US ENERGY CORP
10-K, 1999-08-30
METAL MINING
Previous: UNITED RETIREMENT SHARES INC, 485BPOS, 1999-08-30
Next: WALL STREET FUND INC, NSAR-A, 1999-08-30



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

(Mark One)
[X] Annual report pursuant to section 13 or 15(d) of the Securities Exchange Act
    of 1934 for the fiscal year ended May 31, 1999 or
[ ] Transition report pursuant to section 13 or 15(d) of the Securities Exchange
    Act of 1934 for the transition period from ______ to ______
Commission file number 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 August 26, 1999, 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
$25,365,521.

                Class                          Outstanding at August 26, 1999
- ---------------------------------------     ------------------------------------
    Common Stock, $0.01 par value                    8,771,330 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, 1999
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 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 than 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, future market prices
for uranium oxide, possible utility contracts for uranium oxide, 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.  In
addition,  when words like "expect,"  "anticipate"  or "believe" are used,  U.S.
Energy Corp. is making 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 be 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") is in the business of acquiring,  exploring,
developing  and/or  selling or leasing  mineral  properties,  and the mining and
marketing  of minerals.  USE is now engaged in two  principal  mineral  sectors,
uranium and gold; both sectors are currently in the care and  maintenance  mode.
The most significant  uranium properties are located on Green Mountain and Sheep
Mountain in Wyoming,  and in  southeast  Utah.  The gold  property is located in
Sutter  Creek,  California,  east of  Sacramento.  Interests  are  held in other
mineral  properties  (principally  molybdenum),  but  are  either  non-operating
interests  or  undeveloped  claims.  USE  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.
USE has a May 31 fiscal year.

        USE  was  incorporated  in  Wyoming  in  1966.  USE  and  Crested  Corp.
("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.  All of USE's (and  Crested's)
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.

        Most of USE  operations  are  conducted  through  a joint  venture  with
Crested and various  jointly-owned  subsidiaries  of USE and Crested.  The joint
venture with Crested is referred to as "USECC".  Gold  operations  are conducted
through  Sutter  Gold  Mining  Company("SGMC"),   a  jointly-owned   subsidiary.
Construction  operations are carried on primarily  through USE's subsidiary Four
Nines Gold, Inc. ("FNG").

        In fiscal 1998, USE and USECC signed an agreement with Kennecott Uranium
Company  ("Kennecott"),  for the purchase of Kennecott's interest in the Wyoming
uranium project held by the Green

                                        2

<PAGE>



Mountain Mining Venture  ("GMMV").  This agreement  expired on October 30, 1998.
Please   see   "Information    About   USE   -   Business   and   Properties   -
Minerals-Uranium-The Green Mountain Mining Project - Amendment to GMMV."

        In fiscal 1998, USE and Crested  continued the development of the GMMV's
Jackpot uranium mine and the upgrade of the GMMV's  Sweetwater  uranium mill and
the Shootaring Canyon uranium mill in southeast Utah (owned by Plateau Resources
Ltd., a  wholly-owned  USE  subsidiary).  In addition,  USE intends to implement
plans for it and  Crested to  consolidate  their  uranium  assets  into a single
subsidiary and finance the startup of its mines and mill operations,  subject to
obtaining  the  necessary  debt or equity  funding.  There is no assurance  such
financing can be obtained.

        For  fiscal  2000,  USE seeks the  financing  necessary  to  re-commence
development  work at the  Jackpot  Mine.  In late July 1998,  USE,  Crested  and
Kennecott made a business  decision to temporarily cease development work at the
Jackpot  Mine;  this  decision  was based upon the expected  negative  impact on
uranium prices from the uranium inventory which USEC Inc.  announced was held in
its inventory and could be sold into the uranium  market.  USEC Inc.  originally
was the United States Enrichment Corporation,  which was created in 1992 to hold
the uranium  enrichment  facilities of the United  States  Department of Energy.
USEC Inc.  is not  affiliated  with USE or USECC.  However,  other  factors  are
affecting  the  global  uranium  market   (reductions  in  current  and  planned
production).  These other factors may justify the resumption of development work
and putting the Utah uranium  properties into production in the near-term may be
warranted. See "Information About USE - Business and Properties - Uranium Market
Information."  USE is in discussions with various sources of capital to fund its
uranium  projects  in Utah and  Wyoming,  but no  funding  agreements  have been
reached. See the GMMV Financial Statements in this Prospectus.  For a discussion
of this matter,  see "Information About USE - Business and Properties - Minerals
- - Uranium - The Green Mountain Mining Venture."

        USE also is refining  plans to build a mine and mill for the Sutter Gold
Mine  Project in  California  (held by Sutter  Gold  Mining  Company),  with the
objective of  continuing  mine  development,  building a gold mill and producing
gold.  Permitting will be funded internally by SGMC . Additional funding will be
needed to build the mine and mill, however, there now are no funding agreements.
Gold prices have reached new lows since early in calendar 1999 and continued low
prices will make financing the gold property difficult. As a result,  management
has determined that a significant amount of SGMC's mineral assets are impaired.
See Footnote F in the accompanying consolidated financial statements.

        Until  February 1996, USE conducted  manufacturing  and/or  marketing of
professional  and  recreational  outdoor  products  through The Brunton  Company
("Brunton"), a wholly-owned subsidiary. As of February 1, 1996, USE sold Brunton
to Silva  Production  AB. The sale  eliminated  Brunton's  manufacturing  and/or
marketing of professional and recreational  outdoor products from the commercial
segment of USE's  business  as of January  31,  1996,  except to the extent that
there are net profits payments from Silva through 2000.

(B) FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS.

        The Registrant operates in three business segments:  (i) minerals,  (ii)
commercial operations, and (iii) construction operations. 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:


                                        3

<PAGE>



        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,  roads,
                                        ponds, site work, culverts,  erosion and
                                        similar projects.

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

                             Percentage of Net Revenues During the Year Ended
                             ------------------------------------------------
                               May 31,          May 31,            May 31,
                                1999             1998               1997
                              --------         --------           --------

Minerals                         2%                 9%                4%
Commercial Operations           27%                23%               56%
Construction Operations          0%                 0%               18%

        In fiscal  1999,  USE  received  $87,500  in  revenues  from the sale of
uranium,  compared to  $858,000  in revenues  from the sale of uranium in fiscal
1998. 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 and the molybdenum  royalty.  During fiscal 1997, there were
no revenues from mineral sales (except for molybdenum  royalty interest) in part
due to the arbitration proceedings involving SMP (see Item 3, "Legal Proceedings
- - Sheep Mountain Partners  Arbitration/Litigation").  Additional mineral revenue
was generated by USE's molybdenum interest. In Construction  Operations,  all of
FNG's revenues were derived from renting FNG construction  revenues were derived
from renting FNG construction  equipment for the development work at the Jackpot
Mine for fiscal 1998 and 1999.

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

                                    MINERALS

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 in  areas  which
produced  significant  amounts of  uranium in the 1970s and 1980s.  USE plans to
develop and operate these properties  (directly or through a subsidiary  company
or a joint venture) to produce uranium concentrates  ("U3O8") for sale to public
utilities  that  operate  nuclear  powered  electricity  generating  plants.  In
addition, other uranium-bearing properties in New Mexico and Wyoming are held by
Yellow Stone Fuels Corp. (a minority joint subsidiary of USE and Crested).


                                        4

<PAGE>



THE PROPERTY INTERESTS OF USE IN WYOMING ARE:

GREEN MOUNTAIN

        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" or
"Kennecott"), a subsidiary of Kennecott Energy and Coal Company of Gillette, WY.
Kennecott Energy and Coal Company is a subsidiary of Rio Tinto plc, formerly RTZ
plc of London.

        Exploration  and delineation of the principal  uranium  resources in the
proposed Jackpot Mine have been substantially  completed.  A final Environmental
Impact  Statement  ("EIS") for the proposed mine was completed,  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 Jackpot Mine supported by facilities
at the Big Eagle Mine are accessible by county and private roads.  The Big Eagle
Mine was first operated by Pathfinder Mines Corporation  ("PMC") starting in the
late 1970s and was acquired for the Jackpot Mine infrastructure.

SHEEP MOUNTAIN

        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 GMMV mining claims.
From December 21, 1988 to June 1, 1998, these assets were held by Sheep Mountain
Partners ("SMP"). On June 1, 1998, USECC received back from SMP all of the Sheep
Mountain  mineral  properties and equipment,  in partial  settlement of disputes
with Nukem,  Inc.  ("Nukem") and its subsidiary Cycle Resource  Investment Corp.
("CRIC").  The monetary  judgment against  Nukem/CRIC and the CIS uranium supply
contracts  in trust  remained in  dispute.  See "Legal  Proceedings."  The Sheep
Mountain  Mines  1 and 2  were  first  operated  by  Western  Nuclear,  Inc.,  a
subsidiary of Phelps Dodge Corporation, in the late 1970s.

YELLOW STONE FUELS CORP.

        Yellow Stone Fuels Corp.("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. are
herein collectively referred to as YSFC.

        YSFC has  11,851,500  shares of Common  Stock  issued  and  outstanding,
including  2,700,250  shares (22.8%) issued to USE and 1,568,750  shares (13.2%)
issued to Crested.

        In order to  concentrate  the efforts of USECC on  conventional  uranium
mining using the Shootaring Canyon and Sweetwater Mills, USECC decided to take a
minority  position in YSFC 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 the right of first refusal with respect to any uranium
ore bodies YSFC discovers which are amenable to conventional  mining and milling
and YSFC  will  have the  right of first  refusal  with  respect  to ore  bodies
discovered by USECC amenable to the ISL process. In the ISL process, groundwater
fortified with oxidizing  agents is pumped to the ore body,  causing the uranium
contained  in the ore to  dissolve.  The  resulting  solution  is  pumped to the
surface where it is further processed to uranium oxide which is shipped

                                        5

<PAGE>



to conversion facilities for eventual sale.  Generally,  the ISL process is more
cost  effective  and  environmentally  benign  compared to  conventional  mining
techniques.  In  addition,  less time may be  required to bring an ISL mine into
operation than to permit and build a conventional mine and mill.

        In Wyoming,  YSFC has staked and/or holds 243  unpatented  mining claims
and has entered into four State leases  covering a total of 8,700 acres  located
in the Powder River Basin and Red Desert uranium districts.

        In  New  Mexico,   YSFC  has  staked  and  holds  39  unpatented  mining
claims(approximately 780 acres) in the Grants uranium region of New Mexico.

        MATERIAL  CONTRACTS BETWEEN YSFC, USE AND CRESTED.  In fiscal 1997, USE,
USECC and the GMMV entered into several  agreements with YSFC. One contract is a
Milling Agreement through Plateau Resources;  the Shootaring Canyon mill will be
available to YSFC to transport  uranium  concentrate  slurry and loaded resin to
the mill and process it into uranium  oxide  ("yellowcake"),  for which  Plateau
will be paid its direct  costs  plus 10%.  Other  contracts  include a Drill Rig
Lease  Agreement for YSFC to access USE drilling rigs at the  prevailing  market
rates; an Outsourcing  and Lease Agreement for assistance from USECC  accounting
and  technical  personnel  for $2,500 per month and a sublease  for 1,000 square
feet of office space and USE of various  office  equipment for $1,500 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  processing
equipment at the Sweetwater Mill.

        In fiscal  1998,  YSFC  sold  1,219,000  shares  of  Common  Stock to 94
investors in a private placement,  at $2.00 per share; net proceeds to YSFC were
$2,041,060  after  payment of $316,940 in  commissions  to the  placement  agent
(AFFC, Denver,  Colorado) and $80,000 in legal and accounting expenses.  Most of
these investors were "accredited"  investors.  The securities were sold pursuant
to Rule 506 of Regulation D under the Securities Act of 1933, and are restricted
from  resale  under Rule 144.  In  connection  with the  private  placement,  in
September  1997,  USE entered into an Exchange  Rights  Agreement  with YSFC and
AFFC,  pursuant to which a registered  Exchange Offer was made and is ongoing as
of August 30, 1999.

        REGISTERED  EXCHANGE OFFER.  Pursuant to the September 17, 1997 Exchange
Rights  Agreement  between USE, YSFC and AFFC, USE has made an Exchange Offer to
each of the YSFC shareholders who invested in YSFC through AFFC in late 1997 and
early 1998. Each such YSFC  shareholder may exchange some or all the YSFC shares
owned for shares of USE Common Stock until the  expiration of the Exchange Offer
at 5:00 pm MDT on September 13, 1999. The Exchange Offer also was made by USE to
each holder of the YSFC Warrants, who exchanged some or all of the YSFC Warrants
for USE Warrants  (see below).  Shareholders  of YSFC who did not invest in YSFC
through AFFC are not eligible to participate in the Exchange Offer.

        The Exchange Rights  Agreement was intended to provide  liquidity to the
YSFC shareholders  (and the holders of the YSFC Warrants),  by allowing them the
opportunity  to  exchange  their  securities  in a private  company  (YSFC)  for
securities in a Nasdaq NMS public company (USE).  The Exchange Rights  Agreement
was  negotiated  at arms'  length  between  YSFC,  USE  (which had  founded  and
organized  YSFC), and AFFC (as YSFC's placement agent in the private offering of
YSFC restricted shares).  Under the Exchange Rights Agreement,  if YSFC were not
listed on Nasdaq NMS by the eighteenth month  anniversary of the Exchange Rights
Agreement,  USE  would  be  required  at that  time to make an offer to the YSFC
shareholders  to  exchange  free  trading  shares of USE Common  Stock for their
restricted shares of YSFC. An initial listing on Nasdaq

                                        6

<PAGE>



NMS would require YSFC to meet several conditions,  including having minimum net
tangible assets of $6,000,000 and at least 400  shareholders.  YSFC did not meet
these conditions to listing.  Therefore,  USE filed a registration  statement on
Form S-4  (declared  effective in March 1999),  and the Exchange  Offer is being
made to the YSFC  shareholders and holders of the YSFC Warrants  pursuant to the
Exchange Rights Agreement, and prospectus.

        The Exchange Ratio for shares is based upon (x) the original  investment
amount paid by the YSFC  shareholder  plus 10 percent  simple  annual  interest,
divided by (y) the average of the  closing  Nasdaq NMS bid prices for a share of
USE Common  Stock for the five  trading  days before USE  receives the Notice of
Election  to Exchange  from each YSFC  shareholder.  The  average  price for USE
Common Stock is referred to as the "USE share value." No  fractional  USE shares
will be issued;  any  fractional  shares will be rounded up to the next full USE
share.

        As of May 31,  1999  USE had  issued  677,167  shares  in  exchange  for
1,122,750 YSFC shares,  and USE Warrants to purchase 67,025 USE shares (at $3.64
per share) in exchange for all the YSFC Warrants.  YSFC has 11,851,500 shares of
Common Stock issued and outstanding as of August 26, 1999,  including  4,260,250
shares (36%) issued to USE and Crested.

THE  PROPERTY  INTERESTS  OF USE  IN  UTAH  THROUGH  PLATEAU  RESOURCES  LIMITED
("PLATEAU") ARE:

        Plateau Resources Limited is a wholly-owned  subsidiary of USE, however,
Crested owns an interest in Plateau. See "Plateau Shootaring Canyon Mill" below.

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

        Plateau  is the  lessee 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. In addition, low grade uranium ore was stockpiled at the Tony M
Mine and at the Shootaring Mill.

        Plateau also  acquired  the Velvet Mine and the nearby Woods  Complex in
the Lisbon Valley area in southeastern Utah. The Velvet Mine was fully developed
and permitted by its prior owner and is located  approximately 178 miles by road
from the Shootaring  Mill.  The Woods 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 Woods
Mine property is not permitted,  but USE does not expect difficulty in obtaining
a new permit because the surface  facilities would occupy the site that has been
disturbed from previous operations.


                                        7

<PAGE>



THE GREEN MOUNTAIN MINING VENTURE ("GMMV") PROJECT

        GMMV. In fiscal 1998, USE and USECC signed the Acquisition  Agreement to
acquire  Kennecott  Uranium  Company's  interest in the GMMV. The following is a
description  of the formation of GMMV and certain of its terms,  which have been
modified as a result of the Acquisition Agreement and related  transactions,  as
set forth under the "Amendment to GMMV" 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  (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 pursuant to Management Committee
budgets.  At the same time, USE and USECC ("USE  Parties") and Kennecott  formed
the GMMV and entered into a joint venture  agreement (the "GMMV Agreement") with
the USE Parties to develop,  mine and mill  uranium ore from the Green  Mountain
Claims,  and  market  uranium  oxide.  For  detailed  explanation  of  the  GMMV
agreement, please see U.S. Energy Corp's. 1998 Form 10-K at pages 8-11.

        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 the date of this Prospectus.  USECC
has continued work on a contract basis at Kennecott's request.

        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 converting the Sweetwater Mill U.S.  Nuclear
Regulatory  Commission ("NRC") license from standby to an operating license. USE
has completed the  construction of additional  mining support  facilities at the
Jackpot  Mine  including:  the  installation  of  natural  gas  lines  and phone
services;  construction of a new shop building  containing offices, a dry-change
room,  emergency  generators,   air  compressors  and  mechanical  repair  base;
upgrading  the ore haul road;  and  installation  of a conveyor  and stacker and
other incidental mine activities,  while maintaining all permits and licenses at
the Jackpot Mine and Sweetwater Mill. For underground mine development work, the
GMMV has  driven  twin  decline  tunnels  18 feet wide and 12 feet high on a -17
percent grade  approximately 2,000 feet each into Green Mountain with 1,000 feet
of cross cuts between the  declines.  All of these  development  costs in fiscal
1998 and 1999 were funded through approximately $14,000,000 advanced to the GMMV
in connection with  Kennecott's  $50,000,000 work commitment (for its 50 percent
interest).

JUNE 23, 1997 ACQUISITION AGREEMENT WITH KENNECOTT URANIUM COMPANY

        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.  This  Agreement  was not  closed by the
October  30,  1998  deadline  because  of  difficulties  in  trying to raise the
financing  in  light  of the  depressed  prices  in the  uranium  oxide  market.
Kennecott paid USE and USECC $4,000,000 as a purchase  option,  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 Mine for production and in
changing the status of the Sweetwater Mill from standby to operational. The work
was  performed  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. Under the Fourth Amendment to the GMMV Agreement,  Kennecott received
a credit  against its  original  $50,000,000  commitment  to fund the GMMV.  See
"Properties and Mine Plan" below.

                                        8

<PAGE>



        Because the Acquisition  Agreement was not closed, the Mineral Lease and
Mill Contract were  terminated,  and all  operations on the GMMV project are now
conducted  pursuant to the amended GMMV Agreement.  USE and USECC, and Kennecott
retain their respective 50% interests in the GMMV, and Kennecott's obligation to
repay the money  loaned  by KEC  remains  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
about  $14,500,000  advanced (out of the  $16,000,000  loan) has  benefitted all
parties.  If one of the parties does not pay its share,  its  percentage  in the
GMMV is reduced if the other party pays  instead.  If USE has the funding to pay
for all costs to continue  the  development  of the Jackpot Mine and the upgrade
work at the Sweetwater Mill, and USE makes the decision to continue the project,
then Kennecott's interest would be reduced.  Thus, it is possible that USE could
indirectly purchase Kennecott's interest through funding the project through the
GMMV.  USE does not presently  have the financial  resources to fund the GMMV by
itself.

        GMMV  Management  Committee  has  agreed  on a GMMV  budget  but the USE
Parties have elected not to participate  in financing the budgeted  expenditures
and its  percentage  ownership  of the GMMV may be reduced.  Therefore,  the USE
Parties' 50% interest in the GMMV is being diluted by a small amount.
However, the GMMV will not be affected otherwise.

        Due to continued depressed market price of uranium concentrates and lack
of funding, the GMMV mineral assets were impaired.

        USEC INC. In 1992,  Congress  enacted  the  "Energy  Policy Act of 1992"
creating the U.S. Enrichment Corporation ("USEC") to operate the U.S. Department
of Energy's ("DOE") uranium enrichment program. Congress later enacted the "USEC
Privatization  Act of 1996" to  privatize  USEC and  allowed the DOE to transfer
various  forms of  uranium to USEC.  The DOE has  transferred  approximately  75
million  pounds of uranium and uranium  equivalents  to USEC.  On July 22, 1998,
USEC changed its name to USEC Inc. and became a publicly traded company. Because
of the anticipated negative impact of USEC Inc.'s sales of new uranium inventory
in the market (see "Marketing - U.S.  Enrichment  Corporation" below) on uranium
oxide  prices,  on July 31,  1998,  GMMV  Management  Committee  made a business
decision to temporarily place the Jackpot Mine on standby, which resulted in the
lay off of  approximately  45 employees.  Resumption of development  work by the
GMMV will depend on resolution of the USEC Inc.  uranium  inventory  sales issue
(see "U.S.  Enrichment  Corporation" below and "Legal Proceedings") and improved
uranium  prices,  and USE's  ability to raise the funds to pay its share of GMMV
costs.

PROPERTIES AND MINE PLAN

        The GMMV owns the Big Eagle Properties on Green Mountain,  which contain
substantial  uranium  mineralization,  and are adjacent to the other GMMV mining
claims.  The Big Eagle Properties contain two open-pit mines, as well as related
roads, utilities,  buildings,  structures,  equipment and a stockpile of 500,000
tons of uranium material with a grade of approximately one pound of U3O8 per ton
of mineralized  material.  The assets include two buildings  (38,000 square feet
and 8,000 square feet) 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.

        The Round Park (Jackpot) mining claims contain deposits of uranium which
have been estimated to contain 52,000,000 pounds of U3O8; the grade averages 4.6
pounds  of U3O8 per ton of  mineralized  material.  The GMMV  plans to mine this
mineralized material from two decline tunnels (-17 percent slope) at the Jackpot
Mine, which will be continued  underground from the south side of Green Mountain
when operations

                                        9

<PAGE>



resume. The first of several mineralized horizons is about 2,300 feet vertically
down from the surface of Green Mountain.

        The  declines  will  ultimately  extend up to  12,300  feet in length to
access the  different  zones of the deposit;  one decline will be used for fresh
air ventilation and transportation of personnel,  and the other will convey ore,
rock and waste out of the mine with exhaust ventilation. 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. The Big Eagle Mine facilities
located  about three miles west of the Jackpot  Mine site will be  utilized.  As
many as 250 workers may be required during full mining  operations.  To the date
of this  Prospectus,  USE has run  approximately  2,000  feet of  tunnel in each
decline.

        SWEETWATER  MILL.  In fiscal  1993,  the 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 a
subsidiary  of  Union  Oil  Company  of  California  ("UNOCAL"),   primarily  in
consideration of Kennecott and the GMMV assuming environmental liabilities,  and
decommissioning and reclamation obligations.

        The  Sweetwater  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 Energy and Coal Company
(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 required by the NRC. None of the
GMMV future  reclamation  and closure  costs are  reflected in the  Consolidated
Financial  Statements  (see  "Notes  F  and  K  to  USE  Consolidated  Financial
Statements").

        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  of
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  January 1, 2001,  (which
liabilities are not due solely to the operations of GMMV), then UNOCAL will loan
the GMMV the first $8,000,000  (escalated  according to the Consumer Price Index
to current dollars,  from 1993) 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. The GMMV intends to 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

                                       10

<PAGE>



Fourth  Amendment to the GMMV  Agreement  (see  "Amendment to GMMV"  above).  In
addition,  if and to the extent such  liabilities  resulted  from  UNOCAL's mill
operations,  and payment of the  liabilities are required before January 1, 2001
and before mill production  resumes,  then up to $8,000,000  (escalated) of that
amount would be advanced in a loan from UNOCAL  payable out of  production  from
the Mill, before Kennecott would be required to pay on its guarantee.  Kennecott
has  made  application  to  the  Wyoming  DEQ  for a  third  five  year  interim
stabilization plan on the Sweetwater Pit where uranium mineralized  material was
mined  and  processed  through  the  Mill  with the  Wyoming  DEQ.  The  Wyoming
Environmental Quality Council is currently reviewing the application. A decision
is expected in September 1999.

        PERMITTING AND ACTIVITIES. The WDEQ issued a 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.

        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.

        Kennecott initiated  discussions and made filings with the NRC regarding
amendments  to the  Source  Material  License to resume  ore  processing  at the
Sweetwater Mill. On August 25, 1999, the Company was advised that the NRC issued
the Operating License for the Mill.

        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 are accounted for by the equity method.  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.

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") for a nominal  cash
consideration.  The Shootaring  Mill holds a source  materials  license from the
NRC. In the  purchase of the stock from CPC,  USE agreed to various  obligations
more fully set out in USE's 1998 Form 10-K at pages 15 and 16.

        Subsequent to closing the purchase  agreement  with CPC, 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
southeastern  Utah and occupies 19 acres of a 265 acre plant site.  The mill was
designed to process 750 tpd,  but only  operated on a trial basis for two months
in mid-summer of 1982. In 1984,  Plateau placed the mill on standby  because CPC
had canceled the construction of an additional nuclear energy plant.

        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

                                       11

<PAGE>



maintenance and required  safety and  environmental  inspection  activities were
performed  and the  source  materials  license  with  the  NRC  was for  standby
operations  only.  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  $2,390,900 of government  securities  available for further  bonding
needs.

        In fiscal 1998 and 1999, in anticipation of resuming milling operations,
Plateau has significantly performed a reactivation and rehabilitation program at
the Mill.  Plateau obtained  approval of a water control permit for the tailings
cell from the Utah Water  Control  Division  and is awaiting the NRC's review of
the operating  license  conditions so Plateau can continue with  construction of
tailing facilities.

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  motel,
restaurant,  lounge,  convenience  store  and  single  family,  mobile  home and
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 on a sliding scale basis.  USE and Crested are developing the
Townsite and are selling home and mobile home sites.

SHEEP MOUNTAIN PARTNERS ("SMP")

        PARTNERSHIP.  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.  SMP mined and sold  uranium ore from one 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. In December 1988, 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 and formed Sheep  Mountain
Partners ("SMP"), in which USECC received an undivided 50 percent interest.  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.  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.  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. (see "Legal Proceedings - Sheep Mountain
Partners Arbitration/Litigation").

        PROPERTIES.  Until June 1, 1998,  SMP owned 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. In  connection  with a partial
settlement of  litigation/arbitration  between  USE/Crested and Nukem/CRIC,  SMP
conveyed these mineral  properties and equipment to USECC.  Production  from the
properties is subject to  sliding-scale  royalties  payable to Western  Nuclear,
Inc., with rates ranging from one to four percent on

                                       12

<PAGE>



recovered uranium concentrates. As of October 30, 1998, SMP and/or USE and USECC
owned 98  unpatented  lode mining  claims and a 644 acre Wyoming  State  Mineral
Lease in the Crooks Gap area.

        The ion  exchange  plant on the  properties  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.

        PROPERTY MAINTENANCE.  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.

        PERMITS.  Permits to operate existing mines on the Crooks Gap 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, a NPDES
water discharge  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.

        URANIUM SPOT MARKET.  Uranium spot prices  averaged  $10.41/lb.  U3O8 on
June 30,  1999,  a decrease of 4% from  $10.80 at the end of the first  calendar
quarter.  Although  spot demand from  utilities  and producers was stronger than
last year, sellers were concluding sales by offering lower prices as the quarter
came to a close. During the quarter,  total spot market volume was approximately
5 million  pounds U3O8 bringing the  year-to-date  total to more than 13 million
pounds,  a significant  improvement  over the 4 million pounds sold in the first
half of 1998. Currently,  the restricted spot price for U3O8 was reported in the
$10.10 to $10.60/lb.
range.

        URANIUM  LONG-TERM   MARKET.   The  long-term  market  continued  to  be
relatively quiet in the second calendar quarter with the long-term uranium price
indicator declining marginally to $10.65/lb.  U3O8 from $11.75 at the end of the
previous  quarter.  Demand in the long-term  market is expected to increase over
the remainder of the year as utilities move to cover future needs and volume for
the year is expected  to exceed the 1998  estimated  level of 50 million  pounds
U3O8.

        For a detailed analysis of past uranium market developments,  please see
U.S. Energy Corp.'s 1998 Form 10-K pages 20 - 26.

GOLD

SUTTER GOLD MINE (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.  The  entire  Lincoln  Project  is now owned by Sutter  Gold  Mining
Company, a Wyoming corporation ("SGMC"),  which is a 59% subsidiary of USE as of
November  30,  1998.  The Lincoln  Project has been renamed the Sutter Gold Mine
("SGM").

        As  discussed  below,  SGMC has a plan to put the SGM  into  production.
However, implementation of this plan will require substantial capital financing.
Recent  record  low  prices for gold have made  financing  difficult.  These low
prices and the lack of capital have resulted in a substantial  write down of the
SGMC

                                       13

<PAGE>



assets.  See  "Managements  Discussion  and Analysis of Financial  Condition and
Results of Operations" for fiscal 1999.

        In fiscal 1997,  SGMC  completed  private  financings  totaling a net of
US$7,115,400  ($1,272,000  through a private  placement  conducted in the United
States by RAF Financial Corp., now American Fronteer  Financial Corp. or "AFFC",
and $5,843,400 through a private placement conducted in Toronto, Ontario, Canada
by C.M.  Oliver & Company  Limited).  The net proceeds of $6,511,200  from these
financings  (after  deduction of commissions and offering costs) were applied to
pre-production  mine development,  mill design,  permitting and property holding
and acquisition cost.  Additional  financing of up to $15,000,000 will be sought
to fund the development and construction of the mine/mill.

        SGMC  does not have any  class  of its  securities  registered  with the
Commission,  and none of its  securities  are  traded  in the  United  States or
Canada.

        Due to the depressed gold price and lack of available funding,  SGMC has
deferred the start of  construction of the 1,000  ton-per-day  gold mill complex
and development of the  underground  mine, but is exploring plans to develop the
mine into a  visitor's  center to  generate  positive  cash flow  while the gold
prices remain depressed.

        During fiscal 1998,  SGMC amended its 1993  Conditional  USE Permit (see
"Permits and Future  Plans"),  finalized  the process flow of the mill,  entered
into the final design engineering contract with the engineering firm of Lockwood
Greene of Dallas, Texas and built the entrance road to the mine. In fiscal 1999,
preparation  of the mill and office site  started and the  engineering  firm has
finished  construction  drawings  for the  mill.  Once a  decision  to  commence
production is made,  from that date, it is estimated it will take  approximately
18 months to complete  the mill complex  construction  and pour the first bar of
gold.

        After completion of the two private financings,  and taking into account
a restructuring of the ownership of USE and Crested in SGMC, USE and Crested own
a $10,000,000  Contingent Stock Purchase Warrant (the "USECC Warrant") which was
issued to USE and Crested in connection with the  restructuring  of SGMC for the
Canadian private placement. 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 a minimum vein  thickness  of 4 feet),  USE and Crested will be
entitled to cash or additional  shares of Common Stock from SGMC (without paying
additional  consideration)  at SGMC's election.  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 exercisable semi-annually. SGMC may prevent the exercise of the
USECC Warrant by paying 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).

        APRIL 1998 TRANSACTION FOR CASH AND SGMC SPECIAL  WARRANTS.  As of April
7, 1998,  USE entered into four separate  Stock  Purchase  Agreements  with four
Canadian investment funds, for the issuance of 658,895 shares of Common Stock of
USE, in consideration of the funds' payment to USE of $1,190,000 in cash and the
delivery to USE of 888,900  Special  Warrants of SGMC. The funds had paid SGMC a
total of Cdn$4,888,950 in May 1997, pursuant to a private offering in Canada, to
purchase the Special  Warrants  from SGMC.  In fiscal 1999,  the Company  issued
89,059 shares of its common stock in exchange for 207,500 Special  Warrants from
SGMC shareholders  increasing the Company's ownership of SGMC by 4%. For further
information  on  the  transaction,  please  see  Footnote  F  to  the  Financial
Statements.


                                       14

<PAGE>



        USECC  MANAGEMENT  AGREEMENT  WITH SGMC.  Effective  June 1, 1996,  SGMC
entered into a Management  Agreement  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 the parties  will  negotiate  at the end of two
years starting when the mining phase begins).  The Management Agreement replaces
a prior agreement by which USECC provided administrative services to SGMC.

        PROPERTIES.  SGMC  (through  its  subsidiary  USECC Gold  L.L.C.)  holds
approximately  14 acres of surface  and  mineral  rights  (owned),  240 acres of
surface  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 acreage
of mineral  rights owned will be decreased to about 280-300  acres in 1999.  The
properties are located in the western  Sierra Nevada  Mountains at from 1,000 to
1,500  feet  in  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 of Sutter Creek.

        Surface and mineral rights  holding costs will  aggregate  approximately
$225,000 from June 1, 1999 through May 31, 2000.  Property taxes for fiscal 2000
are estimated to be $30,000.

        The leases are for varying  terms,  and  require  rental  fees,  advance
production royalties,  real property taxes and insurance.  The lease that was to
expire in February 1998 has been extended  through its force majeure  clause due
to the low price of gold. Leases expiring before 2010 will generally be extended
automatically,  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).

        A separate holder of four of the properties that were assembled into the
SGM holds a 5 percent net profits  interest on production from such  properties,
which was granted by a prior owner of the project. An additional 0.5 percent net
smelter return royalty is held by a consultant to a lessee prior to that owner's
acquisition of the properties,  which 0.5 percent  interest covers the same four
properties.

        PERMITS AND FUTURE  PLANS.  In August 1993,  the Amador  County Board of
Supervisors  issued a Conditional USE Permit ("CUP")  allowing mining of the SGM
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. In August and September 1998, the Amador County Board of Supervisors
certified  the  Final  Subsequent  Environmental  Impact  Report  ("FSEIR")  and
approved all of the  amendments  requested by SGMC.  Amendments  to the CUP will
remove  two  tailings  dams,  eliminate  the need to use  cyanide  on-site,  and
eliminate  mine  related  traffic on two county  roads.  The  certification  and
decision has been challenged in a lawsuit filed by a local citizens'  group, see
"Legal Proceedings. "Since SGMC already has a valid CUP, SGMC believes it may be
able  to  move   forward   on   certain   parts  of  the   development   of  the
mine/mill/visitor  center. In any event, SGMC does not expect the appeal process
to materially impact the current development plan or schedule.

        VISITOR'S  CENTER.  SGMC is evaluating the possibility of developing the
tourist  potential of Sutter Gold Mine,  while it waits for the price of gold to
rebound.  Demographics indicate, that within 150 mile radius of SGM's operation,
there is a total  market  population  of 19.4  million  people  with 9.0 million
tourists  visiting the area each year.  The Sutter Gold  Mine/Museum  attraction
would be located along scenic Highway 49

                                       15

<PAGE>



(known as the Gold Road)  between the historic gold mining towns of Sutter Creek
and  Amador  City,  Amador  County,  California.  The Amador  County  Chamber of
Commerce  estimates  that 2.5 million  people drive by SGM's entrance each year.
SGMC's initial studies  indicates that the number of tourists could  approximate
2,000 per day.  Facilities would include a Visitor's Center with a gift shop and
museum, a self-guided tour of modern mining activities,  visitor  gallery/museum
attached to the mill building (when built),  hiking  trails,  picnic areas and a
special gold panning area.  Revenues  would come from  admission  tickets,  gold
value-added products and other appropriate  merchandise.  The early 19th century
architecture, combined with expansion of underground tourist displays, rides and
exhibits  should allow SGMC to continually  upgrade and generate new and renewed
interest in the visitor attractions.

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 of USE and
Crested.

        Advance royalties are paid in equal quarterly installments,  until: (in)
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 USE and Crested. 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
(one-half  to each)  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.
USE recognized $150,600,  $211,000 and $207,300 of revenues in fiscal 1999, 1998
and 1997, respectively, related to this royalty interest.

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. In a recent public announcement,  ASARCO proposes to acquire
Cyprus Amax through a merger  forming  ASARCO  Cyprus  Inc.,  which would be the
largest  publicly  traded copper  company.  More  recently,  Phelps Dodge made a
buyout offer of Cyprus Amax

                                       16

<PAGE>



and Asarco.  This would further  concentrate  these companies' copper production
capabilities and add molybdenum reserves to the surviving  companies.  It is too
early to evaluate the affect of the merger and  acquisition  may have on USECC's
molybdenum interest at Mt. Emmons, Co.

PARADOR MINING (NEVADA)

        USE and Crested are  sublessees  and assignees  from Parador Mining Co.,
Inc. ("Parador"),  of 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  presently are in litigation  concerning  this
property. See "Legal Proceedings - BGBI Litigation" below.

OIL AND GAS.

        FORT PECK LUSTRE FIELD (MONTANA).  USECC conducts a small oil production
operations  at the  Lustre  Oil  Field on the Ft.  Peck  Indian  Reservation  in
north-eastern Montana. Until December 1998, four wells were producing,  but were
shut in pending an increase in oil prices. Recently, two of the wells were again
placed into  production.  USE and Crested  received a fee based on oil produced.
The wells were shut in pending a price increase.  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.

COMMERCIAL OPERATIONS

        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 and other  subsidiaries  in the 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.

        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 Crooks Gap uranium properties.

        USE and Crested (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.

                                       17

<PAGE>



  WEA owns and operates an aircraft fixed base operation with fuel sales, flight
instruction services and aircraft maintenance in Riverton, Wyoming.

        USE and  Crested  also own 18  semi-developed  lots on 26.8 acres and 63
acres of  undeveloped  land  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 Riverton,  Wyoming,  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.

        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.

        Although  initial payments on the option  agreements were received,  the
developer  is in  default  on the  balance.  In July  1998,  USE filed a lawsuit
seeking  recovery of the balance owing on promissory  notes and  contracts.  See
"Item 3 - Legal Proceedings."

        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.

CONSTRUCTION

        FOUR  NINES  GOLD,  INC.  For  fiscal  1999,  FNG had no  contracts  for
construction  work, but has rented its equipment to USECC for use by the GMMV at
the Jackpot Mine and Plateau Resources at Ticaboo, Utah..
Rental revenues totaled $197,600 for fiscal 1999 at a profit of $14,100.

        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 the Company.

                            RESEARCH AND DEVELOPMENT

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


                                       18

<PAGE>



                                  ENVIRONMENTAL

        GENERAL.  USE'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 USE. Similar
laws and regulations in California affect SGMC,  operations and in Utah laws and
regulations effect Plateau's operations.

        USE's management believes USE 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  and which is approved for
unrestricted 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.  USE 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 the  date  of this  Report,  USE had  approximately  82  full-time
employees  (including  mine and mill  employees in Wyoming and Utah) compared to
175 before the Jackpot Mine on Green  Mountain was put on standby.  Crested uses
approximately  50 percent of the time of USE employees,  and reimburses USE on a
cost reimbursement basis.

                              MINING CLAIM HOLDINGS

        TITLE TO PROPERTIES.  Nearly all the uranium mining  properties  held by
GMMV, USE 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 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 pay certain rental fees annually 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

                                       19

<PAGE>



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 "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 USE' 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 USE'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

        In 1991,  disputes arose between  USE/Crested,  and Nukem,  Inc. and its
subsidiary Cycle Resource  Investment Corp.  ("CRIC"),  concerning the formation
and operation of the Sheep Mountain Partners  partnership for uranium mining and
marketing,  and activities of the parties outside SMP.  Arbitration  proceedings
were  initiated  by CRIC in June 1991 and in July  1991,  USECC  filed a lawsuit
against  Nukem,  CRIC  and  others  in the  U.S.  District  Court  (District  of
Colorado).  Later,  USECC filed  another  suit for the standby  costs at the SMP
mines against SMP in the Colorado State Court. The Federal Court stayed both the
arbitration  proceedings  and the State Court case. In February 1994, all of the
parties agreed to exclusive and binding  arbitration of the disputes  before the
American  Arbitration  Association  ("AAA"),  for which the legal claims made by
both sides included fraud and misrepresentation,  breach of contract,  breach of
duties owed to the SMP partnership, and other claims.

        Following 73 hearing days and various  submissions  by the parties,  the
AAA panel (the  "Panel")  entered an Order and Award (the "Order") in April 1996
and clarifying the Order on July 3, 1996,  finding generally in favor of USE and
Crested on certain of their claims  (including the claims for  reimbursement for
standby  maintenance  expenses  and  profits  denied SMP in  Nukem's  trading of
uranium),  and in favor of  Nukem/CRIC  and  against  USE and Crested on certain
other claims.  For more details of the  litigation,  see Item 3 of the 1998 Form
10-K for USE and Footnote K to the Financial Statements.

        A three judge panel of the 10th CCA issued an Order and  Judgment in the
Nukem/CRIC  arbitration/litigation matter on October 22, 1998, which unanimously
affirmed  the  Federal   District   Court  Second   Amended   Judgment   without
modification.  The  ruling  of the 10th CCA  affirmed  (i) the  imposition  of 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;  and
(ii) the damage award against Nukem/CRIC.  As a result of the ruling of the 10th
CCA, USE and Crested received an additional  $6,077,264  (including interest and
court  costs)  from Nukem in  February  1999 for a total net  monetary  award of
$15,468,625 in the  arbitration/litigation,  and equitable relief in the form of
USE's and Crested's interest in SMP, which holds the constructive trust over the
CIS  contracts.  Nukem/CRIC  filed  motions for entry of final  satisfaction  of
Judgment.  The U.S. District Court denied both motions, the last one on July 16,
1999 and on August 16,

                                       20

<PAGE>



1999,  Nukem  filed a  Notice  of  Appeal  to the 10th  CCA.  USECC  intends  to
vigorously  oppose the  appeal and seek  Judicial  intervention  to enforce  the
Constructive Trust.

TICABOO TOWNSITE LITIGATION

        In fiscal 1998, a prior contract operator of the Ticaboo  restaurant and
lounge,  and two employees  supervising the motel and convenience  store in Utah
(owned by Canyon Homesteads, Inc.) and their corporation Dejavue, Inc. sued USE,
Crested and others in Utah State Court 3rd Judicial District.  See footnote K to
the Financial  Statements in the Annual  Report.  After a five day trial, a jury
denied the claims of two of three  plaintiffs  but awarded  the third  plaintiff
$156,000 in damages against USE and awarded the plaintiff Dejavue,  Inc. $91,668
in  attorney   fees.   USE  filed  motions   including  a  motion  for  judgment
notwithstanding  the  verdict,  but the motions  were  denied by the Court.  USE
posted a  supersedeas  bond for $275,000 to appeal the  judgment and  plaintiffs
also appealed the judgment to the Utah Court of Appeals. Plaintiffs and USE have
both  filed  their  briefs on appeal and are  awaiting a decision  from the Utah
Court of Appeals whether to have oral arguments.

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  extra-lateral 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.

        A partial or bifurcated trial to the Court of the  extra-lateral  rights
issues was held on December 11 and 12, 1995,  to determine  whether the Bullfrog
orebody is a vein apexing on Parador's Claims.  The Court 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 partial trial did not address the issues of
breach of contract by the defendants and BGBI for specific  performance and they
were tried before the Court commencing on January 26, 1998. After the trial, the
Court found against the parties on their  respective  claims.  BGBI and Parador,
and  USE/Crested  all appealed the decision to the Nevada  Supreme  Court.  BGBI
filed its brief on appeal and  Parador  and USECC have until  August 31, 1999 to
file their answer and opening brief.

DEPARTMENT OF ENERGY LITIGATION

        On July 20, 1998,  eight uranium mining companies with operations in the
United  States  (including  USE,  Crested,  YSFC) and the Uranium  Producers  of
America (a trade  organization)  filed a  complaint  against  the United  States
Department  of Energy  (the  "DOE")  in a  lawsuit  (file no. 98 CV 1775) in the
United States District Court, Cheyenne, Wyoming. The complaint seeks declaratory
judgment and injunctive  relief. The plaintiffs allege that the DOE violated the
USEC  Privatization  Act of 1996, when the DOE transferred 45 metric tons of low
enriched  uranium  and 3,800  metric  tons of natural  uranium to United  States
Enrichment Corp. ("USEC").

        The  plaintiffs  have  asked  the  Court to  declare  that  (in) the DOE
violated its statutory  authority by  transferring  uranium to USEC in excess of
statutory  limits on volume;  (ii) the excess amounts were not "sold" by the DOE
to USEC for fair value, as required by the Act, and mandated findings by the DOE
concerning  possible  adverse  impacts were not supported in fact; and (iii) the
DOE be enjoined from future transfers in

                                       21

<PAGE>



violation of the Act. The DOE filed a motion to dismiss the  complaint  claiming
that the U.S.  Congress  withdrew its consent to be sued in connection  with the
USEC Inc.  privatization  and that USEC Inc. must be joined as an  indispensable
party.  The State of Wyoming  moved to join in the  litigation  on behalf of the
plaintiffs. A hearing was held on the motions on January 8, 1999 before the U.S.
District Court in Cheyenne, Wyoming. The Court took the motions under advisement
and as of August 18, 1999, had not entered a decision.

CONTOUR DEVELOPMENT LITIGATION

        On July 28,  1998,  USE filed a lawsuit  in the United  States  District
Court, Denver, Colorado against Contour Development Company, L.L.C. and entities
and persons  associated  with Contour  Development  Company,  L.L.C.  (together,
"Contour") and the original developer Pangolin Corporation, seeking compensatory
and  consequential  damages of more than $1.3  million from the  defendants  for
dealings in real estate owned by USE and Crested in Gunnison, Colorado.

        Specifically,  USE  (which  is the  assignee  of  Crested's  rights  and
interests in certain of the promissory notes,  contracts and agreements) alleges
that Contour has breached contracts for the sale of USE's and Crested's Gunnison
properties,  and is in default on the promissory  notes delivered to pay for the
Gunnison  properties.  USE has further alleged that Contour fraudulently induced
USE and  Crested  to  enter  into  restructuring  agreements  for  the  original
transactions between the parties in such properties;  and further,  that Contour
has breached the duties of good faith, honesty, full disclosure and fair dealing
which were owed to USE and Crested by Contour in the course of the transactions.
USE has made  additional  claims  against  Contour  for  unjust  enrichment  and
conversion of the real estate assets and added additional parties as defendants.
See  "Business  -  Commercial  Operations  - Real  Estate  and Other  Commercial
Operations - Colorado Properties" above.

        Three of the  defendants  also filed motions to dismiss  seeking  relief
from USE's  notice of lis  pendens.  That  motion has not been  decided  pending
settlement  discussions that were terminated by USE on July 15, 1999. Litigation
is  expected  to resume  against  all  defendants  other  than  Gunnison  Center
Properties,  L.L.C. which voluntarily petitioned for protection under Chapter 11
of the Bankruptcy  Code.  The remaining  defendants own other property which USE
believes has sufficient value to satisfy any judgment that USE may obtain.

SGMC LITIGATION

        In 1993,  Amador County issued a conditional use permit ("CUP") to allow
SGMC  to  develop  the SGM  near  the  town  of  Sutter  Creek,  Amador  County,
California.  A number of  conditions  were  attached to the  original  CUP which
accommodated  local citizen and government  agency  concerns about noise,  waste
disposal, traffic and other aspects of the proposed mining operation.

        In 1997 and 1998,  SGMC proposed  amendments to the CUP for a new design
of the SGM which  would  lower its  environmental  impact by  reducing  traffic,
potentially  eliminating  the use of cyanide  on-site,  and  removing  two large
tailings  dams which would have been built to hold mine and mill waste.  The new
design  also would  significantly  reduce  capital and  operating  costs for the
mine/mill  complex,  but cover more land for waste disposal and other  purposes.
The certification  and approval by the Amador County Planning  Commission of the
Final  Subsequent  Environmental  Impact Report  ("FSEIR") and CUP amendments on
July 14, 1998 was appealed (by another local citizens project  opposition group)
to the Amador County Board of  Supervisors.  In August and September  1998,  the
Board of Supervisors certified the FSEIR and approved the amendments to the CUP.


                                       22

<PAGE>



        On  September  28,  1998 a lawsuit was filed in Amador  County  Superior
Court,  California (Case No. 98 CV 3298) by Concerned  Citizens of Amador County
as  plaintiffs,  against  the County of Amador and the  Amador  County  Board of
Supervisors,  and  against  SGMC  as a  real  party  in  interest.  The  lawsuit
challenges  the  actions  of  Amador  County  and its  Board of  Supervisors  in
certifying  the FSEIR and  approving the amended CUP. A hearing was held on June
7, 1999 and the Court took the matter under  advisement.  Under  California Law,
the Court has 90 days from the hearing date to enter its decision.

        DENNIS SELLEY ET AL VS U.S.  ENERGY  CORP.,  CRESTED CORP. ET AL. On May
14, 1999, Dennis Selley personally and as personal  representative of the Estate
of Hannah Selley and his wife Mary B. Selley,  filed a Civil Action No. 30869 in
the Ninth Judicial District Court of Fremont County, Wyoming against U.S. Energy
Corp. and Crested Corp.,  Plateau Resources Limited and USECC the joint venture,
alleging  that  the  defendants  were  negligent  as a  landlord  in  renting  a
doublewide  trailer  converted to a bunkhouse near Ticaboo,  Utah to plaintiffs'
daughter Hannah Selley and seek various unspecified  damages.  Hannah Selley was
employed by U.S. Energy Corp. ("USE") at the Ticaboo Lodge in June 1998. Because
no housing was available for employees,  she and five other USE employees rented
rooms in the bunk house provided by USE, located about 1/2 mile from the Ticaboo
Lodge.  In the late  evening  of June 5, 1998 and early  the next  morning,  the
occupants built a bonfire near the bunkhouse and had guests over for a party. At
about 4:00 a.m. the morning of June 6, 1998,  a fire  started in the  bunkhouse.
All occupants were awakened and left the living  quarters during the fire except
Ms.  Selley  who  perished  in the  fire.  Plaintiffs  allege  inter  alia  that
defendants  were  negligent  in  providing   faulty  living  quarters  and  that
defendants  submitted a false  filing with the Utah Workers  Compensation  Fund.
Defendants  deny  negligence in providing the living facility and assert various
defenses including  plaintiffs'  complaint is barred by the Workers Compensation
statutory immunity as well as the defense of an intervening clause. Discovery is
underway.

        DECLARATORY  JUDGMENT ACTION. The Workers  Compensation Fund of Utah has
filed a complaint for declaratory  relief on or about July 26, 1999 against U.S.
Energy Corp., Crested Corp.,  Plateau Resources Limited,  Dennis and Mary Selley
and others in Civil Action No. 99090 7500 before the Utah Third  Judicial  Court
of Salt Lake County, Utah. The suit is to determine its obligation to defend and
indemnify U.S.  Energy Corp. and its affiliates in the above Hannah Selley case.
U.S.  Energy Corp.,  Crested Corp. and affiliates  have not yet responded to the
complaint in the case.

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

        Not applicable.

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 48, has been the 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, their
Treasurer since December 14, 1990, and Vice President  Finance since April 1998.
He serves at the will of each board 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 70, 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.

                                       23

<PAGE>



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 74,  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 1999 and 1998.

                                                   High            Low
                                                   ----            ---
        Fiscal year to end May 31, 1999
        -------------------------------
           First quarter ended 8/31/98            $7.25          $1.63
           Second quarter ended 11/30/98           4.06            .81
           Third quarter ended 2/28/99             3.63           1.56
           Fourth quarter ended 5/31/99            6.75           3.25

        Fiscal year ended May 31, 1998
        ------------------------------
           First quarter ended 8/31/97           $11.63          $7.13
           Second quarter ended 11/30/97          11.75           7.45
           Third quarter ended 2/28/98            10.13           6.75
           Fourth quarter ended 5/31/98            8.63           5.75


(b)     Holders

(1) At August 18, 1999, the closing bid price was $3.75 per share and there were
approximately 734 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, 1999,  USE issued (in) an aggregate of 100,000
shares of Common Stock to employees as compensation for services;  25,000 shares
to an outside  consultant;  6,136 shares to outside directors;  89,059 shares of
Common Stock to private investors for cash and the exchange of securities

                                       24

<PAGE>



of Sutter Gold Mining Company;  and 677,167 shares in an exchange of YSFC common
stock. No underwriter was involved in any of these transactions.

ITEM 6.        SELECTED FINANCIAL DATA.

        The following tables show certain selected historical financial data for
USE for the five  years  ended May 31,  1999.  The  selected  financial  data is
derived from and should be read with the Financial  Statements  for USE included
in this Report.
<TABLE>
<CAPTION>

                                                          May 31,
                           ------------------------------------------------------------------
                              1999           1998          1997          1996          1995
                              ----           ----          ----          ----          ----

<S>                        <C>           <C>           <C>           <C>           <C>
Current assets             $12,718,900   $14,301,000   $ 4,400,900   $ 2,912,400   $ 3,390,100
Current liabilities          5,355,600     6,062,100     1,393,900     2,031,200     3,368,200
Working capital              7,363,300     8,238,900     3,007,000       881,200        21,900
Total assets                33,391,000    45,019,100    30,387,100    34,793,300    33,384,500
Long-term obligations(1)    14,526,900    14,468,600    14,377,200    15,020,700    15,769,600
Shareholders' equity        10,180,300    17,453,500    12,723,600    14,617,000    12,168,400

<FN>

(1)Includes  $8,860,900,  $8,778,800,  $8,751,800  $3,978,800  and $3,951,800 of
accrued reclamation costs on mining properties at May 31, 1999, 1998, 1997, 1996
and  1995,  respectively.   See  Note  K  of  Notes  to  Consolidated  Financial
Statements.
</FN>
</TABLE>




                                       25

<PAGE>



<TABLE>
<CAPTION>
                                                             For Years Ended May 31,
                                  ----------------------------------------------------------------------------
                                     1999            1998             1997            1996            1995
                                     ----            ----             ----            ----            ----

<S>                               <C>             <C>              <C>             <C>             <C>
Revenues                          $ 10,853,600    $ 11,558,500     $ 5,790,200     $ 9,632,200     $ 4,600,600
Income (loss) before
   equity in income
   (loss) of affiliates,
   provision for
   income taxes and
   extraordinary item              (16,057,800)        365,000      (3,706,000)     (2,524,100)     (2,577,700)

Equity in loss of
   affiliates                          (59,100)       (575,700)       (690,800)       (418,500)       (442,300)

Net income (loss)                  (11,648,500)       (983,200)     (3,724,500)        270,700      (2,070,600)

Income loss per share before
   extraordinary item              $     (1.63)   $       (.15)    $      (.58)    $      (.39)    $     (.48)
Extraordinary item                     --               --               --             --              --
                                   -----------    ------------     -----------     -----------     -----------
Income loss per share
   before cumulative effect
   of accounting change                  (1.63)           (.15)           (.58)           (.39)          (.48)
Income from discontinued
   operations                          --               --               --                .05            .06
Gain on disposal of
   subsidiary operations in
   discontinued segment                --               --               --                .38          --
Cumulative effect at
   June 1, 1993 of income
   tax accounting change               --               --               --             --              --
                                   -----------    ------------     -----------     -----------     -----------
Net income (loss)
   per share, basic
   and diluted                     $     (1.63)   $       (.15)    $      (.58)    $       .04     $      (.42)
                                   ===========    ============     ===========     ===========     ===========

Cash dividends per share           $       -0-    $       -0-      $       -0-     $       -0-     $       -0-
                                   ===========    ============     ===========     ===========     ===========
</TABLE>


                                       26

<PAGE>



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

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

        Some of the  statements  in this  Management's  Discussion  and Analysis
constitute  "forward-looking  statements"  within  the  meaning  of the  Private
Securities  Litigation  Reform Act of 1995.  Such  forward-  looking  statements
involve known and unknown risks,  uncertainties and other factors that may cause
the actual results,  performance or achievements of the Company to be materially
different  from any future  results,  performance or  achievements  expressed or
implied by the forward-looking statements.

LIQUIDITY AND CAPITAL RESOURCES AT MAY 31, 1999

        During fiscal 1999, cash and cash equivalents increased by $4,522,500 to
a balance of  $10,173,000  at May 31, 1999.  Cash  increases came primarily as a
result of the  receipt of cash from the  settlement  of various  Sheep  Mountain
Partners ("SMP")  arbitration/litigation  issues, the collection of accounts and
notes  receivable,  the sale of certain assets and the  consolidation  of Yellow
Stone Fuels Corp.  ("YSFC").  Cash was provided  from  operations  and financing
activities of $4,287,000 and $1,153,300 respectively.  Cash of $917,800 was used
in investing activities.

        The  Company  received  two  payments as partial  settlement  of various
disputes  existing between the partners of SMP. The first payment of $5,026,400,
which was recorded as an account receivable at May 31, 1998, represented matters
which the partners of SMP agreed to settle based on the April 18, 1996 Order and
Award which was  rendered by the  Arbitration  Panel and  confirmed  by the U.S.
District  Court of  Colorado.  The  Company  received an  additional  payment of
$6,077,300  after a decision was reached by the 10th  Circuit  Court of Appeals,
which  affirmed  the  Second  Amended  Judgment  of the U.S.  District  Court of
Colorado, without modification.

        During the twelve months ended May 31, 1999,  accounts  receivable  from
affiliates  decreased by $815,000.  This reduction came primarily as a result of
Green Mountain Mining Venture  ("GMMV")  reducing the amount it owed the Company
for  operations  at the GMMV  uranium  properties  by  $554,000  and  payment of
accounts  receivable from YSFC of $137,500.  The Company also received its final
payment of  $333,333,  plus  interest  of $23,300,  on a three year  installment
promissory  note of $1,000,000 as a result of the sale of The Brunton Company in
fiscal 1996 to a third  party.  YSFC was  consolidated  beginning  in the fourth
quarter of fiscal 1999. As a result of the consolidation of YSFC, cash increased
by $1,423,200.

        Cash was used to  reduce  accounts  payable  and  accrued  expenses  by,
$1,318,800;  reduce debt by $395,200;  purchase and renovate assets, $1,057,900;
purchase treasury stock, $123,800 and fund continuing operations.  During fiscal
1999, proceeds from long term debt were $249,000.  The net decrease in long term
debt of $146,200 was primarily  the result of scheduled  debt  payments,  net of
purchases  of  additional  mineral  properties  by Sutter  Gold  Mining  Company
("SGMC"), $16,800; and the purchase of additional equipment, $37,600.

        Other  subsidiaries of the Company consumed cash and obtained  financing
to purchase additional  equipment and construct or renovate existing facilities.
Additions to the capital  equipment and facilities at the commercial  operations
in southern Utah included the partial  construction of a boat storage  facility,
$576,600;  renovations to the Plateau  Resources  Limited  ("Plateau") motel and
C-store facilities in southern

                                       27

<PAGE>



Utah,  $72,600;  and the purchase of vehicles,  mobile homes and other equipment
$83,700.  Airport  operations in Wyoming  underwent a $79,600  renovation to its
fuel  storage  facility.  Other  capital  expenditures  included the purchase of
various pieces of equipment for $191,600.  These purchases of capital  equipment
were offset by the sale of various  equipment which  generated  $303,900 in cash
proceeds.

CAPITAL RESOURCES

        GENERAL:  The primary  source of the  Company's  capital  resources  for
fiscal 2000 will be cash on hand at May 31, 1999, cash generated from commercial
operations in southern Utah,  possible equity  financing for the Company and its
affiliated companies,  and the expected final resolution of the SMP arbitration.
The Company will also  continue to offer for sale  various  other assets such as
lots and homes in Ticaboo,  Utah, real estate holdings in Wyoming,  Colorado and
Utah and various mineral interests. Advance royalties, interest, rentals of real
estate holdings and equipment,  aircraft chartering and aviation fuel sales will
also provide cash.

        LINE OF CREDIT:  The  Company  has a  $1,000,000  line of credit  with a
commercial  bank. The line of credit is secured by various real estate  holdings
and equipment belonging to the Company.  This facility is currently available to
the Company.  It is anticipated  that this line of credit may be used to finance
working capital needs.

        FINANCING: Equity financings for SGMC, Plateau and YSFC are dependent on
the market price of gold and uranium, among other things.  Currently, the prices
for these  metals  are  depressed  and it is not known  when they will  recover.
Management  of the  Company  believes,  based  on its  analysis  of  independent
projections, that the market prices for these metals will improve in the future.
No assurance  can be given that the prices will improve  during  fiscal 2000. If
the prices do not improve,  the ability of the Company to raise equity financing
will be impaired.

        The  Company  believes  that cash on hand,  its line of credit  and cash
projected to be received  from  operations,  along with  potential  cut backs in
capital development,  general and administrative and operating expenses, will be
adequate to fund working capital requirements through fiscal 2000. These capital
resources are not sufficient to provide the necessary  funding for major capital
expenditures of the Company's mineral properties and, accordingly, the Company's
development plans may be either temporarily or permanently impacted.

        The Company issued shares of its common stock to various individuals and
employee  benefit  plans  which  conserved  its cash  during  fiscal  1999.  The
issuances of shares  included:  (1) 89,600 shares of common stock were issued to
fund the 1999  obligation to the Employee Stock  Ownership Plan which  accounted
for  compensation  expense  of  $358,400;   (2)  25,000  shares  to  an  outside
consultant,  for services  over a two year period,  which  created an expense in
fiscal 1999 of $11,460 and deferred  expenses of $57,290 which will be amortized
over a 20 month period; (3) 50,000 shares of restricted common stock each to two
of its employees for their  extraordinary time and expertise that was devoted to
the  Company  resulting  in the  successful  efforts  of the  Company in the SMP
arbitration/litigation. These shares were valued at market for which the Company
recorded an expense of  $293,750;  (4) 6,136  shares of common  stock  issued to
outside directors for services rendered which were valued at $25,200; (5) 67,000
shares,  which are  forfeitable  under the 1996 Stock Award  Program,  valued at
$268,000,  which will be amortized over a five year period; and (6) the issuance
of 95,000 purchase warrants to outside  consultants,  for services over a one to
two year period, which have a value of $176,000 that will be amortized over a 20
month period.  The Company will continue to fund employee  retirement  and bonus
plans and outside director's fees with its common stock.


                                       28

<PAGE>



        These  changes  in  components  of  working  capital  along  with  minor
increases  in accounts  and notes  receivable  trade,  $27,300;  assets held for
resale and other assets,  $15,400;  and  inventory of $29,500  resulted in a net
decrease in working  capital of  $875,600 to working  capital at May 31, 1999 of
$7,363,300.  It is anticipated  that this working capital along with the line of
credit and cash  received  from  operations,  as well as  reductions  in capital
expenditures  and general and  administrative  and  operational  costs,  will be
sufficient  to supply the working  capital  needs of the Company  during  fiscal
2000.  Until either the  remaining SMP  arbitration  issue is resolved or equity
financing is raised, the Company plans to curtail major development  projects on
its mineral  properties,  general and  administrative  expenses  and  commercial
operations.

CAPITAL REQUIREMENTS

        GENERAL:  The primary  requirements  for the Company's  working  capital
during  fiscal 2000 are expected to be  associated  with  corporate  general and
administrative expenses and care and maintenance costs of Plateau, SMP, YSFC and
SGMC mineral  properties.  The Company will also be responsible for the purchase
of uranium for a delivery pursuant to the one utility contract that was assigned
to the  Company as a result of the partial  settlement  agreement  reached  with
Nukem,  Inc. in the SMP arbitration.  It is not anticipated that the net gain or
loss on the delivery to this uranium contract will be material to the net income
of the Company during fiscal 2000.

        SGMC: During fiscal 1999 and 1998, the Company issued 89,059 and 488,895
shares,  respectively,  of its common  stock to  purchase  207,500  and  889,900
Special  Warrant  Units  respectively  from certain  SGMC  investors in an arm's
length,   bargained  transaction.   The  transaction  resulted  in  the  Company
increasing its ownership of SGMC by 4% to 63% of the  outstanding  common stock
of SGMC as of May 31, 1999.

        The  Company  continually  evaluates  carrying  values of its long lived
assets.  Due to various  market related  factors,  the market price for gold was
pushed to 20 year  lows.  As a result of the  continuing  decline  in the market
price of gold, the Company recorded impairments of $10,718,326 and $1,500,000 in
fiscal 1999 and 1998 respectively on its SGMC mineral assets.  Management of the
Company  currently plans to maintain the property in a care and maintenance mode
until the price of gold rebounds.

        Preliminary  estimates are that the proposed  mine/mill  operation  will
require approximately  $15,000,000 to place the proposed mine and mill into full
operation.  The  Company  will need to obtain  these funds from either an equity
partner, the equity market or commercial borrowings prior to the SGMC properties
going into  production.  The Company is also exploring  alternative uses for the
property, including tourism.

        SMP: The Company is responsible  for all care and  maintenance  costs of
the SMP properties.  During fiscal 1999 these costs averaged  $56,900 per month.
There are no current plans to mine the SMP Crooks Gap  properties  during fiscal
2000. However,  the Company will continue to preserve the mineral properties and
evaluate concepts to reduce care and maintenance costs.

        All matters in the SMP arbitration  have been settled with the exception
of  the  resolution  of  the  Constructive  Trust  which  was  impressed  by the
arbitration panel on several supply contracts with three republics of the former
Soviet  Union.  The  existence  of a  Constructive  Trust on the  contracts  was
confirmed  by the U. S.  District  Court of  Colorado  and  affirmed by the 10th
Circuit  Court  of  Appeals.  Management  believes  that the  resolution  of the
Constructive Trust issue will occur during fiscal 2000. However, no assurance of
the resolution or its ultimate impact on the financial  condition or earnings of
the Company can be predicted.


                                       29

<PAGE>



        GMMV:  Pursuant to an Acquisition  Agreement that was signed on June 23,
1997,  Kennecott  paid the Company $4 million upon  execution of the  Agreement,
which became  non-refundable  upon the  satisfaction  of certain  terms.  Due to
continued  depressed  market  prices for  uranium  concentrates  The Company was
unsuccessful  in  obtaining  financing  which would have  allowed the Company to
purchase Kennecott's interest in the GMMV. The $4 million advanced at closing is
classified as a deferred  purchase  option and will be offset against any future
cash commitments the Company may incur on the GMMV properties.

        During July 1998, the GMMV Management  Committee  unanimously  agreed to
place the  Jackpot  Mine and  Sweetwater  Mill on active  standby  status.  This
decision was made as a result of uncertainties in the short term uranium market.
During fiscal 1999,  the Company  elected  under the original GMMV  agreement to
become a non-participating  partner in the budgets of the GMMV. This decision by
the  Company  will have a  dilutive  effect on its  ownership  in the GMMV.  The
Company can buy back any dilution it may suffer in its  ownership  under certain
conditions of the GMMV contract.  The Company believes that due to significantly
reduced annual care and maintenance  costs, the dilution of its interest will be
minor in the short term.

        As a result of  continued  depressed  uranium  prices,  the  decision to
curtail  development  activities  and lack of  funding  GMMV took an  impairment
against  its  mineral  assets.  This  impairment  does not affect the  Company's
carrying value of its investment in GMMV or its results of operations.

        PLATEAU:  In  addition  to  maintaining  the mill  and mine  properties,
Plateau owns and operates the Ticaboo  townsite,  motel,  convenience  store and
restaurant.  Operations in fiscal 1999 resulted in a loss of $708,500. This loss
is a reduction of  approximately  $100,000 from the loss  experienced  in fiscal
1998. In addition to commercial  operations,  Plateau is developing  real estate
sales on developed home and trailer sites as well as constructed homes.

        The Company is currently  working to obtain the  necessary  permits from
the NRC and  State  of Utah to  place  the  Shootaring  mill,  which is owned by
Plateau  and located in southern  Utah into  production.  The Company is seeking
debt or equity financing of between $6,000,000 to $9,000,000 to put the mill and
Tony M. Mine into  production.  Until such time as the market  price for uranium
concentrates  reaches  economic  levels,  financing is obtained  and  profitable
contracts are secured,  the Company will not put the properties into production.
Plateau is also evaluating alternate uses for its mill site including a disposal
site for low level radioactive material.

        YSFC: During fiscal 1999 the Company issued 677,167 shares of its common
stock in an exchange  with  private  investors  in YSFC  pursuant to an Exchange
Agreement  in a private  placement  of YSFC  stock.  Due to the  acquisition  of
substantially  all  the  outside  shareholder's   interest,  the  Company  began
consolidating  YSFC on March 1, 1999. The Company  recorded an impairment on its
YSFC mineral  assets  $2,506,000  during fiscal 1999 due to continued  depressed
market  prices for  uranium  concentrates.  YSFC  retained  its  properties  and
anticipates placing them into production at such time as they become economical.
No prediction  can be made when the market price for uranium  concentrates  will
recover to the level that the YSFC properties will be economical to produce.

        TERM  DEBT  AND  OTHER  OBLIGATIONS:  Debt is  primarily  for  land  and
equipment  purchased  by SGMC,  the  Company,  and FNG.  The debt bears  various
interest rates and is due under various  payment terms.  It is anticipated  that
all debt  payments will be able to be made in the normal course of the Company's
business.


                                       30

<PAGE>



        RECLAMATION OBLIGATIONS: It is not anticipated that any of the Company's
working  capital will be used in fiscal 2000 for the  reclamation  of any of its
mineral  properties.  The reclamation  costs are long term and are either bonded
through  the use of cash bonds or the pledge of  assets.  It is not  anticipated
that any of the Company's  mining  properties will enter the  reclamation  phase
prior to May 31,  2000.  At May 31, 1999,  all  reclamation  obligations  of the
Company were fully covered by cash,  bonds, the pledge of real estate assets, or
in the case of GMMV, surety bonds posted by Kennecott. The Company evaluates all
reclamation  liabilities  annually with the responsible  regulatory agency. When
increases are required, provisions are made in the cash deposits or bonding.

        OTHER: The Company is not using hazardous substances or 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,  the Company does
not have properties which require current remediation.  The Company is not aware
of any claims for personal injury or property damages that need to be accrued or
funded.

        The tax years  through May 31,  1994 are closed  after audit by the IRS.
The  Company  currently  has filed a request  for an  appeal  hearing  on an IRS
agent's findings for the years ended May 31, 1995 and 1996.
 No assurance of the outcome of the appeal can be given. However,  management of
the  Company  believes  that the  results of the appeal will not have a material
affect on the financial position of the Company.

RESULTS OF OPERATIONS

FISCAL 1999 COMPARED TO FISCAL 1998

        Although the Company experienced positive cash flows during fiscal 1999,
operations  resulted in a net loss after taxes of $11,648,500 or $1.63 per share
as compared to a loss of $983,200 or $0.15 per share in fiscal  1998.  Decreased
revenue  and the  impairment  of mineral  assets are the  primary  cause for the
increase in the fiscal 1999 loss.

        REVENUES:  Mineral sales  decreased by $831,500 during fiscal 1999. This
decrease resulted from no revenues recognized during fiscal 1999 from a SMP base
escalated uranium delivery contract, which generated revenues of $858,600 during
fiscal  1998 from the final  delivery  under the  contract.  There were  reduced
revenues  from the advance  royalty from Cyprus Amax of $60,400,  due to reduced
market  prices for  molybdenum.  These  decreases in mineral  sales revenue were
slightly offset by net profits  received from one of the SMP purchase  contracts
of $87,500  during  fiscal 1999 while no such  revenues  were recorded in fiscal
1998.

        Commercial  operations  revenues  decreased by $545,700.  This  decrease
occurred  primarily as a result of reduced  equipment  rentals to the GMMV.  The
GMMV  properties  were on a standby  basis  during  most of  fiscal  1999 due to
reduced uranium prices. This decrease of equipment rental of $751,300 was offset
by increased fuel sales at the Company's southern Utah commercial  operations of
$141,700.

        Oil sales  decreased by $86,900 as a result of temporarily  closing down
oil  production  due to continued  depressed  market  prices for crude oil and a
continuing  decline in the  production  of the oil wells.  Subsequent to May 31,
1999 the Company  began  producing  from two of the oil wells.  The Company will
continue to evaluate future  production based on estimated  production rates and
market prices for crude oil.

        Management fees and other revenues decreased by $784,900,  primarily due
to  reduced  contract  work  performed  at the GMMV  properties  and  management
services at the SMP properties. The Company is paid

                                       31

<PAGE>



a percentage of all costs at the GMMV properties for contract services provided.
During  fiscal  1999,   operations  were  significantly   reduced  at  the  GMMV
properties,  which reduced the related  management  fees. Upon receiving the SMP
mining  properties in a partial  settlement of the SMP arbitration  issues,  the
Company was no longer entitled to management fees on the SMP properties.

        COSTS AND EXPENSES:  Mineral operations increased from $1,664,800 during
fiscal  1998 to  $2,309,800  during  fiscal  1999.  This  increase  of  $645,000
primarily  related  to  care  and  maintenance  costs  associated  with  the SMP
properties.  The  Company  became  responsible  for 100% of  these  costs at the
beginning   of   fiscal   1999  due  to  a   partial   settlement   of  the  SMP
arbitration/litigation  issues  which  conveyed  ownership  of  the  SMP  mining
properties to the Company.

        General and  Administrative  expenses  increased from $4,793,200  during
fiscal 1998 by $2,656,200 to $7,449,400  during fiscal 1999. This increase was a
result of (1) the  consolidation  of SGMC for the full  year of  fiscal  1999 of
$1,928,900;  (2) the  consolidation  of YSFC  for the  fourth  quarter  of 1999,
$93,500; and (3) the amortization of warrants granted to consultants of $291,700
and deferred compensation of $81,900.

        The largest  increases in costs and expenses were impairments in mineral
assets and provision  for doubtful  accounts.  During  fiscal 1999,  the Company
recorded a total  impairment on mineral  assets of $13,224,400 as compared to an
impairment on mineral  assets of $1,500,000  for fiscal 1998.  The impairment in
fiscal 1999,  consisted of an impairment of the SGMC assets of  $10,718,300  and
the YSFC  assets  of  $2,506,100.  The  impairment  of the SGMC and YSFC  assets
related primarily to mineral properties and equipment.

        The Company also recognized non-cash expenses in the form of a provision
for doubtful  accounts of $365,000 and the write-off of an investment  made in a
non  affiliated  company  during  fiscal 1999 of  $100,000.  The  provision  for
doubtful accounts is a result of the continual  inability of a third party to
pay amounts due the Company on real estate sold in prior years. The Company will
pursue collection of these amounts.

FISCAL 1998 COMPARED TO FISCAL 1997

        Operations  resulted  in a net after tax loss of  $983,200  or $0.15 per
share as compared to a net after tax loss of $3,724,500 or $0.58 per share.  The
primary cause of this  reduction in the  Company's  loss during fiscal 1998 were
increased  revenues of  $5,768,300  while costs and expenses  only  increased by
$1,697,300.  Net cash used in operating  activities  decreased to  $2,245,000 in
1998  from  $2,647,600  in 1997  primarily  due to the  decrease  in  loss  from
operations offset by other working capital changes.

        REVENUES:  Mineral  revenues  increased by $862,400 as the result of the
Company receiving its proportionate  share of the net proceeds from the delivery
of pounds of uranium  under an SMP contract.  This was the last  delivery  under
this contract and no similar delivery proceeds were received during fiscal 1997.

        Commercial  operations revenue increased by $1,304,100 as a result of an
increase of $1,019,100 pertaining to increased equipment rentals to the GMMV and
the development of mining  properties.  Additionally,  revenues generated at the
Company's Ticaboo townsite  increased by $285,000 in fiscal 1998. SMP litigation
settlements  are recorded net of any  accounts  receivable  from SMP for holding
costs of the mining properties. During fiscal 1998, such revenues increased by a
net of $3,586,200 to $4,590,000.


                                       32

<PAGE>



        Construction  contract  revenues  decreased by $1,038,600 as a result of
the  Company's  subsidiary  Four  Nines  Gold,  Inc.("FNG")  not  obtaining  any
commercial  construction  contracts.  FNG's  equipment and  employees  were used
exclusively  during fiscal 1998 on the construction of various roads,  ponds and
other excavation  projects for the GMMV. Revenues from Management fees increased
significantly due to the work that was done under the GMMV agreements that allow
the Company to receive a 10%  management  fee on all billable  charges under the
1990 GMMV agreement.

        COSTS  AND  EXPENSES:   Mineral  operation   expenses  and  General  and
administrative  expenses increased by $821,700 and $2,029,900,  respectively due
to increased operations at the Company's GMMV and Plateau mineral and commercial
operations,  and  increased  salary  expense.  The Company  recognized a mineral
interest  impairment of $1,500,000  pertaining to SGMC as discussed above. There
was no impairment  of mineral  properties  taken during  fiscal 1997.  There was
however an  abandonment  of mining claims in 1997  pertaining to certain  mining
claims in the amount of $1,225,800. No abandonments of mining claims occurred in
fiscal 1998.

        Construction  costs  decreased by $716,200 due to FNG not performing any
commercial  construction  work, and provision for doubtful accounts decreased by
$614,200 as no additional provision was required.

FUTURE OPERATIONS

         The Company has generated  losses in each of the last three years, as a
result of holding costs and permitting  activities in the mineral  segment along
with impairments of mineral assets. The Company is in the process of holding its
investments in gold and uranium properties that are currently not generating any
operating  revenues.  These  properties  require  expenditures for items such as
permitting,   care  and  maintenance,   holding  fees,  corporate  overhead  and
administrative  expenses.  Success in the minerals  industry is dependant on the
price that a company can receive for the minerals  produced.  The Company cannot
predict  what the long term  price for gold and  uranium  will be and  therefore
cannot  predict  when,  or  if,  the  Company  will  generate  net  income  from
operations. The Company has sufficient capital resources to maintain its mineral
properties on a stand by basis through  fiscal 2000.  Development  activities of
the mineral  properties and expansion of commercial  operations are dependant on
the Company obtaining equity financing or commercial loans.

        In  addition,   legal  expenses   associated  with  the  litigation  and
arbitration  surrounding the SMP Partnership and the inability of the Company to
utilize all the funds that have been  awarded to the Company by the  Arbitration
Panel  and  confirmed  by the  Federal  Courts  have  compounded  the  Company's
operating and cash flow position in the past. The Company  believes that the SMP
arbitration/litigation will be resolved during fiscal 2000.

YEAR 2000 ISSUE

        Computer  programs  written  in the past  utilize a two digit  format to
identify the applicable  year. Any date sensitive  software  beyond December 31,
1999  could  fail,   if  not   modified.   The  result  could  be,  among  other
possibilities,  disruptions to operations and the inability to process financial
transactions. The Company has evaluated the operating systems on all headquarter
and field office  computers  and operating  systems and has  consulted  with its
vendors of the  computer  software  which is being used by the  Company  and its
affiliates.  The vendors have confirmed to the Company that all of the Company's
software and information systems are Year 2000 compliant.  The Company therefore
does not believe  that  significant  expenditures  will be required for the Year
2000 event. In the event that the Company experiences technical problems because
of the Year

                                       33

<PAGE>



2000  problem it will change  software  vendors.  Such a change would not have a
material affect on the Company's results of operations or financial position.

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 the
Company  to the  greatest  extent.  Currently,  both  gold  and  uranium  are at
historical low prices.  The Company is continually  evaluating market trends and
data. The Company does not plan to go forward with any additional development of
its mineral  properties  until the market price for gold and uranium  obtain and
remain at higher levels which will make the operations profitable.

        MOLYBDENUM  AND OIL.  Changes in prices of molybdenum  and petroleum are
not  expected  to  materially  affect  the  Company  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  of the Mt.  Emmons  properties by Cyprus Amax since Cyprus
Amax has other producing mines.

ITEM 8. FINANCIAL STATEMENTS

        Financial statements for the Company follow immediately.

                                       34

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To U.S. Energy Corp.:

We have audited the  accompanying  consolidated  balance  sheets of U.S.  ENERGY
CORP. (a Wyoming  corporation) AND SUBSIDIARIES as of May 31, 1999 and 1998, and
the related consolidated statements of operations, shareholders' equity and cash
flows for each of the  three  years in the  period  ended  May 31,  1999.  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
subsidiaries  as of May 31, 1999 and 1998,  and the results of their  operations
and their  cash flows for each of the three  years in the  period  ended May 31,
1999, in conformity with generally accepted accounting principles.




                                            ARTHUR ANDERSEN LLP

Denver, Colorado,
August 26, 1999



                                       35

<PAGE>



                                                                     Page 1 of 2

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS
<TABLE>
<CAPTION>
                                                                        May 31,
                                                             ----------------------------
                                                                 1999            1998
                                                                 ----            ----
CURRENT ASSETS:
<S>                                                          <C>             <C>
     Cash and cash equivalents                               $ 10,173,000    $  5,650,500
     Accounts and notes receivable:
        Trade, net of allowance for doubtful
             accounts of $30,900                                  223,100         195,800
        Affiliates                                              1,063,400       1,878,400
        Current portion of long-term notes receivable, net           --           335,800
     Assets held for resale and other                           1,116,200       1,100,800
     SMP settlement receivable, net                                  --         5,026,000
     Inventory                                                    143,200         113,700
                                                             ------------    ------------
             Total current assets                              12,718,900      14,301,000

INVESTMENTS AND ADVANCES:
     Affiliates                                                   751,600         871,800
     Restricted investments                                     9,160,400       8,889,100
                                                             ------------    ------------
                                                                9,912,000       9,760,900

PROPERTIES AND EQUIPMENT:
     Mineral properties and mine development costs              1,472,500      13,346,600
     Buildings and improvements                                 6,411,400       6,424,000
     Aircraft and other related equipment                       8,444,300       8,761,400
     Developed oil and gas properties, full cost method         1,773,600       1,773,600
     Land                                                       1,506,000         951,000
                                                             ------------    ------------
                                                               19,607,800      31,256,600
     Less accumulated depreciation,
        depletion and amortization                            (10,171,300)    (11,806,300)
                                                             ------------    ------------
                                                                9,436,500      19,450,300
OTHER ASSETS:
     Accounts and notes receivable:
        Real estate sales                                          20,400         398,000
        Employees                                                 366,600         352,000
     Deposits and other                                           936,600         756,900
                                                             ------------    ------------
                                                                1,323,600       1,506,900
                                                             ------------    ------------
          Total assets                                       $ 33,391,000    $ 45,019,100
                                                             ============    ============


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


                                       36

<PAGE>



                                                                     Page 2 of 2

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                      LIABILITIES AND SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                         May 31,
                                                             ----------------------------
                                                                  1999            1998
                                                                  ----            ----
CURRENT LIABILITIES:
<S>                                                          <C>             <C>
     Accounts payable and accrued expenses                   $  1,229,600    $  1,836,400
     Deferred GMMV purchase option                              4,000,000       4,000,000
     Current portion of long-term debt                            126,000         225,700
                                                             ------------    ------------
           Total current liabilities                            5,355,600       6,062,100

LONG-TERM DEBT                                                    786,700         278,200

RECLAMATION LIABILITIES                                         8,860,900       8,778,800

OTHER ACCRUED LIABILITIES                                       3,734,500       4,266,800

DEFERRED TAX LIABILITY                                          1,144,800       1,144,800

COMMITMENTS AND CONTINGENCIES (Note K)

MINORITY INTERESTS IN SUBSIDIARIES                                856,500       4,561,300

FORFEITABLE COMMON STOCK,
     $.01 par value; 339,208 and 312,378
     shares issued respectively, forfeitable until earned       2,471,700       2,473,600

SHAREHOLDERS' EQUITY:
     Preferred stock, $.01 par value; 100,000 shares
        authorized, none issued or outstanding
     Common stock, $.01 par value; 20,000,000 shares
        authorized; 8,550,624 and 7,523,492 shares issued,
        respectively                                               85,600          75,200
     Additional paid-in capital                                33,014,900      28,526,200
     Accumulated deficit                                      (19,408,600)     (7,760,100)
     Treasury stock at cost, 930,532 and 865,943 shares,
        respectively                                           (2,584,600)     (2,460,800)
     Unallocated ESOP contribution                               (927,000)       (927,000)
                                                             ------------    ------------
                                                               10,180,300      17,453,500
                                                             ------------    ------------
          Total liabilities and shareholders' equity         $ 33,391,000    $ 45,019,100
                                                             ============    ============


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


                                       37

<PAGE>



                                                                     Page 1 of 2

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                             Year Ended May 31,
                                               ---------------------------------------------
                                                    1999            1998            1997
                                                    ----            ----            ----
REVENUES:
<S>                                            <C>             <C>             <C>
   Mineral revenues                            $    238,200    $  1,069,700    $    207,300
   Construction contract revenues                      --              --         1,038,600
   Commercial operations                          2,977,800       3,523,500       2,219,400
   SMP settlements, net                           6,077,300       4,590,000       1,003,800
   Oil sales                                         83,200         170,100         164,600
   Management fees from affiliates and other        584,400       1,369,300         423,800
   Interest                                         847,600         836,100         693,300
   Gain (loss) on sales of asset                     45,100            (200)         39,400
                                               ------------    ------------    ------------
                                                 10,853,600      11,558,500       5,790,200
                                               ------------    ------------    ------------

COSTS AND EXPENSES:
   Mineral operations                             2,309,800       1,664,800         843,100
   Construction costs                                14,800          36,400         752,600
   Commercial operations                          3,438,900       3,055,100       3,059,600
   General and administrative                     7,449,400       4,793,200       2,763,300
   Abandonment of mining claims                        --              --         1,225,800
   Impairment of mineral assets                  13,224,400       1,500,000            --
   Oil production                                    64,600          68,000          96,800
   Interest                                          44,500          76,000         140,800
   Provision for doubtful accounts                  365,000            --           614,200
                                               ------------    ------------    ------------
                                                 26,911,400      11,193,500       9,496,200
                                               ------------    ------------    ------------

(LOSS) INCOME BEFORE MINORITY INTEREST
   AND EQUITY IN LOSS OF AFFILIATES
   AND INCOME TAXES                             (16,057,800)        365,000      (3,706,000)

MINORITY INTEREST IN LOSS (INCOME)
   OF CONSOLIDATED SUBSIDIARIES                   4,468,400        (772,500)        672,300

EQUITY IN LOSS OF AFFILIATES                        (59,100)       (575,700)       (690,800)
                                               ------------    ------------    ------------

(Continued)


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


                                       38

<PAGE>



                                                                     Page 2 of 2


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (CONTINUED)


<TABLE>
<CAPTION>
                                         Year Ended May 31,
                           --------------------------------------------
                               1999            1998            1997
                               ----            ----            ----

<S>                        <C>             <C>             <C>
LOSS BEFORE INCOME TAXES   $(11,648,500)   $   (983,200)   $ (3,724,500)

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

NET LOSS                   $(11,648,500)   $   (983,200)   $ (3,724,500)
                           ============    ============    ============

NET LOSS PER SHARE,
BASIC AND DILUTED          $      (1.63)   $       (.15)   $       (.58)
                           ============    ============    ============

BASIC WEIGHTED AVERAGE
SHARES OUTSTANDING            7,137,114       6,657,549       6,466,855
                           ============    ============    ============


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


                                       39

<PAGE>



<TABLE>
<CAPTION>
                                                                                                                         Page 1 of 3


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY


                                                      Additional                                          Unallocated      Total
                                   Common Stock        Paid-In      Accumulated      Treasury Stock           ESOP     Shareholders'
                                Shares       Amount    Capital       Deficit       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        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
                               =========   =======   ===========   ===========   ========   ===========    =========    ===========




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

                                       40

<PAGE>



<TABLE>
<CAPTION>
                                                                                                                        Page 2 of 3


                                 U.S. ENERGY CORP. AND SUBSIDIARIES

                           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                             (CONTINUED)

                                                      Additional                                          Unallocated      Total
                                   Common Stock        Paid-In      Accumulated      Treasury Stock           ESOP     Shareholders'
                                Shares       Amount    Capital       Deficit       Shares      Amount     Contribution     Equity
                                ------       ------    -------       -------       ------      ------     ------------     ------
<S>                            <C>         <C>       <C>           <C>            <C>       <C>            <C>          <C>
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

Funding of ESOP                   49,470       500       324,100         --         --           --           --            324,600
Issuance of common stock
  for exercised warrant           20,000       200        99,800         --         --           --           --            100,000
Issuance of common stock
  for services rendered           11,647       100        82,600         --         --           --           --             82,700
Issuance of common stock
  for exercised options           62,000       600       247,400         --         --           --           --            248,000
Fair value of warrants issued
  for services rendered             --        --         450,000         --         --           --           --            450,000
Issuance of common
  stock to acquire SGMC
  special warrants, net of
  offering costs                 488,900     4,900     3,329,200         --         --           --           --          3,334,100
Issuance of common stock         170,000     1,700     1,188,300         --         --           --           --          1,190,000
Issuance of stock for SGMC
  exercised option                75,000       700       261,800         --       100,000      (262,500)      --              --
Reconsolidation of SGMC             --        --            --           --        75,000       (16,300)      --            (16,300)
Net loss                            --        --            --        (983,200)      --           --          --           (983,200)
                               ---------   -------   -----------   -----------    -------   -----------   ---------     -----------

Balance May 31, 1998           7,523,492   $75,200   $28,526,200   $(7,760,100)   865,943   $(2,460,800)  $(927,000)    $17,453,500
                               =========   =======   ===========   ===========    =======   ===========   =========     ===========

<FN>
Total  Shareholders'  Equity at May 31,  1998 does not  include  312,378  shares
currently  issued  but  forfeitable  if  certain  conditions  are not met by the
recipients.  "Basic  and  Diluted  Weighted  Average  Shares  Outstanding"  also
includes the 865,943 shares of common stock held by majority-owned subsidiaries,
which, in consolidation, are treated as treasury shares.


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

                                       41

<PAGE>



<TABLE>
<CAPTION>
                                                                                                                        Page 3 of 3

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (CONTINUED)
                                                      Additional                                          Unallocated      Total
                                   Common Stock        Paid-In      Accumulated      Treasury Stock           ESOP     Shareholders'
                                Shares       Amount    Capital       Deficit       Shares      Amount     Contribution     Equity
                                ------       ------    -------       -------       ------      ------     ------------     ------
<S>                            <C>         <C>       <C>           <C>            <C>       <C>            <C>         <C>
Balance May 31, 1998            7,523,492  $75,200   $28,526,200   $ (7,760,100)  865,943   $(2,460,800)   $(927,000)  $ 17,453,500

Funding of ESOP                    89,600      900       357,500         --          --          --            --           358,400
Issuance of employee options
  below market value                --        --         262,000         --          --          --            --           262,000
Issuance of common stock
  for services rendered           131,136    1,300       386,400         --          --          --            --           387,700
Issuance of common stock
  for exercise of YSFC exchange   677,167    6,800     2,591,500         --          --          --            --         2,598,300
Fair value of warrants and
  options issued for
  services rendered                 --        --         176,000         --          --          --            --           176,000
Fair value of warrants issued
  for exercise of YSFC exchange     --        --         167,000         --          --          --            --           167,000
Issuance of common
  stock to acquire SGMC
  special warrants, net of
  offering costs                   89,059    1,000       278,900         --          --          --            --           279,900
Purchase of treasury stock          --        --           --            --        64,589      (123,800)       --          (123,800)
Forfeitable shares earned          40,170      400       269,400         --          --          --            --           269,800
Net loss                            --        --           --       (11,648,500)     --          --            --       (11,648,500)
                                ---------  -------   -----------   ------------   -------   -----------    ---------   ------------

Balance May 31, 1999            8,550,624  $85,600   $33,014,900   $(19,408,600)  930,532   $(2,584,600)   $(927,000)  $ 10,180,300
                                =========  =======   ===========   ============   =======   ===========    =========   ============

<FN>
Total  Shareholders'  Equity at May 31,  1999 does not  include  339,208  shares
currently  issued  but  forfeitable  if  certain  conditions  are not met by the
recipients.  "Basic  and  Diluted  Weighted  Average  Shares  Outstanding"  also
includes the 812,915 shares of U.S.  Energy common stock held by  majority-owned
subsidiaries, which, in consolidation, are treated as treasury shares.


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

                                       42

<PAGE>



                                                                     Page 1 of 3

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                               Year Ended May 31,
                                                  -------------------------------------------
                                                      1999            1998           1997
                                                      ----            ----           ----
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                               <C>            <C>            <C>
  Net loss                                        $(11,648,500)  $   (983,200)  $ (3,724,500)
  Adjustments to reconcile net loss to net cash
     used in operating activities:
        Minority interest in income (loss) of
          consolidated subsidiaries                  (4,468,400)      772,500       (672,300)
        Depreciation, depletion and amortization       726,400        657,600        658,900
        Impairment of assets held for sale                --          100,000           --
        Abandoned mineral claims                          --             --        1,225,800
        Impairment of mineral assets                13,224,400      1,500,000           --
        Equity in loss of affiliates                    59,100        575,700        690,800
        SMP settlement receivable                    5,026,000     (4,590,000)    (1,003,800)
        Loss (gain) on sale of assets                  (45,100)           200        (39,400)
        Provision for doubtful accounts                465,000           --          614,200
        Common stock issued to fund ESOP               358,400        324,600        213,600
        Non-cash compensation                          267,900         82,700           --
        Common stock and warrants
          issued for services                          825,700        196,000        286,800
        Other                                         (168,800)       287,800        177,600
        Net changes in:
          Accounts and notes receivable                946,500        172,400       (706,500)
          Other assets                                 (44,900)      (226,900)       318,200
          Accounts payable and accrued expenses     (1,318,800)      (176,200)      (331,700)
          Reclamation and other liabilities             82,100       (938,200)      (355,300)
                                                  ------------   ------------   ------------
NET CASH PROVIDED BY (USED IN)
  OPERATING ACTIVITIES                               4,287,000     (2,245,000)    (2,647,600)
                                                  ------------   ------------   ------------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Development of mining properties                     (18,100)    (1,125,000)      (719,300)
  Development of gas properties                           --             --          (29,100)
  Increase in restricted investment                   (271,300)          --             --
  Proceeds from sale of property and equipment         375,300          4,000        273,500
  Purchases of property and equipment               (1,057,900)    (1,947,200)      (208,600)
  Changes in notes receivable, net                        --          726,800       (121,400)
  Distribution from affiliate                           54,200           --        4,367,000
  Investments in affiliates                               --         (102,300)    (1,413,700)
  Deferred GMMV purchase option                           --        4,000,000           --
                                                  ------------   ------------   ------------
NET CASH (USED IN) PROVIDED BY
  INVESTING ACTIVITIES                                (917,800)     1,556,300      2,148,400
                                                  ------------   ------------   ------------


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


                                       43

<PAGE>



                                                                     Page 2 of 3


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (CONTINUED)

<TABLE>
<CAPTION>
                                                            Year Ended May 31,
                                              --------------------------------------------
                                                   1999           1998          1997
                                                   ----           ----          ----
CASH FLOWS FROM FINANCING ACTIVITIES:
<S>                                           <C>            <C>            <C>
   Proceeds from issuance of common stock     $       --     $  1,800,500   $  1,270,300
   Proceeds from subsidiary stock sale                --             --        1,106,700
   Proceeds from long-term debt                    249,000        307,700        554,400
   Payments on lines of credit                        --             --         (499,000)
   Purchase of treasury stock                     (123,800)          --         (235,600)
   Repayments of long-term debt                   (395,200)      (309,900)      (789,200)
   Increase (decrease) in cash related to
      consolidation of subsidiary                1,423,300      3,124,000       (484,100)
                                              ------------   ------------   ------------
NET CASH PROVIDED BY
   FINANCING ACTIVITIES                          1,153,300      4,922,300        923,500
                                              ------------   ------------   ------------

NET INCREASE IN CASH AND
   CASH EQUIVALENTS                              4,522,500      4,233,600        424,300

CASH AND CASH EQUIVALENTS, Beginning of year     5,650,500      1,416,900        992,600
                                              ------------   ------------   ------------

CASH AND CASH EQUIVALENTS, End of year        $ 10,173,000   $  5,650,500   $  1,416,900
                                              ============   ============   ============

SUPPLEMENTAL CASH FLOW INFORMATION:

   Interest paid                              $     44,500   $     76,000   $    118,900
                                              ============   ============   ============

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



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


                                       44

<PAGE>



                                                                     Page 3 of 3

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (CONTINUED)

<TABLE>
<CAPTION>
                                                                 Year Ended May 31,
                                                     ----------------------------------------
                                                        1999           1998          1997
                                                        ----           ----          ----
SUPPLEMENTAL DISCLOSURE OF NON-CASH
INVESTING AND FINANCING ACTIVITIES:
<S>                                                  <C>            <C>            <C>
   Payment of note receivable - affiliate
      with stock from affiliate                      $   275,000    $    --        $   --
                                                     ===========    ===========    ==========

   Acquisition of land through issuance of debt      $   555,000    $    --        $   --
                                                     ===========    ===========    ==========

   Exchange of common stock
      investment in affiliate for
      Contingent Stock
      Purchase Warrant                               $   --         $   --         $4,594,000
                                                     ============   ==========     ==========
</TABLE>
<TABLE>
<CAPTION>

   Consolidation/Deconsolidation of subsidiary
   in 1999, 1998 and 1997, respectively:

<S>                                                 <C>            <C>            <C>
   Other assets                                     $     10,900   $     49,200   $     77,600
   Investment in affiliates                                 --          358,400        355,000
   Investment in Contingent Stock Purchase Warrant          --       (4,594,000)          --
   Restricted investment                                    --             --           27,000
   Property, plant and equipment                         388,000     12,499,000     11,560,600

   Notes payable                                        (400,000)      (241,700)       185,000
   Accounts payable and accrued expenses                (254,700)      (700,000)       433,900
   Reclamation                                              --          (27,000)          --
   Minority interest                                     871,000     (3,788,700)     2,069,900
Issuance of common stock to acquire
   SGMC special warrants, net of
      offering costs
   Common stock                                            6,800          4,900           --
   Additional paid-in capital                          2,598,300      3,329,200           --

Warrants issued for professional services                167,000        254,000           --
Forfeitable stock issued for services                    268,000        581,200        405,800

<FN>

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


                                       45

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999

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's  primary  business  is  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 activities. Most of these activities are conducted
through the joint venture  discussed  below and in Note D. 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 and other civil engineering projects.

        The Company and its 52%-owned subsidiary,  Crested Corp. ("Crested") are
engaged  in a venture to  develop  certain  uranium  properties  with  Kennecott
Uranium  Company  ("Kennecott")  known  as the  Green  Mountain  Mining  Venture
("GMMV"), formed in 1990, and is also involved in a partnership with Nukem, Inc.
("Nukem")  through  its  wholly-owned  subsidiary,   Cycle  Resource  Investment
Corporation ("CRIC"),  known as Sheep Mountain Partners ("SMP"). As discussed in
Note K, SMP is currently  involved in significant legal proceedings  between its
partners.  During  fiscal 1995,  USE and Crested  formed a Wyoming  corporation,
Sutter Gold  Mining  Company  ("SGMC)",  which was the  successor  of USECC Gold
Limited Liability Company ("USECC Gold") and Sutter Gold Venture ("SGV").  These
companies  were formed to develop  and mine gold  reserves  in  California.  The
Company also owns 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 further discussion of these
entities 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 and permitting costs being incurred on
the Company's mineral properties (none of which are in production),  the Company
has incurred  significant net losses during each of the last three years. During
the past few years,  the  Company has relied  primarily  on the receipt of funds
from the SMP  arbitration  award,  contract  development  work  done at the GMMV
properties,  the sale of its common stock  through  private  placements  and the
exercise of common stock warrants/options,  borrowing on its lines of credit and
the sale of its subsidiary, The Brunton Company ("Brunton"),  to fund its losses
and  cash  needs.  The  Company  and  Crested  received  $6,077,300  as  partial
settlement of the SMP arbitration/litigation  during the third quarter of fiscal
1999.  During fiscal 1998, the Company received  $858,700 for a delivery made on
an SMP contract. On June 1, 1998, the Company and Crested received $5,026,000 as
partial  payment  of  the  monetary  resolution  of  the  American   Arbitration
Association's Order and Award for the portion of the SMP  arbitration/litigation
("SMP  litigation") that was finalized in fiscal 1998. For accounting  purposes,
the Company and  Crested  first  applied the  proceeds  against  their  recorded
investment balance in SMP of $436,000, with the remaining balance of $4,590,000,
after cost recovery, being recognized as income in fiscal 1998.

        Additional sources of funding will be required to place Plateau and SGMC
into production as well as to purchase the Kennecott  interest in GMMV (see Note
F).  Equity  and/or debt  financing  will be the primary  source of these funds.
There is no assurance such  financing  sources will be available to the Company.
If the additional  financings do not occur as planned,  the Company  believes it
can delay its  development  activities so that  available  cash,  operating cash
flow,  bank  borrowings  and affiliate  financings  will be adequate to fund its
working capital requirements and commitments for fiscal 2000.

                                       46

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


B.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

PRINCIPLES OF CONSOLIDATION

        The consolidated  financial  statements of USE and subsidiaries  include
the accounts of the Company,  the  accounts of its  majority-owned  subsidiaries
Plateau (100%),  Energx, Ltd ("Energx") (90%), FNG (50.9%),  SGMC (63%), Crested
(52%),  Yellowstone  Fuels Corp.  ("YSFC")  (35.9%) and the USECC Joint  Venture
("USECC"),  a proportionately  consolidated joint venture which is equally owned
by the  Company  and  Crested  through  which the bulk of their  operations  are
conducted.  USECC owns the buildings and other equipment used by the Company and
holds an interest in SMP (see Notes E and F).

        With the exception of SMP and YSFC's investments in other joint ventures
and 20% to 50% owned  companies are accounted for by the equity method (see Note
E). SGMC was an equity  investee  through March 1998 when the Company  purchased
special warrant units from certain investors and increased its ownership to 59%,
requiring  consolidation  subsequent  to April 1, 1998 (see Note F). YSFC was an
equity investee through  February 1999, at which time the Company  purchased the
majority of the shares of common stock of YSFC owned by outside  shareholders by
issuing 677,167 shares of Company's  common stock.  The purchase of these shares
of YSFC  resulted in an  increase of 9%  ownership  of YSFC  resulting  in 22.7%
ownership.  As a result of the common  directors  and control of YSFC by USE and
its employees,  YSFC was  consolidated as of March 1, 1999.  Investments of less
than  20% 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 Statement of Financial  Accounting  Standards
("SFAS") No. 115, the Company accounts for its investment in certain  securities
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,  stockpiled uranium ore, gold ore stockpiles and modular
homes held for resale.  Retail  inventories  are stated  using the average  cost
method. Other inventory is stated at the lower of cost or market.


                                       47

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


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  and
development of mineral  properties as incurred.  Mineral  exploration  costs are
expensed  as  incurred.  The  costs  of  mine  development  are  deferred  until
production  begins  as these  costs  will be  recovered  through  future  mining
operations.  Once commercial  production begins, mine development costs incurred
to maintain  production  will be amortized using a units-of-  production  method
over the estimated useful life of the ore-body.  Costs are charged to operations
if the Company  determines that an ore body is no longer  economical.  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 or venturer.

LONG-LIVED ASSETS

        The Company  evaluates its long-lived  assets for impairment when events
or changes in circumstances indicate that the related carrying amount may not be
recoverable.  If the sum of estimated future cash flows on an undiscounted basis
or the fair value is less than the  carrying  amount of the  related  asset,  an
asset impairment is considered to exist. The related impairment loss is measured
by comparing estimated future cash flows on a discounted basis or the fair value
of the asset,  less any  selling  costs,  to the  carrying  amount of the asset.
Changes in significant assumptions underlying future cash flow estimates or fair
values of assets may have a material effect on the Company's  financial position
and results of  operations.  A low commodity  price market,  if sustained for an
extended  period of time,  or an  inability  to obtain  financing  necessary  to
develop  mineral  interests,  may result in asset  impairment.  During 1999, the
Company  recorded an impairment of $10,718,300 on its mineral assets in SGMC and
$2,506,100 on its mineral assets in YSFC. During 1998, the Company recognized an
impairment  loss of  $1,500,000  on its mineral  assets in SGMC.  See Note F for
further discussion.

FAIR VALUE OF FINANCIAL INSTRUMENTS

        The recorded  amounts for  short-term and long-term  debt,  receivables,
other current assets, and accounts payable and accrued expenses approximate fair
value.


                                       48

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


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  ratably  over the
related  lease terms.  Revenues  from  commercial  operations,  which  represent
primarily  real  estate  activity,  and an  airport  fixed base  operation,  are
recognized  as  goods  and  services  are  delivered.  Revenues  from  long-term
construction  contracts are recognized on the percentage-of-  completion method.
If estimated total costs on any contract  indicate a loss, the Company  provides
currently for the total anticipated loss on the contract. Oil and gas revenue is
recognized at the time of production.

INCOME TAXES

        The Company  accounts for income taxes in accordance  with 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 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 reduced, if deemed necessary,
by  a  valuation  allowance  for  any  tax  benefits  which,  based  on  current
circumstances, are not expected to be realized.

NET LOSS PER SHARE

        In  February  1997,  SFAS No.  128  "Earnings  per Share" was issued and
specifies the computation, presentation and disclosure requirements for earnings
per share.  SFAS 128 is effective for periods ended after  December 15, 1997 and
requires  retroactive  restatement  of prior  period  earnings  per  share.  The
statement  replaces "primary earnings per share" with "basic earnings per share"
and  replaces  "fully  diluted  earnings per share" with  "diluted  earnings per
share." Adoption of SFAS 128 did not have an effect on the Company's  previously
reported net loss per common share.

RECENT ACCOUNTING PRONOUNCEMENTS

        In June 1997, SFAS No. 130 "Reporting Comprehensive Income" ("SFAS 130")
was issued and establishes standards for reporting and displaying  comprehensive
income and its  components  in the  financial  statements.  In  addition  to net
income,  comprehensive  income  includes all changes in equity  during a period,
except those  resulting from  investments by and  distributions  to owners.  The
adoption  of SFAS 130 in the first  quarter of fiscal  1999 had no impact to the
consolidated financial statements of the Company.


                                       49

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


        In June 1997, SFAS No. 131, "Disclosures about Segments of an Enterprise
and Related  Information" ("SFAS 131") was issued and establishes  standards for
reporting  information about operating  segments in annual and interim financial
statements.  SFAS 131 also establishes  standards for related  disclosures about
products  and  services,  geographic  areas  and major  customers.  SFAS 131 was
adopted by the Company in fiscal 1999 (See Note I).

        In February 1998,  SFAS No. 132 "Employers'  Disclosures  about Pensions
and Other Post  Retirement  Benefits"  ("SFAS 132") was issued and  standardizes
disclosure  requirements  for pension and other post  retirement  benefit plans.
Adoption of this standard is required for fiscal years  beginning after December
15, 1997, and restatement of prior period  comparative  disclosures is required.
The Company  adopted SFAS 132 in fiscal  1999.  The adoption of SFAS 132 did not
have a material affect on it's financial position or results of operations.

        In June 1998, the Financial  Accounting  Standards Board issued SFAS No.
133,  "Accounting  for  Derivative  Instruments  and Hedging  Activities"  which
establishes  accounting and reporting  standards for derivative  instruments and
for hedging  activity.  SFAS 133 is  effective  for all periods in fiscal  years
beginning  after June 15,  1999.  SFAS No. 133 requires  all  derivatives  to be
recorded on the balance  sheet as either an asset or  liability  and measured at
fair value.  Changes in the derivative's fair value will be recognized currently
in earnings unless specific hedge accounting  criteria are met. The Company will
adopt SFAS 133 in Fiscal 2000.  The Company does not expect the adoption of SFAS
133 to  have  a  material  effect  on  its  financial  position  or  results  of
operations.

USE OF 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 1998 and 1997 financial
statements to conform with the 1999 presentation.


                                       50

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (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 these costs. Revenues from services by
the Company to unconsolidated affiliates were $584,400, $849,000 and $397,000 in
fiscal  1999,  1998  and  1997,  respectively.   The  Company  has  $979,600  of
receivables  from   unconsolidated   subsidiaries  and  short-term  advances  to
employees totaling $83,800 as of May 31, 1999.

        At May 31, 1999, the Company's  principal  shareholder and his immediate
family  were  indebted  to the  Company  in the  amount  of  $339,205  which  is
represented by notes secured by 164,000 shares of the Company's common stock.

        As of May 31, 1999, the Company has recorded a $100,000 convertible note
receivable  from  Heritage  Memorial  Services,   Inc.  ("HMS").  The  Company's
principal shareholder and the principal shareholder of YSFC currently hold seats
on the Board of Directors of HMS as Chairman and Director,  respectively.  As of
May 31,  1999,  due to  uncertainties  related to the  collectibility  or future
convertibility,  the Company has recorded a valuation  allowance  for the entire
amount of the note receivable from HMS.

        On May 15,  1997,  Yellow  Stone  Fuels  Corp.  ("YSFC"),  a 22.7% owned
affiliate of USE and a 13.2% owned affiliate of Crested,  entered into a line of
credit  arrangement  with USECC.  As of May 31, 1998,  YSFC owed USECC  $440,000
which included  $40,000 of accrued  interest.  The note bore interest at 10% per
annum and was due on December  31,  1998.  The Company and Crested  extended the
note to March 31,  1999.  YSFC repaid the debt by issuing  68,250  shares of its
common stock each to the Company and Crested,  respectively,  and paying a total
of  $200,000.  The shares of YSFC common  stock were  valued per the  conversion
clause of the promissory note at $2.00 per share.

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.



                                       51

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


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, 1999 and 1998,
the cost of debt securities was a reasonable approximation of fair market value.
These  investments  are  classified as held-to-  maturity under SFAS 115 and are
measured at amortized cost.

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

<TABLE>
<CAPTION>
                                   Consolidated        Carrying Value at May 31,
                                     Ownership            1999            1998
                                   -------------          ----            ----
        Equity Method:
<S>                                    <C>            <C>            <C>
            GMMV                       50.0%          $  727,000     $   724,800
            Ruby Mining Company        26.7%              24,600          32,100
            YSFC                       35.9%*             --   *         114,900
                                                      -----------    -----------
                                                      $  751,600     $   871,800
                                                      ===========    ===========
<FN>
        *Consolidated beginning March 1, 1999
</FN>
</TABLE>

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

<TABLE>
<CAPTION>
                                                 Year Ended May 31,
                                  ----------------------------------------------
                                       1999             1998             1997
                                       ----             ----             ----

<S>                               <C>               <C>             <C>
           GMMV                   $   --            $   --          $    --
           Ruby Mining Company       (3,100)              (500)          (3,300)
           YSFC**                   (56,000)**        (140,300)        (224,800)
                                  ---------         ----------      -----------

                                  $ (59,100)        $ (140,800)     $  (228,100)
                                  =========         ==========      ===========

<FN>
        **Consolidated beginning March 1, 1999.  This represents the equity loss
 through February 28, 1999.
</FN>
</TABLE>

        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.  In fiscal  1998,  the
Company and USECC entered into an Acquisition  Agreement with Kennecott  whereby
the Company under certain conditions could purchase  Kennecott's interest in the
GMMV. Those  conditions were not met and the Company became a  non-participating
partner in the funding of GMMV costs during 1999 (see Note F).

        Condensed  combined  balance  sheets and statements of operations of the
Company's equity investees include GMMV and Ruby Mining Company.


                                       52

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


              CONDENSED COMBINED BALANCE SHEETS - EQUITY INVESTEES

                                               May 31,
                                    ----------------------------
                                        1999           1998
                                        ----           ----

Current assets                      $     37,100    $  1,762,300
Non-current assets                       802,400      71,583,100
                                    ------------    ------------
                                    $    839,500    $ 73,345,400
                                    ============    ============

Current liabilities                 $    718,500    $  1,952,000
Reclamation and other liabilities     23,620,000      33,770,300
Assets over (under) liabilities      (23,499,000)     37,623,100
                                    ------------    ------------
                                    $    839,500    $ 73,345,400
                                    ============    ============

See Note F for a  discussion  of the  reduction  in the  carrying  value of such
investee assets.

         CONDENSED COMBINED STATEMENTS OF OPERATIONS - EQUITY INVESTEES

                                  Year Ended May 31,
                     --------------------------------------------
                        1999             1998             1997
                        ----             ----             ----
Revenues             $     10,500    $     54,900    $      1,100
Costs and expenses    (62,307,800)     (1,646,900)     (3,116,900)
                     ------------    ------------    ------------
Net loss             $(62,297,300)   $ (1,592,000)   $ (3,115,800)
                     ============    ============    ============

        SMP 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.  As discussed in Note K, SMP has been
the subject of significant  litigation and arbitration  proceedings  between the
SMP  partners  since 1991,  portions of which are  currently  still in progress.
Pending the resolution of the remaining proceedings,  the partners in SMP agreed
to  fulfill  certain  of  the  SMP's  uranium  sales  contracts  outside  of the
partnership  with each  partner  delivering  a mutually-  agreed  portion of the
delivery  commitment  on an  individual  basis.  In 1999 and 1998,  the  Company
recognized  revenues of $87,500 and $858,700,  respectively (no related revenues
were recognized in 1997) from these deliveries. Revenues from these transactions
have been included in the accompanying  Consolidated Statements of Operations as
Mineral Revenues,  which would normally have been sales of SMP. As a result of a
partial  settlement  in June of 1998,  the Company was  assigned  one of the SMP
utility contracts, which calls for total deliveries of 198,000, 81,000, 125,000,
84,000 and 208,000 pounds of uranium in fiscal 2000,  2001, 2002, 2003 and 2004,
respectively.  These  deliveries are to be made at an average of the three month
market price  preceding the  delivery.  The utility has the option of increasing
the delivery amounts by plus or minus thirty percent.

        Due to the litigation and  arbitration  proceedings,  audited  financial
statements  for SMP are not  obtainable.  Accordingly,  the Company has recorded
only its direct investment in, and results of operations

                                       53

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


from the partnership. The Company had no carrying value of its investment in SMP
for either 1999 or 1998 as proceeds from litigation and arbitration  proceedings
were accounted for under the cost recovery  method of accounting as discussed in
Note K. The Company's  direct loss  generated  from its investment in SMP, which
represent mine standby costs incurred by the Company, was $704,100, $436,000 and
$442,700  for the years  ended May 31,  1999,  1998 and 1997,  respectively.  No
amounts  attributable  to SMP are  included in the  Condensed  Combined  Balance
Sheets or Condensed  Combined  Statements of Operations of the Company's  equity
investees.

        As part of a settlement  agreement  dated June 1, 1998,  the Company was
awarded  the  return of its Sheep  Mountain  uranium  mines  and  certain  other
properties.  Accordingly,  all mine standby  costs and other  holding costs were
expensed solely by the Company during fiscal 1999.

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.  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 the GMMV.

        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.

        Pursuant to the Acquisition  Agreement,  the Mineral Lease, and the Mill
Contract,  USECC  continued 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 was  funded  from the  $16,000,000  loaned to the GMMV by
Kennecott.  Kennecott  was  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.

        In 1996,  the U.S.  Government  adopted the "USEC  Privatization  Act of
1996" to privatize the U.S.  Enrichment Corp. In July 1998, in a filing with the
U.S.  Securities  and Exchange  Commission,  USEC Inc.  ("USEC")  disclosed  its
planned  sale of  significant  quantities  of uranium  in the U.S.  marketplace.
Accordingly,  forecasted demand for uranium and forecasted  uranium sales prices
have decreased in the  short-term.  As a result,  on July 31, 1998,  GMMV halted
development activities at the Jackpot Mine and has placed the facility

                                       54

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


on active standby.  This action required the layoff of mine workers.  Due to the
uncertainty  of the uranium  market,  it is not known when the mine will operate
again  or if USECC  will be able to  conclude  the  financing  necessary  to buy
Kennecott's interest.

        USECC was able to satisfy the terms of the Acquisition  Agreement to the
point that the $4,000,000 signing bonus paid by Kennecott is non-refundable.  As
a result of the continuing  depressed  uranium  market,  the Company and Crested
were not able to close the  Acquisition  Agreement.  The signing payment will be
applied against any further reimbursable costs and contributions the Company and
Crested may become obligated to make to the GMMV.

        The Company,  USECC and Kennecott  continue to own their  respective 50%
interests  in the GMMV,  and  Kennecott's  obligation  to repay the  $16,000,000
loaned by them shall remain Kennecott's  obligation,  without any adverse effect
on the 50%  interest  in GMMV held by the Company  and USECC.  Kennecott  funded
$14,458,200  of the  $16,000,000  loan  obligation.  The  balance  of the  loan,
$1,541,800,  is available when development  work is resumed.  As a result of the
funds advanced  under the loan and the signing  bonus,  which gave Kennecott a 2
for 1 credit  against  its $50 million  work  commitment,  the $50 million  work
commitment  under the 1990 GMMV  Agreement is fully  satisfied.  The Company and
Crested   have   elected   to  have   their   interest   diluted   by   becoming
non-participating on the work plans and budgets.  Kennecott is obligated to fund
the  annual  plans and  budgets.  If the  Company's  and  USECC's  participating
interests drop below 10%, their interests will be  automatically  converted to a
1% to 3% gross proceeds interest.  It is not anticipated that such dilution will
occur in the near term.

        Primarily  as a result  of  sustained  depressed  uranium  prices,  GMMV
evaluated  the  carrying  value  of its  mineral  assets  for  impairment.  GMMV
determined  the  carrying  valve of its assets  exceeded  the future cash flows.
Accordingly,  in fiscal 1999,  the GMMV  recorded an impairment in the amount of
$59,545,150  related to its mineral assets.  The Company's carrying value of its
investment in GMMV reflects  management's estimate of its portion of the salvage
value of GMMV's mineral assets, net of liabilities.

SMP

        During fiscal 1989, the Company 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.  Certain  disputes arose
among USECC,  CRIC and its parent Nukem,  Inc. over the operation of SMP.  These
disputes have been in litigation/arbitration for the past eight years. See Notes
E and K for a  description  of the  investment  and a discussion  of the related
litigation/arbitration.

CYPRUS AMAX

        During prior years, the Company and Crested conveyed interests in mining
claims  to AMAX  Inc.  ("AMAX")  in  exchange  for  cash,  royalties,  and other
consideration. AMAX and its successor Cyprus Amax Minerals, Inc. ("Cyprus Amax")
have not placed the properties into production as of May 31, 1999.

                                       55

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


        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  $150,100,  $211,000  and $207,300 of
revenue  from the advance  royalty  payments  in fiscal  1999,  1998,  and 1997,
respectively.

        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.

        The  Company and Crested  also held an option to purchase  certain  real
estate located in Gunnison,  Colorado 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.  Thereafter,  USE  (together  with  Crested)  signed two option
agreements with Pangolin Corporation ("Pangolin"),  a Park City, Utah developer,
for sale of the land owned in Gunnison.  Pangolin made a cash payment and signed
promissory  notes for the purchase of the  properties.  As of May 31, 1999,  the
promissory notes were in default and are fully reserved. USECC is endeavoring to
resolve the default and filed a legal action to protect its  interest  (see Note
K).

SGMC

        Sutter Gold Mining Company  ("SGMC") was  established in 1990 to conduct
operations  on mining  leases and to produce  gold from the  Lincoln  Project in
California.

        SGMC is in the development stage and additional  development is required
prior to the commencement of commercial  production.  SGMC has not generated any
significant revenue and has no assurance of future revenue.  All acquisition and
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.  Due to the decline in the spot
price for gold, SGMC has put the development of the mine on hold. Until the time
when development begins,  SGMC does not expect 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
the time it generates significant revenue from its principal operations.

        During the first and second quarters of fiscal 1997, SGMC sold shares of
its common  stock in a private  placement.  These shares were sold for $3.00 per
share. SGMC received  approximately  $1,100,000 in net proceeds from this equity
placement.  During the fourth quarter of fiscal 1997, an additional  offering of
shares of SGMC's  special  warrant units was completed and raised  approximately
$5,400,000 in net cash proceeds.  Each special warrant unit is convertible  into
one share of SGMC  common  stock for no  additional  compensation  and one stock
purchase warrant.  The warrant allows the holder to purchase an additional share
of SGMC common stock for a CDN$6.00.  The warrant  expired on November  1998. At
the underwriter's  request,  the initial  investors  (including USE and Crested)
agreed to have the amount of their common shares

                                       56

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


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 the second offering, the Company and Crested accepted
a Contingent  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 has 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 up 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.

        On March 31, 1998, the Company  purchased  889,900 Special Warrant units
from certain Canadian investors. The units were purchased with 488,895 shares of
the Company's  common  stock.  In addition,  the Company sold 170,000  shares of
common  stock to the  Canadian  investors  at the then market  price  ($7.00 per
share).  As a result  of this  purchase,  the  Company  and  Crested's  combined
ownership  interest  in SGMC  reached  59%.  Therefore,  as of April 1, 1998 the
Company began  consolidating  SGMC's  results of  operations.  During 1999,  the
Company  issued  an  additional  89,059  shares of common  stock to  acquire  an
additional 207,500 SGMC Special Warrants.  This purchase increased the Company's
ownership of SGMC to 63%.

        Primarily  as a result of the  sustained  decline in gold prices and the
lack of significant  financing necessary to further develop the Lincoln project,
the Company evaluated the carrying value of its SGMC assets for impairment.  The
Company  determined  the carrying  value of its assets  exceeded its fair value.
Accordingly,  in fiscal 1999 and 1998, the Company recorded an impairment in the
amount of  $10,718,300  and  $1,500,000,  which is  classified  as Impairment of
Mineral Assets in the accompanying  Consolidated  Statements of Operations.  The
impairment related to mineral properties and mine development costs ($10,315,700
and $1,500,000 for 1999 and 1998, respectively) and equipment ($402,600 and $-0-
for 1999 and 1998, respectively).

        Additional  financing  will  be  required  in  order  to  develop  SGMC.
Management  of SGMC is currently  attempting  to negotiate a proposed  financing
plan. Management is also considering alternate uses of the Sutter property until
such  time  as the  price  for  gold  increases.  Options  that  management  has
considered include the development of a visitors's center.



                                       57

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


YELLOWSTONE FUELS CORP.

        In fiscal 1998, the Company became  contractually  obligated to exchange
its common stock for common stock of YSFC, plus interest,  if certain conditions
were not met (See Note J). As a result of depressed  market  prices for uranium,
YSFC was not successful in the public offering of its common stock. As a result,
the terms of the exchange  agreement  became  effective  between the Company and
YSFC shareholders.  The Company therefore issued 677,167 of its commons stock at
a value of $2,591,500.  The exchange offer for YSFC will remain  effective until
September 13, 1999.

        Due to continued  low uranium  market  prices and the inability to raise
financing to place the YSFC properties into production,  the Company recorded an
impairment of $2,506,100  related to YSFC's  Mineral  Assets during fiscal 1999,
which  is  classified  as  Impairment  of  Mineral  Assets  in the  accompanying
Consolidated  Statements of Operations.  The impairment was specifically related
to the Company's  investment in YSFC  ($2,248,200) and the write-down of mineral
properties ($257,900) in fiscal 1999.

PLATEAU RESOURCES LIMITED

        During fiscal 1994, 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. in southeastern
Utah.  USE paid nominal cash  consideration  for the Plateau stock and agreed to
assume all environmental liabilities and reclamation bonding obligations. At May
31,  1999,  Plateau  had a cash  security in the amount of  $7,583,900  to cover
reclamation of the properties (see Note K).

        USECC is currently  evaluating the best utilization of Plateau's assets.
Evaluations  are ongoing to determine  when, or if, the mine and mill properties
should  be placed  into  production.  The  primary  factor in these  evaluations
relates  to the  current  depressed  uranium  market.  Alternative  uses  of the
properties are also being  evaluated.  Commercial  revenues are being  generated
from the townsite assets which include a motel, C-store, lounge/restaurant, boat
storage facility and housing.

        In fiscal 1998, the Company had an independent  appraisal  performed for
its modular homes held for resale inventory.  Based upon the analysis performed,
the Company recorded a $100,000  write-down to more accurately  reflect the fair
value  of these  assets  as of May 31,  1998.  The  write-down  is  included  in
Commercial  Costs and Expenses in the  accompanying  Consolidated  Statements of
Operations.  The Company  will  continue to monitor  these  assets to insure the
carrying value does not exceed its fair value.

                                       58

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


ENERGX, LTD.

        Energx is engaged  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  1997,  Energx  abandoned  certain of its leases and as a
result  wrote  off  $164,500  of  related  capitalized  costs.  The write off is
reflected as Abandonment of Mineral  Interests in the accompanying  Consolidated
Statements of Operations.  During fiscal 1999, the oil production from oil wells
on the Fort Peck Indian  Reservation was stopped due to depressed oil prices and
declining production. Production will resume once the market price for crude oil
increases to the level where the wells are again profitable.

G.      DEBT:

LINES OF CREDIT

        The  Company  and  Crested  have a  $1,000,000  line  of  credit  from a
commercial  bank. The line of credit bears interest at a variable rate (8.75% as
of May 31,  1999).  The  weighted  average  interest  rate for 1999 and 1998 was
10.25% and 9.5%,  respectively.  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.  No amounts were  outstanding as of May 31, 1999 and 1998.  LONG-TERM
DEBT

        The  components  of  long-term  debt as of May 31,  1999 and 1998 are as
follows:

<TABLE>
<CAPTION>
                                                                May 31,
                                                        -----------------------
                                                           1999        1998
                                                           ----        ----
         <S>                                            <C>          <C>
         Installment notes - secured by equipment;
            interest at 8.75% - 9.5%, matures in 2000   $  88,200    $ 167,100
         SGMC installment notes - secured by
            certain mining properties, interest at
            7.5% to 8.0%, maturity from 1999 - 2004       767,900      235,000
         FNG installment notes - secured by FNG
            equipment, interest at 8.75% to 8.9%
            maturity from 1997 - 2002                      56,600      101,800
                                                        ---------    ---------
                                                          912,700      503,900
         Less current portion                            (126,000)    (225,700)
                                                        ---------    ---------
                                                        $ 786,700    $ 278,200
                                                        =========    =========
</TABLE>

        Principal requirements on long-term debt are $126,000; $89,400; $32,100;
$87,000;  $23,100;  and $555,000 for the years 2000 through 2004 and thereafter,
respectively.


                                       59

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)



H.      INCOME TAXES:

        The  components  of  deferred  taxes as of May 31,  1999 and 1998 are as
follows:

<TABLE>
<CAPTION>
                                                           May 31,
                                                ------------------------------
                                                    1999            1998
                                                    ----            ----

         Deferred tax assets:
<S>                                             <C>             <C>
            Deferred compensation               $    152,400    $     87,300
            Net operating loss carryforwards       6,234,900       6,703,900
            Tax Credits                              143,800         213,800
            Other                                    275,800         541,900
            Tax basis in excess of book basis      4,315,300       2,087,900
                                                ------------    ------------
         Total deferred tax assets                11,122,200       9,634,800
                                                ------------    ------------

         Deferred tax liabilities:
            Development and exploration costs      1,928,300      (3,979,300)
                                                ------------    ------------
         Total deferred tax liabilities            1,928,300      (3,979,300)
                                                ------------    ------------
                                                   9,193,900       5,655,500
         Valuation allowance                     (10,338,700)     (6,800,300)
                                                ------------    ------------
         Net deferred tax liability             $ (1,144,800)   $ (1,144,800)
                                                ============    ============
</TABLE>

        The Company has established a valuation allowance of $10,338,700 against
deferred  tax assets due to the losses  incurred  by the  Company in past fiscal
years.  The Company's  ability to generate  future taxable income to utilize the
NOL 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:

<TABLE>
<CAPTION>
                                                        Year Ended May 31,
                                            ------------------------------------------
                                               1999           1998           1997
                                               ----           ----           ----

<S>                                         <C>            <C>            <C>
      Expected federal income tax           $(3,960,500)   $  (320,300)   $(1,266,330)
      Net operating losses not previously
         benefitted and other                   422,100        155,100        (86,670)
      Valuation allowance                     3,538,400        165,200      1,353,000
                                            -----------    -----------    -----------
         Income tax provision               $      --      $      --      $      --
                                            ===========    ===========    ===========
</TABLE>

        There were no taxes  currently  payable as of May 31, 1999, 1998 or 1997
related to continuing operations.


                                       60

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


        At May 31, 1999, the Company and its  subsidiaries  had  available,  for
federal income tax purposes,  net operating loss  carryforwards of approximately
$18,000,000  which  will  expire  from 2004 to 2013 and  investment  tax  credit
carryforwards of $128,000 which, if not used, will expire from 2000 to 2001. 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 subsidiaries
tax  returns  through  the year ended May 31,  1996.  The  Company's  income tax
liabilities  are settled  through  fiscal 1994.  The Company has received 30 day
letters for the years ended May 31, 1995 and 1996.  The Company has  submitted a
written  appeal to protest  the  findings of the  examining  agent for the years
ended May 31, 1995 and May 31, 1996 to preserve  its NOL.  The Company  does not
expect  that the  resolution  of the audits  will have a material  effect on the
Company's financial position or results of operations.


                                       61

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (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  include   commercial   operations,   primarily  real  estate
activities,  an airport fixed base operation, and construction  activities.  The
following is information related to these industry segments:

<TABLE>
<CAPTION>
                                                       Year Ended May 31, 1999
                                    ---------------------------------------------------------
                                                     Commercial   Construction
                                       Minerals     Operations    Operations    Consolidated
                                       --------     ----------    ----------    ------------

<S>                                 <C>             <C>            <C>           <C>
Revenues                            $    238,200    $2,977,800     $  --         $  3,216,000
                                    ============    ==========     ==========
Interest and other revenues                                                         7,637,600
                                                                                 ------------
    Total revenues                                                               $ 10,853,600
                                                                                 ============

Operating loss                      $ (2,071,600)   $  (461,100)   $ (14,900)    $ (2,547,600)
                                    ============    ===========    =========
Interest and other revenues                                                         7,637,600
General corporate and other expenses                                              (16,679,400)
Equity in loss of affiliates                                                          (59,100)
                                                                                 ------------
    Loss before income taxes,
       discontinued operations
       and extraordinary item                                                    $(11,648,500)

Identifiable net assets at
    May 31, 1999                    $ 10,632,900     $8,107,300      $ 144,700   $ 18,884,900
                                    ============     ==========      =========
Investments in affiliates                                                             751,600
Corporate assets                                                                   13,754,500
                                                                                 ------------
    Total assets at May 31, 1999                                                 $ 33,391,000
                                                                                 ============

Capital expenditures                $    725,400     $  944,200      $   --
                                    ============     ==========      ==========
Depreciation, depletion and
    amortization                    $    300,200     $ 348,600       $  77,600
                                    ============     =========       =========
</TABLE>



                                       62

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)



<TABLE>
<CAPTION>
                                                      Year Ended May 31, 1998
                                    ---------------------------------------------------------
                                                    Commercial    Construction
                                      Minerals      Operations     Operations    Consolidated
                                      --------      ----------     ----------    ------------

<S>                                 <C>             <C>            <C>           <C>
Revenues                            $ 1,069,700     $3,523,500     $   --        $  4,593,200
                                    ===========     ==========     ==========
Interest and other revenues                                                         6,965,300
                                                                                 ------------
    Total revenues                                                               $ 11,558,500
                                                                                 ============

Operating loss                      $ (595,100)     $  468,400     $  (36,400)   $   (163,100)
                                    ==========      ==========     ==========
Interest and other revenues                                                         6,965,300
General corporate and
    other expenses                                                                 (7,209,900)
Equity in loss of affiliates                                                         (575,500)
    Income before income taxes
       and discontinued operations                                               $   (983,200)
                                                                                 ============

Identifiable net assets at
May 31, 1998                        $22,235,700     $7,717,400     $  208,200    $ 30,161,300
                                    ===========     ==========     ==========
Investments in affiliates                                                             912,900
Corporate assets                                                                   15,486,000
                                                                                 ------------
    Total assets at May 31, 1998                                                 $ 46,560,200
                                                                                 ============

Capital expenditures                $ 1,175,000     $  239,400     $   --
                                    ===========     ==========     ==========
Depreciation, depletion and
       amortization                 $   243,900     $  298,600     $  115,100
                                    ===========     ==========     ==========
</TABLE>







                                       63

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


<TABLE>
<CAPTION>
                                                          Year Ended May 31, 1997
                                          -------------------------------------------------------
                                                        Commercial   Construction
                                           Minerals     Operations    Operations    Consolidated
                                           --------     ----------    ----------    ------------

<S>                                       <C>           <C>           <C>           <C>
Revenues                                  $  207,300    $2,219,400    $ 1,038,600   $  3,465,300
                                          ==========    ==========    ===========
Interest and other revenues                                                            2,324,900
                                                                                    ------------
    Total revenues                                                                  $  5,790,200
                                                                                    ============

Operating (loss) profit                   $ (843,100)   $(840,200)    $   286,000   $ (1,397,300)
                                          ==========    =========     ============
Interest and other revenues                                                            2,324,900
General corporate and other expenses                                                  (3,961,300)
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    $    198,800
                                          ==========    ==========    ============
</TABLE>


        During fiscal 1999 and 1998  approximately 100% of mineral revenues were
from the sale of uranium. There were no uranium sales during fiscal 1997.

        The Company  subleases  excess  office  space,  contracts  aircraft  for
charter flights and sells aviation fuel. Commercial Revenues in the accompanying
Consolidated  Statements  of  Operations  consist of mining  equipment  rentals,
office and other real property rentals, charter flights and fuel sales.


                                       64

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


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  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 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 shares under the plan are 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.  As of May 31,
1999,  148,158 total shares have been issued to the five officers of the Company
and Crested under the 1996 Stock Award Plan.

        During fiscal 1998, the Company and YSFC entered into an Exchange Rights
Agreement  (the  "Agreement").  Under the Agreement  the YSFC private  placement
shareholders and related broker agent had the right, but not the obligation,  to
exchange  their shares in YSFC for USE common stock if YSFC's common shares were
not listed and available for quotation on the NASDAQ  marketing  system by March
1998.  During  fiscal 1999 the Company  exchanged  677,167  shares of its common
stock, at a fair value of $2,591,500,  for 1,131,500 shares of YSFC common stock
or 9% of the  outstanding  shares of YSFC.  The cost to issue  these  shares was
recorded as an additional  investment  in YSFC during fiscal 1999.  The exchange
rate for USE shares was the price paid for the YSFC's common shares plus 10% per
annum of  total  cost  from  the date of  purchase.  The  number  of USE  shares
exchanged was based on the exchange rate for a share of USE common stock for the
five business days prior to the date of notice given by the YSFC  shareholder to
exchange  their  shares.  Under the  Agreement,  the  Company  has the option to
exchange  shares of its common stock to the remaining  shareholders of YSFC at a
rate to be  negotiated  at a later  date to obtain  one  hundred  percent of the
ownership of YSFC.

        Also,  during fiscal 1999, the Company  issued  warrants in exchange for
outstanding YSFC warrants, which were originally issued for services provided by
outside  consultants  in connection  with the  agreement  discussed  above.  The
Company issued 67,025 warrants at an exercise price of $3.64 expiring  September
19, 2002. The Company  determined the fair value  associated with these warrants
to be $167,000,  which was recorded as an  additional  investment in YSFC during
fiscal 1999.

        In February 1999, the Company  entered into a consulting  agreement with
an  individual  to  provide  consulting  and other  services  for a period of 24
months,  commencing  on  February  8, 1999 and ending on January  31,  2001.  As
consideration  for services to be performed,  the Company granted the individual
25,000 shares of the Company's  common stock at a grant price of $2.75 per share
and entered  into a 5 year warrant  purchase  agreement to purchase up to 75,000
shares of the  Company's  common stock at an exercise  price of $2.25,  expiring
February 8, 2004.  The Company  determined  the fair value  associated  with the
stock  grant to be  $68,750  and the  warrants  to be  $140,000,  which  will be
recognized  ratably  over the  term of the  consulting  agreement.  Accordingly,
$28,950 was recognized as expense in fiscal 1999 related to this agreement. The

                                       65

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


warrants are reflected as fair value of warrants issued for services rendered in
the accompanying Consolidated Statements of Shareholders' Equity.

        In  February  of 1999,  the  Company  entered  into a  warrant  purchase
agreement  with a consulting  firm to purchase  20,000  shares of the  Company's
common  stock at an  exercise  price of $2.62  expiring  January 31,  2002.  The
warrants  were issued in exchange for services to be provided  during the period
from  February  1999 to February  2000.  The Company  determined  the fair value
associated with these warrants to be $36,000,  which will be recognized  ratably
over the term of the consulting agreement. Accordingly, $9,000 was recognized as
expense in fiscal 1999.

        In December 1997, the Company entered into a warrant purchase  agreement
with an  investment  advisory firm to purchase  225,000  shares of the Company's
common stock at an exercise price of $10.50/share expiring December 2, 2000. The
warrants  were issued in exchange for services to be provided  during the period
from  December  1997 to December  1998.  The Company  determined  the fair value
associated with these warrants to be $186,000,  which will be recognized ratably
over the term of the  related  advisory  agreement.  Accordingly,  $108,000  was
recognized as expense in fiscal 1998 and $78,000 in fiscal 1999.

        In January 1998, the Company entered into a warrant  purchase  agreement
with  another  investment  advisory  firm  to  purchase  200,000  shares  of the
Company's common stock at an exercise price of $7.50/share  expiring January 20,
2000.  The warrants  were issued in exchange for services to be provided  during
the period from January 1998 to January 1999.  The Company  determined  the fair
value  associated  with these warrants to be $264,000,  which will be recognized
ratably over the term of the related advisory  agreement.  Accordingly,  $88,000
was recognized as expense in fiscal 1998 and $176,000 in fiscal 1999.

        In January 1996, the Company entered into a warrant  purchase  agreement
with an investment advisory firm. Pursuant to the Agreement,  this firm received
a warrant to purchase  200,000  common shares of the  Company's  common stock at
$5.00/share in exchange for consultation services to be provided through January
9, 1997.  In  connection  with this warrant  agreement,  the Company  recognized
$148,300 of consulting expense in fiscal 1997 which the Company determined to be
the fair value.  During fiscal 1997,  180,000 of these  warrants were  exercised
resulting in total  proceeds to the Company of $900,000.  The  remaining  20,000
shares were exercised in 1998 resulting in $100,000 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 and 1998,  reserves  2,750,000  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 prices  ranging  from $2.75 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 1998, options were exercised for the purchase of 62,000 shares. In
fiscal 1997,  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.

                                       66

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


        In fiscal 1999, the shareholders of the Company ratified an amendment to
the 1989 Stock Plan which  increased the number of shares from 975,000 shares to
2,750,000  shares and reset the term to June 15, 2008.  During fiscal 1999,  the
Company issued 837,500  options under the Stock Option Plan,  including  299,462
non-qualified and 538,038  qualified  options.  The  non-qualified  options were
issued at a price below fair  market  value,  resulting  in the  recognition  of
$262,000 in compensation expense at the time of issuance.

        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
employees.  During  fiscal  1999,  1998 and 1997,  the Board of Directors of USE
contributed  89,600,  49,470 and  24,069  shares to the ESOP at prices of $4.00,
$6.57 and $8.87 per share, respectively. The Company is responsible for one-half
of these  contributions  amounting to $179,200,  $162,300 and $106,700 in fiscal
1999, 1998 and 1997, 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.

        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 Consolidated 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 granted 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,  1999,  1998 and 1997,  the Company had
compensation expense of $90,400, $54,600 and $152,600,  respectively,  resulting
from these issuances.  A schedule of forfeitable shares for both USE and Crested
is set forth in the following table:


                                       67

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


            Issue                   Number           Issue            Total
            Date                   of Shares         Price        Compensation
            ----                   ---------         -----        ------------

        May 1990                    40,300          $  9.75      $  392,900
        June 1990                   66,300            11.00         729,300
        November 1992               10,660             N/A              N/A
        May 1993                    20,000             3.375         67,500
        November 1993               18,520            3.00           55,600
        January 1994                18,520            4.00           74,100
        January 1995                13,520            3.75           50,700
        February 1996                7,700           15.125         116,500
        December 1996               28,380           10.875         308,600
        December 1996                8,452           11.50           97,200
                                  --------                      -----------
        Balance at
          May 31, 1997             232,352                        1,892,400

        August 1997                  7,320           10.875          79,600
        August 1997                  5,706           10.875          62,100
        May 1998                    67,000            6.56          439,500
                                  --------                      -----------
        Balance at
           May 31, 1998            312,378                        2,473,600

        May 1999                    67,000           4.00           268,000
        Shares earned              (40,170)          --            (269,900)
                                  --------                      -----------
        Balance at
           May 31, 1999            339,208                      $ 2,471,700
                                  ========                      ===========

        During 1999,  40,170 shares were earned. No shares were earned in fiscal
1998 or 1997. 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 but not released as of May 31, 1997.

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 1999 using the Black-  Scholes  pricing  model and the  following  weighted
average assumptions (no options were granted during 1998 and 1997):

                                       68

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


                                                               1999
                                                               ----
                    Risk-free interest rate                    4.65%
                    Expected lives                          10 years
                    Expected volatility                        102%
                    Expected dividend yield                      0%

        To estimate expected lives of options for this valuation, it was assumed
options  will be  exercised  upon  expiration  at the end of the ten 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
$2,124,500  during the year ended May 31, 1999. This amount is amortized ratably
over the vesting periods of the options. Pro forma stock-based compensation, net
of the effect of  forfeitures,  was  $2,314,700,  $98,100 and $255,000 for 1999,
1998 and 1997, 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:

<TABLE>
<CAPTION>
                                                            Year Ended May 31,
                                        ----------------------------------------------------
                                             1999                  1998            1997
                                             ----                  ----            ----
Net loss
<S>                                     <C>                 <C>                <C>
    As reported                         $ (11,648,500)      $    (983,200)     $ (3,724,500)
    Pro forma                           $ (13,963,200)      $  (1,081,300)     $ (3,979,500)
Net loss per common
        share, basic and diluted
    As reported                         $       (1.63)      $        (.15)     $       (.58)
    Pro forma, Basic                    $       (1.96)      $        (.16)     $       (.62)
    Pro forma, Diluted                  $       (1.96)      $        (.16)     $       (.62)
</TABLE>

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


                                       69

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


        A summary of the Stock Option Plan  activity for the years ended May 31,
1999 and 1998 is as follows:

<TABLE>
<CAPTION>
                                                       1999                     1998
                                             -----------------------    ----------------------
                                                           Weighted                  Weighted
                                                            Average                   Average
                                                           Exercise                  Exercise
                                               Options       Price       Options       Price
                                               -------       -----       -------       -----
<S>                                           <C>            <C>         <C>           <C>
        Outstanding at beginning of year      534,700        $3.34       596,700       $3.41
        Granted                               837,500        $2.55        --            --
        Canceled                              (67,000)       $4.00        --            --
        Exercised                              (5,000)       $4.00       (62,000)      $4.00
                                            ---------                   --------
        Outstanding at end of year          1,300,200        $2.79       534,700       $3.34
                                            =========                   ========
        Exercisable at end of year          1,223,200        $2.72       394,700       $3.11
                                            =========                   ========
</TABLE>

        The following table summarized  information about employee stock options
outstanding and exercisable at May 31, 1999:

<TABLE>
<CAPTION>
                              Options Outstanding                    Options Exercisable
                 --------------------------------------------    --------------------------
                                      Weighted
                    Number of          Average       Weighted        Number        Weighted
                     Options          Remaining       Average      of Options       Average
  Exercise       Outstanding at      Contractual     Exercise    Exercisable at    Exercise
   Prices         May 31, 1999      Life in years      Price      May 31, 1999       Price
   ------         ------------      -------------      -----      ------------       -----

    <S>           <C>                   <C>            <C>         <C>                <C>
    $2.00           312,500             9.50           $2.00         312,500          $2.00
     2.75            49,400             2.92            2.75          49,400           2.75
     2.88           525,000             9.50            2.88         525,000           2.88
     2.90           264,300             2.88            2.90         264,300           2.90
     4.00           149,000             1.50            4.00          72,000           4.00
                  ---------                                        ---------
                  1,300,200                                        1,223,200
                  =========                                        =========
</TABLE>


                                       70

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


K.      COMMITMENTS, CONTINGENCIES AND OTHER:

LEGAL PROCEEDINGS

        ARBITRATION/LITIGATION PROCEEDINGS CONCERNING SMP. In June 1991, Nukem's
wholly-owned   subsidiary  Cycle  Resource   Investment   Corporation   ("CRIC")
instituted arbitration proceedings against U.S. Energy Corp. ("USE") and Crested
Corp.("Crested")  d/b/a USECC.  CRIC claimed that USECC violated the partnership
agreement  forming  Sheep  Mountain   Partners   ("SMP"),   a  Colorado  general
partnership in which USECC owned 50% and Nukem, Inc. through its subsidiary CRIC
owned the other 50%. On July 3, 1991,  USECC  filed a civil  action in the U. S.
District Court of Colorado  against  Nukem,  CRIC,  their  affiliates and others
alleging Nukem/CRIC fraudulently  misrepresented facts and concealed information
from  USECC to induce  its entry  into the  agreements  forming  SMP and  sought
rescission,  damages and other relief.  Certain of Nukem's affiliates (excluding
CRIC) and others were thereafter  dismissed from the lawsuit. The U. S. District
Court granted the motion of USECC to stay the arbitration initiated by CRIC.

        On September  16, 1991,  USECC filed  another 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 Wyoming. On May 11, 1993, the Denver District Court stayed all
proceedings  until the case pending in the U.S.  District Court for Colorado was
resolved.  In February 1994,  USECC and Nukem/CRIC,  agreed that the majority of
the  issues  raised in the  litigation  subsequent  to the  formation  of SMP on
December 21, 1988, would be handled through consensual binding  arbitration with
the American Arbitration  Association ("AAA"). The arbitration hearing commenced
on June 27, 1994 before a three member AAA arbitration panel (the "Panel"),  and
the parties  rested their cases on May 31, 1995 after 73 hearing days. The Panel
entered its Order and Award on April 18,  1996 but  refused to dissolve  the SMP
Partnership.  Nukem appealed the Award by filing motions with the U.S.  District
Court for remand of various  issues to the Panel alleging inter alia there was a
material  miscalculation and a double recovery. The U.S. District Court remanded
the matter to the Panel to consider Nukem's motions.  On July 3, 1996, the Panel
entered its Order finding  there was no double  recovery and clarified its April
18, 1996 Order and Award  regarding the  impression of a  Constructive  Trust in
favor of SMP on the CIS contracts  Nukem  entered into with CIS republics  using
SMP uranium sales contracts.

        On November 4, 1996, the United States  District  Court granted  USECC's
motions  for  confirmation  and  issued a  Judgment  and  Order  confirming  the
Arbitration  Panel's Orders and Award.  Later in November  1996,  USECC received
$4,300,000  from the SMP escrow bank accounts as partial payment of the monetary
award of the Panel and  confirmed by the District  Court.  This  $4,300,000  was
accounted for under the cost recovery  method of accounting,  and it was applied
to  outstanding  amounts due USECC.  The balance of $1,003,800 was recognized as
income. After considering a series of motions, the Federal Court issued a Second
Amended  Judgment on June 27, 1997,  which  confirmed the monetary  award of the
Panel  and  clarified  the  equitable  award  impressing  the CIS  contracts  in
Constructive  Trust in favor of SMP.  Nukem/CRIC  filed notices of appeal to the
Tenth Circuit Court of Appeals ("10th CCA") and posted a $8,613,600  supersedeas
bond  covering the monetary  portion of the  Judgment.  Nukem/CRIC's  appeal was
based on claims that the District  Court erred in confirming  the Panel's Orders
and Award on double recovery and impressing  Nukem's uranium purchase  contracts
with the CIS republics in constructive trust with SMP.

                                       71

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


        On June 1, 1998, USECC and Nukem/CRIC  entered into a partial Settlement
Agreement  of  the  various  issues.  USECC  received  $5,026,500  as a  partial
settlement  of the  Second  Amended  Judgment.  USECC  also  received  the Sheep
Mountain  uranium mines and certain other  properties  from SMP plus one uranium
supply  contract along with a 50% interest in another  uranium supply  contract.
This  settlement  did not in any way affect the  issues  then  pending on appeal
before the 10th CCA.

        A hearing on the appeal was held  before a three judge panel of the 10th
CCA on September  24, 1998.  On October 22, 1998,  the 10th CCA issued its Order
and  Judgment  affirming  the U.S.  District  Court's  Second  Amended  Judgment
(without modification) (the "Judgment"). The Judgment ordered that the contracts
Nukem entered into to purchase uranium from CIS republics including the purchase
rights,  the uranium acquired pursuant to those rights and the profits therefrom
were impressed with a constructive trust in favor of SMP.

        On  November  13,  1998,  Nukem/CRIC  filed  motions  for  entry of full
satisfaction of the Judgment if Nukem/CRIC  paid only the balance  remaining due
on the monetary portion of the Judgment. USECC responded denying the motions and
requesting  payment of the balance of the monetary  award.  On February 8, 1999,
the  District  Court  denied  the  motion  of  Nukem/CRIC  for  entry  of  final
satisfaction  of the Judgment and ordered  Nukem/CRIC to forthwith pay USECC the
balance of $5,971,600 plus interest of $105,700.
Nukem/CRIC made the payment to USECC on February 9, 1999.

        On April 28, 1999, USECC filed a petition in the U.S.  District Court to
dissolve SMP and for an accounting. Nukem/CRIC responded that the District Court
did not  have  jurisdiction  and  again  filed a motion  seeking  entry of final
satisfaction  of the Judgment.  On July 16, 1999, the U.S.  District Court again
denied the motion of Nukem/CRIC for entry of final  satisfaction of judgment and
denied USECC's  petition for  dissolution  because  neither USECC nor Nukem/CRIC
petitioned the Court for  dissolution of SMP before the Court entered the Second
Amended Judgment.  On August 2, 1999, Nukem/CRIC filed a Notice of Appeal to the
10th  Circuit  Court of Appeals of the July 16,  1999 Order.  USECC  opposes the
appeal and will seek judicial  intervention to receive an accounting and profits
from the CIS contracts impressed in Constructive Trust with SMP.

        ILLINOIS POWER COMPANY LITIGATION.  Illinois Power Company ("IPC"),  one
of the  utilities  with  whom  SMP  had a  long-term  uranium  supply  contract,
unilaterally  sought to terminate the contract.  On October 28, 1993,  IPC filed
suit in the Federal District Court, Danville, Illinois, against SMP, USECC, CRIC
et al.  seeking a  declaratory  judgment that the contract with SMP was void and
for other relief.  After various  negotiating  sessions,  the parties reached an
agreement  in June 1995 to settle the case by amending to the  original  uranium
sales agreement to provide for 3 more deliveries of uranium  concentrates (U3O8)
totaling  486,443 lbs.  The final  delivery was made in May 1997 and on June 13,
1997,  USECC  received  $858,700  as a  distribution  of  profits  from the last
delivery to IPC of U3O8 under this SMP contract.

        SELLEY ET AL VS U.S. ENERGY CORP., CRESTED CORP. ET AL. On May 14, 1999,
Dennis Selley personally and as personal  representative of the Estate of Hannah
Selley and his wife Mary B. Selley,  filed a Civil Action No. 30869 in the Ninth
Judicial District Court of Fremont County, Wyoming against U.S. Energy Corp. and
Crested Corp.,  Plateau Resources Limited and USECC the joint venture,  alleging
that the defendants were negligent as a landlord in renting a doublewide trailer
converted to a bunkhouse near Ticaboo, Utah to

                                       72

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


plaintiffs' daughter Hannah Selley and seek various unspecified damages.  Hannah
Selley was employed by U.S.  Energy Corp.  ("USE") at the Ticaboo  Lodge in June
1998.  Because no housing was  available for  employees,  she and five other USE
employees rented rooms in the bunk house provided by USE, located about 1/2 mile
from the Ticaboo  Lodge.  In the late evening of June 5, 1998 and early the next
morning,  the  occupants  built a bonfire near the bunkhouse and had guests over
for a party.  At about 4:00  O'clock  a.m.  the morning of June 6, 1998,  a fire
started  in the  bunkhouse.  All  occupants  were  awakened  and left the living
quarters during the fire except Ms. Selley who perished in the fire.  Plaintiffs
allege inter alia that  defendants  were  negligent in providing  faulty  living
quarters  and that  defendants  submitted a false  filing with the Utah  Workers
Compensation  Fund.  Defendants deny negligence in providing the living facility
and assert various  defenses  including  plaintiffs'  complaint is barred by the
Workers Compensation statutory immunity as well as the defense of an intervening
clause. Discovery is underway.

        DECLARATORY  JUDGMENT ACTION. The Workers  Compensation Fund of Utah has
filed a complaint for declaratory  relief on or about July 26, 1999 against U.S.
Energy Corp., Crested Corp.,  Plateau Resources Limited,  Dennis and Mary Selley
and others in Civil Action No. 99090 7500 before the Utah Third  Judicial  Court
of Salt Lake County, Utah. The suit is to determine its obligation to defend and
indemnify U.S.  Energy Corp. and its affiliates in the above Hannah Selley case.
U.S.  Energy Corp.,  Crested Corp. and affiliates  have not yet responded to the
complaint in the case.

        PARADOR  MINING  CO.,  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
Mining Co., Inc.("Parador") and H.B. Layne Contractor,  Inc. as defendants.  The
complaint primarily concerns  extra-lateral  rights associated with two patented
lode  mining  claims  (the  "Claims")  owned  by  Parador  in  and  adjacent  to
plaintiff's Bullfrog gold mine near Beatty, NV. The Claims were initially leased
to a predecessor  of BGBI and  subsequently,  a portion of the residuals of that
lease were assigned and leased by Parador to USECC. A bifurcated bench trial was
held on December 11-12,  1995,  before the District Court for the Fifth Judicial
District  Nye  County,  Nevada  at which  time the  parties  presented  evidence
relative to the issue of extra-lateral  rights. Other claims between the parties
were bifurcated by the Court and were not an issue in the trial. On December 26,
1995,  the District Court issued a ruling denying that an apex of a vein existed
on Parador's Claims and thus no extra-lateral  royalties were due to Parador and
USECC. All other remaining claims and counterclaims were considered by the Court
in another bench trial on January 26-28,  1999.  Following the  presentation  of
evidence,  the  Court  entered  judgment  against  the  plaintiff  BGBI  and the
defendants Parador and USECC on certain of their respective claims.  BGBI, USECC
and Parador  appealed this  judgment to the Nevada  Supreme  Court.  On June 23,
1998, a mandatory  Settlement  Conference was held in Reno, NV but no settlement
was reached.  BGBI filed its opening  brief on appeal and USECC and Parador have
until the end of August 1999 to file their answer  brief as appellees  and brief
as cross-appellants in the appeal.

        TICABOO TOWNSITE  LITIGATION.  In fiscal 1998, two individuals and their
corporation,  Dejavue,  Inc., who were contract  operators of the restaurant and
lounge  facility,  the lodge and  convenience  store in Ticaboo,  Utah (owned by
Canyon Homesteads,  Inc.), sued USE, Crested and others in Utah State Court. The
plaintiffs'  corporation Dejavue, Inc. was awarded $156,000 in damages by a jury
and  attorney  fees of $91,700 by the Court  against  USE.  This was recorded in
fiscal 1998. The plaintiffs appealed and filed an opening brief with

                                       73

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


the Utah Court of Appeals  arguing  that the Trial Court  erred in not  awarding
interest on the judgment.  U.S. Energy appealed and filed its opening and answer
brief in July 1999 also  contending  that the Trial Court erred in various other
ways. The case is pending on appeal.

        DEPARTMENT OF ENERGY LITIGATION.  On July 20, 1998, eight uranium mining
companies with operations in the United States (including USE,  Crested,  Yellow
Stone  Fuel  Corporation)  and  the  Uranium  Producers  of  America,   a  trade
organization,  filed a complaint  against the United States Department of Energy
(the "DOE") and its acting  secretary in a lawsuit  (file no. 98 CV 1775) in the
United  States  District  Court,  Cheyenne,   Wyoming.  The  complaint  seeks  a
declaratory  judgment and injunctive  relief. The plaintiffs allege that the DOE
violated  the  USEC  Privatization  Act  of  1996  (the  "Act"),  when  the  DOE
transferred  45 metric tons of low  enriched  uranium  and 3,800  metric tons of
natural uranium to the United States Enrichment Corp. ("USEC") in May 1998. USEC
became a publicly traded corporation in July 1998.

        The plaintiffs have asked the Court to declare that (i) the DOE violated
its statutory  authority by transferring  uranium to USEC in excess of statutory
limits on volume;  (ii) the excess  amounts were not sold by the DOE to USEC for
fair value, as required by the Act, and mandated  findings by the DOE concerning
possible  adverse  impacts  were not  supported  in fact;  and  (iii) the DOE be
enjoined  from future  transfers in violation of the Act. The DOE filed a motion
to dismiss and a hearing  was held on January 8, 1999  before the U.S.  District
Court. The Court took the motion under advisement and the case is pending.

        CONTOUR DEVELOPMENT  LITIGATION On July 28,1998,  USE filed a lawsuit in
the United States District Court,  Denver,  Colorado against Contour Development
Company,  L.L.C.  and entities and persons  associated with Contour  Development
Company, L.L.C. (collectively, "Contour") seeking compensatory and consequential
damages from the defendants for dealings in certain real estate.

        Specifically,  USE alleges that Contour has breached  contracts  for the
sale of USE's  and  Crested's  Gunnison  properties,  and is in  default  on the
promissory notes delivered to pay for the Gunnison properties.  USE also alleges
a pattern of fraud,  interference with contractual relation, breach of fiduciary
duty,  conversion  of USE's  security  for payment of the  promissory  notes and
unjust enrichment in Contour's dealings with USE and Crested regarding such real
estate.  Contour  answered  denying all  allegations  of  wrongdoing,  asserting
certain  counterclaims,  which  USE has  denied,  and  claiming  that  USE's and
Crested's  refusal to consent to a requested  transfer of one of the  properties
excuses Contour from paying the balances due on the promissory  notes.  Three of
the defendants also filed motions to dismiss seeking relief from USE's notice of
lis pendens.  That motion has not been decided  pending  settlement  discussions
that were  terminated by USE on July 15, 1999.  Litigation is expected to resume
against all defendants other than Gunnison Center Properties,  L.L.C., which has
voluntarily  petitioned for protection  under Chapter 11 of the Bankruptcy Code.
The remaining  defendants  own other  property which USE believes has sufficient
value to satisfy any  judgment  that USE may  obtain.  As of May 31,  1999,  the
Company has recorded a valuation allowance for the full amount of the promissory
notes due the Company related to the Gunnison properties.


                                       74

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


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 in accordance with these  regulations,  but the rules are continually
changing and 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, technology and enacted laws and regulations. Certain regulatory
agencies,  such as the Nuclear Regulatory Commission ("NRC"), the Bureau of Land
Management ("BLM") and the Wyoming Department of Environmental  Quality ("WDEQ")
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 or unasserted
claims  to be  disclosed  or  recorded.  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 several
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.

        As of May 31,  1999,  the Company  has  recorded  estimated  reclamation
obligations,  including  standby  costs,  of  $8,860,900  which is  included  in
Reclamation and Other  Long-term  Liabilities in the  accompanying  Consolidated
Balance Sheets. In addition,  the GMMV, in which the Company is a 50% owner, 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,  SMP, GMMV, Plateau and 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:


                                       75

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


SMP

        The Company and Crested are responsible for the reclamation obligations,
environmental  liabilities  and  liabilities for injuries to employees in mining
operations  with  respect  to  the  Crooks  Gap   properties.   The  reclamation
obligations,  which are established by regulatory authorities,  were reviewed by
the Company and the regulatory authorities during fiscal 1998 and the balance in
the reclamation  liability  account at May 31, 1999 of $1,451,800 is believed by
management 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 its real estate
assets,  including the Glen L. Larsen building,  and by holding  certificates of
deposits. A portion of the funds for the reclamation of SMP's properties will be
provided by a sinking  fund of up to $.50 per pound of uranium  for  reclamation
work as the uranium is produced from the properties.

GMMV

        During fiscal 1991, the Company and Crested acquired  developed  mineral
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 to Kennecott,  with Kennecott,  the Company and
Crested  contributing  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 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 for
the first $8,000,000 of such expenditures. Any reimbursement may be recovered by
UNOCAL  from 20% of future  cash  flows  from the sale of  uranium  concentrates
processed through the Mill.

        On June 18,  1996,  Kennecott  had a letter of  credit in the  amount of
approximately  $19,767,000  issued to the WDEQ for minesite  matters  (executing
EPA-delegated  jurisdiction  to administer the Clean Water Act and the Clean Air
Act, and directly administering Wyoming statutes on mined land reclamation), and
$5,400,000  issued to the NRC for  decontamination  and  cleanup of the Mill and
related 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 minesite and a performance bond by St. Paul Insurance
Company  was  obtained  for 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 commences.

                                       76

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


        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 it will have to pay for
such  costs  directly.   First,  based  on  current  estimates  of  cleanup  and
reclamation costs (reviewed annually by the oversight agencies), these costs may
be within the $50,000,000 development commitment and related $16,000,000 loan of
Kennecott Uranium Company for the 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 UNOCAL's  ownership,  UNOCAL
has agreed to fund up to $8,000,000 of costs  (provided these 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 should mining and milling commence.

        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  initial  $50,000,000  expenditure  commitment,  and then only to the extent
there are  insufficient  funds from the  reclamation  reserve (to be established
from  GMMV  operating  revenues).  In  addition,  if  and to  the  extent  these
liabilities  resulted  from  UNOCAL's  mill  operations,   and  payment  of  the
liabilities  was  required  before  January 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 is  currently  owned 59% by the  Company,  4% by Crested and 37% by
private investors.  SGMC owns gold mineral properties in California.  Currently,
these  properties are in development and costs consist of drilling,  permitting,
holding 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, 1999.

PLATEAU RESOURCES, LIMITED

        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

                                       77

<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 1999
                                   (CONTINUED)


$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.  In fiscal  1999,
Plateau increased the bond amount to $6,866,000 in order to reflect the increase
in the consumer price index.

EXECUTIVE COMPENSATION

        The Company and Crested are  committed  to pay the estates of certain of
their  officers in 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  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 has been
paid in full on a $1,000,000  note,  plus interest at a rate of 7% as of May 31,
1999. 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 Company  received  payments of
$94,900 and $292,600 for profits in 1999 and 1998, respectively.



                                       78

<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, 1999, 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 in incorporated  herein by reference to Registrant's
Proxy  Statement for the 1999 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 Company's Proxy Statement for the 1999 Annual Meeting of Shareholders.

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

        The information  required by Item 11 is incorporated herein by reference
to the Company's Proxy Statement for the 1999 Annual Meeting of Shareholders.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

        The information  required by Item 11 is incorporated herein by reference
to the Company's Proxy Statement for the 1999 Annual Meeting of Shareholders.



                                       79

<PAGE>



ITEM 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, REPORTS AND FORMS 8-K.

(a) The following financial statements are filed as a part of the Report in Item
8:

    Consolidated Financial Statements

    U.S. Energy Corp. and Subsidiaries                                 Page No.

       Report of Independent Public Accounts.................................35

       Consolidated Balance Sheets - May 31, 1999 and 1998................36-37

       Consolidated Statements of Operations
       for the Years Ended May 31, 1999, 1998, and 1997...................38-39

       Consolidated Statements of Shareholders'
       Equity for the Years Ended May 31, 1999, 1998, and 1997............40-42

       Consolidated Statements of Cash Flows
       for the Years Ended May 31, 1999, 1998, and 1997...................43-45

       Notes to Consolidated Financial Statements.........................46-78

(2) Not applicable.

(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.........................[4]

    3.1(a)  USE Articles of Amendment to
            Restated Articles of Incorporation.............................[8]

    3.2     USE Bylaws, as amended through April 22, 1992..................[8]

    4.1     Shamrock Partners, Ltd. 1/9/96 Warrant
            to Purchase 200,000 Common Shares of USE......................[13]

    4.2     USE 1998 Incentive Stock Option Plan
            and Form of Stock Option Agreement 1/99.......................[26]

    4.3     USE Restricted Stock Bonus Plan,
            as amended through 2/94.......................................[13]

    4.4     Form of Stock Option Agreement,
            and Schedule, Options Issued 1/96.............................[14]

    4.5     1/8/97 Amendment to Shamrock Partners, Ltd.
            1/9/96 Warrant to Purchase 200,000

                                       80

<PAGE>



            Common Shares of USE..........................................[15]

    4.6     Amendment to USE 1989 Incentive
            Stock Option Plan (12/13/96)..................................[15]

    4.7     USE 1996 Stock Award Program (Plan)...........................[15]

    4.8     USE Restated 1996 Stock Award Plan and
            Amendment to USE 1990 Restricted Stock Bonus Plan.............[15]

    4.9     Agreement with Sunrise Financial Group (12/1/97)..............[22]

    4.10    Sunrise Financial Group 1/9/98 Warrant to
            Purchase 225,000 Common Shares of USE.........................[22]

    4.11    Agreement with Shamrock Partners, Ltd. (1/20/98)..............[23]

    4.12    Shamrock Partners, Ltd Warrant to Purchase
            200,000 Common Shares of USE (1/23/98)........................[24]

    5.1     Opinion of Stephen E. Rounds, Esq................................?

    10.1    USECC Joint Venture Agreement - Amended as of 1/20/89..........[2]

    10.2    Management Agreement with USECC................................[7]

    10.3-10.4  [intentionally left blank]

    10.5    Assignment and Lease - Parador.................................[7]

    10.6    Employment Agreement - Daniel P. Svilar........................[4]

    10.7    Airport Ground Lease - City of Riverton........................[7]

    10.8    Executive Officer Death Benefit Plan...........................[4]

    10.9 - 10.10  [intentionally left blank]

    10.11   Sweetwater Mill Acquisition Agreement..........................[7]

    10.12 - 10.17  [intentionally left blank]

    10.18   Master Agreement - Mt. Emmons/AMAX.............................[1]

    10.19   [intentionally left blank]

    10.20   Promissory Notes - ESOP/USE....................................[6]

    10.21   Self Bond Agreement with WY DEQ - Crooks Gap Properties........[2]

    10.22   Security Agreement - ESOP Loans................................[6]

    10.23 - 10.27   [intentionally left blank]


                                       81

<PAGE>



    10.28   Memorandum of Joint Venture Agreement - GMMV...................[4]

    10.29   Memorandum of Partnership Agreement  - SMP.....................[2]

    10.30 - 10.31  [intentionally left blank]

    10.32   Employee Stock Ownership Plan..................................[2]

    10.33   [intentionally left blank]

    10.34   Form of Stock Option Agreement and Schedule - 1989 Plan........[4]

    10.35   Severance Agreement (Form).....................................[8]

    10.36   1992 Stock Compensation Plan Non-Employee Directors............[8]

    10.37   Executive Compensation (John L. Larsen)........................[8]

    10.38   Executive Compensation (Non-qualified Options).................[8]

    10.39   ESOP and Option Plan Amendments (1992).........................[8]

    10.40   Plateau Acquisition - Stock Purchase Agreement
            and Related Exhibits...........................................[9]

    10.41 - 10.42 [intentionally left blank]

    10.43   Acquisition Agreement between Kennecott Uranium Company,
            USE and USECC regarding GMMV (6/23/97)........................[16]

    10.44 - 10.47 [intentionally left blank]

    10.48   Exhibit I to Acquisition Agreement (see 10.43) - Fourth
            Amendment of Mining Venture Agreement among
            Kennecott Uranium Company, USE and USECC......................[21]

    10.49   USE/Dominick & Dominick Securities, Inc.  Stock
            Purchase Agreement for 157,530 Common Shares of USE...........[22]

    10.50   USE/BPI Canadian Resource Fund Stock Purchase
            Agreement for 125,341 Common Shares of USE....................[22]

    10.51   USE/BPI Canadian Opportunities II Fund Stock
            Purchase Agreement for 125,341 Common Shares of USE...........[22]

    10.52   USE/BPI Canadian Small Companies Fund Stock
            Purchase Agreement for 250,683 Common Shares of USE...........[22]

    10.53   USE/Yellow Stone Fuels Corp. Exchange Rights Agreement........[28]

    10.54 - 10.57 [intentionally left blank]

    10.58   Outsourcing  and Lease Agreement between YSFC and USECC.......[15]

    10.59   Convertible Promissory Note from YSFC to USECC................[15]

                                       82

<PAGE>



    10.60   Consulting Services Agreement between USE
            and RJ Falkner & Company......................................[28]

    10.61   Investment Banking Consulting Agreement
            with Michael Bayback and Company, Inc...........................86

    21.1    Subsidiaries of Registrant....................................[15]

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

    [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, 1989.

    [3]     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.

    [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, 1990.

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

    [6]     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.

    [7]     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.

    [8]     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.

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

    [10] - [11] [intentionally left blank]

    [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, filed April 3, 1996).

    [13]    Incorporated by reference from the like-numbered  exhibit to the
            Registrant's  Form S-1  registration  statement,  initial filing
            (SEC File No. 333-1689, filed June 18, 1996).

    [14]    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

    [15]    Incorporated by reference from the like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May
            31, 1997.

    [16]    Incorporated by reference from Exhibit 10.49 to the Registrant's
            Annual Report on Form 10-K for the year ended May 31, 1997.

    [17] - [20] [intentionally left blank]


                                       83

<PAGE>



    [21]    Incorporated by reference from Exhibit 10.54 to the Registrant's
            Annual Report on Form 10-K for the year ended May 31, 1997.

    [22]    Incorporated by reference from the like-numbered  exhibit to the
            Registrant's Form S-1 Post- Effective  Amendment No. 2 (SEC File
            No. 333-6189, filed April 24, 1998).

    [23]    Incorporated  by reference from Exhibit 4.5 to the  Registrant's
            Form S-1 Post-Effective  Amendment No. 2 (SEC File No. 333-6189,
            filed April 24, 1998).

    [24]    Incorporated  by reference from Exhibit 4.6 to the  Registrant's
            Form S-1 Post-Effective  Amendment No. 2 (SEC File No. 333-6189,
            filed April 24, 1998).

    [25]    Incorporated by reference from the like-numbered  exhibit to the
            Registrant's  S-1  registration  statement,  initial filing (SEC
            File No. 333-57957, filed June 29, 1998).

    [26]    Incorporated by reference from the like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May
            31, 1998.

    [27]    Incorporated by reference from the like-numbered  exhibit to the
            Registrant's  S-1 registration  statement,  Amendment No. 1 (SEC
            File No. 333-57957, filed October 29, 1998).

    [28]    Incorporated by reference from the like-numbered  exhibit to the
            Registrant's S-4 registration statement (SEC File No. 333-72703,
            filed February 22, 1999).

(b) Reports filed on Form 8-K.

        During the fourth  quarter of the fiscal year ended on May 31, 1999, the
Registrant filed no Form 8-K Reports.

(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).


                                       84

<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:   August 27, 1999             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:   August 27, 1999             By:     /s/ John L. Larsen
                                         ------------------------------------
                                          JOHN L. LARSEN, Director


Date:   August 27, 1999             By:     /s/ Keith G. Larsen
                                         ------------------------------------
                                          KEITH G.  LARSEN, Director


Date:   August 27, 1999             By:     /s/ Harold F. Herron
                                         ------------------------------------
                                          HAROLD F. HERRON, Director


Date:   August ______, 1999         By:
                                         ------------------------------------
                                         DON C. ANDERSON, Director


Date:   August ______, 1999         By:
                                         ------------------------------------
                                         DAVID W. BRENMAN, Director


Date:   August 27, 1999             By:     /s/ Nick Bebout
                                         ------------------------------------
                                         NICK BEBOUT, Director


Date:   August 27, 1999             By:     /s/ H. Russell Fraser
                                         ------------------------------------
                                         H. RUSSELL FRASER, Director


Date:   August 27, 1999             By:     /s/ Robert Scott Lorimer
                                         ------------------------------------
                                         ROBERT SCOTT LORIMER,
                                         Principal Financial Officer and
                                         Chief Accounting Officer

                                       85
<PAGE>


                                                                   EXHIBIT 10.61

                                                Michael Baybak and Company, Inc.

Corporate Public Affairs
Financial Relations
Market Planning
Counsel

February 6, 1999

Mr. John L. Larsen
U.S. ENERGY COPR.
877 North 8th West
Riverton, WY  82501

RE:  Investment Banking Consulting Agreement

Dear Mr. Larsen:

This will  confirm  the  arrangements,  terms and  conditions  pursuant to which
Michael Baybak and Company,  Inc. (the  "Consultant") has been retained to serve
as a financial consultant and advisor to U.S. Energy Corp. (the "Company"), on a
nonexclusive  basis for a period of twenty  four  (24)  months  commencing  upon
February 1, 1999 and ending on January 31, 2001. The  undersigned  hereby agrees
to the following terms and conditions.

        1. Duties  of  Consultant.  Consultant  shall,  at  the  request  of the
           Company, upon reasonable notice, render the following services to the
           Company from time to time.

            a.    Consulting  Services.  Consultant will provided such financial
                  consulting  ------------------- services and advice pertaining
                  to the Company's business affairs as the Company may from time
                  to time reasonably request. Without limiting the generality of
                  the   foregoing,   Consultant   will  assist  the  Company  in
                  developing,  studying  and  evaluating  financing,  merger and
                  acquisition  proposals,  prepare  reports and studies  thereon
                  when  advisable  and assist in  negotiations  and  discussions
                  pertaining  thereto.  The  Agreement  is  not a  contract  for
                  listing  services.  b.  Financing.  Consultant will assist and
                  represent  the Company in obtaining  both short and  long-term
                  financing.  The  Consultant  will be  entitled  to  additional
                  compensation  under  such  terms  as may be  agreed  to by the
                  parties.


                                       86

<PAGE>



John L. Larsen
U.S. ENERGY CORP.
Page 2

           c.   Wall Street Liaison. Consultant will, when appropriate,  arrange
                meetings between  representatives of the Company and individuals
                and financial institutions in the investment community,  such as
                security analysts, portfolio managers and market makers.

        The services  described in the Section 1 shall be rendered by Consultant
        without any direct supervision by the Company and at such time and place
        and  in  such  manner  (whether  by  conference,  telephone,  letter  or
        otherwise) as Consultant may determine.

        2. Term.  This Agreement  shall continue for a period  twenty-four  (24)
           months  from the date  hereof  (the  "Full  Term").  In the event the
           Company wishes to terminate  this Agreement  before the completion of
           the Full Term,  it shall give no less than  thirty  (30) days  notice
           thereof, in writing, addressed to the Consultant.

        3. Compensation.  As compensation for Consultant's  services  hereunder,
           the Company agrees to issue and deliver 25,000 shares of its $.01 par
           value restricted  common stock to Consultant upon Consultant  signing
           an  appropriate  Investments  Letter and the  Company  shall grant of
           Consultant a five (5) year Warrant to purchase  75,000  common shares
           USE at an  exercise  price of $2.25 per share;  that such  shares are
           subject to a demand  registration  right by the Consultant as part of
           the next subsequent  appropriate SEC USE registration with the SEC in
           which such shares  could be  registered  by USE. In the event that no
           filing occurs within the term of this Agreement, the Consultant shall
           have  the  right  to  demand  that the  Company  file a  registration
           statement  with  the SEC for  sale  the  shares  acquired  under  the
           Warrant, if all of the 75,000 shares are acquired under the Warrant.

        4. Available Time.  Consultant  shall make available such time as it, in
           its sole  discretion,  shall deem  appropriate for the performance of
           its obligations under this Agreement.

        5. Relationship.  Nothing  herein  shall  constitute  Consultant  as  an
           employee  or agent of the  Company,  except  to such  extent as might
           hereinafter be agreed upon for a particular purpose.  Except as might
           hereinafter  be  expressly  agreed,  Consultant  shall  not  have the
           authority to obligate or commit the Company in any manner whatsoever.


                                       87

<PAGE>


John L. Larsen
U.S. ENERGY CORP.
Page 3

        6. Confidentiality.  Except  in the  course  of the  performance  of its
           duties  hereunder,  Consultant  agrees that it shall not disclose any
           trade secrets,  know-how, or other proprietary information not in the
           public domain learned as a result of this Agreement  unless and until
           such information becomes generally known.

        7. Assignment and Termination. This Agreement shall not be assignable by
           any party  except such shares or Warrant and such  underlying  shares
           may be transferred  by the Consultant to related  parties but only in
           compliance  with  the  securities   laws,   which  will  have  to  be
           established  to the Company's  reasonable  satisfation  without prior
           notification to the Company.  These reissued  Warrants or shares will
           be subject to the same terms and  conditions  as those granted to the
           Consultant.

Agreed upon this 6th day of February, 1999.

U.S. ENERGY CORP.                           MICHAEL BAYBAK & CO., INC.

    /s/    Keith G. Larsen                      /s/ Michael Baybak
- ---------------------------------------     ------------------------------------
Mr. Keith G. Larsen, President              Michael Baybak



                                       88

<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, 1999 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-31-1999
<PERIOD-START>                             JUN-01-1998
<PERIOD-END>                               MAY-31-1999
<CASH>                                      10,173,000
<SECURITIES>                                         0
<RECEIVABLES>                                1,317,400
<ALLOWANCES>                                  (30,900)
<INVENTORY>                                    143,200
<CURRENT-ASSETS>                            12,718,900
<PP&E>                                      19,607,800
<DEPRECIATION>                              10,171,300
<TOTAL-ASSETS>                              33,391,000
<CURRENT-LIABILITIES>                        5,355,600
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        85,600
<OTHER-SE>                                  10,094,700
<TOTAL-LIABILITY-AND-EQUITY>                33,391,000
<SALES>                                      3,299,200
<TOTAL-REVENUES>                            10,006,000
<CGS>                                                0
<TOTAL-COSTS>                                5,828,100
<OTHER-EXPENSES>                            16,629,500
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              44,500
<INCOME-PRETAX>                           (11,648,500)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                       (11,648,500)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                              (11,648,500)
<EPS-BASIC>                                     (1.63)
<EPS-DILUTED>                                   (1.63)


</TABLE>


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