US ENERGY CORP
10-K, 2000-09-13
METAL MINING
Previous: US ENERGY CORP, 8-K, 2000-09-13
Next: US ENERGY CORP, 10-K, EX-3.1(B), 2000-09-13



                       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, 2000 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 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, 2000, 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
$14,551,464.

                 Class                          Outstanding at August 26, 2000
----------------------------------------     -----------------------------------
     Common Stock, $0.01 par value                     9,041,261 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, 2000
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.,  Rocky  Mountain  Gas, Inc. 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" or the  "Company")  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 three principal
mineral  sectors,  uranium and gold, both of which are currently in the care and
maintenance  mode,  and  coalbed  methane  gas.  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. The
coalbed methane gas property  development and contract drilling and construction
sector is conducted through Rocky Mountain Gas, Inc. in southeastern Montana and
northeastern  and  southwestern  Wyoming.  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  subsidiaries,  a joint
venture with Crested and various jointly-owned  subsidiaries of USE and Crested.
The  joint  venture  with  Crested  is  referred  to  as  "USECC".  Construction
operations are carried on primarily  through USE's  subsidiary  Four Nines Gold,
Inc. ("FNG").


                                        2


<PAGE>



         Until   September  11,  2000,   USE  and  Kennecott   Uranium   Company
("Kennecott"),  owned the Green Mountain Mining Venture ("GMMV"),  which holds a
large  uranium  deposit  and  uranium  mill in  Wyoming.  The GMMV  ceased  mine
development  operations  in  fiscal  1999 and its  properties  are in a care and
maintenance  status due to the depressed  market for uranium oxide. On September
11, 2000, USE and Crested settled  litigation with Kennecott  involving the GMMV
by selling all their interest in the GMMV and its  properties  back to Kennecott
for $3.25  million.  Please  see  "Minerals-Uranium-The  Green  Mountain  Mining
Project"  below.  Other  principal  uranium  properties  and an uranium  mill in
southeast Utah are held by Plateau Resources Ltd., a wholly-owned  subsidiary of
USE. The Utah uranium  properties are also in a care and maintenance  status. At
some future  date,  if the uranium  oxide market  improves,  USE and Crested may
consolidate  their remaining 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 are no current plans to implement this strategy at
the present time.

         The  gold  assets  held by  Sutter  Gold  Mining  Company  ("SGMC"),  a
majority-owned  subsidiary  of USE, are also in a care and  maintenance  status,
with a minor amount of improvements being made to the surface  infrastructure in
fiscal  2000,  because the current  price of gold (less than  $280/oz.  in early
August 2000) prevents  raising the capital  necessary to put the properties into
production. See "Gold" below.

         In fiscal 2000, USE provided  contract drilling and related services to
companies  that own and are  developing  coalbed  methane  ("CBM")  wells in the
Powder  River  Basin of Wyoming and  Montana  and other  basins in Wyoming.  USE
bought more drilling equipment for this purpose to meet the expanding market for
contract  services.  Numerous  major oil and gas  companies,  utilities  and gas
transmission  companies have,  drilled and are producing a significant number of
CBM wells in Wyoming.

         In addition, in fiscal 2000, USE and Crested formed Rocky Mountain Gas,
Inc. ("RMG"),  a Wyoming  corporation,  to acquire properties with potential for
coalbed  methane in the Powder  River  Basin of Wyoming and  Montana,  and other
basins in Wyoming,  for  development of coalbed  methane gas wells for RMG's own
account.

         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.

         USE operates in three business segments: (i) minerals,  (ii) commercial
operations,  and (iii) contract  drilling/construction.  The Company  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.
                                             Advance   royalties  on  molybdenum
                                             property.

         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.

         Contract drilling/Construction      Contract    drilling   of   coalbed
                                             methane gas wells,  construction of
                                             drill   sites,   gas  pipe   lines,
                                             reservoirs   and   reclamation   of
                                             locations.

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,
                                 2000             1999              1998
                               --------         --------          ------

Minerals                          2%                 2%                9%
Commercial Operations            36%                27%               23%
Construction Operations          46%                 0%                0%
Interest and Other               16%                71%               68%

         In fiscal  2000,  USE received  $132,600 in revenues  from the minerals
segment as  compared to  $150,600  in fiscal  1999.  USE had no sales of uranium
during fiscal 2000 as compared to $87,600 for uranium sales in fiscal 1999, when
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 1998, there were
revenues from mineral sales of $211,000 from  molybdenum  advance  royalties and
$858,700 for uranium contract deliveries.

         Commercial  operations  during  fiscal  2000  resulted  in  revenues of
$2,786,800  as compared  to  revenues of  $2,977,800  during  fiscal  1999.  The
decrease in fiscal 2000 was as a result of no equipment being rented to the GMMV
during fiscal 2000. Contract drilling and construction operations in the coalbed
methane  business  resulted in revenues of  $3,504,900  during  fiscal 2000.  No
revenues were recognized in this segment prior to fiscal 2000.

                                        4


<PAGE>



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

MINERALS

COALBED METHANE

         GENERAL.  Rocky Mountain Gas, Inc.  ("RMG") was incorporated in Wyoming
on November 1, 1999 as a subsidiary  of USE (owning  92%).  Separately,  through
USECC,  in fiscal year 2000,  USE offered  independent  drilling and  completion
services to owners of CBM  properties in the Rocky  Mountain  area  (principally
Wyoming and Montana).

         Methane is the primary  commercial  component  of natural gas  produced
from  conventional  gas wells.  Methane also exists in its natural state in coal
seams.  Natural gas produced from conventional  wells also contains,  in varying
amounts,  other  hydrocarbons,  which  generally  require  the natural gas to be
processed.  However,  the methane gas produced from coalbeds  generally contains
only methane and is pipeline-quality gas after simple water dehydration.

         CBM  production is similar to  conventional  natural gas  production in
terms of the physical producing  facilities.  However, the subsurface mechanisms
that  allow the gas to move to the  wellbore  are very  different.  Conventional
natural  gas  wells  require  a  porous  and  permeable  reservoir,  hydrocarbon
migration and a natural structural or stratigraphic trap. Coalbed methane gas is
trapped  (adsorbed)  in the coal itself and in the water  contained  in the pore
space,  until  released  by pressure  changes  when the water  contained  in the
coalbed is removed.  In contrast to conventional  gas wells, new coalbed methane
wells initially produce water for several months;  then, as the water production
decreases,  the  containing  water  pressure on the gas in the coal  drops,  and
methane gas production increases.

         Methane is a common  component of coal since methane is created as part
of the coalification process. Coals vary in their methane content as measured by
standard  cubic  feet  per  ton.  Whether  a  coalbed  will  produce  commercial
quantities  of methane gas depends on the coal  quality,  its content of natural
gas per ton of coal, the thickness of the coalbeds,  the reservoir pressure, the
existence of natural fractures and the permeability of the coal.

         Due to the shallow coal seams in the Powder River Basin,  the drilling,
discovery, development and production of CBM has significant economic advantages
compared with  conventional  gas targets.  Over the past several years,  CBM has
become an important source of pipeline quality gas in the United States. Methane
gas production from coalbed reservoirs has grown from virtually nothing a decade
ago to more than five percent of the total United States gas  production  today.
Development of coalbed methane in the Powder River Basin of northeastern Wyoming
and southeastern Montana is the fastest growing CBM play in the United States.

         The  principal  coals in the Powder River Basin  include the thick coal
seams of the Tongue River member of the Paleocene  Fort Union  Formation,  which
are among the thickest in the world. Individual coalbeds range in thickness from
a few feet up to 250 feet. A typical well might  penetrate  multiple  coal zones
over a 200 to 1,200 foot range.  Based on reports filed by other  companies with
the State of Wyoming,  reserves per CBM well can vary considerably but a typical
estimate  can exceed 300 million  cubic feet  (MMcf) of gas per well.  Given the
expected low drilling and completion  costs,  these levels of reserves have made
CBM wells  attractive to gas  companies and resulted in a significant  amount of
exploration and production activity in the Powder River Basin.

                                        5


<PAGE>



         To date, RMG has drilled, deepened and/or tested 3 wells on the Quantum
property  to depths of 1,044  ft.,  1,103 ft. and 1,503 ft. In two of the wells,
testing of four zones  indicated  potential for gas.  Further  drilling has been
curtailed  by the  temporary  moratorium  imposed  by the  Montana  Oil  and Gas
Commission.

         CBM  CONTRACT  SERVICES.  USE  owns  10  truck  mounted  drilling  rigs
(drilling capacity generally down to 1,500 feet, with one rig to 5,000 feet) and
related  equipment with which it provides  services to third parties who own and
develop CBM  properties in the Powder River Basin in Wyoming and Montana.  These
services  include  site   preparation,   drilling,   casing,   completion,   dam
construction,   compressor  and  gathering   pipeline   construction   and  site
reclamation.

         For fiscal 2000,  USE had completed or was  performing at May 31, 2000,
contract  services  for  approximately  12  companies  active in the CBM sector.
During this period,  USE worked on over 300 CBM wells (including  infrastructure
projects  involving  CBM  wells).  USE  spent  approximately  $1,557,800  to buy
additional  equipment and materials for the contract services business in fiscal
2000. See Item 7,  Management's  Discussion and Analysis of Financial  Condition
and Results of Operations. The contracts are negotiated on a turnkey or time and
materials  basis,  depending  on the project  and the  customer's  needs.  USECC
contracts with the operator of the wells;  USECC does not act as the operator on
any of the services wells or projects.  The largest  customer in fiscal 2000 was
J.M. Huber, Inc., representing  $2,603,100,  33% of USE's gross revenues and 73%
of its net revenues from all contract drilling and construction operations.

         Due to the  expected  continued  growth in the CBM play in Wyoming  and
Montana,  the amount of business  done by USE's  contract  services  business in
fiscal 2000 could continue at the same or improved levels in fiscal 2001, if RMG
and Quantum start developing  substantial  numbers of CBM wells on their acreage
position. See below.

         ROCKY  MOUNTAIN  GAS,  INC.  RMG was  formed by USE and  Crested  as an
independent   energy  company  to  engage  in  the   acquisition,   exploration,
development,  production  and  exploitation  of CBM, for its own account.  It is
expected that USECC will provide support services in CBM property development by
RMG for RMG's own account,  and may also provide competitive services to develop
wells on acreage held by RMG and Quantum (see below). Compression of the coalbed
methane gas in order for it to be fed into a pipeline and pipeline construction,
is  presently  planned  to be  contracted  out to  others  seeking  to  buy  gas
production.

         CBM wells in the  Powder  River  Basin are  generally  300 to 1200 feet
deep,  typically  take three to ten days to drill and  complete and cost between
$30,000 - $120,000 per well. In comparison  to  conventional  oil and gas wells,
Powder River Basin coalbed methane wells can generally be characterized by their
low cost and short  drilling time frame.  RMG intends to continue  acquiring CBM
acreage.  While the costs to acquire  leasehold  interests  in the Powder  River
Basin  have   increased,   RMG  believes  that  attractive   lease   acquisition
opportunities are still available.

         In fiscal 2000,  RMG acquired from Quantum  Energy LLC an undivided 50%
working  interest  (WI) and 40% net  revenue  interest  (NRI)  in  approximately
185,000 net mineral acres of coalbed  methane leases located in the Powder River
Basin of southeastern  Montana.  See "The Quantum  Agreement"  below.  With this
acquisition,  RMG became  one of the larger  holders of gas leases in this area.
The gas collection systems and related equipment associated with these wells may
be  furnished  by RMG or provided by a third party  (transmission  company) at a
negotiated  price  per  thousand  cubic  feet  (Mcf) of gas  transported  in the
pipeline.  The produced and gathered gas would then be sold into a  transmission
company's pipeline.

         In  addition  to the  acreage  held  with  Quantum,  RMG  has  acquired
approximately  64,000 net acres of other coalbed  methane  prospects in Wyoming.
See below.

                                        6


<PAGE>



         RMG presently  does not have any proved  developed or  undeveloped  gas
reserves. RMG plans to drill a total of 125 coalbed methane wells in fiscal 2001
and 2002.  Quantum also plans to drill an additional 100 wells in which RMG will
have a 50% working interest.  Attaining these objectives will depend on when and
where on RMG's acreage in Wyoming and Montana the necessary drilling permits can
be obtained,  see "CBM Permits" below.  RMG and Quantum have identified over 200
drilling  locations on state and fee portions of the acreage.  The actual number
of wells to be drilled in fiscal 2001 and 2002 will  depend on future  operating
results,  availability  of capital,  the  prevailing  price of methane  gas, and
issuance of permits.

         To fund startup  operations and acquire acreage  interests from Quantum
Energy LLC, RMG sold  1,203,333  shares of restricted  common stock at $3.00 per
share to accredited  investors  (including USE and Yellow Stone Fuels Corp.) for
net  proceeds  of  $3,509,000  ($100,000  was  paid  in  offering  expenses  and
commissions  to a registered  broker-dealer  for placement  services on sales to
investors  other than USE and Yellow  Stone Fuels  Corp.).  These  shares are in
addition to the initial shares acquired by USE and employees of the companies on
the formation of RMG. Additional capital from institutions and/or joint ventures
with  industry  partners  is  needed  in  fiscal  2001 and  2002 to begin  fully
exploiting the CBM acreage. See Item 7.

         THE  QUANTUM   AGREEMENT.   RMG's  largest  prospects  are  the  Castle
Rock/Kirby  prospects in southeast Montana  consisting of approximately  185,000
net  mineral  acres  jointly  owned with  Quantum.  RMG  acquired a 50%  working
interest (WI) and 40% net revenue  interest (NRI), on these  properties under an
Agreement  with  Quantum,  which closed on January 3, 2000.  RMG and Quantum are
also currently  negotiating to acquire  additional acres in their area of mutual
interest  ("AMI")  of the  Powder  River  Basin in  Montana.  Under the  Quantum
Agreement,  the ultimate  purchase price is $5,500,000,  of which $3,200,000 was
paid on January  3, 2000 and  $1,000,000  was paid on May 1, 2000.  A payment of
$1,300,000  is due on or before  December 31, 2000. If RMG fails to pay the last
purchase  installment  of  $1,300,000 on or before  December 31, 2000,  RMG must
assign  12% of its  undivided  50% WI in the  properties  back  to  Quantum.  At
Quantum's  sole option,  it may elect to have RMG drill and complete  additional
wells for the equivalent cost of $1,300,000.  If Quantum  exercises this option,
RMG would own a 50% WI (40% NRI) in the wells drilled with those funds, but only
after  Quantum has  received  $1,300,000  in net revenues  (payback)  from those
wells.

         The acreage  held with Quantum is all in Montana,  and includes  82,807
net acres of BLM land, 14,910 net acres of state land (Montana),  and 90,430 net
acres of fee land.

         A separate  provision  in the Quantum  Agreement  requires RMG to spend
$2,500,000 to drill and complete 25 CBM wells,  as  identified  and agreed to by
the operating company Powder River Gas, LLC (see below).

         Quantum  will have a carried  working  interest in these  wells,  which
means  that RMG must pay all of the  drilling  and  completion  costs  for these
wells;  after production  begins, the 80% net revenue interest will be split 40%
to RMG and 40% to Quantum,  and operating costs will be split 50% to RMG and 50%
to  Quantum.  RMG  will not be  entitled  to  recover  any of the  drilling  and
completion costs for these wells.

         If RMG does not spend  $2,500,000 to drill and complete the 25 wells by
November  30,  2000,  and Quantum  spends part or all of that amount of funds to
drill and  complete  wells on the  acreage,  then RMG will have the right (until
November  30,  2001) in  effect  to buy back its 50% WI for an  amount  equal to
Quantum's expenditures, plus Quantum's cost of funds (if borrowed). Quantum will
hold  100% of the WI and the full 80% NRI  until  such time as RMG buys back its
50% WI in the subject  wells.  If RMG buys back its 50% WI, Quantum would hold a
48% NRI, and a 50% working  interest in the subject  wells until two years after
RMG buys back its 50% working interest. In this period of time, RMG would hold a
50% WI but only a 32% NRI from the subject  wells.  After two years from the buy
back date,  RMG would hold a 40% net  revenue  interest in  production  from the
subject wells; RMG would maintain its 50% WI starting with its buy back date.

                                        7


<PAGE>



         In addition,  the Quantum  Agreement calls for RMG and Quantum to drill
and  complete a total of an  additional  100 wells  between  January 1, 2000 and
December 31,  2000,  subject to force  majeure.  Each party shall pay 50% of the
wells' drilling and completion costs during the year 2000, for a 40% net revenue
interest to each party.  Neither RMG nor Quantum will have a carried interest in
any of these wells.  Instead, in the event that either Quantum or RMG elects not
to drill the wells during the year 2000,  then the party who elects to drill the
wells shall recover the funds  advanced by it to pay for the other party's share
of costs to drill and complete the wells, plus a 300% penalty.  Until the paying
party  recovers its costs plus the  penalty,  the paying party will hold 100% of
the working interest and the full (i.e., 80%) net revenue  interest.  After such
recovery of advances  and  penalty,  the  non-consenting  party will own its 50%
working interest and 40% net revenue interest. This penalty provision shall also
apply  to  all  future  years  between  the  parties  as to  wells  not  equally
participated in on the Quantum acreage.

         The RMG-Quantum  properties will be operated  through Powder River Gas,
LLC, a Wyoming  limited  liability  company owned 50% by RMG and 50% by Quantum.
CBM well sites will be selected  from the  acreage as  approved by a  management
committee  in  which  Quantum  and  RMG  have  equal  representation;  drilling,
completion  and  gathering  system costs will be authorized by the committee and
funded  by RMG and  Quantum  according  to their  interests  in the  acreage  as
determined  by the  Agreement  with  Quantum.  USECC  has the  right to  provide
drilling  services on the first 25 wells  drilled by Powder River Gas, LLC based
on competitive  drilling rates in the areas surrounding the wells to be drilled.
Thereafter,  USECC will have the right to submit bids on a competitive  basis to
Powder River Gas LLC for drilling contracts on additional acreage.

         RMG plans to operate a majority,  if not all of the Powder  River Basin
properties it owns outside the Quantum acreage.

PERMITTING

         Drilling CBM wells requires obtaining permits from various governmental
agencies.  The ease of obtaining  the necessary  permits  depends on the type of
mineral  ownership and the state in which the property is located.  Intermittent
delays in the  permitting  process can  reasonably  be expected  throughout  the
development of any play. For example,  there is currently a temporary moratorium
for  drilling  CBM wells on fee and state  lands in  Montana.  RMG may shift its
strategy  as  needed  to  drill  in  different  parts  of the CBM  play or drill
conventional  shallow  natural  gas wells in order to evaluate  all  formations,
including coal, for gas potential and expedite production capabilities.  As with
all governmental  permit  processes,  there is no assurance that permits will be
issued  in a timely  fashion  or in a form  consistent  with  RMG's  anticipated
operations.

         On March 16, 2000, the Northern  Plains Resource  Council,  Inc. (NPRC)
filed suit against the Montana Board of Oil and Gas  Conservation  requesting an
order  of  the  court   compelling  the  defendant  to  prepare  a  Supplemental
Environmental  Impact  Statement  (EIS) for coalbed methane  development,  which
could further delay development. RMG and others have filed a motion to intervene
to participate  in this  litigation and to ensure that drilling can be performed
during any environmental analysis. The case is pending.

         The Wyodak  Environmental  Impact  Statement (EIS) for the Powder River
Basin in Wyoming was issued in the fall of 1999, which allowed the permitting of
5,000  CBM  wells to be  drilled  on  Federal  lands in  Wyoming.  More CBM well
applications  have been submitted  causing the BLM to begin a second EIS for the
Powder River Basin Area in Wyoming that will  include CBM and  conventional  oil
and gas wells.  This new EIS is  scheduled  to commence in early summer 2000 and
continue for 20 to 24 months.  Development  on Federal lands in Wyoming has been
stopped with the balance of the Wyodak EIS permitted wells (4,000)  occurring on
fee and state lands. BLM has started an EA reviewing drainage issues which could
allow an  additional  1,500 new CBM well  permits in the same  region.  This was
scheduled for scoping in early April

                                        8


<PAGE>



2000  with  completion  expected  the  following  October.  Again,  there  is no
assurance  that the EA and EIS will not  negatively  impact  RMG's  business  or
operations.

         In  addition,  the  Wyoming and Montana  Departments  of  Environmental
Quality have regulations applying to the surface disposal of water produced from
CBM drilling  operations.  CBM operators are currently seeking changes in permit
requirements  and department  policy that would allow operators more flexibility
to discharge  water on the  surface.  If these  changes are not made,  it may be
necessary to install and operate treatment facilities or drill disposal wells to
reinject the produced water back into the underground  rock formations  adjacent
to the coal seams or lower  sandstone  horizons.  If RMG is unable to obtain the
appropriate  permits or if applicable  laws or  regulations  require water to be
disposed of in an alternative  manner,  the costs to dispose produced water will
likely increase.  These costs could have a material effect on operations in this
area, including  potentially  rendering future production and development in the
affected areas uneconomic.

         In Montana,  RMG has pending  applications to the BLM for approximately
60 permits to drill into shallow gas sand  formations  on Federal land held with
Quantum;  these permits are expected to be issued in September  2000, and may be
converted to production status upon receiving approval from the Montana Board of
Oil and Gas.  These wells would  evaluate  potential  CBM  production as well as
conventional gas.  Regarding other land held with Quantum in Montana,  the State
of Montana may lift its  moratorium for CBM wells on private and state ground in
Montana,  and start  issuing  new  permits  on these  lands in  October  2000 (a
voluntary moratorium is currently in place for wells on private and state ground
in Montana).  RMG has not determined to what extent it will  participate in this
procedure, and is evaluating how best to protect its position to have reasonable
exploration for CBM wells proceed on state and fee ground.

         As  approximately  40% of RMG's  acreage in the Castle Rock prospect in
Montana  (held with  Quantum)  is on  Federal  land,  RMG  expects to have ample
acreage  permitted  by the  BLM by late  calendar  2000 to  begin  drilling  and
evaluating  gas  potential  in both  shallow  sands and coal  formations.  These
favorable outcomes are predicted but not assured.

GATHERING AND TRANSMISSION OF CBM GAS

         Companies  involved in CBM  production  generally  outsource  their gas
gathering,   compression  and   transmission.   RMG  intends  to  outsource  its
compression  and gathering needs as well,  possibly on a competitive  basis with
transmission  companies  in  the  immediate  area.   Negotiations  with  various
transmission  companies  have been  initiated  by RMG in order to better  manage
future capital investment, but no contracts have been signed to date.

         Coalbed  methane  production  growth  in the  Powder  River  Basin  has
historically  been  impeded by a  shortage  of  gathering  system  capacity  and
transport  capacity  out of the Basin.  However,  two large  diameter  gathering
pipelines  were completed in September 1999 and a third was ready for service in
early 2000.  The two completed  pipelines will provide an additional 900 million
cubic feet, or MMcf, of daily gas capacity as set forth below:

         Fort Union Gas  Gathering,  LLC's  106-mile,  24"  gathering  pipeline,
commenced operations September 1, 1999, with an initial capacity of 450 MMcf per
day;

         Thunder Creek Gas Services,  LLC's  126-mile,  24" gathering  pipeline,
commenced operations September 1, 1999, with an initial capacity of 450 MMcf per
day; and

         Additionally,  CMS Energy's 110-mile,  Big Horn Gas Gathering pipeline,
that connects to the northern terminus of the Fort Union pipeline, is continuing
to be expanded in length and has an initial capacity of 256

                                        9


<PAGE>



MMcf per day which can readily be upgraded to 500 MMcf per day with the addition
of  booster  compression.  Further,  on June 19,  2000,  Big Horn Gas  Gathering
announced the extension of its pipeline to serve producers in the Sheridan area.
This 50+ mile extension will place a 20" high pressure  pipeline  within 5 miles
of the Montana border and within close proximity to the  development  planned by
RMG and Quantum in their Kirby Prospect area.

         Wyoming  Interstate  Gas Company's  143-mile,  24" Medicine Bow Lateral
pipeline  commenced  operations in November 1999 with an initial capacity of 260
MMcf per day. This pipeline  will  transport  natural gas from the Thunder Creek
and  Fort  Union  pipelines  at the  south  end of the  Powder  River  Basin  to
interconnect with multiple  interstate  pipelines  accessing markets to the east
and along the front range of Colorado.  This system is already being expanded as
demand for  transportation  space grows.  Further  transmission  lines are being
planned by other companies in the area.

         POWDER  RIVER  BASIN  PROPERTIES.  As of June 1, 2000,  RMG owned a 50%
working interest in oil and gas leases covering  approximately 185,000 net acres
in the Powder  River Basin in Montana.  These leases  generally  have two to ten
year primary  terms.  The federal  leases are generally ten year term leases and
newly  acquired fee and state leases are generally two to five year term leases.
There are five separate project areas as follows:

         1. CASTLE ROCK.  This property  consists of  approximately  125,000 net
acres of leases held jointly with Quantum  located in Powder River County,  west
of Broadus,  Montana.  Additional properties in this area are under negotiation.
The  Castle  Rock  prospect  covers a large  area and  there  are four  separate
prospective areas: Otter Creek, Kirby, Bartholemew and Castle Rock areas.

         Coals  present  in the Castle  Rock  prospect  are in the Tongue  River
Member of the Fort Union  Formation.  Coalbed methane  production in the Wyoming
portion of the Powder River Basin is also from the Tongue  River  Member  coals.
Coals of primary interest are the Sawyer,  Knobloch and  Flowers-Goodale  coals.
Other coals  present in the prospect area include the Pawnee,  Brewster  Arnold,
Terret and Stag coals. Gas shows from the Sawyer,  Knobloch, and Flowers-Goodale
coals have been noted in several  shallow water wells  drilled in the area.  The
apparent  character,  quality and  gassiness of RMG project  coals in the Castle
Rock project appear  comparable to the coals in CBM projects by other  operators
located near the  Montana/Wyoming  border area in Johnson and Campbell Counties,
Wyoming.

         An initial  permitting and drilling  program in this area began in late
1999 and, to date,  three holes have been  completed.  Coals  encountered in the
first drill test are outlined in the following table:

         COAL                        DEPTH            THICKNESS
         ----                        -----            ---------
         Pawnee                    245 feet            26 feet
         Brewster                  348 feet            20 feet
         Sawyer                    565 feet            22 feet
         Knobloch                  640 feet            20 feet
         Flowers-Goodale           850 feet            26 feet
         Misc other coals           various            16 feet
                                                       -------
         TOTAL COAL                                   130 feet

         2. KIRBY: This lease block contains approximately 60,000 net acres held
jointly with Quantum located in Big Horn and Rosebud Counties, Montana, north of
Sheridan,  Wyoming.  Additional  property  in the area is being  considered  for
acquisition.

         The prospect is located in the northwestern portion of the Powder River
Basin.  Coalbed methane production has been established south of the prospect at
another field which is currently being developed by

                                       10


<PAGE>



Redstone Gas Partners.  Redstone  recently  received  Discharge Permits from the
Montana DEQ to discharge up to 1,650  gallons per minute into the Tongue  River.
Redstone  has  production  with 150 active  locations in the field at this time.
Pennaco  Energy is planning  to drill  several  wells on a prospect  east of the
field.  PETCO is reportedly  planning a 20 well test project  offsetting project
acreage.

         Several  coal seams are  present in the  prospect  area with total coal
thickness of approximately 100 feet. The thickest coal is the Wall coal which is
50-85 feet thick. Drilling depth to the Wall coal is about 500 feet and drilling
to 1000-1400 feet will test all coal sections.

         Coals  present at Kirby  prospect are in the Tongue River member of the
Tertiary Fort Union  Formation.  Productive  coals in the Wyoming portion of the
Powder  River  Basin  in the CX field  are  also  Fort  Union  Formation  coals.
Potentially  productive  coals at  Kirby  prospect  include  the  Canyon,  Wall,
Carlson,  Poker Jim-Pawnee,  Brewster-Arnold,  King-Sawyer,  and Flowers-Goodale
coals.  The Wall coal is the thickest  coal in the prospect area with 50-60 feet
of  development  throughout  the area.  The Wall coal splits and thins south and
east of the  prospect  area.  Drilling  depth to the Wall coal is about 500 feet
over most of the prospect.  The Wall coal  outcrops  along the Kirby on the east
margin of the prospect and along Rosebud  Creek on the northwest  portion of the
prospect.

         At present  there has been no gas content  analysis of the Wall coal in
the immediate vicinity.  However, at a recent spacing hearing before the Montana
Oil and Gas Commission for wells located in T9S R42E,  Pennaco Energy  presented
an exhibit with estimated gas content for various coals.  Pennaco's estimate for
the Wall coal is 118 ft3/ton.

         The coal  intervals  below the Wall coal range in thickness from 5 feet
or less to around 20 feet. The  King-Sawyer  coal and  Flowers-Goodale  are each
10-15 feet thick  throughout  the prospect  area.  Both of these coal zones have
produced some gas from shallow  water wells  located east of the prospect  area.
Total combined coal thickness over the area is around 100 feet.

         The Kirby  prospect  is located in a  developing  portion of the Powder
River Basin. Production and sales of coalbed methane have been established south
of the prospect.  Gas market and pipeline access are closely  established in the
area. Thick and multiple coals are present in the prospect area. Production from
the area may be enhanced by the structural  features  present over the prospect.
Successful  completion  of multiple  coal zones in wells will greatly add to the
potential  reserves of the area. CMS's Big Horn Gas Gathering is extending a new
20" gathering system to the Montana border near Decker, Montana.

         3.  GILLETTE  NORTH.  RMG holds a 100% working  interest in 80 acres of
leases in this  project  area located in Campbell  County,  Wyoming.  This State
lease lies at the north end of the City of  Gillette.  Potential  exists for one
billion cubic feet of gas on this 80 acres alone. Existing coalbed methane wells
lay in the section  immediately north.  Permitting of 2 wells has begun on RMG's
property. RMG intends to conduct test drilling and production techniques in this
area that lies in the heart of the current  coalbed methane play in the Gillette
area.

         4.  FINLEY.  RMG holds 160 acres of leases in this project area located
in Converse  County,  Wyoming.  This  prospect is a State lease 12 miles east of
Edgerton, Wyoming. Review for a two well test is underway.

         5.  SUSSEX.  RMG holds 640 acres of leases in this project area located
in  Johnson  County,  Wyoming.  This State  lease lies 3 miles  south of Sussex,
Wyoming. RMG has a 100% working interest.

         OTHER PROPERTIES

         RMG has also acquired two properties in Wyoming.

                                                        11


<PAGE>



         6. BAGGS NORTH.  This prospect  contains 120 acres of leases located in
Carbon  County,  Wyoming.  This State  lease is located 7 miles  north of Baggs,
Wyoming. RMG has a 100% working interest in this prospect.

         7. OYSTER RIDGE. Oyster Ridge is located in southwestern Wyoming in the
Ham's Fork Coal Field. It is midway between  Evanston and Kemmerer,  Wyoming and
lies in the  counties  of  Uinta  and  Lincoln.  Wyoming  Highway  189  provides
excellent  access into the area.  Total  property held by RMG at Oyster Ridge is
approximately  63,000 net mineral acres. RMG holds a 100% working interest and a
net  revenue  interest  of 81.5% to 83.5%.  Surface  and  mineral  ownership  is
approximately  60% Union Pacific  Resources (UPR), 35% BLM, 5% state of Wyoming.
Union Pacific  Resources  retains the right to back into each years  exploration
program  for a 25% working  interest.  The coal  formations  of interest on this
project are the Cretaceous Frontier and Adaville.  Both formations trend roughly
north-south  through  the  project  area.  The  Frontier  Formation  (early Late
Cretaceous)  outcrops  on the east  side  and dips  westerly  at  15(degree)  to
30(degree).  The  Frontier  coals  are  higher  rank but much  thinner  than the
Adaville.  The Adaville Formation (Late Cretaceous)  outcrops on portions of the
west  side of the  property.  Dips  here  are  also  15(degree)  to  30(degree).
Cumulative coal thickness in the Adaville is up to 100 feet. Frontier cumulative
coal thickness varies from 10 to 20 feet.

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).

         However, until uranium oxide prices improve  significantly,  all of the
uranium  properties  are in care and  maintenance  mode,  meaning  that  work is
performed to keep the assets in stand-by  mode and ready for later  activity and
permitting  work is done as needed  (mostly  monitoring  and  reporting) to keep
existing permits in effect.

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),  are held by the
Green  Mountain  Mining Venture  ("GMMV"),  owned 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.  Until September 11, 2000, USE (and Crested and
USECC) owned a 50% interest in the GMMV, but sold its interest to Kennecott in a
settlement of litigation. See below.

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, USE received back from SMP all of the Sheep
Mountain  mineral  properties and equipment,  in partial  settlement of disputes
with Nukem, Inc. ("Nukem")

                                       12


<PAGE>



and its  subsidiary  Cycle  Resource  Investment  Corp.  ("CRIC").  The judgment
against  Nukem/CRIC and the CIS uranium supply  contracts in constructive  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.

         In order to  concentrate  the  efforts of USE on  conventional  uranium
mining using the Shootaring  Canyon and Sweetwater  Mills, USE 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.  USE 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 USE 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 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.

         YSFC has ceased operations and abandoned all of its claims,  due to the
depressed  market for uranium oxide.  YSFC's  equipment which had been stored at
the GMMV's  Sweetwater  Uranium Mill,  has been conveyed to Kennecott as part of
the settlement agreement with Kennecott.

         REGISTERED  EXCHANGE OFFER. 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 the Exchange Rights  Agreement  between USE, YSFC and AFFC,
USE  made a  registered  Exchange  Offer to each of the  YSFC  shareholders  who
invested in YSFC  through AFFC in late 1997 and early 1998.  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 were 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

                                       13


<PAGE>



on NASDAQ 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).

         The  Exchange  Ratio  for  shares  was  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, 2000, the Exchange Offer had been  completed.  USE issued
734,919  shares in exchange  for  1,219,000  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,  2000,  including  4,359,000  shares  (36.8%)  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. 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.

THE GREEN MOUNTAIN MINING VENTURE ("GMMV") PROJECT

         GMMV. In fiscal 1991,  USE entered into an agreement to sell 50 percent
of its interests in the Green Mountain uranium claims, and certain other rights,
to Kennecott  for  $15,000,000  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 Kennecott formed the GMMV and entered into a joint venture
agreement (the "GMMV Agreement") with USE 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. 1999 Form 10-K
at pages 8-11, and footnote F to the financial statements.

                                       14


<PAGE>



         In fiscal 2000,  Kennecott  filed a lawsuit to dissolve  the GMMV.  USE
counterclaimed  for damages.  This  lawsuit was settled on  September  11, 2000.
Kennecott and USE have agreed to ask the Court to dismiss all parties' claims in
the lawsuit.  Under the  settlement  agreement,  Kennecott  has paid the Company
$0.25 million and will pay $1,375,000 five days after court approval is received
and another $1,625,000 in January 2001, to acquire all of USE's (and Crested and
USECC's)  interest in the GMMV, its  properties and the Sweetwater  Uranium Mill
(with certain exemptions).  Kennecott also has assumed all reclamation and other
liabilities  associated with the GMMV, its  properties,  the Sweetwater Mill and
all  liabilities  associated  with the GMMV since its  inception,  including the
historical  liabilities  associated  with  the  Sweetwater  Mill  prior  to  its
acquisition by the GMMV. USE (and Crested and USECC) together have retained a 4%
net profits  royalty in any future  uranium oxide  produced from the GMMV mining
claims  through  the  Sweetwater  Mill  (currently  in a  standby  mode  and not
operational).

         The ion exchange facility on the Sheep Mountain  properties will not be
transferred to Kennecott,  nor will the cleanup liabilities associated therewith
be assumed by Kennecott.  However, USE and Kennecott have agreed to cooperate in
the disposal of the facility into the Sweetwater Mill's disposal and impoundment
areas.

         Also,  certain  items of  mining  equipment  held by the GMMV have been
conveyed to USE, and will be removed from the GMMV properties in 2001.

         At such time as Kennecott has completed  necessary  reclamation work on
the Green  Mountain  unpatented  lode mining  claims  (including  the Round Park
uranium  deposit  proposed to be mined through the Jackpot Mine)  Kennecott will
quit  claim all such  mining  claims to USE (and  Crested),  as well as  certain
equipment  currently  being used at the mine (including a compressor and standby
generator). Kennecott will keep the Sweetwater Mill.

         For information on the Green Mountain claims, see below.

PROPERTIES

         The Green  Mountain  claims  include the Big Eagle  Properties on Green
Mountain, which contain substantial uranium mineralization,  and are adjacent to
other 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 .05%
U3O8.  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.

         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 had
planned to mine this mineralized  material from two decline tunnels (-17 percent
slope) in the  Jackpot  Mine  driven  underground  from the south  side of Green
Mountain.  The first of several mineralized horizons in the Round Park deposits,
is about 2,300 feet  vertically  down from the surface of Green  Mountain.  This
work was halted in July 1998.

         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

                                       15


<PAGE>



is one of the newest uranium  milling  facilities in the United States,  and has
been maintained in good  condition.  UNOCAL has reported that the mill buildings
and  equipment   have   historical   costs  of  $10,500,000   and   $26,900,000,
respectively.

         As  consideration  for the  Sweetwater  Mill,  GMMV agreed to indemnify
UNOCAL  against  certain  reclamation  and  environmental   liabilities,   which
indemnification  obligations are guaranteed by Kennecott  Corporation (parent of
Kennecott  Uranium  Company).  The GMMV is 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.

         The reclamation and environmental  liabilities assumed by the GMMV (and
now Kennecott's sole responsibility)  consist of two categories:  (1) cleanup of
the inactive  open pit mine site near the Mill (the source of ore  feedstock for
the mill when operating  under UNOCAL),  including water (heavy metals and other
contaminants) and tailings (heavy metals dust and other  contaminants  requiring
abatement and erosion control)  associated with the pit; and (2) decontamination
and cleanup and disposal of the Mill  building,  equipment  and  tailings  cells
after Mill  decommissioning.  The Wyoming DEQ exercises  delegated  jurisdiction
from the United States Environmental Protection Agency ("EPA") to administer the
Clean Water Act and the Clean Air Act, and directly administers Wyoming statutes
on mined land reclamation.  The Sweetwater Mill is also regulated by the NRC for
tailings  cells and mill  decontamination  and cleanup.  The EPA has  continuing
jurisdiction under the Resource Conservation and Recovery Act, pertaining to any
hazardous materials which may be on site when cleanup work is started.

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.

         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 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, the NRC issued the new license on May 2, 1997.
Plateau has a cash bond in favor of the NRC in the amount of $7,952,602  plus an
additional  $1,315,100 in government  securities for future bonding and licenses
for reclamation.

         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.

                                       16


<PAGE>



         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  have  been
developing the Townsite and are selling home and mobile home sites.

         YELLOW STONE FUELS CORP.

         YSFC has abandoned all of its unpatented mining claims and State leases
due to historically low uranium market prices.

SHEEP MOUNTAIN PARTNERS ("SMP")

         SMP PARTNERSHIP.  In February 1988, USE 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 sold 50 percent of the  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 USE received an undivided 50 percent  interest.  SMP is a Colorado general
partnership  formed on  December  21,  1988,  between  USE and  Nukem,  Inc.  of
Stamford,  CT  ("Nukem")  through its  wholly-owned  subsidiary  Cycle  Resource
Investment  Corporation  ("CRIC").  Each group provided  one-half of $315,000 to
purchase  equipment  from  Western  Nuclear,  Inc.;  USE  also  contributed  its
interests in three uranium supply  contracts to SMP and agreed to be responsible
for property  reclamation  obligations.  The SMP Partnership  agreement provided
that each partner generally had a 50 percent interest in SMP net profits, and an
obligation to contribute 50 percent of funds needed for partnership  programs or
discharge of liabilities.  Capital needs were to have been met by loans,  credit
lines and contributions. Nukem is a uranium brokerage and trading concern.

         SMP  was  directed  by  a  management  committee,  with  three  members
appointed by USE, 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.  Such  proceedings  are
still under appeal.

         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 and Nukem/CRIC,  SMP conveyed
these mineral properties and equipment to USE. Production from the properties is
subject to sliding-scale  royalties payable to Western Nuclear, Inc., with rates
ranging from one to four percent on recovered  uranium  concentrates.  As of the
date of this report,  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.

         An ion exchange plant is located on the properties which can be used to
remove natural soluble uranium from mine water.  USE has submitted a plan to the
NRC to decommission this facility and obtained

                                       17


<PAGE>



a three year extension for timeliness of  decommissioning.  This facility may be
disposed of at the Sweetwater Mill impoundment facility (see above).

         PROPERTY MAINTENANCE. Currently, USE has a maintenance staff on site to
care for and maintain the properties.

         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 SMP McIntosh Pit.

URANIUM MARKET INFORMATION.

         URANIUM SPOT MARKET.  Uranium spot prices  averaged  $8.05/lb.  U3O8 on
August 7, 2000,  a decrease of 5.9% from $8.45 at the end of May,  2000.  During
the first half of 2000,  total spot market  volume was  approximately  7 million
pounds U308 compared with 14 million pounds for the first half of 1999.

         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  at  9.50/lb.  U3O8.  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 1999  demand.  For a detailed
analysis of past uranium market development, please see USE's 1998 Form 10-k.

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 66.3% owned and controlled
subsidiary of USE as of May 31, 2000.  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 assets. See "Managements Discussion and Analysis of Financial Condition and
Results of Operations" for fiscal 1999.

         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.  Plans to  develop  the mine into a
visitor's  center to generate cash flow while the gold prices  remain  depressed
are being evaluated.

         Like  uranium,  current  gold prices are too low to allow SMGC to raise
the capital  necessary to place the gold  property into  production.  Except for
limited  infrastructure  improvements  in  2000,  the  assets  are in  care  and
maintenance  mode  and  the  exploration  permits  are  being  kept  current  as
necessary.

                                       18


<PAGE>



         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.

         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. 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 in  SGMC,  USE  owns a  $10,000,000
Contingent Stock Purchase Warrant (the "USE Warrant") which was issued to USE in
connection with the  restructuring of SGMC for the Canadian  private  placement.
The USE 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 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 USE  Warrant.  The USE Warrant is
exercisable  semi-annually.  SGMC may prevent the exercise of the USE Warrant by
paying USE 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).  Additional  ore reserves
will be determined by an independent geologist agreed upon by the parties.

         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,  USE issued 89,059
shares of its common stock in exchange for 207,500  Special  Warrants  from SGMC
shareholders  increasing USE's ownership of SGMC by 4%. For further  information
on the transaction, please see Footnote F to the financial statements.

         USECC  MANAGEMENT  AGREEMENT WITH SGMC.  Effective  June 1, 1996,  SGMC
entered into a  Management  Agreement  under which USE  provides  administrative
staff and services to SGMC. USE 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 USE 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 2000.  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

                                       19


<PAGE>



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, 2000 through May 31, 2001.  Property taxes for fiscal 2001
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. In fiscal 2000, SGMC spent approximately $298,000 for
surface  infrastructure  related to improving  access to the mine site, and to a
lesser extent tourist related  improvements.  These  improvements will help SGMC
develop the tourist potential of Sutter Gold Mine,  pending  improvements in the
price of gold.  Demographics  indicate that within a 150 mile radius, 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 is located
along  scenic  Highway 49 (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. Facilities include a Visitor's Center with a gift shop
and  museum,   a  self-guided   tour  of  modern  mining   activities,   visitor
gallery/museum,  hiking  trails,  picnic areas and a special gold panning  area.
SGMC is evaluating how the tourism business  performs during fiscal 2000 and the
first  quarter of 2001.  These  evaluations  could result in the business  being
curtailed, shut down or sold.

MOLYBDENUM

         As a holder of royalty,  reversionary  and certain  other  interests in
properties located at Mt. Emmons near Crested Butte,  Colorado,  USE is entitled
to receive  annual  advance  royalties of 50,000 pounds of  molybdenum,  or cash
equivalent. AMAX Inc. (which was acquired by Cyprus Minerals Company and was

                                       20


<PAGE>



renamed Cyprus Amax Minerals  Company in November 1993 and was acquired later by
Phelps  Dodge)  delineated  a deposit  of  molybdenum  containing  approximately
146,000,000 tons of mineralization  averaging 0.43% molybdenum  disulfide on the
properties of USE.

         Advance royalties are paid in equal quarterly  installments  until: (i)
commencement of production;  (ii) failure to obtain certain  licenses,  permits,
etc., that are required for production; or (iii) AMAX's return of the properties
to USE. 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 receive  $2,000,000,  at
such time as the Mt. Emmons properties are put into production and, in the event
AMAX sells its interest in the properties,  USE receives 15 percent of the first
$25,000,000  received by AMAX. USE has asserted that the  acquisition of AMAX by
Cyprus Minerals  Company was a sale of AMAX's  interest in the properties  which
would entitle USE to such payment.  Cyprus Amax has rejected such  assertion and
USE is considering remedies.  USE recognized $132,600,  $150,600 and $211,000 of
revenues in fiscal  2000,  1999 and 1998  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 and formed  Cyprus AMAX.  Thereafter,  Phelps Dodge  acquired
Cyprus Amax. This further concentrates copper production  capabilities and added
molybdenum reserves to Phelps Dodge.

PARADOR MINING (NEVADA)

         USE  is  a  sublessee  and  assignee  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 has 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 is for a ten year primary  term, is subject to a prior lease to
BGBI on the properties, and allows USE to explore for, develop and mine minerals
from the claims. If USE conducts  activities on the claims, they are entitled to
recover costs out of revenues from extracted minerals. After recovering any such
costs, USE will pay Parador a production  royalty of 50 percent of the net value
of production sold from the claims.

         USE and Parador  presently are in litigation  concerning this property.
See "Legal Proceedings - BGBI Litigation" below.

                                       21


<PAGE>



OIL AND GAS

         FORT PECK LUSTRE FIELD  (MONTANA).  USE 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,  three of the wells were
again placed into production.  USE received a fee based on oil produced.  USE is
the operator of record.  No further drilling is expected in this field. This fee
and certain real property of USE, 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. USE 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. 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,  where about
130 people  presently  live.  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 when,  and if 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

                                       22


<PAGE>



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.

         Commercial  operations are not dependent upon a single  customer,  or a
few customers,  the loss of which would have a materially  adverse effect on the
Company.

CONSTRUCTION

         FOUR  NINES  GOLD,  INC.  For fiscal  2000,  FNG had one  contract  for
construction work. It also performed  contract  construction work in the coalbed
methane  business for various  companies.  Rental revenues  totaled $260,400 for
fiscal 2000 at a profit of $54,000.

         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.

                                  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, SGMC or RMG 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

                                       23


<PAGE>



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  competitive
position of the Company.

                                    EMPLOYEES

         As of August 26, 2000, USE had  approximately  86 full-time  employees.
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  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").

         RMG's properties and mineral leases of BLM, state and fee lands,  which
require annual cash payments totaling approximately $515,000 during fiscal 2001,
50% of which is the obligation of RMG to keep the leases in effect.

         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 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.

                                       24


<PAGE>



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)
in Civil No. 91B1153.  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.  USECC filed a petition for  confirmation on the Order and on June
30, 1997,  the U.S.  District  Court  confirmed the Order in its Second  Amended
Judgment (the "Judgment").  Thereafter,  Nukem/CRIC appealed the Judgment to the
10th Circuit Court of Appeals ("10th CCA") in Nos. 96-1532 ss. 97-1332.

         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,  1999,  Nukem  filed a Notice of Appeal to the 10th CCA.
USECC opposes the appeal and filed a brief in opposition to Nukem/CRIC  brief in
the 10th CAA.  The appeal is  pending.  For more  information  see Note K to the
financial statements.

GMMV LITIGATION

         On November 10, 1999,  Kennecott  Uranium Company and Kennecott  Energy
Company ("Kennecott") filed a civil action against defendants U.S. Energy Corp.,
Crested Corp. an USECC in the Sixth Judicial  District Court,  Campbell  County,
Wyoming, No. 22406. Kennecott is seeking to dissolve the GMMV joint venture with
USECC and judicial  approval of a plan to sell the GMMV or liquidate  its assets
plus attorney fees and costs.  Defendants  filed a motion to change venue to the
District Court in Fremont County,  Wyoming and the Sixth Judicial District court
granted the motion. The case was then transferred to the Ninth Judicial District
Court of Fremont  county,  Wyoming in civil Action No.  31322.  The parties have
initiated  discovery  proceedings each seeking  production of documents from the
other and certain documents of the parties have been received and reviewed.

                                       25


<PAGE>



         On March 13, 2000,  defendants  U.S.  Energy,  Crested Corp.  and USECC
filed an answer denying the various  allegations of Kennecott and  counterclaims
against plaintiff  Kennecott and its parent Rio Tinto plc. Defendants also filed
a separate third party complaint against Rio Tinto plc. Kennecott filed a motion
to  dismiss  the  complaint  and Rio Tinto  filed a motion for  judgment  on the
pleadings. A hearing date on the respective motions was set for May 30, 2000 but
was continued  for a time in September or October,  2000 to be set by the Court,
as the parties are  attempting  to  negotiate a  settlement.  On July 14,  2000,
Kennecott and USECC entered into a partial  settlement  wherein  Kennecott  paid
USECC  $250,000 to settle  claims  peripheral  to the case  concerning  accounts
receivables  and  other  minor  claims  for  work  done and  equipment  used and
mobilized by USECC for the GMMV.

         On September 11, 2000, the parties executed a settlement  agreement and
related  documentation  and releases (the  "Settlement").  Under the Settlement,
USECC  will  sell all of its  interests  in the  GMMV  and the GMMV  properties,
including  those  within  a  described  Area  of  Interest  to an  affiliate  of
Kennecott. The purchase consideration is $3,250,000 in cash and a 4% net profits
royalty  interest  in certain of the mining  claims at the Big Eagle and Jackpot
Mines. USECC is allowed to retain certain mining equipment and supplies, and has
the right to receive  certain  mining claims that may be abandoned by Kennecott.
Until  final  bond  release,  USECC  may not  compete  in the Area of  Interest.
Kennecott  assumes  the  reclamation  obligations  (to the  extent  required  by
applicable  regulatory  authority)  at the GMMV  properties  and  USECC  retains
liabilities  relating  to  its  activities  as a  contractor  to the  GMMV.  The
Settlement  provides that Kennecott is under no obligation to develop any of the
properties  or the  underlying  claims  and  may  instead  choose  to  sell  the
properties  and claims or to abandon the claims as they are no longer  required.
USECC and  Kennecott  agree to dismiss  the case and to release  each other from
further liability. The Settlement is effective upon approval by the trial judge.

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  in Civil No.
960901865CV. The Plaintiff,  Dejavue, Inc., recovered a judgment against USE and
USE appealed to the Utah Court of Appeals which  affirmed the judgment.  After a
denial by the Utah Supreme Court,  USE  petitioned  for Writ of Certiorari,  USE
paid  $294,787  being the full  amount of the  judgment  plus  interest.  USE is
seeking reimbursement from the insurance company. See footnote K.

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 in Civil No. 11877,  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

                                       26


<PAGE>



parties on their respective  claims.  BGBI, Parador and USE/Crested all appealed
the decision to the Nevada Supreme Court. The appeal is pending.

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 (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 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 has not entered a decision.

CONTOUR DEVELOPMENT LITIGATION

         On July 28,  1998,  USE filed a lawsuit in the United  States  District
Court, Denver, Colorado, Case No. 98WM1630, 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.

         See  "Business  -  Commercial   Operations  -  Real  Estate  and  Other
Commercial   Operations  -  Colorado  Properties"  above,  and  Note  K  to  the
Consolidated Financial Statements.

         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.  The
defendants,  Gunnison Center  Properties,  L.L.C. and Val Olson,  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

                                       27


<PAGE>



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.

         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 denied all claims by the Concerned Citizens Plaintiff. The
matter is on appeal, see Note K to the financial statements.

         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 double
wide  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 bunkhouse  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. The case is
scheduled  for a pre-trial  conference  on September 8, 2000 and if  Defendants'
various  motions are denied,  the trial may commence on September 25, 2000.  See
Note K to the financial statements.

         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.
Defendants  filed a motion for  summary  judgment  in July  2000.  See Note K to
financial statements.

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 49, 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.

                                       28


<PAGE>



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, Mr. Lorimer
has not been involved in any Reg. S-K Item 401(f) listed proceeding.

         DANIEL P. SVILAR,  age 71, has been General Counsel for USE and Crested
for more  than the past  five  years.  He also has  served  as  Secretary  and a
director of Crested,  and  Assistant  Secretary of USE. His positions of General
Counsel to, and as officers of the  companies,  are at the will of each board of
directors.  There are no understandings  between Mr. Svilar and any other person
pursuant to which he was named as officer or General  Counsel.  He has no family
relationships  with any of the other  executive  officers or directors of USE or
Crested,  except his nephew Nick Bebout is a USE director.  During the past five
years, Mr. Svilar has not been involved in any Reg. S-K Item 401(f) proceeding.

         MAX T.  EVANS,  age 75, 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.

                                       29


<PAGE>



                                     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 ended May 31, 2000

              First quarter ended 8/31/99             $5.09            $3.25
              Second quarter ended 11/30/99            4.50             3.19
              Third quarter ended 2/29/00              3.88             3.13
              Fourth quarter ended 5/31/00             3.63             2.06

         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

(b)      Holders

(1)      At August 31, 2000, the closing bid price was $2.19 per share and there
were approximately 731 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, 2000,  USE issued 6,020 shares to outside
directors;  15,357 shares of Common Stock to private  investors for the exchange
of securities of Sutter Gold Mining Company; and 57,752 shares in an exchange of
YSFC common stock. No underwriter was involved in any of these transactions.

                                       30


<PAGE>



ITEM 6.  SELECTED FINANCIAL DATA.

         The following  tables show certain selected  historical  financial data
for USE for the five years ended May 31, 2000.  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,
                                   ------------------------------------------------------------------------------------
                                        2000               1999            1998               1997            1996
                                        ----               ----            ----               ----            ----

<S>                                 <C>             <C>                 <C>            <C>               <C>
Current assets                      $  3,456,800    $   12,718,900      $ 14,301,000   $    4,400,900    $    2,912,400
Current liabilities                    6,617,900         5,355,600         6,062,100        1,393,900         2,031,200
Working capital (deficit)             (3,161,100)        7,363,300         8,238,900        3,007,000           881,200
Total assets                          30,876,100        33,391,000        45,019,100       30,387,100        34,793,300
Long-term obligations(1)              14,025,200        14,526,900        14,468,600       14,377,200        15,020,700
Shareholders' equity                   4,683,800        10,180,300        17,453,500       12,723,600        14,617,000
<FN>

(1)Includes  $8,906,800,  $8,860,900,  $8,778,800,  $8,751,800 and $3,978,800 of
accrued reclamation costs on mining properties at May 31, 2000, 1999, 1998, 1997
and  1996,  respectively.   See  Note  K  of  Notes  to  Consolidated  financial
statements.
</FN>
</TABLE>

<TABLE>
<CAPTION>
                                                                  For Years Ended May 31,
                                   -----------------------------------------------------------------------------------
                                        2000             1999              1998             1997             1996
                                        ----             ----              ----             ----             ----

<S>                              <C>               <C>                <C>               <C>               <C>
Revenues                         $    7,773,800    $  10,853,600      $ 11,558,500      $  5,790,200      $  9,632,200
Income (loss) before minority
    interests, equity in
    income (loss) of affiliates,
    and income taxes                (11,148,200)     (16,057,800)          365,000        (3,706,000)       (2,524,100)

Minority interest in loss
    (income) of consolidated
    subsidiaries                        509,300        4,468,400          (772,500)          672,300           608,700

Equity in loss of affiliates             (2,900)         (59,100)         (575,700)         (690,800)         (418,500)

Income taxes                               --               --                --                --                --

Income from discontinued
    operations and disposal of
    discontinued segment                   --               --                --                --           2,604,600

Preferred stock dividends               (20,800)            --                --                --                --
                                 --------------    --------------     -------------     -------------     ------------

Net (loss) income

    to common shareholders       $  (10,662,600)   $ (11,648,500)     $   (983,200)     $ (3,724,500)     $    270,700
                                 ==============    =============      ============      ============      ============
</TABLE>


                                       31


<PAGE>



<TABLE>
<CAPTION>
                                                                 For Years Ended May 31,
                                    --------------------------------------------------------------------------------
                                        2000             1999              1998             1997             1996
                                        ----             ----              ----             ----             ----

Per shares financial data

<S>                                 <C>              <C>               <C>              <C>               <C>
Revenues                            $      1.01      $      1.52       $      1.74      $       .85       $     1.55

Income (loss) before minority
    interests, equity in income
    (loss) of affiliates and
    income taxes                    $     (1.45)     $     (2.25)      $      0.05      $      (.55)      $     (.41)

Minority interest in loss (income)
    of consolidated subsidiaries            .06              .63              (.12)             .10              .10

Equity in loss of affiliates               --               (.01)             (.08)            (.10)            (.07)

Income taxes                               --               --                --               --               --

Income from discontinued
    operations and disposal
    of discontinued segment                --               --                --               --                .42
                                    ------------     ------------      ------------     ------------      ----------

Net income (loss)
    per share, basic                $     (1.39)     $     (1.63)      $      (.15)     $      (.55)      $      .04
                                    ===========      ===========       ===========      ===========       ==========

Net income (loss)
    per share diluted               $     (1.33)     $     (1.63)      $      (.15)     $      (.55)      $      .04
                                    ===========      ===========       ===========      ===========       ==========

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


                                       32


<PAGE>



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

         The following is  Management's  Discussion  and Analysis of significant
factors  which have  affected the  Company's  liquidity,  capital  resources and
results of operations during the periods included in the accompanying  financial
statements.  The discussion  contains  forward-looking  statements  that involve
risks and  uncertainties.  Due to  uncertainties in the minerals  business,  the
Company's actual results may differ materially from the results discussed in any
such forward-looking statements.

OVERVIEW OF BUSINESS

         The Company is in the business of acquiring,  exploring, developing and
or selling mineral properties,  including coalbed methane gas, uranium and gold.
As part of its mineral  business,  Company has been in the contract drilling and
construction  business for third party coalbed  methane  companies.  The Company
also owns commercial properties which are in the tourism and rental business.

         The  Company  entered  into a  contract  with  Quantum  Energy,  L.L.C.
("Quantum")  through its newly formed subsidiary Rocky Mountain Gas, Inc. (RMG),
to acquire a 50% working  interest and 40% net revenue interest in approximately
185,000  acres of leases on  properties  having  potential  for coalbed  methane
exploration and  development in the Powder River Basin of southeastern  Montana.
The Company also holds  additional  properties in Northeastern  Wyoming that are
part of the Powder River Basin.  These leases are outside the  boundaries of the
agreement that controls the 185,000 acres in Montana and consist of 880 acres in
which the Company owns  varying  interests.  In addition to the coalbed  methane
properties  held in the Powder  River  Basin,  the Company  holds a 100% working
interest and a net revenue  interest of 81.5% to 83.5% in  approximately  63,120
net mineral acres in the Ham's Fork Coal Fields in Southwestern  Wyoming.  It is
anticipated that the business operations of the Company will be largely directed
toward the development of its coalbed methane  properties during fiscal 2001 and
well into the future.

         As in all mineral development  operations,  there are risks involved in
the  development of coalbed  methane gas fields.  Some of the known risks in the
coalbed methane development and production business are; government regulations,
delays in permitting,  environmental restrictions, market price for methane gas,
availability and capacity of pipe lines. The Company cannot  accurately  predict
what if any of these risks will have on its business in the future.  The Company
will continue to seek financing  through either the sale of equity in RMG or the
Company's  common stock or a joint venture with an industry  partner to fund its
obligations on the maintenance and development of these properties.

         The Company owns, and during fiscal 2000 purchased additional, drilling
and construction  equipment that was used during fiscal 2000 on a contract basis
for non-related companies in coalbed methane development. This work consisted of
site preparation, drilling, casing, completion, dam construction, compressor and
gathering pipeline construction and site reclamation. During August of 2000, the
Company  determined it would no longer perform such services on a contract basis
for third parties and concentrate its efforts on developing  properties in which
it owns an interest.  Part of the drilling and  construction  equipment  will be
sold and a portion  will be retained  for work that the  Company  will do on the
properties that the Company owns an interest in.

         The Company has interests in uranium  properties in Central Wyoming and
Southern  Utah.  Both  properties  in Central  Wyoming  have been or are part of
partnership  arrangements.  In fiscal 1989 the Company entered into an agreement
to sell a 50%  interest in its Sheep  Mountain  properties  to Cycle  Resources,
Inc., a wholly owned subsidiary of Nukem, Inc.("Nukem") This partnership,  Sheep
Mountain  Partners  ("SMP"),  and  the  assets  contained  in it  have  been  in
litigation  for the past nine years.  During  fiscal 1999, a partial  settlement
agreement was reached wherein the Company received all the mineral properties

                                       33


<PAGE>



and one  uranium  supply  contract.  Nukem has for a second  time  appealed  the
decision to the 10th Circuit Court of Appeals. The appeal is pending.

         In fiscal  1990 the Company  entered  into an  agreement  to sell a 50%
interest in its uranium  properties to  Kennecott.  These  properties  were then
placed into the Green Mountain Mining Venture  ("GMMV").  The GMMV also acquired
additional mining  properties and a uranium mill. During fiscal 2000,  Kennecott
filed a civil action  against the Company in Wyoming  State  Court.  The Company
responded  by  filing  an  answer  denying  the  allegations  of  Kennecott  and
counterclaimed certain damages against Kennecott.

         Settlement  discussions to resolve the issues surrounding the GMMV have
been successful in resolving the disputes. The Company and Kennecott have agreed
that  the  Company  will  sell  all of its  remaining  interest  in the  GMMV to
Kennecott for cash compensation of $3.25 million,  payable at the signing of the
letter of  intent,  $.25  million,  $1.375  million  five  days  after the court
approves the terms of the agreement and dismisses the case and $1.625 in January
2001.  Kennecott  assumed  all  reclamation  liabilities  of the  mine  and mill
properties.  The Company has the  responsibility of removing certain assets from
the mine  properties  including  a GMIX plant which will likely be buried in the
Sweetwater  Mill tailings  cell.  The clean up of the GMIX plant is covered by a
cash  reclamation  bond that  management  believes  sufficient  to cover cost of
reclamation.  The company also received  certain  equipment and a 4% net profits
royalty on any uranium produced from the GMMV mine properties.

         The  Company's  uranium  property in Southern  Utah consists of uranium
mining  claims and a state of the art  uranium  mill.  Due to current  depressed
uranium prices, the Company has placed all of its uranium properties on care and
maintenance  status.  The Company is currently  evaluating  the prospects of the
uranium  market and may determine to dispose of part or all of it's interests in
uranium through the sale of such interests or the reclamation of the properties.
The reclamation  liabilities of clean up of all the Company's uranium properties
are covered by cash bonds,  bonds  secured by certain real estate  assets of the
Company. The Company is evaluating the long term uranium market and may conclude
to reclaim these assets.

         The Company's  gold  properties  in the Mother Lode Mining  District of
California  are on a care and  maintenance  basis.  Due to the lack of available
funding,  which is as a result of the depressed gold price, plans to construct a
1,000  ton-per-day gold mill complex and further  development of the underground
mine have been deferred.  During Fiscal 1999, the Company recorded an impairment
on these  properties  which did not affect the ownership of the  properties  but
reflected only an economic realization  evaluation of the properties at the then
market price of gold and the known proven reserves of the property.  The Company
has evaluated the possibility of using the property as a tourism asset until the
price of gold  recovers.  Such  evaluations  may result in the tourism  business
being sold, leased or discontinued.

         The Company has commercial operations in Wyoming and Southern Utah. The
Wyoming  commercial  operations  at Ticaboo  Utah near Lake  Powell,  consist of
various real estate rental properties and the operation of an airport fixed base
operation. The Utah commercial operations include a motel,  restaurant,  lounge,
convenience store, boat storage,  rental space for mobile homes and recreational
vehicles and the sale of home lots and finished homes.

LIQUIDITY AND CAPITAL RESOURCES

         As of May 31,  2000,  the  Company  had a working  capital  deficit  of
$3,161,100 as compared to working capital of $7,363,300. Included in the working
capital deficit is a $4,000,000 deferred purchase option from GMMV. This is as a
result of a payment  made to the Company  from  Kennecott.  This  payment is non
refundable and is carried as deferred  revenue at May 31, 2000.  Pursuant to the
settlement of the GMMV  litigation this amount plus the cash purchase price will
be offset  against the Company's  investment  in certain GMMV  equipment and the
balance will be recorded as revenues.

                                       34


<PAGE>



         The primary  reason for the decrease in working  capital of $10,524,400
was primarily as a result of decreases in cash,  $9,256,600  and assets held for
resale and other,  $269,400  increased  accounts  payable of  $454,200,  current
portion  of long  term  debt,  $158,100,  and draw down of the line of credit of
$650,000.  These  decreases  in  working  capital  were  partially  offset by an
increase in accounts receivable of $277,400.

         Cash of $6,621,200 was consumed by operations.  The non-cash items that
went into operations that resulted in a net loss from operations for the year of
$10,662,600 were  depreciation of $699,600,  provision for doubtful  accounts of
$708,600,  issuance of stock to the Company  sponsored ESOP  retirement plan for
employees of $371,400, non-cash compensation of $3,191,000 and a change in other
current  assets of $283,400.  The provision  for doubtful  accounts is a reserve
that was established on receivables from employee notes and accounts  receivable
and the  valuation of  collateral on a loan made to the ESOP. In prior years the
Company  made a loan to the ESOP in the amount of $927,000.  The ESOP  purchased
common  shares of the Company with this loan which have been held as  collateral
for the loan.  Due to the  market  price at the year end of Fiscal  2000 for the
common  stock of the  Company,  a reserve in the amount of $436,500 was taken on
this receivable. Due to the issuance of stock to employees, directors and others
of RMG stock at below market price, a non-cash  compensation charge was taken to
earnings.  These shares are restricted and are  forefeitable  until  retirement,
total disability or death of the individuals who received them.

         Cash was  also  consumed  in  investing  activities  in the  amount  of
$7,478,700.  Major  components  of  investing  activities  were the  purchase of
coalbed  methane  properties  in the  amount  of  $4,727,200,  the  purchase  of
equipment of $2,542,700, and the decrease in restricted investments of $200,600.
The coalbed  methane gas properties  were  purchased by RMG in developing  areas
having  potential of coalbed  methane gas. It is believed that these  properties
will  be  developed  into  significant  coalbed  methane  producing  properties.
Additionally   equipment  was  purchased  to  expand  the  Company's   fleet  of
construction, drilling and support equipment. This equipment was used throughout
fiscal 2000 in contract construction and drilling activities and a portion of it
will be used in  future  coalbed  methane  development  work  for the  Company's
properties.  Restricted  investments  increased  as  these  cash  deposits  earn
interest until such time as they are used for  reclamation  associated  with the
Company's uranium mill in southern Utah.

         Financing  activities  provided  $4,843,300 in cash during Fiscal 2000.
This  cash  came  from the  issuance  of  preferred  stock of the  Company,  net
$1,840,000,  proceeds from the sale of stock by RMG of $2,160,000, proceeds from
long term debt through the financing of equipment  purchases of  $1,392,400  and
the draw down of the Company's line of credit with its bank of $650,000.

         The 200 shares of  preferred  stock,  were issued at $10,000 per share,
are  convertible  at the holders  option to either  666,667 shares of the common
stock of RMG or into common  stock of the Company  based on the market  price at
the time of  conversion.  Such  conversion  rights  exist for a two year period,
beginning April 11, 2000. The preferred  shares bear interest at 71/2% per annum
which is payable quarterly.

         During Fiscal 2000,  RMG received a total of $2,160,000 for the sale of
719,666 shares of its common stock to third parties.  333,333 of these shares of
RMG stock are subject to the payment of 10% per annum interest, payable annually
on the anniversary of the initial  investment.  This interest payment is payable
in the common  stock of the Company at the market  price of the common  stock of
the Company on the date the interest is due.  This  interest  payment is due and
payable until such time as an initial public offering for RMG becomes  effective
with the Securities and Exchange Commission. RMG also sold an additional 486,667
shares of common stock to the Company and its affiliates for $1,460,000.

         Long term debt  financing  and the draw down of the line of credit were
used to  purchase  additional  drilling  and  construction  equipment  and  fund
on-going  operations.  Proceeds from long term debt  financing  were  $1,392,400
while a total of  $1,246,300  in cash was applied to long term debt.  At May 31,
2000 the Company had total long term debt,  including  the current  portion,  of
$1,184,200 and owed $650,000 on its

                                       35


<PAGE>



line of credit with a banking institution. The total limit on the line of credit
is  $1,000,000.  All long term debt and the line of credit are secured by assets
which have sufficient value, management believes, to retire the debt.

The Company has  generated  significant  net losses  during fiscal 1999 and 2000
resulting in an  accumulated  deficit of  approximately  $30,071,200  at May 31,
2000. The Company also has a working capital deficit of approximately $3,161,100
at May 31, 2000 that  includes a $4,000,000  deferred  purchase  option.  If the
deferred  purchase option is excluded,  the company has positive working capital
of $838,900. At year end, the Company did not have the working capital necessary
to continue the level of capital development  completed during fiscal 2000 or to
fund a similar  level of  operations  over the next year. In order to reduce its
overhead costs,  the Company has reduced its staff. The company also has certain
assets that are  unencumbered  that could be sold to generate cash to ensure its
survival during the next year. However,  there can be no assurances that Company
assets could be liquidated in excess of their carrying values.

CAPITAL RESOURCES

         The primary source of the Company's  capital  resources are the cash on
hand;   collection  of  receivables  from  contract  construction  and  drilling
operations at May 31, 2000, $884,400;  projected equity financing from RMG; sale
of mine, construction and drilling equipment; sale of partial ownership interest
in mineral  properties;  proceeds under the line of credit;  the GMMV settlement
proceeds;  and possible  settlement  discussions  with Phelps Dodge  regarding a
dispute  on  a  molybdenum   property  and  final   determination   of  the  SMP
arbitration/litigation.  The Company also will continue to receive revenues from
its commercial  operations in southern Utah along with the rental and fixed base
airport operations in Wyoming.  Additionally, the Company will continue to offer
for sale various  assets such as lots and homes at the  Company's  southern Utah
commercial  operations along with real estate holdings in Wyoming,  Colorado and
Utah.

         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. At May 31, 2000 the line of credit had been drawn down
by $650,000 and by the date of this Report $850,000. The line of credit is being
used for short term working capital needs associated with operations.

         The Company  believes that cash resources on hand at May 31, 2000, cash
received from  Kennecott as part of the GMMV  settlement  and the  collection of
outstanding  receivables will be sufficient to sustain  operations during fiscal
2001. The cash resources plus cash from Kennecott for the GMMV  settlement  will
not be sufficient, however, to provide funding for the Company's maintenance and
development of its coalbed methane gas business. The Company and RMG are seeking
additional  equity or an industry partner  financing  arrangement to develop its
coalbed methane leases.

CAPITAL REQUIREMENTS

         The primary  requirements  for the  Company's  working  capital  during
Fiscal 2000 are  expected to be general and  administrative  costs,  the cost of
maintaining  the SMP and  southern  Utah  uranium  properties  and the SGMC gold
properties and the costs  associated  with the expansion and  development of the
coalbed methane gas properties.

                                       36


<PAGE>



                               COALBED METHANE GAS

         To acquire a 50% working  interest in 185,000 acres of leaseholds,  RMG
paid $3,200,000 to Quantum Energy, ("Quantum") in January 2000 and an additional
$1,000,000 in May 2000. RMG is committed to pay Quantum an additional $1,300,000
on or before  December 31, 2000. If RMG does not make this final payment it must
assign 12% of its undivided 50% WI in the properties  back to Quantum.  Quantum,
at its sole option,  may elect to have RMG drill and complete  additional  wells
for the equivalent  cost of $1,300,000.  If Quantum  exercises this option,  RMG
would own a 50% WI (40% NRI) in the wells  drilled  with those  funds,  but only
after  Quantum has  received  $1,300,000  in net revenues  (payback)  from those
wells.  If these  payments  are not  made,  the 50%  working  interest  could be
reduced.

         Under the terms of the Quantum agreement, the Company through RMG has a
$2,500,000  work  commitment to drill and complete 25 coalbed  methane wells. If
RMG does not complete the work commitment and Quantum spends part or all of that
amount of funds to drill and  complete  wells on the Quantum  acreage,  then RMG
will have the right to buy back its 50% working  interest by satisfying  certain
penalties.  RMG also has the  obligation to fund 50% of the delay rentals on the
Quantum  properties which amounts to $515,000  ($257,500) for RMG's share during
fiscal 2001.

         To fund all of the RMG commitments,  financing will need to be obtained
from equity funding or an industry  partner through the sale of a portion or all
of RMG's ownership in the Quantum properties.

                              MINERAL HOLDING COSTS

SMP URANIUM PROPERTIES

         The care and  maintenance  costs  associated  with the  Sheep  Mountain
uranium mineral  properties are the  responsibility of the Company.  The holding
costs during Fiscal 2000 were  approximately  $48,300 per month. The Company has
initiated  alternative methods of managing the properties in an effort to reduce
these  holding  costs during  Fiscal  2001.  The Company has the  obligation  to
deliver uranium to a utility under one of the SMP supply contracts.  The Company
believes  that it can either  continue to deliver these pounds at a small profit
margin or sell the entire contract to a third party supplier.

GMMV URANIUM PROPERTIES

         The Company and Kennecott  filed  various  court  actions  against each
other during  fiscal  2000.  On September  11, 2000,  the Company and  Kennecott
entered into a settlement  agreement which resolved these disputes.  The Company
sold its remaining  interest in the GMMV  properties to Kennecott for a total of
$3.25  million.  The Company  received  $.25  million upon signing the letter of
agreement to settle all  disputes,  it will  receive  $1.375 five days after the
court approves the  settlement  agreement and dismisses all claims and $1.625 in
January 2001. The Company also received  certain  mining  equipment and a 4% net
profits royalty.  Kennecott assumed all reclamation liabilities of the GMMV mine
and mill  properties.  The  Company  is  responsible  to remove  certain  assets
including the GMIX plant from the properties.

PLATEAU RESOURCES URANIUM PROPERTIES

         Plateau  owns and  operates the Ticaboo  townsite,  motel,  convenience
store,  boat  storage,  restaurant  and lounge.  Additionally,  Plateau owns and
maintains  the Tony M uranium  mine and  Shootaring  Canyon  Uranium  Mill.  The
Company is pursuing alternative uses for these properties including  alternative
feed or waste disposal of low level nuclear waste.  The Company is seeking joint
venture  partners and equity  financing to enter into the  alternative  feed and
waste  disposal  business  as the  expansion  into this  business  will  require
additional  capital.  It is not known what the outcome of these discussions will
be. In the management of the

                                       37


<PAGE>



commercial  operations of the Plateau properties,  the Company has determined it
will shut many of the  operations  down during the winter  months  which  should
improve the annual profits of the commercial operations.

SUTTER GOLD MINING COMPANY GOLD PROPERTIES

         Due to the depressed  market price of gold, the development of the gold
properties has been deferred into the future.  SGMC has explored the possibility
of using the  properties as a tourism  business until such time as the price for
gold  recovers.  The results of limited  operations in the tourism  business are
being  evaluated.  The  results of these  evaluations  may result in the tourism
business being expanded or  terminated.  The core assets of the SGMC  properties
will continue to be maintained at as low a cost as possible.

DEBT PAYMENTS

         Debt to non-related  parties at May 31, 2000 was $1,184,200 as compared
to  $912,700  at May 31,  1999.  The  increase  in debt to  non-related  parties
consists primally of debt due on the financing of equipment and annual insurance
premiums.  The balance of the debt to non-related parties is for the purchase of
land and  buildings  by SGMC and  various  pieces of heavy  equipment  and bears
different  interest rates with various  maturity dates. All payments on the debt
are current.  If construction or drilling  operations are permanently reduced or
discontinued, the equipment will be sold and the debt retired.

         At May 31,  2000,  the  Company  had  borrowed  $650,000 of its line of
credit and as of the date of this report  $850,000.  This debt is secured by the
pledge of equipment  and real estate  assets of the  Company.  This debt will be
retired  through  profits from  operations,  the  settlement  with Kennecott and
possible settlement of the Nukem dispute or the sale of an interest in assets.

FEDERAL INCOME TAX ISSUES

         The tax years  through May 31, 1994 are closed  after audit by the IRS.
The Company has attended  appeals  hearings  with the IRS in Denver  Colorado to
discuss resolving issues raised for fiscal 1995 and 1996.

 The issues have been  resolved with the IRS. A final  settlement  agreement has
not yet been  approved but it is not believed  that the  settlement  will have a
material affect on the Company.

                                RECLAMATION COSTS

         It is not anticipated that any of the Company's working capital will be
used  in  fiscal  2001  for  the  reclamation  of any of  its  mineral  property
interests. The reclamation costs are long term and are either bonded through the
use of cash bonds or the pledge of assets.

         As a result of the settlement  agreement  entered into on September 11,
2000,  Kennecott  assumed all reclamation  liabilities of the GMMV mine and mill
properties  with the  exception  of the GMIX  plant and the  removal  of certain
equipment from the GMMV properties.  The reclamation of the GMIX plant is bonded
with a cash bond which management  anticipates will fully satisfy the obligation
of reclamation.

         The  reclamation   liability  on  the  Plateau  uranium  properties  is
$7,382,100  which is reflected on the Balance Sheet as a reclamation  liability.
This liability is fully covered by cash  investments  which are recorded as long
term restricted assets.

         The  future  reclamation  costs on the Sheep  Mountain  properties  are
covered  by a  reclamation  bond  which is secured by a pledge of certain of the
Company's real estate assets. The reclamation bond amount

                                       38


<PAGE>



is reviewed annually by the state regulatory agencies. The Company's reclamation
liability on the Sheep Mountain properties is currently $1,496,800.

         The reclamation of SGMC gold properties is approximately  $27,900. This
reclamation obligation is bonded with a cash bond.

FISCAL 2000 COMPARED TO FISCAL 1999

RESULTS OF OPERATIONS

         REVENUES:
         --------

         During fiscal 2000, the Company recognized  revenues in three segments;
minerals in the form of advance royalties on its molybdenum property,  $132,600,
contract  drilling  and  construction  work  in the  coalbed  methane  industry,
$3,584,900,  commercial  operations in southern Utah and other rental properties
in Wyoming,  $2,786,800.  The Company also  recognized  other  revenues from oil
sales of  $159,200  from  its  interest  in the  Lustre  Field on the Fort  Peck
Reservation,  interest  revenues  of $813,600  on cash  equivalents  invested in
interest bearing accounts and management fees of $277,300 for services  provided
to the GMMV.

         Total  revenues  during  fiscal  2000 were  $7,773,800,  a decrease  of
$3,079,800  from revenues of $10,853,600 in fiscal 1999.  This decrease was as a
result of decreased revenues in Mineral sales of $105,600, commercial operations
of   $191,000,    revenues   from   the   partial    settlement   of   the   SMP
arbitration/litigation  of  $6,077,300,  management  fees and other  revenues of
$307,100,  interest  revenues  of $34,000  and the gain on disposal of assets of
$25,700.  These  decreases in revenues  were offset by increased  revenues  from
contract  drilling/construction  operations  of  $3,584,900  and  oil  sales  of
$76,000.

         The decrease in mineral sales is as a result of the Company recognizing
revenues of $87,600 from the sale of uranium under a SMP contract  during fiscal
1999. No revenues were recognized from sales of uranium during fiscal 2000. This
decrease  in  uranium  sales  plus  the a  decrease  in  the  market  price  for
molybdenum,  which  reduced the advance  royalty from Cyprus Amax during  fiscal
2000 by $18,000, accounted for the reduction in mineral sales revenues.

         Commercial  operations  decreased  by  $191,000  as a result of reduced
equipment rental revenues received by the Company for the rental of equipment to
the GMMV during Fiscal 2000 as compared to fiscal 1999. Commercial operations at
the Ticaboo  operations  in southern  Utah  increased by $405,200  during fiscal
2000.  The  reduced  activity  at GMMV  during  Fiscal  2000  also  was the main
contributor  to the reduced  management  fee revenue when  compared  with fiscal
1999.

         Revenues in contract drilling/construction operations were generated as
a result of the  Company  entering  into the  drilling  and  earth  construction
contract  work in the coalbed  methane  gas  business  during  fiscal  2000.  No
revenues from contract  drilling/construction work were recorded in fiscal 1999.
The profit  margin in the  contract  drilling  and  construction  business  is a
function of the number of  available  contractors  and is often very small.  The
Company has  suspended  operations  in this area. It is not known if the Company
will resume this type of work on a contract  basis.  The Company will maintain a
certain  amount of equipment in order to perform this type of work in for future
for its own account.

         Increased oil revenues were as a result of higher market prices for oil
which  allowed the Company to produce from more of its wells in the Lustre Field
during fiscal 2000.

                                       39


<PAGE>



COSTS AND EXPENSES

         Costs and  expenses  were  reduced  in  fiscal  2000 by  $7,989,400  to
$18,922,000 from $26,911,400 during fiscal 1999. This reduction was primary as a
decrease in the impairment of mineral  properties of $13,224,400.  No impairment
of mineral  properties  was taken  during  fiscal 2000.  During  fiscal 1999 the
Company  determined  that an  impairment  should be taken on the SGMC  assets of
$10,718,300 and the Yellow Stone Fuels Corp.("YSFC")  assets of $2,506,100.  The
impairment  of the SGMC and YSFC assets  related to the  recover  ability of the
Company's  investment in the mineral  properties and equipment based on the then
market prices for gold and uranium. Other decreases in costs and expenses were a
$51,600  reduction in commercial  operations as a result of cost cutting efforts
and $9,100 in oil production costs due to less repair expenditures being made on
the wells during fiscal 2000.

         Increases in costs and expenses during fiscal 2000 over fiscal 1999 are
$341,400 in mineral  operations,  $4,164,400  in contract  drilling/construction
operations,  provision for doubtful accounts of $343,600 and interest expense of
$38,300.

         Costs and expenses in mineral  operations  during fiscal 2000 increased
as a result of increased  activities for the Company's own account where mineral
operations in previous  years were  associated  primary with joint ventures that
either  reimbursed  a  portion  or all  of  the  costs.  Contract  drilling  and
construction  costs recorded  during fiscal 2000 have no  comparative  costs and
expenses during fiscal 1999. These costs include all labor,  equipment operating
and repair  expenses  and other costs  associated  with  contract  drilling  and
construction.  Prior  to  fiscal  2000  there  were  no  contract  drilling  and
construction operations.

         General and  Administrative  costs and  expenses  increased by $408,000
during  fiscal  2000.  Included in this  increase is  non-cash  compensation  of
$3,139,100  which was as a result of the issuance of common  shares of RMG stock
below market. The increase in General and Administrative  costs and expenses was
offset by  reductions of General and  Administrative  costs and expenses at SGMC
and  other  Company  operations  resulting  in a net  decrease  in  General  and
Administrative costs and expenses of $2,731,100.

         The increase in  provision  for  doubtful  accounts of $343,600  during
fiscal 2000 was primary as a result of the valuation to market of the collateral
held  for the loan to the  Company's  ESOP  retirement  plan.  Interest  expense
increased  by $38,300  during  fiscal 2000 as a result of  additional  equipment
financing activity.

         Operations  resulted in a loss of  $10,662,600 or $1.33 per share fully
diluted as compared to a loss of  $11,648,500  or $1.63 per share fully  diluted
during fiscal 1999.

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.

                                       40


<PAGE>



         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 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.

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 maintaining 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  dependent  on the price that a
producer can receive for its minerals.  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 believes
it has sufficient capital resources to maintain its mineral properties on a

                                       41


<PAGE>



stand by basis  through  fiscal  2001.  Development  activities  of the  mineral
properties  and expansion of commercial  operations are dependant on the Company
obtaining  equity  financing or  commercial  loans.  It may also be necessary to
generate cash through the sale of equipment or other assets.

         At May 31, 2000 the Company was committed to be in the coalbed  methane
business well into the future.  Uranium prices and market  projections are being
evaluated.  Decisions to liquidate part or all of the Company's uranium holdings
are being considered.  The Company is also evaluating its commitment to the gold
business and at what time the price for gold may recover.

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 Phelps Dodge it has other
producing mines.

ITEM 8. FINANCIAL STATEMENTS

         Financial  statements  for the Company follow  immediately.  Because of
litigation  between  USE,  Crested and USECC,  and  Kennecott  Uranium  Company,
regarding  disputes about the Green Mountain Mining Venture ("GMMV"),  financial
statements  for the GMMV for the fiscal  year ended  December  31, 1999 have not
been provided to USE and therefore are not filed with this report.

                                       42


<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, 2000 and 1999, and
the related consolidated statements of operations, shareholders' equity and cash
flows for each of the  three  years in the  period  ended  May 31,  2000.  These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. 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, 2000 and 1999,  and the results of their  operations
and their  cash flows for each of the three  years in the  period  ended May 31,
2000, in conformity with accounting  principles generally accepted in the United
States.

                                                     ARTHUR ANDERSEN LLP

  Denver, Colorado,
  September 11, 2000



                                       43


<PAGE>



<TABLE>
<CAPTION>
                                                                                  Page 1 of 2

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS

                                                                           May 31,
                                                              -------------------------------
                                                                    2000              1999
                                                                    ----              ----
CURRENT ASSETS:
<S>                                                           <C>               <C>
      Cash and cash equivalents                               $    916,400      $ 10,173,000
      Accounts receivable:
         Trade, net of allowance of $27,800
           and $30,900, respectively                             1,055,000           223,100
         Affiliates                                                508,900         1,063,400
      Assets held for resale and other                             846,800         1,116,200
      Inventory                                                    129,700           143,200
                                                              ------------      ------------
              Total current assets                               3,456,800        12,718,900

INVESTMENTS AND ADVANCES:
      Affiliates                                                     9,600            24,600
      Restricted investments                                     9,361,000         9,160,400
                                                              ------------      ------------
              Total investments and advances                     9,370,600         9,185,000

PROPERTIES AND EQUIPMENT:
      Land                                                       1,499,100         1,506,000
      Buildings and improvements                                 7,825,000         6,411,400
      Machinery and equipment                                   10,386,200         9,171,300
      Developed oil and gas properties, full cost method         1,773,600         1,773,600
      Undeveloped coalbed methane  properties                    4,727,200              --
      Other mineral properties and mine development costs        1,494,700         1,472,500
                                                              ------------      ------------
         Total property and equipment                           27,705,800        20,334,800
      Less-Accumulated depreciation,
         depletion and amortization                            (10,948,900)      (10,171,300)
                                                              ------------      ------------
              Net property and equipment                        16,756,900        10,163,500

OTHER ASSETS:
      Accounts and notes receivable:
         Real estate sales                                          58,600            20,400
         Employees                                                 295,200           366,600
      Deposits and other                                           938,000           936,600
                                                              ------------      ------------
              Total other assets                                 1,291,800         1,323,600
                                                              ------------      ------------
      Total assets                                            $ 30,876,100      $ 33,391,000
                                                              ============      ============

</TABLE>

           The accompanying notes to consolidated financial statements
                        are an part of these statements.

                                       44


<PAGE>



<TABLE>
<CAPTION>
                                                                                   Page 2 of 2
                       U.S. ENERGY CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                      LIABILITIES AND SHAREHOLDERS' EQUITY

                                                                            May 31,
                                                                ------------------------------
                                                                    2000               1999
                                                                    ----               ----
CURRENT LIABILITIES:
<S>                                                             <C>               <C>
      Accounts payable and accrued expenses                     $  1,683,800      $  1,229,600
      Deferred GMMV purchase option                                4,000,000         4,000,000
      Current portion of long-term debt                              284,100           126,000
      Line of credit                                                 650,000              --
                                                                ------------      ------------
              Total current liabilities                            6,617,900         5,355,600

LONG-TERM DEBT                                                       900,100           786,700

RECLAMATION LIABILITY                                              8,906,800         8,860,900

OTHER ACCRUED LIABILITIES                                          3,073,500         3,734,500

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

MINORITY INTERESTS                                                 1,124,600           856,500

COMMITMENTS AND CONTINGENCIES

FORFEITABLE COMMON STOCK,
      $.01 par value; 396,608 and 339,208
      shares issued, forfeitable until earned                      2,584,600         2,471,700

PREFERRED STOCK,
      $.01 par value; 1,000 shares authorized,
      200 shares issued and outstanding                            1,840,000              --

SHAREHOLDERS' EQUITY:
      Common stock, $.01 par value; 20,000,000 shares
         authorized; 8,763,155 and 8,550,624 shares issued,
         respectively                                                 87,700            85,600
      Additional paid-in capital                                  37,797,700        33,014,900
      Accumulated deficit                                        (30,071,200)      (19,408,600)
      Treasury stock at cost, 944,725 and 930,532
         shares respectively                                      (2,639,900)       (2,584,600)
      Unallocated ESOP contribution                                 (490,500)         (927,000)
                                                                ------------      ------------
              Total shareholders' equity                           4,683,800        10,180,300
                                                                ------------      ------------
         Total liabilities and shareholders' equity             $ 30,876,100      $ 33,391,000
                                                                ============      ============

</TABLE>


           The accompanying notes to consolidated financial statements
                        are an part of these statements.

                                       45


<PAGE>



<TABLE>
<CAPTION>
                                                                                       Page 1 of 2

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                  Year Ended May 31,
                                                  ------------------------------------------------
                                                        2000              1999              1998
                                                        ----              ----              ----
REVENUES:
<S>                                               <C>               <C>               <C>
    Mineral sales                                 $    132,600      $    238,200      $  1,069,700
    Contract drilling/construction                   3,584,900              --                --
    Commercial operations                            2,786,800         2,977,800         3,523,500
    Oil sales                                          159,200            83,200           170,100
    Management fees and other                          277,300           584,400         1,369,300
    Interest                                           813,600           847,600           836,100
    SMP settlements, net                                  --           6,077,300         4,590,000
    Gain (loss) on sales of assets                      19,400            45,100              (200)
                                                  ------------      ------------      ------------
       Total revenues                                7,773,800        10,853,600        11,558,500

COSTS AND EXPENSES:
    Mineral operations                               2,651,200         2,309,800         1,664,800
    Contract drilling/construction operations        4,179,200            14,800            36,400
    Commercial operations                            3,387,300         3,438,900         3,055,100
    Oil production                                      55,500            64,600            68,000
    General and administrative                       7,857,400         7,449,400         4,793,200
    Provision for doubtful accounts                    708,600           365,000              --
    Impairment of mineral assets                          --          13,224,400         1,500,000
    Interest                                            82,800            44,500            76,000
                                                  ------------      ------------      ------------
       Total cost and expenses                      18,922,000        26,911,400        11,193,500
                                                  ------------      ------------      ------------

(LOSS) INCOME BEFORE MINORITY INTEREST
    AND EQUITY IN LOSS OF AFFILIATES               (11,148,200)      (16,057,800)          365,000

MINORITY INTEREST IN LOSS (INCOME)
    OF CONSOLIDATED SUBSIDIARIES                       509,300         4,468,400          (772,500)

EQUITY IN LOSS OF AFFILIATES                            (2,900)          (59,100)         (575,700)
                                                  ------------      ------------      ------------
</TABLE>

(Continued)


           The accompanying notes to consolidated financial statements
                        are an part of these statements.

                                       46


<PAGE>



<TABLE>
<CAPTION>
                                                                          Page 2 of 2

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (CONTINUED)

                                                    Year Ended May 31,
                                    -------------------------------------------------
                                         2000              1999             1998
                                         ----              ----             ----

<S>                                 <C>               <C>               <C>
LOSS BEFORE INCOME TAXES            $(10,641,800)     $(11,648,500)     $   (983,200)

PROVISION FOR INCOME TAXES                  --                --                --
                                    ------------      ------------      ------------

NET LOSS                            $(10,641,800)     $(11,648,500)     $   (983,200)

PREFERRED STOCK DIVIDENDS                (20,800)             --                --
                                    ------------      ------------      ------------

NET LOSS TO COMMON SHAREHOLDERS      (10,662,600)      (11,648,500)         (983,200)
                                    ============      ============      ============

NET LOSS PER SHARE,
  TO COMMON SHAREHOLDERS
  BASIC                             $      (1.39)     $      (1.63)     $       (.15)
                                    ============      ============      ============

NET LOSS PER SHARE, TO
     COMMON SHAREHOLDERS
     DILUTED                        $      (1.33)     $      (1.63)     $       (.15)
                                    ============      ============      ============

BASIC WEIGHTED AVERAGE
     SHARES OUTSTANDING                7,673,475         7,137,114         6,657,549
                                    ============      ============      ============

DILUTED WEIGHTED AVERAGE
  SHARES OUTSTANDING                   8,008,895         7,137,114         6,657,549
                                    ============      ============      ============

</TABLE>

           The accompanying notes to consolidated financial statements
                    are an integral part of these statements.

                                       47


<PAGE>



<TABLE>
<CAPTION>
                                                                                                                       Page 1 of 3
                       U.S. ENERGY CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY


                                Common Stock        Additional                      Treasury Stock       Unallocated       Total
                              ------------------     Paid-In     Accumulated    ---------------------       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
                            ==========  ========  ============  ============   ========  ============   ==========   ============
</TABLE>

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.

                                       48


<PAGE>



<TABLE>
<CAPTION>
                                                                                                                         Page 2 of 3
                       U.S. ENERGY CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (CONTINUED)


                                    Common Stock      Additional                      Treasury Stock     Unallocated     Total
                                -------------------     Paid-In     Accumulated   ----------------------    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
                                =========  ========  ============  ============   =======  ============   =========   ============
</TABLE>

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.

                                       49


<PAGE>



<TABLE>
<CAPTION>
                                                                                                                        Page 3 of 3
                       U.S. ENERGY CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (CONTINUED)


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

<S>                             <C>        <C>       <C>           <C>            <C>      <C>            <C>          <C>
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

Funding of ESOP                   123,802     1,200       370,200          --        --            --           --          371,400
Issuance of common stock
   to outside directors             6,020       100        21,000          --        --            --           --           21,100
Issuance of common stock
   for purchase of
   subsidiary stock                73,109       700       259,900          --        --            --           --          260,600

Forfeitable shares earned           9,600       100        88,000          --        --            --           --           88,100
Treasury stock from
   consolidation of
   subsidiaries Ruby Mining Co.
   and Northwest Gold, Inc.          --        --            --            --      14,193       (55,300)        --          (55,300)
Unrealized gain on sale of
   subsidiary stock                  --        --       1,053,700          --        --            --           --        1,053,700
Non-cash compensation

   paid by subsidiary                --        --       2,990,000          --        --            --           --        2,990,000
Writedown of unallocated

   ESOP contribution                 --        --            --            --        --            --        436,500        436,500

Net Loss                             --        --            --     (10,662,600)     --            --           --      (10,662,600)
                                ---------  --------  ------------  ------------   -------  ------------   ----------   ------------

Balance May 31, 2000            8,763,155  $ 87,700  $ 37,797,700  $(30,071,200)  944,725  $ (2,639,900)  $ (490,500)  $  4,683,800
                                =========  ========  ============  ============   =======  ============   ==========   ============
</TABLE>

Total  Shareholders'  Equity at May 31,  2000 does not  include  396,608  shares
currently  issued  but  forfeitable  if  certain  conditions  are not met by the
recipients.  "Basic  and  Diluted  Weighted  Average  Shares  Outstanding"  also
includes the 827,108 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.

                                       50


<PAGE>



<TABLE>
<CAPTION>
                                                                                             Page 1 of 3

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                       Year Ended May 31,
                                                       --------------------------------------------------
                                                            2000             1999               1998
                                                            ----             ----               ----
CASH FLOWS FROM OPERATING ACTIVITIES:
<S>                                                    <C>               <C>               <C>
   Net loss                                            $(10,662,600)     $(11,648,500)     $   (983,200)
   Adjustments to reconcile net loss to net cash
      used in operating activities:
         Minority interest in loss of
             consolidated subsidiaries                     (509,300)       (4,468,400)          772,500
         Depreciation                                       699,500           726,400           657,600
         Impairment of assets held for sale                    --                --             100,000
         Impairment of mineral interests                       --          13,224,400         1,500,000
         Equity in loss from affiliates                       2,900            59,100           575,700
         SMP settlement                                        --           5,026,000        (4,590,000)
         Gain on sale of assets                             (19,400)          (45,100)              200
         Provision for doubtful accounts                    708,600           465,000              --
         Common stock issued to fund ESOP                   371,400           358,400           324,600
         Non-cash compensation                            3,191,000           267,900            82,700
         Common stock and warrants
             issued for services                             21,100           825,700           196,000
         Other                                                 --            (168,800)          287,800
         Net changes in assets and liabilities:
             Accounts and notes receivable                 (536,500)          946,500           899,200
             Other assets                                   283,400           (44,900)         (226,900)
             Accounts payable and accrued expenses         (217,200)       (1,318,800)         (176,200)
             Reclamation and other                           45,900            82,100          (938,200)
                                                       ------------      ------------      ------------
NET CASH (USED IN) PROVIDED BY
   OPERATING ACTIVITIES                                  (6,621,200)        4,287,000        (1,518,200)

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of coalbed methane gas properties            (4,727,200)             --                --
   Development of mining properties                         (22,200)          (18,100)       (1,125,000)
   Proceeds from sale of property and equipment              26,300           375,300             4,000
   Increase in restricted investments                      (200,600)         (271,300)             --
   Purchase of property and equipment                    (2,542,500)       (1,057,900)       (1,947,200)
   Investments in affiliates                                (12,500)           54,200          (102,300)
   Deferred GMMV purchase option                               --                --           4,000,000
                                                       ------------      ------------      ------------
NET CASH (USED IN) PROVIDED BY
   INVESTING ACTIVITIES                                  (7,478,700)         (917,800)          829,500

</TABLE>

           The accompanying notes to consolidated financial statements
                   are an integral part of these statements.

                                       51


<PAGE>



<TABLE>
<CAPTION>
                                                                                        Page 2 of 3


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (CONTINUED)

                                                                  Year Ended May 31,
                                                  -------------------------------------------------
                                                      2000               1999             1998
                                                      ----               ----             ----
CASH FLOWS FROM FINANCING ACTIVITIES:
<S>                                               <C>               <C>               <C>
    Proceeds from issuance of common stock        $       --        $       --        $  1,800,500
    Proceeds from issuance of preferred stock        1,840,000              --                --
    Proceeds from sale of stock by subsidiary        2,160,000              --                --
    Proceeds from long-term debt                     1,392,400           249,000           307,700
    Net proceeds from lines of credit                  650,000              --                --
    Purchase of treasury stock                            --            (123,800)             --
    Repayments of long-term debt                    (1,246,300)         (395,200)         (309,900)
    Cash acquired in purchase of subsidiary             47,200         1,423,300         3,124,000
                                                  ------------      ------------      ------------
NET CASH PROVIDED BY
    FINANCING ACTIVITIES                             4,843,300         1,153,300         4,922,300
                                                  ------------      ------------      ------------

NET (DECREASE) INCREASE IN
    CASH AND CASH EQUIVALENTS                       (9,256,600)        4,522,500         4,233,600

CASH AND CASH EQUIVALENTS AT
    BEGINNING OF PERIOD                             10,173,000         5,650,500         1,416,900
                                                  ------------      ------------      ------------

CASH AND CASH EQUIVALENTS AT
    END OF PERIOD                                 $    916,400      $ 10,173,000      $  5,650,500
                                                  ============      ============      ============
</TABLE>


           The accompanying notes to consolidated financial statements
                   are an integral part of these statements.

                                       52


<PAGE>



<TABLE>
                                                                                          Page 3 of 3

                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (CONTINUED)

                                                                         Year Ended May 31,
                                                     ------------------------------------------------
                                                          2000             1999             1998
                                                          ----             ----             ----
SUPPLEMENTAL DISCLOSURE
<S>                                                  <C>              <C>               <C>
    Income tax paid                                  $       --       $        --       $  (983,200)
                                                     ============     =============     ===========

    Interest paid                                    $     35,800     $      44,500     $     --
                                                     ============     =============     ===========

NON-CASH INVESTING AND
    FINANCING ACTIVITIES:

    Satisfaction of receivable - affiliate
       with stock in affiliate                       $    196,700     $     275,000     $     --
                                                     ============     =============     ===========

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

    Issuance of stock for retired employee           $     88,100     $        --       $     --
                                                     ============     =============     ===========

</TABLE>


           The accompanying notes to consolidated financial statements
                   are an integral part of these statements.

                                       53


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000

A.       BUSINESS ORGANIZATION AND OPERATIONS:

         U.S.  Energy  Corp.  and  subsidiaries  (the  "Company"  or "USE")  was
incorporated in the State of Wyoming on January 26, 1966. The Company engages in
the acquisition,  exploration,  holding,  sale and/or development of mineral and
coalbed  methane gas  properties,  the  production of petroleum  properties  and
marketing  of minerals  and methane  gas.  Principal  mineral  interests  are in
uranium,  gold,  molybdenum and coalbed methane.  None of the Company's  mineral
properties are currently in production.  The Company also holds various real and
personal  properties  used in commercial  activities.  The Company also performs
contract drilling and construction work on third party properties. Most of these
activities are conducted  through the joint venture  discussed below and in Note
D.

         The Company engages in the maintenance of two uranium properties, one a
joint venture with Kennecott  Uranium Company  ("Kennecott")  known as the Green
Mountain  Mining  Venture  ("GMMV"),  and the  second  known as  Sheep  Mountain
Partners  ("SMP").  Both of these  ventures  have been  involved in  significant
litigation (see Note K). All issues and disputes in the SMP litigation have been
resolved with the exception of certain  market rights and the profits  therefrom
on certain CIS related  uranium  sales  contracts.  The  resolution of the other
issues resulted in the payment of cash to the Company and the receipt of the SMP
mineral properties and one uranium delivery contract.  The remaining outstanding
issue in the SMP  litigation  is on appeal before the U.S. 10th Circuit Court of
Appeals.  The  litigation  with  Kennecott has been settled.  Sutter Gold Mining
Company  ("SGMC"),  a Wyoming  corporation owned 66.3% by the Company at May 31,
2000, manages the Company's  interest in gold properties.  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.  Rocky  Mountain Gas,  Inc.  ("RMG") was formed in
fiscal 2000 to  consolidate  all  methane gas  operations  of the  Company.  The
Company owns and controls 84% of RMG as of May 31, 2000.

         The Company has generated significant net losses during fiscal 1999 and
2000 resulting in an accumulated deficit of approximately $30,071,200 at May 31,
2000. The Company also has a working capital deficit of approximately $3,161,100
at May 31, 2000 that  includes a $4,000,000  deferred  purchase  option.  If the
deferred  purchase option is excluded,  the company has positive working capital
of $838,900.  The Company's cash balance has decreased  from  $10,173,000 at the
prior year end to $916,400  at May 31,  2000.  At year end,  the Company did not
have the working capital necessary to continue the level of capital  development
completed  during fiscal 2000 or to fund a similar level of operations  over the
next year.  In order to reduce its overhead  costs,  the Company has reduced its
staff. The Company also has certain assets that are  unencumbered  that could be
sold to  generate  cash to ensure its  survival  during the next year.  However,
there can be no assurances  that Company assets could be liquidated in excess of
their carrying  values.  In addition,  the Company  continues to believe that it
will  ultimately  receive  more  cash  from  the  final  settlement  of the  SMP
litigation.  Subsequent to year end, the Company settled a dispute with its GMMV
partner that will result in the receipt of cash.  (See Note M). Taken  together,
the Company believes it will be able to meet its obligations during the upcoming
year.

                                       54


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (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%),  Four Nines Gold, Inc.  ("FNG")
(50.9%), SGMC (66.3%),  Crested Corp. ("Crested") (52%), Yellowstone Fuels Corp.
("YSFC") (35.9%) Rocky Mountain Gas ("RMG") (82%),  Ruby Mining Company ("Ruby")
(91%), Northwest Gold, Inc. ("NWG") (96%) and the USECC Joint Venture ("USECC"),
a  consolidated  joint venture which is equally owned by U.S.  Energy Corp.  and
Crested, through which the bulk of their operations are conducted.

         With the exception of YSFC,  investments  in joint ventures and all 20%
to 50% owned  companies  are accounted for using the equity method (see Note E).
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. As a result of
the common  directors  and  control of YSFC by USE and its  employees,  YSFC was
consolidated as of March 1, 1999. 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).  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 restricted cash equivalents.

RESTRICTED INVESTMENTS

         Based on the provisions of Statement of Financial  Accounting Standards
No. 115 ("SFAS  115"),  the Company  accounts for its  restricted  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  and  automobile  fuel,
associated  aircraft  parts,  mining  supplies,  gold ore  stockpiles and retail
inventory for commercial  operations.  Retail  inventories  are stated using the
average cost method. Other inventory is stated at the lower of cost or market.

PROPERTIES AND EQUIPMENT

         Land, buildings,  improvements,  machinery and equipment are carried at
cost.  Depreciation  of  buildings,  improvements,  machinery  and  equipment is
provided  principally by the  straight-line  method over estimated  useful lives
ranging from three to forty-five years.

                                       55


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

         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  has  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
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 to the carrying amount of the
asset. Changes in significant  assumptions underlying future cash flow estimates
may have a material  effect on the Company's  financial  position and results of
operations.  An uneconomic  commodity market price, 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.  As of May 31, 2000,  management
believes no further impairment is necessary. See Note F for further discussion.

FAIR VALUE OF FINANCIAL INSTRUMENTS

         The carrying  amount of cash  equivalents,  receivables,  other current
assets, accounts payable and accrued expenses approximates fair value because of
the short-term nature of those instruments.  The recorded amounts for short-term
and long-term  debt,  approximate  fair value due to the variable  nature of the
interest rates on the debt.

REVENUE RECOGNITION

         Advance  royalties 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-

                                       56


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

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 under the provisions of Statement
of Financial Accounting  Standards No. 109 ("SFAS 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) INCOME PER SHARE

         The Company  reports net (loss) income per share  pursuant to Statement
of Financial  Accounting  Standards No. 128 ("SFAS 128"). SFAS 128 specifies the
computation,  presentation  and disclosure  requirements for earnings per share.
Basic  earnings per share is computed  based on the weighted  average  number of
common shares  outstanding.  Diluted earnings per share is computed based on the
weighted  average  number  of  common  shares   outstanding   adjusted  for  the
incremental  shares attributed to outstanding  options to purchase common stock,
if dilutive.

COMPREHENSIVE INCOME

         There  are no  components  of  comprehensive  income  which  have  been
excluded from net income and, therefore,  no separate statement of comprehensive
income has been presented.

RECENT ACCOUNTING PRONOUNCEMENTS

         SFAS No.  133,  "Accounting  for  Derivative  Instruments  and  Hedging
Activities,"  establishes  fair value  accounting  and  reporting  standards for
derivative  instruments and hedging activities.  The Company will adopt SFAS No.
133 in the first quarter of fiscal 2001. The Company is currently  assessing the
effect of adoption, if any, on its financial position, results of operations and
cash flows.

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.

                                       57


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

RECLASSIFICATIONS

         Certain reclassifications have been made to the 1999 and 1998 financial
statements to conform with the 2000 presentation.

C.       RELATED-PARTY TRANSACTIONS:

         The  Company  provides  management  and  administrative   services  for
affiliates  under the terms of  various  management  agreements.  Revenues  from
services by the Company to unconsolidated  affiliates were $39,900, $584,400 and
$849,000 in fiscal 2000, 1999 and 1998,  respectively.  The Company has $408,300
of  receivables  from  unconsolidated  subsidiaries  and  advances to  employees
totaling $100,600 as of May 31, 2000.

         As of May 31, 2000,  the Company had notes  receivable due from certain
directors and employees of the Company totaling  $462,000 which bear interest at
10% per annum and are due  December 31, 2001.  This  indebtedness  is secured by
166,500 shares of the Company's common stock.

D.       USECC JOINT VENTURE:

         The Company  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  operations;  conducts oil and gas operations;  and
transacts  all  operating  and payroll  expenses  through a joint  venture  with
Crested, the USECC joint venture.

E.       INVESTMENTS IN AND ADVANCES TO AFFILIATES:

         The Company's  restricted  investments  secure various  decommissioning
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, 2000 and 1999, 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>
                                                             Carrying Value at May 31,
                                     Consolidated            -------------------------
                                       Ownership               2000                1999
                                     -------------             ----                ----

<S>                                    <C>                   <C>              <C>
         GMMV                          50.0%                 $   --           $   --
         Other                          --                       9,600            --
         Ruby Mining Company          26.7%*                     --              24,600
                                                             ---------        ---------
                                                             $   9,600        $  24,600
                                                             =========        =========
<FN>
         *Consolidated beginning December 1, 1999
</FN>
</TABLE>


                                       58


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

         Equity loss from investments  accounted for by the equity method are as
follows:
<TABLE>
<CAPTION>

                                                      Year Ended May 31,
                                   ------------------------------------------------------
                                        2000                 1999                 1998
                                        ----                 ----                 ----

<S>                                <C>                   <C>                <C>
         GMMV                      $     --              $   --             $    --
         Ruby Mining Company**           (2,900)**           (3,100)                (500)
         YSFC***                         --                  (56,000)***        (140,300)
                                   ----------            -----------        ------------

                                   $   (2,900)           $   (59,100)       $   (140,800)
                                   ==========            ===========        ============
<FN>
         **    Consolidated  beginning  December 1, 1999.  This  represents  the
               equity loss through November 30, 1999.

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

         Condensed  combined  balance sheets and statements of operations of the
Company's  equity  investees  for fiscal  1999  include the GMMV and Ruby Mining
Company.  For fiscal  2000,  Ruby Mining  Company has been  consolidated  and no
balance  sheet  for the GMMV  has  been  presented  due to the  litigation  with
Kennecott  as  discussed  in Notes,  F, K and M.  Because of this  dispute,  the
Company did not  receive any  financial  or  operating  results of the GMMV from
Kennecott,  the  operator  of the  GMMV,  for  fiscal  2000.  Nevertheless,  the
Company's total investment in the GMMV is zero,  except for the salvage value of
certain  equipment  totaling  $727,000  held by the GMMV  which is  included  in
property and equipment in the accompanying  balance sheets. As discussed in Note
M,  subsequent  to year end, the Company has settled its dispute with  Kennecott
and has been released from any and all GMMV obligations.

              CONDENSED COMBINED BALANCE SHEETS - EQUITY INVESTEES

                                                           1999
                                                           ----

         Current assets                              $       37,100
         Non-current assets                                 802,400
                                                     --------------
                                                     $      839,500
                                                     ==============

         Current liabilities                         $      718,500
         Reclamation and other liabilities               23,620,000
         Assets over (under) liabilities                (23,499,000)
                                                     --------------
                                                     $      839,500
                                                     ==============

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

                                       59


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

         CONDENSED COMBINED STATEMENTS OF OPERATIONS - EQUITY INVESTEES

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

F.       MINERAL CLAIMS TRANSACTIONS AND MINING PROPERTIES:

GMMV
----

         During  fiscal  1990,  the  Company  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
million  and a  commitment  to fund the first $50  million  of  development  and
operating costs and additional  amounts if certain future operating  margins are
achieved.

         On June 23, 1997,  the Company  signed an  Acquisition  Agreement  with
Kennecott for the right to acquire Kennecott's  interest in the GMMV.  Kennecott
paid the Company $4 million on signing and  committed to loan the GMMV up to $16
million to be used in developing the proposed  underground  Jackpot Uranium Mine
and change the status of the Sweetwater Mill from standby to operational.  Under
the Acquisition  Agreement,  Kennecott received a credit of two dollars for each
dollar advanced against the original work commitment of $50 million.

         During fiscal 1998 and 1999, the Company and Kennecott continued to own
their respective 50% interests in the GMMV, and Kennecott advanced approximately
$14.5 million of the $16 million loan  obligation  called for in the Acquisition
Agreement. Due to the continued depressed market price for uranium concentrates,
the  Company was unable to purchase  Kennecott's  interest in the GMMV,  and the
GMMV stopped development  activities at the Jackpot Mine and placed the facility
on active standby on July 31, 1998.

         As of May 31,  2000,  the Company and  Kennecott  continue to own their
respective  50% interests in the GMMV.  The GMMV no longer has the obligation to
repay the $14.5 million advanced under the $16 million loan from Kennecott. As a
result of the funds  advanced  under the loan and the  signing  bonus  discussed
above, the original $50 million work commitment under the 1990 GMMV Agreement is
fully  satisfied.  The  Company  has  elected  to have its  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  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.

         As a result of sustained  depressed uranium prices, GMMV determined the
carrying  value of its assets  exceeded the future cash flows.  Accordingly,  in
fiscal 1999,  GMMV recorded an impairment in the amount of $59.5 million related
to its mineral assets.  This impairment had no effect on the Company's  carrying
value

                                       60


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

of  its  investment  in  the  GMMV.   The  Company's   carrying  value  reflects
management's  estimates  of its  portion  of the  salvage  value  of the  GMMV's
machinery and equipment.

         Subsequent to year end, as discussed in Note M, the Company settled its
dispute  with  Kennecott  and  dissolved  the GMMV for cash and release from all
reclamation and environmental liabilities.

SMP
---

         During  fiscal  1989,  the  Company,  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 nine years. See Note K for a description
of the investment and a discussion of the related litigation/arbitration.

         The Company is responsible for one SMP market related delivery contract
which  requires  approximately  942,644  pounds of  uranium  concentrates  to be
delivered.  These  deliveries are priced at an average of the three month market
price  preceding  each  delivery.  The customer has the option of  increasing or
decreasing  the  quantity  by plus or minus  thirty  percent.  In 1999 and 1998,
deliveries by the Company on SMP  contracts  resulted in revenues of $87,500 and
$858,700, respectively (no such revenues were recognized in 2000). Revenues from
these transaction have been included in the accompanying Consolidated Statements
of Operations as Mineral Revenues,  which would normally have been sales of SMP.
Delivery   requirements   for  fiscal  2000  are  206,407   pounds  of  uranium.
Arrangements  have been made to complete this delivery in the second  quarter of
2001.

         Due to the litigation and arbitration proceedings involving SMP for the
past 9 years,  the Company has expensed all of its costs  related to SMP and has
had no  carrying  value  of its  investment  in SMP for  either  2000 or 1999 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  represents mine standby
costs incurred directly by the Company, was $711,300,  $704,10, and $436,000 for
the years ended May 31, 2000, 1999 and 1998, respectively.

         As part of a partial  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 2000 and 1999.

PHELPS DODGE
------------

         During prior years, the Company conveyed  interests in mining claims to
AMAX Inc.  ("AMAX") in exchange for cash,  royalties,  and other  consideration.
AMAX merged with Cyprus  Minerals  ("Cyprus Amax") which was purchased by Phelps
Dodge Mining Company  ("Phelps  Dodge") in December of 1999. The properties have
not been placed into production as of May 31, 2000.

                                       61


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

         Cyprus  Amax paid the  Company  an annual  advance in royalty of 50,000
pounds of molybdenum (or its cash equivalent).  During fiscal 2000, Phelps Dodge
has assumed this  obligation and made its first advance  royalty  payment to the
Company during the first quarter of 2001.  Phelps Dodge 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  $132,600,  $150,100  and  $211,000 of revenue  from the
advance royalty payments in fiscal 2000, 1999 and 1998, respectively.

         Phelps Dodge may elect to return the  properties to the Company,  which
would cancel future obligations under the advance royalty obligation.  If Phelps
Dodge formally decides to place the properties into production,  it is obligated
to pay $2,000,000 to the Company.

         The Company has  recently  entered into  discussions  with Phelps Dodge
concerning  the purchase of the  properties  from Cyprus Amax.  Per the contract
with  Amax,  the  Company  is to  receive  15%  of  the  first  $25,000,000,  or
$3,750,000, if the properties are sold, which the Company believes has occurred.

SUTTER GOLD MINE 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 and the lack of adequate  financing,  SGMC has put the  development  of the
mine on hold. Until the time when development  begins, SGMC will require capital
contributions   from  affiliates  or  other  sources  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.

         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).

         In connection with a private  offering,  on March 21, 1997, the Company
and Crested  accepted a Contingent  Stock  Purchase  Warrant 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 probably ore reserves,  as defined in
the Stock

                                       62


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

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 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%.  During fiscal 2000, the Company  issued an additional  15,357 shares of
its  common  stock to acquire  5,500  additional  SGMC  Special  Warrants.  This
purchase increased the Company's ownership of SGMC to 66%.

         Additional financing will be required in order to develop SGMC.

YELLOW STONE FUELS CORP.
------------------------

         In fiscal 1998, the Company became contractually  obligated to exchange
its common  stock for  common  stock of YSFC,  plus  interest,  because  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 shares of
its common stock. The exchange offer for YSFC remained 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,  the  Company  entered  into  an  agreement  with
Consumers Power Company to acquire all the issued and  outstanding  common stock
of 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.  The Company  paid
nominal  cash  consideration  for the  Plateau  stock and  agreed to assume  all
environmental liabilities and reclamation bonding obligations.  At May 31, 2000,
Plateau had a cash security in the amount of $7,952,600 to cover  reclamation of
the properties (see Note K).

                                       63


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

         The Company 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. 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 their fair value.

ENERGX, LTD.
------------

         Energx is engaged in the  operation of oil wells in Montana.  Energx is
owned  by 90% by the  Company  and  10% by the  Assiniboine  and  Sioux  Tribes.
Revenues  from the sale of oil during  fiscal 2000,  1999 and 1998 was $159,200,
$83,200 and $170,000, respectively.

         During  fiscal 1997,  Energx  abandoned  certain of its leases and as a
result wrote off $164,500 of related  capitalized costs. 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.

ROCKY MOUNTAIN GAS, INC.
------------------------

         During fiscal 2000, the Company organized RMG to enter into the coalbed
methane gas business.  RMG is engaged in the  acquisition of coalbed methane gas
properties and the future exploration, development and production of methane gas
from those  properties.  The  Company  owns and  controls  86% of RMG.  RMG sold
1,206,333  shares of its common stock in a private  placement during fiscal 2000
for total proceeds of approximately $3,619,000.

         RMG entered into an agreement with Quantum Energy,  L.L.C.  ("Quantum")
on  January 3, 2000 to  purchase  a 50%  working  interest  and 40% net  revenue
interest in approximately  185,000 acres of unproven leasehold  interests in the
Powder River Basin of Southeastern Montana.

         The terms of the  Quantum  agreement  were  payments of  $3,200,000  on
closing,  $1,000,000  on or  before  May 1,  2000 and  $1,300,000  on or  before
December 31, 2000.  All payments  through May 31, 2000 were made to Quantum.  If
RMG does not pay the  $1,300,000  payment by December 31, 2000,  RMG will assign
12% of its undivided 50% working interest to Quantum.

         RMG  also has a  $2,500,000  work  commitment  to drill 25 wells on the
Quantum  properties  by November 30, 2000. As of May 31, 2000, no wells had been
drilled on the Quantum properties due to delays in the permitting process. Funds
to complete this work commitment will be raised through equity financing.

                                       64


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

         RMG also  acquired a 100% working  interest  (82% revenue  interest) in
63,000 net mineral acres in southwest Wyoming.  These coalbed methane gas leases
are in the greater Green River Basin.  RMG purchased these leases for cash and a
commitment to drill two wells before December 31, 2000.

         On February 2, 2000, RMG and Quantum organized Powder River Gas, L.L.C.
("Powder River") to operate the  exploration,  development and production of the
jointly owned leases in the Powder River Basin.  RMG and Quantum each own 50% of
Powder River.

G.       DEBT:

LINES OF CREDIT
---------------

         The Company has a $1,000,000 line of credit from a commercial bank. The
line of credit bears interest at a variable rate (10.5% as of May 31, 2000). The
weighted  average  interest rate for 2000 and 1999 was 9.8%. As of May 31, 2000,
$650,000 was  outstanding on this line of credit.  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.

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

         The  components  of  long-term  debt as of May 31, 2000 and 1999 are as
follows:

<TABLE>
<CAPTION>
                                                                                   May 31,
                                                                     ----------------------------------
                                                                           2000               1999
                                                                           ----               ----
<S>                                                                  <C>                 <C>
         Installment notes - secured by equipment;
             interest at 7.9% to 11.4%, matures in 2001-2005         $    315,500        $      88,200
         SGMC installment notes - secured by
             certain mining properties, interest at
             7.5% to 8.0%, maturity from 2001 - 2005                      740,800              767,900
         RMG installment note - secured by
             coalbed methane leases, interest at 8%
             due before December 31, 2000                                  106,200                --
         FNG installment note - secured by FNG
             equipment, interest at 8.9%
             maturity 2002                                                  21,700              56,600
                                                                     -------------       -------------
                                                                         1,184,200             912,700
         Less current portion                                             (284,100)           (126,000)
                                                                     -------------       -------------
                                                                     $     900,100       $     786,700
                                                                     =============       =============
</TABLE>

         Principal  requirements  on  long-term  debt  are  $284,100;   $92,500;
$132,600;  $66,300;  $19,100;  $589,600  for the  years  2001  through  2005 and
thereafter, respectively.

                                       65


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

H.       INCOME TAXES:

         The  components  of  deferred  taxes as of May 31, 2000 and 1999 are as
follows:

<TABLE>
<CAPTION>
                                                                       May 31,
                                                       --------------------------------------
                                                            2000                     1999
                                                            ----                     ----
<S>                                                    <C>                    <C>
         Deferred tax assets:
             Deferred compensation                     $      213,400         $      152,400
             Net operating loss carryforwards               9,583,200              6,234,900
             Tax Credits                                       17,900                143,800
             Non-deductible reserves and other              1,146,000                275,800
             Tax basis in excess of book basis              3,876,500              4,315,300
                                                       --------------         --------------
         Total deferred tax assets                         14,837,000             11,122,200
                                                       --------------         --------------

         Deferred tax liabilities:
             Development and exploration costs              2,014,300              1,928,300
                                                       --------------         --------------
         Total deferred tax liabilities                     2,014,300              1,928,300
                                                       --------------         --------------
                                                           12,822,700              9,193,900
         Valuation allowance                              (13,967,500)           (10,338,700)
                                                       --------------         --------------
         Net deferred tax liability                    $   (1,144,800)        $   (1,144,800)
                                                       ==============         ==============
</TABLE>

         The Company has  established a valuation  allowance of $13,967,500  and
$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,
                                                      ----------------------------------------------------
                                                           2000                1999                 1998
                                                           ----                ----                 ----

<S>                                                   <C>                <C>                <C>
      Expected federal income tax                     $  (3,618,200)     $  (3,960,500)     $    (320,300)
      Net operating losses not previously
         benefitted and other                               (10,600)           422,100            155,100
      Valuation allowance                                 3,628,800          3,538,400            165,200
                                                      -------------      -------------      -------------
         Income tax provision                         $       --         $       --         $       --
                                                      =============      =============      =============
</TABLE>

         There were no taxes currently  payable as of May 31, 2000, 1999 or 1998
related to continuing operations.

         At May 31, 2000, the Company and its  subsidiaries  had available,  for
federal income tax purposes,  net operating loss  carryforwards of approximately
$28,000,000  which  will  expire  from 2001 to 2020 and  investment  tax  credit
carryforwards  of $17,900 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

                                       66


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

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 audit of  fiscal  1996 is
complete and the Company has attended appeals hearings.  A tentative  settlement
has been reached,  however,  final tax liability  has not been  determined.  The
Company  does not expect that the  resolution  of the audit will have a material
effect on the Company's financial position or results of operations.

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 and, an airport fixed base operation,  and  construction  activities.
The following is information related to these industry segments:

<TABLE>
<CAPTION>
                                                                     Year Ended May 31, 2000
                                               ------------------------------------------------------------------
                                                                                    Drilling/
                                                                  Commercial      Construction
                                                 Minerals         Operations       Operations       Consolidated
                                                 --------         ----------       ----------       ------------

<S>                                            <C>              <C>               <C>             <C>
Revenues                                       $     132,600    $  2,786,800      $  3,584,900    $    6,504,300
                                               =============    ============      ============
Interest and other revenues                                                                            1,269,500
                                                                                                  --------------
     Total revenues                                                                               $    7,773,800
                                                                                                  ==============

Operating (loss) profit                        $  (2,518,600)   $   (600,500)     $   (594,300)   $   (3,713,400)
                                               =============    ============      ============
Interest and other revenues                                                                            1,269,500
General corporate and other expenses                                                                  (8,195,000)
Equity in loss of affiliates                                                                              (2,900)
                                                                                                  --------------
     Loss before income taxes                                                                     $  (10,641,800)
                                                                                                  ==============

Identifiable net assets at May 31, 2000        $  17,543,700    $  4,880,900      $  2,163,300    $   24,587,900
                                               =============    ============      ============
Investments in affiliates                                                                                  9,600
Corporate assets                                                                                       6,278,600
                                                                                                  --------------
     Total assets at May 31, 2000                                                                 $   30,876,100
                                                                                                  ==============

Capital expenditures                           $   4,749,300    $    944,600      $  1,551,800
                                               =============    ============      ============
Depreciation, depletion and
     amortization                              $      72,600    $    148,100      $     155,400
                                               ============     ============      =============

</TABLE>


                                       67


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

<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                                                                   $  (11,648,500)
                                                                                                ==============

Identifiable net assets at
     May 31, 1999                           $  10,632,900     $  8,107,300       $  144,700     $   18,884,900
                                            =============     ============       ==========
Investments in affiliates                                                                               24,600
Corporate assets                                                                                    14,481,500
                                                                                                --------------
     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>



                                       68


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (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)
                                                                                                 --------------
     Loss before income taxes                                                                    $     (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>

         During fiscal 1999 and 1998 approximately 100% of mineral revenues were
from the sale of uranium. There were no uranium sales during fiscal 2000.

                                       69


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

J.       SHAREHOLDERS' EQUITY:

         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, as amended,  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 371,200 non-qualified options to certain of its executive officers, Board
members  and  others 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 at an exercise
price of $4.00 per share,  expiring on December  31, 2000.  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. During fiscal 1998, options were exercised for
the purchase of 62,000  shares.  During fiscal 1999,  the Company issued 837,500
options  under the 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  2000,  1999 and 1998,  the Board of Directors of USE
contributed  123,802,  89,600 and 49,470  shares to the ESOP at prices of $3.00,
$4.00 and $6.57 per share,  respectively.  The Company has recognized  $371,400,
$358,400 and $324,600 in fiscal 2000,  1999, and 1998,  respectively  related to
these  contributions.  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,  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.

         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 the Company  payable in shares of the Company's  common  stock.  The
1996 Stock Award Program was subsequently  modified to reflect the intent of the
directors  which was to provide  incentive  to the  officers  of the  Company to
remain  with  USE.  The  shares  are  to be  issued  annually  pursuant  to  the
recommendation  of the  Compensation  Committee on or before  January 15 of each
year,  beginning  January 15,  1997,  as long as each officer is employed by the
Company. The officers will receive up to an aggregate total of 67,000 shares per
year for the years 1997 through 2002. 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, 2000, 215,158 total shares have been issued to the five
officers of the Company and Crested under the 1996 Stock Award Plan.

         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.

                                       70


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

         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.

         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.  The Company  exchanged  677,167  shares of its
common stock during  fiscal 1999, 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.  During
fiscal 2000, the Company issued an additional  57,752 shares of its common stock
valued at $206,900 for an  additional  96,250  shares of YSFC common stock or an
additional 1% of the outstanding  shares of YSFC common stock. The exchange rate
for USE  shares was the price paid for the  YSFC's  common  shares  plus 10% per
annum return to the investor 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.

         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 and $27,000
in fiscal 2000.

         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 and $27,000 in fiscal 2000.

         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

                                       71


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

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 and 2000 related to this agreement.

         During fiscal 2000, the Company issued 200 shares of its $.01 par value
mandatorily convertible preferred stock for $2,000,000. A commission of $160,000
was paid to an independent  broker on this transaction.  This preferred stock is
mandatorily  convertible  into either  677,667  shares of common stock of RMG or
into shares of common stock of the Company at the market price of the  Company's
common stock on the date of conversion.  The preferred shares are convertible at
the earlier of the date RMG completes an initial  public  offering of its common
stock or April 11, 2002. The convertible  preferred  shares pay dividends at the
rate of 7.5% per annum while they are  outstanding.  These preferred shares have
been reflected outside of shareholders' equity in the accompanying  consolidated
balance sheets due to the convertible nature of the securities into common stock
of RMG.

         The Board of Directors of the Company issues 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 as such shares are forfeitable to the Company 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.  For the years ended May 31, 2000, 1999 and 1998, the Company
had  compensation  expense of  $201,000,  $173,300  and  $119,700  respectively,
resulting from these issuances.  A schedule of total forfeitable  shares for the
Company is set forth in the following table:

                                       72


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)
<TABLE>
<CAPTION>

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

<S>                                     <C>               <C>                <C>
         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

         May 2000                        67,000             $3.00                201,000
           Shares earned                 (9,600)            --                   (88,100)
                                       --------                              -----------
         Balance at May 31, 2000        396,608                              $ 2,584,600
                                       ========                              ===========
</TABLE>

         During  2000  and  1999,   9,600  and  40,170   shares   were   earned,
respectively. No shares were earned in fiscal 1998.

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  using the
Black-Scholes  pricing model and the following weighted average  assumptions (no
options were granted during 2000 and 1998):

                                       73


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

                                                             2000
                                                             ----

                  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. Pro forma stock-based compensation,  net of
the effect of  forfeitures,  was $0,  $2,314,700 and $98,100 for 2000,  1999 and
1998, 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,
                                                 ----------------------------------------------------------------
                                                        2000                      1999                1998
                                                        ----                      ----                ----
<S>                                              <C>                     <C>                    <C>
Net loss to common shareholders
     As reported                                 $    (10,662,600)       $    (11,648,500)      $      (983,200)
     Pro forma                                   $    (10,662,600)       $    (13,963,200)      $    (1,081,300)
Net loss per common share
     As reported, Basic                          $          (1.39)       $          (1.63)      $          (.15)
     As reported, Diluted                        $          (1.33)       $          (1.63)      $          (.15)
     Pro forma, Basic                            $          (1.39)       $          (1.96)      $          (.16)
     Pro forma, Diluted                          $          (1.33)       $          (1.96)      $          (.16)
</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.

                                       74


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

         A summary of the Stock Option Plan activity for the years ended May 31,
2000 and 1999 is as follows:
<TABLE>
<CAPTION>

                                                                  2000                          1999
                                                     ---------------------------     -------------------------
                                                                       Weighted                       Weighted
                                                                        Average                        Average
                                                                       Exercise                       Exercise
                                                        Options          Price          Options         Price
                                                        -------          -----          -------         -----
<S>                                                     <C>               <C>          <C>               <C>
         Outstanding at beginning of year               1,300,200         2.79           534,700         $3.34
         Granted                                             --            --            837,500         $2.55
         Canceled                                            --            --            (67,000)        $4.00
         Exercised                                           --            --             (5,000)        $4.00
                                                     ------------                    -----------
         Outstanding at end of year                     1,300,200         2.79         1,300,200         $2.79
                                                     ============                    ===========
         Exercisable at end of year                     1,300,200         2.79         1,223,200         $2.72
                                                     ============                    ===========
</TABLE>

         The following table summarized information about employee stock options
outstanding and exercisable at May 31, 2000:

                                              Weighted
     Weighted           Number of             Average               Number
      Average            Options             Remaining            of Options
     Exercise        Outstanding at         Contractual         Exercisable at
       Price          May 31, 2000         Life in years         May 31, 2000
       -----          ------------         -------------         ------------

      $2.00              312,500               8.50                  312,500
       2.75               49,400               1.92                   49,400
       2.88              525,000               8.50                  525,000
       2.90              264,300               1.88                  264,300
       4.00              149,000                .50                  149,000
                       ---------                                   ---------
                       1,300,200                                   1,300,200
                       =========                                   =========


                                       75


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

K.       COMMITMENTS, CONTINGENCIES AND OTHER:

LEGAL PROCEEDINGS

         SHEEP MOUNTAIN PARTNERS ARBITRATION/LITIGATION

         In 1991,  disputes  arose between the Company  through USECC and Nukem,
Inc. and its subsidiary Cycle Resource Investment Corp. ("CRIC"), concerning the
formation and operation of the SMP partnership for uranium mining and marketing,
and  activities  of  the  parties  outside  SMP.  Arbitration  proceedings  were
initiated  against  USECC by CRIC in June 1991 before the  American  Arbitration
Association  ("AAA").  A three member panel of the AAA held  hearings on the SMP
issues and  entered an Order and Award in April 1996 and  clarifying  it in July
1996. The Order and Award were confirmed by the U.S.  District Court of Colorado
in its Second  Amended  Judgment  (the  "Judgment")  in June 1997.  The Judgment
ordered  Nukem/CRIC  to pay USECC a  monetary  award  and  ordered  the  uranium
purchase  contracts  Nukem entered into with three CIS  republics  including the
purchase rights,  the uranium acquired  pursuant to those rights and the profits
therefrom, be impressed with a constructive trust in favor of SMP of which USECC
owned one half. Nukem appealed the judgment to the 10th Circuit Court of Appeals
("10th  CCA").  On October 22, 1998,  the 10th CCA issued its Order and Judgment
affirming the District Court's Judgment (without modification).

         On  November  13,  1998,  Nukem/CRIC  filed a motion  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 opposing the motion and
requested 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 that 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 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 its Second  Amended
Judgment. On August 2, 1999, Nukem/CRIC filed a Notice of Appeal to the 10th CCA
of the District Court's July 16, 1999 Order.  Thereafter,  USECC filed a request
with the District Court for post judgment  assistance to compel Nukem to account
for its profits on the CIS  contracts.  This  request was denied.  USECC filed a
motion to  dismiss  the  appeal  of  Nukem/CRIC  to the 10th CCA,  which is also
pending.  On or about March 7, 2000,  Nukem and CRIC filed their  opening  brief
with the 10th CCA.  USECC filed its answer brief on April 10, 2000 and Nukem and
CRIC filed their reply brief and the appeal is pending.

         TOWNSITE LITIGATION

         In fiscal 1998, a prior contract  operator of the restaurant and lounge
at Ticaboo,  UT, and two employees  supervising the motel and convenience  store
(owned by Canyon Homesteads, Inc.) and their corporation Dejavue, Inc. sued USE,
Crested and others in the Utah 3rd District State Court. One of the

                                       76


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

plaintiffs  received a judgment  against  USE.  USE appealed the judgment to the
Utah Court of Appeals and the appeal was denied.  USE  petitioned  for a writ of
certiorari  and the Utah Supreme Court denied the  petition.  On April 26, 2000,
USE paid $294,787  being the full amount of the judgment with  interest.  USE is
seeking reimbursement of the payment from USE's insurance company.

         BOND GOLD BULLFROG INC. LITIGATION

         USECC  is  a  defendant  and  counter-  or  cross-claimant  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 gold mine.  USECC asserted  certain  interests in the claims
under an April 1991  assignment and lease from Parador,  which is subject to the
lease to BGBI's  predecessor.  After a trial, the Court found against certain of
the parties including Parador and USECC on their claims for extra lateral rights
and BGBI on its claims. Parador, USECC and BGBI all appealed the decision to the
Nevada Supreme Court. The appeal is pending.

         DEPARTMENT OF ENERGY LITIGATION

         On July 20, 1998, eight uranium mining companies with operations in the
United  States,  including  U.S.  Energy  Corp.,  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 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 to date, has not entered a decision.

         CONTOUR DEVELOPMENT LITIGATION

         On July 28,  1998,  USE filed a lawsuit in the United  States  District
Court,  Denver,  Colorado  (Case No.  98 WM 1630)  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 the Company'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  unjust
enrichment in Contour's  dealings with the Company  regarding  such real estate.
Contour  answered  denying all  allegations  of  wrongdoing,  asserting  certain
counterclaims,  which USE has denied, and claiming that the Company's refusal to
consent to a requested  transfer of one of the properties  excused  Contour from
paying the balances due on the promissory notes.

                                       77


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

Three of the defendants  also filed motions to dismiss seeking relief from USE's
notice of lis pendens.  That motion was not granted pending  further  discovery.
Settlement  discussions have not been fruitful and USE is expected to resume the
litigation  against  all  defendants  other  than Val Olsen who  petitioned  for
protection   under  Chapter  7  of  the  Bankruptcy  Code  and  Gunnison  Center
Properties,  L.L.C.  which  petitioned  for  protection  under Chapter 11 of the
Bankruptcy  Code and several of Gunnison  Center  properties have been sold. The
remaining  defendants own other property which USE believes has sufficient value
to satisfy any judgment that USE may obtain.

         SGMC LITIGATION

         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  Final  Subsequent   Environmental  Impact  Report  (FSEIR)  and
approving the amended Conditional Use Permit (CUP).

         A  hearing  was held on June 7,  1999,  and on  August  30,  1999,  the
Honorable Susan C. Harlan, Judge of the Superior Court in Amador County,  issued
a detailed  written  Memorandum  of  Opinion,  denying  every cause of action of
Appellants'/Petitioners'  Petition  for  Writ  of  Mandate,  and  upholding  the
County's  certification  of the  FSEIR  and  approval  of the  amended  CUP.  In
September 1999, the Concerned  Citizens  appealed Amador County Superior Court's
decision  to the Court of Appeals  of the State of  California  Third  Appellate
District.  On appeal,  Appellants  presented a more targeted approach,  alleging
only two  violations  of the  Planning  and  Zoning  Law and two  violations  of
California  Environmental  Quality Act (CEQA).  SGMC and the County  filed their
respective  Respondent  Briefs in March  2000.  The  appeal  before the Court of
Appeals is pending.

         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.,  Crested  Corp.,  Plateau and USECC,  alleging that the  defendants  were
negligent  as a  landlord  in  renting a double  wide  trailer  (converted  to a
bunkhouse)  near Ticaboo,  Utah to plaintiffs'  daughter  Hannah Selley and seek
various unspecified damages. Discovery is underway and the defendants have filed
motions  to stay the trial  scheduled  for  September  25,  2000  because of the
declaratory  judgment  action  filed in Utah  which  may be  dispositive  of all
issues. The motions are pending.

         DECLARATORY JUDGMENT ACTION. The Workers Compensation Fund of Utah (the
"Fund") filed a complaint for  declaratory  relief on July 26, 1999 against U.S.
Energy Corp., Crested,  Plateau,  Lexington Insurance Company, Dennis Selley, as
personal  representative  for the  estate of Hannah  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  if  Hannah  Selley  died in the  course of her
employment and the Fund's and Lexington Insurance Company's obligation to defend
and indemnify the Company in the above Hannah Selley case.  Lexington  Insurance
Company and the Company filed a joint motion for summary judgment in the case on
July 21, 2000  alleging  among other  allegations  that Hannah Selley was in the
course and scope of her employment at the

                                                        78


<PAGE>


                                        U.S. ENERGY CORP. AND SUBSIDIARIES

                                    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                                   MAY 31, 2000

                                                    (CONTINUED)

time of her death.  The Selleys filed their opposition to the motion on or about
July 31, 2000. The motion is pending.

         KENNECOTT URANIUM LITIGATION

         On November 10, 1999,  Kennecott  Uranium Company and Kennecott  Energy
Company ("Kennecott") filed a civil action against defendants U.S. Energy Corp.,
Crested  and  USECC in the  Sixth  Judicial  District  Court,  Campbell  County,
Wyoming, No. 22406. Kennecott is seeking to dissolve the GMMV joint venture with
USECC and judicial  approval of a plan to sell the GMMV or liquidate  its assets
plus attorney fees and costs.  Defendants  filed a motion to change venue to the
District Court in Fremont County,  Wyoming and the Sixth Judicial District court
granted the motion. The case was then transferred to the Ninth Judicial District
Court of Fremont county, WY in Civil Action No. 31322.

         On March 13,  2000,  the  Company  filed an answer  denying the various
allegations of Kennecott and counterclaims  against plaintiff  Kennecott and its
parent Rio Tinto plc.  The Company also filed a separate  third party  complaint
against Rio Tinto plc. Kennecott filed a motion to dismiss the complaint and Rio
Tinto  filed a motion  for  judgment  on the  pleadings.  A hearing  date on the
respective  motions  was set for May 30,  2000 but was  continued  for a time in
September or October,  2000 to be set by the Court, as the parties  attempted to
negotiate a  settlement.  On July 14, 2000,  Kennecott  and USECC entered into a
partial  settlement  wherein  Kennecott  paid USECC  $250,000  to settle  claims
peripheral to the case  concerning  accounts  receivables and other minor claims
for work done and  equipment  used and  mobilized  by USECC  for the  GMMV.  The
litigation was settled on September 11, 2000. See Note M.

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  conducts  its mining  operations  in
accordance  with these  regulations.  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

                                       79


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

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,  2000,  the Company has  recorded  estimated  reclamation
obligations,  including  standby  costs,  of  $8,906,800  which is  included  in
Reclamation and Other  Long-term  Liabilities in the  accompanying  Consolidated
Balance Sheets. 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:

SMP
---

         The   Company  is   responsible   for  the   reclamation   obligations,
environmental  liabilities  and  liabilities for injuries to employees in mining
operations  with  respect  to the Sheep  Mountain  properties.  The  reclamation
obligations,  which are established by regulatory authorities,  were reviewed by
the Company and the regulatory authorities during fiscal 2000 and the balance in
the reclamation  liability  account at May 31, 2000 of $1,496,800 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 self
bonded  this  obligation  by  mortgaging  certain  of its  real  estate  assets,
including the Glen L. Larsen building, and by posting cash bonds.

GMMV
----

         During fiscal 1991, the Company acquired  developed mineral  properties
on Green  Mountain  known as the Big Eagle  Property.  In  connection  with that
acquisition,  the Company 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  transferred  a
one-half  interest to Kennecott,  with  Kennecott  and the Company  contributing
their  ownership  in the  Big  Eagle  properties  to  GMMV,  which  assumed  the
reclamation and other environmental liabilities.  Kennecott provides bonding for
the reclamation obligations for the benefit of GMMV.

         As part of the settlement of the GMMV litigation  with  Kennecott,  the
Company has been released from any and reclamation and environmental obligations
related to the GMMV. See Note M.

                                       80


<PAGE>


                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2000
                                   (CONTINUED)

SUTTER GOLD MINING COMPANY

         SGMC is currently  owned 62% by the  Company,  4% by Crested and 34% by
private investors.  SGMC owns gold mineral properties in California.  Currently,
these  properties are on standby and have never been in production.  Reclamation
obligations are covered by a $27,000 reclamation bond which SGMC has recorded as
a reclamation liability as of May 31, 2000.

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  $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.  As of May 31,  2000,  Plateau  held a cash
deposit for reclamation in the amount of $7,952,600  which  management  believes
will satisfy the obligation of reclamation.

EXECUTIVE COMPENSATION

         The  Company  and USE are  committed  to pay the  estates of certain of
their officers one years' salary and an amount to be determined by the Boards of
Directors, for a period of up to five years thereafter.  This commitment applies
only in the event of the death or total  disability  of those  officers  who are
full-time  employees of the Company and USE at the time of total  disability  or
death.

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 also
since been paid in full on the $1,000,000 balance.  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 $52,000, $94,900 and $292,600
for profits in 2000, 1999 and 1998, respectively.

M.       SUBSEQUENT EVENT

         On September 11, 2000, the Company entered into a Settlement  agreement
with  Kennecott  related to the pending  legal  dispute  discussed in Note K. In
connection  with this  Settlement  agreement,  the Company has  transferred  its
ownership  interests in the GMMV to Kennecott,  including its ownership interest
in the  Sweetwater  Mill, the Jackpot Mine, the Big Eagle Mine and shop, and all
patented  and  unpatented  mining  claims.  The  Company  will  receive  various
machinery and  equipment  held by the GMMV at the Jackpot Mine and $3.25 million
of cash  payments  from  Kennecott.  In addition,  Kennecott has assumed all the
liabilities of the GMMV,  including all  reclamation  and bonding  requirements,
except  the  reclamation  liability  associated  with  the  Green  Mountain  Ion
Exchange.

                                       81


<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, 2000, 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 2000 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 2000 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 2000 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 2000 Annual Meeting of Shareholders.

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                                 Page No.
                                                                       --------

     U.S. Energy Corp. and Subsidiaries

         Report of Independent Public Accounts...............................43

         Consolidated Balance Sheets - May 31, 1999 and 1998..............44-45

         Consolidated Statements of Operations

         for the Years Ended May 31, 1999, 1998, and 1997.................46-47

         Consolidated Statements of Shareholders'
         Equity for the Years Ended May 31, 1999, 1998, and 1997..........50-49

         Consolidated Statements of Cash Flows

         for the Years Ended May 31, 1999, 1998, and 1997.................51-53

         Notes to Consolidated Financial Statements.......................54-81

(2)  Not applicable.


                                       82


<PAGE>



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

     Exhibit                                                          Sequential
       No.                 Title of Exhibit                            Page No.
     --------   ------------------------------------------------      ---------

     3.1        USE Restated Articles of Incorporation.....................[4]

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

     3.1(b)     USE Articles of Amendment to
                Restated Articles of Incorporation (June 27, 2000)..........89

     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
                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]

                                       83


<PAGE>



     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]

     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]

                                       84


<PAGE>



     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]

     10.60      [intentionally left blank]

     10.61      [intentionally left blank]

     10.62      Agreement for Purchase and Sale of Assets
                (Rocky Mountain Gas, Inc.  and Quantum Energy L.L.C.........92

     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.

                                       85


<PAGE>



     [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]

     [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).

                                       86


<PAGE>



     [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, 2000, 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).


                                       87


<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:    September 11, 2000            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:    September 11, 2000            By:         /s/ John L. Larsen
                                                --------------------------------
                                                JOHN L. LARSEN, Director


Date:    September 11, 2000            By:         /s/ Keith G. Larsen
                                                --------------------------------
                                                KEITH G.  LARSEN, Director


Date:    September 11, 2000            By:         /s/ Harold F. Herron
                                                --------------------------------
                                                HAROLD F. HERRON, Director


Date:    September __, 2000            By:
                                                --------------------------------
                                                DON C. ANDERSON, Director


Date:    September __, 2000            By:
                                                --------------------------------
                                                DAVID W. BRENMAN, Director


Date:    September 11, 2000            By:         /s/ Nick Bebout
                                                --------------------------------
                                                NICK BEBOUT, Director

Date:    September 11, 2000            By:         /s/ H. Russell Fraser
                                                --------------------------------
                                                H. RUSSELL FRASER, Director


Date:    September 11, 2000            By:         /s/ Robert Scott Lorimer
                                                --------------------------------
                                                ROBERT SCOTT LORIMER,
                                                Principal Financial Officer and
                                                Chief Accounting Officer

                                       88




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