity
concentrate,  and a  Merrill-Crowe  precipitate.  All three will be smelted to a
dore bullion for shipment to a precious metal refinery. SGMC is also considering
selling the flotation concentrate rather than installing a Merrill-Crowe circuit
to precipitate gold. An economic analysis of this alternative is being completed
by SGMC.

        In fiscal  1992,  SGMC's  predecessors  mined  8,000  tons of  material,
including waste rock and low grade mineralization,  out of drifts and raises off
the Stringbean  Alley decline,  which were processed  through a nearby mill in a
bulk sampling  program to test mining  techniques and mill  recoveries.  Milling
results indicated at least 94% of the gold in the ore should be recoverable with
a  combination  of  gravity,   flotation  and  cyanidation   milling   circuits.
Approximately 1,400 ounces of gold were recovered in this program.  PAH believes
the mill recovery rate should be between 93% and 95% using the proposed gravity,
flotation and cyanidation  milling circuits.  In its  prefeasibility  study, PAH
used a 90% mill  recovery  rate  because in its study,  the mill was designed to
recover  gold  in  only  a  single  stage   gravity   circuit.   Since  the  PAH
prefeasibility  study,  Lookewood Greene  Engineers,  Inc. of Dallas,  Texas has
designed a new mill circuit to recover 95% of the gold.

        The central mill  building  (exclusive of attached lab and other support
facilities)  will cover up to  approximately  20,000  square feet. If warranted,
mill capacity may be increased  beyond 500 tpd in the second year of operations,
since the CUP allows for up to 1,000 tpd mining and milling operations.

        Possible  Alternative Mill and Waste Management Sites. SGMC presently is
evaluating a possible  relocation of the waste  management unit (or Surface Fill
Unit)  site and the mill  site.  Although  this  relocation  would  require  the
purchase of additional  properties,  and an amendment to the CUP,  management of
SGMC  believes  the cost will be more than  offset  and  would be  recovered  in
approximately five years by dropping the land surface leases for which the waste
management sit is currently  approved.  Net capital savings could be significant
if the new approach is adopted.  The proposed new mill site also is  anticipated
to significantly  reduce operating costs through reductions in hauling distance;
elimination of the need for constructing  the Lincoln  decline;  and the need to
build large dams, and the hauling costs of importing clay for pond liners.

                                       27

<PAGE>




MOLYBDENUM

        As holders of royalty,  reversionary  and  certain  other  interests  in
properties located at Mt. Emmons near Crested Butte,  Colorado,  USE and Crested
are entitled to receive annual advance royalties of 50,000 pounds of molybdenum,
or cash equivalent  (one-half to each).  AMAX Inc. (which was acquired by Cyprus
Minerals  Company and was renamed Cyprus Amax Minerals Company in November 1993)
delineated a deposit of molybdenum containing approximately  146,000,000 tons of
mineralization averaging 0.43% molybdenum disulfide on the properties.

        Advance royalties are paid in equal quarterly  installments,  until: (i)
commencement of production;  (ii) failure to obtain certain  licenses,  permits,
etc., that are required for production; or (iii) AMAX's return of the properties
to the USE and Crested.  USE did not receive any advance royalties during fiscal
1996 because of an arrangement with Cyprus Amax described  below.  During fiscal
1995, USE recognized  $85,500 of advance royalty revenue under this arrangement.
These  royalties  are shown in the  Consolidated  Statements  of Operations as a
component of gains from restructuring mineral properties agreements.  See Note F
to the USE  Consolidated  Financial  Statements.  The advance  royalty  payments
reduce the operating royalties (six percent of gross production  proceeds) which
would otherwise be due from Cyprus Amax from production.  There is no obligation
to repay the advance royalties if the property is not placed in production.

        The  Agreement  with  AMAX also  provides  that USE and  Crested  are to
receive $2,000,000 (one-half to each), at such time as the Mt. Emmons properties
are put into  production  and,  in the  event  AMAX  sells its  interest  in the
properties,  USE and Crested would  receive 15 percent of the first  $25,000,000
received by AMAX. USE and Crested have asserted that the  acquisition of AMAX by
Cyprus Minerals  Company was a sale of AMAX's  interest in the properties  which
would  entitle USE and Crested to such  payment.  Cyprus Amax has rejected  such
assertion and USE and Crested are considering their remedies.

        Subsequent  to May 31,  1994,  USE and Crested  reached  agreement  with
Cyprus Amax to forego six quarters of advance royalties (starting fourth quarter
calendar 1994) as payment for the option  exercise price for certain real estate
in Gunnison,  Colorado owned by Cyprus Amax and the subject of a purchase option
held by USE and Crested.  The option  exercise price is valued at $266,250.  USE
and Crested  exercised  their option in August 1994 and  subsequently  sold that
property  for  $970,300  in cash and notes  receivable.  The  advance  royalties
resumed in the second  quarter of calendar  1996,  however,  the payment was not
received  until June 1996,  being the first  quarter of fiscal  1997.  In fiscal
1997, $207,300 was received by USECC from advance royalty payments.

MOLYBDENUM MARKET INFORMATION

        Molybdenum is a metallic  element with  applications  in both metallurgy
and  chemistry.  Principal  consumers  include  the steel  industry,  which uses
molybdenum alloying agents to enhance strength and other  characteristics of its
products,  and the  chemical,  super-alloy  and  electronics  industries,  which
purchase molybdenum in upgraded product forms.

        The molybdenum  market is cyclical with prices  influenced by production
costs and the rate of production of foreign and domestic  primary and by-product
producers,  world-wide economic  conditions  particularly in the steel industry,
the U.S. dollar exchange rate, and other factors such as the rate of consumption
of molybdenum in end-use  products.  When molybdenum prices rose dramatically in
the late 1970s,  for example,  steel alloys were modified to reduce  reliance on
molybdenum.  AMAX  and  Cyprus  Minerals  Company  were  the two  major  primary
producers of molybdenum in the United States until November 1993,  when AMAX was
acquired by Cyprus.

                                       28

<PAGE>




        Worldwide  demand for  molybdic  oxide in calendar  1996 was reported at
approximately  230,000,000  pounds, its highest level ever.  Production for that
period was about 225,000,000 pounds. There is however,  excess capacity from the
primary  molybdenum  mines  which are  currently  not  producing.  In  addition,
by-product  molybdenum  (primarily  from Chilean copper mining  companies) has a
major impact on available  supplies.  It is unlikely  that any major new primary
deposits will be developed during fiscal 1998.

        Molybdenum prices on the open spot market increased substantially,  from
$3.35 per pound of technical  grade molybdic  oxide (the  principal  product) in
September 1994, to $15.50 - $17.50 per pound in February 1995.  However,  by May
31,  1996,  prices  declined  to $3.00 - $3.35 per pound but are in the $4.00 to
$4.40 per pound range in September 1997.

PARADOR MINING (NEVADA)

        USE and Crested are  sublessees  and assignees  from Parador Mining Co.,
Inc. ("Parador"),  on certain rights under two patented mining claims located in
the Bullfrog Mining District of Nye County,  Nevada.  The claims are immediately
adjacent  to and  part of a gold  mine  operated  by Bond  Gold  Bullfrog,  Inc.
("BGBI"),  a non-affiliated  third party (now known as Barrick Bullfrog,  Inc.).
USE and Crested have also been assigned certain  extralateral  rights associated
with the claims and certain  royalty  rights  relating to a prior lease on those
properties.  The lease to USE and  Crested is for a ten year  primary  term,  is
subject to a prior lease to BGBI on the  properties,  and allows USE and Crested
to explore for,  develop and mine minerals  from the claims.  If USE and Crested
conduct  activities  on the claims,  they are  entitled to recover  costs out of
revenues from  extracted  minerals.  After  recovering  any such costs,  USE and
Crested will pay Parador a production  royalty of 50 percent of the net value of
production sold from the claims.

        USE,  Crested and Parador  informed  BGBI that payments are owed to them
pursuant to  extralateral  rights on the claims.  BGBI in turn  initiated  legal
proceedings  to  establish  the rights of the  various  parties  in the  claims.
Thereafter,  Parador notified BGBI that BGBI had defaulted in its lease and that
Parador had terminated the lease. BGBI denies that it has defaulted.  A trial on
the bifurcated  issue of extralateral  rights only to the court in December 1995
resulted  in a decision  that  Parador had failed to meet its burden of proof to
establish  that its claims are entitled to assert  extralateral  rights and that
Parador,  USE and Crested have no right,  title or interest in the adjacent BGBI
claims.  Parador, USE and Crested filed an appeal of this ruling as erroneous as
a matter of law but the appellate court dismissed the appeal as being premature.
The  remaining  issues have not been  considered  or set for trial.  See Item 3,
"Legal Proceedings - BBGI Litigation".

OIL AND GAS.

        FORT  PECK  LUSTRE  FIELD  (MONTANA).   USECC  conducts  oil  production
operations  at the  Lustre  Oil  Field on the Ft.  Peck  Indian  Reservation  in
north-eastern  Montana; four wells are producing,  and USE and Crested receive a
fee based on oil produced. USE is the operator of record. No further drilling is
expected in this field.  This fee and certain real  property of USE and Crested,
have been pledged or mortgaged as security for a $1,000,000  line of credit from
a bank.

        ENERGX, LTD. FORT PECK GAS PROJECT.  Energx, Ltd., a Wyoming corporation
owned 45% by USE, 45% by Crested,  and 10% by the  Assiniboine and Sioux Tribes,
signed in October 1993 an "Agreement Between The Assiniboine and Sioux Tribes of
the Fort Peck  Indian  Reservation  and Energx,  Ltd.  to  Explore,  Develop and
Produce  Shallow Gas." This  Agreement has been approved by the Secretary of the
Interior and the United States Bureau of Indian  Affairs.  In the fourth quarter
of calendar

                                       29

<PAGE>



1995 Energx drilled and tested three  exploratory  wells,  in  conjunction  with
NuGas Resources U.S. Inc. ("NuGas"). These three were all dry holes, having been
drilled  under a farmout  agreement  with Placid (see below);  these three wells
counted  against the eight well  commitment  under this  Agreement  (see below).
Energx (and NuGas) drilled five more exploratory  wells during the fall of 1996.
All five of these wells were dry holes. All eight dry holes were funded by NuGas
in accordance  with the  provisions of the  Agreement.  Due to the fact that all
eight  holes  were dry,  NuGas has no  further  obligations  to drill  under the
Agreement.  Since  the  fall of 1996  there  has been no  other  exploration  or
drilling  activities   performed  by  Energx  or  NuGas  under  this  Agreement.
Reclamation of the dry hole bores began in 1997. Energx may terminate or farmout
the Fort Peck Gas  Project  if  further  exploration  work does not appear to be
warranted.

        NUGAS RESOURCES (U.S.) INC.  AGREEMENT.  By the Joint Venture  Agreement
("JVA") with Energx dated July 18, 1994,  NuGas was obligated to Energx to drill
and complete (or abandon) at NuGas' sole expense,  eight exploratory shallow gas
wells on the Fort Peck  Reservation by July 1, 1996,  which was extended to July
1, 1997,  to earn a one-half  interest  in  Energx'  rights  under the Fort Peck
Shallow Gas Agreement.

        NuGas  contributed  $100,000  to pay for costs of  acquiring  leases and
easements on non-Tribal lands  contiguous to Tribal lands, to assemble  adequate
sized  drilling  units for the first  eight  exploratory  wells.  In fiscal 1995
Energx received  $200,000 under the JVA as a prospect  generation fee. Energx is
operator of record, while NuGas is field operator.

        NuGas  is  a  subsidiary  of  a  Toronto  Stock  Exchange  company  with
substantial experience in shallow gas exploration and production, principally in
the northern plains states and Canada.

        FARMOUT AGREEMENT.  In October 1995, Placid Oil Company, a subsidiary of
Occidental  Petroleum  and other  parties  (hereafter  together  referred  to as
"Placid"),  signed  a  Farmout  Agreement  with  Energx  and  NuGas.  Under  the
agreement,  Energx  and NuGas as  operator  had the right to drill and  complete
shallow gas wells on approximately  170,000 acres of non-Tribal lands within the
Fort Peck Indian Reservation,  at the sole expense of the operator.  The Farmout
Agreement   contemplated   three  phases:   (i)  drilling  and   completion  (or
abandonment) of three test wells on widely dispersed  drilling  locations;  (ii)
subject  to  performance  of  (i),   continuous   drilling  and  completion  (or
abandonment) of option wells, also on widely dispersed drilling  locations;  and
(iii) subject to  performance  of (i),  continuous  drilling and  completion (or
abandonment)  of  additional  wells on blocks not  covered by (i) and (ii).  The
first three wells were drilled on specific sections within the 170,000 acres.

        Drilling of the first test well  commenced in October 1995;  the last of
the three wells was to be drilled and completed (or abandoned) within 45 days of
the  commencement  of drilling  the first well.  All three wells were dry holes.
Contemplating  the  significant  holding cost for the delay rentals,  Energx and
NuGas jointly  decided to terminate the Placid  Farmout  Agreement on January 1,
1996 and  relinquished  their rights to the 170,000  acres  referred to above as
Energx and NuGas determined they would focus their efforts and resources towards
the Tribal acreage.

        WIND RIVER BASIN,  WYOMING - MONUMENT  BUTTE  PROSPECT.  During the 1996
fiscal year, Energx terminated BLM leases covering approximately 13,000 acres in
Fremont  County,  WY, which were believed to be prospective  of shallow  coalbed
methane and  conventional  stratigraphic  natural gas and oil  deposits.  Energx
wrote off  $328,700,  the cost of acquiring  and holding  these leases in fiscal
1996.

        FUNDING  ENERGX:  Energx  operations to date have been funded with USECC
equity  investments and advances,  and  transaction  revenue (the NuGas prospect
generation fee). Energx expects to fund

                                       30

<PAGE>



future  operations  by private  financing and industry  participation.  However,
equity  financing  as well as  industry  participation  of natural  and  coalbed
methane gas projects may be  difficult  to obtain.  Accordingly,  in fiscal 1998
Energx will continue to monitor its Fort Peck  positions to evaluate  whether to
continue to seek to find gas on the tribal lands.

                              COMMERCIAL OPERATIONS

BRUNTON.

        On February  16, 1996,  USE  completed  the sale of 8,267,450  shares of
common stock, $0.01 par value (the "Stock") of Brunton to Silva Production AB, a
closely held  Swedish  corporation  ("Silva"),  pursuant to the terms of a Stock
Purchase  Agreement dated January 30, 1996 (the  "Agreement") by and between USE
and Silva.  Brunton is engaged in the  manufacture and marketing of professional
and  recreational  outdoor products and at the time of its sale Brunton was 100%
owned by USE. The sale was prompted in part by USE's desire to focus on its core
business of acquiring and developing mineral properties and mining and marketing
minerals, particularly uranium and gold. The Stock constitutes all of the issued
and  outstanding  shares  of  Brunton  owned  by USE as of the  date of the sale
including 90,750 shares held in Brunton's treasury.

        The purchase price for the Stock was $4,300,000,  which was a negotiated
price  based on an Adjusted  Shareholder's  Equity in Brunton (as defined in the
Agreement)  as of January 31, 1996 of  $2,399,103.  USE received  $300,000  upon
execution  and  delivery  of the  Agreement,  approximately  $3,000,000  by wire
transfer  from Silva at closing and an agreement  (promissory  note) by Silva to
pay USE $1,000,000 in three annual  installments of $333,333 each, together with
interest at the rate of 7% per annum,  such  installments to be paid on February
15, 1997, February 15, 1998 and February 15, 1999.

        In addition,  Silva agreed that, in the operation of Brunton, Silva will
cause the existing Brunton products and operations  (including  lasers and other
new  products  being  developed  by  Brunton  at the  time of the  sale) to be a
separate  profit  center  and to pay  USE 45% of the net  profits  before  taxes
derived  from that  profit  center for a period of four  years and three  months
commencing  February 1, 1996. The first such net profits payment will be made on
or before July 15, 1997 for the period from  February 1, 1996 through  April 30,
1997,  if net profits are earned for such  period.  The profits  payment for the
period  February 1, 1996 through  April 30, 1997 of $292,600 was received  after
May 31, 1997.  Additional  net profits  payments will be made, on July 15, 1998,
July 15, 1999 and July 15, 2000, if net profits are earned for the corresponding
twelve  month  period.  There can be no  assurance  that  Brunton  will earn net
profits for any such period and  therefore  there can be no  assurance  that any
such net profits payment will be received by USE.

        The assets of Brunton that were  acquired by Silva  through the purchase
of the Stock consist of certain real estate housing  Brunton's  headquarters and
manufacturing  operations  in  Riverton,  Wyoming;  Brunton's  working  capital;
equipment,   inventory,  machinery,  personal  property  and  all  of  Brunton's
intellectual  property rights.  Certain items of equipment and personal property
were withheld by USE from the Agreement and transferred  from Brunton to USE, by
mutual agreement with Silva,  for USE's assumption of the indebtedness  thereon.
Such items include depreciated mining equipment, real estate not used in Brunton
operations,  and  miscellaneous  other  equipment,  as well as 225,556 shares of
USE's common stock,  par value $0.01 per share,  and options to purchase 150,000
shares of USE's  common  stock for $3.50 per  share;  160,000  shares of Crested
common stock,  par value $0.001,  and options to purchase (from Crested) 300,000
shares of Crested common stock for $0.40 per share, all of which were previously
owned by Brunton. USE subsequently  transferred to Plateau 125,556 shares of USE
(and options to purchase  75,000  shares of USE),  plus 60,000 shares of Crested
(and options to purchase

                                       31

<PAGE>



150,000 shares of Crested) in partial  payment of debt owed to Plateau by USECC.
The  remaining  100,000 USE shares (and options to purchase  75,000 USE shares),
plus 100,000 Crested shares (and options to purchase  150,000 shares of Crested)
were transferred to SGMC.

        Also at closing,  USE paid Brunton  $171,685 for product  purchases  and
accrued  rentals  on  mining  equipment  owned by  Brunton.  The  equipment  was
transferred  to USE at  closing  and the USE  paid  off  $273,000  in bank  debt
previously  incurred by Brunton in connection with a loan purchase the equipment
from USE.

        The  sale  eliminated   Brunton's   manufacturing  and/or  marketing  of
professional  and recreational  outdoor products from the commercial  segment of
USE's business for fiscal 1997 and  thereafter,  except to the extent that there
are net profit payments from Silva over the next four years. For the fiscal year
ended  May 31,  1996,  Brunton's  sales  provided  19% of net  revenues  of USE,
compared  with 49% of net  revenues  for fiscal year ended May 31, 1995  (before
reclassification  to reflect Brunton as discontinued  operations with respect to
the Company).  For fiscal 1997,  the inability to include  Brunton's  operations
with USE's other operating  revenues has increased the operating losses for USE.
However,  USE hopes to develop other  profitable  businesses,  such as Plateau's
uranium  business  or FNG's  construction  business,  to replace  the profits of
Brunton. See Part II, Item 7, "Management's Discussion and Analysis of Financial
Condition and Results of  Operations - Liquidity  and Capital  Resources" at May
31, 1997.

REAL ESTATE AND OTHER COMMERCIAL OPERATIONS

        USE owns  varying  interests,  alone  and with  Crested,  in  affiliated
companies engaged in real estate, transportation, and commercial businesses. The
affiliated  organizations include Western Executive Air, Inc. ("WEA") and Canyon
Homesteads,  Inc. (through  Plateau).  Activities of these subsidiaries in these
business  sectors  include  ownership  and  management  of a  commercial  office
building,  the  townsite  of Jeffrey  City,  Wyoming  and the  townsite,  motel,
convenience store and other commercial facilities in Ticaboo, Utah. Until it was
sold in April 1996, USECC also owned and managed a mobile home park in Riverton,
Wyoming. See Part III, Item 12, "Certain  Relationships and Related Transactions
Transactions  with  Arrowstar  Investments,  Inc.".  WEA  owns and  operates  an
aircraft fixed base operation with fuel sales,  flight instruction  services and
aircraft maintenance in Riverton, Wyoming.

        WYOMING  PROPERTIES.  USECC owns a 14-acre  tract in Riverton,  Wyoming,
with a  two-story  30,400  square foot office  building  (including  underground
parking). The first floor is rented to affiliates,  nonaffiliates and government
agencies;  the second  floor is occupied by USE and Crested and is adequate  for
their executive  offices.  The property is mortgaged to the WDEQ as security for
future reclamation work on the SMP properties.

        USECC  (through  WEA) also owns a fixed base  aircraft  operation at the
Riverton Municipal  Airport,  including a 10,000 square foot aircraft hangar and
7,000  square feet of  associated  offices and  facilities.  This  operation  is
located on land leased from the City of Riverton for a term ending  December 16,
2005, with an option to renew on mutually  agreeable  terms for five years.  The
annual rent is presently  $1,180  (adjusted  annually to reflect  changes in the
Consumer Price Index), plus a $0.02 fee per gallon of fuel sold.

        In November  1995,  USECC  exercised an option to acquire a 7,200 square
foot  hangar at the  Riverton  airport,  for  $75,000,  from a  private  Wyoming
corporation  affiliated  with  John L.  Larsen,  Chairman,  President  and Chief
Executive  Officer of the Company and  Chairman and Chief  Executive  Officer of
Crested. See Part III, Item 12, "Certain  Relationships and Related Transactions
- - Transactions with Arrowstar Investments, Inc."

                                       32

<PAGE>




        USE and Crested also own 18  undeveloped  lots on 26.8 acres of the Wind
River Airpark near the Riverton  Municipal  Airport,  and three  mountain  sites
covering 16 acres in Fremont County, Wyoming.

        USECC owns  various  buildings,  290 city lots  and/or  tracts and other
properties at the Jeffrey City townsite in south-central  Wyoming.  Nearly 4,000
people  resided in Jeffrey City in the early 1980s,  when the nearby  Crooks Gap
and Big Eagle uranium mining projects were active.  The townsite may be utilized
for  worker  housing  as the  Jackpot  Mine  and  Sweetwater  Mill  are put into
operation.  In the  interim,  USE and Crested sold 9 and 19 lots at Jeffrey City
for  an  aggregate  of  $21,150  and  $46,000   during  fiscal  1997  and  1996,
respectively.

        USE owns five city lots and a 20-acre tract with improvements  including
two smaller office  buildings and three other  buildings with 19,000 square feet
of office  facilities,  5,000  square  feet of  laboratory  space and repair and
maintenance shops containing 8,000 square feet, all in Riverton, Wyoming.

        COLORADO PROPERTIES. In connection with the AMAX transaction for the Mt.
Emmons  molybdenum  properties near Crested Butte,  Colorado,  USECC acquired an
option  from AMAX  (now  Cyprus  Amax) to  purchase  approximately  57 acres for
$200,000 in Mountain Meadows Business Park, Gunnison,  Colorado. See "Minerals -
Molybdenum"  above.  The property is zoned  commercial  and  industrial,  and is
adjacent to Western State College.  In fiscal 1995, USECC and Cyprus Amax agreed
to  exercise  the option by USE and Crested  agreeing to forego six  quarters of
advance  royalties  from Cyprus Amax (the option  purchase  price was $200,000),
plus payment of certain  expenses i.e.  real property  taxes from 1987 and other
expenses  amounting to $19,358.  Thereafter,  USE (together with Crested) signed
option agreements with Pangolin  Corporation,  a Park City, Utah developer,  for
sale of the 57 acres, and a separate parcel owned in Gunnison County, Colorado.

        The first option (exercised in February, 1995) was for the 57 commercial
and noncommercial  zoned acres in the City of Gunnison,  Colorado;  the purchase
price was  $970,300.  Pangolin  paid  $345,000  cash and  $625,300 in three year
nonrecourse  promissory notes, of which $137,900 was paid during fiscal 1995 and
$35,600 was paid during fiscal 1996. The remaining note carried interest at 7.5%
per annum.

        The second option  covered 472.5 acres of ranch land,  owned by Crested,
northwest of the City of Gunnison, Colorado (purchase price $822,460).  Pangolin
paid  $10,000 for the option;  on option  exercise and  closing,  Pangolin  paid
$46,090 in cash and  $776,370  by two  nonrecourse  promissory  notes (each with
principal and unpaid interest due on the third anniversary of closing except for
$35,000 on the first anniversary). The Registrant did not receive the $35,000 as
scheduled. At closing, 22.19 acres were deeded to Pangolin; different parcels of
the remaining  acreage secured the notes,  and were to be released for principal
payments  in the  course  of  development.  The  sale  was  accounted  for as an
installment  sale and thus the gain on sale was deferred,  to be recorded as the
notes are paid.

        Both notes  ($145,500 and $630,870)  required annual payments of accrued
interest:  the larger note accrued interest at 7.5 percent; the initial interest
rate on the smaller note was 7.5 percent  through August 28, 1995 and 12 percent
thereafter (with a $35,000 principal payment on the first anniversary).

        In fiscal  1997,  USE and Crested  agreed with  Pangolin,  and  entities
affiliated with Pangolin,  to restructure the remaining  obligations of Pangolin
and entities  affiliated with Pangolin,  with respect to the land parcels in and
near  Gunnison,  Colorado  (which had been  covered by the original two purchase
options).  Under the restructuring,  Contour Development Company LLC (a Colorado
limited  liability  company,  hereafter  "Contour")  gave  USE and  Crested  two
recourse, secured promissory notes: the first

                                       33

<PAGE>



note is for $454,894 of principal,  due January 26, 1998, the second note is for
$872,508  of  principal.  The notes are  secured by  Contour's  73%  interest in
Tenderfoot Properties LLC ( a Colorado limited liability company affiliated with
Contour,  hereafter  "Tenderfoot").  USE and  Crested  conveyed a key lot in the
Gunnison  parcel to  Tenderfoot,  upon  which  Contour  and  Tenderfoot  were to
construct an  apartment  building  with HUD  construction  loan  financing to be
obtained  by  Contour  and   Tenderfoot.   USE  and  Crested  had  intended  the
restructuring  to  result  in a  faster  recovery  by USE and  Crested  of their
investments  in the land,  than would have been realized  under the terms of the
original Pangolin obligations.

        Although the initial payments on the two new notes were paid when due in
January 1997, thereafter, on May 30, 1997, Contour defaulted in making a payment
to Crested of $164,439  (principal of $128,138 plus accrued  interest of $36,301
at 8.39% per year from  December 1, 1996).  As of the filing date of this Annual
Report on Form 10-K, USE and Crested are  re-evaluating all of the circumstances
of the  negotiations  which  led to the  restructuring  in late  calendar  1996,
including  representations made to USE and Crested by affiliates of Pangolin and
Contour  regarding the value of the Tenderfoot  interests owned by Contour which
secure  the new  notes,  Contour's  intentions  of paying the new notes when due
according to their terms, and other matters.  As of the date of this Report, USE
and Crested have not determined  what types of legal remedies will be pursued to
enforce their rights and recover the value of their  investments in the land and
the original transaction with Pangolin.

        UTAH PROPERTIES.  Canyon Homesteads,  Inc. (a Plateau subsidiary) owns a
majority  interest  in a joint  venture  which  holds the  Ticaboo  Townsite  in
Ticaboo,  Utah  (see  "Minerals  -  Uranium-Shootaring  Canyon  Mill  -  Ticaboo
Townsite,  above).  In fiscal 1995,  USE  acquired the minority  interest in the
joint venture from a  nonaffiliate.  Further  recreational  improvements  to the
townsite  were  planned  for  fiscal  1996,  to develop a  commercial  operation
directed to Lake Powell  tourists.  However,  as the  anticipated  joint venture
partners did not fund  development  plans,  (and the proposed joint ventures for
such purpose were not formed),  and USE and Crested have not been  successful in
finding  other  sources of  development  funding,  limited  interim  funding was
provided by Arrowstar  Investments,  Inc.  through  First-N-Last  LLC, a limited
liability company with Canyon Homesteads, Inc. In April 1996, USECC acquired the
entire interest of Arrowstar in First-N-Last  LLC as partial  consideration  for
the sale to  Arrowstar  of  USECC's  Wind  River  Estates  mobile  home  park in
Riverton,  WY.  See  Part  III,  Item 12,  "Certain  Relationships  and  Related
Transactions - Transactions with Arrowstar Investments, Inc."

                                  CONSTRUCTION

        FOUR  NINES  GOLD,  INC.  On May 5,  1995,  FNG was  awarded  a 14 month
$2,584,434  contract by the City of Lead,  South Dakota for  municipal  road and
drainage  construction,  and land slide area stabilization.  As of May 31, 1997,
change  orders by the City of Lead and  others had  increased  the  contract  to
$3,864,694.  This  contract  was  completed  in  fiscal  1997  for a  profit  of
$1,125,331.

        On September 13, 1995, FNG was awarded a separate  construction contract
for  $618,270  by the  United  States  Department  of the  Interior,  Bureau  of
Reclamation,  for the Minor Laterals,  North Canal, Stage 5, Belle Fourche Unit,
South  Dakota.  The work  consisted  of  constructing  3.81  miles of  pipeline,
approximately 1.4 miles of gravel-surfaced  road,  removing existing  reinforced
concrete hydraulic structures and constructing miscellaneous concrete structures
which  included four inlets.  As of May 31, 1997 FNG had  completed  100% of the
contract,  billing  $618,270  and having  received  payment  for  $618,270.  The
contract as of May 31, 1997, had resulted in a loss of $48,426 to FNG,  however,
a claim for 172,977 was submitted and is still in process. If approved in fiscal
1998, the claim would result in a gross profit of $124,551 to FNG.


                                       34

<PAGE>



        Neither  commercial  nor  construction  operations  are dependent upon a
single customer,  or a few customers,  the loss of which would have a materially
adverse effect on USE.

                            RESEARCH AND DEVELOPMENT

        Registrant has incurred no research and development expenditures, either
on its own  account or  sponsored  by  customers,  during the past three  fiscal
years.

                                  ENVIRONMENTAL

        GENERAL.  Registrant's  operations are subject to various federal, state
and local laws and  regulations  regarding the  discharge of materials  into the
environment  or  otherwise  relating  to  the  protection  of  the  environment,
including the Clean Air Act, the Clean Water Act, the Resource  Conservation and
Recovery Act ("RCRA"), and the Comprehensive Environmental Response Compensation
Liability  Act  ("CERCLA").  With  respect  to mining  operations  conducted  in
Wyoming, Wyoming's mine permitting statutes,  Abandoned Mine Reclamation Act and
industrial  development and siting laws and regulations also impact the Company.
Similar laws and  regulations in California  affect SGMC operations and in Utah,
will effect Plateau's operations.

        The Company's  management  believes it is currently in compliance in all
material respects with existing  environmental  regulations.  To the extent that
production by SMP, GMMV or SGMC is delayed,  interrupted or discontinued  due to
need to  satisfy  existing  or new  provisions  which  relate  to  environmental
protection, future USE earnings could be adversely affected.

        CROOKS GAP. An inoperative ion exchange facility at Crooks Gap currently
holds a NRC license for  possession of uranium  operations  byproducts.  USE has
applied to the NRC for permission to decommission and  decontaminate  the plant,
dispose low level waste into the Sweetwater  Mill tailings cell, and keep intact
such of the  facility as does not require  dismantling.  Costs for this two year
effort (once approved by the NRC) are not expected to exceed $150,000.  However,
management of USE and Crested are reviewing  the economics of  relicensing  this
facility as part of a potential in-situ leach uranium mining operation.

        OTHER   ENVIRONMENTAL   COSTS.   Actual   costs  for   compliance   with
environmental  laws may vary  considerably  from estimates,  depending upon such
factors as changes in environmental laws and regulation (e.g., the new Clean Air
Act), and conditions encountered in minerals exploration and mining.  Registrant
does not  anticipate  that  expenditures  to  comply  with laws  regulating  the
discharge of materials into the environment,  or which are otherwise designed to
protect  the  environment,  will  have any  substantial  adverse  impact  on the
Registrant's competitive position.

                                    EMPLOYEES

        As of September 5, 1997, USE had 110 full-time  employees.  Crested uses
approximately  50  percent  of the time of USE  employees,  and  reimburses  USE
accordingly. Payroll expense has been shared by USE and Crested since 1981.

                              MINING CLAIM HOLDINGS

        TITLE TO PROPERTIES.  Nearly all the uranium mining  properties  held by
GMMV, SMP, and Plateau are on federal unpatented  claims.  Unpatented claims are
located  upon  federal  public land  pursuant to  procedure  established  by the
General Mining Law. Requirements for the location of a valid mining claim

                                       35

<PAGE>



on public land depend on the type of claim being staked,  but generally  include
discovery  of  valuable  minerals,  erecting a  discovery  monument  and posting
thereon a location  notice,  marking the boundaries of the claim with monuments,
and  filing a  certificate  of  location  with the  county in which the claim is
located and with the BLM. If the statutes and  regulations for the location of a
mining claim are complied with, the locator obtains a valid  possessory right to
the contained  minerals.  To preserve an otherwise  valid claim, a claimant must
also annually pay certain rental fees to the federal government  (currently $100
per  claim) and make  certain  additional  filings  with the county and the BLM.
Failure  to pay such fees or make the  required  filings  may  render the mining
claim  void  or  voidable.   Because  mining  claims  are   self-initiated   and
self-maintained,  they possess some unique  vulnerabilities  not associated with
other types of property interests. It is impossible to ascertain the validity of
unpatented  mining claims  solely from public real estate  records and it can be
difficult or  impossible  to confirm that all of the  requisite  steps have been
followed  for  location  and  maintenance  of a  claim.  If the  validity  of an
unpatented  mining claim is challenged by the  government,  the claimant has the
burden of proving the present  economic  feasibility of mining minerals  located
thereon.  Thus,  it is  conceivable  that during times of falling  metal prices,
claims  which  were valid  when  located  could  become  invalid if  challenged.
Disputes can also arise with adjoining property owners for encroachment or under
the  doctrine of  extralateral  rights (see Item 3,  "Legal  Proceedings  - BGBI
Litigation").

        PROPOSED  FEDERAL  LEGISLATION.  The U.S.  Congress has, in  legislative
sessions  in recent  years,  actively  considered  several  proposals  for major
revision of the General  Mining Law,  which  governs  mining  claims and related
activities on federal public lands. If any of the recent  proposals  become law,
it could result in the imposition of a royalty upon  production of minerals from
federal  lands  and new  requirements  for  mined  land  reclamation  and  other
environmental  control measures. It remains unclear whether the current Congress
will pass such legislation and, if passed,  the extent such new legislation will
affect existing mining claims and operations.  The effect of any revision of the
General Mining Law on the Company's operations cannot be determined conclusively
until such  revision is enacted;  however,  such  legislation  could  materially
increase the carrying costs of the Green Mountain  mineral  properties,  the SMP
properties and some of Plateau's mineral properties which are located on federal
unpatented  mining  claims,  and could  increase  both the capital and operating
costs for such projects and impair the Company's ability to hold or develop such
properties,  as well as other  mineral  prospects on federal  unpatented  mining
claims.

ITEM 3. LEGAL PROCEEDINGS

SHEEP MOUNTAIN PARTNERS ARBITRATION/LITIGATION

        ARBITRATION.  On June 26, 1991, CRIC submitted  certain disputed matters
concerning SMP to  arbitration  before the American  Arbitration  Association in
Denver,  Colorado,  to which USE and Crested  filed a  responsive  pleading  and
counterclaims  alleging  violations  of contracts  and duties by CRIC related to
SMP. CRIC asserted that USE and Crested, d/b/a/ USECC, were in default under the
SMP partnership agreement ("SMP Agreement").  Prior to initiation of arbitration
proceedings,  USE and Crested had notified  CRIC it was in default under the SMP
Agreement.  The issues  raised in the  arbitration  proceedings  were  generally
incorporated in the Federal  proceedings (see below),  wherein the U.S. District
Court  of  Colorado  stayed  further   proceedings  in  arbitration.   See  also
"Stipulated Arbitration", below.

        FEDERAL  PROCEEDINGS.  On July 3, 1991,  USE and Crested  ("plaintiffs")
filed Civil Action No. 91- B-1153 in the United  States  District  Court for the
District of Colorado  against  CRIC,  Nukem and various  affiliates  of CRIC and
Nukem (together, the "defendants"),  alleging that CRIC and Nukem misrepresented
material  facts to and concealed  material  information  from the  plaintiffs to
induce their entry into SMP

                                       36

<PAGE>



Agreement and various related agreements. Plaintiffs also claimed CRIC and Nukem
have wrongfully pursued a plan to obtain ownership of the USE-Crested  interests
in SMP through various means,  including  overcharging SMP for uranium "sold" to
SMP by defendants. Plaintiffs further alleged that defendants refused to provide
a complete  accounting with respect to dealings in uranium with and on behalf of
SMP, and that  certain  defendants  misappropriated  SMP property and engaged in
other wrongful acts relating to the acquisition of uranium by SMP.

        Plaintiffs  requested  that  the  court  order  rescission  of  the  SMP
Agreement  and related  contracts,  and asked the court to determine the amounts
payable to CRIC by USECC as a result of any such  rescission  order to place the
parties in status  quo.  USE and  Crested  also  requested  that the court order
defendants to make a complete  accounting to them concerning the matters alleged
in the  Amended  Complaint.  They  requested  an  award  of  damages  (including
punitive,  exemplary and treble damages, interest, costs and attorneys' fees) in
an amount to be determined at trial.  Plaintiffs further requested imposition of
a constructive  trust on all property of SMP held by defendants,  and on profits
wrongfully realized by defendants on transactions with SMP.

        The defendants filed various  motions,  including an application to stay
judicial  process and compel  arbitration  and to dismiss certain of plaintiff's
claims.   The  defendants  also  filed  an  answer  and  counterclaims   against
plaintiffs, claiming plaintiffs breached the SMP Agreement and misappropriated a
partnership  opportunity by providing certain information about SMP to Kennecott
and entering into the GMMV with Kennecott  involving the Green Mountain  uranium
properties.  The  defendants  also  claim  that  plaintiffs  wrongfully  sold an
interest in SMP to Kennecott through the GMMV without CRIC's consent and without
providing  CRIC a right of first  refusal to purchase such  interests;  that USE
breached the uranium  marketing  agreement  between CRIC and SMP, which had been
assigned by CRIC to Nukem, by agreeing with Kennecott in the GMMV that Kennecott
could market all the uranium from Green  Mountain,  thereby  depriving  Nukem of
commissions to be earned under such  marketing  agreement;  that  Registrant and
Crested  interfered with certain SMP supply  contracts,  costing CRIC legal fees
and costs;  that CRIC and Nukem are entitled to be indemnified  for purchases of
uranium  made on behalf of SMP;  that USE and  Crested  failed to perform  their
obligations under an Operating Agreement with SMP in a proper manner,  resulting
in additional  costs to SMP; that  Registrant  and Crested  overcharged  SMP for
certain services under the SMP Partnership Agreement and refused to allow SMP to
pay certain marketing fees to Nukem under the Uranium Marketing Agreement;  that
USE and Crested breached the SMP Partnership  Agreement by failing to maintain a
toll milling  agreement with Pathfinder  Mines  Corporation,  thereby  rendering
SMP's  uranium  resources  worthless;  and that USE and Crested  have engaged in
vexatious  litigation against CRIC and Nukem.  Defendants also requested damages
(including punitive, exemplary and treble damages under RICO, interest costs and
attorney fees).

        STIPULATED  ARBITRATION.  In fiscal 1994,  the plaintiffs and defendants
agreed to proceed with exclusive,  binding  arbitration  before a panel of three
arbitrators  (the  "Panel") with respect to any and all  post-December  21, 1988
disputes,  claims  and  controversies  (including  those  brought  in  the  1991
arbitration  proceedings,  the U.S.  District Court  proceeding and the Colorado
State Court proceeding  described below),  that any party may assert against the
other.  All  pre-December 21, 1988 claims,  disputes and  controversies  pending
before the U.S.  District  Court have been  stayed by  stipulation  between  the
parties,  until  the  Panel  enters  an  order  and  award  in  the  arbitration
proceeding.

        In connection  with agreeing to proceed to  arbitration as stated above,
USE and Crested affirmed the Sheep Mountain Partners partnership,  and proceeded
on common  law  damages  and  other  claims  in the  arbitration.  Approximately
$18,000,000  cash,  comprising  part of the damages  claimed by plaintiffs,  was
placed in escrow by agreement of the parties pending resolution of the disputes.


                                       37

<PAGE>



        The arbitration  evidentiary proceedings were completed on May 31, 1995,
following which the parties filed with the arbitrators proposed findings of fact
and conclusions of law and proposed order, award, briefs of law and responses to
the other party's submittals. NUKEM and CRIC sought damages against USECC in the
amount of  $47,122,535.  For its claims,  USECC sought damages of  approximately
$258,000,000  from Nukem and CRIC, which amount USECC requested be trebled under
the  Racketeer  Influenced  and Corrupt  Organizations  Act ("RICO") and similar
state law provisions.

        On April 18, 1996, the Arbitration Panel entered an Order and Award (the
"Order").  The Panel  found  generally  in favor of USE and  Crested  on certain
claims  made by USE and  Crested  (including  the  claims for  reimbursement  of
standby  maintenance  expense and other expenses on the SMP mines), and in favor
of Nukem/CRIC and against USE and Crested on certain other claims.

        USE  and  Crested  were  awarded   monetary   damages  of  approximately
$7,800,000 with interest,  which amount is after  deduction of monetary  damages
which the Panel awarded in favor of Nukem/CRIC  and against USE and Crested.  An
additional  amount of  approximately  $4,300,000 was awarded by the Panel to USE
and  Crested,  to be paid out of cash  funds  held in SMP bank  accounts,  which
accounts   have   been   accruing   operating   funds   from   SMP   since   the
arbitration/litigation proceedings were commenced.

        The Panel ordered that one utility supply contract for 980,000 pounds of
uranium  oxide held by  Nukem/CRIC  belonged to SMP, and ordered  such  contract
assigned to SMP. The contract expires in 2000.

        The fraud and RICO claims of USE and Crested against Nukem and CRIC were
dismissed.

        The timing and  assurance of payment by Nukem/CRIC to USE and Crested of
the $7,400,000 monetary damages with interest is presently  uncertain.  On April
30,  1996  Nukem/CRIC  filed with the Panel two motions  (the  "Nukem  Motions")
requesting  correction  of the Order,  claiming  to have  discovered  errors and
inconsistencies  in two of the 36 claims addressed in the Order that they allege
improperly  increased  the damages  awarded to USE and  Crested by an  aggregate
amount exceeding $16,000,000.

        On May 15,  1996,  USE and  Crested  filed  the Order  (under  seal with
respect to certain portions containing  commercially sensitive information) with
the United States  District Court for the District of Colorado (the "Court") and
a petition for confirmation of the Order. At a hearing on May 24, 1996 the Court
remanded the Order to the Panel for limited review of the Nukem Motions, without
taking further evidence.  The petition for confirmation of the Order and motions
filed by USE and  Crested  for  dissolution  of SMP,  for the  appointment  of a
receiver  to  oversee  the  obligations  of  SMP to  make  delivery  of  uranium
concentrates  to utilities and supervise the formal  dissolution of SMP, and for
an order  directing  distribution of the escrowed  proceeds,  were stayed by the
Court pending a ruling by the Panel on the Nukem Motions.

        USE and Crested  filed their  opposition  to the Nukem  Motions with the
  Panel on June  14,  1996.  On July 3,  1996,  the  Panel  entered  an Order in
  response to the Nukem motions and reaffirmed its April
18, 1996 Order and Award.

        After a series of motions by the  parties,  the District  Court  entered
orders and a judgment  on  November 5, 1996  confirming  the  Panel's  Order and
Award. In November 1996, USECC received the additional $4,367,000 awarded by the
Arbitration Panel out of SMP escrowed funds and its bank account per the Court's
November 5, 1996  Judgment.  Thereafter,  Nukem filed a motion to modify  and/or
vacate portions of the Judgment and USECC filed a motion to modify one paragraph
of the Judgment deducting

                                       38

<PAGE>



$265,213  from the amounts  Nukem and CRIC claimed to have  advanced to purchase
uranium for SMP. In December  1996,  Nukem and CRIC filed a notice with the 10th
Circuit  Court of  Appeals  ("CCA")  appealing  the  Court's  November  5,  1996
Judgment.  However,  the 10th CCA held  that  appeal  in  abeyance  pending  the
issuance of the U. S. District Court's final judgment.

        Following the hearing on USECC's motion to correct the Court's  November
5, 1996 Order and  Judgment and motions to enter a final  judgment,  on March 7,
1997,  Judge Lewis T. Babcock of the U. S. District Court of Colorado entered an
"Order for Entry of Amended  Judgment as Final,"  and an Amended  Judgment as of
March 7, 1997. The Amended Judgment further confirmed the Order and Award of the
Panel but did not include equitable portion of the Award in favor of SMP.

        In the March 7, 1997 Amended Judgment, which included rulings on some 12
monetary  claims of the parties,  Judge Babcock ordered Nukem to pay USECC a net
of approximately  $8,465,000 as monetary  damages.  The Amended Judgment did not
contain the equitable  relief granted in the Panel's Order and Award, so USE and
Crested filed another motion with the U.S.  District  Court to correct  clerical
omissions. Nukem/CRIC opposed the motion but on June 30, 1997, the Court entered
its Second Amended  Judgment  ordering Nukem to assign the PSE&G contract to SMP
and  impressing  a  constructive  trust  in favor of SMP on  Nukem's  rights  to
purchase  CIS  uranium,  the uranium  acquired  pursuant to those rights and the
profits  therefrom.  The District  court also stayed USECC's right to execute on
the judgment against Nukem/CRIC when Nukem/CRIC posted a supersedeas bond in the
amount of $8,613,600.  Thereafter,  Nukem/CRIC filed a motion for  clarification
and/or limited remand of the Second  Amended  Judgment.  On August 13, 1997, the
U.S. District Court denied the motion so Nukem and CRIC now have until September
12, 1997 to file a notice of appeal with the Tenth  Circuit  Court of Appeals of
the June 30, 1997 Second Amended Judgment.

        COLORADO STATE COURT PROCEEDING.  On September 16, 1991, USE and Crested
filed Civil Action No.  91CV7082 in Denver  District Court against SMP,  seeking
reimbursement  of $85,000 per month from the spring of 1991 for  maintaining the
SMP  underground  uranium mines at Crooks Gap on a standby  basis.  On behalf of
SMP,  CRIC filed an answer,  affirmative  defenses  and a  counterclaim  against
plaintiffs. Plaintiffs filed a motion for summary judgment; the court denied the
motion and stayed all proceedings  pending resolution of the Federal proceeding,
which in turn have been stayed through arbitration (see "Stipulated Arbitration"
above).

        On July 17,  1997,  USECC filed a lien on  Nukem/CRIC's  interest in the
mining  claims  subject of the SMP  partnership  for $523,553  being the standby
costs  from March 31,  1996 to June 1, 1997 and  $35,620  per month  thereafter.
These are the amounts of Nukem/CRIC's share of the monies SMP owes USECC for the
expenses of care and maintenances of SMP's properties in Wyoming. USECC have six
months within which to foreclose the lien through a civil lawsuit.

BGBI LITIGATION

        USE and Crested  are  defendants  and  counter-  or  cross-claimants  in
certain  litigation in the District Court of the Fifth Judicial  District of Nye
County,  Nevada,  brought by Bond Gold Bullfrog Inc.  ("BGBI") on July 30, 1991.
BGBI (now known as Barrick  Bullfrog,  Inc.) is an affiliate of Barrick Corp., a
large  international  gold  producer  headquartered  in  Toronto,   Canada.  The
litigation  primarily concerns  extralateral rights associated with two patented
mining claims owned by Parador  Mining  Company Inc.  ("Parador")  and initially
leased to a  predecessor  of BGBI,  which  claims are in and  adjacent to BGBI's
Bullfrog open pit and underground mine. USE and Crested assert certain interests
in the claims under an April 1991  assignment  and lease with Parador,  which is
subject to the lease to BGBI's predecessor.


                                       39

<PAGE>



        Parador,  USE and  Crested  had  previously  advised  BGBI that they are
entitled to royalty payments with respect to extralateral  rights of the subject
claims on minerals produced at the Bullfrog Mine, claiming that the lode or vein
containing the gold  mineralization  apexes on the Parador claims and dips under
the claims leased to BGBI by a third party.

        BGBI  seeks to quiet  title to its  leasehold  interest  in the  subject
claims,  alleging that Parador's  lease thereof to USE and Crested is adverse to
the interest  claimed by BGBI,  and that the assertions by USE and Crested of an
interest in the claims have no foundation.  BGBI seeks a determination  that USE
and Crested have no rights in the claims and an order  enjoining USE and Crested
from asserting any interest in them. BGBI further asserts that, in attempting to
lease an interest in the subject claims to USE and Crested, Parador breached the
provisions of its lease to BGBI, and that Parador is  responsible  for the legal
fees and costs  incurred by BGBI in the quiet title action,  which may be offset
against  royalties.  Under an  arrangement  to pay  certain  legal  expenses  of
Parador, USE and Crested may be responsible for any such amounts.

        BGBI alleges that by entering  into the  Assignment  and Lease of Mining
Claims with  Parador,  USE and Crested  disrupted the  contractual  relationship
between  BGBI and  Parador.  In  addition,  BGBI claims  that the  USECC-Parador
agreement slanders BGBI's title to the claims.  BGBI seeks compensatory  damages
from Parador, USE, and Crested; punitive damages from USE and Crested; and costs
and other appropriate relief from Parador, USE and Crested, all in amounts to be
determined.

        A partial or bifurcated  trial to the court of the  extralateral  rights
issues was held on December 11 and 12,  1995.  The purpose of the hearing was to
determine  whether the Bullfrog orebody is a "vein,  lode or ledge" as described
in the General  Mining Law and, if so, whether the facts of the case warrant the
application of the doctrine of extralateral rights as set forth in such statute.
Although  the Court sat as both the finder of fact and law with  respect to such
issues,  the Court  concluded that the questions are ultimately one of law which
must be decided  based on the  testimony  and exhibits  introduced  at the trial
concerning the description of the orebody.  USE,  Crested and Parador  presented
five experts in the field of geology,  including the person who was  responsible
for the discovery of the gold deposit at the mine.  All five experts opined that
the  deposit  was a lode and it apexed  on a portion  of  Parador's  two  mining
claims. The defendant H.B. Layne Contractor,  Inc. ("Layne")  presented a single
witness who  testified  that there was no apex within the  Parador  claims.  The
Court nevertheless found that Parador had failed to meet its burden of proof and
therefore  Parador,  USE and Crested  have no right,  title and  interest in the
minerals lying beneath the claims of Layne pursuant to extralateral  rights. The
Court entered a partial  judgment in favor of Layne and ordered that Parador pay
Court costs to Layne.  Parador,  USE and Crested  filed an appeal of the Court's
ruling as erroneous as a matter of law and the Supreme Court of Nevada dismissed
the appeal as  premature.  The  partial  trial did not address any of the issues
pending in the  litigation  other than those  required to decide the question of
whether the doctrine of  extralateral  rights is  applicable  to this case.  All
other claims and  counterclaims  remain  pending  before the Court.  The parties
intend to seek  permission  of the trial  court to again  appeal  and/or try the
remaining issues in the case.

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

        Not applicable.


                                       40

<PAGE>



INFORMATION CONCERNING EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS.

        The following  information  is provided  pursuant to Instruction 3, Item
401 of Reg. S-K,  regarding certain of the executive officers of USE who are not
also directors.

        ROBERT SCOTT LORIMER,  age 46, has been Controller and Chief  Accounting
Officer for both USE and Crested for more than the past five years.  Mr. Lorimer
also has been Chief  Financial  Officer for both these  companies  since May 25,
1991, and their  Treasurer since December 14, 1990. He serves at the will of the
Boards of Directors.  There are no  understandings  between Mr.  Lorimer and any
other person, pursuant to which he was named as an officer, and he has no family
relationship  with any of the other  executive  officers or  directors of USE or
Crested.  During the past five years,  he has not been  involved in any Reg. S-K
Item 401(f) listed proceeding.

        DANIEL P. SVILAR,  age 68, has been General  Counsel for USE and Crested
for more  than the past  five  years.  He also has  served  as  Secretary  and a
director of Crested,  and  Assistant  Secretary of USE. His positions of General
Counsel to, and as officers of the  companies,  are at the will of each board of
directors.  There are no understandings  between Mr. Svilar and any other person
pursuant to which he was named as officer or General  Counsel.  He has no family
relationships  with any of the other  executive  officers or directors of USE or
Crested,  except his nephew Nick Bebout is a USE director.  During the past five
years, Mr. Svilar has not been involved in any Reg. S-K Item 401(f) proceeding.

        MAX T.  EVANS,  age 72,  has been  Secretary  for USE and  President  of
Crested for more than the past five years.  Mr. Evans had been a director of USE
for more than the past five  years,  prior to April 17,  1997.  He serves at the
will of each board of directors.  There are no understandings  between Mr. Evans
and any other  person  pursuant to which he was named as an  officer.  He has no
family  relationships  with any of the other executive  officers or directors of
USE or Crested.  During the past five years,  Mr. Evans has not been involved in
any Reg. S-K Item 401(f) proceeding.

                                     PART II

ITEM 5. MARKET FOR COMMON SHARES AND RELATED STOCKHOLDER MATTERS

(a)     Market Information

Shares of USE Common Stock are traded on the over-the-counter market, and prices
are reported on a "last sale" basis by the National Market System ("NMS") of the
National   Association  of  Securities   Dealers   Automated   Quotation  System
("NASDAQ").  The range by  quarter  of high and low sales  prices for the Common
Stock is set forth below for fiscal 1996, and 1995.
                                                       HIGH            LOW
                                                       ----            ---
        FISCAL YEAR ENDED MAY 31, 1997
           First quarter ended 8/31/96                $22.00         $14.50
           Second quarter ended 11/30/96               19.00          11.94
           Third quarter ended 2/28/97                 11.25           9.38
           Fourth quarter ended 5/31/97                13.00           5.75

        FISCAL YEAR ENDED MAY 31, 1996
           First quarter ended 8/31/95                 $5.38          $4.13
           Second quarter ended 11/30/95                5.38           3.38
           Third quarter ended 2/29/96                 19.75           3.50
           Fourth quarter ended 5/31/96                27.00          13.00

                                       41

<PAGE>




(b)     Holders

(1) At  September  4, 1997,  the closing bid price was $8.38 per share and there
were approximately 710 shareholders of record for Common Stock.

(2) Not applicable.

(c) USE has not paid any cash dividends with respect to its common stock.  There
are no contractual  restrictions  on USE's present or future ability to pay cash
dividends,  however,  USE intends to retain any  earnings in the near future for
operations.

(d) During the year ended May 31, 1997,  USE issued an aggregate of 8,452 shares
of Common Stock to three executive  officers,  as compensation for services.  No
underwriter  was  involved  in  the  transaction.  All  shares  were  issued  as
restricted  securities,  in reliance on Sec. 4(2)  exemption  from  registration
under the Securities Act of 1933.

ITEM 6.        SELECTED FINANCIAL DATA.

<TABLE>
<CAPTION>
                                                            MAY 31,
                             ---------------------------------------------------------------------
                                 1997         1996           1995          1994          1993
                                 ----         ----           ----          ----          ----

<S>                          <C>           <C>           <C>            <C>           <C>         
Current assets               $ 4,400,900   $ 2,912,400   $  3,390,100   $ 3,866,600   $  1,650,300
Current liabilities            1,393,900     2,031,200      3,368,200     1,291,700      1,592,100
Working capital                3,007,000       881,200         21,900     2,574,900         58,200
Total assets                  30,387,100    34,793,300     33,384,500    33,090,300     24,037,200
Long-term obligations(1)      14,377,200    15,020,700     15,769,600    16,612,500      2,900,000
Shareholders' equity          12,723,600    14,617,000     12,168,400    12,559,100     15,063,200
</TABLE>


(1)Includes  $8,751,800,  $3,978,800,  $3,951,800,  $3,951,800 and $1,695,600 of
accrued reclamation costs on mining properties at May 31, 1997, 1996, 1995, 1994
and  1993,  respectively.   See  Note  K  of  Notes  to  Consolidated  Financial
Statements.


                                                 42


<PAGE>


<TABLE>
<CAPTION>

                                                        FOR YEARS ENDED MAY 31,
                                 --------------------------------------------------------------------
                                     1997         1996           1995          1994          1993
                                     ----         ----           ----          ----          ----
<S>                              <C>           <C>           <C>            <C>           <C>        
Revenues                         $5,790,200    $ 9,632,200   $ 4,600,600    $8,776,300    $ 9,045,500
Income (loss) before
   equity in income
   (loss) of affiliates,
   provision for
   income taxes and
   extraordinary item            (3,706,000)   (2,524,100)    (2,577,700)   (3,587,900)      (103,100)

Equity in (loss) of
   affiliates                      (690,800)     (418,500)      (442,300)     (531,200)      (444,700)

Net income (loss)                (3,724,500)      270,700     (2,070,600)   (3,370,800)      (221,900)

Income (loss) per share before
   extraordinary item                 $(.55)        $(.38)         $(.48)        $(.73)        $ (.05)
Extraordinary item                     --            --             --             --             --
                                      -----         -----          -----         -----         ------
Income (loss) per share
   before cumulative effect
   of accounting change                (.55)        (.38)           (.48)         (.73)          (.05)
Income from discontinued
   operations                          --             .05            .06           .03           --
Gain on disposal of
   subsidiary operations in
   discontinued segment                --             .37           --             --            --
Cumulative effect at
   June 1, 1993 of income
   tax accounting change               --           --             --             (.06)          --
                                      -----         -----          -----         -----         ------
Net income (loss)
   per share                          $(.55)        $ .04          $(.42)        $(.76)        $ (.05)
                                      =====         =====          =====         =====         ======

Cash dividends per share              $ -0-         $ -0-          $-0-          $-0-          $ -0-
                                      =====         =====          =====         =====         =====
</TABLE>
ITEM 7.        USE MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS

        The  following  is  Managements's   Discussion  and  Analysis  of  those
significant  factors which have affected USE's liquidity,  capital resources and
results  of  operations  during  the  periods  covered  in the USE  Consolidated
Financial Statements filed with this Report.

        Although  operations during the year ended May 31, 1996 were profitable,
the Company generated losses in fiscal 1997, 1995, 1994 and 1993, as a result of
holding  costs  and  permitting  activities  in  the  mineral  segment  and  gas
operations and from certain commercial operations. The Company is in the process
of developing and/or holding investments in gold and uranium properties that are
currently not generating any operating  revenues,  but for which the Company has
high  expectations.   These  properties  require  expenditures  for  permitting,
development,  care  and  maintenance,   holding  fees,  corporate  overhead  and
administrative  expenses,  etc. In addition,  legal expenses associated with the
litigation and arbitration  surrounding the SMP Partnership and the inability of
the Company to utilize funds generated by that

                                       43

<PAGE>



Partnership  have  compounded the Company's  operating and cash flow  situation.
Nevertheless,  the Company  believes  that it will meet its  obligations  in the
coming year, as further discussed below.

LIQUIDITY AND CAPITAL RESOURCES AT MAY 31, 1997

        WORKING  CAPITAL  COMPONENTS.  Cash  used in  operating  activities  was
$2,647,600  for the year ended May 31,  1997.  Cash  provided by  investing  and
financing   activities   during  fiscal  1997  was   $1,664,300  and  $1,407,600
respectively.  For the year,  these  activities  resulted  in a net  increase of
$424,300 in cash. Working capital increased during the fiscal year ended May 31,
1997 by $2,125,800 to working  capital of  $3,007,000  (from working  capital of
$881,200 at May 31, 1996).

        The  increase  in  working  capital  of  $2,125,800  is as a  result  of
increases in accounts  receivable and assets held for resale, and a reduction of
the line of credit of  $706,500,  $481,900  and  $499,000,  respectively.  These
increases in working capital were offset by reductions in long-term  receivables
of $101,500 and an increase in accounts payable of $20,300.

        Accounts  receivable  affiliates  increased  by $909,200  primarily as a
result  of  increased  amounts  to due USECC  from  GMMV,  $812,200  and SGMC of
$112,000.  These  amounts  were paid after May 31, 1997.  At May 31,  1996,  the
Company owed $176,000 on the line of credit of  $1,000,000  that the Company and
Crested have. During fiscal 1997, this amount was paid off and at May 31, 1997 a
total of $1,000,000 remained available to the Company and Crested on the line of
credit.  At May 31, 1996, the Company's  subsidiary  Four Nines Gold,  Inc. also
owed $323,000 on its line of credit. This amount was paid off in fiscal 1997 and
was not renewed. The decrease in current portion of long-term receivables during
fiscal  1997 of $101,500  was as a result of  long-term  notes  being  signed by
certain employees and the impairment of a note receivable on certain real estate
in Gunnison, Colorado.

        Cash from financing  activities,  exercise of 180,000 stock warrants for
$900,000 and the exercise of 106,100 stock options for $370,300, the proceeds of
long-term  debt of  $554,400  and sale of SGMC stock of  $1,106,700  resulted in
total cash provided from investing  activities of  $2,931,400.  These funds were
used to purchase treasury shares,  $235,600;  retire lines of credit,  $499,000;
and repay long-term debt, $789,200.

        Cash generated from investing  activities were principally from proceeds
of a  distribution  of SMP and a reduction in the Company's  ownership of Sutter
Gold Mining  Company.  In  November  1996,  the  Company  and  Crested  received
$4,367,000 from the SMP escrow accounts as partial  satisfaction of the monetary
damages awarded by the Arbitration  Panel. These funds were applied first to the
amounts  due the  Company  and  Crested  for  standby  costs.  This  reduced the
Company's investment in SMP by $2,768,000. The balance was recorded as income of
which the Company recognized $1,003,800 on a consolidated basis. The other major
reduction in investments was as a result of the Company and Crested  accepting a
$10,000,000  Contingent Stock Purchase Warrant (the "USECC Warrant") from Sutter
Gold Mining Company.  The acceptance of the USECC Warrant reduced the investment
in SGMC by  $4,755,300  of which  $4,594,000  was recorded as an investment in a
contingent warrant.

        CAPITAL  REQUIREMENTS  - GENERAL:  The  primary  requirements  for USE's
working capital during fiscal 1997 are expected to be the costs  associated with
development  activities of Plateau (see "Capital Requirements - Plateau"),  care
and  maintenance  costs of SMP,  payments  of holding  fees for  mining  claims,
purchase of uranium for delivery to utility  customers of SMP, overhead expenses
of Energx and corporate  general and  administrative  expenses,  including costs
associated with continuing litigation and arbitration.


                                       44

<PAGE>



        CAPITAL REQUIREMENTS - SGMC: SGMC's properties contain reserves of gold.
Preliminary  estimates  are that a 500 ton per day ("tpd")  mine/mill  operation
using a cyanide-flotation  process,  will require up to $15,000,000 to place the
proposed mine and mill into full operation.

        During the first and second  quarters of fiscal 1997,  SGMC sold 424,000
shares of its common  stock in a private  placement.  These shares were sold for
$3.00 per share.  SGMC  received  $1,106,600  in net  proceeds  after  deducting
commissions and offering costs.

        During  the  fourth  quarter  of fiscal  1997,  as a result of a planned
equity offering, the initial investors of SGMC agreed to a 1 for 2 reverse stock
split,  exclusive of the 424,000 private  placement  shares  discussed above. In
addition to the  reduction  of the shares owned by founders  and  insiders,  the
Company and Crested  agreed to have their  holdings  reduced from 870,469 common
shares and 6,964,531 common shares to 172,258 common shares and 1,503,060 common
shares, respectively.

        In  consideration  of this  reduction in their common shares owned,  the
Company and Crested  accepted  the USECC  Warrant  dated March 21,  1997,  which
provides  the  Company  and  Crested  the  right to  acquire  for no  additional
consideration  common  shares of SGMC's  $.001 par value  common stock having an
aggregate  value of  $10,000,000.  The USECC Warrant is only  exercisable to the
extent proven and probable ore  reserves,  as defined in the USECC  Warrant,  in
excess of 300,000  ounces of gold are added to SGMC's  reserves based on $25 per
ounce of proven  reserves added to SGMC's  reserves  between 300,000 and 700,000
ounces.  The  number of shares  issuable  are based on the  greater of $4.07 per
share for the fair market value of SGMC's common stock (as  defined).  The USECC
Warrant has a term of ten years  extending to March 21, 2007, and is exercisable
partially or in total,  semi-annually  beginning on June 30, 1997.  SGMC has the
right to satisfy the  exercise of all or any portion of the USECC  Warrant  with
net cash flows, as defined, at $25 for each new ounce of proven and probable ore
in excess of 300,000  ounces.  The USECC Warrant is divided  between the Company
and Crested on a basis of 88.9% and 11.1%, respectively.

        It is  anticipated  that  SGMC will sell an  additional  $10,000,000  in
equity during fiscal 1998 through an initial public offering  ("IPO").  There is
no assurance that this IPO will be  successfully  completed.  If the offering is
successful,  no additional financing will be needed to place the SGMC properties
into  production.  If SGMC is not  successful  in its offering of equity,  other
sources of capital  will be required  to  complete  the mine and mill design and
construction.

        CAPITAL  REQUIREMENTS  - SMP: There are no current plans to mine the SMP
Crooks Gap properties during fiscal 1998, however, USE and Crested will continue
to preserve the ore bodies and develop  concepts to reduce care and  maintenance
costs,  including  driving a decline to reduce  pumping  costs (which also would
reduce  future  mining costs by reducing  hoisting  costs).  Although  funds are
available in SMP's bank account of approximately $15,600,000 as of May 31, 1997,
these  funds are  restricted  and have not been made  available  to pay  standby
costs.

        Notwithstanding  disputes between the SMP partners, USE and Crested have
delivered an agreed-upon  portion of the uranium  concentrates  required to fill
contract delivery requirements on certain long-term U3O8 contracts since July 1,
1991.  During 1997 all of the  deliveries to fill the SMP contracts were made by
Nukem.  It is uncertain  what  protocol with Nukem will be in place for 1998 and
thereafter.  If the SMP partners are unable to agree on how to separately effect
contract  performance for the various SMP customers,  resulting  delivery delays
and/or incomplete deliveries could adversely affect the contracts, and therefore
USE.  Further,  the Company and Crested  are  awaiting  Nukem's  response to the
Federal Courts  confirmation of the Arbitration  panel's Award.  Nukem has until
September 12, 1997 to

                                       45

<PAGE>



file a notice of appeal of the Second  Amended  Judgment  with the Tenth Circuit
Court of  Appeals.  No  assurance  can be given on the  outcome  of a  potential
appeal.

        CAPITAL REQUIREMENTS - GMMV:  Operations of GMMV are not requiring USE's
capital  resources.  On June 23,  1997,  USE and  USECC  signed  an  Acquisition
Agreement  with Kennecott for the right to acquire  Kennecott's  interest in the
Green Mountain Mining Venture ("GMMV") for $15,000,000 and other  consideration.
Kennecott  paid USE and USECC a $4,000,000  bonus on signing,  and  committed to
provide the GMMV up to $16,000,000 for payment of reimbursable costs incurred by
USECC in developing the proposed underground Jackpot Uranium Mine for production
and in changing the status of the Sweetwater Mill from standby to operational.

        The  $16,000,000  loan  being  provided  by  Kennecott  to the  GMMV was
advanced to Kennecott by an affiliate,  Kennecott Energy Company ("KEC") under a
secured  recourse  Promissory  Note (the "Note")  bearing  interest at 10.5% per
annum starting April 1999 until paid in full. The Note is payable  quarterly out
of 20% of cash  flow  from the  GMMV  properties,  but not more  than 50% of the
earnings for such quarter from the GMMV operations, before interest, income tax,
depreciation and amortization.  However, the Note is payable (i) in full on June
23, 2010  regardless  of cash flow and earnings of the GMMV,  or (ii) sooner (on
December 31, 2005) if an  economically  viable  uranium mine has not been placed
into  production  by such date.  The Note is secured  by a first  mortgage  lien
against  Kennecott's  50% interest in the GMMV pursuant to a Mortgage,  Security
Agreement,  Financing  Statement and  Assignment  of Proceeds,  Rents and Leases
granted by  Kennecott  to KEC (the  "Mortgage").  USE and USECC will  assume the
Note, and the assets of the GMMV will be subject to the Mortgage,  at closing of
the acquisition.

        Pursuant to the Mineral Lease and the Mill  Contract of the  Acquisition
Agreement,  USECC is to develop the  proposed  Jackpot Mine and nearby Big Eagle
Mine,  and work with  Kennecott in  preparing  the  Sweetwater  Mill for renewed
operations. Such work will be funded from the $16,000,000 loan being provided to
the  GMMV  by  Kennecott.  Kennecott  will  be  entitled  to  a  credit  against
Kennecott's original  $50,000,000  commitment to fund the GMMV, in the amount of
two  dollars  of credit for each one  dollar of such  funds  advanced  under the
$16,000,000  loan to be provided by Kennecott to the GMMV,  plus the  $4,000,000
paid to USE and USECC on signing of the Acquisition Agreement. It is anticipated
that such  credits  will  satisfy the  balance of  Kennecott's  initial  funding
commitment to the GMMV.

        Closing  of the  Acquisition  Agreement  is  subject  to USE  and  USECC
satisfying several conditions, including: (i) the acquiring entity (which may be
USE, USECC, or an entity formed by USE and USECC to acquire Kennecott's interest
in the GMMV) must have a market  capitalization of at least  $200,000,000;  (ii)
the parties to the Acquisition  Agreement must have received all authorizations,
consents,  permits and  approvals of  government  agencies  required to transfer
Kennecott's  interest in the GMMV to the acquiring  entity;  (iii) USE and USECC
shall have replaced, or caused the replacement of, approximately  $25,000,000 of
reclamation  bonds,  in  addition  to  other  guarantees,   indemnification  and
suretyship  agreements  posted by Kennecott on behalf of the GMMV;  and (iv) USE
and USECC, or the acquiring  entity,  must pay $15,000,000  cash to Kennecott at
closing and assume all  obligations and liabilities of Kennecott with respect to
the GMMV (including repayment of the $16,000,000 loan and the Mortgage) from and
after the closing. Under very limited circumstances,  the scheduled closing date
may be postponed to another date not later than October 30, 1998.

        If the Acquisition Agreement is not closed by December 1, 1997, then USE
and USECC (or an entity  formed by them to acquire  the GMMV  interest  owned by
Kennecott)  are to provide to  Kennecott a  commitment  letter from a recognized
national  investment banking firm to complete an underwritten public offering of
the securities of USE (or the entity formed to acquire Kennecott's interest), in
amount

                                       46

<PAGE>



sufficient  to close the  Acquisition  Agreement  transactions.  Such  amount is
estimated by USE to be approximately  $40,000,000  (for the $15,000,000  closing
cash  purchase  price to  Kennecott,  plus  $25,000,000  to  assume or cause the
replacement of reclamation  bonds,  guarantees,  indemnification  agreements and
suretyship  agreements  related to the GMMV properties and the Sweetwater  Mill.
Alternatively,  USE and USECC (or the acquiring entity) must provide evidence to
Kennecott of a commitment  letter from a bank,  other  financial  institution or
industry  entity  to  provide  private  or  joint  venture   financing  in  such
approximate amount.  Failure to provide evidence of such financial commitment by
December 1, 1997 would entitle Kennecott to terminate the Acquisition Agreement,
the Mineral Lease and the Mill Contract.

        Subject to providing evidence of adequate  financial  resources to close
the Acquisition  Agreement with funds from a public financing or otherwise,  the
$4,000,000 signing bonus paid by Kennecott is nonrefundable.

        If  the  Acquisition  Agreement  is  not  closed,  USE  and  USECC,  and
Kennecott, shall continue to own their respective 50% interests in the GMMV, and
Kennecott's  obligation  to repay the  $16,000,000  loaned  by KEC shall  remain
Kennecott's  obligation,  without any adverse effect on the 50% interest in GMMV
held by USE and USECC. However, the Jackpot Mine development work and Sweetwater
Mill upgrade work funded by the  $16,000,000  advance,  will have benefitted all
parties to the GMMV.

        CAPITAL  REQUIREMENTS  - PLATEAU:  On August 11, 1993, USE purchased all
the outstanding  shares of Plateau Resources Limited  ("Plateau").  Plateau owns
various real estate developments in and around Ticaboo,  Utah and the Shootaring
Uranium Mill. Although Crested has no ownership in Plateau, the Directors of USE
and Crested have agreed to divide equally  one-half of the obligations  incurred
in excess of the total  $14.2  million  which was held by Plateau at the time of
the USE acquisition.  Management of USE and Crested are currently in the process
of having the Shootaring Mill license  changed to  operational.  At such time as
the mill is licensed to operate, significant amounts of capital will be required
to place the mill and mines into operation. It is expected that these funds will
either be provided by cash received as a result of the SMP  arbitration,  equity
financing on the Plateau U3O8 assets or a joint venture partner.

        CAPITAL  REQUIREMENTS  -  ENERGX:   Another  requirement  of  USE's  and
Crested's working capital is the continued funding of Energx overhead  expenses.
Energx held several gas leases and  participated in one gas venture (on the Fort
Peck Indian reservation in Montana) with NuGas, a Canadian firm; the gas venture
required  NuGas to fund the  drilling  of the first eight  wells.  The eight gas
wells were drilled and no economic  production of gas was found. Energx does not
currently have any plans for future exploration or development drilling.

        CAPITAL REQUIREMENTS - YELLOW STONE FUELS CORP. ("YSFC"):  In June 1996,
the  Company  and  Crested  assisted  YSFC  in  organizing  and  funded  certain
administrative  costs.  The Company and USE each own 14% of YSFC.  The president
and  vice  president  of  YSFC  are the son  and  son-in-law,  respectively,  of
Company's  Chairman.  On May 15, 1997, the Company and Crested signed a $400,000
convertible  promissory  note with YSFC which  bears  interest at 10% and is due
December 31, 1998.  The debt is repayable at YSFC's option in cash or its common
stock.

        LONG-TERM DEBT AND OTHER OBLIGATIONS: Debt at May 31, 1997 was $264,400.
This debt consists of minor financings of equipment and prepaids.


                                       47

<PAGE>



        RECLAMATION  COSTS.  Prior to fiscal 1996,  USE and Crested  assumed the
reclamation  obligations,  environmental  liabilities and contingent liabilities
for employee  injuries,  from mining the Crooks Gap and other  properties in the
Sheep and Green Mountain Mining Districts.  The reclamation  obligations,  which
are  established  by  governmental   regulators,   were  most  recently  set  at
$1,451,800.

        To assure the reclamation  work will be performed,  regulatory  agencies
require  posting of a bond or other  security.  USE and Crested  satisfied  this
requirement  with respect to SMP properties by mortgaging their executive office
building in Riverton,  Wyoming.  USE and Crested have also posted a cash bond in
the  amount  of  $176,000  for  this  reclamation  bond.  USE  and  Crested  are
negotiating  with  government  agencies to decrease the  $176,000  cash bond and
either  forego  the  additional   collateral  or  take  other  real  estate  and
improvements  with equal value.  A portion of the funds for the  reclamation  of
SMP's  properties  was to have been  provided by SMP,  which agreed to pay up to
$.50 per pound of uranium  produced  from its  properties to Crested and USE for
reclamation  work.  The  status  of this  commitment  could be  impacted  by the
ultimate resolution of the litigation with SMP.

        Reclamation  obligations on the contiguous Big Eagle  properties and the
Sweetwater Mill,  estimated at approximately  $23,620,000,  have been assumed by
the  GMMV  venturers,  and  secured  by a bank  letter  of  credit  provided  by
Kennecott.   The  reclamation  and  environmental   costs  associated  with  the
Sweetwater  Mill will not commence  prior to conclusion of mining  activities on
Green Mountain.  As uranium is processed through the Mill, a reclamation reserve
will be funded on a per unit of  production  basis.  Up to  $8,000,000  (in 1990
dollars) in any reclamation costs which may be incurred prior to commencement of
production or 2001 will be paid for by UNOCAL.

        Reclamation obligations of Plateau are covered by a $6,883,500 cash bond
at May 31, 1997 to the U.S. Nuclear Regulatory  Commission and a $1,622,800 cash
deposit as of May 31, 1997 for the  resolution of any  environmental  or nuclear
claims.

        Reclamation  work  on any of the  above  properties  need  not be  fully
completed  until a decision is made to abandon the  properties,  or as otherwise
required by regulatory agencies.  Reclamation and environmental costs associated
with any of these  properties  are not  expected to require  Crested  funding in
fiscal  1996,  because  such costs are not  anticipated  to be incurred for many
years.

        CAPITAL  RESOURCES:  The  primary  source of USE capital  resources  for
fiscal 1998 will be cash on hand, equity financing for affiliated companies, the
resolution  of  the  arbitration/litigation  with  Nukem  and  commercial  debt.
Additionally,  USE and Crested will continue to offer for sale various  non-core
assets  such as lots and homes in  Ticaboo,  real  estate  holdings  in Wyoming,
Colorado and Utah and mineral  interests.  Fees from oil  production  (Ft.  Peck
Lustre Field, Montana), rentals of real estate holdings and equipment,  aircraft
chartering and aviation fuel sales, also will provide cash.

        Additional  sources of capital  will be needed to develop  and build the
mine and mill  complex for the Lincoln  Project,  for which  capital  costs SGMC
presently is seeking equity  financing.  There is no certainty as to the outcome
of these efforts. Continued funding of such costs could cause USE and Crested to
incur short term working capital deficiencies and increase the Company's working
capital deficit.

        Funding  of SMP  care  and  maintenance  costs  may  require  additional
capital,  depending on the outcome of the SMP  arbitration/litigation.  Although
management  is of the  opinion  that  the  SMP  arbitration/litigation  will  be
resolved in favor of USE and Crested  during  fiscal 1998,  providing  funds for
various projects,  this outcome is not assured. In any event,  further delays in
resolution of the  arbitration/litigation are expected, and may exacerbate short
term liquidity requirements.

                                       48

<PAGE>




        USE Crested  believes  available  working capital  excluding the debt to
affiliates,  operating  revenues and  anticipated  financing will continue to be
adequate  to  fund  working  capital  requirements.  However,  USE  may  require
additional  sources of funding to continue the  development of and investment in
its various mineral ventures, as stated above.

        Although USE and Crested  currently are not in production on any mineral
properties,  development  work continues on several of their major  investments.
USE and Crested are not using hazardous  substances and known  pollutants to any
great degree in these  activities.  Consequently,  recurring  costs for managing
hazardous   substances,   and  capital  expenditures  for  monitoring  hazardous
substances or pollutants have not been significant. Likewise, USE and Crested do
not have properties which require current remediation.  USE and Crested are also
not aware of any claims for personal injury or property  damages that need to be
accrued or funded.

        The tax years  through May 31,  1991 are closed  after audit by the IRS.
USE has filed a request for an appeal hearing on an IRS agent's findings for the
years ended May 31, 1993 and 1994.  Although  the  findings of the IRS audit for
1993 and 1994 will not cause any additional tax to become due to the Government,
the  findings  of the  audit  could  affect  the tax net  operating  loss of the
Company.  Management of USE feels confident that they will prevail on a majority
of the issues, but no assurance of the outcome of the appeal can be given.

RESULTS OF OPERATIONS

FISCAL 1997 COMPARED TO FISCAL 1996

        Revenues for the twelve months ended May 31, 1997 totaled  $5,790,200 as
compared to revenues at May 31, 1996 of $9,632,200. This decrease in revenues of
$3,842,000 is primarily as a result of no revenues being recognized from mineral
sales in fiscal 1997  (decrease of  $3,116,700).  During the prior year, USE and
Crested made certain  deliveries  of U3O8 for SMP.  Other  decreases in revenues
were oil sales, $45,500;  sales of assets,  $312,800;  and construction revenues
from USE's subsidiary FNG,  $2,755,900.  These decreases in revenues were offset
by  increased  commercial  sales,  $780,300;   advance  royalties  from  Climax,
$207,300;   partial  distribution  of  SMP  funds,  $1,003,800;   and  increased
management fees and other revenues, $323,600.

        With the  exception  of cost of minerals  sold,  construction  costs and
commercial operations,  costs and expenses remained the same as they had been in
1996.  Cost of minerals  sold  declined by $2,766,700 as a result of Crested and
USE not  delivering  any  U3O8  under  the SMP  contracts  during  fiscal  1997.
Construction  costs  declined by $2,325,200 as a result of USE's  subsidiary FNG
not being able to secure  construction  contracts.  Currently,  FNG is using its
equipment and employees on the  construction  of earth  structures and roads for
the GMMV. It is not known if FNG will be able to obtain contracts in the future.
During fiscal 1997,  USE also  recognized a provision  for doubtful  accounts of
$614,200.  This is as a result of a third party  defaulting on land that USE and
Crested  sold  during a prior  period.  USE also  recognized  an increase in the
abandonment of mineral  leases of $897,100.  The total expense of $1,225,800 for
mineral  property  abandonment  was as a result of Crested  abandoning a mineral
property  having a book value of $71,500 and SGMC  abandoning  properties  it no
longer needed with a book value of $1,154,300.

        General and administrative expenses increased only slightly $238,600 due
to expansion of  operations.  Increases in general and  administrative  expenses
were reduced by overhead and direct charges to GMMV, SMP and SGMC.


                                       49

<PAGE>



        Equity  losses  recognized  by USE  increased  by  $272,300.  Operations
resulted in a net loss of $3,724,500 or $0.55 per share in 1997 as compared to a
net profit of $270,700 or $0.04 per share in 1996.


FISCAL 1996 COMPARED TO FISCAL 1995

        Revenues  increased by $5,031,600  to $9,632,200  for the year ended May
31, 1996.  This increase was primarily due to increases of $3,116,700 in mineral
sales and option  (primarily as a result of U3O8  deliveries  made to two of the
utilities who have contracts with SMP) and $2,491,100 in  construction  contract
revenues. Due to the litigation/arbitration between USE, Crested and Nukem/CRIC,
virtually all SMP deliveries have been in dispute.  Certain  deliveries are made
100% by either partner, while others are delivered on agreed to percentages. USE
and Crested  have turned over all profits  they have made during  fiscal 1996 on
these  deliveries  to SMP.  Due to the  difficulties  between  USE,  Crested and
Nukem/CRIC,  no deliveries were made by Crested or USE during the year ended May
31, 1995. Increased revenues from construction  contracts is as a result of Four
Nines gold securing  larger  contracts  than it had been able to obtain in prior
years.

        The gain in mineral  sales and  construction  contract  revenues  during
fiscal  1996 was offset by a  reduction  of  $930,200  in gain on sale of assets
revenue.  This  decrease was a result of large gains  recognized  on the sale of
real estate in Colorado in fiscal 1995.  No  comparable  sales took place during
fiscal  1996.  The only sale of real estate  during  fiscal 1996 was the sale of
USE's and Crested's mobile home park on which a gain of $252,600 was recognized.

        Expenses  from  mineral   operations  and  minerals  sold  increased  by
$1,918,000 to  $3,572,300.  This increase is directly as a result of the cost of
U3O8 sold  during  fiscal  1996 as no U3O8 was sold  during  fiscal  1995 due to
disputes between the SMP partners relating to contract deliveries. This increase
was offset by a reduction of mineral  operation  expense  associated with mining
properties.

        General and  administrative  costs and expenses increased by $664,100 to
$2,524,700   primarily   as  a  result   of  costs   associated   with  the  SMP
arbitration/litigation  and increased mineral and construction  activities.  The
increased costs are related to amounts paid to lawyers, expert witnesses and the
Arbitrators.  Construction costs and expenses increased $2,039,500 to $3,077,800
during  fiscal  1996.  This  increase is as a result of  increased  construction
operations and the size of contracts performed.  Commercial  operations expenses
increased $304,700 during fiscal 1996 over fiscal 1995. This increase is related
to increased  commercial  operations,  primarily  Ticaboo.  During  fiscal 1996,
Energx  abandoned  $328,700  in shallow  natural gas  leases,  due to  continued
depressed prices for natural gas.

        As a result of selling 100% of the common stock of Brunton,  the Company
has reflected  the  operations of Brunton as  discontinued  in the  accompanying
financial  statements.  Revenues for the  discontinued  operations for the years
ended May 31, 1996,  1995 and 1994 were  $2,870,800,  $4,553,500 and $4,118,800,
respectively.  The  Company  recognized  a gain on the  disposal  of  Brunton of
$2,295,700 net of income taxes approximately $50,000.

        Equity losses in affiliates  have been recorded using the equity method.
Please refer to Notes A and E to the consolidated  financial  statements.  After
accounting  for equity losses of $418,500 and $442,300 for fiscal 1996 and 1995,
respectively,  operations resulted in a gain of $270,700, $0.04 per share; and a
loss of $2,070,600, $0.42 per share, for the fiscal years ended May 31, 1996 and
1995, respectively.


                                       50

<PAGE>



EFFECTS OF CHANGES IN PRICES

        Mining  operations and the acquisition,  development and sale of mineral
properties are significantly  affected by changes in commodity prices. As prices
for a particular  mineral  increase,  prices for prospects for that mineral also
increase, making acquisitions of such properties costly, and sales advantageous.
Conversely,  a price decline facilitates  acquisitions of properties  containing
that mineral,  but makes sales of such properties  more  difficult.  Operational
impacts  of  changes  in  mineral  commodity  prices  are  common in the  mining
industry.

        URANIUM  AND GOLD.  Changes in the prices of uranium and gold affect USE
to the greatest extent. When uranium prices were relatively high in fiscal 1988,
USE and Crested  acquired  the Crooks Gap  properties,  and  thereafter  put the
properties  into  production.  When uranium  prices fell sharply  during  fiscal
1989-1991,  USECC suspended mining  operations for SMP, because uranium could be
purchased at prices less than the costs of producing uranium. Uranium production
in the United States reportedly fell by 25 percent to 33 percent in 1990, due to
the lowest prices for uranium since the market developed in the 1960s.  However,
these low prices  created  opportunities  for the  acquisition of the Sweetwater
Mill and the Shootaring Mill.

        Changes in uranium prices  directly  affect the  profitability  of SMP's
uranium supply  agreements with utilities.  Certain of those  agreements  become
advantageous  to USE when the spot market price for uranium falls  significantly
below the price which a utility has agreed to pay. Some of the supply agreements
of SMP  were  acquired  before  the fall of spot  market  prices  during  fiscal
1989-1991.  Those  fixed-price  contracts,  which have contract prices exceeding
current spot market rates,  are currently  advantageous,  as the uranium to fill
them can be readily  obtained  at  favorable  prices.  Although  such  contracts
benefit SMP and USE in a falling market,  a  corresponding  adverse impact would
not be anticipated in the event of  substantially  increased  prices.  SMP would
produce uranium from its Crooks Gap properties to fill those  contracts,  in the
event of a  sustained  increase  in the spot  market  price  above the  contract
prices.

        USE believes  SGMC's  Lincoln Mine will be  profitable  with gold prices
over $290 per ounce. The price of gold has remained  relatively  stable over the
past year between $320 and $390 per ounce.

        MOLYBDENUM  AND OIL.  Changes in prices of molybdenum  and petroleum are
not  expected to  materially  affect USE with  respect to either its  molybdenum
advance royalties or its fees associated with oil production.  A significant and
sustained   increase  in  demand  for  molybdenum  would  be  required  for  the
development  Mt.  Emmons  properties  by Cyprus Amax since Cyprus Amax has other
producing mines.

ITEM 8.        FINANCIAL STATEMENTS.

        Financial  statements meeting the requirements of Regulation S-X for the
Registrant and its affiliate USECC, follow immediately.  Financial statements of
GMMV  are  included  as  schedules  and  immediately  follow  the  index at Item
14(a)(2).


                                       51

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To U.S. Energy Corp.:

We have audited the  accompanying  consolidated  balance  sheets of U.S.  ENERGY
CORP. (the "Company") (a Wyoming  corporation) AND AFFILIATES as of May 31, 1997
and 1996, and the related consolidated  statements of operations,  shareholders'
equity  and cash flows for each of the three  years in the period  ended May 31,
1997.  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  generally   accepted  auditing
standards.  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  U.S.  Energy  Corp.  and
affiliates as of May 31, 1997 and 1996, and the results of their  operations and
their cash flows for each of the three years in the period  ended May 31,  1997,
in conformity with generally accepted accounting principles.




                                                   ARTHUR ANDERSEN LLP

Denver, Colorado,
August 15, 1997.


                                       52

<PAGE>


                               U.S. ENERGY CORP. AND AFFILIATES

                                  CONSOLIDATED BALANCE SHEETS

<TABLE>
                                            ASSETS
<CAPTION>
                                                                           MAY 31,
                                                            ---------------------------------
                                                                  1997                1996
                                                                  ----                ----
<S>                                                         <C>                 <C>          
CURRENT ASSETS:
     Cash and cash equivalents                              $   1,416,900       $     992,600
     Accounts and notes receivable (Note C):
        Trade, net of allowance for doubtful
        accounts of $30,900 and $27,800, respectively             368,200             570,900
        Related parties (Note C)                                1,191,000             281,800
     Current portion of long-term
        notes receivable (Notes F and L )                         337,200             438,700
     Assets held for resale and other                             991,600             509,700
     Inventory                                                     96,000             118,700
                                                            -------------       -------------
        TOTAL CURRENT ASSETS                                    4,400,900           2,912,400

INVESTMENTS AND ADVANCES  (Notes E and F):
     Affiliates                                                 4,999,600           3,658,500
     Restricted investments                                     8,506,300           8,200,800
                                                            -------------       -------------
                                                               13,505,900          11,859,300
INVESTMENT IN CONTINGENT STOCK
PURCHASE WARRANT (Note F)                                       4,594,000            --

PROPERTIES AND EQUIPMENT (Notes B, C, D and F):
     Land and mobile home park                                    939,000             939,000
     Buildings and improvements                                 5,986,800           6,243,100
     Aircraft and related equipment                             5,627,900           6,650,100
     Developed oil and gas properties, full cost method         1,769,900           1,769,800
     Undeveloped gas properties                                  --                   135,400
     Mineral properties and mine development costs                519,400          10,956,900
                                                            -------------       -------------
                                                               14,843,000          26,694,300
     Less accumulated depreciation, depletion
        and amortization                                       (8,802,100)         (9,047,900)
                                                            -------------       -------------
                                                                6,040,900          17,646,400
OTHER ASSETS:
     Accounts and notes receivable:
        Real estate sales, net of valuation
           allowance of $926,300 at
           May 31, 1997 (Notes F and L)                           394,000             974,200
        Employees (Note C)                                        745,300             532,400
        Other                                                     338,600             674,700
     Deposits and other                                           367,500             193,900
                                                            -------------       -------------
                                                                1,845,400           2,375,200
                                                            -------------       -------------
                                                            $  30,387,100       $  34,793,300
                                                            =============       =============


The accompanying notes to consolidated financial statements are an integral part
of these balance sheets.
</TABLE>

                                              53

<PAGE>


                               U.S. ENERGY CORP. AND AFFILIATES

                                  CONSOLIDATED BALANCE SHEETS

<TABLE>
                             LIABILITIES AND SHAREHOLDERS' EQUITY
<CAPTION>

                                                                           MAY 31,
                                                            ---------------------------------
                                                                  1997                1996
                                                                  ----                ----
<S>                                                         <C>                  <C>         
CURRENT LIABILITIES:
     Accounts payable and accrued expenses                  $   1,312,600        $  1,292,300
     Lines of credit (Note G)                                    --                   499,000
     Current portion of long-term debt (Note G)                    81,300             239,900
                                                            -------------        ------------
        TOTAL CURRENT LIABILITIES                               1,393,900           2,031,200

LONG-TERM DEBT (Note G)                                           183,100             444,300

RECLAMATION LIABILITY (Notes F and K)                           8,751,800           3,978,800

OTHER ACCRUED LIABILITIES (Note F)                              5,259,000          10,414,300

DEFERRED TAX LIABILITY (Note H)                                   183,300             183,300

COMMITMENTS AND CONTINGENCIES (Note K)

MINORITY INTERESTS                                                --                1,637,900

FORFEITABLE COMMON STOCK,
     $.01 par value; issued 223,900 and
     195,520 shares, respectively, forfeitable
     until earned (Note J)                                      1,892,400           1,486,500

SHAREHOLDERS' EQUITY (Note J):
     Preferred stock, $.01 par value; authorized,
        100,000 shares; none issued or outstanding                --                 --
     Common stock, $.01 par value; authorized,
        20,000,000 shares; issued 6,646,475 and
        6,324,306 shares, respectively                             66,500              63,100
     Additional paid-in capital                                22,543,000          20,775,700
     Accumulated deficit                                       (6,776,900)         (3,052,400)
     Treasury stock at cost, 690,943 and
     769,943 shares, respectively                              (2,182,000)         (2,242,400)
     Unallocated ESOP contribution                               (927,000)           (927,000)
                                                            -------------        ------------
                                                               12,723,600          14,617,000
                                                            -------------        ------------
                                                            $  30,387,100        $ 34,793,300
                                                            =============        ============


The accompanying notes to consolidated financial statements are an integral part
of these balance sheets.
</TABLE>

                                              54

<PAGE>


                               U.S. ENERGY CORP. AND AFFILIATES

<TABLE>
                             CONSOLIDATED STATEMENTS OF OPERATIONS
<CAPTION>

                                                                      YEAR ENDED MAY 31,
                                                       ---------------------------------------------
                                                            1997              1996            1995
                                                            ----              ----            ----
<S>                                                    <C>              <C>             <C>    
REVENUES:
 Mineral sales and option (Note E)                     $     --         $  3,116,700    $    --
 Construction contract revenues                           1,038,600        3,794,500       1,303,400
 Commercial operations                                    2,219,400        1,439,100       1,177,600
 Distribution from affiliate in
    excess of cost basis                                  1,003,800          --              --
 Oil sales                                                  164,600          210,100         194,500
 Gain on sales of assets (Notes D and F)                     39,400          352,200       1,282,400
 Royalties from mineral
    properties agreements (Note F)                          207,300          --               85,500
 Interest                                                   693,300          619,400         469,900
 Management fees and other (Note C)                         423,800          100,200          87,300
                                                       ------------     ------------    ------------
                                                          5,790,200        9,632,200       4,600,600
                                                       ------------      -----------    ------------

COSTS AND EXPENSES:
 Cost of minerals sold                                       --            2,766,700         --
 Mineral operations                                         843,100          805,600       1,654,300
 Construction costs                                         752,600        3,077,800       1,038,300
 Commercial operations                                    3,059,600        2,374,800       2,070,100
 Oil production                                              96,800           73,000          78,100
 Provision for doubtful accounts                            614,200          --              --
 General and administrative                               2,763,300        2,524,700       1,860,600
 Gas operations                                              --              --              206,600
 Abandonment of mineral interests                         1,225,800          328,700         --
 Loss on sale of investments                                 --              --               90,000
 Interest  140,800                                          205,000          180,300
                                                       ------------      -----------    ------------
                                                          9,496,200       12,156,300       7,178,300


LOSS  BEFORE MINORITY INTEREST
 IN LOSS, EQUITY IN LOSS OF
 AFFILIATES AND INCOME TAXES                             (3,706,000)      (2,524,100)     (2,577,700)

MINORITY INTEREST IN LOSS OF
 CONSOLIDATED SUBSIDIARIES                                  672,300          608,700         653,200

EQUITY IN LOSS OF AFFILIATES                               (690,800)        (418,500)       (442,300)
                                                       ------------     -------------    ------------

(Continued)

The accompanying notes to consolidated financial statements are an integral part
of these statements.
</TABLE>

                                                   55

<PAGE>


                                    U.S. ENERGY CORP. AND AFFILIATES

<TABLE>
                                  CONSOLIDATED STATEMENTS OF OPERATIONS
                                               (CONTINUED)

<CAPTION>
                                                                       YEAR ENDED MAY 31,
                                                      -------------------------------------------------
                                                            1997              1996              1995
                                                            ----              ----              ----
<S>                                                   <C>               <C>               <C>          
LOSS BEFORE INCOME TAXES                              $  (3,724,500)    $  (2,333,900)    $ (2,366,800)

INCOME TAXES (Note H)                                      --                 --               --
                                                      -------------     --------------    ------------

LOSS BEFORE
 DISCONTINUED OPERATIONS                                 (3,724,500)       (2,333,900)      (2,366,800)

DISCONTINUED OPERATIONS:
 Income from discontinued operations,
    net of income taxes of $0                              --                 308,900          296,200
 Gain on disposal of subsidiary operations
    in discontinued segment, net of
    income taxes of $50,000                                --               2,295,700          --
                                                      -------------     -------------     ------------

NET INCOME (LOSS)                                     $  (3,724,500)    $     270,700     $ (2,070,600)
                                                      =============     =============     ============

INCOME (LOSS) PER SHARE AMOUNTS:
 Loss before discontinued operations                  $        (.55)    $       (.38)     $       (.48)
 Income from discontinued operations                        --                    .05              .06
 Gain on disposal of subsidiary
    operating in discontinued segment                       --                    .37          --
                                                      -------------     -------------     ------------

NET INCOME (LOSS) PER SHARE                           $        (.55)    $         .04     $       (.42)
                                                      =============     =============     ============

WEIGHTED AVERAGE
 SHARES OUTSTANDING                                       6,798,458         6,218,184       4,977,050
                                                      =============     =============    ============


The accompanying notes to consolidated financial statements are an integral part
of these statements.
</TABLE>

                                                   56

<PAGE>



                                       U.S. ENERGY CORP. AND AFFILIATES

<TABLE>
                                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
<CAPTION>


                                                   ADDITIONAL   (ACCUMULATED                             UNALLOCATED       TOTAL
                                COMMON STOCK        PAID-IN       DEFICIT)        TREASURY STOCK            ESOP       SHAREHOLDERS'
                             SHARES      AMOUNT     CAPITAL       EARNINGS      SHARES      AMOUNT      CONTRIBUTION      EQUITY
                             ------      ------     -------       --------      ------      ------      ------------      ------

<S>                         <C>         <C>       <C>           <C>            <C>       <C>            <C>             <C>        
Balance May 31, 1994        4,693,090   $46,800   $16,784,800   $(1,185,800)   713,276   $(2,072,400)   $(1,014,300)    $12,559,100

Funding of ESOP                37,204       400       199,600          --        --             --             --           200,000
Issuance of common 
 stock through private
 placement (Note J)          400,000      4,000     1,196,000          --       56,667      (170,000)          --         1,030,000
Issuance of common stock
 to third party for
 services rendered             5,000      --           23,100          --        --             --             --            23,100
Issuance of common stock
 for exercised option        107,500     1,100        345,700          --        --             --             --           346,800
Issuance of common stock
 to buyout third party
 in property venture          20,000       200         79,800          --        --             --             --            80,000
Net loss                        --         --           --       (2,070,600)     --             --            --         (2,070,600)
                           ----------   -------    ----------   -----------    ------    -----------    -----------     -----------

Balance May 31, 1995        5,262,794   $52,500   $18,629,000   $(3,256,400)   769,943   $(2,242,400)   $(1,014,300)    $12,168,400
                           ----------   -------   -----------   -----------    -------   -----------    -----------     -----------
</TABLE>


                                       57

<PAGE>



                                       U.S. ENERGY CORP. AND AFFILIATES

<TABLE>
                                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                                  (CONTINUED)
<CAPTION>


                                                  ADDITIONAL    (ACCUMULATED                           UNALLOCATED       TOTAL
                              COMMON STOCK         PAID-IN        DEFICIT)       TREASURY STOCK            ESOP       SHAREHOLDERS'
                          SHARES       AMOUNT      CAPITAL        EARNINGS     SHARES      AMOUNT      CONTRIBUTION      EQUITY

<S>                      <C>          <C>        <C>            <C>           <C>       <C>            <C>             <C>        
Balance May 31, 1995     5,262,794    $52,500    $18,629,000    $(3,256,400)  769,943   $(2,242,400)   $(1,014,300)    $12,168,400

Funding of ESOP            --            --          --              --         --           --             87,300          87,300
Issuance of common
 stock through private
  placement                812,432      8,100      2,834,100         --         --           --             --           2,842,200
Issuance of additional
 common shares in 
  connection
  with prior year
  private placement        133,336      1,300         65,400        (66,700)    --           --             --               --
Cancellation of common 
 stock issued for 
 services rendered          (5,000)      --          (23,100)        --         --           --             --             (23,100)
Issuance of common 
 stock to employees 
 for a bonus                32,901        300        180,600         --         --           --             --             180,900
Issuance of common stock
 for exercised warrants     81,243        800        389,100         --         --           --             --             389,900
Fair value of warrants
  issued above exercise
  price                    --            --           41,700         --         --           --             --              41,700
Issuance of common stock
 for exercised option        6,600        100         41,400         --         --           --             --              41,500
Dilution of investment
  in subsidiary            --            --       (1,382,500)        --         --           --             --          (1,382,500)
Net income (loss)          --            --           --            270,700     --           --             --             270,700
                         ---------    -------    -----------    -----------   -------   -----------    -----------     -----------

Balance, May 31, 1996    6,324,306    $63,100    $20,775,700    $(3,052,400)  769,943   $(2,242,400)   $  (927,000)    $14,617,000
                         ---------    -------    -----------    -----------   -------   -----------    -----------     -----------

</TABLE>

                                       58


<PAGE>



                                       U.S. ENERGY CORP. AND AFFILIATES

<TABLE>
                                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                                  (CONTINUED)
<CAPTION>


                                                      ADDITIONAL    (ACCUMULATED                         UNALLOCATED      TOTAL
                                   COMMON STOCK        PAID-IN        DEFICIT)       TREASURY STOCK          ESOP      SHAREHOLDERS'
                               SHARES       AMOUNT     CAPITAL        EARNINGS     SHARES      AMOUNT    CONTRIBUTION     EQUITY
                               ------       ------     -------        --------     ------      ------    ------------     ------

<S>                           <C>         <C>        <C>            <C>           <C>       <C>           <C>          <C>        
Balance May 31, 1996          6,324,306   $63,100    $20,775,700    $(3,052,400)  769,943   $(2,242,400)  $ (927,000)  $14,617,000

Funding of ESOP                  24,069       200        213,400         --          --           --           --          213,600
Issuance of common 
 stock for
 exercised warrants             180,000     1,800        898,200         --          --           --           --          900,000
Fair value of warrants 
 issued above exercise 
 price                           --          --         148,300         --          --           --            --          148,300
Issuance of common stock
 for services rendered           12,000       200        138,300         --          --           --           --          138,500
Issuance of common stock
 for exercised option           106,100     1,200        369,100         --          --           --           --          370,300
Purchase of treasury stock       --          --           --            --         21,000     (235,600)        --         (235,600)
Shares of USE stock
 held by subsidiary
 no longer consolidated          --          --           --            --       (100,000)     296,000         --          296,000
Net loss                         --          --           --        (3,724,500)     --          --             --       (3,724,500)
                              ---------   -------    -----------    -----------   --------  -----------   ---------    -----------

Balance, May 31, 1997         6,646,475   $66,500    $22,543,000    $(6,776,900)   690,943  $(2,182,000)  $(927,000)   $12,723,600
                              =========   =======    ===========    ===========    =======  ===========   =========    ===========

Shareholders'  Equity at May 31, 1997 does not include 223,900 shares  currently
issued but  forfeitable  if certain  conditions  are not met by the  recipients.
However,  both the "Outstanding  Shares at September 12, 1997" on the cover page
and the "Weighted Average Shares  Outstanding" on the Consolidated  Statement of
Operations include the forfeitable shares. These two line items also include the
616,026 shares of common stock held by a  majority-owned  subsidiary,  which, in
consolidation, are treated as treasury shares.
</TABLE>

                                       59
<PAGE>


                                     U.S. ENERGY CORP. AND AFFILIATES

<TABLE>
                                    CONSOLIDATED STATEMENTS OF CASH FLOWS

<CAPTION>
                                                                         YEAR ENDED MAY 31,
                                                         ------------------------------------------------
                                                             1997              1996               1995
                                                             ----              ----               ----
<S>                                                      <C>              <C>                <C>         
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                      $(3,724,500)     $    270,700       $(2,070,600)
  Adjustments to reconcile net income
     (loss) to net cash
     used in operating activities:
        Minority interest in loss of
          consolidated subsidiaries                         (672,300)         (608,700)         (653,200)
        Income from discontinued operations                   --              (308,900)         (296,200)
        Depreciation, depletion and amortization             658,900           788,500           724,700
        Abandoned mineral claims                           1,225,800           328,700            --
        Equity in loss from affiliates                       690,800           418,500           442,300
        Distribution from affiliate in excess
          of cost basis                                   (1,003,800)           --                --
        Gain on sale of assets                               (39,400)         (352,200)       (1,282,400)
        Provision for doubtful accounts                      614,200            --                --
        Loss on sale of marketable
          equity securities                                   --                --                90,000
        Gain on sale of subsidiary                            --            (2,295,700)           --
        Non-cash proceeds from sale of subsidiary             --               607,900            --
        Common stock issued to fund ESOP                     213,600            87,300           200,000
        Non-cash compensation                                405,900           339,100            69,500
        Common stock and warrants issued for services        286,800           (23,100)           23,100
        Other                                                150,600          (455,600)         (219,000)
        Net changes in:
          Accounts receivable                               (706,500)           88,600           415,700)
          Other assets                                      (724,100)         (520,300)          (96,000)
          Accounts payable and accrued expenses              331,700          (774,700)        1,557,700
          Reclamation and other liabilities                 (355,300)         (377,400)         (412,600)
          Deferred tax liability                              --                                (117,500)
                                                         -----------      -------------      ------------
NET CASH USED IN OPERATING ACTIVITIES                     (2,647,600)       (2,787,300)       (2,455,900)
                                                         -----------      ------------       ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Development of mining properties                       (719,300)         (763,000)         (455,100)
     Development of gas properties                           (29,100)          (42,100)         (218,200)
     Proceeds from sale of subsidiary                         --             3,300,000           --
     Proceeds from sale of property and equipment            273,500         1,212,900           854,300
     Proceeds from sale of investments                        --                --               199,300
     Purchases of property and equipment                    (208,600)       (1,387,300)         (124,200)
     Changes in notes receivable, net                       (121,400)       (1,102,800)           91,800
     Distribution from affiliate                           4,367,000            --                --
     Investments in affiliates                            (1,413,700)         (676,500)         (627,500)
     Reduction in cash due to
        deconsolidation of subsidiary                       (484,100)           --                --
                                                         -----------      ------------       -----------
NET CASH (USED IN) PROVIDED BY
     INVESTING ACTIVITIES                                  1,664,300           541,200          (279,600)
                                                         -----------      ------------       -----------

(Continued)

The accompanying notes to consolidated financial statements are an integral part
of these statements.
</TABLE>

                                                     60

<PAGE>


                                       U.S. ENERGY CORP. AND AFFILIATES

<TABLE>
                                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                 (CONTINUED)
<CAPTION>


                                                                           YEAR ENDED MAY 31,
                                                            -----------------------------------------------
                                                                1997               1996             1995
                                                                ----               ----             ----
<S>                                                         <C>               <C>               <C>       
CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from issuance of common stock                 $ 1,270,300       $  3,273,600      $1,376,800
     Proceeds from subsidiary stock sale                      1,106,700            --              --
     Proceeds from long-term debt                               554,400          4,212,800         626,400
     Net (repayments on) proceeds from lines of credit         (499,000)          (641,000)      1,140,000
     Purchase of treasury stock                                (235,600)           --              --
     Repayments of long-term debt                              (789,200)        (3,967,300)       (935,300)
                                                            -----------       ------------      ----------
NET CASH PROVIDED BY (USED IN)
     FINANCING ACTIVITIES                                     1,407,600          2,878,100       2,207,900
                                                            -----------       ------------      ----------

NET INCREASE (DECREASE) IN CASH AND
     CASH EQUIVALENTS                                           424,300            632,000        (527,600)

CASH AND CASH EQUIVALENTS, Beginning of year                    992,600            360,600         888,200
                                                            -----------       ------------      ----------

CASH AND CASH EQUIVALENTS, End of year                      $ 1,416,900       $    992,600      $  360,600
                                                            ===========       ============      ==========

SUPPLEMENTAL DISCLOSURES:

     Interest paid                                          $   118,900       $    205,000      $  160,200
                                                            ===========       ============      ==========

     Income taxes paid                                      $   --            $    --           $   --
                                                            ===========       ============      ==========

NON-CASH INVESTING AND FINANCING ACTIVITIES:

     Notes received for sale of assets                      $   --            $  1,000,000      $1,550,000
                                                            ===========       ============      ==========

     Exchange of common shares
     investment in affiliate in exchange
     for investment in Contingent Stock
     Purchase Warrant                                       $ 4,594,000       $    --           $   --
                                                            ===========       ============      ==========

     Issuance of common stock to acquire affiliate          $   --            $    --           $   80,000
                                                            ============      =============     ==========

     Deconsolidation of subsidiary in 1997:
        Other assets                                        $     77,600      $    --           $   --
        Investment in affiliates                                 355,000      $    --           $   --
        Restricted investment                                     27,000      $    --           $   --
        Property, plant and equipment                         11,560,600      $    --           $   --

        Notes payable                                            185,000      $    --           $   --
        Accounts payable and accrued expenses                    433,900      $    --           $   --
        Minority interest                                      2,069,900      $    --           $   --

The accompanying notes to consolidated financial statements are an integral part
of these statements.
</TABLE>

                                       61

<PAGE>



                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995


A.      BUSINESS ORGANIZATION AND OPERATIONS:

        U.S. Energy Corp. (the "Company" or "USE") was incorporated in the State
of  Wyoming  on January  26,  1966.  The  Company  engages  in the  acquisition,
exploration,  holding,  sale and/or development of mineral properties and mining
and marketing of minerals. Principal mineral interests are in uranium, gold, and
molybdenum.  The Company also holds various real and personal properties used in
commercial operations and engages in the exploration, development and production
of petroleum.  Most of these activities are conducted  through the joint venture
discussed below and in Note D. The Company,  through its previously wholly-owned
subsidiary, The Brunton Company ("Brunton"), which was sold during February 1996
and treated as a discontinued  operation in the 1996 financial  statements  (see
Notes C and L), also engaged in the manufacturing  and/or marketing of compasses
and the  distribution of outdoor  recreational  products,  including  knives and
binoculars. In addition, through its majority owned subsidiary, Four Nines Gold,
Inc.  ("FNG"),  the  Company  historically  engaged  in  projects  such  as  the
construction of municipal  sewage systems,  irrigation  projects and other civil
engineering  matters.  At May 31, 1997, FNG was primarily  engaged in activities
for the Company at its uranium property on Green Mountain in the construction of
a haul road.

        The Company and its 52%-owned subsidiary, Crested Corp. ("Crested") (see
Note F) are engaged in two ventures to develop certain uranium  properties,  one
with Kennecott  Uranium  Company  ("Kennecott")  known as Green Mountain  Mining
Venture  ("GMMV"),  formed on June 1, 1990, and the second,  a partnership  with
Nukem,  Inc.  ("Nukem")  through  its  wholly-owned  subsidiary  Cycle  Resource
Investment  Corporation  ("CRIC"),  known as Sheep  Mountain  Partners  ("SMP").
Subsequent to May 31, 1997,  the Company and USE entered into an agreement  with
Kennecott whereby they may purchase  Kennecott's interest in the GMMV if certain
conditions  are met (see Note F).  During  fiscal 1991,  the Company and Crested
also formed USECC Gold Limited Liability Company ("USECC Gold"),  and with Seine
River  Resources Inc.  ("SRRI")  established  the Sutter Gold Venture ("SGV") to
develop certain gold properties located in California. The remaining interest of
SRRI was  acquired by the Company and Crested  during  fiscal 1994 (see Note F).
During fiscal 1995, the SGV was terminated, USE and Crested formed a new Wyoming
corporation,  Sutter Gold Mining Company ("SGMC)",  and agreed to exchange their
interests in USECC Gold for common stock of SGMC.  During fiscal 1997, SGMC sold
shares of its common stock in two private placements and the Company and Crested
accepted  contingent  stock  purchase  warrants in exchange  for certain  shares
previously held in SGMC. These  activities  combined reduced the Company's share
ownership interest in SGMC to 33.9%.

        During fiscal 1994, the Company  acquired 100% of the outstanding  stock
of Plateau Resources Limited ("Plateau"), which owns a nonoperating uranium mill
and support facilities in southeastern Utah. Currently, the mill is nonoperating
but has been granted a license to operate pending certain conditions.
See a further discussion of the acquisition details in Note F.

LIQUIDITY AND OPERATING LOSSES

        As a  result  of the  SMP  litigation/arbitration  (see  Note K) and the
significant  amount of  standby/maintenance,  permitting and  development  costs
being  incurred  on the  Company's  mineral  properties,  none of  which  are in
production, the Company has incurred significant losses from continuing

                                       62

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

operations  during each of the last three  years.  During the past few years the
Company has relied  primarily  on the sale of its common stock  through  private
placements and the exercise of common stock  warrants/options,  borrowing on its
lines of credit and term loans and the sale of its subsidiary,  Brunton, to fund
its losses and cash needs.  During fiscal 1997,  the Company  received  $136,500
plus  interest  of  $23,292  from SMP for a  delivery  it made to one of the SMP
contracts in 1991. Additionally,  the Company and Crested received $4,367,000 as
partial  payment  of  the  monetary  resolution  of  the  American   Arbitration
Association's  Order and Award in the SMP  arbitration/litigation  (see Note K).
The Company and Crested first applied the proceeds to their  investment  balance
in SMP. The balance of  $1,003,800  after cost  recovery was recorded as income.
The Company has net working  capital of $3,007,00  as of May 31, 1997,  but will
require  substantial  additional cash to continue to fund the development of its
mineral properties until they can be put into production.

        On June 23,  1997,  the Company and USECC  entered  into an  Acquisition
Agreement  with  Kennecott  whereby  the  Company  received  a signing  bonus of
$4,000,000  and a loan of  $16,000,000  to be spent  on the  GMMV  mine and mill
properties.  This Agreement also allows the Company and Crested the  opportunity
of buying Kennecott's interest in the GMMV (see Note F).

        During fiscal 1997, SGMC raised net cash proceeds of $6,509,300  through
the private  placement of  1,878,800  shares of its common  stock.  This sale of
equity  reduced the  Company's  ownership of SGMC which at the same time reduced
the Company's cash commitment to the development of the SGMC properties.

        In addition to these capital sources, the Company anticipates  obtaining
additional  funds from the  Arbitration  Panel's  award in  connection  with the
settlement of the SMP litigation (see Note K). If the Arbitration  Panel's award
is  delayed,  reduced or  overturned,  additional  sources  of  funding  will be
required to place  Plateau into  production as well as to purchase the Kennecott
interest in GMMV. Equity funding will be the primary source of these funds which
may not be available to the Company.  The Company also  believes it can slow its
development  activities  such that  available  cash,  operating  revenues,  bank
borrowing  and  affiliate  equity  financings  will be adequate to fund  working
capital requirements for fiscal 1998.

B.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

PRINCIPLES OF CONSOLIDATION

        The consolidated  financial statements of USE and affiliates include the
accounts  of the  Company,  the  accounts  of its  majority-owned  subsidiaries:
Plateau (100%),  Energx,  Ltd ("Energx")  (90%), FNG (50.9%),  SGMC (74% through
March 1997 and 33.9% at May 1997),  Crested  (52%) and the USECC  Joint  Venture
("USECC"),  a joint venture  through  which USE and Crested  conduct the bulk of
their operations.  USECC is owned equally by the Company and Crested. USECC owns
the  buildings  and other  equipment  (see Note D) used by the  Company  and has
invested in SMP (see Notes E and F). The accounts of Brunton have been reflected
as  discontinued  operations  in the 1996 and 1995  financial  statements  since
Brunton was sold in February 1996.


                                       63

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

        Investments in other joint  ventures and 20% to 50% owned  companies are
accounted for by the equity method (see Note E). SGMC was  consolidated  through
May 1997 until the Company relinquished majority ownership in SGMC at which time
SGMC was accounted  for using the equity method as of May 31, 1997.  Investments
of less than 20% in companies are accounted for by the cost method. All material
intercompany profits, transactions and balances have been eliminated.

CASH EQUIVALENTS

        The  Company  considers  all highly  liquid  investments  with  original
maturities of three months or less to be cash  equivalents.  The carrying amount
of cash  equivalents  approximates  fair value because of the short  maturity of
these instruments.

INVESTMENTS

        Based on the  provisions  of SFAS No.  115,  the  Company  accounts  for
investments as held-to-  maturity.  Held-to-maturity  securities are measured at
amortized  cost and are  carried at the lower of  aggregate  cost or fair market
value.

INVENTORIES

        Inventories  consist  primarily of aviation  fuel,  associated  aircraft
parts, mining supplies, purchased uranium, gold ore stockpiles and modular homes
held for resale.  Retail inventories are stated using the average cost method of
accounting for  inventories.  Other  inventory is stated at the lower of cost or
market.

PROPERTIES AND EQUIPMENT

        Land, buildings, improvements,  aircraft and other equipment are carried
at cost.

        Depreciation of buildings, improvements, aircraft and other equipment is
provided  principally by the  straight-line  method over estimated  useful lives
ranging from three to forty-five years.

        The  Company  capitalizes  all  costs  incidental  to  the  acquisition,
exploration,  holding and  development  of mineral  properties as incurred.  The
costs of mine development are deferred until production begins on the basis that
they  will be  recovered  through  future  mining  operations.  Once  commercial
production begins,  mine development costs incurred to maintain  production will
be expensed. Capitalized costs are charged to operations at the time the Company
determines  that no  economic  ore bodies  exist on such  properties.  Costs and
expenses related to general corporate overhead are expensed as incurred.

        The Company and Crested have acquired substantial mining property assets
and associated facilities at minimal cash cost, primarily through the assumption
of reclamation and environmental liabilities.  Certain of these assets are owned
by various ventures in which the Company is either a partner

                                       64

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

or venturer.  The market value of these assets and most of the  reclamation  and
environmental  liabilities  associated  with  them  are  not  reflected  in  the
accompanying consolidated balance sheets (see Note K).

        Proceeds from the sale of undeveloped  mineral properties are treated as
a recovery of cost with any excess of proceeds over cost recognized as gain.

        The Company  follows the full-cost  method of accounting for oil and gas
properties  whereby  all costs  incurred  in the  acquisition,  exploration  and
development of the properties,  including  unproductive  wells, are capitalized,
limited to the present value of the estimated  proved  reserves and the lower of
cost or estimated fair value of unproved properties.

        Depreciation,  depletion and  amortization  of oil and gas properties is
provided by the units of production method based on the estimated reserves to be
recovered. All oil and gas properties were fully amortized at May 31, 1997.

        Long-lived  Assets  - The  Company  evaluates  potential  impairment  of
long-lived  assets and  long-lived  assets to be disposed of in accordance  with
Statement  of  Financial  Accounting  Standards  No.  121,  "Accounting  for the
Impairment of  Long-Lived  Assets and for  Long-Lived  Assets to be Disposed Of"
("SFAS  No.  121").   SFAS  No.  121   establishes   procedures  for  review  of
recoverability, and measurement of impairment if necessary, of long-lived assets
and certain  identifiable  intangibles held and used by the entity. SFAS No. 121
requires that those assets be reviewed for impairment whenever events or changes
in circumstances indicate that the carrying amount of the asset may not be fully
recoverable.  SFAS No. 121 also  requires  that  long-lived  assets and  certain
identifiable  intangibles to be disposed of be reported at the lower of carrying
amount  or  fair  value  less  estimated  selling  costs.  As of May  31,  1997,
management  believes  that there has not been any  impairment  of the  Company's
long-lived assets or other identifiable intangibles.

        Fair Value of Financial  Instruments - The recorded amounts for cash and
cash equivalents,  receivables,  other current assets,  and accounts payable and
accrued expenses  approximate  fair value due to the short-term  nature of these
financial instruments.

REVENUE RECOGNITION

        Advance royalties which are payable only from future production or which
are  non-refundable  are  recognized  as  revenue  when  received  (see Note F).
Non-refundable  option  deposits  are  recognized  as  revenue  when the  option
expires.

        Revenues  from gold and  uranium  sales are  recognized  upon  delivery.
Revenues are  recognized  from the rental of certain  assets as they are rented.
Revenue from  commercial  operations  are  recognized  as goods and services are
delivered.  Oil and gas sales  revenue is  recognized  at the time of production
(see Notes D and F).


                                       65

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

        Revenues  from  long-term  construction  contracts is  recognized on the
percentage-of-completion  method  determined  by the ratio of costs  incurred to
management's  estimate of total  anticipated  costs. If estimated total costs on
any  contract  indicate a loss,  the Company  provides  currently  for the total
anticipated loss on the contract.  Billings on uncompleted  long-term  contracts
may be greater or less than incurred costs and estimated earnings, and are shown
as  current  liabilities  or  current  assets in the  accompanying  consolidated
balance sheets.

INCOME TAXES

        The Company  accounts for income taxes in accordance  with  Statement of
Financial Accounting Standards No. 109 ("SFAS No. 109"),  "Accounting for Income
Taxes".  This statement  requires  recognition of deferred income tax assets and
liabilities  for the expected future income tax  consequences,  based on enacted
tax laws, of temporary differences between the financial reporting and tax bases
of assets, liabilities and carryforwards.

        SFAS No.  109  requires  recognition  of  deferred  tax  assets  for the
expected  future  effects  of  all  deductible   temporary   differences,   loss
carryforwards  and tax  credit  carryforwards.  Deferred  tax  assets  are  then
reduced,  if deemed  necessary,  by a valuation  allowance  for any tax benefits
which, based on current circumstances, are not expected to be realized.

NET INCOME (LOSS) PER SHARE

        Net  income  (loss) per share is  computed  using the  weighted  average
number of common shares outstanding  during each period.  Statement of Financial
Accounting  Standards  No. 128 ("SFAS  128"),  which  establishes  standards for
computing and presenting earnings per share, is effective for years ending after
December  15,  1997.  Management  does not believe the adoption of SFAS 128 will
materially affect reported earnings per share.

MANAGEMENT'S ESTIMATES

        The  preparation  of financial  statements in conformity  with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions.  These  estimates and  assumptions  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 amounts of revenues and
expenses during the reporting period.
Actual results could differ from those estimates.

RECLASSIFICATIONS

        Certain  reclassifications have been made to the 1996 and 1995 financial
statements to conform with the 1997 presentation.


                                       66

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

C.      RELATED-PARTY TRANSACTIONS:

        The Company and Crested provide management and  administrative  services
for affiliates  under the terms of various  management  agreements.  The Company
provides  all employee  services  required by Crested.  In exchange,  Crested is
obligated  to the  Company  for  its  share  of the  costs  for  providing  such
employees.  Revenues from services by the Company to  unconsolidated  affiliates
were $397,700,  $92,900 and $87,300 in fiscal 1997, 1996 and 1995, respectively.
The Company has 1,037,800 of receivables  from  unconsolidated  subsidiaries and
short-term advances to employees totaling 153,200 as of May 31, 1997.

        At May 31, 1997, the Company's  President and his immediate  family were
indebted to the Company in the amount of $745,300  which is represented by notes
secured by 160,000 shares of the Company's common stock.

        During fiscal 1995,  the Company sold a house in Riverton,  Wyoming,  to
Harold F. Herron, Vice President of the Company for an amount equal to a current
independent appraisal. At the same time the Company loaned to Mr. Herron the sum
of $112,170  secured by 30,000 shares of the Company's common stock for a period
of five years. This amount is included in the $745,300 and discussed above.

        On June 14,  1995,  USECC  signed a six year  option to  acquire a 7,200
square  foot  hangar  at the  Riverton  Regional  Airport,  for  $110,000,  from
Arrowstar  Investments,  Inc.  ("Arrowstar"),  an  entity  which is owned by the
Company's  President  and his  family.  In 1996,  the option was amended and the
Company purchased the hangar for $75,000.

        On May 15, 1997 Yellow Stone Fuels Corp. ("YSFC"), a 14% owned affiliate
of USE and a 14% owned affiliate of Crested signed a promissory note in favor of
USECC in the amount of $400,000  ($392,200  outstanding  at May 31, 1997).  This
note bears  interest at 10% and is due on December 31,  1998.  In lieu of paying
the note in cash on or before its maturity  date,  Yellow Stone Fuels Corp.  may
convert this debt, at its option,  into YSFC shares of common stock at $1.00 per
share of debt and  interest.  However,  if YSFC  defaults  in paying the note on
December 31, 1998,  the note is  convertible  into a number of shares which will
give USE and Crested a combined 51% ownership interest in YSFC.

D.      USECC JOINT VENTURE:

        USECC  operates the Glen L. Larsen office  complex;  an aircraft  hangar
with a fixed base operation,  office space and certain aircraft; holds interests
in various mineral properties and ventures including SMP and GMMV;  conducts oil
and gas operations; and transacts all operating and payroll expenses, except for
specific  expenses  allocated  directly  to each  venturer.  The  joint  venture
agreement  also  provides for the  allocation of certain  operating  expenses to
other  affiliates.  In addition,  through April 1996,  USECC operated Wind River
Estates ("Wind  River"),  a 100 unit mobile home park.  During 1996,  USECC sold
Wind River (which had a net book value of approximately  $512,700) to Arrowstar.
USECC  recognized  a gain  of  $252,600  on the  sale of Wind  River,  which  is
reflected  as a  gain  on  sale  of  assets  in  the  accompanying  consolidated
statements of  operations.  USECC  received  consideration  of $765,300 for Wind
River. The $765,300 was comprised of the following:

                                       67

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)


               Cash                                    $  500,000
               Note receivable                             56,000
               Debt forgiven                               47,900
               50% interest in First-N-Last LLC           161,400
                                                       ----------
                                                       $  765,300

        The debt  forgiven  was an amount  due to  Arrowstar  from USECC for the
purchase  of the  hangar  at the  Riverton  Regional  Airport  discussed  above.
First-N-Last LLC owns and operates a convenience store near Lake Powell in Utah.
Subsequently,  USECC then transferred its acquired 50% ownership in First-N-Last
LLC to Plateau, which reduced USE's payable to Plateau.

E.      INVESTMENTS AND ADVANCES:

        The Company's  restricted  investments  secure  various  decommissioning
costs,  reclamation  and  holding  costs.  Investments  are  comprised  of  debt
securities  issued by the U.S.  Treasury that mature at varying times from three
months to one year from the original purchase date. As of May 31, 1997, the cost
of debt securities was a reasonable approximation of fair market value.

        The Company's investment in and advances to affiliates are as follows:

                               CONSOLIDATED         CARRYING VALUE AT MAY 31,
                                 OWNERSHIP           1997              1996
                               ------------          ----              ----
     Equity Method:
        SGMC                       33.9%*         $ 4,034,800       $    --
        GMMV                       50.0%              724,800       $   724,800
        Ruby Mining Company        26.7%               32,600            35,900
        YSFC                       28.0%**            207,400            --
        SMP (Note F)               50.0%               --             2,897,800
                                                  -----------       -----------
                                                  $ 4,999,600       $ 3,658,500
                                                  ===========       ===========

        *Consolidated until May, 1997.

        **Includes notes receivable of $392,200 from YSFC (see Note C).

        Equity loss from  investments  accounted for by the equity method are as
follows:

                                                YEAR ENDED MAY 31,
                                  -------------------------------------------
                                       1997            1996            1995
                                       ----            ----            ----

        SMP (Note F)              $  (442,700)     $ (416,200)     $ (439,200)
        Ruby Mining Company            (3,300)         (2,300)         (3,100)
        YSFC                         (244,800)         --               --
        GMMV (Note F)                  --              --               --
                                  ------------     -----------     ----------
                                  $  (690,800)     $ (418,500)     $ (442,300)
                                  ===========      ==========      ==========

                                       68

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)


        There are currently  litigation  and  arbitration  proceedings  with the
Company's partner in the SMP partnership, as discussed further in Note K.

        SMP has entered into  various  market  related and base price  escalated
uranium sales  contracts  with certain  utilities  which  require  approximately
1,500,000 pounds of uranium  concentrates to be delivered from 1997 through 2000
depending on utility requirements. These contracts also allow for the quantities
to be substantially  increased by the utilities.  Until the disputes between the
SMP  partners  are  resolved,  the Company and  Crested  are  arranging  for the
purchase and delivery of their  portion of the  contracts or are allowing  Nukem
and CRIC to make the  entire  delivery.  The  deliveries  will be  satisfied  by
purchases in the spot market,  existing purchase contracts,  uranium inventories
or by producing from SMP properties.  Production will not be commenced, however,
until uranium prices rise substantially. Most market related sales contracts can
be settled through spot market purchases.  The last delivery under the remaining
base price  sales  contract  was made in May 1996 and  exceeded  the spot market
price as of May 31, 1996.  Revenues from such uranium  sales of $1,383,400  have
been included in the accompanying  consolidated statements of operations for the
year ended May 31, 1996,  which would normally have been sales of SMP. All sales
contracts  were filled by Nukem in 1997 and 1995,  and as a result,  no revenues
from uranium sales were  recognized  during 1997 and 1995. The cash from uranium
sales is  accumulating  in SMP's bank  accounts  and is subject to the Order and
Award of the arbitration proceedings with Nukem/CRIC discussed in Note F.

        GMMV  expenses  certain  general  and  administrative,  maintenance  and
holding costs.  However,  the Company has not  recognized  equity losses in GMMV
because  Kennecott  was  committed  to fund  100% of the  first  $50,000,000  of
development  and  operating  costs of the Joint  Venture.  Subsequent to May 31,
1997, the Company and USECC entered into an Acquisition Agreement with Kennecott
whereby the Company  may be able to  purchase  Kennecott's  interest in the GMMV
(see Note F). The Company's carrying value of its investment in GMMV of $744,800
in the accompanying  balance sheets is  substantially  lower than its underlying
equity in GMMV.

        Condensed  combined  statements of  operations  of the Company's  equity
investees  include GMMV,  SMP,  SGMC (as of May 31, 1997),  YSFC and Ruby Mining
Company.  SGMC is included in the condensed  combined  balance sheet  disclosure
only due to its deconsolidation effective May 1997.


                                       69

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

                     CONDENSED COMBINED BALANCE SHEETS -  EQUITY INVESTEES

                                                     MAY 31,
                                       --------------------------------
                                           1997                1996
                                           ----                ----
Current assets                         $ 21,524,800        $ 19,525,200
Non-current assets                       78,125,200          49,901,000
                                       ------------        ------------
                                       $ 99,650,000        $ 69,426,200
                                       ============        ============

Current liabilities                    $ 23,772,200        $  8,160,800
Reclamation and other liabilities        30,116,300          41,270,800
Excess in assets                         45,761,500          19,994,600
                                       ------------        ------------
                                       $ 99,650,000        $ 69,426,200
                                       ============        ============

                CONDENSED COMBINED STATEMENTS OF OPERATIONS - EQUITY INVESTEES

                                            YEAR ENDED MAY 31,
                             -------------------------------------------------
                                  1997              1996              1995
                                  ----              ----              ----
Revenues                     $    883,300      $  1,143,500       $   368,300
Costs and expenses             (4,091,500)       (1,825,400)       (1,402,400)
                             ------------      ------------       -----------
Net loss                     $ (3,208,200)     $   (681,900)      $(1,034,100)
                             ============      ============       ===========


F.      MINERAL CLAIMS TRANSACTIONS AND MINING PROPERTIES:

GMMV

        During  fiscal 1990,  the Company and Crested  entered into an agreement
with Kennecott, a wholly-owned,  indirect subsidiary of The RTZ Corporation PLC,
for Kennecott to acquire a 50% interest in certain uranium mineral properties in
Wyoming  known  as  the  Green  Mountain  Properties.  The  purchase  price  was
$15,000,000  and a commitment to fund the first $50 million of  development  and
operating  costs.  Before  they were  contributed  to GMMV,  the Green  Mountain
Properties were owned by the Company, with a portion owned by USECC.

        The Boards of Directors  of the Company and Crested  adopted a method of
apportioning the initial consideration of $15,000,000,  on a ratio of 84% to the
Company and 16% to Crested. This division was based on analyses of the projected
cash flows of the properties contributed by USE and USECC.

        Kennecott  committed  to fund 100% of the first $50  million  of capital
contributions  to the joint venture.  Kennecott also committed to pay additional
amounts  if  certain  future  operating  margins  are  achieved.  USE and  USECC
participate in cash flows of the GMMV in accordance  with their ownership of the
mining claims prior to the  formation of GMMV.  Because USE owned all the claims
on that portion of the Green Mountain  Properties where the Round Park (Jackpot)
uranium deposit was delineated, Crested has no interest in GMMV's cash flow from
the ore produced in mining operations on

                                       70

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

the Round Park  properties,  which have been scheduled for initial  development.
USE and Crested  will share their  portion of the cash flows from the other GMMV
properties on a 50-50 basis.

        GMMV has incurred  $20,416,400 in the  development and operations of the
above  uranium  mineral  properties  through  May 31,  1997.  This was funded by
Kennecott out of the $50 million funding  commitment.  As previously  mentioned,
the Company's  carrying  value of its  investment in GMMV is $724,800 at May 31,
1997,  which is substantially  lower than its equity basis in GMMV.  Reclamation
obligations  of GMMV are  discussed  in Note K.  Development  of the  properties
continues in anticipation of future uranium price increases.

        On June 23, 1997,  USE and USECC signed an  Acquisition  Agreement  with
Kennecott  for the  right  to  acquire  Kennecott's  interest  in the  GMMV  for
$15,000,000 and other consideration.  Kennecott paid USE and USECC $4,000,000 on
signing,  and  committed  to loan  the GMMV up to  $16,000,000  for  payment  of
reimbursable  costs  incurred by USECC in  developing  the proposed  underground
Jackpot Uranium Mine for production and in changing the status of the Sweetwater
Mill from standby to operational.

        The  $16,000,000  loan  being  provided  by  Kennecott  to the  GMMV was
advanced to Kennecott by an affiliate,  Kennecott Energy Company ("KEC") under a
secured  recourse  Promissory  Note (the "Note")  bearing  interest at 10.5% per
annum starting April 1999 until paid in full. The Note is payable  quarterly out
of 20% of cash  flow  from the  GMMV  properties,  but not more  than 50% of the
earnings for such quarter from the GMMV operations, before interest, income tax,
depreciation and amortization;  however, the Note is payable (i) in full on June
23, 2010  regardless  of cash flow and earnings of the GMMV,  or (ii) sooner (on
December 31, 2005) if an  economically  viable  uranium mine has not been placed
into  production  by such date.  The Note is secured  by a first  mortgage  lien
against  Kennecott's  50% interest in the GMMV pursuant to a Mortgage,  Security
Agreement,  Financing  Statement and  Assignment  of Proceeds,  Rents and Leases
granted by  Kennecott  to KEC (the  "Mortgage").  USE and USECC will  assume the
Note, and the assets of the GMMV will be subject to the Mortgage,  at closing of
the acquisition.

        Pursuant to the Acquisition  Agreement,  the Mineral Lease, and the Mill
Contract,  USECC is to develop the  proposed  Jackpot  Mine and nearby Big Eagle
Mine,  and work with  Kennecott in  preparing  the  Sweetwater  Mill for renewed
operations.  Such work will be funded from the  $16,000,000  being loaned to the
GMMV by Kennecott.  Kennecott will be entitled to a credit  against  Kennecott's
original  $50,000,000  commitment to fund the GMMV, in the amount of two dollars
of credit  for each one dollar of such  funds out of the  $16,000,000  loaned by
Kennecott to the GMMV,  plus the $4,000,000  paid to USE and USECC on signing of
the  Acquisition  Agreement.  It is  anticipated  that such  credits  will fully
satisfy the balance of Kennecott's initial funding commitment to the GMMV.

        Closing  of the  Acquisition  Agreement  is  subject  to USE  and  USECC
satisfying several conditions, including: (i) the acquiring entity (which may be
USE, USECC, or an entity formed by USE and USECC to acquire Kennecott's interest
in the GMMV) must have a market capitalization of at least $200,000,000 (ii) the
parties to the  Acquisition  Agreement  must have  received all  authorizations,
consents,  permits and  approvals of  government  agencies  required to transfer
Kennecott's interest in the GMMV to the acquiring

                                       71

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

entity;  (iii) USE and USECC shall have replaced,  or caused the replacement of,
approximately $25,000,000 of reclamation bonds, in addition to other guarantees,
indemnification  and suretyship  agreements posted by Kennecott on behalf of the
GMMV; and (iv) USE and USECC, or the acquiring entity, must pay $15,000,000 cash
to Kennecott at closing and assume all  obligations and liabilities of Kennecott
with respect to the GMMV (including  repayment of the  $16,000,000  Note and the
Mortgage)  from and after the  closing.  Under very limited  circumstances,  the
scheduled  closing  date may be postponed to another date not later than October
30, 1998.

        If the Acquisition Agreement is not closed by December 1, 1997, then USE
and USECC (or an entity  formed by them to acquire  the GMMV  interest  owned by
Kennecott)  are to provide to  Kennecott a  commitment  letter from a recognized
national  investment banking firm to complete an underwritten public offering of
the securities of USE (or the entity formed to acquire Kennecott's  interest) in
amount sufficient to close the Acquisition Agreement  transactions.  Such amount
is estimated by USE to be approximately $40,000,000 (for the $15,000,000 closing
cash  purchase  price to  Kennecott,  plus  $25,000,000  to  assume or cause the
replacement of reclamation  bonds,  guarantees,  indemnification  agreements and
suretyship  agreements  related to the GMMV properties and the Sweetwater  Mill)
Alternatively,  USE and USECC (or the acquiring  entity) may provide evidence to
Kennecott of a commitment letter from a bank or other  institutional or industry
entity to provide private or joint venture financing in such approximate amount.
Failure to provide  evidence of such  financial  commitment  by December 1, 1997
will  terminate  the  Acquisition  Agreement,  the  Mineral  Lease  and the Mill
Contract.

        Subject to providing evidence of adequate  financial  resources to close
the Acquisition  Agreement with funds from a public financing or otherwise,  the
$4,000,000  signing bonus paid by Kennecott is  nonrefundable  and will serve to
reduce USE's and Crested's ultimate $15,000,000 purchase obligation.

        If the  Acquisition  Agreement is not closed,  USE,  USECC and Kennecott
shall  continue  to  own  their  respective  50%  interests  in  the  GMMV,  and
Kennecott's  obligation  to repay the  $16,000,000  loaned  by KEC shall  remain
Kennecott's  obligation,  without any adverse effect on the 50% interest in GMMV
held by USE and USECC. However, the Jackpot Mine development work and Sweetwater
Mill upgrade work funded by the  $16,000,000  advance will have  benefitted  all
parties  to the GMMV and will fully  satisfy  Kennecott's  original  $50,000,000
funding obligation to GMMV.

SMP

        During  fiscal 1989,  USE and Crested,  through  USECC,  entered into an
agreement to sell a 50% interest in their Sheep  Mountain  properties to Nukem's
subsidiary CRIC. USECC and CRIC immediately  contributed  their 50% interests in
the  properties  to a  newly-formed  partnership,  SMP. SMP was  established  to
further develop and mine the uranium claims on Sheep  Mountain,  acquire uranium
supply contracts and market uranium.  SMP agreed to deposit up to $.50 per pound
of U3O8 as it is  produced  from the  properties  for  reclamation  obligations.
Certain disputes have arisen among USECC,  CRIC and its parent Nukem,  Inc. over
the   formation   and   operation   of  SMP.   These   disputes   have  been  in
litigation/arbitration for the past six years. In the arbitration,  the American
Arbitration  Association Panel issued its Order and Award during fiscal 1996. On
June 27, 1997,  the United  States  District  Court  entered its Second  Amended
Judgment confirming the Order and Award and including the equitable

                                       72

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

portion of the Order and  Award.  Nukem/CRIC  filed a motion  for  clarification
and/or limited remand. The Court denied the motion and Nukem has until September
12, 1997 to determine if it will appeal the Second Amended Judgment to the Tenth
Circuit Court of Appeals.  See Notes E and K for a description of the investment
and a discussion of the related litigation/arbitration.

AMAX TRANSACTIONS

        During prior years, the Company and Crested conveyed interests in mining
claims  to AMAX  Inc.  ("AMAX")  in  exchange  for  cash,  royalties,  and other
consideration  including  interest-free loans, due in 2010. In connection with a
renegotiation  of  various  rights  and duties of the  parties,  AMAX  agreed to
amortize  the  principal  amount  of those  loans.  The  loans  were  completely
amortized in fiscal 1994.  AMAX was acquired by Cyprus  Minerals  Corporation in
November 1993 and is now doing business as "Cyprus Amax." AMAX and its successor
Cyprus Amax have not placed the properties into production as of May 31, 1997.

        Cyprus  Amax may elect to  return  the  properties  to the  Company  and
Crested,  which would  cancel the  advance  royalty  obligation.  If Cyprus Amax
formally decides to place the properties into production, it will pay $2,000,000
to the Company and Crested. If Cyprus Amax sells the properties, the Company and
Crested will receive 15% of the first $25 million received by Cyprus Amax.

        In  addition,  Cyprus  Amax now pays the  Company  and Crested an annual
advance royalty of 50,000 pounds of molybdenum (or its cash equivalent).  Cyprus
Amax is entitled to a partial credit  against  future  royalties for any advance
royalty  payments  made, but such royalties are not refundable if the properties
are not placed  into  production.  The  Company  recognized  $207,300,  $-0- and
$85,500 of revenue from the advance  royalty  payments in fiscal 1997,  1996 and
1995, respectively.

        The Company and Crested  held an option to purchase  certain real estate
located in Gunnison  owned by Cyprus Amax.  During fiscal 1995,  USE and Crested
reached an agreement  with Cyprus Amax whereby USE and Crested  would forego six
quarters of advance  royalties as payment of this option exercise price. USE and
Crested received no advance royalties during 1996 as a result of this agreement.
Thereafter,  USE  (together  with  Crested)  signed two option  agreements  with
Pangolin Corporation, a Park City, Utah developer, for sale of the 57 acres, and
a separate parcel owned in Gunnison County, Colorado.

        The first option (exercised by Gunnison Center Properties LLC in January
1995)  was for 57  commercial  and  noncommercial  zoned  acres  in the  City of
Gunnison, Colorado; the net purchase price was $970,300. This resulted in a gain
for the  Company of  $491,100.  Pangolin  paid  $345,000  cash and  $625,300  in
nonrecourse  promissory  notes.  The first note for  $137,900 was paid in fiscal
1995.  The second note for $487,366 was a three year  promissory  note,  bearing
interest at 7.5% per year and calling for interest only payments in January 1996
and 1997 with the  balance  due in January  1998,  of which $0 and  $35,600  was
received during fiscal 1997 and 1996, respectively. Effective December 1, 1996 a
replacement  promissory note was given to USE and Crested by Contour Development
Company LLC in the principal  amount of $454,900  payable January 1998,  bearing
interest at the rate of 7.5% per annum, and secured by Contour's 73% interest in
a limited liability company owning a 2.93 acre subdivided lot

                                       73

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

in the City of  Gunnison  currently  approved  for  development  with an 87 unit
apartment  project.  As of May 31,  1997  the  second  note  had an  outstanding
principal  balance of  $451,865,  of which USE's 50% portion,  or  $225,932,  is
reflected in the  accompanying  consolidated  balance sheet,  before a valuation
allowance of $86,800.

        The second  option  covered  472.5 acres of ranch land  northwest of the
City of Gunnison,  Colorado and was exercised by Castle Mountain  Ranches LLC in
May 1995 (purchase  price  $822,460).  Pangolin paid $10,000 for the option;  on
option exercise and closing,  Pangolin paid $36,090 in cash for 22 acres and two
nonrecourse  promissory  notes  totalling  $776,370,  each due May 30, 1998, and
secured by the  remaining  acreage.  One note for $145,500  bore interest at the
rate of 7.5% per annum until August 28, 1995 and  thereafter  at the rate of 12%
per annum  until paid.  A principal  payment in the amount of $35,000 was due on
May 30, 1996 but was not paid. The second note for $630,873 bore interest at the
rate of 7.5% per annum with  interest only payments due May 30, 1996 and May 30,
1997 and  principal and interest due at maturity.  Effective  December 1, 1996 a
replacement  note from Contour  Development  Company LLC was given to Crested in
the principal amount of $872,508 bearing interest at the rate of 8.39% per annum
until May 30, 1997, at which time a principal payment of $128,138, together with
accrued interest, was due, but was not paid. As a result of Contour's default in
the payment due May 30, 1997,  The Company and Crested have  declared the entire
principal balance of this note to be due and payable and have declared a default
in the  pledge of  Contour's  73%  interest  in the  limited  liability  company
building the apartment project in the City of Gunnison. The Company recognized a
consolidated bad debt expense of $614,200 and the reversal of a deferred gain of
$312,100 as a result of Contour's  default,  and has established a corresponding
valuation  allowance  against the  receivable in the amount of  $(839,500).  The
Company and Crested are currently  evaluating  their potential  remedies against
Contour (which may include litigation).

SUTTER GOLD MINING COMPANY

        Sutter Gold Mining Company ("SGMC") was formerly a joint venture between
USE and SRRI  formed to  acquire,  hold and  develop  mineral  leases and mining
claims in Amador County,  California  (the "Lincoln  Project").  On December 14,
1990,  Crested  purchased  one-ninth  of USE's  beneficial  interest  in the SGV
Properties hereinafter fully described,  for $500,000 and the commitment to fund
one-ninth of the future costs and liabilities. USE and Crested formed USECC Gold
Limited  Liability  Company  ("USECC Gold") which became the joint venturer with
SRRI on the Lincoln  Project.  USECC Gold was owned  88.89% by USE and 11.11% by
Crested.  SGMC was  established  to conduct  operations  on mining leases and to
produce gold from the Lincoln Project.

        USE (i) funded  $4,500,000 of the  $5,000,000  purchase  price of SGMC's
properties;   (ii)  agreed  to  initially  fund  SRRI's  share  of  holding  and
development  costs totaling  $500,000;  and (iii) agreed to provide its share of
the holding costs and  assessments of SGMC.  SRRI,  the second venture  partner,
through a subsidiary, funded $500,000 of the property purchase price, and agreed
to pay $2,000,000 to USE to equalize the  investments so that USE and SRRI would
each  initially  hold 50% interests in SGMC.  USE was to recover the $500,000 of
predecessor holding costs and SGMC's initial development costs paid by them, out
of SGMC's initial cash flows.


                                       74

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

        SRRI issued a $2,000,000 note to USE, bearing interest at 10% per annum.
The note provided that $500,000 of principal and accrued  interest was due April
12, 1991, and the balance of $1,500,000  with interest was due October 12, 1991.
In  February  1991,  USE and Crested  formed  USECC Gold and  transferred  their
respective interests in the Lincoln Project to USECC Gold. When the installments
on the  $2,000,000  note to USE were not paid when due,  the  interests of USECC
Gold and SRRI in SGMC were adjusted to equal the  percentage  of the  $5,000,000
purchase  price of SGMC's  properties  that each of them  provided.  On July 16,
1991, the 50% interest of SRRI in SGMC was reduced to 40%, with a  corresponding
increase in the USECC Gold interest to 60%. On October 12, 1991, SRRI's interest
was further  reduced to 10% and USECC Gold's  interest  increased to 90%. On May
23, 1994,  SRRI released its remaining 10% interest and issued 400,000 shares of
SRRI common stock to USE in exchange  for the release of all SRRI's  liabilities
relating to SGMC and USECC  Gold.  Accordingly,  SRRI's  capital  investment  of
$257,900 and all liabilities of SGMC to USE and its affiliates on behalf of SRRI
totaling  $1,550,600  were  transferred to USECC Gold's capital  investment.  In
addition,  SGMC  released SRRI of its  obligation  to SGMC totaling  $1,970,500,
which included accrued but unrecorded interest of approximately $579,800.

        On August 5, 1994,  USE,  Crested  and SGMC  entered  into an  agreement
whereby USE and Crested each conveyed their eight-ninths and one-ninth interest,
respectively,  in USECC  Gold in  exchange  for common  shares of SGMC.  USE and
Crested  ultimately  received  approximately  100% of the outstanding  shares of
SGMC's common stock, respectively, for their eight-ninth and one-ninth interest,
respectively in USECC Gold.

        SGMC is in the development stage and additional  development is required
prior to the commencement of commercial production. SGMC has yet to generate any
significant revenue and has no assurance of future revenue.  During fiscal 1992,
SGMC shipped a bulk sample of gold ore mined during development operations to an
independent  mill  to  determine  mill   availability  and  assay   information.
Approximately  1,400 ounces of gold was recovered and sold.  The related  mining
costs were recognized.  All acquisition and other mine  development  costs since
inception have been capitalized. Since test production in 1992, SGMC has focused
its efforts on obtaining a reserve study,  developing a mine plan and pursuing a
partner to assist in the  financing  of its  mineral  development  and  ultimate
production.  In the interim, SGMC will continue to require capital contributions
from USE,  Crested  or other  sources  of  financing  to  maintain  its  current
activities.  SGMC will continue to be considered in the development  stage until
such time as it generates significant revenue from its principal operations.

        Since  inception,  the  Company and Crested  have funded  $7,858,900  in
development  and  holding  costs.  These  costs were  funded by the  Company and
Crested on a eight-ninths/one-ninths  basis,  respectively.  As of May 31, 1997,
the Company's total investment in SGMC had a carrying value of $8,628,800.

        During  May 1996,  SGMC  issued  shares of its  common  stock to certain
individuals,  including a related  party for total  proceeds  of  $98,000.  Such
shares were  authorized to be sold by SGMC in October 1995 to raise funds to pay
for legal and other costs of a possible future equity financing.


                                       75

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

        During  the  first  and  second  quarters  of  fiscal  1997,  SGMC  sold
additional shares of its common stock in a private placement.  These shares were
sold for $3.00 per share.  SGMC  received  $1,106,600  in net proceeds from this
equity placement.

        During the fourth  quarter of fiscal  1997,  management  of SGMC entered
into an Engagement Letter with a different underwriter in Toronto to complete an
offering of  additional  shares of SGMC's common stock which closed in May, 1997
and raised approximately  $5,400,000 in net cash proceeds.  At the underwriter's
request,  the initial  investors  (including USE and Crested) agreed to have the
amount of their common shares owned reduced by 50 percent.  The investors in the
$3.00 per share  private  placement  discussed  above were not affected as those
shares were sold in contemplation of the 1 for 2 reverse split.

        In connection  with this  Offering,  the Company and Crested  accepted a
Stock  Purchase  Warrant  dated  March 21, 1997 which  provides  the Company and
Crested the right to acquire for no  additional  consideration  common shares of
SGMC's $.001 par value common  stock  having an aggregate  value of  $10,000,000
(US). The Stock Purchase  Warrant has a term of ten years extending to March 21,
2007, and is exercisable partially or in total,  semi-annually beginning on June
30, 1997. However,  the Stock Purchase Warrant is only exercisable to the extent
proven and probable ore reserves,  as defined in the Stock Purchase Warrant,  in
excess of 300,000 ounces are added to SGMC's reserves.  In addition,  SGMC shall
have the  right to  satisfy  the  exercise  of all or any  portion  of the Stock
Purchase  Warrant with the net cash flows,  as defined,  at $25.00 (US) for each
new ounce of proven and probable ore in excess of 300,000 ounces to a maximum of
700,000  ounces.  Accordingly,  the Company has allocated the carrying  value of
SGMC  shares  exchanged  for  the  Contingent  Stock  Purchase  Warrant  to  its
investment in such contingent warrants.  The Stock Purchase Warrant benefits the
Company and Crested on a basis of 88.9% and 11.1%, respectively.

PLATEAU RESOURCES LIMITED

        Effective  August 11, 1993, USE entered into an agreement with Consumers
Power Company to acquire all the issued and outstanding  common stock of Plateau
Resources  Limited  ("Plateau"),  a Utah  corporation.  Plateau  owns a  uranium
processing  mill and support  facilities  and certain  other real estate  assets
through  its  wholly-owned   subsidiary  Canyon  Homesteads,   Inc.  ("CHI")  in
southeastern Utah. USE paid nominal cash consideration for the Plateau stock and
agreed  to  assume  all  environmental   liabilities  and  reclamation   bonding
obligations. Prior to closing the agreement, Plateau transferred $2,500,000 cash
to  fund  the  NRC  Surety   Trust   Agreement  to  pay  future  costs  of  mill
decommissioning,  site reclamation and long-term site surveillance. Plateau also
transferred  $4,800,000  cash to an Agency  Agreement  to  indemnify  the seller
against possible  environmental  or nuclear claims.  At the date of acquisition,
Plateau held an additional  $6,900,000 of unencumbered  cash to be used for care
and maintenance costs on the mill and other assets acquired. As of May 31, 1997,
most of the  unencumbered  cash has been used for care and maintenance  costs or
was loaned to USE for development of certain  properties held by the Company and
Crested.  Directors  of the Company and  Crested  have agreed to divide  equally
one-half  of  the  obligations  incurred  in  excess  of the  total  $14,200,000
described  above and will  share in  one-half  of all cash  flows  derived  from
operations of these assets.


                                       76

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

        On August 25, 1995,  Plateau signed a letter of intent with an unrelated
third party to sell part interest in CHI, a wholly-owned  subsidiary of Plateau,
and to develop the Ticaboo  Townsite,  in south  central  Utah and other  resort
properties  near Lake Powell.  In fiscal 1995 the purchaser  defaulted,  and the
$100,000 earnest money deposit was recognized as income in fiscal 1995.

        CHI entered  into a joint  venture,  First-N-Last  LLC,  with  Arrowstar
Investments,  Inc. ("Arrowstar") to develop on a 50/50 basis, certain properties
at the  Ticaboo  Townsite.  Arrowstar  is owned by certain  shareholders  of the
Company.  During 1996,  Arrowstar  gave its 50% interest in First- N-Last LLC to
USECC as part of the  consideration  for Wind  River  (see Note D).  USECC  then
transferred  its 50%  ownership in  First-N-Last  LLC to Plateau.  As of May 31,
1997, Plateau/CHI owns 100% of First-N-Last, LLC.

ENERGX, LTD.

        During  fiscal  1994,  USE and  Crested  formed  Energx to engage in the
exploration,  development  and  operation  of  natural  gas  properties.  Energx
currently  has  leased  properties  in  Wyoming  and on  the  Fort  Peck  Indian
Reservation,  Montana.  Energx  is owned by USE  (45%),  Crested  (45%)  and the
Assiniboine and Sioux Tribes (10%).

        During fiscal 1995, Energx sold a 50% interest in the leases on the Fort
Peck Indian  Reservation  for the sum of $200,000  plus $100,000 to be used only
for the acquisition and consolidation of additional leases, and for a commitment
to drill eight exploratory  wells. Eight exploratory wells were drilled and were
found to be non-commercial. No further activity is planned for this project.

        During 1997 and 1996,  Energx  abandoned  certain of its leases and as a
result wrote off  $164,500  and  $328,700,  respectively,  of costs  capitalized
associated  with theses  leases.  The write off is reflected as  abandonment  of
mineral interests in the accompanying  1997 and 1996 consolidated  statements of
operations.

G.      DEBT:

LINES OF CREDIT

        USE and Crested have a $1,000,000 line of credit from a commercial bank.
The line of credit  bears  interest at the bank's prime rate plus .5% (10.25% as
of May 31, 1997).  The weighted  average interest rate for 1997 and 1996 for the
line of credit  was  10.25%.  The line of  credit is  secured  by  certain  real
property  and a share of the net proceeds of fees from  production  from certain
oil wells. As of May 31, 1996,  $176,000 was outstanding on this line of credit.
No amounts were outstanding as of May 31, 1997.

        FNG held a $400,000 line of credit with a commercial  bank. This line of
credit  accrued  interest  at 2.0% over the  bank's  prime  rate and  expired on
February 28, 1997. At May 31, 1996,  $323,000 was  outstanding.  No amounts were
outstanding as of May 31, 1997. The weighted average rate for 1997 and

                                       77

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

1996 for this line of credit was 10.79%. The line of credit was not renewed when
it expired on February 28, 1997.

NOTES PAYABLE

        The  components  of  notes  payable  as of May 31,  1997 and 1996 are as
follows:

                                                             MAY 31,
                                                 -----------------------------
                                                     1997              1996
                                                     ----              ----
     Installment notes - secured by equipment;
        interest at 8.75% - 9.5%, mature 2000    $    69,100           252,900
     FNG installment notes - secured by FNG
        equipment, interest at 7.5% to 11.25%
        matures in 1997 - 2002                       195,300           431,300
                                                 -----------        ----------
                                                     264,400           684,200
     Less current portion                            (81,300)         (239,900)
                                                 -----------        ----------
                                                 $   183,100        $  444,300
                                                 ===========        ==========

        Principal requirements on notes payable for the five years after May 31,
1997 are as  follows:  1998 - $81,300;  1999 - $85,800;  2000 - $55,700;  2001 -
$34,200; 2002 - $6,000 and thereafter $1,400.

H.      INCOME TAXES:

        The  components  of  deferred  taxes as of May 31,  1997 and 1996 are as
follows:

                                                              MAY 31,
                                                 ------------------------------
                                                     1997              1996
                                                     ----              ----
     Deferred tax assets:
        Deferred compensation                    $   129,800        $   40,100
        Net operating loss carryforwards           6,731,500         7,260,400
        Capital loss carryforwards                    --               297,100
        Tax Credits                                  325,100           325,100
        Other                                        655,400           106,100
        Tax basis in excess of book basis            573,400             --
                                                 -----------        ----------
     Total deferred tax assets                     8,415,200         8,028,800
                                                 -----------        ----------

     Deferred tax liabilities:
        Book basis in excess of tax basis           --                (597,900)
        Development and exploration costs         (1,963,400)       (2,332,100)
                                                 -----------        ----------
     Total deferred tax liabilities               (1,963,400)       (2,930,000)
                                                 -----------        ----------
                                                   6,451,800         5,098,800
     Valuation allowance                          (6,635,100)       (5,282,100)
                                                 -----------        ----------
     Net deferred tax liability                  $  (183,300)       $ (183,300)
                                                 ===========        ==========


                                       78

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

     The Company has  established a valuation  allowance of  $6,635,100  against
deferred  tax assets due to the losses  incurred by the Company in fiscal  1997,
1996 and 1995.  The  Company's  ability to  generate  future  taxable  income to
utilize the NOL and capital loss carryforwards is uncertain.

        The  income  tax  provision  (benefit)  is  different  from the  amounts
computed by applying  the  statutory  federal  income tax rate to income  before
taxes. The reasons for these differences are as follows:

                                                    YEAR ENDED MAY 31,
                                       -----------------------------------------
                                           1997            1996          1995
                                           ----            ----          ----
     Expected federal income tax       $(1,266,330)    $(793,500)   $  (804,700)
     Utilization of capital loss
       carryforward                        --              --          (269,900)
     Net operating losses not
       previously
       benefitted and other               (86,670)      (204,800)      (569,600)
     Valuation allowance                1,353,000        998,300      1,644,200
                                       -----------     ---------    -----------
        Income tax provision           $   --          $  --        $   --
                                       ===========     =========    ===========

        There were no taxes  currently  payable as of May 31, 1997, 1996 or 1995
related to continuing operations.

        At May 31, 1997, the Company and its  subsidiaries  had  available,  for
federal income tax purposes,  net operating loss  carryforwards of approximately
$21,300,000  which  will  expire  from 1998 to 2012 and  investment  tax  credit
carryforwards of $325,000 which, if not used, will expire from 1998 to 2003. The
Internal  Revenue Code  contains  provisions  which limit the NOL  carryforwards
available which can be used in a given year when significant  changes in company
ownership  interests occur. In addition,  the NOL and credit amounts are subject
to examination by the tax authorities.

        The Internal  Revenue  Service has audited the Company's and affiliates'
tax returns  through fiscal 1991, and their income tax  liabilities  are settled
through that year. The IRS has recently  audited the Company's and  affiliates',
which  includes  USECC,  fiscal  years 1993 and 1994  returns.  The  Company has
received a 30 day letter for the year 1993 and 1994. The Company has submitted a
written  appeal to protest the findings of the  examining  agent to preserve its
NOL.  Management  believes the Company will prevail on the significant issues in
dispute,  and  therefore,  that no  significant  changes  will  result  from the
findings.


                                       79

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

I.      SEGMENTS AND MAJOR CUSTOMERS:

        The Company's  primary business activity is the sale of minerals and the
acquisition,  exploration,  holding,  development  and sale of  mineral  bearing
properties  although  the  Company  has no  producing  mines.  Other  reportable
industry  segments  included  commercial   operations,   primarily  real  estate
activities and operation of an airport fixed base  operation,  and  construction
operations. The following is information related to these industry segments:

<TABLE>
<CAPTION>
                                                            YEAR ENDED MAY 31, 1997
                                          --------------------------------------------------------
                                                          COMMERCIAL    CONSTRUCTION
                                           MINERALS       OPERATIONS     OPERATIONS   CONSOLIDATED
                                           --------       ----------     ----------   ------------

<S>                                       <C>           <C>             <C>           <C>         
Revenues                                  $ --          $ 3,223,200     $1,038,600    $  4,261,800
                                          ==========    ===========     ==========
Interest and other revenues                                                              1,528,400
                                                                                      ------------
     Total revenues                                                                   $  5,790,200
                                                                                      ============

Operating profit (loss)                   $ (843,100)   $    163,600    $   286,000   $   (393,500)
                                          ==========    ============    ===========
Interest and other revenues                                                              1,528,400
General corporate and other expenses                                                    (4,168,600)
Equity in loss of affiliates                                                              (690,800)
                                                                                      ------------
     Loss before income taxes
        and cumulative effect                                                         $ (3,724,500)
                                                                                      ============

Identifiable net assets at May 31, 1997   $ 9,025,700   $  6,103,700    $   301,500   $ 15,430,900
                                          ===========   ============    ===========
Investments in affiliates                                                                4,999,600
Corporate assets                                                                         9,956,600
                                                                                      ------------
     Total assets at May 31, 1997                                                     $ 30,387,100
                                                                                      ============

Capital expenditures                      $   159,500   $    296,300    $    --
                                          ===========   ============    ===========
Depreciation, depletion and
     amortization                         $   --        $    460,100    $   172,000
                                          ==========    ============    ===========
</TABLE>



                                       80

<PAGE>


                               U.S. ENERGY CORP. AND AFFILIATES

                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1997, 1996 AND 1995
                                          (CONTINUED)

<TABLE>
<CAPTION>
                                                            YEAR ENDED MAY 31, 1996
                                                          COMMERCIAL    CONSTRUCTION
                                             MINERALS     OPERATIONS     OPERATIONS   CONSOLIDATED
                                             --------     ----------     ----------   ------------

<S>                                       <C>            <C>            <C>           <C>         
Revenues                                  $ 3,116,700    $ 1,439,100    $ 3,794,500   $  8,350,300
                                          ===========    ===========    ===========
Interest and other revenues                                                              1,281,900
                                                                                      ------------
     Total revenues                                                                   $  9,632,200
                                                                                      ============

Operating profit (loss)                   $  (455,600)   $  (935,700)   $   716,700   $   (674,600)
                                          ===========    ===========    ===========
Interest and other revenues                                                              1,281,900
General corporate and other expenses                                                    (2,522,700)
Equity in loss of affiliates                                                              (418,500)
                                                                                      ------------
     Loss before income taxes,
        discontinued operations
        and extraordinary item                                                        $ (2,333,900)
                                                                                      ============

Identifiable net assets at May 31, 1996   $19,724,700    $ 6,196,800    $   705,500   $ 26,627,000
                                          ===========    ===========    ===========
Investments in affiliates                                                                3,658,500
Corporate assets                                                                         4,507,800
                                                                                      ------------
     Total assets at May 31, 1996                                                     $ 34,793,300
                                                                                      ============

Capital expenditures                      $   835,200    $   372,000    $   903,100
                                          ===========    ===========    ===========
Depreciation, depletion and
     amortization                         $   --         $   569,000    $   219,500
                                          ============   ===========    ===========
</TABLE>



                                                 81

<PAGE>


                               U.S. ENERGY CORP. AND AFFILIATES

                          NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1997, 1996 AND 1995
                                          (CONTINUED)

<TABLE>
<CAPTION>
                                                            YEAR ENDED MAY 31, 1995
                                                          COMMERCIAL    CONSTRUCTION
                                             MINERALS     OPERATIONS     OPERATIONS   CONSOLIDATED

<S>                                       <C>            <C>            <C>           <C>         
Revenues                                  $    85,500    $ 1,177,600    $ 1,303,400   $  2,566,500
                                          ===========    ===========    ===========
Interest and other revenues                                                              2,034,100
                                                                                      ------------
     Total revenues                                                                   $  4,600,600
                                                                                      ============

Operating (loss) profit                   $(1,568,800)   $  (892,500)   $   265,100   $ (2,196,200)
                                          ===========    ===========    ===========
Interest and other revenues                                                              2,034,100
General corporate and other expenses                                                    (1,762,400)
Equity in loss of affiliates                                                              (442,300)
                                                                                      ------------
     Loss before income taxes
        and discontinued operations                                                   $ (2,366,800)
                                                                                      ============

Identifiable net assets at May 31, 1995   $ 18,518,300   $ 9,074,300    $   292,700   $ 27,885,300
                                          ============   ===========    ===========
Investments in affiliates                                                                3,244,600
Corporate assets                                                                         2,254,600
                                                                                      ------------
     Total assets at May 31, 1995                                                     $ 33,384,500
                                                                                      ============

Capital expenditures                      $    455,100   $    186,400   $    28,100
                                          ============   ============   ===========
Depreciation, depletion and
     amortization                         $     --       $    608,200   $   116,500
                                          ============   ============   ===========
</TABLE>


        During fiscal 1996,  approximately 89% of mineral revenues were from the
sale of uranium. There were no uranium sales during fiscal 1997 and 1995.

        The Company  subleases  excess  office  space,  contracts  aircraft  for
charter flights and sells aviation fuel.  Commercial  revenues in the statements
of  operations  consist  of mining  equipment  rentals,  office  and other  real
property rentals, charter flights and fuel sales.

J.      SHAREHOLDERS' EQUITY:

        In May 1996, the Board of Directors of USE approved an annual  incentive
compensation arrangement ("1996 Stock Award Program") for its CEO and four other
officers of USE payable in shares of the Company's  common stock. The 1996 Stock
Award Program was approved by the Company's  shareholders  in the second quarter
of fiscal 1997. The shares are to be issued  annually on or before January 15 of
each year,  starting  January 15,  1997,  as long as each officer is employed by
USE,  provided the Company has been profitable in the preceding fiscal year. The
officers will receive up to an aggregate total of 67,000 shares per year for the
years 1997 through 2002. One-half of the compensation under the 1996 Stock Award
Program is the responsibility of Crested. The number of shares awarded each year
out of such 67,000 shares  aggregate  annual limit will be based on earnings per
share of Common Stock to be determined in the formal plan to be adopted,  and in
addition will be subject to approval by the

                                       82

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

shareholders  of the Company for each award each year.  In fiscal  1997,  14,158
shares  were  authorized  for  issuance  by  shareholder  approval to these five
officers  of  the  Company  and  Crested.  The  1996  Stock  Award  Program  was
subsequently  modified  to reflect  the intent of the  directors  of the Company
which was to provide  incentive  to the  officers  of the Company and Crested to
remain  with  the  Companies.   The  shares  under  the  plan  therefore  became
forfeitable until retirement, death or disability of the officer. The shares are
held in  trust  by the  Company's  treasurer  and  are  voted  by the  Company's
non-employee directors.

        Effective  January 9, 1996, the Company entered into a Warrant  Purchase
Agreement with Shamrock Partners, Ltd. ("Shamrock").  Pursuant to the Agreement,
Shamrock  received a warrant to purchase  200,000 common shares of the Company's
common  stock at $5.00 per share in  exchange  for  consultation  services to be
provided through January 9, 1997. During fiscal 1997, Shamrock exercised 180,000
of these  warrants  for a total of  $900,000.  In  connection  with this warrant
agreement, the Company recognized $148,300 of consulting expense in 1997.

        In March 1995,  the Company  completed  a private  placement  of 400,000
shares of stock at $3.00 per  share.  The  majority  of the  proceeds  were from
employees of the Company.  This offering carried terms by which the Company,  at
its option, would either redeem the common shares sold from each investor,  at a
cash  redemption  price of $3.50 per share or issue one additional  common share
for each three shares originally purchased. Management of the Company issued the
additional common shares (133,336 shares) in fiscal 1996. The Company registered
all shares issued in connection with this private placement in April 1996.

        In June and July 1995,  the Company sold common stock at $4.00 per share
(812,432 shares, net proceeds to the company of $2,842,200).  In connection with
this private  placement,  warrants to purchase 81,243 USE common shares at $4.80
per share were issued to the selling  agent.  These  warrants  were  exercisable
through July 25, 2000.  All of the warrants  were  exercised  during fiscal 1996
resulting in approximately $390,000 of proceeds to the Company.

        The Board of Directors  adopted the U.S.  Energy Corp. 1989 Stock Option
Plan (the  "Option  Plan") for the  benefit of USE's key  employees.  The Option
Plan,  amended in December 1995,  reserves  925,000 shares of the Company's $.01
par value common stock for issuance  under the Option Plan.  During fiscal 1992,
the Company issued options to certain of its executive  officers,  Board members
and  others.  Under this Plan,  371,200  non-qualified  options  were  issued at
purchase  prices ranging from $2.75 per share to $2.90 per share.  These options
will  expire on April 14,  2002 and April 30,  2002.  During  fiscal  1996,  the
Company issued 360,000  non-qualified  options to employees who are not officers
or  directors at a purchase  price of $4.00 per share,  expiring on December 31,
2000.  During  fiscal 1997,  options were  exercised for the purchase of 106,100
shares.  On December 13, 1996, the  shareholders of USE ratified an amendment to
the Option Plan and on that same date all outstanding non-qualified options were
converted to qualified options by the Board of Directors of USE.

        The  Board of  Directors  of USE  adopted  the U.S.  Energy  Corp.  1989
Employee  Stock  Ownership  Plan  ("ESOP")  in 1989,  for the  benefit  of USE's
employees.  During  fiscal  1997,  1996 and 1995,  the Board of Directors of USE
contributed 24,069, 10,089 and 37,204, shares to the ESOP at prices of $8.87,

                                       83

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

$8.65 and $5.38 per share, respectively. The Company is responsible for one-half
of these  contributions  amounting to  $106,700,  $43,600 and $100,000 in fiscal
1997, 1996 and 1995, respectively. Crested is responsible for the remainder. USE
has loaned the ESOP  $1,014,300 to purchase  125,000 shares from the Company and
38,550 shares on the open market.  These loans,  which are secured by pledges of
the stock purchased with the loan proceeds, bear interest at the rate of 10% per
annum.  The loans are reflected as unallocated  ESOP  contribution in the equity
section of the accompanying consolidated balance sheets. During fiscal 1996, the
Company  released  10,089 of the  shares to fund the 1996 ESOP  contribution  by
$87,300 as reflected in the statement of stockholders' equity.

        The Board of Directors  of both the Company and Crested  issue shares of
stock as bonuses to certain  directors,  employees and third parties.  The stock
bonus shares have been reflected outside of the Shareholders'  Equity section in
the  accompanying  balance  sheets  because such shares are  forfeitable  to the
Company and Crested until earned.  During  fiscal 1993,  the Company's  Board of
Directors  amended  the stock  bonus  plan.  As a result,  the earn out dates of
certain  individuals were extended until retirement,  which is the earn out date
of the amended  stock bonus plan.  In exchange for this  amendment,  the amended
plan grants a  stock-bonus  of 20% of the previous plan per year for five years.
Crested is responsible for one half of the compensation expense related to these
issuances.  For the years  ended May 31,  1997,  1996 and 1995,  the Company had
compensation expense of $152,600, $116,500 and $200,000, respectively, resulting
from these issuances.  A schedule of forfeitable shares for both USE and Crested
is set forth in the following table:

     ISSUE               NUMBER                       ISSUE            TOTAL
     DATE               OF SHARES       ISSUER        PRICE        COMPENSATION
     ----               ---------       ------        -----        ------------

    May 1990              40,300        USE         $  9.75          $392,925
    June 1990             66,300        USE           11.00           729,300
    November 1990
     (stock dividend)     10,660        USE          N.A.               N.A.
    June 1990             25,000        Crested        1.06            26,562
    December 1990          7,500        Crested         .50             3,750
    January 1993          18,520        USE            3.00            55,560
    January 1993           6,500        Crested         .22             1,430
    January 1994          18,520        USE            4.00            74,080
    January 1994           6,500        Crested         .28             1,828
    January 1995          18,520        USE            3.75            69,450
    January 1995           6,500        Crested         .19             1,219
    January 1996           7,700        USE           15.125          116,462
    January 1996           5,000        Crested         .3125           1,562
    January 1997          36,832        USE           11.02           405,830
    January 1997           8,000        Crested         .9375           7,500

        No shares were earned out in fiscal 1997 or 1996.  Also  included in the
forfeitable common stock are 15,000 shares to directors which are vesting at 20%
a year  beginning  in  November  1992,  of which  9,000 are  earned  out but not
released as of May 31, 1997.

                                       84

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)


Statement of Financial Accounting Standards No. 123 ("SFAS 123")

        SFAS 123,  "Accounting  for  Stock-Based  Compensation,"  defines a fair
value based method of accounting  for employee  stock options or similar  equity
instruments.  However, SFAS 123 allows the continued measurement of compensation
cost for such plans using the  intrinsic  value based method  prescribed  by APB
Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25"),  provided
that pro forma disclosures are made of net income or loss and net income or loss
per share,  assuming the fair value based  method of SFAS 123 had been  applied.
The Company has elected to account for its stock-based  compensation plans under
APB 25; accordingly,  for purposes of the pro forma disclosures presented below,
the Company has computed the fair values of all options  granted  during  fiscal
year 1997  using the  Black-Scholes  pricing  model and the  following  weighted
average assumptions (no options were granted during 1997):

                                                    1997
                                                    ----
               Risk-free interest rate             5.45%
               Expected lives                      5 years
               Expected volatility                 135.2%
               Expected dividend yield             0%

        To estimate expected lives of options for this valuation, it was assumed
options  will be  exercised  upon  becoming  fully vested at the end of the five
years. All options are initially assumed to vest.  Cumulative  compensation cost
recognized  in pro forma net income or loss with  respect  to  options  that are
forfeited prior to vesting is adjusted as a reduction of pro forma  compensation
expense in the period of forfeiture.

        The total fair value of options granted was computed to be approximately
$1,274,900  during the year ended May 31, 1996. This amount is amortized ratably
over the vesting periods of the options. Pro forma stock-based compensation, net
of the effect of  forfeitures,  was  $255,000  and  $106,200  for 1997 and 1996,
respectively.

        If the Company had accounted for its stock-based  compensation  plans in
accordance  with SFAS  123,  the  Company's  net loss and pro forma net loss per
common share would have been reported as follows:
                                                      YEAR ENDED MAY 31,
                                                ----------------------------
                                                    1997              1996
                                                    ----              ----
        Net income (loss)
           As reported                          $(3,724,500)     $   270,700
           Pro forma                            $(3,979,500)     $   164,500
        Net income (loss) per common share
           As reported                          $      (.55)     $       .04
           Pro forma                            $      (.59)     $       .03

        Weighted  average  shares used to calculate pro forma net loss per share
were  determined  as described in Note 2, except in applying the treasury  stock
method to outstanding options, net proceeds

                                       85

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

assumed received upon exercise were increased by the amount of compensation cost
attributable  to future  service  periods  and not yet  recognized  as pro forma
expense.

        A summary of the Stock Option Plan  activity for the years ended May 31,
1997 and 1996 is as follows:

<TABLE>
<CAPTION>
                                               1997                     1996
                                     -----------------------    ---------------------
                                                   WEIGHTED                  WEIGHTED
                                                    AVERAGE                   AVERAGE
                                                   EXERCISE                  EXERCISE
                                      OPTIONS       PRICE        OPTIONS      PRICE
                                      -------       -----        -------      -----
<S>                                   <C>            <C>         <C>          <C> 
Outstanding at beginning of year      724,800        3.44        371,400      2.95
Granted                                --                        360,000      4.00
Canceled                              (22,000)       4.00          --
Exercised                            (106,100)       3.49        (6,600)      6.27
                                     ---------                  --------
Outstanding at end of year            596,700        3.41       724,800       3.44
                                    =========                   =======
Exercisable at end of year            380,700                   436,800
                                    ==========                  =======
</TABLE>

        The following table summarized  information about employee stock options
outstanding and exercisable at May 31, 1997:
<TABLE>
<CAPTION>

                               OPTIONS OUTSTANDING                    OPTIONS EXERCISABLE
                 --------------------------------------------    -----------------------------
                                      WEIGHTED
                    NUMBER OF          AVERAGE       WEIGHTED                         WEIGHTED
                     OPTIONS          REMAINING       AVERAGE        NUMBER            AVERAGE
    EXERCISE     OUTSTANDING AT      CONTRACTUAL     EXERCISE    EXERCISABLE AT       EXERCISE
     PRICES       MAY 31, 1997      LIFE IN YEARS      PRICE      MAY 31, 1997          PRICE
     ------       ------------      -------------      -----      ------------          -----
<S>   <C>           <C>                 <C>            <C>            <C>               <C>  
      $2.75         49,400              4.92           $2.75          49,400            $2.75
       2.90        264,300              4.88            2.90         264,300             2.90
       4.00        283,000              3.50            4.00          67,000             4.00
</TABLE>


K.      COMMITMENTS, CONTINGENCIES AND OTHER:

LEGAL PROCEEDINGS

SHEEP MOUNTAIN PARTNERS (SMP)

        ARBITRATION   PROCEEDINGS   CONCERNING   SMP.  In  June  1991,   Nukem's
wholly-owned   subsidiary  Cycle  Resource   Investment   Corporation   ("CRIC")
instituted arbitration proceedings against the Company and Crested. CRIC claimed
that the  Company and  Crested  violated  the Sheep  Mountain  Partners  ("SMP")
partnership  agreement by assigning to the Green Mountain  Mining Venture (GMMV)
the amounts equal to any SMP cash  distributions  to USECC derived from sales of
uranium under SMP supply contracts.

                                       86

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

CRIC also  asserted that by entering  into the GMMV  agreement,  the Company and
Crested  misappropriated a business  opportunity of SMP. CRIC sought damages and
certain equitable  remedies from the Company and Crested and sought to expel the
Company and Crested from the SMP Partnership.

        FEDERAL COURT ACTION  CONCERNING  SMP. On July 3, 1991,  the Company and
Crested d/b/a USECC filed a civil action in the U. S. District Court of Colorado
against Nukem,  CRIC and their  affiliates,  alleging that Nukem, CRIC and their
affiliates fraudulently  misrepresented facts and concealed information from the
Company and Crested to induce  their entry into the  agreements  forming SMP and
seek  rescission,  damages and other  relief.  The  Company and Crested  further
alleged  that  Nukem  and  CRIC  have  refused  to  provide   information  about
transactions  by CRIC and its  affiliates  with SMP, and that the defendants had
engaged in various  wrongful  acts  relating to  financing  and  acquisition  of
uranium for SMP.  Nukem and CRIC filed an answer and a variety of  counterclaims
against the Company and Crested.  Certain of Nukem's affiliates (excluding CRIC)
were thereafter dismissed from the lawsuit. The U. S. District Court granted the
motion of the  Company and Crested to stay the above  arbitration  initiated  by
CRIC and also ordered the Company and Crested to amend their complaint. On April
6, 1992, the Company and USE filed an amended  complaint  against Nukem and CRIC
setting  out the  alleged  fraud  with  particularity,  and Nukem and CRIC filed
answers and counterclaims to the amended complaint.

        STATE COURT ACTION  CONCERNING SMP. On September 16, 1991, USECC filed a
civil action in the Denver District Court against SMP seeking  reimbursement  of
$85,000 per month since the spring of 1991 for the care and  maintenance  of the
SMP underground  uranium mines and properties in south-central  Wyoming.  On May
11,  1993,  the Denver  District  Court  stayed all  proceedings  until the U.S.
District Court for Colorado case is resolved.

        SUMMARY. The discovery stage in the case filed by the Company and USE on
July 3, 1991 in the U. S. District Court of Colorado  against Nukem,  CRIC et al
has been  protracted  and  vigorously  contested by all parties.  On November 6,
1993,  the  remaining  parties in that  suit,  Nukem and CRIC,  agreed  with the
Company and Crested that the majority of the  litigation  post the  formation of
SMP on December 21, 1988, would be handled through  consensual  arbitration with
the American  Arbitration  Association  ("AAA").  The agreement to arbitrate was
finally  reduced to writing and  executed on February 7, 1994.  The  arbitration
hearing commenced on June 27, 1994 before a three member AAA arbitration  panel.
After 73 hearing days and some 15,000  pages of  testimony,  the parties  rested
their cases on May 31,  1995.  Per order of the Panel,  the parties  filed their
proposed  Findings of Fact and  Conclusions of Law, Award and a brief of the law
on August 7, 1995. Each side submitted  responsive proposed findings of fact and
conclusions of law,  responsive proposed award and reply briefs by September 21,
1995.

        The Panel  entered  its  Order  and Award on April 18,  1996 but did not
dissolve  the  Partnership.  Nukem  appealed  the  Award by filing  two  motions
indicating there was a material  miscalculation and a double recovery.  The U.S.
District Court remanded the matter to the Arbitration  Panel to consider Nukem's
motions.  On July 3, 1996,  the Panel  found there was not double  recovery  and
confirmed the Order and Award,  which awarded  Crested and USE  $12,500,000  and
Nukem/CRIC  $7,100,000  through  July 31,  1996.  On November 4, 1996 the United
States  District Court issued a Judgment and Order  confirming  the  Arbitration
Panel's Order and Award during fiscal 1997. The Company and Crested

                                       87

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

received  $4,300,000  from the SMP escrow  accounts  as  partial  payment of the
monetary award of the Arbitration Panel. This $4,300,000 was accounted for under
cost  recovery  method of  accounting,  wherein it was  applied  to  outstanding
amounts due USECC and the Company and the balance of $1,003,800  was  recognized
as income.  Nukem/CRIC  filed a motion asking for limited remand and on June 27,
1997 the Federal  Court issued a Second  Amended  Judgment  which  confirmed the
monetary award of the Arbitration  Panel and clarified the equitable damages due
USECC from  Nukem/CRIC.  Nukem has until  September 12, 1997 to file a notice of
appeal with the Tenth  Circuit  Court of Appeals.  Nukem has posted a $8,600,000
supersedeas  bond on the monetary portion of the Award. If Nukem seeks to appeal
the  equitable  portion of the Award,  the Company and Crested will ask that the
supersedeas bond be raised to $111,000,000.

        ILLINOIS  POWER.  Illinois Power Company  ("IPC"),  one of the utilities
with whom SMP has a long-term  uranium supply contract,  unilaterally  sought to
terminate the contract on October 28, 1993 and filed suit  contemporaneously  in
the Federal District Court, Danville,  Illinois, against the Company, USE, CRIC,
SMP,  Nukem  Luxembourg  GmbH  ("NULUX")  and  the  Dresdner  Bank,   seeking  a
declaratory judgment that the contract with USECC, which was assigned to SMP and
thereafter to NULUX,  had been breached by USECC filing a Motion for Appointment
of Receiver in the SMP  litigation.  The Dresdner  Bank was  dismissed  from the
case, and the remaining  defendants filed answers denying IPC's  allegations and
filed  counterclaims  for damages due under the IPC contract.  These  defendants
also filed Motions for Summary Judgment and a hearing was held on the motions on
May 27, 1994.  On September 1, 1994,  the U. S.  District  Court for the Central
District  of  Illinois  granted the  defendants'  motions  for summary  judgment
against IPC dismissing  IPC's complaint,  and further granted those  defendant's
counterclaims  against  IPC  for  breach  of  contract  by  IPC.  After  various
negotiating  sessions the parties  reached  agreement in June 1995 to settle the
case by entering  into an amendment  to the  original  agreement to increase the
price per pound of U3O8 delivered to IPC and provide for 3 deliveries  totalling
486,443 lbs.  U3O8 in 1995,  1996 and 1997.  The first  delivery of 226,443 lbs.
U3O8 was made on June 30,  1995 by Nukem on behalf of SMP. A delivery of 130,000
lbs. U3O8 was made during fiscal 1996 and the last delivery of 130,000 lbs. U3O8
under the  contract  was made in May 1997.  On June 13,  1997,  the  Company and
Crested  received  $838,500 as a distribution  of profits from the last delivery
under this SMP contract.

PARADOR MINING COMPANY, INC. ("PARADOR")

        On July 30, 1991, Bond Gold Bullfrog,  Inc.  ("BGBI") filed Civil Action
No.  11877 in the District  Court of the Fifth  Judicial  District,  Nye County,
Nevada naming USE, Crested,  Parador and H.B. Layne Contractor,  Inc. (Layne) as
defendants. The complaint primarily concerns extralateral rights associated with
two  patented  lode mining  claims (the  "Claims")  owned by Parador  which were
initially  leased to a predecessor  of BGBI and  subsequently,  the residuals of
that lease were assigned and leased by Parador to USE and Crested.  Parador, the
Company and Crested  answered the complaint,  filed a  counterclaim  against the
Plaintiff  and a cross  claim  against  Layne.  A  bifurcated  trial was held on
December 11-12,  1995 before the District Court for the Fifth Judicial  District
for the State of  Nevada,  County of Nye,  at which time the  parties  presented
evidence relative to the issue of extralateral  rights. Other claims between the
parties  were  bifurcated  by the  Court  and were  not at  issue at the  trial.
Parador,  the Company and Crested  submitted  expert  testimony by five renowned
geologists opining that a gold lode apexed on

                                       88

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

Parador's  Sunset No. 1 patented  lode  mining  claim,  from which apex the lode
extended in a continuous  downward  direction outside the surface  boundaries of
that claim and under the  surface  boundaries  of a claim  owned by an  adjacent
property owner. No contrary testimony was submitted by the other parties.

        The District Court took the matter under advisement at the conclusion of
the evidentiary  proceedings,  and on December 26, 1995, issued a written ruling
denying  apex rights and  extralateral  royalties  to  Parador,  the Company and
Crested.  It is the belief of Parador,  the  Company and Crested  that the trial
court's ruling is erroneous as a matter of law and,  consequently on February 2,
1996, an appeal was lodged with the appellate court asking that Court to reverse
the trial court's  ruling.  The Appellate  Court  dismissed the appeal pending a
resolution of all claims  before the District  Court.  Parador,  the Company and
Crested intend to proceed wit the litigation.

RECLAMATION AND ENVIRONMENTAL LIABILITIES

        Most  of the  Company's  mine  development,  exploration  and  operating
activities are subject to federal and state regulations that require the Company
to  protect  the  environment.  The  Company  attempts  to  conduct  its  mining
operations  so as to comply  with these  regulations,  but they are  continually
changing  and  are  generally  becoming  more  restrictive.   Consequently,  the
Company's current estimates of its reclamation obligations and its current level
of expenditures to perform ongoing  reclamation may change in the future. At the
present  time,  however,  the  Company  cannot  predict  the  outcome  of future
regulation  or its impact on costs.  Nonetheless,  the Company has  recorded its
best  estimate  of future  reclamation  and  closure  costs  based on  currently
available  facts  and  technology  and  enacted  laws and  regulations.  Certain
regulatory agencies,  such as the Nuclear Regulatory  Commission,  the Bureau of
Land Management and the Wyoming  Department of Environmental  Quality review the
Company's reclamation,  environmental and decommissioning  liabilities,  and the
Company  believes its recorded  amounts are  consistent  with those  reviews and
related  bonding  requirements.  To the extent that  planned  production  on its
properties is delayed,  interrupted or discontinued because of regulation or the
economics  of the  properties,  the  future  earnings  of the  Company  would be
adversely   affected.   The  Company  believes  it  has  accrued  all  necessary
reclamation  costs and there are no additional  contingent  losses on unasserted
claims to be disclosed or recorded in the reclamation liability. The Company has
not disposed of any  properties  for which it has a commitment  or is liable for
any known environmental liabilities.

        The majority of the Company's environmental obligations relate to former
mining properties acquired by the Company.  Since the Company currently does not
have  properties in  production,  the  Company's  policy of providing for future
reclamation  and  mine  closure  costs  on a  unit-of-production  basis  has not
resulted in any significant  annual  expenditures or costs.  For the obligations
recorded  on  acquired  properties,  including  site-restoration,   closure  and
monitoring costs,  actual  expenditures for reclamation will occur over a number
of years,  and since  these  properties  are all  considered  future  production
properties,  those  expenditures,  particularly  the closure  costs,  may not be
incurred for many years.  The Company also does not believe that any significant
capital  expenditures  to  monitor  or  reduce  hazardous  substances  or  other
environmental  impacts  are  currently  required.  As a  result,  the near  term
reclamation  obligations  are not expected to have a  significant  impact on the
Company's liquidity.


                                       89

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

        As of May  31,  1997  and  1996,  the  Company  has  recorded  estimated
reclamation obligations, including standby costs, of $13,674,700 as reflected in
reclamation  and  other  long-term  liabilities  in the  accompanying  financial
statements.  In  addition,  the  GMMV,  in which  the  Company  is a 50%  equity
investor,  has  recorded a  $23,620,000  liability  for future  reclamation  and
closure costs. None of these  liabilities have been discounted,  and the Company
has not recorded any  potential  offsetting  recoveries  from other  responsible
parties or from any insurance companies.

        The Company  currently has four mineral  properties or investments  that
account for most of its environmental  obligations.  The Company is a partner in
SMP, a venturer  of GMMV,  the owner of Plateau  and an  investor  in SGMC.  The
environmental obligations and the nature and extent of cost sharing arrangements
with other potentially  responsible  parties,  as well as any uncertainties with
respect to joint and several  liability of each are  discussed in the  following
paragraphs:

SHEEP MOUNTAIN PARTNERS ("SMP")

        The Company and Crested  agreed to assume the  reclamation  obligations,
environmental  liabilities  and  liabilities for injuries to employees in mining
operations with respect to the Crooks Gap properties,  which are part of the SMP
venture.  The  reclamation  obligations,  which are  established  by  regulatory
authorities,  were reviewed by the Company and the regulatory authorities during
fiscal 1995 and the balance in the reclamation liability account at May 31, 1997
of $1,451,800 was determined by the Company to be adequate.  The obligation will
be  satisfied  over the life of the mining  project  which is estimated to be at
least 20  years.  The  Company  and  Crested  self  bonded  this  obligation  by
mortgaging certain of their real estate holdings. A portion of the funds for the
reclamation  of SMP's  properties  is  expected  to be provided by SMP which has
agreed to pay up to $.50 per pound of uranium to the  Company  and  Crested  for
reclamation  work as the  uranium is  produced  from the  properties.  The final
outcome of the  arbitration  proceedings  with  Nukem and CRIC  could  result in
changes to these agreements between the parties.

GREEN MOUNTAIN MINING VENTURE ("GMMV")

        During fiscal 1991, the Company and Crested acquired  developed minerals
properties on Green Mountain known as the Big Eagle Property. In connection with
that acquisition, the Company and Crested agreed to assume reclamation and other
environmental liabilities associated with the property.  Reclamation obligations
imposed by regulatory  authorities were established at $7,300,000 at the time of
acquisition.   Immediately  after  the  acquisition,  the  Company  and  Crested
transferred a one-half interest in them to Kennecott, and Kennecott, the Company
and Crested  contributed  the Big Eagle  properties  to GMMV,  which assumed the
reclamation and other  environmental  liabilities.  Kennecott holds a commercial
bank  letter  of credit  as  security  for the  performance  of the  reclamation
obligations for the benefit of GMMV.

        During  fiscal  1993,  GMMV  entered  into an  agreement  to acquire the
Sweetwater uranium mill and related properties from UNOCAL. GMMV's consideration
for the  acquisition of the  Sweetwater  Mill Property was the assumption of all
environmental liabilities and reclamation bonding obligations. The environmental
obligations  of GMMV are  guaranteed by Kennecott.  However,  UNOCAL also agreed
that

                                       90

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

if GMMV incurs  expenditures for environmental  liabilities prior to the earlier
of commercial  production by GMMV or February 1, 2001 (which liabilities are not
due solely to the  operations  of GMMV),  UNOCAL will  reimburse  GMMV the first
$8,000,000  of such  expenditures.  Any such  reimbursement  may be recovered by
UNOCAL from 20% of future cash flows from sale of uranium concentrates processed
through the Mill. In any event, until such time as environmental and reclamation
undertakings are liquidated  against Kennecott  Corporation,  such costs are not
deemed  expenditures  under  Kennecott's   $50,000,000   development  commitment
(although bond costs may be charged against this development commitment).

        The reclamation and  environmental  liabilities  assumed by GMMV concern
two  categories:  (1) cleanup of an  inactive  open pit mine site near the Mill,
including water (heavy metals and other contaminants) and tailings (heavy metals
and other dust contaminant  abatement and erosion  control)  associated with the
pit,  and (2)  decontamination,  cleanup and  disposal of the Mill  building and
equipment  and  tailings  cells after Mill  decommissioning.  On June 18,  1996,
Kennecott  had a letter  of credit in the  amount of  approximately  $19,767,000
issued to the  Wyoming  Department  of  Environmental  Quality for mine pit site
matters (exercising EPA-delegated jurisdiction to administer the Clean Water Act
and the Clean Air Act, and directly administering Wyoming statutes on mined land
reclamation),  and by the NRC for  decontamination  and  cleanup of the Mill and
Mill tailings  cells.  An irrevocable  letter of credit has been provided by the
Morgan  Guaranty Trust Company of New York in lieu of a surety bond to cover the
reclamation  costs for the open pit mine site and the mill. The letter of credit
was obtained by Kennecott Uranium Company to cover all reclamation costs related
to  mining  and  drilling  operations  in the  State  of  Wyoming.  The  EPA has
continuing  jurisdiction  under  the  Resource  Conservation  and  Recovery  Act
pertaining to any hazardous  materials which may be on site when cleanup work is
started.

        Although USE and the other GMMV  parties are liable for all  reclamation
and environmental compliance costs associated with Mill and site maintenance, as
well as Mill  decontamination and cleanup and site reclamation and cleanup after
the Mill is decommissioned, USE believes it is unlikely USE will have to pay for
such  costs  directly.   First,  based  on  current  estimates  of  cleanup  and
reclamation costs (reviewed annually by the oversight agencies),  such costs may
be within the $50,000,000  development  commitment of Kennecott  Uranium Company
for GMMV. These costs are not expected to increase materially if the Mill is not
put into full operation.  Second,  to the extent GMMV is required to spend money
on reclamation and environmental  liabilities  related to previous Mill and site
operations   during  ownership  by  Minerals   Exploration   Company  (a  UNOCAL
subsidiary),  UNOCAL has agreed to fund up to $8,000,000 of such costs (provided
such costs are  incurred  before  February  1, 2001 and before  Mill  production
resumes),  which would be recoverable  only out of future Mill  production  (see
above).  Third,  payment of the GMMV reclamation and  environmental  liabilities
related to the mill is guaranteed by Kennecott Corporation,  parent of Kennecott
Uranium  Company.  Last, GMMV will set aside a portion of operating  revenues to
fund  reclamation  and   environmental   liabilities  once  mining  and  milling
commences.  To date, ongoing Mill maintenance  expense is funded by Kennecott as
part of its development commitment.

        Kennecott  will be  entitled  to  contribution  from the USE  Parties in
proportion to their participation interests in GMMV, if Kennecott is required to
pay Mill cleanup  costs  directly  pursuant to its  guarantee.  Such payments by
Kennecott only would be reimbursed if the liabilities cannot be satisfied within
the

                                       91

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

initial $50,000,000  expenditure  commitment,  and then only to the extent there
are insufficient funds from the reclamation reserve (to be established up out of
GMMV operating  revenues).  In addition,  if and to the extent such  liabilities
resulted from  UNOCAL's  Mill  operations,  and payment of the  liabilities  was
required before February 1, 2001 and before Mill production resumes,  then up to
$8,000,000 of that amount would be paid by UNOCAL before  Kennecott  Corporation
would be required to pay on its guarantee.  Accordingly,  although the extent of
any ultimate USE  liability  for  contribution  to Mill cleanup  costs cannot be
predicted,  USE and Crested will only be required to pay its proportional  share
of Mill  cleanup if a) the  liabilities  cannot be  satisfied  with the  initial
$50,000,000  expenditure  commitment from Kennecott,  b) there are  insufficient
funds from the  reclamation  reserve  to be  established  out of GMMV  operating
revenues and c) payments are not available from UNOCAL.

SUTTER GOLD MINING COMPANY ("SGMC")

        SGMC is currently owned 30.7% by the Company,  3.2% by Crested and 66.1%
by  private  investors.   SGMC  owns  gold  mineral  properties  in  California.
Currently,  these  properties are in development  and costs consist of drilling,
permitting,  holding costs and  administrative  costs. No substantial mining has
been  completed,  although a 2,800 foot decline through the identified ore zones
for an underground mine was acquired in the purchase. The Company's policy is to
provide  reclamation  on  a  unit-of-production  basis.  Currently,  reclamation
obligations are covered by a $27,000 reclamation bond which SGMC has recorded as
a reclamation liability as of May 31, 1997.

PLATEAU RESOURCES, LIMITED ("PLATEAU")

        The  environmental  and  reclamation   obligations   acquired  with  the
acquisition of Plateau  include  obligations  relating to the  Shootaring  Mill.
Based on the bonding  requirements,  Plateau  transferred  $2,500,000 to a trust
account as financial  surety to pay future costs of mill  decommissioning,  site
reclamation and long-term site  surveillance.  In fiscal 1997, Plateau increased
the NRC surety to a cash bond of $6,784,000 in order to have its standby license
changed by the NRC to operational.

EXECUTIVE COMPENSATION

        The Company and Crested are  committed  to pay the estates of certain of
their  officers  an amount  equal to one year's  salary for one year after their
death and reduced amounts, to be set by the Board of Directors,  for a period up
to five years thereafter.

L.      DISCONTINUED OPERATIONS.

        In November 1993, the Company and Brunton executed an Agreement and Plan
of Share  Exchange  ("Agreement")  which closed in late May 1994.  The Agreement
provided  for the  Exchange  of  276,470  shares  of USE  common  stock  for all
5,529,200  outstanding shares of Brunton's common stock, which were not owned by
the Company.  Brunton was  therefore  owned 100% by USE as of May 31, 1994.  The
transaction was accounted for as a purchase.


                                       92

<PAGE>


                        U.S. ENERGY CORP. AND AFFILIATES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                           MAY 31, 1997, 1996 AND 1995
                                   (CONTINUED)

        In  February  1996,  the  Company  completed  the  sale  of  100% of the
8,267,450  outstanding  shares of common  stock of Brunton to a third  party for
$4,300,000 in accordance with a Stock Purchase  Agreement dated January 30, 1996
(the "Purchase  Agreement").  The Company received  $300,000 at execution of the
Purchase Agreement and approximately $3,000,000 at closing. The Company received
the first of three annual  installments  of $333,333 on a $1,000,000  note, plus
interest at a rate of 7% per year during February 1997. Two additional  payments
are due the Company in the amount of $333,333 plus interest in February 1998 and
1999. The current  portion of this note receivable is included in current assets
and the long-term portion is included in notes receivable-real  estate and other
in the  accompanying  consolidated  balance sheet.  In addition,  the Company is
entitled to receive 45% of the profits  before  taxes as defined in the Purchase
Agreement  related  to  Brunton  products  existing  at the  time  the  Purchase
Agreement  was  executed  for a period of 4 years and  three  months,  beginning
February 1, 1996. The first payment which covered  profits from February 1, 1996
through  April 30, 1997 was  received in August 1997 in the amount of  $292,600.
Each subsequent payment, due July 15 of subsequent years, will cover profits for
the most recent year ended April 30.

        Certain  items of  property  owned by  Brunton  were not  subject to the
Agreement.  These items included various inventory items, mining equipment, real
estate not used in operations,  225,556  shares of USE common stock,  options to
purchase 150,000 shares of USE common stock for $3.50 per share,  160,000 shares
of Crested common stock and options to purchase 300,000 shares of Crested common
stock for $.40 per share.  100,000 shares of USE common stock and 100,000 shares
of Crested common stock were  transferred for no  consideration  to SGMC and the
remainder of the USE and Crested stock was  transferred to Plateau.  One-half of
the  USE  and  Crested   options  were   transferred   each  SGMC  and  Plateau,
respectively.

        In  connection  with the  Purchase  Agreement,  the Company paid Brunton
$171,700 for accrued rental on mining  equipment and retired $273,000 related to
bank debt incurred by Brunton on behalf of USE.

        As a result of selling 100% of the common stock of Brunton,  the Company
has reflected  the  operations of Brunton as  discontinued  in the  accompanying
financial  statements.  Revenues for the  discontinued  operations for the years
ended May 31, 1996 and 1995 were  $2,870,800 and $4,553,500,  respectively.  The
Company recognized a gain on the disposal of Brunton of $2,295,700 net of income
taxes of approximately $50,000.



                                       93

<PAGE>



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

        Not applicable.

                                    PART III

        In the event a definitive  proxy  statement  containing the  information
being  incorporated by reference into this Part III is not filed within 120 days
of May 31, 1997, the Registrant will file such information under cover of a Form
10-K/A.

ITEM 10.       DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

        The  information  required  by Item 10 with  respect  to  directors  and
certain executive  officers is incorporated  herein by reference to Registrant's
Proxy  Statement for the 1997 Annual Meeting of  Shareholders.  The  information
regarding  the  remaining  executive  officers  is  contained  in Part I of this
Report.

ITEM 11.       EXECUTIVE COMPENSATION.

        The information  required by Item 11 is incorporated herein by reference
to the Registrant's Proxy Statement for the 1997 Annual Meeting of Shareholders.

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

        The information  required by Item 12 is incorporated herein by reference
to the Registrant's Proxy Statement for the 1997 Annual Meeting of Shareholders.

ITEM 13.       CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

        The information  required by Item 13 is incorporated herein by reference
to the Registrant's Proxy Statement for the 1997 Annual Meeting of Shareholders.



                                       94

<PAGE>



                                     PART IV

ITEM 14.       EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, REPORTS AND FORMS 8-K 
               
                                                                      PAGE NO.
                                                                      --------
(a) The following financial statements are filed as a part
    of this Report in Item 8:

(1)     Consolidated Financial Statements

        Registrant and Affiliates

            Report of Independent Public Accountants.........................52

            Consolidated Balance Sheets - May 31, 1997 and 1996...........53-54

            Consolidated Statements of Operations
            for the Years Ended May 31, 1997, 1996 and 1995 ..............55-56

            Consolidated Statements of Shareholders'
            Equity for the Years Ended May 31, 1997, 1996 and 1995........57-59

            Consolidated Statements of Cash Flows
            for the Years Ended May 31, 1997, 1996 and 1995...............60-61

            Notes to Consolidated Financial Statements ...................62-92

        (ii) Financials and Schedules of Affiliates

            (a) Green Mountain Mining Venture

                Report of Independent Public Accountants....................103

                Balance Sheet - December 31, 1996 and 1995..................104

                Statement of Operations for the Period 
                from June 1, 1990 (Date of Inception)
                through December 31, 1996...................................105

                Statement of Changes in Partners' Capital 
                for the Period from June 1, 1990 
                (Date of Inception) through December 31, 1996...............106

                Statement of Cash Flows for the Period 
                from June 1, 1990 (Date of Inception)
                through December 31, 1996...................................107

                Notes to Financial Statements...........................108-113



                                       95

<PAGE>



(b)     Sheep Mountain Partners

            The Registrant's partner in SMP, Nukem/CRIC, have refused to provide
            certain  information  concerning  SMP to  SMP's  independent  public
            accountants.  The information  requested concerns  partnership costs
            for uranium purchases.  USECC and Nukem/CRIC  disagree as to whether
            uranium  costs  of  the  partnership  means:  (i)  the  price  which
            Nukem/CRIC  pays for purchases of uranium for SMP; or (ii) the price
            which CRIC charges SMP for uranium.

            As a result,  the independent  public  accountants have informed the
            Registrant  and Crested that they have been unable to complete their
            audit of SMP,  and are unable to render a report on SMP's  financial
            statements.  The Registrant and SMP's independent public accountants
            are seeking to resolve these  uncertainties  so that SMP's financial
            statements  may be  finalized  and  filed.  When these  matters  are
            resolved,  the SMP financial statements will be filed under cover of
            a Form 10-K/A.

                Balance Sheets - May 31, 1997 and 1996........................*

                Statements of Operations - Years Ended
                May 31, 1997, 1996 and 1995...................................*

                Statements of Changes in Partners' Capital -
                Years Ended May 31, 1997, 1996 and 1995.......................*

                Statements of Cash Flows - Years Ended
                May 31, 1997, 1996 and 1995...................................*

                Notes to the Financial Statements.............................*

        *To be filed under cover of a Form 10-K/A.

        All other  schedules  have been omitted  because the  information is not
        applicable  or because the  information  is  included  in the  financial
        statements.


                                          96

<PAGE>



(3)  Exhibits Required to be Filed. Each individual exhibit filed herewith is
     sequentially  paginated  corresponding  to the  pagination of the entire
     Form 10-K. As a result of this pagination, the page numbers of documents
     filed  herewith  containing a table of contents  will not be the same as
     the page number contained in the original hard copy.

     EXHIBIT                                                        SEQUENTIAL
       NO.                    TITLE OF EXHIBIT                       PAGE NO.
       ---                   ----------------                        --------

     3.1     USE Restated Articles of Incorporation........................[5]

     3.1(a)  USE Articles of Amendment to Restated 
             Articles of Incorporation.....................................[3]

     3.2     USE Bylaws, as amended through April 22, 1992.................[3]

     4.1     Warrant to Purchase 200,000 Common Shares of USE.............[14]

     4.2     USE 1989 Incentive Stock Option Plan,
             as amended through 12/95......................................[1]

     4.3     USE Restricted Stock Bonus Plan,
             as amended through 2/94......................................[14]

     4.4     Form of Stock Option Agreement,
             and Schedule, Options Issued 1/96.............................[1]

     4.5     Amendment to Warrant to Purchase
             200,000 Common Shares of USE..................................114

     4.6     Amendment to USE 1989 Incentive Stock 
             Option Plan (12/13/96)........................................115

     4.7     USE 1996 Stock Award Program (Plan).......................116-117

     4.8     USE Restated 1996 Stock Award Plan 
             and Amendment to USE 1990 Restricted 
             Stock Bonus Plan..........................................118-121

     10.1    USECC Joint Venture Agreement - Amended.......................[6]

     10.2    Management Agreement with USECC...............................[4]

     10.3    Promissory Note from Crested to USE (5/31/97).............122-123

     10.4    Contract for Sale of Stock of Brunton to Silva A.B...........[13]

     10.5    Assignment and Lease - Parador................................[4]

     10.6    Employment Agreement - Daniel P. Svilar.......................[5]

     10.7    Airport Ground Lease - City of Riverton.......................[4]

     10.8    Executive Officer Death Benefit Plan..........................[5]

     10.9    Big Eagle Acquisition Agreement with PMC......................[7]


                                       97

<PAGE>



        10.11   Sweetwater Mill Acquisition Agreement......................[4]

        10.12   Ft. Peck Agreement - Drilling and Production Services......[4]

        10.18   Master Agreement - Mt. Emmons/AMAX.........................[9]

        10.20   Promissory Notes - ESOP/USE...............................[10]

        10.21   Self Bond Agreement - Crooks Gap Properties................[6]

        10.22   Security Agreement - ESOP Loans...........................[11]

        10.27   Mineral Properties Agreement Congo Area - PMC..............[5]

        10.28   Memorandum of Joint Venture Agreement - GMMV...............[5]

        10.29   Memorandum of Partnership Agreement  - SMP.................[6]

        10.32   Employee Stock Ownership Plan..............................[6]

        10.34   Form of Stock Option Agreement and Schedule - 1989 Plan....[5]

        10.35   Severance Agreement (Form).................................[3]

        10.36   1992 Stock Compensation Plan Non-Employee Directors........[3]

        10.37   Executive Compensation (John L. Larsen)....................[3]

        10.38   Executive Compensation (Non-qualified Options).............[3]

        10.39   ESOP and Option Plan Amendments (1992).....................[3]

        10.40   Plateau Acquisition - Stock Purchase 
                Agreement and Related Exhibits.............................[8]

        10.41   Option and Sales Agreements  -
                Gunnison Property Parcel A.................................[2]

        10.42   Option and Sales Agreements -
                Gunnison Property Parcel B.................................[2]

        10.43   Option Agreement - USE and Arrowstar -
                Aircraft Hanger............................................[2]

        10.44   Amendment to Contract with Arrowstar on Hangar............[14]

        10.45   Contract for Sale of Wind River Estates...................[12]

        10.46   Contract for sale of Jeffrey City Six-Plex................[12]

        10.47   Development Agreement with First N-Last...................[14]

        10.48   Operating Agreement with First-N-Last.....................[14]


                                       98

<PAGE>



        10.49   Acquisition Agreement between 
                Kennecott Uranium Company,
                USE and USECC regarding GMMV (6/23/97).................124-158

        10.50   Exhibit A to Acquisition Agreement (see 10.49)
                Promissory Note from Kennecott Uranium Company
                to Kennecott Energy Company regarding GMMV.............159-163

        10.51   Exhibit B to Acquisition Agreement (see 10.49)
                Mortgage, Security Agreement, Financing Statement
                and Assignment of Proceeds, Rents and Leases...........164-193

        10.52   Exhibit G to Acquisition Agreement 
                (see 10.49) - Contract Services Agreement 
                for the Sweetwater Uranium Mill Facility...............194-227

        10.53   Exhibit H to Acquisition Agreement 
                (see 10.49) - Mineral Lease Agreement..................228-255

        10.54   Exhibit I to Acquisition Agreement 
                (see 10.49) - Fourth Amendment of 
                Mining Venture Agreement among
                Kennecott Uranium Company, USE and USECC...............256-267

        10.55   Master Resolution Agreement
                regarding Gunnison Properties..........................268-272

        10.56   Membership Pledge Agreement
                regarding Gunnison Properties..........................273-279

        10.57   Management Agreement between SGMC and USECC............280-296

        10.58   Outsourcing  and Lease Agreement 
                between YSFC and USECC.................................297-300

        10.59   Convertible Promissory Note from YSFC to USECC.........301-302

        21.1    Subsidiaries of Registrant.................................303


        [1]     Incorporated by reference from the like-numbered exhibit to the
                Registrant's Annual Report on Form 10-K for the year ended 
                May 31, 1996

        [2]     Incorporated by reference from the like-numbered  exhibit to the
                Registrant's  Annual  Report on Form 10-K for the year ended May
                31, 1995.

        [3]     Incorporated by reference from the like-numbered  exhibit to the
                Registrant's  Annual  Report on Form 10-K for the year ended May
                31, 1992.

        [4]     Incorporated by reference from the like-numbered  exhibit to the
                Registrant's  Annual  Report on Form 10-K for the year ended May
                31, 1991.

        [5]     Incorporated by reference from the like-numbered  exhibit to the
                Registrant's  Annual  Report on Form 10-K for the year ended May
                31, 1990.


                                       99

<PAGE>



    [6]     Incorporated by reference from the like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May
            31, 1989.

    [7]     Incorporated by reference from the like-numbered  exhibit to the
            Registrant's Form 10-Q for the period ended February 28, 1991.

    [8]     Incorporated  by reference  from  exhibit A to the  Registrant's
            Form 8-K reporting an event of August 11, 1993.

    [9]     Incorporated  by reference from the  like-numbered  exhibit to a
            Schedule 13D filed by AMAX on or about August 3, 1987.

    [10]    Incorporated by reference from exhibit 2 to Amendment No. 6 of a 
            Schedule 13D filed by John L. Larsen, reporting an event of 
            May 28, 1991.

    [11]    Incorporated by reference from exhibit 3 to Amendment No 4. of a 
            Schedule 13D filed by John L. Larsen, reporting an event of 
            January 2, 1990.

    [12]    Incorporated by reference from an exhibit to the Registrant's 
            Post-Effective Amendment No. 1 to Form S-3, SEC File No. 333-1967.

    [13]    Incorporated by reference from the like-numbered  exhibit to the
            Registrant's Form 8-K, reporting an event of February 26, 1996.

    [14]    Incorporated by reference from the like-numbered exhibit to the 
            Registrant's Form S-1 (SEC File No. 333-6189).

(b) Reports filed on Form 8-K.

        During the fourth  quarter of the fiscal year ended on May 31, 1997, the
Registrant filed one Form 8-K, under Item 5, Other Events, reporting an event of
March 6, 1997.

(c) Required exhibits are attached hereto and listed above under Item 14 (a)(3).

(d) Required financial statement schedules are listed and attached hereto in 
    Item 14(a)(2).


                                       100

<PAGE>



                                   SIGNATURES

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

                                              U.S. ENERGY CORP. (Registrant)

Date:   October 14, 1997               By:    /s/ John L. Larsen
                                            ----------------------------------
                                              JOHN L. LARSEN,
                                              Chief Executive Officer

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


Date:   October 14, 1997               By:    /s/ John L. Larsen
                                            ----------------------------------
                                              JOHN L. LARSEN, Director

Date:   October 13, 1997               By:    /s/ Harold F. Herron
                                            ----------------------------------
                                              HAROLD F. HERRON, Director

Date:   October __, 1997               By:
                                            ----------------------------------
                                              DON C. ANDERSON, Director

Date:   October __, 1997               By:    
                                            ----------------------------------
                                              DAVID W. BRENMAN, Director

Date:   October 14, 1997               By:    /s/ Nick Bebout
                                            ----------------------------------
                                              NICK BEBOUT, Director

Date:   October 14, 1997               By:    /s/ H. Russell Fraser
                                            ----------------------------------
                                              H. RUSSELL FRASER, Director

Date:   October 13, 1997               By:     /s/ Robert S. Lorimer
                                            ----------------------------------
                                              ROBERT SCOTT LORIMER,
                                              Principal Financial Officer and
                                              Chief Accounting Officer

                                       101

<PAGE>












                          GREEN MOUNTAIN MINING VENTURE
                   (A Joint Venture in the Development Stage)


                    Report on Audits of Financial Statements
                  as of December 31, 1996 and 1995 and for the
                  years ended December 31, 1996, 1995 and 1994,
                          and the period from inception
                       (June 1, 1990) to December 31, 1996




                                       102

<PAGE>








                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Members of the Management Committee of
Green Mountain Mining Venture
Riverton, Wyoming

We have audited the accompanying  balance sheet of Green Mountain Mining Venture
(A Joint Venture in the Development Stage) as of December 31, 1996 and 1995, and
the related statements of operations,  changes in Venture partners' capital, and
cash flows for the years ended December 31, 1996,  1995 and 1994, and the period
from inception (June 1, 1990) to December 31, 1996.  These financial  statements
are the  responsibility of the Venture's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  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 Green Mountain Mining Venture
as of December 31, 1996 and 1995, and the results of its operations and its cash
flows for the years ended December 31, 1996,  1995 and 1994, and the period from
inception  (June 1, 1990) to December 31, 1996,  in  conformity  with  generally
accepted accounting principles.


   /s/  Coopers & Lybrand L.L.P.


Salt Lake  City,  Utah May 6,  1997,  except for Note 5, as to which the date is
June 17, 1997


                                       103

<PAGE>


                                 GREEN MOUNTAIN MINING VENTURE
                          (A Joint Venture in the Development Stage)

                                         BALANCE SHEET
                                            ------

<TABLE>
<CAPTION>

                                                                   AS OF DECEMBER 31,
                                                          ------------------------------------
                                                               1996                  1995
                                                               ----                  ----
                 ASSETS
<S>                                                       <C>                   <C>           
Assets:
   Due from USECC                                         $    -                $        1,212
   Property and equipment (Note 3):
      Mineral properties and mine development costs           22,812,077            22,443,305
      Buildings                                               24,815,009            24,815,009
      Machinery and equipment                                    403,000             -
                                                          --------------        --------------
                                                              48,030,086            47,258,314
                                                          --------------        --------------
               Total assets                               $   48,030,086        $   47,259,526
                                                          ==============        ==============

   LIABILITIES AND PARTNERS' CAPITAL:
Liabilities:
   Due to USECC                                           $      469,032        $    -
   Reclamation liabilities (Note 3)                           23,620,000            23,620,000
                                                          --------------        --------------

               Total liabilities                              24,089,032            23,620,000
                                                          --------------        --------------

   Commitments and contingencies (Notes 3 and 4)

   Partners' capital:
      Kennecott Uranium Company                               11,970,527            11,819,763
      USECC                                                   11,970,527            11,819,763
                                                          --------------        --------------
                                                              23,941,054            23,639,526
                                                          --------------        --------------
               Total liabilities and partners' capital    $   48,030,086        $   47,259,526
                                                          ==============        ==============


<FN>
                            The accompanying notes are an integral
                              part of these financial statements
</FN>
</TABLE>

                                             104

<PAGE>


                                 GREEN MOUNTAIN MINING VENTURE
                          (A Joint Venture in the Development Stage)

<TABLE>
                                      STATEMENT OF OPERATIONS
                                              -------
<CAPTION>


                                                                                     PERIOD FROM
                                                                                      INCEPTION
                                                                                   (JUNE 1, 1990)
                                            YEAR ENDED DECEMBER 31,                TO DECEMBER 31,
                                    -------------------------------------------    ---------------
                                       1996          1995             1994              1996
                                   ------------   ------------   --------------    ---------------
<S>                                <C>            <C>            <C>                <C>           
Cost and expenses:
   Maintenance and holding costs   $  1,838,820   $  1,697,234   $    1,877,528     $    9,457,836
   Marketing costs                   -              -                    85,676            247,598
                                   ------------   ------------   --------------     --------------

      Net loss                     $  1,838,820   $  1,697,234   $    1,963,204     $    9,705,434
                                   ============   ============   ==============     ==============

<FN>
                            The accompanying notes are an integral
                              part of these financial statements.
</FN>
</TABLE>

                                                105

<PAGE>


                                 GREEN MOUNTAIN MINING VENTURE
                          (A Joint Venture in the Development Stage)


                          STATEMENT OF CHANGES IN VENTURE PARTNERS CAPITAL
                                                -----
<TABLE>
<CAPTION>

                                                                                       Period from
                                                                                         inception
                                                                                      (June 1, 1990)
                                            YEAR ENDED DECEMBER 31,                   TO DECEMBER 31,
                                   ----------------------------------------------     ---------------
                                       1996             1995             1994              1996
                                   ------------     ------------     ------------     ---------------

<S>                                <C>              <C>              <C>              <C>  
Balance at beginning of period     $ 11,819,763     $ 11,510,240     $ 11,348,745     $   -
   Kennecott Uranium Company         11,819,763       11,510,240       11,348,745

Capital Contributions (Note 1):
   Kennecott Uranium Company          1,070,174        1,158,140        1,143,097        16,823,244
   USECC                              1,070,174        1,158,140        1,143,097        16,823,244

Net loss:
   Kennecott Uranium Company           (919,410)        (848,617)        (981,602)       (4,852,717)
   USECC                               (919,410)        (848,617)        (981,602)       (4,852,717)

Balance at end of period:
   Kennecott Uranium Company       $ 11,970,527     $ 11,819,763     $ 11,510,240     $  11,970,527
   USECC                           $ 11,970,527     $ 11,819,763     $ 11,510,240     $  11,970,527

<FN>

                            The accompanying notes are an integral
                              part of these financial statements
</FN>
</TABLE>

                                                 106

<PAGE>


                                 GREEN MOUNTAIN MINING VENTURE
                          (A Joint Venture in the Development Stage)

<TABLE>
                                     STATEMENT OF CASH FLOWS
                                             -----


                                                                                                    PERIOD FROM
<CAPTION>
                                                                                                     INCEPTION
                                                                                                   (JUNE 1, 1990)
                                                               YEAR ENDED DECEMBER 31,             TO DECEMBER 31,
                                                  ---------------------------------------------    ---------------
                                                       1996             1995            1994            1996
                                                  -------------    ------------    ------------    ---------------
<S>                                               <C>              <C>             <C>             <C>           
Cash flows from operating activities:
   Net loss                                       $ (1,838,820)    $(1,697,234)    $(1,963,204)    $  (9,705,434)
   Increase (decrease) in due to and due from
      USECC                                            329,171         (47,889)        (34,782)          298,447
                                                  ------------     -----------     -----------     -------------
      Net cash used in operating activities         (1,509,649)     (1,745,123)     (1,997,986)       (9,406,987)
                                                  ------------     -----------     -----------     -------------

Cash flows from investing activities:
   Cost of buildings, mineral properties mine
      development, and machinery and equipment        (771,772)       (555,448)       (283,194)       (8,683,086)
   Increase (decrease i due to and due from
      USECC                                            141,073         (15,709)         (5,014)          170,585
                                                  ------------     -----------     -----------     -------------
      Net cash used in investing activities           (630,699)       (571,157)       (288,208)       (8,512,501)
                                                  ------------     -----------     -----------     -------------

Cash flows from financing activities:
   Capital contributions                             2,140,348       2,316,280       2,286,194        17,919,488
                                                  ------------     -----------     -----------     -------------

      Net change in cash and cash equivalents      $    -          $    -          $    -          $      -
                                                   ===========     ===========     ===========     =============

Cash and cash equivalents:
   At beginning of period                          $    -          $    -          $    -          $      -
   At end of period                                     -               -               -                 -

Supplemental schedule of non-cash activities:

During 1990 and 1992 the Venture acquired
  mineral  properties an an established
  uranium  processing  milling  exchange
  for  the  assumption  of  reclamation
   liabilities associated with the
   properties.                                                    $ 23,620,000
In 1990 the Venture partners contributed mineral 
   properties and buildings which were recorded 
   at the contributing partners' historical cost.                 $ 15,727,000


<FN>
                            The accompanying notes are an integral
                              part of these financial statements
</FN>
</TABLE>

                                             107


                                 GREEN MOUNTAIN MINING VENTURE
                          (A Joint Venture in the Development Stage)

                                 NOTES TO FINANCIAL STATEMENTS



1.      ORGANIZATION OF THE JOINT VENTURE:

        Green  Mountain  Mining  Venture  ("GMMV" or the  "Venture")  is a joint
        venture  with a 30 year  life,  formed  by U.S.  Energy  Corp.  ("USE"),
        Crested Corp.  ("Crested") and Kennecott Uranium Company  ("Kennecott"),
        the Venture partners, to explore for, evaluate, develop, mine and market
        the mineral  resources  from the Green  Mountain  properties  located in
        south-central Wyoming. Kennecott has a 50% interest in GMMV, and USE and
        Crested ("USECC") collectively have a 50% interest. GMMV was formed June
        1,  1990,  with  each  partner  contributing  its  portion  of the Green
        Mountain  properties.  Kennecott  acquired  its  portion  of  the  Green
        Mountain  properties  from  USECC  in 1990 for a cash  payment  of $15.0
        million. Thereafter, the partners are required to contribute funds based
        upon  their  respective  participating  interests,  subject  to  certain
        provisions as provided for in the joint venture agreement.

        Kennecott  has agreed to  contribute  the first $50 million of operating
        and development expenses pursuant to Management Committee budgets. As of
        May 6, 1997, the Management  Committee has not approved a budget for the
        year  ending  December  31,  1997.  Kennecott  has also  agreed to pay a
        disproportionate  share  (up  to  an  additional  $45,000,000)  of  GMMV
        operating expenses, but only out of cash operating margins from sales of
        processed  uranium  at more  than  $24.00/lb  (for  $30,000,000  of such
        operating  expenses),  and from sales of processed  uranium at more than
        $27.00/lb (for the next $15,000,000 of such operating expenses).

        Through December 31, 1996, Kennecott has contributed  $17,919,488 to the
        Venture for operating and development expenses.  During this period, 50%
        of the capital  contributions  made by Kennecott  have been allocated to
        USECC.  Income  or loss and the cash  flows  from  the  Venture  will be
        allocated 50% to Kennecott and 50% to USECC. The allocation of the USECC
        portion of cash flows will be determined  by the ownership  interests of
        USE and Crested in the various GMMV properties.

        Effective October 29, 1992,  Kennecott  replaced USECC as manager of the
        Venture. Kennecott contracts with USECC to perform work on behalf of the
        Venture.

                                    Continued

                                       108

<PAGE>


                          GREEN MOUNTAIN MINING VENTURE
                   (A Joint Venture in the Development Stage)

                    NOTES TO FINANCIAL STATEMENTS, Continued


1.      ORGANIZATION OF THE JOINT VENTURE, Continued:

        Through  December 31, 1996, the activities of the Venture have consisted
        primarily  of the  development  and  maintenance  of the Green  Mountain
        properties.  While  these  activities  are  expected  to continue in the
        future,  additional development at substantially higher annual levels is
        required  prior  to the  commencement  of  commercial  production.  Such
        commencement  is not expected to occur until the venture  partners  have
        agreed that all economic and other conditions justify such commencement.
        Therefore,  the Venture is considered to be in the development  stage as
        defined in Statement of Financial Accounting Standards No. 7.

2.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

        Mineral  properties  contributed  to the  Venture  were  recorded at the
        partners' historical cost at the date of contribution. Costs incurred in
        the acquisition of mineral properties are capitalized and either charged
        to  operations  on the  units-of-production  method  over the  estimated
        reserves  to be  recovered  or  charged  to  operations  at the time the
        property is sold or abandoned. Mine development costs incurred either to
        expand  the  capacity  of  operating  mines,  develop  new ore bodies or
        develop  mine  areas   substantially   in  advance  of  production   are
        capitalized and charged to operations on the units-of-production  method
        over  the  estimated  reserves  to be  recovered.  Amortization  of mine
        properties and  development  costs will commence when mining  operations
        start.  Mine  development  costs  incurred  to maintain  production  are
        included in operating costs and expenses.  Maintenance and holding costs
        are expensed as incurred.

        The cost of mining  equipment,  less estimated  salvage  value,  will be
        depreciated  on  the  units-of-production   method  over  the  estimated
        reserves  to be  recovered  or on  the  straight-line  method  over  the
        estimated  life of the  equipment,  whichever  is  shorter.  The cost of
        buildings will be depreciated on the straight-line method.  Depreciation
        of mining  equipment and buildings will commence when mining  operations
        start.  Costs of repairs  and  maintenance  are  expensed  as  incurred.
        Expenditures  that  substantially  extend the useful lives of assets are
        capitalized.  When  assets are  retired or  otherwise  disposed  of, all
        applicable  costs and  accumulated  depreciation  are  removed  from the
        accounts and any resulting gain or loss is recognized currently.


                                    Continued

                                       109

<PAGE>


                          GREEN MOUNTAIN MINING VENTURE
                   (A Joint Venture in the Development Stage)

                    NOTES TO FINANCIAL STATEMENTS, Continued


2.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, Continued:

        The Venture evaluates the recoverability of capitalized  acquisition and
        development costs based on the expected undiscounted future net revenues
        from the related mining properties.  An impairment loss will be recorded
        if the  unamortized  costs exceed the expected  undiscounted  future net
        revenues.

        The  recorded  loss  will  be  based  on  the  difference   between  the
        unamortized  costs and the expected  discounted future net revenues from
        the related mining properties.  The Venture believes that uranium prices
        will reach  levels  sufficient  to justify  commencement  of  commercial
        production  in the  future.  The  Venture  also  believes  the  expected
        undiscounted future net revenues from the Green Mountain properties will
        be  sufficient  to  allow   recoverability   of  these  costs   assuming
        commencement of commercial production.

               The  estimated  net future costs of  dismantling,  restoring  and
        reclaiming  operating  mines which result from future mining  operations
        will be accrued during such operations. The provision will be made using
        the units of production sold method on the basis proven and probable ore
        reserves and estimated  costs at the balance  sheet date.  The effect of
        changes  in  estimated  costs and  production  will be  recognized  on a
        prospective basis.

        No provision  has been made for federal,  state and local income  taxes,
        credits, or benefits since tax liabilities are the responsibility of the
        individual partners.

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

3.      BUILDINGS, MINERAL PROPERTIES AND MINE DEVELOPMENT COSTS:

        USECC conducts operations at the mine site on behalf of the Venture. All
        accounts  payable  are due to USECC for costs  incurred  by USECC in the
        normal course of business on behalf of GMMV.  Through  December 31, 1996
        Kennecott had reimbursed USECC for  substantially  all development costs
        incurred.

                                    Continued

                                       110

<PAGE>


                          GREEN MOUNTAIN MINING VENTURE
                   (A Joint Venture in the Development Stage)

                    NOTES TO FINANCIAL STATEMENTS, Continued



3.      BUILDINGS, MINERAL PROPERTIES AND MINE DEVELOPMENT COSTS, Continued:

        Building,  mineral property and mine development  costs incurred by each
        of the Venture partners are as follows:
<TABLE>
<CAPTION>
                                                                              Period from
                                                                               inception
                                                                            (June 1, 1990)
                                    YEAR ENDED DECEMBER 31,                 TO DECEMBER 31,
                          ---------------------------------------------     ---------------
                           1996             1995              1994               1996
                        ------------     ------------      ------------     --------------
        <S>             <C>              <C>               <C>              <C>            
        Kennecott             31,597           43,626           137,482          2,732,181
                        ------------     ------------      ------------     --------------

        Total           $    771,772     $    555,448      $    283,194     $    8,683,086
                        ============     ============      ============     ==============
</TABLE>

   
        In  December  1990,  GMMV  acquired  additional  mineral  properties  in
        exchange for the assumption of reclamation  liabilities  associated with
        those properties of $7.3 million.  In 1992, GMMV acquired an established
        uranium  processing  mill  (the  Sweetwater  Mill) in  exchange  for the
        assumption of reclamation  liabilities  associated with this property of
        $16.3  million.  Such  amounts  represent  the  estimated  costs  at the
        acquisition date to reclaim these  properties.  Kennecott,  on behalf of
        GMMV, is self-bonded in the amount of $24.3 million, which is payable to
        the Wyoming  Department of  Environmental  Quality ("WDEQ") and the U.S.
        Nuclear  Regulatory  Commission  in the  event  GMMV  does not  properly
        reclaim  the above  properties  or violates  the  Wyoming  Environmental
        Quality Act.  Before the earlier of January 1, 2001,  and  resumption of
        production,   if  the  GMMV  is   required  to  incur   reclamation   or
        environmental costs, the seller of the mill will be liable for the first
        $8 million of these costs at the Sweetwater Mill.

        The Venture  properties  include  state  leases which will expire in May
        2001 and October 2006. All fees required to hold the  unpatented  mining
        claims have been paid to the state of Wyoming as of December 31, 1996.


                                    Continued

                                       111

<PAGE>


                          GREEN MOUNTAIN MINING VENTURE
                   (A Joint Venture in the Development Stage)

                    NOTES TO FINANCIAL STATEMENTS, Continued



3.      BUILDINGS, MINERAL PROPERTIES AND MINE DEVELOPMENT COSTS, Continued:

        At  December  31,  1996 and 1995,  costs  capitalized  as  property  and
        equipment are composed of the following:

                                             1996                   1995
                                       ----------------       ----------------
               Acquisition costs       $     39,347,000       $     39,347,000
               Development costs              8,683,086              7,911,314
                                       ----------------       ----------------

                                       $     48,030,086       $     47,258,314
                                       ================       ================

        Acquisition costs include the partners' initial  contribution of mineral
        properties  and  buildings   recorded  at  the  contributing   partners'
        historical  cost of  $15,727,000  and mineral  properties  and buildings
        acquired in  exchange  for the  assumption  of  reclamation  liabilities
        totaling $23,620,000.

4.      CONTINGENCIES:

        In June 1994,  Kennecott was served with a complaint filed by Nukem Inc.
        (Nukem) and Cycle Resource Investment Corporation (Cycle). The complaint
        alleges  that when  Kennecott  entered  into the Green  Mountain  Mining
        Venture  with USE on June 1,  1990,  that  Kennecott  interfered  with a
        Uranium  Marketing  Agreement  (UMA) between Nukem and USE and the Sheep
        Mountain  Partners  Partnership  Agreement (SMPA) between USE and Cycle.
        Nukem and Cycle are each  seeking  damages in excess of $14  million and
        punitive damages.

        The case was stayed pending the conclusion of an arbitration  proceeding
        between Cycle, Nukem and USE. The arbitration panel entered its order in
        April 1996, and the stay in this case was lifted.  The arbitration panel
        held against Nukem in material  respects  stating that,  even if the UMA
        had been breached,  Nukem suffered no damages thereby.  The panel denied
        the  relief  that  Cycle   sought  for  alleged   breach  of  the  SMPA.
        Accordingly,  on January 6, 1997,  Kennecott  filed a motion for summary
        judgment  contending,  among other things, that the arbitration findings
        collaterally estop all claims asserted by Nukem and Cycle. The motion is
        currently pending. If the motion is denied,


                                    Continued

                                       112

<PAGE>


                          GREEN MOUNTAIN MINING VENTURE
                   (A Joint Venture in the Development Stage)
                    NOTES TO FINANCIAL STATEMENTS, Continued



4.      CONTINGENCIES, Continued:

        the case will proceed to trial scheduled in 1997.  Kennecott  intends to
        vigorously  prosecute  the summary  judgment  motion,  and to vigorously
        defend the litigation in the event the motion is denied.

        Although the Venture is not a party to the complaint  filed by Nukem and
        Cycle, the ultimate  resolution of this contingency could have an impact
        on the properties held by the Venture.

5.      SUBSEQUENT EVENT:

        Subsequent  to year  end,  Kennecott  and USECC  continued  negotiations
        whereby the parties are  attempting to extract  Kennecott from the GMMV.
        These  negotiations  contemplate USECC buying out the Kennecott interest
        in GMMV.  No  assurance  can be  given  that  the  negotiations  will be
        successfully concluded.



                                    Continued

                                       113

<PAGE>




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
U.S. ENERGY CORP. FORM 10-K FOR THE YEAR ENDED MAY 31, 1997 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000101594
<NAME> U.S. ENERGY CORP.
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          MAY-31-1997
<PERIOD-START>                             JUN-01-1996
<PERIOD-END>                               MAY-31-1997
<CASH>                                       1,416,900
<SECURITIES>                                         0
<RECEIVABLES>                                1,590,100
<ALLOWANCES>                                    30,900
<INVENTORY>                                     96,000
<CURRENT-ASSETS>                             4,400,900
<PP&E>                                      14,843,000
<DEPRECIATION>                               8,802,100
<TOTAL-ASSETS>                              30,387,100
<CURRENT-LIABILITIES>                        1,393,900
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        66,500
<OTHER-SE>                                  12,657,100
<TOTAL-LIABILITY-AND-EQUITY>                30,387,100
<SALES>                                      3,258,000
<TOTAL-REVENUES>                             5,790,200
<CGS>                                        4,655,300
<TOTAL-COSTS>                                4,655,300
<OTHER-EXPENSES>                             4,718,600
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             140,800
<INCOME-PRETAX>                            (3,724,500)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                        (3,724,500)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (3,724,500)
<EPS-PRIMARY>                                    (.55)
<EPS-DILUTED>                                    (.55)
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission