SARATOGA RESOURCES INC /TX
10SB12G, 1999-10-06
Previous: EYECITY COM INC, 10SB12G, 1999-10-06
Next: FAIRHOLMES FUNDS INC, N-8A, 1999-10-06




    As filed with the Securities and Exchange Commission on October 6, 1999.

                                            Registration No. 0-
                                                            --------------------

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



                                   FORM 10-SB

              GENERAL FORM FOR REGISTRATION OF SECURITIES OF SMALL
               BUSINESS ISSUERS Under Section 12(b) or (g) of the
                         Securities Exchange Act of 1934

                         --------------------------------

                            SARATOGA RESOURCES, INC.
                 (Name of small business issuer in its charter)

                  TEXAS                                        76-0314489
         (State or other jurisdiction of                    (I.R.S. Employer
         incorporation or organization)                    Identification No.)

                         301 CONGRESS AVENUE, SUITE 1550
                               AUSTIN, TEXAS 78701
                                 (512) 478-5717
               (Address, including zip code, and telephone number,
          including area code, of Issuer's principal executive offices)

                         --------------------------------

           Securities to be registered under Section 12(g) of the Act:
                          Common Stock, $.01 par value
                                (Title of class)

                         --------------------------------


                                        1

<PAGE>

<TABLE>
<CAPTION>


                                TABLE OF CONTENTS
                                                                                                               PAGE

<S>                                                                                                            <C>
PART I   .........................................................................................................3

ITEM 1.           DESCRIPTION OF BUSINESS.........................................................................3

ITEM 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                  AND RESULTS OF OPERATIONS.......................................................................7

ITEM 3.           DESCRIPTION OF PROPERTY.........................................................................8

ITEM 4.           SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT......................................................................................9

ITEM 5.           DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS
                  ................................................................................................9

ITEM 6.           EXECUTIVE COMPENSATION.........................................................................11

ITEM 7.           CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.................................................12

ITEM 8.           DESCRIPTION OF SECURITIES......................................................................12
                  General  ......................................................................................12
                  Common Stock...................................................................................12
                  Preferred Stock................................................................................12

PART II  ........................................................................................................13

ITEM 1.           MARKET FOR COMMON EQUITY AND RELATED SHAREHOLDER MATTERS
                  ...............................................................................................14

ITEM 2.           LEGAL PROCEEDINGS..............................................................................14

ITEM 3.           CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
                  AND FINANCIAL DISCLOSURE ......................................................................14

ITEM 4.           RECENT SALES OF UNREGISTERED SECURITIES........................................................15

ITEM 5.           INDEMNIFICATION OF DIRECTORS AND OFFICERS......................................................15

PART F/S          FINANCIAL STATEMENTS...........................................................................15

PART III.         INDEX TO EXHIBITS..............................................................................16

</TABLE>

                                        2

<PAGE>



PART I

ITEM 1.           DESCRIPTION OF BUSINESS

BUSINESS AND RECENT DEVELOPMENTS

         Since the  completion in 1996  of the sale of a majority of the oil and
gas producing  Saratoga  Resources Inc., a Texas Corporation (the "Company") the
Company  had  been  in  the  process  of  pursuing  various  potential  business
opportunities,  while  continuing its oil and gas efforts.  In this regard,  the
Company  recently entered into a purchase and sale agreement for the acquisition
of certain oil and gas properties  for a purchase  price of $27.5  million.  The
Company was ultimately  unsuccessful in consummating  the  acquisition,  but was
awarded a $400,000  transaction  break-up  fee. The Company  continues to pursue
hydrocarbon  production  and  mineral  lease  acquisitions,  as well as prospect
development.  The Company  retains  consultants  for the  purpose of  evaluating
mineral lease acquisitions in Houston County, Texas, and production purchases in
the   Los    Angeles    basin.    Additionally,    the    Company    retains   a
geological/geophysical  firm to utilize the Company data to identify exploration
and  development  prospects.  In 1998 the Company  considered the acquisition or
development  of  numerous   businesses,   and  these  efforts  resulted  in  the
transactions hereinafter described.

         On March 27,  1998,  the  Company,  which was  formerly a wholly  owned
subsidiary   of  Saratoga   Resources,   Inc.,  a  Delaware   Corporation   (the
"Predecessor"),  entered into a consulting agreement with an independent oil and
gas exploration  company to utilize the Company's extensive seismic and well log
data  for  the  identification  of  oil  and  gas  exploration  and  development
prospects.  In this regard,  the Company is now  pursuing a re-entry  project in
Dawson  County,  Texas.  On March 18,  1999,  the Company  entered into a second
agreement  with the same  company to  evaluate  opportunities  in the  Louisiana
Cretaceous shelf and extended the 1998 agreement.  Under these  agreements,  the
Company provides  advisory  services and receives  compensation in the form of a
working  interest  and/or  royalties  of up to  33%  generated  from  identified
prospects.

         On August 14, 1999 the  Predecessor, then the shell  company  parent of
the Company,  closed merger agreements with each of PrimeVision Health,  Inc., a
Delaware corporation ("Prime"), which is a vertically integrated vision services
company,  and  OptiCare Eye Health  Centers,  Inc.,  a  Connecticut  corporation
("OptiCare"),  which is a  provider  of  consulting,  administrative  and  other
support  services to  ophthalmology  and optometry  eye care centers  located in
Connecticut.  Pursuant to the merger agreements,  the Predecessor acquired Prime
and  OptiCare in an all-stock  transaction  by issuance to the  shareholders  of
OptiCare and Prime shares of the Predecessor's  Common Stock  constituting 97.5%
of the outstanding Common Stock of the Predecessor (the "Eye Care Acquisition").
In a  related  transaction,  the  Company  was  spun off by the  Predecessor  to
continue its prior business operations.

         In the spin-off, the Predecessor, which was then the 100% owning parent
entity of the  Company,  made an in-kind  distribution  of all of the  Company's
issued  and  outstanding  stock  to the  shareholders  of the  Predecessor.  The
distribution was made on the basis of one share

                                        3

<PAGE>

of the Company's  common stock, for each share of the  Predecessor's  stock. The
record date for the spin-off was August 9, 1999,  resulting in the  distribution
of 3,465,292 shares of the Company's common stock.

HISTORY

         The Company was  incorporated in Texas  on July 25, 1990 under the name
Saratoga Resources, Inc.  It became a wholly-owned subsidiary of the Predecessor
in 1993.

         On May 25, 1994,  the Company  established  a new lending  relationship
with  Internationale   Nederlanden  (U.S.)  Capital   Corporation,   a  Delaware
corporation  ("ING"), by executing a credit agreement and related documents (the
"Pre-existing Credit Agreement").  As of that date, the Company used the various
credit  facilities  that  were  provided  by ING (i) to  acquire  57.15%  of the
outstanding Common Stock of Lobo Energy, Inc., a Texas corporation ("LEI"), (ii)
pay off all debt  associated  with those  properties at the time of acquisition,
(iii) retire all credit facilities at BankOne, (iv) develop existing oil and gas
properties, and (v) provide general working capital. The Company paid a purchase
price of $6,000,375 for the LEI Common Stock.

         On March 31,  1995,  the  Company  and ING  entered  into a new  credit
agreement  (the "Credit  Agreement")  to refinance  the existing debt to ING, to
purchase  the  remaining  LEI  Common  Stock and  provide  additional  money for
acquisitions of additional  properties.  On that date, the Company  acquired the
remaining 42.85% of the Common Stock of LEI from Mr. Peter P. Pickup ("Pickup").
As a result of this  acquisition,  the Company owned and controlled  100% of the
Common  Stock  outstanding  of LEI.  Concurrently  with the  purchase of the LEI
Common Stock,  LEI assigned to the Company all of LEI's oil and gas assets.  The
total  purchase  price paid by the Company  was  $5,401,000.  The  Company  also
refinanced $2,411,000 in debt due ING allocable to LEI and its properties.

         On  May  7,  1996,   the  Company   entered  into  an  agreement   (the
"ING-P/Energy  Agreement")  by and  among the  Predecessor,  the  Company,  Lobo
Operating,  Inc., a Texas corporation  ("LOI"),  and LEI (the  Predecessor,  the
Company,  LOI and LEI,  its  direct or  indirect  subsidiaries  being  sometimes
collectively  referred to herein as the "Saratoga  Companies"),  Thomas F. Cooke
("Cooke"),  Joseph T. Kaminski  ("Kaminski"),  Randall F. Dryer  ("Dryer")  (the
Saratoga  Companies,  Cooke,  Kaminski and Dryer sometimes referred to herein as
the  "Saratoga  Parties"),  Prime  Energy  Corporation,  a Delaware  corporation
("P/Energy"),  and  ING.  (Prime  Energy  Corporation  has no  affiliation  with
PrimeVision Health, Inc., referred to elsewhere herein.)


                                        4

<PAGE>



         The ING-P/Energy  Agreement provided for a sale of virtually all of the
assets (the "Interests") of the Company,  LOI and LEI (the Company,  LOI and LEI
sometimes  collectively  referred to herein as the  "Saratoga  Entities") to ING
pursuant  to ING's  rights  under that  certain  Credit  Agreement  and  related
documents  (collectively  the "Credit  Agreement")  dated March 30, 1995, by and
among the  Predecessor,  the  Company,  LEI and ING.  Upon  consummation  of the
ING-P/Energy  Agreement on May 7, 1996, at which ING was the highest bidder, ING
concurrently sold the Interests to P/Energy for cash consideration of $7,180,000
and additional  consideration  as provided in the  agreement.  The cash proceeds
from the sale were  applied to the  settlement  of  outstanding  vendor debt and
other related liabilities of the Saratoga Companies,  and $1,500,000 was paid to
the Predecessor.

         The  Predecessor,  the  Company,  LEI and ING  entered  into the Credit
Agreement  to  facilitate  the  acquisition  by the  Company  of the LEI  assets
previously  owned by  Pickup.  Under  the  terms of the  Credit  Agreement,  ING
established  two  credit  facilities  in favor of the  Company  in the  combined
maximum  principal  amount  of  $19,000,000,   subject  to  the  borrowing  base
limitations  set forth therein.  All oil and gas properties  (the  "Properties")
owned by the  Saratoga  Entities  were  pledged as  collateral  under the Credit
Agreement and all obligations to ING were also guaranteed by the Predecessor and
all of its  subsidiaries.  Funds  obtained  from these  credit  facilities  were
anticipated to be used for the development of the Properties by the Company.

         Subsequent  to  entering  into the Credit  Agreement,  the  Predecessor
engaged   Internationale   Nederlanden   (U.S.)  Securities   Corporation  ("ING
Securities"),  a  subsidiary  of ING,  to assist  the  Predecessor  in a private
placement  of  Predecessor   stock.  The  private  placement  efforts  were  not
successful and additional  funds necessary for the development of the Properties
were not provided by ING.

         The failure of the private placement efforts combined with the shortage
of funds for the  development of its  Properties  placed the Company in a severe
financial  crisis.  In an attempt to salvage the maximum  value of the  Saratoga
Companies  for the  benefit  of the other  creditors,  the  Predecessor  and its
shareholders  spent several months examining and pursuing  various  alternatives
with respect to (i) the possible refinancing and/or restructuring of the debt of
the  Saratoga  Companies,  (ii)  the  sale of the  Saratoga  Companies  or their
underlying  assets, and (iii) the prosecution or settlement of certain potential
claims against ING.

         Facing what the Company believed to be an eminent foreclosure action by
ING which would restrict the Company's  objectives and its ability to consummate
negotiations  with P/Energy,  in April of 1996, the Saratoga  Companies  filed a
lawsuit  against ING and ING  Securities,  the principal  relief sought  therein
being  injunctive  relief from the  threatened  foreclosure.  Subsequently,  the
Company  and  ING  entered  into  discussions  in an  attempt  to  reach a final
resolution  of ING's rights  under the Credit  Agreement  and the  Predecessor's
asserted claims. In reviewing its options, the Company believed that the sale of
assets pursuant to the ING-P/Energy Agreement, consummated as described above on
May 7, 1996,  would  leave the  Company in a better  financial  position  than a
contested foreclosure sale by ING.



                                        5

<PAGE>




EMPLOYEES

         On  October 5,  1999  the  Company  employed  two full  time  employees
consisting of one executive officer (the Chief Executive  Officer) and an office
manager.


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

         Since the  consummation of the  ING-P/Energy  Agreement (see Item 1,
History"),  management  of the  Company  has sought new  business  opportunities
through  acquisitions and through use of the Company's database and expertise in
the oil and gas business, with a view to enhancing shareholder value. Results of
operations  should be evaluated in light of the  Company's  being in a period of
transition,  in which  management is seeking to develop new businesses that will
ultimately generate earnings and otherwise enhance shareholder value.

     Prior to the closing of the Eye Care Acquisition in August, 1999, the
Company was one of four direct,  wholly-owned  subsidiaries of the  Predecessor.
The four subsidiaries were the Company,  LOI, LEI and Saratoga Holdings I, Inc.,
a Texas  Corporation  ("Holdings").  Concurrent with or immediately prior to the
closing of the Eye Care Acquisition,  the Predecessor (i) transferred all of the
issued and outstanding stock of LOI and LEI to the Company,  causing LOI and LEI
to become direct,  wholly-owned  subsidiaries of the Company;  (ii) spun off the
stock of the Company to the shareholders of the Predecessor;  and (iii) spun off
all but 301,375  shares (or  approximately  9% of the total number of shares) of
the  issued  and  outstanding  stock  of  Holdings  to  the  shareholder  of the
Predecessor;  those shares in Holdings which were not spun off were  transferred
to the  Company.  As a result of these  transactions,  the  Company  became  the
successor of the Predecessor's business. Accordingly, the consolidated financial
condition  and  history of the  Company is  essentially  the same as that of the
Predecessor,  except for (y) the  spin-off of Holdings  and (z) the  requirement
that the Predecessor, upon the closing of the Eye Care Acquisition, was required
to have approximately $130,000 in cash, with no other assets or liabilities.

RESULTS OF OPERATIONS

         Revenues.  Total revenues for fiscal  1998 were $39,000, as compared to
$35,000 for fiscal 1997.

         Costs and Expenses.  Cost and expenses were reduced in 1998 as a result
of determined cost control efforts of management.  Costs and expenses for fiscal
1998 totaled approximately $363,000, compared to $462,000 for fiscal 1997.

         Net Loss. Consolidated net loss was approximately $324,000  in  1998,
compared to a net loss of $118,000,  an increase of approximately  $206,000.  In
fiscal 1997, the Predecessor had a non-recurring gain of approximately  $309,000

                                       6
<PAGE>

that was  attributable to the settlement of litigation with a former officer and
shareholder.  Excluding the effect of such non-recurring gain, the Predecessor's
net  loss in 1998  would be  $103,000  less  than  the net  loss in 1997,  which
management attributes to its cost control efforts.

LIQUIDITY AND CAPITAL RESOURCES

         The Company's assets as of October 5, 1999 consist of 301,375 shares of
Holdings,  150,000  shares of  OptiCare,  100% of the stock of both LOI and LEI,
furniture  fixtures and equipment  necessary to continue the  business,  seismic
data and cash.  The 150,000 shares of OptiCare have been  informally  pledged as
collateral on $100,000 of debt associated with the Eye Care Acquisition, $20,000
of which  has been  paid off.  The  Company  believes  that its  assets  will be
sufficient to conduct its business for the next 12 months.  Management  believes
that its cost control efforts will enable the Company to continue its operations
for the next 12 months without additional cash.

YEAR 2000 ISSUE

         The Company  utilizes  software  and related  technologies  that may be
affected  by the Year 2000  problem,  which is common  to most  businesses.  The
Company is addressing  the effect of the potential  Year 2000 problem on all its
critical systems and with all of its critical vendors, customers and clients. At
this time,  critical  information  systems  throughout the Company are Year 2000
compliant. No extra costs were incurred in obtaining this compliance. Management
has determined  that no critical  business  areas will be adversely  affected by
Year 2000 issues, but the Company continues to work with its vendors,  customers
and others to ensure a smooth  transition.  Based on the  foregoing,  management
does not consider any contingency plan to be necessary,  and management believes
that any  costs  and  risks  related  to Year  2000  compliance  will not have a
material  adverse impact on the liquidity or financial  position of the Company.
If the Company  hereafter  engages in  acquisitions  or  business  combinations,
management  will  address  possible  new  Year  2000  problems  related  to such
transactions at the time of such transactions.

FORWARD-LOOKING STATEMENTS

         Statements  contained  herein  that  relate  to  the  Company's  future
performance,  including  without  limitation  statements  with  respect  to  the
Company's  anticipated  results for any portion of 1999, shall be deemed forward
looking  statements within the safe harbor provisions of the Private  Securities
Litigation  Reform Act of 1995.  A number of  factors  affecting  the  Company's
business and  operations  could cause actual results to differ  materially  from
those contemplated by the forward looking statements. Those factors include, but
are not  limited to,  demand and  competition  for the  Company's  products  and
services,  changes in the requirements of clients and customers,  and changes in
general  economic  conditions that may affect demand for the Company's  products
and  services or  otherwise  affect  results of  operations  or the value of the
Company's  assets.  The  forward-looking  statements  that are  included in this
report were  prepared by management  and have not been audited by,  examined by,
compiled by or subjected to agreed-upon  procedures by independent  accountants,
and no third  party has  independently  verified or  reviewed  such  statements.
Readers of this report should consider these facts in evaluating the information
and are cautioned not to place undue reliance on the forward-looking  statements
contained herein.


                                       7
<PAGE>

ITEM 3.           DESCRIPTION OF PROPERTY

         The Company  maintains an office in Austin,  Texas, on a month-to-month
basis at a current rate of $2,175 per month.

ITEM 4.           SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT

         The following table sets forth information concerning the shares of the
Company's  stock  beneficially  owned by each  director  of the  Company and all
directors  and  officers as a group and each holder of over five  percent of any
class of outstanding stock as of October 5, 1999.

The mailing address for all officers and directors is 301 Congress Avenue, Suite
1550, Austin, Texas 78701.

<TABLE>
<CAPTION>

NAME OF BENEFICIAL
OWNER PERCENT                                     CLASS OF STOCK                 SHARES             PERCENT(1)
- ------------------                                --------------                 ------             ----------
<S>                                                   <C>                     <C>                       <C>
Thomas F. Cooke                                       Common                  2,420,422(2)                69.8%

Kevin M. Smith                                        Common                    238,295(3)                 6.9%

All executive officers and                            Common                  2,558,717                   76.7%
   directors as a group (2 persons)

<FN>


1        Based on 3,465,292 shares currently outstanding, as the result of a 34.65292 to 1 stock split (i.e., 34.65292
         shares were issued in exchange for each 1 share outstanding) effective August 9, 1999 with respect to the
         100,000 shares of Common Stock previously outstanding.

2        Includes 109,148 shares held by June Cooke, Mr. Cooke's spouse, of which Mr. Cooke disclaims beneficial
         ownership.

3        Includes 20,000 shares held by Sandra Smith, Mr. Smith's spouse, of which Mr. Smith disclaims beneficial
         ownership.

</FN>
</TABLE>

ITEM 5.           DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
                  PERSONS

         Executive  officers of the Company  and its wholly  owned  subsidiaries
serve at the  pleasure of the Board of Directors  and are elected  annually at a
meeting of the Board of  Directors.  Set forth are the  directors  and executive
officers as of October 5, 1999.


                                       8
<PAGE>

<TABLE>
<CAPTION>

     Name                                Position                                 Age      Term of Office
     ----                                --------                                 ---      --------------
<S>                        <C>                                                    <C>          <C>
Thomas F. Cooke            Chairman of the Board, Chief Executive                 50           1 yr.
                           Officer, President, Treasurer and Secretary

Kevin M. Smith             Director                                               54           1 yr.

</TABLE>

BIOGRAPHICAL INFORMATION

         As of October 5,  1999, the following  provides  information as to
each executive  officer and director of the Company,  including  age,  principal
occupation and business experience during the last five years:




                                        9

<PAGE>



THOMAS F. COOKE,  CHAIRMAN OF THE BOARD,  CHIEF  EXECUTIVE  OFFICER,  PRESIDENT,
TREASURER  AND  SECRETARY,  age  50,  was  one of the  co-founders  of  Saratoga
Resources,  Inc. in 1990. Mr. Cooke has been a self employed independent oil and
gas  producer  for the last 17 years.  The  Predecessor  acquired the Company in
September  1993,  at which time Mr. Cooke was elected  Chairman of the Board and
Chief Operating Officer of the Predecessor, and the sole officer and director of
the Company. Mr. Cooke is a member of the Texas Independent Producer and Royalty
Owner  Association  and serves as Director  and  Chairman of the North  American
Energy  Issues  Committee.  Mr.  Cooke  replaced  Joseph  T.  Kaminski  as Chief
Executive Officer on April 3, 1996.

KEVIN M. SMITH,  DIRECTOR,  age 54, has in excess of 30 years  experience  as an
exploration  geophysicist.  In 1977, after ten years with Amoco Production,  Mr.
Smith joined R. Brewer and Company,  a geophysical  consulting firm. In 1984, he
formed his own  geophysical  consulting  firm (Kevin M. Smith,  Inc.),  which he
continues to operate.  Mr. Smith completed three years of undergraduate  work at
the University of Texas in 1966 and received a Bachelor of Science degree with a
dual major of Geology and  Geophysics  at the  University of Houston in 1967. He
also did post graduate  studies in Geology and  Geophysics at the  University of
Houston.  Mr.  Smith  has  written  professional  papers on  innovative  uses of
geophysics in horizontal drilling projects.

ITEM 6.           EXECUTIVE COMPENSATION

         The  following   Summary   Compensation   Table  sets  forth  all  cash
compensation  paid,  distributed or accrued for services,  including  salary and
bonus amounts rendered in all capacities,  for the Company and  Predecessor,  as
indicated,  during the fiscal years ended, or ending,  December 31, 1999,  1998,
1997,  and 1996.  All other tables  required to be reported have been omitted as
there  has been no  compensation  awarded  to,  earned  by or paid to any of the
Predecessor's executives in any fiscal year covered by the tables.

<TABLE>
<CAPTION>


                           SUMMARY COMPENSATION TABLE

     Name and                                                Fiscal                      Salary/
Principal Position                        Entity           Year Ended             Annual Compensation
- ------------------                        ------           ----------             -------------------
<S>                                   <C>                     <C>                        <C>

Thomas Cooke, CEO                     Company                 1999                       $120,000
Thomas Cooke, CEO                     Predecessor             1998                       $120,000
Thomas Cooke, CEO                     Predecessor             1997
$120,000(1)
Thomas Cooke, CEO                     Predecessor             1996
$116,500(2)

                                       10
<PAGE>
<FN>

4        During fiscal years 1996 and 1997, the Predecessor deferred portions of
         salary  due to Mr.  Cooke,  which  were  paid in full  later  in  1997,
         together with $8,048 in interest.  The salary  information set forth in
         the Summary  Compensation Table for 1997 does not include (1) cash paid
         in 1997 for salary deferred  from prior years or (ii)  interest payment
         on any deferred salary.

5        Includes $60,000 which was earned in fiscal year 1996, but deferred and
         paid to Mr. Cooke in fiscal year 1997.
</FN>
</TABLE>

DIRECTOR COMPENSATION

         Directors of the company  currently serve without any  compensation for
their  services,  either in the form of  monetary  compensation,  stock or stock
options.

ITEM 7.           CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Effective May 17, 1997,  the  Predecessor  purchased  870,737 shares of
the  Predecessor's  Common  Stock and all Special  Options  from Dr.  Randall F.
Dryer,  who resigned as a Director of the  Predecessor  effective as of the same
date.  The  total  purchase  price for the  Common  Stock  and the  options  was
$175,000.

         Mr. Kaminski assigned  Special Options back  to the Predecessor as part
of the settlement  agreement  dated March 10, 1997.  Such assignment was part of
the  transaction  wherein the  Predecessor,  Cooke,  Dryer and Dryer,  Ltd.  and
Kaminski settled a lawsuit among Mr. Kaminski, the Predecessor and certain other
parties.

     Mr. Cooke may be deemed a parent of the Company by reason of his beneficial
ownership of approximately 70% of the Company's outstanding voting stock.

ITEM 8.           DESCRIPTION OF SECURITIES

GENERAL

         The total number of shares of all classes of capital stock which the
Company  has the  authority  to issue is  100,100,000  of which (a)  100,000,000
shares are  designated  as Common  Stock,  par value  $0.001 per share,  and (b)
100,000 shares are designated as Preferred Stock par value $0.001 per share.

COMMON STOCK

         Each share of Common  Stock of the  Company  has  identical  rights and
privileges in every respect.  The holders of shares of Common Stock are entitled
to vote upon all matters  submitted to a vote of the shareholders of the Company
and are entitled to one vote for each share of Common Stock held. Subject to the
prior rights and  preferences  applicable to shares of the Preferred Stock , the
holders of shares of the Common  Stock are  entitled to receive  such  dividends
(payable  in cash,  stock,  or  otherwise)  as may be  declared  thereon  by the
Company's Board of Directors.


                                       11
<PAGE>

PREFERRED STOCK

         There is currently no separate  series of Preferred  Stock  designated.
However, shares of the Preferred Stock may be issued from time to time in one or
more series.  Except as limited by the Company's Articles of Incorporation,  the
shares of each series shall have such  designations,  preferences,  limitations,
and  relative  rights,  including  voting  rights,  as  shall be  provided  in a
resolution or resolutions  providing for the issue of such series adopted by the
Company's Board of Directors.  In general,  the Board of Directors is authorized
to establish and designate  series of the Preferred Stock , to fix the number of
shares   constituting  each  series,   and  to  fix  the  designations  and  the
preferences,  limitations,  and relative rights, including voting rights, of the
shares of each series and the variations of the relative  rights and preferences
as  between  series,  and to  increase  and to  decrease  the  number  of shares
constituting  each  series.  The  relative  powers,  rights,  preferences,   and
limitations  may vary between and among series of Preferred Stock in any and all
respects so long as all shares of the same series are identical in all respects.
The authority of the Board of Directors with respect to each series includes the
authority to determine the following:

                  (a) the rate or rates and the times at which  dividends on the
         shares of such  series  shall be paid,  the periods in respect of which
         dividends  are  payable,  the  conditions  upon  such  dividends,   the
         relationship  and  preferences,  if any, of such dividends to dividends
         payable  on any other  class or series of  shares,  whether or not such
         dividends shall be cumulative, partially cumulative, or noncumulative;

                  (b)  whether  or not  the  shares  of  such  series  shall  be
         redeemable or subject to repurchase at the option of the Company;

                  (c) the rights of the  holders of shares of such series in the
         event of the  voluntary or  involuntary  liquidation,  dissolution,  or
         winding up of the Company and the  relationship or preference,  if any,
         of such  rights  to rights of  holders  of stock of any other  class or
         series;

                  (d) whether or not the shares of such series shall have voting
         powers and, if such shares shall have such voting powers, the terms and
         conditions thereof;

                  (e) whether or not a sinking  fund shall be provided  for with
         regard to the redemption of the shares of such series;

                  (f) whether or not the shares of such series, at the option of
         either the Company or the holder or upon the  happening  of a specified
         event, shall be convertible into stock of any other class or series;

                  (g) whether or not the shares of such series, at the option of
         either the Company or the holder or upon the  happening  of a specified
         event, shall be exchangeable for securities,  indebtedness, or property
         of the Company.

                                       12

<PAGE>



PART II

ITEM 1.           MARKET FOR COMMON EQUITY AND RELATED SHAREHOLDER
                  MATTERS

         The Company's stock is not currently listed on any stock exchange.

         The  Predecessor's  stock was not listed on any stock  exchange but was
from time to time  reported by NASD on the OTC  Bulletin  Board under the symbol
"SRIK."  The  range  of high  and  low bid  information  for the  shares  of the
Predecessor's  stock for the last two complete  fiscal years, as reported by the
National Quotation Bureau, is set forth below. Such quotations  represent prices
between dealers, do not include retail markup,  markdown or commission,  and may
not represent actual transactions.

                                                             High          Low
Year Ended December 31, 1997
- ---------------------------------------
     First Quarter                                          $0.281       $0.094
     Second Quarter                                          0.219        0.094
     Third Quarter                                           0.219        0.094
     Fourth Quarter                                          1.125        0.063

Year Ended December 31, 1998
- ---------------------------------------
     First Quarter                                           0.188         0.188
     Second Quarter                                          1.125         0.188
     Third Quarter                                           0.250         0.250
     Fourth Quarter                                          0.250         0.063

         As of October 5, 1999,  3,465,292 shares of  the Company's Common Stock
were issued and outstanding and held by approximately 1,350 holders of record.

         Neither the Company nor the  Predecessor  has ever paid cash  dividends
and the  Company  does not intend to do so for the  foreseeable  future.  Future
earnings,  if any,  will be used to support  the  Company's  growth.  Any future
determination  as to the  payment  of  dividends  on the  stock  will  be at the
discretion  of the  Board of  Directors  and  will  depend  upon  the  Company's
operating  results,  financial  condition,  capital  requirements,  restrictions
imposed by lenders, if any, and such other factors as the Board of Directors may
deem relevant.

ITEM 2.           LEGAL PROCEEDINGS

                     None.


ITEM 3.           CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                  ACCOUNTING AND FINANCIAL DISCLOSURE

                  (a)      Previous independent accountants.

                           (i)      On March 29, 1999, the Board of Directors of
                                    the  Predecessor  determined  not to  engage
                                    Hein and  Associates  ("Hein")  to audit the
                                    Predecessor's     consolidated     financial
                                    statements  as of and  for  the  year  ended
                                    December 31, 1998.

                                       13
<PAGE>


                           (ii)     The  reports  of  Hein  on the  consolidated
                                    financial statements of the Registrant as of
                                    and for the years  ended  December  31, 1997
                                    and 1996  contained  no  adverse  opinion or
                                    disclaimer of opinion and were not qualified
                                    or modified as to  uncertainty,  audit scope
                                    or accounting principal.

                           (iii)    The management of the Company requested that
                                    Hein furnish it  with a letter  addressed to
                                    the  Securities   and   Exchange  Commission
                                    stating  whether  or not it agrees  with the
                                    above  statements  which was filed  with the
                                    Securities and Exchange Commission. Hein did
                                    provide  such a  letter,  a copy of which is
                                    attached as Exhibit 16.

                           (iv)     In connection  with Hein's  audits as of and
                                    for the  years ended  December 31,  1997 and
                                    1996 and through  March 29, 1999, there have
                                    been  no  disagreements  with  Hein  on  any
                                    matter    of   accounting   principles    or
                                    practices,  financial statement  disclosure,
                                    or auditing  scope or procedure,  which dis-
                                    agreements if not  resolved to the satisfac-
                                    tion of Hein would  have caused them to make
                                    reference  thereto  in  their reports on the
                                    consolidated financial  statements as of and
                                    for the  years ended  December 31,  1997 and
                                    1996.

                  (b)      New independent  accountants.  On March  29, 1999 the
                           Board  of  Directors   of  the  Predecessor  formally
                           approved the appointment  of Ernst & Young LLP as its
                           independent  accountant  to  audit  the Predecessor's
                           consolidated financial  statements as  of and for the
                           year ended  December 31, 1998.  In view of  the rela-
                           tionship between the Predecessor and the Company, the
                           Company has selected  Ernst & Young LLP as its indep-
                           endent auditors.

                  (c)      Other.  The decision to change  independent  accounts
                           was  approved  by  the  Board  of  Directors  of  the
                           Predecessor.  The Predecessor  did not  have an audit
                           committee.

ITEM 4.           RECENT SALES OF UNREGISTERED SECURITIES

                  None.

ITEM 5.           INDEMNIFICATION OF DIRECTORS AND OFFICERS

                  Pursuant  to  the  Restated  Articles  of  Incorporation,  the
Company  indemnifies any person who was, is, or is threatened to be made a named
defendant or respondent in a proceeding


                                       14

<PAGE>



because  the person (i) is or was a director  or officer of the  Company or (ii)
while a director or officer of the Company,  is or was serving at the request of
the Company as a director,  officer,  partner,  venturer,  proprietor,  trustee,
employee,   agent,  or  similar  functionary  of  another  foreign  or  domestic
corporation,  partnership,  joint venture, sole proprietorship,  trust, employee
benefit plan, or other enterprise,  to the fullest extent that a corporation may
grant indemnification to a director under the Texas Business Corporation Act, as
the same exists or may hereafter be amended.

PART F/S          FINANCIAL STATEMENTS

         Prior to the closing  of the Eye Care Acquisition  in August, 1999, the
Company was one of four direct,  wholly-owned  subsidiaries of the  Predecessor.
The four subsidiaries were the Company,  LOI, LEI and Holdings.  Concurrent with
or immediately prior to the closing of the Eye Care Acquisition, the Predecessor
(i) transferred  all of the issued and  outstanding  stock of LOI and LEI to the
Company, causing LOI and LEI to become direct,  wholly-owned subsidiaries of the
Company;  (ii)  spun off the stock of the  Company  to the  shareholders  of the
Predecessor;  and (iii) spun off all but 301,375 shares (or  approximately 9% of
the total number of shares) of the issued and  outstanding  stock of Holdings to
the shareholder of the Predecessor; those shares in Holdings which were not spun
off were  transferred  to the Company.  As a result of these  transactions,  the
Company  became  the  successor  of  the  Predecessor's   business.   Thus,  the
consolidated  financial  condition and history of the Company is essentially the
same as that of the Predecessor, except for (y) the spin-off of Holdings and (z)
the  requirement  that  the  Predecessor,  upon  the  closing  of the  Eye  Care
Acquisition,  was required to have approximately $130,000 in cash, with no other
assets or liabilities.  Accordingly,  pursuant to Item 310 of Regulation S-B, it
is the Financials of the Predecessor which are attached hereto.

         See the Index to Financial Statements appearing at page F-1 hereof.

PART III.         INDEX TO EXHIBITS

         The following Exhibits are filed herewith:

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

3(i)                                        Restated Articles of Incorporation
                                                  (With Amendments)
3(ii)                                       Bylaws
16                                          Letter on changes in certifying
                                              account
21                                          Subsidiaries of the Registrant
27                                          Financial Data Schedule


                                    SIGNATURE

         In  accordance  with  Section  12 of the  Securities  Act of 1934,  the
Company  caused this  Registration  Statement  to be signed on its behalf by the
undersigned, thereunto duly authorized.

SARATOGA RESOURCES, INC.


By:                                                       Date: __________, 1999
   ------------------------------------------
         Thomas F. Cooke
         Chief Executive Officer


                                       15

<PAGE>
<TABLE>
<CAPTION>

                    Saratoga Resources, Inc. and Subsidiaries
                         Six Months Ended June 30, 1999
                                Table of Contents

<S>                                                                                                     <C>
Part 1. Financial Information (unaudited)

Consolidated Balance Sheets as of June 30, 1999 and December 31, 1998....................................3

Consolidated Statements of Operations
   for the three and six months ended June 30, 1999 and 1998.............................................4

   Consolidated Statements of Cash Flows
   for the six months ended June 30, 1999 and 1998.......................................................5


Notes to Consolidated Financial Statements...............................................................6



</TABLE>




<PAGE>


<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries

                                       Consolidated Balance Sheets

                                    (in thousands, except share data)



                                                                             JUNE 30         December 31
                                                                              1999               1998
                                                                       ----------------- ------------------
                                                                          (unaudited)
<S>                                                                           <C>               <C>
  ASSETS
   Current assets:
     Cash and cash equivalents                                                $      96         $     290
     Marketable securities                                                            6                11
     Investment in past due accounts receivable                                       9                10
                                                                              ---------         ---------
   Total current assets                                                             111               311

   Equipment, net of accumulated depreciation                                        31                36
                                                                              ---------         ---------

   Total assets                                                               $     142         $     347
                                                                              =========         =========

   LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities:
     Accounts payable and accrued liabilities                                 $       -         $      10
     Current maturities of debt                                                       5                 5
                                                                              ---------         ---------
   Total current liabilities                                                          5                15

   Long-term debt, net of current portion                                            13                16

   Stockholders' equity:
     Preferred stock, $.001 par value; 5,000,000 shares
     authorized                                                                       -                 -
     Common stock, $.001 par value; 50,000,000 shares
     authorized, 3,465,292 shares issued and outstanding at
     June 30, 1999 and December 31, 1998                                              3                 3
     Additional paid-in capital                                                   2,490             2,490
     Accumulated deficit                                                         (2,335)           (2,148)
     Treasury stock, at cost                                                         (2)               (2)
     Other comprehensive loss                                                       (32)              (27)
                                                                              ---------         ---------
   Total stockholders' equity                                                       124               316
                                                                              ---------         ---------
   Total liabilities and stockholders' equity                                 $     142         $     347
                                                                              =========         =========

</TABLE>
See accompanying notes.


                                                   3


<PAGE>

<TABLE>
<CAPTION>


                                Saratoga Resources, Inc. and Subsidiaries

                                  Consolidated Statements of Operations

                                    (in thousands, except share data)



                                                     THREE MONTHS ENDED               Six Months Ended
                                                          JUNE 30                          June 30

                                                     1999           1998              1999           1998
                                                -------------- --------------    -------------- --------------
                                                        (unaudited)                      (unaudited)

<S>                                                <C>            <C>               <C>             <C>
   Revenues:
   Gain on sale of marketable securities           $     -        $    -            $     -         $   21
   Interest income                                       -             5                  1             12
                                                -------------- --------------     -------------- --------------
                                                         -             5                  1             33
   Costs and expenses:
     Depreciation                                        3             2                  5              4
   General and administrative                           92            96                183            191
                                                -------------- --------------     -------------- --------------
                                                        95            98                188            195

   Loss before income taxes                            (95)          (93)              (187)          (162)
   Income tax benefit                                    -             -                  -              -
                                                -------------- --------------     -------------- --------------
   Net loss                                        $   (95)       $  (93)           $  (187)        $ (162)
                                                ============== ==============     ============== ==============

   Basic and diluted loss per share                $  (.03)       $ (.03)           $  (.05)        $ (.05)
     Weighted-average number of common
     shares outstanding                              3,466         3,466              3,466          3,466
                                                ============== ==============     ============== ==============

Total comprehensive loss                           $  (102)       $  (93)           $  (192)        $ (162)
                                                ============== ==============     ============== ==============

</TABLE>

See accompanying notes.




<PAGE>

<TABLE>
<CAPTION>


                    Saratoga Resources, Inc. and Subsidiaries

                      Consolidated Statements of Cash Flows

                                 (in thousands)



                                                                                   SIX MONTHS ENDED
                                                                                        JUNE 30

                                                                                 1999             1998
                                                                           ---------------- ----------------
                                                                                     (unaudited)
<S>                                                                            <C>               <C>
   OPERATING ACTIVITIES
   Net loss                                                                    $ (187)           $  (162)
   Adjustments to reconcile net loss to net cash used in operating
   activities:
       Depreciation                                                                 5                  4
       Changes in operating assets and liabilities:
         Investment in past due accounts receivable                                 1                  -
                                                                           ---------------- ----------------
         Accounts payable and accrued liabilities                                 (10)               (13)
                                                                           ---------------- ----------------
   Net cash used in operating activities                                         (191)              (171)
                                                                           ---------------- ----------------

   INVESTING ACTIVITIES
   Purchase of equipment                                                            -                (17)
                                                                           ---------------- ----------------
   Net cash used in investing activities                                            -                (17)
                                                                           ---------------- ----------------

   FINANCING ACTIVITIES
   Payments on borrowings                                                          (3)                (1)
                                                                           ---------------- ----------------
   Net cash used in financing activities                                           (3)                (1)
                                                                           ---------------- ----------------

   Net decrease in cash and cash equivalents                                     (194)              (189)
   Cash and cash equivalents at beginning of period                               290                666
                                                                           ---------------- ----------------
   Cash and cash equivalents at end of period                                  $   96            $   477
                                                                           ================ ================
</TABLE>

See accompanying notes.



                                                   1


<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)
                                   (Unaudited)




1. BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

The accompanying  unaudited  consolidated  financial statements are those of the
Company  and its  subsidiaries,  all of which are  wholly  owned,  and have been
prepared in accordance with generally accepted accounting principles for interim
financial  information  and with the  instructions to Form 10-QSB and Regulation
S-B. Accordingly,  they do not include all of the information and notes required
by generally accepted accounting  principles for complete financial  statements.
In the opinion of management,  all adjustments  (consisting of normal  recurring
accruals) considered necessary for a fair presentation for the periods indicated
have been  included.  Operating  results for the six month period ended June 30,
1999 are not necessarily  indicative of the results that may be expected for the
year ending  December 31, 1999.  The Balance Sheet at December 31, 1998 has been
derived from the audited financial statements at that date, but does not include
all of the  information  and notes  required by  generally  accepted  accounting
principles  for  complete  financial  statements.   The  accompanying  financial
statements should be read in conjunction with the audited consolidated financial
statements  (including  the notes thereto) for the year ended December 31, 1998.
Certain amounts shown in the 1998 financial statements have been reclassified to
conform to the 1999 presentation.

2. COMPREHENSIVE LOSS

Effective January 1, 1998, the Company adopted Statement of Financial Accounting
Standards No. 130, Reporting  Comprehensive Income, which requires disclosure of
total  non-stockholder  changes  in equity in  interim  periods  and  additional
disclosures of the components of non-stockholder  changes in equity on an annual
basis. Total comprehensive loss was as follows (in thousands):

<TABLE>
<CAPTION>

                                                     THREE MONTHS ENDED               Six Months ended
                                                          JUNE 30                         June 30,
                                                     1999           1998             1999           1998
                                                -------------- --------------   -------------- --------------
<S>                                                 <C>            <C>                <C>           <C>
Net loss                                            $  (95)        $  (93)            $(187)        $(162)
Unrealized loss on marketable securities                (7)             -                (5)            -
                                                -------------- --------------   -------------- --------------
Total comprehensive loss                            $ (102)        $  (93)            $(192)        $(162)
                                                ============== ==============    ============= ==============

</TABLE>


                                                   2


<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)
                                   (Unaudited)




3. INCOME TAXES

The Company has determined that a valuation  allowance should be applied against
the deferred tax assets  related to the net operating  losses of the Company due
to uncertainty regarding the assets'  realizability.  The difference between the
tax  benefit  recorded  for the six months  ended June 30,  1999 and the benefit
calculated  at the federal  statutory  rate is  primarily  due to the  valuation
allowance applied against the deferred tax assets.

4. PENDING TRANSACTIONS

On April 12, 1999 the Company  entered into an agreement and plan of merger with
OptiCare  Eye  Health  Centers,  Inc.  (OptiCare),  a  provider  of  consulting,
administrative and other support services to optometry and ophthalmology eyecare
centers located in Connecticut,  and with PrimeVision  Health,  Inc. (Prime),  a
vertically  integrated vision services company,  whereby each of those companies
would be merged  with two  wholly-owned,  newly  organized  subsidiaries  of the
Company  in an  all-stock  transaction  by  the  Company  issuing  97.5%  of the
Company's common stock to the stockholders of OptiCare and Prime.

The Prime  merger will be  accounted  for as a reverse  acquisition  by Prime of
Saratoga,  a  subsidiary  of the  Company,  at book  value  with no  adjustments
reflected to  historical  values.  The  Company's  merger with  OptiCare will be
accounted for by the purchase  method of accounting  with the excess of purchase
price over the estimated  fair value of the assets  acquired  being  recorded as
goodwill.

To satisfy certain conditions of the Prime/OptiCare merger, the Company proposes
to contribute  substantially all of its assets (other than  approximately 92% of
the capital stock of Saratoga Holdings I, Inc., a Texas corporation ("SHI"), and
approximately  $150,000  in cash) to  Saratoga  Resources,  a Texas  corporation
("Saratoga-Texas"),  which is a  wholly-owned  subsidiary  of the  Company.  The
Company will then distribute to the  stockholders  of the Company,  prior to the
effective time of the Prime/OptiCare merger, the following:

         (i) all the capital stock of Saratoga-Texas, and

        (ii) the capital stock of SHI not held by Saratoga-Texas.

                                        3


<PAGE>



                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)
                                   (Unaudited)



4. PENDING TRANSACTIONS (CONTINUED)

Saratoga-Texas  will continue its operations in the energy  industry,  utilizing
its database for oil and gas prosper evaluation and development.  Saratoga-Texas
will have its own separate management, control and incentive structure.

The Company has filed a  registration  statement on Form S-4 with the Securities
and Exchange  Commission to register up to 8,800,000  shares of its common stock
to be issued to the  former  securities  holders  of Prime and  OptiCare  in the
Prime/OptiCare  merger. The registration statement was declared effective by the
Commission as of July 30, 1999.

The Company has called a special meeting of stockholders for August 10, 1999, to
vote upon the  proposals  necessary  to  authorize  the Company to carry out the
Prime/OptiCare  merger.  The  spin-off  of  Saratoga-Texas  will not be effected
unless the Prime/OptiCare merger is effected.

The Company has filed a registration  statement on Form SB-2 with the Securities
and Exchange  Commission  (SEC) under the Securities Act of 1933 to register the
proposed  spin-off of approximately  92% of the common stock of its wholly owned
subsidiary,  SHI, to the stockholders of the Company on a one-for-one basis. The
remaining balance will be contributed to SaratogaTexas.



                                        4


<PAGE>

<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries
                                Audited Consolidated Financial Statements

                                      Index to Financial Statements
                                      -----------------------------
<S>                                                                                                    <C>
Report of Independent Auditors.........................................................................F-2
                                                                                                       ---

Consolidated Balance Sheets as of December 31, 1997 and 1998...........................................F-4
                                                                                                       ---

Consolidated Statements of Operations
   for the years ended December 31, 1997 and 1998......................................................F-5
                                                                                                       ---

   Consolidated Statements of Changes in Stockholders' Equity
   for the years ended December 31, 1997 and 1998......................................................F-6
                                                                                                       ---
   Consolidated Statements of Cash Flows
   for the years ended December 31, 1997 and 1998......................................................F-7
                                                                                                       ---

Notes to Consolidated Financial Statements.............................................................F-9
                                                                                                       ---
</TABLE>



                                      F-1

<PAGE>

                         Report of Independent Auditors



Board of Directors
Saratoga Resources, Inc. and Subsidiaries


We  have  audited  the  accompanying  consolidated  balance  sheet  of  Saratoga
Resources,  Inc.  and  Subsidiaries  as of December  31,  1998,  and the related
consolidated statements of operations,  changes in stockholders' equity and cash
flows for the year then ended. These consolidated  financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audit.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Saratoga  Resources,  Inc.  and  Subsidiaries  at  December  31,  1998,  and the
consolidated  results of their operations and their cash flows for the year then
ended in conformity with generally accepted accounting principles.

                                                           /s/ Ernst & Young LLP

Austin, Texas
March 31, 1999




                                      F-2

<PAGE>

                          INDEPENDENT AUDITOR'S REPORT



Board of Directors and Stockholders
Saratoga Resources, Inc.
Austin, Texas


We  have  audited  the  accompanying  consolidated  balance  sheet  of  Saratoga
Resources,  Inc.  and  subsidiaries  as of December  31,  1997,  and the related
consolidated   statements  of  operations,   changes  in  stockholders'   equity
(deficit),  and cash flows for the year then ended.  These financial  statements
are the  responsibility of the Company's  management.  Our  responsibility is to
express an opinion on these financial statements based on our audit.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the financial position of Saratoga Resources,
Inc.  and  subsidiaries  as of  December  31,  1997,  and the  results  of their
operations  and their cash flows for the year then  ended,  in  conformity  with
generally accepted accounting principles.


/s/ Hein & Associates LLP

Houston, Texas
January 15, 1998

                                      F-3
<PAGE>

<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries

                                       Consolidated Balance Sheets

                                 (in thousands, except per share amounts)



                                                                                    DECEMBER 31
                                                                              1997               1998
                                                                       ----------------- ------------------
<S>                                                                          <C>                <C>
   ASSETS
   Current assets:
     Cash and cash equivalents                                               $     666          $     290
     Marketable securities                                                           -                 11
     Trade receivables, less allowance for doubtful accounts of
     $23 at December 31, 1997 and 1998                                               -                  -
     Investment in past due accounts receivable                                      -                 10
                                                                        ----------------- ------------------
   Total current assets                                                            666                311
                                                                        ----------------- ------------------

   Equipment, net of accumulated depreciation                                       44                 36
                                                                        ----------------- ------------------

   Total assets                                                              $     710           $    347
                                                                        ================= ==================

   LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities:
     Accounts payable and accrued liabilities                                $       2           $     10
     Accrued legal                                                                  16                  -
     Current maturities of debt                                                      4                  5
                                                                        ----------------- ------------------
   Total current liabilities                                                        22                 15
                                                                        ----------------- ------------------
   Long-term debt, net of current portion                                           21                 16

   Stockholders' equity:
     Preferred stock, $.001 par value; 5,000,000 shares
     authorized                                                                      -                  -
     Common Stock, $.001 par value; 50,000,000 shares
     authorized, 3,465,292 shares issued and outstanding at
     December 31, 1997 and 1998                                                      3                  3
     Additional paid-in capital                                                  2,490              2,490
     Accumulated deficit                                                        (1,824)            (2,148)
     Treasury stock, at cost                                                        (2)                (2)
     Other comprehensive loss                                                        -                (27)
                                                                        ----------------- ------------------
   Total stockholders' equity                                                      667                316
                                                                        ----------------- ------------------
   Total liabilities and stockholders' equity                                $     710          $     347
                                                                        ================= ==================

</TABLE>
See accompanying notes.

                                      F-4



<PAGE>

<TABLE>
<CAPTION>


                                Saratoga Resources, Inc. and Subsidiaries

                                  Consolidated Statements of Operations

                                 (in thousands, except per share amounts)



                                                                              YEARS ENDED DECEMBER 31

                                                                               1997               1998
                                                                        ----------------- ------------------
<S>                                                                         <C>                <C>
   Revenues:
   Gain on sale of marketable securities                                    $     -            $     19
   Interest income                                                               31                  19
   Other                                                                          4                   1
                                                                        ----------------- ------------------
                                                                                 35                  39
   Costs and expenses:
     Depreciation                                                                 7                  11
   General and administrative                                                   446                 350
   Loss on marketable securities                                                  -                   1
   Interest expense                                                               9                   1
                                                                        ----------------- ------------------
                                                                                462                 363

   Gain arising from settlement of lawsuit                                      309                   -
                                                                        ----------------- ------------------

   Loss before income taxes                                                    (118)               (324)
   Income tax benefit                                                             -                   -
                                                                        ----------------- ------------------
   Net loss                                                                 $  (118)           $   (324)
                                                                        ================= ==================
   Basic and diluted loss per share:                                        $  (.03)           $   (.09)
                                                                        ================= ==================
     Weighted-average number of common shares outstanding                     4,260               3,465
                                                                        ================= ==================
</TABLE>


See accompanying notes.

                                      F-5




<PAGE>

<TABLE>
<CAPTION>


                    Saratoga Resources, Inc. and Subsidiaries

           Consolidated Statements of Changes in Stockholders' Equity

                                 (in thousands)





                                           COMMON STOCK    Additional                         Other        Total
                                        ------------------- Paid-in  Accumulated Treasury Comprehensive Stockholders'
                                          SHARES   Amount   Capital    Deficit    Stock       Loss        Equity
                                        ----------------------------------------------------------------------------
<S>                                      <C>         <C>     <C>        <C>          <C>        <C>      <C>
   Balances at December 31, 1996          6,809      $  7    $ 2,909    $(1,706)     $(2)       $  -     $1,208
   Acquisition of stock arising
     from settlement of lawsuit          (2,465)       (3)      (244)         -        -           -       (247)
   Purchase of stock arising from
      settlement of lawsuit                  (8)        -         (1)         -        -           -         (1)
   Purchase of stock from former
      directo                              (871)       (1)      (174)         -        -           -       (175)
   Net loss                                   -         -          -       (118)       -           -       (118)
                                        ----------------------------------------------------------------------------
   Balances at December 31, 1997          3,465         3      2,490     (1,824)      (2)          -        667
   Net loss                                   -         -          -       (324)       -           -       (324)
   Unrealized loss on marketable
      securities                              -         -          -          -        -         (27)       (27)
                                        ----------------------------------------------------------------------------
   Comprehensive loss                         -         -          -          -        -           -       (351)
                                        ----------------------------------------------------------------------------
   Balances at December 31, 1998          3,465      $  3    $ 2,490    $(2,148)     $(2)       $(27)     $ 316
                                        ============================================================================

</TABLE>

See accompanying notes.



                                      F-6


<PAGE>


<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries

                                  Consolidated Statements of Cash Flows

                                              (in thousands)



                                                                               YEARS ENDED DECEMBER 31
                                                                               1997               1998
                                                                        ------------------ -------------------
<S>                                                                         <C>                <C>
   OPERATING ACTIVITIES
   Net loss                                                                 $(118)             $(324)
   Adjustment to reconcile net loss to net cash used in operating
   activities:
       Realized gain on sale of marketable securities, net                      -                (18)
       Depreciation                                                             7                 11
       Provision for doubtful accounts                                         23                  -
       Gain arising from settlement of lawsuit                               (309)                 -
       Changes in operating assets and liabilities:
         Trade receivables                                                     52                  -
         Investment in past due accounts receivable                             -                (10)
         Accounts payable and accrued liabilities                            (154)                 8
         Accrued legal                                                         (3)               (16)
                                                                        ------------------ ------------------
   Net cash used in operating activities                                     (502)              (349)
                                                                        ------------------ -------------------

   INVESTING ACTIVITIES
   Purchase of equipment                                                       (5)                (3)
   Purchase of marketable securities                                            -                (62)
   Sale of marketable securities                                                -                 42
                                                                        ------------------ -------------------
   Net cash used in investing activities                                       (5)               (23)
                                                                        ------------------ -------------------
</TABLE>

                                      F-7



<PAGE>


<TABLE>
<CAPTION>

                                Saratoga Resources, Inc. and Subsidiaries

                            Consolidated Statements of Cash Flows (continued)

                                              (in thousands)



                                                                               YEARS ENDED DECEMBER 31

                                                                               1997               1998
                                                                        ------------------ -------------------
<S>                                                                         <C>                  <C>
   Financing activities
   Purchase of stock from former director                                   $   (175)            $     -
   Purchase of stock in settlement of lawsuit                                     (1)                  -
   Payments on borrowings                                                         (1)                 (4)
                                                                        ------------------ -------------------
   Net cash used in financing activities                                        (177)                 (4)
                                                                        ------------------ -------------------

   Net decrease in cash and cash equivalents                                    (684)               (376)
   Cash and cash equivalents at beginning of year                              1,350                 666
                                                                        ------------------ -------------------
   Cash and cash equivalents at end of year                                 $    666             $   290
                                                                        ================== ===================

   Supplemental cash flow information:
     Cash paid for interest                                                 $      9             $     1
     Cash paid for income taxes                                             $      -             $     -
     Equipment acquired with long-term debt                                 $     26             $     -

</TABLE>

See accompanying notes.

                                      F-8




<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. Organization and Summary of Significant Accounting Policies

ORGANIZATION

Saratoga Resources, Inc., a Delaware corporation, (the "Company",  "Saratoga" or
the "Registrant") had traditionally  been engaged in oil and gas exploration and
development  of  properties  located  in far  southwest  and east  Texas  and in
Louisiana.

During 1997 the  Company  entered  into a purchase  and sale  agreement  for the
acquisition  of certain  oil and gas  properties  for a purchase  price of $27.5
million.   The  Company  was  ultimately   unsuccessful  in   consummating   the
acquisition, but was awarded a $400,000 break-up fee, which has been recorded as
a reduction of general and administrative expenses during 1997.

USE OF ESTIMATES

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

PRINCIPLES OF CONSOLIDATION

The accompanying  consolidated  financial statements include the accounts of the
Company  and  all of  its  wholly-owned  and  majority-owned  subsidiaries.  All
significant   intercompany   accounts  and   transactions   are   eliminated  in
consolidation.

CASH AND CASH EQUIVALENTS

The Company  considers all  investments  with  maturities of ninety days or less
when purchased to be cash equivalents.



                                      F-9

<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

MARKETABLE SECURITIES

All marketable securities are classified as available-for-sale and are available
to  support  current  operations  or  to  take  advantage  of  other  investment
opportunities.  These  securities  are stated at estimated fair value based upon
market  quotes.  Unrealized  gains and losses,  net of tax,  are computed on the
basis of specific  identification  and are  included as a separate  component of
stockholders'  equity.  Realized gains,  realized losses, and declines in value,
judged to be  other-thantemporary,  are  included in Other  Income.  The cost of
securities  sold is based on the  specific  identification  method and  interest
earned is included in Interest Income.

INVESTMENT IN PAST DUE ACCOUNTS RECEIVABLE

On November 12, 1998, the Company's wholly owned subsidiary Saratoga Holdings I,
Inc.  acquired a portfolio of past due  accounts  receivable  for  approximately
$10,300 and recorded it at cost. These receivables  represent amounts previously
due various major retail  businesses  arising from the sale of various  consumer
products.  The face amount of these  receivables  totals $223,907.  The ultimate
collection  of these  receivables  will depend on a variety of factors,  many of
which are outside the Company's  control.  Any collections will reduce the asset
balance until it is $-0-, with any remaining collections recorded as revenue.

EQUIPMENT

Equipment is recorded at cost less  accumulated  depreciation.  Depreciation  of
equipment is computed using the straight-line basis over the five year estimated
useful life of the assets.

Ordinary  maintenance and repairs are charged to expense, and expenditures which
extend the  physical or economic  life of the assets are  capitalized.  Gains or
losses on  disposition of assets are recognized in income and the related assets
and accumulated depreciation accounts are adjusted accordingly.


                                      F-10


<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

INCOME TAXES

The Company  accounts for income taxes in accordance with Statement of Financial
Accounting Standards (SFAS) No. 109, Accounting for Income Taxes. This statement
prescribes  the use of the  liability  method  whereby  deferred  tax  asset and
liability account balances are determined based on differences between financial
reporting  and tax bases of assets and  liabilities  and are measured  using the
enacted  tax rates and laws that  will be in  effect  when the  differences  are
expected to reverse.

LOSS PER SHARE

The Company  follows the provisions of SFAS No. 128,  Earnings Per Share.  Basic
net loss per  share is  computed  by  dividing  net  loss  available  to  common
stockholders by the weighted average number of common shares  outstanding during
the period.  Diluted net loss per share is calculated using the weighted average
number  of  outstanding  shares of  Common  Stock  plus  dilutive  common  stock
equivalents.  Diluted net loss per share has not been presented as the effect of
the assumed  exercise of warrants is antidilutive due to the Company's net loss.
As such,  the numerator  and the  denominator  used in computing  both basic and
diluted pro forma net loss per share  allocable  to holders of common  stock are
equal.

COMPREHENSIVE LOSS

Effective  January  1,  1998,  the  Company  adopted  SFAS  No.  130,  Reporting
Comprehensive Income, which requires disclosure of total non-stockholder changes
in equity in interim  periods and  additional  disclosures  of the components of
non-stockholder changes in equity on an annual basis.
Total comprehensive loss was as follows (in thousands):


                                                   YEARS ENDED DECEMBER 31,
                                                    1997              1998
                                            ------------------ -----------------

Net loss                                            $(118)              $(324)
Unrealized loss on marketable securities                -                 (27)
Comprehensive loss                                  $(118)              $(351)
                                            ================== =================



                                      F-11



<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

SEGMENTS

In  1997,  the  Financial  Accounting  Standards  Board  issued  SFAS  No.  131,
Disclosures  About  Segments of an  Enterprise  and Related  Information,  which
establishes  reporting  standards for a company's  operating  segments in annual
financial  statements and the reporting of selected  information about operating
segments in financial statements.  The adoption of SFAS No. 131 had no effect on
the disclosure of segment  information as the Company  continues to consider its
business activities as a single segment.

CONCENTRATIONS OF CREDIT RISK

The Company  maintains  in a single  bank  deposits  which  exceed the amount of
federal deposit insurance available. Management believes the possibility of loss
on these deposits is minimal.

RECLASSIFICATIONS

Certain reclassifications have been made in prior year amounts to conform to the
current year's presentation.

2. EQUIPMENT

Equipment consists of the following (in thousands):


                                                        DECEMBER 31
                                                  1997               1998
                                           ------------------ ------------------

Office equipment                                   $22                $25
Automobile                                          31                 31
                                           ------------------ ------------------
                                                    53                 56

Less accumulated depreciation                        9                 20
                                           ------------------ ------------------
                                                   $44                $36
                                           ================== ==================

                                      F-12


<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




3. LONG-TERM DEBT

As of December 31, 1998,  long-term  debt  consisted of a note payable to a bank
due in monthly installments of $564, including interest at 10%. The note payable
is due August 27, 2002 and is collateralized by an automobile.

Future  maturities of the long-term debt as of December 31, 1998 are as follows:
$5,000 in 1999; $6,000 in 2000; $6,000 in 2001; and $4,000 in 2002.

4. LEASE OBLIGATIONS

At  December  31,  1998 the Company  maintains  an office in Austin,  Texas on a
month-to-month  basis at a current  rate of $2,175 per month.  The Company  also
leases  an  office  in  Houston,  Texas  from a  director  of the  Company  on a
month-to-month basis at no charge.

5. INCOME TAXES

As  of  December  31,  1998,   the  Company  had  federal  net  operating   loss
carryforwards  of approximately  $420,000.  The net operating losses will expire
beginning in 2012, if not utilized.

Utilization of the net operating  losses may be subject to a substantial  annual
limitation due to the "change in ownership"  provisions of the Internal  Revenue
Code of 1986. The annual limitation, if applicable, may result in the expiration
of net operating losses.

                                      F-13



<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)




5. INCOME TAXES (CONTINUED)

Deferred  income  taxes  reflect  the net tax effects of  temporary  differences
between the carrying  amounts of assets and liabilities for financial  reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's  deferred taxes for the years ended December 31, 1997 and 1998 are
as follows:


                                                   1997              1998
                                            ------------------ -----------------

Deferred tax liabilities:
   Depreciable assets                          $       -          $       (717)
                                            ------------------ -----------------
Total deferred tax liabilities                         -                  (717)

Deferred tax assets:
   Tax carryforwards                              40,000               155,414
   Accrual to cash adjustment                          -                 3,700
                                             ----------------- -----------------
Total deferred tax assets                         40,000               159,114
                                             ----------------- -----------------
Net deferred tax assets before
   valuation allowance                            40,000               158,397
Valuation allowance for deferred tax assets      (40,000)             (158,397)
                                             ----------------- -----------------
Net deferred tax assets (liabilities)          $       -          $          -
                                             ================= =================

The Company has established  valuation  allowances equal to the net deferred tax
assets due to uncertainties regarding their realization. The valuation allowance
increased by approximately  $118,000 during the year ended December 31, 1998 due
to net operating losses which were not benefited.

The  reconciliation  of income tax attributable to continuing  operations at the
U.S. federal statutory tax rates to income tax expense is:


                                                  1997              1998
                                          ------------------ -----------------

Pre-tax book income                              34.0%              34.0%
State taxes (net of federal benefit)                -                3.0%
Permanent items and other                           -               (0.4)%
Application of valuation allowance              (34.0)%            (36.6)%
                                          ------------------ -----------------
Comprehensive loss                              $(118)             $(351)
                                          ================== =================



                                      F-14

<PAGE>




                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)


6. LITIGATION

From May, 1996 to May, 1997, the Company was involved in litigation  with Joseph
T.  Kaminski  ("Kaminski"),  a former  executive  officer  and  director  of the
Company.  As  previously  reported  by the  Company  in a report  filed with the
Securities and Exchange Commission, the most recent of which was Form 8-K (filed
March 14,  1997),  the  Company  and two of its  directors,  Thomas F. Cooke and
Randall F. Dryer, entered into a settlement agreement and full and final release
(the  "settlement  agreement")  dated  March  10,  1997 with  Kaminski,  in full
settlement of all matters concerning the lawsuits.

Pursuant to the terms of the settlement  agreement,  Kaminski transferred all of
his equity  interest in the Company,  consisting  of 2,465,371  shares of common
stock and 100,000 stock warrants, to the Company and forgave amounts owed him by
the Company of $62,000.  As a result of this settlement,  the Company recorded a
gain of $309,000.  Kaminski  also agreed to sell to the Company  8,000 shares of
the Company's common stock held in trust in exchange for  approximately  $1,000.
Both the Company and Kaminski agreed to release and discharge any and all claims
or causes of action of every nature existing between the parties.

Accordingly, all claims and counterclaims by and against the Company and its two
directors Thomas F. Cooke and Randall F. Dryer have been dismissed, and there is
no pending  litigation  against the Company or its directors at December 1997 or
1998.

7. STOCKHOLDERS' EQUITY

Preferred stock may be issued from time to time in one or more series.  Prior to
each  issuance,  the Board of Directors is authorized to determine the number of
shares, relative powers, preferences, rights and qualifications,  limitations or
restrictions  of all shares of such  series.  Shares of any series of  preferred
stock  which have been  acquired  by the  Company or which,  if  convertible  or
exchangeable, have been converted into or exchanged for shares of authorized and
unissued  shares of stock of another class,  would have the status of authorized
and unissued shares of preferred stock, subject to the conditions adopted by the
Board of Directors of the Company.

The Company issued  warrants to a former  consultant to purchase 6,667 shares of
common stock for an exercise price of 120% of the share price that is offered to
the public in any public offering.  These warrants were issued in December, 1993
and have no  expiration  date.  The Company  issued  warrants  to the  Company's
Chairman to purchase  100,000  shares of common  stock for an exercise  price of
$1.60 per share. These warrants were issued in December, 1994 and expire in May,
1999.


                                      F-15

<PAGE>
                    Saratoga Resources, Inc. and Subsidiaries

             Notes to Consolidated Financial Statements (continued)



8. PENDING TRANSACTIONS

On December 22, 1998 the Company entered into letters of intent with PrimeVision
Health, Inc., a vertically  integrated vision services company, and OptiCare Eye
Health Centers, Inc., a provider of consulting, administrative and other support
services  to  optometry  eyecare  centers  located in  Connecticut,  whereby the
Company would acquire Prime and OptiCare in an all-stock  transaction by issuing
97.5% of the Company's  common stock to the  shareholders of Prime and OptiCare.
However,  the Company has not yet entered into a formal  binding  agreement  for
these acquisitions.

As contemplated by the Prime Vision/OptiCare merger,  Saratoga-Delaware proposes
to  contribute   substantially  all  of  its  assets  to   Saratoga-Texas,   its
wholly-owned  subsidiary.  Saratoga-Texas  will  continue its  operations in the
energy industry,  utilizing its database for oil and gas prospect evaluation and
development.  Saratoga-Delaware  then  proposes to spin-off  all of the stock to
Saratoga-Texas to the current stockholders of Saratoga-Delaware on a one-for-one
basis to provide  Saratoga-Texas with its own separate  management,  control and
incentive structure.

Saratoga-Delaware  formed  Saratoga  Holdings in November 1998 as a wholly-owned
subsidiary,  and  has  caused  it to  commence  operations  in the  business  of
acquiring,  reselling,  managing and  collecting  portfolios of  delinquent  and
defaulted  accounts  receivable.  Saratoga-Delaware  has  filed  a  registration
statement with the Securities and Exchange  Commission  under the Securities Act
of 1933 to register the  proposed  spin-off of  approximately  90% of the common
stock  of  Saratoga  Holdings  to the  stockholders  of  Saratoga-Delaware  on a
one-for-one basis. The remaining 10% will be contributed to Saratoga-Texas.



                                      F-16

<PAGE>


                                  EXHIBIT INDEX


The following exhibits are filed herewith:

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

3(i)            Restated Articles of Incorporation

3(ii)           Bylaws

16              Letter on changes in certifying account

21              Subsidiaries of the Registrant

27              Financial Data Schedule











                            SARATOGA RESOURCES, INC.
                                  EXHIBIT 3(I)


              Restated Articles of Incorporation (With Amendments)











<PAGE>


                       RESTATED ARTICLES OF INCORPORATION
                                       OF
                            SARATOGA RESOURCES, INC.
                                (WITH AMENDMENTS)


         Pursuant  to the  provisions  of the Texas  Business  Corporation  Act,
Saratoga Resources, Inc., a Texas corporation (the "Corporation"), hereby adopts
these  Restated  Articles of  Incorporation  (the  "Restated  Articles"),  which
accurately  reflect the original  Articles of  Incorporation  and all amendments
thereto that are in effect to date (collectively,  the "Original  Articles") and
as further amended by such Restated  Articles as hereinafter set forth and which
contain no other change in any provision thereof.

                                    ARTICLE I
                                    ---------

         The name of the Corporation is Saratoga Resources, Inc.

                                   ARTICLE II
                                   ----------

         The Original  Articles of the Corporation are amended by these Restated
Articles as follows:  (a) ARTICLE IV is amended and  restated in its entirety to
increase  the number of  authorized  shares of Common  Stock,  provide for blank
check  Preferred  Stock and to change the par value of shares;  (b) ARTICLE V is
amended and restated to deny  preemptive  rights;  (c) ARTICLE VI is amended and
restated to address  commencement of business upon receipt of consideration  for
its shares;  (d) ARTICLE VII is amended and restated to deny cumulative  voting;
(e) ARTICLE VIII is amended and restated to address  interested  directors;  (f)
ARTICLE IX is amended and restated to set forth indemnification  provisions; (g)
ARTICLE X is amended and restated to provide for majority voting on all matters;
(h) ARTICLE XI is amended and  restated to change the  Corporation's  registered
agent and registered office address;  (i) ARTICLE XII is amended and restated to
reflect the current directors of the Corporation;  (j) a new ARTICLE THIRTEEN is
added to address director liability;  and (k) a new ARTICLE FOURTEEN is added to
provide for action by less than unanimous consent of shareholders.

                                   ARTICLE III
                                   -----------

         Each such  amendment and addition made by these  Restated  Articles has
been  effected  in  conformity   with  the  provisions  of  the  Texas  Business
Corporation  Act, and these  Restated  Articles and each such  amendment made by
these Restated Articles were duly adopted and approved by the Board of Directors
of the Corporation as of August 5, 1999.

                                   ARTICLE IV
                                   ----------

         The number of shares of capital  stock of the  Corporation  outstanding
and entitled to vote at the time of such  adoption was 100,000  shares of Common
Stock, $0.01 par value per share.



                                        1

<PAGE>



                                    ARTICLE V
                                    ---------

         The holder of all of the issued and outstanding  shares of Common Stock
of the  Corporation  entitled to vote on the foregoing  amendments  approved and
adopted such amendments by written consent dated August 5, 1999.

                                   ARTICLE VI
                                   ----------

         Each  share of Common  Stock,  $0.01 par value per  share,  issued  and
outstanding  immediately  prior to  effecting  the change in par value,  will be
automatically  converted  into one share of Common  Stock,  $0.001 par value per
share, upon effecting the change in par value.

                                   ARTICLE VII
                                   -----------

         Due to the change in par value of Common Stock of the Corporation  from
$0.01 par value per share to $0.001 par value per share,  the stated  capital of
the Corporation shall be changed from $1,000 to $100.

                                  ARTICLE VIII
                                  ------------

         The Original Articles are hereby  superseded by the following  Restated
Articles,  which accurately copy the entire text thereof as amended as set forth
above:




                                        2

<PAGE>



                       RESTATED ARTICLES OF INCORPORATION
                                       OF
                            SARATOGA RESOURCES, INC.


                                   ARTICLE ONE
                                   -----------

         The name of the Corporation is Saratoga Resources, Inc.

                                   ARTICLE TWO
                                   -----------

         The period of duration of the Corporation is perpetual.

                                  ARTICLE THREE
                                  -------------

         The purpose for which the  Corporation is organized is to engage in the
transaction  of any and all  lawful  businesses  for which  corporations  may be
incorporated under the Texas Business Corporation Act.

                                  ARTICLE FOUR
                                  ------------

         The total  number of shares of all  classes of capital  stock which the
Corporation   shall  have  authority  to  issue  is  100,100,000  of  which  (a)
100,000,000  shares shall be designated  as Common  Stock,  par value $0.001 per
share,  and (b) 100,000 shares shall be designated as Preferred Stock, par value
$0.001 per share.

         The  following  is  a  statement  of  the  designations,   preferences,
limitations,  and relative rights,  including  voting rights,  in respect of the
classes of stock of the  Corporation  and of the authority with respect  thereto
expressly vested in the Board of Directors of the Corporation:

                                  COMMON STOCK

         (1) Each share of Common Stock of the Corporation  shall have identical
rights and  privileges in every  respect.  The holders of shares of Common Stock
shall  be  entitled  to  vote  upon  all  matters  submitted  to a  vote  of the
shareholders of the Corporation and shall be entitled to one vote for each share
of Common Stock held.

         (2) Subject to the prior rights and preferences,  if any, applicable to
shares of the Preferred  Stock or any series  thereof,  the holders of shares of
the Common Stock shall be entitled to receive such  dividends  (payable in cash,
stock, or otherwise) as may be declared thereon by the Board of Directors at any
time and from time to time out of any funds of the Corporation legally available
therefor.

         (3)  In  the  event  of  any  voluntary  or  involuntary   liquidation,
dissolution, or winding-up of the Corporation, after distribution in full of the
preferential amounts, if any, to be distributed


                                        3

<PAGE>



to the  holders  of shares of the  Preferred  Stock or any series  thereof,  the
holders of shares of the Common  Stock  shall be  entitled to receive all of the
remaining   assets  of  the  Corporation   available  for  distribution  to  its
shareholders,  ratably in proportion to the number of shares of the Common Stock
held by them. A liquidation,  dissolution,  or winding-up of the Corporation, as
such terms are used in this  Paragraph (3), shall not be deemed to be occasioned
by or to  include  any  merger  of the  Corporation  with  or  into  one or more
corporations or other  entities,  any acquisition or exchange of the outstanding
shares of one or more classes or series of the Corporation,  or any sale, lease,
exchange,  or  other  disposition  of  all  or a  part  of  the  assets  of  the
Corporation.

                                 PREFERRED STOCK

         (4) Shares of the  Preferred  Stock may be issued  from time to time in
one or more  series,  the  shares  of each  series  to have  such  designations,
preferences, limitations, and relative rights, including voting rights, as shall
be stated and expressed  herein or in a resolution or resolutions  providing for
the issue of such series  adopted by the Board of Directors of the  Corporation.
Each such series of Preferred Stock shall be designated so as to distinguish the
shares  thereof from the shares of all other  series and  classes.  The Board of
Directors of the  Corporation  is hereby  expressly  authorized,  subject to the
limitations  provided by law, to establish and designate series of the Preferred
Stock,  to fix the number of shares  constituting  each  series,  and to fix the
designations and the preferences,  limitations,  and relative rights,  including
voting  rights,  of the shares of each series and the variations of the relative
rights and  preferences as between  series,  and to increase and to decrease the
number of shares constituting each series,  provided that the Board of Directors
may not decrease the number of shares within a series to less than the number of
shares  within such series that are then issued.  The relative  powers,  rights,
preferences,  and  limitations  may vary  between and among  series of Preferred
Stock in any and all  respects  so long as all  shares  of the same  series  are
identical  in all  respects,  except that  shares of any such  series  issued at
different times may have different dates from which dividends  thereon cumulate.
The authority of the Board of Directors of the Corporation  with respect to each
series shall  include,  but shall not be limited to, the  authority to determine
the following:

                  (a) The designation of such series;

                  (b) The number of shares initially constituting such series;

                  (c) The rate or rates and the times at which  dividends on the
         shares of such  series  shall be paid,  the periods in respect of which
         dividends  are  payable,  the  conditions  upon  such  dividends,   the
         relationship  and  preferences,  if any, of such dividends to dividends
         payable  on any other  class or series of  shares,  whether or not such
         dividends shall be cumulative,  partially cumulative, or noncumulative,
         if such dividends shall be cumulative or partially cumulative, the date
         or dates from and after  which,  and the  amounts in which,  they shall
         accumulate,  whether such dividends shall be share  dividends,  cash or
         other  dividends,  or any  combination  thereof,  and if such dividends
         shall include share  dividends,  whether such share  dividends shall be
         payable in shares of the same or any other class or series of shares of
         the Corporation (whether now or hereafter


                                        4

<PAGE>



         authorized),  or any  combination  thereof  and  the  other  terms  and
         conditions, if any, applicable to dividends on shares of such series;

                  (d)  Whether  or not  the  shares  of  such  series  shall  be
         redeemable or subject to repurchase at the option of the Corporation or
         the holder thereof or upon the happening of a specified  event, if such
         shares  shall  be   redeemable,   the  terms  and  conditions  of  such
         redemption,  including  but not  limited  to the date or dates  upon or
         after which such shares shall be redeemable, the amount per share which
         shall be  payable  upon such  redemption,  which  amount may vary under
         different  conditions and at different  redemption  dates,  and whether
         such amount shall be payable in cash,  property,  or rights,  including
         securities of the Corporation or another corporation;

                  (e) The rights of the holders of shares of such series  (which
         may  vary   depending  upon  the   circumstances   or  nature  of  such
         liquidation,  dissolution, or winding up) in the event of the voluntary
         or  involuntary  liquidation,   dissolution,   or  winding  up  of  the
         Corporation and the relationship or preference,  if any, of such rights
         to  rights  of  holders  of  stock of any  other  class  or  series.  A
         liquidation,  dissolution,  or winding up of the  Corporation,  as such
         terms  are used in this  subparagraph  (e),  shall  not be deemed to be
         occasioned by or to include any merger of the Corporation  with or into
         one or more corporations or other entities, any acquisition or exchange
         of the  outstanding  shares  of one or more  classes  or  series of the
         Corporation,  or any sale, lease, exchange, or other disposition of all
         or a part of the assets of the Corporation;

                  (f) Whether or not the shares of such series shall have voting
         powers and, if such shares shall have such voting powers, the terms and
         conditions  thereof,  including,  but not  limited to, the right of the
         holders of such shares to vote as a separate class either alone or with
         the  holders of shares of one or more other  classes or series of stock
         and the right to have more (or less) than one vote per share; provided,
         however, that the right to cumulate votes for the election of directors
         is expressly denied and prohibited;

                  (g) Whether or not a sinking  fund shall be  provided  for the
         redemption  of the shares of such series  and,  if such a sinking  fund
         shall be provided, the terms and conditions thereof;

                  (h) Whether or not a purchase  fund shall be provided  for the
         shares of such series and, if such a purchase  fund shall be  provided,
         the terms and conditions thereof;

                  (i) Whether or not the shares of such series, at the option of
         either  the  Corporation  or the  holder  or upon  the  happening  of a
         specified event,  shall be convertible into stock of any other class or
         series  and,  if such  shares  shall be so  convertible,  the terms and
         conditions of conversion,  including, but not limited to, any provision
         for the adjustment of the conversion rate or the conversion price;

                  (j) Whether or not the shares of such series, at the option of
         either  the  Corporation  or the  holder  or upon  the  happening  of a
         specified event, shall be


                                        5

<PAGE>



         exchangeable   for  securities,   indebtedness,   or  property  of  the
         Corporation and, if such shares shall be so exchangeable, the terms and
         conditions  of exchange,  including,  but not limited to, any provision
         for the adjustment of the exchange rate or the exchange price; and

                  (k) Any other preferences, limitations, and relative rights as
         shall not be  inconsistent  with the provisions of this Article Four or
         the limitations provided by law.

         (5) Except as  otherwise  required by law or in any  resolution  of the
Board of Directors creating any series of Preferred Stock, the holders of shares
of  Preferred  Stock and all series  thereof who are entitled to vote shall vote
together  with the  holders of shares of Common  Stock,  and not  separately  by
class.

                                  ARTICLE FIVE
                                  ------------

         No holder of any shares of capital  stock of the  Corporation,  whether
now or hereafter  authorized,  shall,  as such holder,  have any  preemptive  or
preferential  right to receive,  purchase,  or  subscribe to (a) any unissued or
treasury  shares of any class of stock (whether now or hereafter  authorized) of
the  Corporation,  (b) any  obligations,  evidences  of  indebtedness,  or other
securities of the Corporation  convertible into or exchangeable for, or carrying
or  accompanied  by any rights to receive,  purchase,  or subscribe to, any such
unissued or treasury shares, (c) any right of subscription to or to receive,  or
any warrant or option for the purchase of, any of the foregoing  securities,  or
(d) any other securities that may be issued or sold by the Corporation.

                                   ARTICLE SIX
                                   -----------

         The  Corporation  will not commence  business until it has received for
the issuance of its shares consideration of the value of at least $1,000.00.

                                  ARTICLE SEVEN
                                  -------------

         Cumulative voting for the election of directors is expressly denied and
prohibited.

                                  ARTICLE EIGHT
                                  -------------

         No contract or transaction  between the  Corporation and one or more of
its directors or officers, or between the Corporation and any other corporation,
partnership,  association,  or other  organization  in which  one or more of its
directors  or officers are  directors or officers or have a financial  interest,
shall be void or voidable solely for this reason, solely because the director or
officer is present at or  participates  in the meeting of the Board of Directors
or committee  thereof which  authorizes the contract or  transaction,  or solely
because his or their votes are counted for such purpose, if:

                  (a) The material  facts as  to his  relationship  or  interest
         and as to the contract or transaction are disclosed or are known to the
         Board of Directors or the committee, and the


                                        6

<PAGE>



         Board of Directors or committee in good faith  authorizes  the contract
         or  transaction  by  the   affirmative   vote  of  a  majority  of  the
         disinterested  directors,  even though the  disinterested  directors be
         less than a quorum; or

                  (b) The material facts as to his  relationship or interest and
         as to the  contract or  transaction  are  disclosed or are known to the
         shareholders  entitled to vote thereon, and the contract or transaction
         is specifically approved in good faith by vote of the shareholders; or

                  (c) The contract or transaction is fair as to the  Corporation
         as of the time it is authorized,  approved, or ratified by the Board of
         Directors, a committee thereof, or the shareholders.

Common or interested  directors may be counted in determining  the presence of a
quorum at a meeting of the Board of Directors or of a committee which authorizes
the contract or transaction.

         This  provision  shall not be  construed  to  invalidate  a contract or
transaction  which would be valid in the absence of this provision or to subject
any director or officer to any liability  that he would not be subject to in the
absence of this provision.

                                  ARTICLE NINE
                                  ------------

The  Corporation  shall indemnify any person who was, is, or is threatened to be
made a named  defendant or respondent in a proceeding (as  hereinafter  defined)
because  the person (i) is or was a director  or officer of the  Corporation  or
(ii) while a director  or officer of the  Corporation,  is or was serving at the
request  of  the  Corporation  as  a  director,   officer,  partner,   venturer,
proprietor,  trustee, employee, agent, or similar functionary of another foreign
or domestic corporation, partnership, joint venture, sole proprietorship, trust,
employee  benefit  plan,  or other  enterprise,  to the  fullest  extent  that a
corporation  may grant  indemnification  to a director  under the Texas Business
Corporation Act, as the same exists or may hereafter be amended.

         Such  right  shall be a  contract  right  and as such  shall run to the
benefit of any  director or officer  who is elected and accepts the  position of
director  or  officer of the  Corporation  or elects to  continue  to serve as a
director or officer of the Corporation while this Article Nine is in effect. Any
repeal or amendment of this Article Nine shall be prospective only and shall not
limit the  rights of any such  director  or officer  or the  obligations  of the
Corporation with respect to any claim arising from or related to the services of
such  director or officer in any of the foregoing  capacities  prior to any such
repeal or amendment of this Article Nine.  Such right shall include the right to
be paid or reimbursed by the Corporation for expenses  incurred in defending any
such  proceeding  in  advance of its final  disposition  to the  maximum  extent
permitted  under the Texas Business  Corporation  Act, as the same exists or may
hereafter be amended.  If a claim for indemnification or advancement of expenses
hereunder  is not paid in full by the  Corporation  within  ninety  days after a
written claim has been received by the Corporation, the claimant may at any time
thereafter  bring suit against the  Corporation  to recover the unpaid amount of
the claim, and if successful in whole or in part, the claimant shall be entitled
to be paid also the expenses of prosecuting such claim. It shall be a defense to
any such action that such indemnification or advancement of costs of defense are
not permitted under the Texas Business Corporation Act, but


                                        7

<PAGE>



the burden of proving  such  defense  shall be on the  Corporation.  Neither the
failure of the  Corporation  (including  its Board of Directors or any committee
thereof,  special legal counsel, or shareholders) to have made its determination
prior to the commencement of such action that indemnification of, or advancement
of costs of defense to, the claimant is permissible in the  circumstances nor an
actual determination by the Corporation (including its Board of Directors or any
committee   thereof,   special  legal  counsel,   or  shareholders)   that  such
indemnification  or  advancement is not  permissible,  shall be a defense to the
action or create a presumption that such  indemnification  or advancement is not
permissible.  In the  event  of the  death  of any  person  having  a  right  of
indemnification  under the foregoing  provisions,  such right shall inure to the
benefit of his heirs, executors,  administrators,  and personal representatives.
The rights  conferred  above shall not be exclusive of any other right which any
person may have or hereafter  acquire  under any statute,  bylaw,  resolution of
shareholders or directors, agreement, or otherwise.

         The  Corporation may  additionally  indemnify any person covered by the
grant of mandatory  indemnification contained above to such further extent as is
permitted  by law and may  indemnify  any  other  person to the  fullest  extent
permitted by law.

         To the extent  permitted by then applicable law, the grant of mandatory
indemnification  to any person  pursuant to this  Article  Nine shall  extend to
proceedings involving the negligence of such person.

         As used herein, the term "proceeding" means any threatened, pending, or
completed action, suit, or proceeding, whether civil, criminal,  administrative,
arbitrative,  or  investigative,   any  appeal  in  such  an  action,  suit,  or
proceeding,  and any inquiry or investigation that could lead to such an action,
suit, or proceeding.

                                   ARTICLE TEN
                                   -----------

         Any action of the Corporation  which, under the provisions of the Texas
Business  Corporation  Act  or any  other  applicable  law,  is  required  to be
authorized  or  approved by the holders of any  specified  fraction  which is in
excess of one-half or any specified  percentage which is in excess of 50% of the
outstanding shares (or of any class or series thereof) of the Corporation shall,
notwithstanding  any law,  be deemed  effectively  and  properly  authorized  or
approved if  authorized  or approved by the vote of the holders of more than 50%
of the  outstanding  shares  entitled to vote thereon (or, if the holders of any
class or series  of the  Corporation's  shares  shall be  entitled  by the Texas
Business  Corporation Act or any other applicable law to vote thereon separately
as a  class,  by the vote of the  holders  of more  than 50% of the  outstanding
shares of each such class or series).  Without  limiting the  generality  of the
foregoing,  the foregoing  provisions of this Article Ten shall be applicable to
any required shareholder  authorization or approval of: (a) any amendment to the
Articles  of  Incorporation;   (b)  any  plan  of  merger,  share  exchange,  or
reorganization  involving the Corporation;  (c) any sale,  lease,  exchange,  or
other  disposition of all, or substantially  all, the property and assets of the
Corporation; and (d) any voluntary dissolution of the Corporation.



                                        8

<PAGE>



         Directors  of the  Corporation  shall be elected by a plurality  of the
votes  cast by the  holders  of  shares  entitled  to vote  in the  election  of
directors of the  Corporation at a meeting of  shareholders at which a quorum is
present.

         Except  as  otherwise  provided  in this  Article  Ten or as  otherwise
required by the Texas Business  Corporation  Act or other  applicable  law, with
respect to any matter,  the affirmative vote of the holders of a majority of the
Corporation's  shares  entitled to vote on that matter and represented in person
or by proxy at a meeting of  shareholders  at which a quorum is present shall be
the act of the shareholders.

         Nothing   contained   in  this  Article  Ten  is  intended  to  require
shareholder   authorization  or  approval  of  any  action  of  the  Corporation
whatsoever unless such approval is specifically required by the other provisions
of the Articles of Incorporation, the bylaws of the Corporation, or by the Texas
Business Corporation Act or other applicable law.

                                 ARTICLE ELEVEN
                                 --------------

         The street address of the registered  office of the  Corporation is 301
Congress Avenue, Suite 1550, Austin, Texas 78701, and the name of its registered
agent at such address is Thomas F. Cooke.

                                 ARTICLE TWELVE
                                 --------------

         The number of directors  constituting the Board of Directors is two and
the name and address of each  person who is to serve as director  until the next
annual meeting of shareholders  and until such  director's  successor is elected
and qualified  or, if earlier,  until such  director's  death,  resignation,  or
removal as director, are as follows:

             NAME                                           ADDRESS
             ----                                           -------

         Thomas F. Cooke                         301 Congress Avenue, Suite 1550
                                                 Austin, Texas 78701

         Kevin M. Smith                          301 Congress Avenue, Suite 1500
                                                 Austin, Texas 78701

                                ARTICLE THIRTEEN
                                ----------------

         To the fullest  extent  permitted by applicable  law, a director of the
Corporation  shall not be  liable to the  Corporation  or its  shareholders  for
monetary  damages  for an act  or  omission  in  the  director's  capacity  as a
director,  except that this  Article  Thirteen  does not  eliminate or limit the
liability of a director of the  Corporation  to the extent the director is found
liable for:

                  (a) a breach of the director's duty of loyalty to the Corpora-
         tion or its shareholders;


                                        9

<PAGE>


                  (b) an act or omission  not in good faith that  constitutes  a
         breach of duty of the director to the Corporation or an act or omission
         that involves intentional misconduct or a knowing violation of the law;

                  (c) a transaction from which the director received an improper
         benefit,  whether  or not the  benefit  resulted  from an action  taken
         within the scope of the director's office; or

                  (d) an act or omission  for which the  liability of a director
         is expressly provided by an applicable statute.

         Any repeal or amendment of this Article Thirteen by the shareholders of
the  Corporation  shall be prospective  only and shall not adversely  affect any
limitation on the personal  liability of a director of the  Corporation  arising
from an act or omission occurring prior to the time of such repeal or amendment.
In addition to the  circumstances  in which a director of the Corporation is not
personally  liable  as set forth in the  foregoing  provisions  of this  Article
Thirteen,  a director shall not be liable to the Corporation or its shareholders
to such  further  extent as permitted by any law  hereafter  enacted,  including
without  limitation  any  subsequent   amendment  to  the  Texas   Miscellaneous
Corporation Laws Act or the Texas Business Corporation Act.

                                ARTICLE FOURTEEN
                                ----------------

         Any  action  which may be  taken,  or which is  required  by law or the
Articles  of  Incorporation  or bylaws of the  Corporation  to be taken,  at any
annual or  special  meeting  of  shareholders  may be taken  without a  meeting,
without prior  notice,  and without a vote, if a consent or consents in writing,
setting  forth the  action so taken,  shall  have been  signed by the  holder or
holders of shares having not less than the minimum number of votes that would be
necessary  to take such  action at a meeting at which the  holders of all shares
entitled to vote on the action were present and voted.

         EXECUTED as of this 5th day of August, 1999.




                                        /s/ Thomas F. Cooke
                                        ----------------------------------------
                                        Thomas F. Cooke, Chief Executive Officer



                                       10






                           AMENDED AND RESTATED BYLAWS

                                       OF

                            SARATOGA RESOURCES, INC.




                                 OCTOBER 5, 1999





<PAGE>


<TABLE>
<CAPTION>

                                TABLE OF CONTENTS
                                -----------------

                                                                                                               Page
                                                                                                               ----
<S>                                                                                                            <C>
PREAMBLE

ARTICLE ONE: OFFICES
     1.01    Registered Office and Agent........................................................................  1
     1.02    Other Offices......................................................................................  1

ARTICLE TWO: SHAREHOLDERS
     2.01    Annual Meetings....................................................................................  1
     2.02    Special Meetings...................................................................................  1
     2.03    Place of Meetings..................................................................................  2
     2.04    Notice.............................................................................................  2
     2.05    Voting List........................................................................................  2
     2.06    Voting of Shares...................................................................................  2
     2.07    Quorum.............................................................................................  2
     2.08    Majority Vote; Withdrawal of Quorum................................................................  3
     2.09    Method of Voting; Proxies..........................................................................  3
     2.10    Closing of Transfer Books; Record Date.............................................................  3
     2.11    Officers Duties at Meeting.........................................................................  4

ARTICLE THREE: DIRECTORS
     3.01    Management.........................................................................................  4
     3.02    Number; Election; Term; Qualification..............................................................  4
     3.03    Changes in Number..................................................................................  4
     3.04    Removal............................................................................................. 4
     3.05    Vacancies........................................................................................... 4
     3.06    Place of Meetings..................................................................................  5
     3.07    First Meeting......................................................................................  5
     3.08    Regular Meetings...................................................................................  5
     3.09    Special Meetings; Notice...........................................................................  5
     3.10    Quorum; Majority Vote..............................................................................  5
     3.11    Procedure; Minutes.................................................................................. 5
     3.12    Presumption of Assent............................................................................... 5
     3.13    Compensation.......................................................................................  6

ARTICLE FOUR: COMMITTEES
     4.01    Designation........................................................................................  6
     4.02    Number; Qualification; Term........................................................................  6
     4.03    Authority..........................................................................................  6
     4.04    Committee Changes; Removal.........................................................................  7
     4.05    Regular Meetings...................................................................................  7
     4.06    Special Meetings...................................................................................  7
     4.07    Quorum; Majority Vote..............................................................................  7


                                        i

<PAGE>



     4.08    Minutes............................................................................................. 7
     4.09    Compensation........................................................................................ 7
     4.10    Responsibility...................................................................................... 7

ARTICLE FIVE: GENERAL PROVISIONS RELATING TO MEETINGS
     5.01    Notice.............................................................................................  8
     5.02    Waiver of Notice.................................................................................... 8
     5.03    Telephone and Similar Meetings...................................................................... 8
     5.04    Action Without Meeting.............................................................................. 8

ARTICLE SIX: OFFICERS AND OTHER AGENTS
     6.01    Number; Titles; Election; Term; Qualification....................................................... 9
     6.02    Removal............................................................................................. 9
     6.03    Vacancies........................................................................................... 9
     6.04    Authority........................................................................................... 9
     6.05    Compensation........................................................................................ 9
     6.06    Chairman of the Board............................................................................... 9
     6.07    President........................................................................................... 9
     6.08    Vice Presidents.................................................................................... 10
     6.09    Treasurer.......................................................................................... 10
     6.10    Assistant Treasurers............................................................................... 10
     6.11    Secretary.......................................................................................... 10
     6.12    Assistant Secretaries.............................................................................. 10

ARTICLE SEVEN: CERTIFICATES AND SHAREHOLDERS
     7.01    Certificated and Uncertificated Shares............................................................. 11
     7.02    Certificates for Certificated Shares............................................................... 11
     7.03    Issuance........................................................................................... 11
     7.04    Consideration for Shares........................................................................... 11
     7.05    Lost, Stolen, or Destroyed Certificates............................................................ 12
     7.06    Transfer of Shares................................................................................. 12
     7.07    Registered Shareholders............................................................................ 13
     7.08    Legends............................................................................................ 13
     7.09    Regulations........................................................................................ 13

ARTICLE EIGHT: MISCELLANEOUS PROVISIONS
     8.01    Dividends.......................................................................................... 13
     8.02    Reserves........................................................................................... 13
     8.03    Books and Records.................................................................................. 13
     8.04    Fiscal Year........................................................................................ 13
     8.05    Seal............................................................................................... 13
     8.06    Attestation by the Secretary....................................................................... 14
     8.07    Resignation........................................................................................ 14
     8.08    Securities of Other Corporations................................................................... 14
     8.09    Amendment of Bylaws................................................................................ 14


                                       ii

<PAGE>


     8.10    Invalid Provisions................................................................................. 14
     8.11    Headings; Table of Contents........................................................................ 14

</TABLE>

                                       iii

<PAGE>




                           AMENDED AND RESTATED BYLAWS

                                       OF

                            SARAGOTA RESOURCES, INC.

                               A Texas Corporation


                                    PREAMBLE

         These amended and restated bylaws (these  "bylaws") are subject to, and
governed  by,  the  Texas   Business   Corporation   Act  and  the  articles  of
incorporation of Saratoga Resources, Inc. (the "Corporation"). In the event of a
direct  conflict  between  the  provisions  of these  bylaws  and the  mandatory
provisions  of the  Texas  Business  Corporation  Act or the  provisions  of the
articles of  incorporation  of the  Corporation,  such  provisions  of the Texas
Business Corporation Act or the articles of incorporation of the Corporation, as
the case may be, will be controlling.


                              ARTICLE ONE: OFFICES


         1.01 Registered  Office and Agent. The registered office and registered
agent  of the  Corporation  shall  be as  designated  from  time  to time by the
appropriate filing by the Corporation in the office of the Secretary of State of
Texas.

         1.02 Other Offices. The Corporation may also have offices at such other
places,  both within and without the State of Texas,  as the board of  directors
may from time to time determine or the business of the Corporation may require.


                            ARTICLE TWO: SHAREHOLDERS


         2.01  Annual  Meetings.  An  annual  meeting  of  shareholders  of  the
Corporation  shall be held  during each  calendar  year on such date and at such
time as shall be  designated  from  time to time by the board of  directors  and
stated in the notice of the meeting,  if not a legal  holiday in the place where
the meeting is to be held,  and, if a legal  holiday in such place,  then on the
next business day following, at the time specified in the notice of the meeting.
At such meeting,  the shareholders shall elect directors and transact such other
business as may properly be brought before the meeting.

         2.02 Special  Meetings.  A special meeting of the  shareholders  may be
called at any time by the president,  the board of directors,  or the holders of
not less than ten percent of all shares  entitled to vote at such meeting.  Only
business  within the  purpose  or  purposes  described  in the notice of special
meeting may be conducted at such special meeting.


                                        1

<PAGE>



         2.03 Place of Meetings.  The annual meeting of shareholders may be held
at any place  within or without  the State of Texas  designated  by the board of
directors.  Special  meetings of shareholders may be held at any place within or
without  the State of Texas  designated  by the person or persons  calling  such
special  meeting as provided in Section  2.02  above.  Meetings of  shareholders
shall be held at the principal office of the Corporation unless another place is
designated for meetings in the manner provided herein.

         2.04 Notice.  Except as otherwise  provided by law,  written or printed
notice stating the place, day, and hour of each meeting of the shareholders and,
in case of a special  meeting,  the purpose or purposes for which the meeting is
called, shall be delivered not less than ten nor more than sixty days before the
date of the meeting by or at the direction of the president,  the secretary,  or
the person calling the meeting,  to each  shareholder of record entitled to vote
at such meeting.

         2.05  Voting   List.   At  least  ten  days  before  each   meeting  of
shareholders,  the  secretary  shall  prepare a  complete  list of  shareholders
entitled to vote at such meeting,  arranged in alphabetical order, including the
address  of each  shareholder  and the  number  of  voting  shares  held by each
shareholder.  For a period of ten days prior to such meeting, such list shall be
kept on file at the registered office of the Corporation and shall be subject to
inspection by any shareholder  during usual business  hours.  Such list shall be
produced at such meeting,  and at all times during such meeting shall be subject
to inspection by any  shareholder.  The original  stock  transfer books shall be
prima facie  evidence as to who are the  shareholders  entitled to examine  such
list.

         2.06 Voting of Shares. Treasury shares, shares of the Corporation's own
stock owned by another  corporation the majority of the voting stock of which is
owned or  controlled by the  Corporation,  and shares of the  Corporation's  own
stock  held by the  Corporation  in a  fiduciary  capacity  shall  not be shares
entitled to vote or to be counted in determining the total number of outstanding
shares.  Shares standing in the name of another domestic or foreign  corporation
of any type or kind may be voted by such officer,  agent, or proxy as the bylaws
of such corporation may authorize or, in the absence of such  authorization,  as
the board of  directors of such  corporation  may  determine.  Shares held by an
administrator, executor, guardian, or conservator may be voted by him, either in
person or by proxy,  without  transfer  of such  shares into his name so long as
such shares form a part of the estate served by him and are in the possession of
such estate.  Shares held by a trustee may be voted by him,  either in person or
by proxy,  only after the shares have been transferred into his name as trustee.
Shares  standing in the name of a receiver  may be voted by such  receiver,  and
shares held by or under the control of a receiver may be voted by such  receiver
without transfer of such shares into his name if authority to do so is contained
in the court order by which such receiver was  appointed.  A  shareholder  whose
shares are pledged  shall be  entitled to vote such shares  until they have been
transferred into the name of the pledgee,  and thereafter,  the pledgee shall be
entitled to vote such shares.

         2.07  Quorum.  The  holders of a  majority  of the  outstanding  shares
entitled to vote,  present in person or represented by proxy, shall constitute a
quorum at any meeting of shareholders,  except as otherwise provided by law, the
articles of incorporation,  or these bylaws. If a quorum shall not be present or
represented  at any  meeting of  shareholders,  a majority  of the  shareholders
entitled to vote at the  meeting,  who are present in person or  represented  by
proxy,


                                        2

<PAGE>



may  adjourn  the  meeting  from  time  to  time,   without  notice  other  than
announcement at the meeting, until a quorum shall be present or represented.  At
any  reconvening  of an adjourned  meeting at which a quorum shall be present or
represented  by proxy,  any  business  may be  transacted  which could have been
transacted at the original meeting, if a quorum had been present or represented.

         2.08 Majority  Vote;  Withdrawal  of Quorum.  If a quorum is present in
person or  represented  by proxy at any  meeting,  the vote of the  holders of a
majority  of the  outstanding  shares  entitled  to vote,  present  in person or
represented  by proxy,  shall decide any question  brought  before such meeting,
unless the question is one on which,  by express  provision of law, the articles
of incorporation,  or these bylaws, a different vote is required, in which event
such express  provision  shall govern and control the decision of such question.
The  shareholders  present at a duly  convened  meeting may continue to transact
business until adjournment, notwithstanding any withdrawal of shareholders which
may leave less than a quorum remaining.

         2.09 Method of Voting;  Proxies.  Every  shareholder of record shall be
entitled at every meeting of shareholders  to one vote on each matter  submitted
to a vote,  for every share  standing in his name on the original stock transfer
books of the  Corporation  except to the extent  that the  voting  rights of the
shares  of any class or  classes  are  limited  or  denied  by the  articles  of
incorporation. Such stock transfer books shall be prima facie evidence as to the
identity of shareholders entitled to vote. At any meeting of shareholders, every
shareholder  having  the  right to vote may vote  either in person or by a proxy
executed   in   writing   by  the   shareholder   or  by  his  duly   authorized
attorney-in-fact.  Each such  proxy  shall be filed  with the  secretary  of the
Corporation  before,  or at the time of, the  meeting.  No proxy  shall be valid
after eleven months from the date of its execution, unless otherwise provided in
the proxy. If no date is stated on a proxy, such proxy shall be presumed to have
been executed on the date of the meeting at which it is to be voted.  Each proxy
shall be revocable unless the proxy form conspicuously  states that the proxy is
irrevocable and the proxy is coupled with an interest.

         2.10  Closing  of  Transfer  Books;  Record  Date.  For the  purpose of
determining  shareholders  entitled  to notice of, or to vote at, any meeting of
shareholders or any reconvening  thereof,  or entitled to receive a distribution
(other than a distribution involving a purchase or redemption by the Corporation
of  any  of  its  own  shares)  or a  share  dividend,  or in  order  to  make a
determination  of  shareholders  for any  other  proper  purpose,  the  board of
directors may provide that the stock transfer books of the Corporation  shall be
closed for a stated  period but not to exceed in any event  sixty  days.  If the
stock  transfer  books are closed for the  purpose of  determining  shareholders
entitled  to notice  of, or to vote at, a meeting  of  shareholders,  such books
shall be closed for at least ten days  immediately  preceding  such meeting.  In
lieu of closing the stock  transfer  books,  the board of  directors  may fix in
advance a date as the record date for any such  determination  of  shareholders,
such date in any case to be not more than sixty  days and,  in case of a meeting
of  shareholders,  not  less  than ten  days  prior  to the  date on  which  the
particular  action requiring such  determination of shareholders is to be taken.
If the stock  transfer  books are not closed and if no record  date is fixed for
the  determination  of  shareholders  entitled  to  notice  of, or to vote at, a
meeting of  shareholders  or  entitled to receive a  distribution  (other than a
distribution involving a purchase or redemption by the Corporation of any of its
own shares) or


                                        3

<PAGE>



a share  dividend,  the date on which the notice of the meeting is mailed or the
date  on  which  the  resolution  of  the  board  of  directors  declaring  such
distribution  or share  dividend  is adopted,  as the case may be,  shall be the
record date for such determination of shareholders.

         2.11 Officers  Duties at Meetings.  The president shall preside at, and
the secretary shall prepare minutes of, each meeting of shareholders, and in the
absence of either such officer,  his duties shall be performed by some person or
persons  elected by the vote of the  holders of a  majority  of the  outstanding
shares entitled to vote, present in person or represented by proxy.


                            ARTICLE THREE: DIRECTORS


         3.01 Management.  The business and property of the Corporation shall be
managed by the board of directors,  and subject to the  restrictions  imposed by
law, the articles of incorporation,  or these bylaws, the board of directors may
exercise all the powers of the Corporation.

         3.02 Number;  Election;  Term;  Qualification.  The number of directors
which shall  constitute  the board of directors  shall be not less than one. The
first board of directors  shall consist of the number of directors  named in the
articles  of  incorporation.  Thereafter,  the number of  directors  which shall
constitute  the entire board of directors  shall be  determined by resolution of
the board of  directors  at any meeting  thereof or by the  shareholders  at any
meeting  thereof,  but shall never be less than one.  At each annual  meeting of
shareholders,  directors  shall be elected to hold office  until the next annual
meeting of shareholders and until their successors are elected and qualified. No
director need be a shareholder,  a resident of the State of Texas,  or a citizen
of the United States.

         3.03  Changes  in  Number.  No  decrease  in the  number  of  directors
constituting  the entire board of directors  shall have the effect of shortening
the term of any incumbent  director.  Any directorship to be filled by reason of
an increase in the number of directors may be filled by (i) the  shareholders at
any annual or special  meeting of  shareholders  called for that purpose or (ii)
the board of  directors  for a term of  office  continuing  only  until the next
election of one or more directors by the  shareholders;  provided that the board
of  directors  may not fill more than two such  directorships  during the period
between any two successive annual meetings of shareholders.  Notwithstanding the
foregoing, whenever the holders of any class or series of shares are entitled to
elect one or more directors by the provisions of the articles of  incorporation,
any newly created directorship(s) of such class or series to be filled by reason
of an increase in the number of such directors may be filled by the  affirmative
vote of a majority  of the  directors  elected  by such class or series  then in
office or by a sole remaining  director so elected or by the vote of the holders
of the  outstanding  shares of such  class or series,  and such  directorship(s)
shall not in any case be filled by the vote of the remaining directors or by the
holders of the outstanding shares of the Corporation as a whole unless otherwise
provided in the articles of incorporation.



                                        4

<PAGE>



         3.04 Removal.  At any meeting of shareholders called expressly for that
purpose,  any director or the entire board of directors may be removed,  with or
without  cause,  by a vote of the  holders  of a  majority  of the  shares  then
entitled to vote on the election of directors.

         3.05 Vacancies.  Any vacancy occurring in the board of directors may be
filled by (i) the  shareholders at any annual or special meeting of shareholders
called  for that  purpose  or (ii) the  affirmative  vote of a  majority  of the
remaining  directors  though  less than a quorum of the  board of  directors.  A
director  elected to fill a vacancy  shall be elected to serve for the unexpired
term of his predecessor in office.  Notwithstanding the foregoing,  whenever the
holders  of any  class or series of  shares  are  entitled  to elect one or more
directors by the provisions of the articles of  incorporation,  any vacancies in
such  directorship(s) may be filled by the affirmative vote of a majority of the
directors  elected by such class or series then in office or by a sole remaining
director so elected or by the vote of the holders of the  outstanding  shares of
such class or series, and such  directorship(s)  shall not in any case be filled
by the vote of the remaining  directors or the holders of the outstanding shares
of the  Corporation  as a whole  unless  otherwise  provided in the  articles of
incorporation.

         3.06 Place of Meetings.  The board of  directors  may hold its meetings
and may have an  office  and  keep  the  books  of the  Corporation,  except  as
otherwise  provided by law, in such place or places  within or without the State
of Texas as the board of directors may from time to time determine.

         3.07 First Meeting.  Each newly elected board of directors may hold its
first meeting for the purpose of  organization  and the transaction of business,
if a quorum is  present,  immediately  after and at the same place as the annual
meeting of shareholders, and notice of such meeting shall not be necessary.

         3.08 Regular  Meetings.  Regular meetings of the board of directors may
be held without  notice at such times and places as may be designated  from time
to  time by  resolution  of the  board  of  directors  and  communicated  to all
directors.

         3.09  Special  Meetings;  Notice.  Special  meetings  of the  board  of
directors shall be held whenever called by the president or by any director. The
person calling any special  meeting shall cause notice of such special  meeting,
including  therein the time and place of such  special  meeting,  to be given to
each  director  at least two days  before  such  special  meeting.  Neither  the
business to be  transacted  at, nor the  purpose of, any special  meeting of the
board of  directors  need be  specified in the notice or waiver of notice of any
special meeting.

         3.10 Quorum;  Majority Vote. At all meetings of the board of directors,
a majority of the directors, fixed in the manner provided in these bylaws, shall
constitute a quorum for the transaction of business.  If a quorum is not present
at a meeting,  a majority of the directors  present may adjourn the meeting from
time to time, without notice other than an announcement at the meeting,  until a
quorum is present.  The act of a majority of the directors  present at a meeting
at which a quorum is in  attendance  shall be the act of the board of directors,
unless  the act of a  greater  number  is  required  by  law,  the  articles  of
incorporation, or these bylaws.


                                        5

<PAGE>



         3.11  Procedure;  Minutes.  At  meetings  of the  board  of  directors,
business  shall be  transacted  in such  order as the  board  of  directors  may
determine  from  time to time.  The board of  directors  shall  appoint  at each
meeting a person to preside at the meeting and a person to act as  secretary  of
the meeting.  The secretary of the meeting shall prepare  minutes of the meeting
which shall be delivered to the  secretary of the  Corporation  for placement in
the minute books of the Corporation.

         3.12  Presumption  of Assent.  A  director  of the  Corporation  who is
present at any meeting of the board of  directors  at which action on any matter
is taken  shall be presumed  to have  assented to the action  unless his dissent
shall be  entered  in the  minutes  of the  meeting  or unless he shall file his
written  dissent to such  action  with the  person  acting as  secretary  of the
meeting before the adjournment thereof or shall forward any dissent by certified
or registered  mail to the secretary of the  Corporation  immediately  after the
adjournment of the meeting.  Such right to dissent shall not apply to a director
who voted in favor of such action.

         3.13  Compensation.  Directors,  in their  capacity as  directors,  may
receive,  by resolution  of the board of directors,  a fixed sum and expenses of
attendance, if any, for attending meetings of the board of directors or a stated
salary. No director shall be precluded from serving the Corporation in any other
capacity or receiving compensation therefor.


                            ARTICLE FOUR: COMMITTEES


         4.01 Designation.  The board of directors may, by resolution adopted by
a majority  of the entire  board of  directors,  designate  executive  and other
committees.

         4.02 Number;  Qualification;  Term. Each committee shall consist of one
or more  directors  appointed by resolution  adopted by a majority of the entire
board of  directors.  The  number  of  committee  members  may be  increased  or
decreased  from time to time by  resolution  adopted by a majority of the entire
board of directors. Each committee member shall serve as such until the earliest
of (i) the  expiration  of his  term as  director,  (ii)  his  resignation  as a
committee member or as a director,  or (iii) his removal,  as a committee member
or as a director.

         4.03 Authority. Each committee, to the extent expressly provided in the
resolution  establishing such committee,  shall have and may exercise all of the
authority  of the board of  directors  in the  management  of the  business  and
property  of the  Corporation,  including,  without  limitation,  the  power and
authority to declare a dividend  and to authorize  the issuance of shares of the
Corporation. Notwithstanding the foregoing, however, no committee shall have the
authority of the board of directors in reference to:

                  (a)      amending the articles of incorporation;

                  (b)      approving a plan of merger or consolidation;



                                        6

<PAGE>



                  (c)      recommending to the shareholders the sale,  lease, or
                           exchange of all or substantially  all of the property
                           and assets of the  Corporation  otherwise than in the
                           usual and regular course of its business;

                  (d)      recommending to the shareholders a voluntary disso-
                           lution of the Corporation or a revocation thereof;

                  (e)      amending, altering, or repealing these bylaws or
                           adopting new bylaws;

                  (f)      filling vacancies in the board of directors or of any
                           committee;

                  (g)      filling any directorship to be filled by reason of an
                           increase in the number of directors;

                  (h)      electing or removing officers or committee members;

                  (i)      fixing the compensation of any committee member; or

                  (j)      altering or repealing any  resolution of the board of
                           directors  which by its terms  provides that it shall
                           not be amendable or repealable.

         4.04 Committee Changes;  Removal. The board of directors shall have the
power at any time to fill  vacancies  in, to change  the  membership  of, and to
discharge any committee. However, a committee member may be removed by the board
of  directors,  only if, in the  judgment  of the board of  directors,  the best
interests of the Corporation will be served thereby.

         4.05 Regular  Meetings.  Regular  meetings of any committee may be held
without notice at such time and place as may be designated  from time to time by
the committee and communicated to all members thereof.

         4.06 Special  Meetings.  Special  meetings of any committee may be held
whenever  called by any  committee  member.  The  committee  member  calling any
special meeting shall cause notice of such special  meeting,  including  therein
the time and place of such special meeting, to be given to each committee member
at least two days  before  such  special  meeting.  Neither  the  business to be
transacted at, nor the purpose of, any special  meeting of any committee need be
specified in the notice or waiver of notice of any special meeting.

         4.07 Quorum; Majority Vote. At meetings of any committee, a majority of
the number of members  designated by the board of directors  shall  constitute a
quorum for the transaction of business.  If a quorum is not present at a meeting
of any committee, a majority of the members present may adjourn the meeting from
time to time, without notice other than an announcement at the meeting,  until a
quorum is present.  The act of a majority of the members  present at any meeting
at which a quorum is in attendance  shall be the act of a committee,  unless the
act of a greater  number is required by law, the articles of  incorporation,  or
these bylaws.



                                        7

<PAGE>



         4.08 Minutes.  Each committee shall cause minutes of its proceedings to
be prepared and shall report the same to the board of directors upon the request
of the board of  directors.  The minutes of the  proceedings  of each  committee
shall be delivered  to the  secretary of the  Corporation  for  placement in the
minute books of the Corporation.

         4.09 Compensation. Committee members may, by resolution of the board of
directors,  be  allowed a fixed sum and  expenses  of  attendance,  if any,  for
attending any committee meetings or a stated salary.

         4.10   Responsibility.   The  designation  of  any  committee  and  the
delegation  of  authority  to it shall  not  operate  to  relieve  the  board of
directors or any director of any responsibility imposed upon it or such director
by law.


              ARTICLE FIVE: GENERAL PROVISIONS RELATING TO MEETINGS


         5.01 Notice.  Whenever by law, the articles of incorporation,  or these
bylaws,  notice is required to be given to any committee  member,  director,  or
shareholder  and no provision  is made as to how such notice shall be given,  it
shall be construed to mean that any such notice may be given (a) in person,  (b)
in writing,  by mail,  postage  prepaid,  addressed  to such  committee  member,
director,  or  shareholder  at his  address  as it  appears  on the books of the
Corporation or, in the case of a shareholder,  the stock transfer records of the
Corporation, or (c) by any other method permitted by law. Any notice required or
permitted to be given by mail shall be deemed to be  delivered  and given at the
time when the same is deposited in the United States mail, postage prepaid,  and
addressed  as  aforesaid.  Any  notice  required  or  permitted  to be  given by
telegram,  telex,  cable,  telecopier,  or similar  means  shall be deemed to be
delivered  and  given  at the time  transmitted  with all  charges  prepaid  and
addressed as aforesaid.

         5.02 Waiver of Notice.  Whenever by law, the articles of incorporation,
or these  bylaws,  any notice is required to be given to any  committee  member,
shareholder,  or director of the Corporation, a waiver thereof in writing signed
by the person or persons  entitled to such notice,  whether  before or after the
time notice  should have been given,  shall be  equivalent to the giving of such
notice. Attendance of a committee member,  shareholder, or director at a meeting
shall  constitute a waiver of notice of such  meeting,  except where such person
attends for the express  purpose of objecting to the transaction of any business
on the ground that the meeting is not lawfully called or convened.

         5.03  Telephone  and  Similar  Meetings.  Shareholders,  directors,  or
committee members may participate in and hold a meeting by means of a conference
telephone  or  similar  communications  equipment  by  means  of  which  persons
participating  in the  meeting  can hear  each  other.  Participation  in such a
meeting  shall  constitute  presence in person at such  meeting,  except where a
person  participates  in the meeting for the express purpose of objecting to the
transaction  of any  business  on the ground  that the  meeting is not  lawfully
called or convened.



                                        8

<PAGE>



         5.04  Action  Without  Meeting.  Any action  which may be taken,  or is
required by law, the articles of incorporation,  or these bylaws to be taken, at
a meeting of shareholders,  the directors, or any committee members may be taken
without a meeting if a consent in  writing,  setting  forth the action so taken,
shall be signed by all of the shareholders,  directors, or committee members, as
the case may be,  entitled to vote with respect to the subject  matter  thereof,
and such  consent  shall have the same force and  effect,  as of the date stated
therein,  as a unanimous  vote of such  shareholders,  directors,  or  committee
members,  as the case may be,  and may be stated as such in any  document  filed
with the  Secretary of State of Texas or in any  certificate  or other  document
delivered to any person.  The consent may be in one or more counterparts so long
as  each   shareholder,   director,   or  committee  member  signs  one  of  the
counterparts.  The signed  consent  shall be placed in the  minute  books of the
Corporation.


                     ARTICLE SIX: OFFICERS AND OTHER AGENTS


         6.01 Number; Titles; Election; Term; Qualification. The officers of the
Corporation  shall be a president and  secretary,  and if the board of directors
determines  appropriate,  one or more vice presidents  (and, in the case of each
vice president,  with such descriptive  title, if any, as the board of directors
shall determine),  and a treasurer.  The Corporation may also have a chairman of
the board, one or more assistant treasurers,  one or more assistant secretaries,
and such other  officers and such agents as the board of directors may from time
to time elect or appoint.  The board of  directors  shall elect a president  and
secretary and such other  officers as it deems  appropriate at its first meeting
at which a quorum shall be present after the annual meeting of  shareholders  or
whenever a vacancy  exists.  The board of directors  then, or from time to time,
may also elect or appoint one or more other  officers or agents as it shall deem
advisable. Each officer and agent shall hold office for the term for which he is
elected or appointed  and until his  successor has been elected or appointed and
qualified.  Any person may hold any number of offices.  No officer or agent need
be a shareholder,  a director, a resident of the State of Texas, or a citizen of
the United States.

         6.02 Removal. Any officer or agent elected or appointed by the board of
directors may be removed by the board of directors  whenever in its judgment the
best interest of the Corporation will be served thereby,  but such removal shall
be without  prejudice to the contract rights,  if any, of the person so removed.
Election  or  appointment  of an  officer  or agent  shall not of itself  create
contract rights.

         6.03 Vacancies.  Any vacancy occurring in any office of the Corporation
may be filled by the board of directors.

         6.04  Authority.  Officers  shall have such  authority and perform such
duties in the  management of the  Corporation as are provided in these bylaws or
as may be determined  by  resolution of the board of directors not  inconsistent
with these bylaws.



                                        9

<PAGE>



         6.05  Compensation.  The  compensation,  if any, of officers and agents
shall be fixed from time to time by the board of directors;  provided,  that the
board of directors may by resolution delegate to any one or more officers of the
Corporation the authority to fix such compensation.

         6.06  Chairman of the Board.  The chairman of the board shall have such
powers and duties as may be prescribed by the board of directors.

         6.07  President.  Unless and to the extent  that such powers and duties
are  expressly  delegated to a chairman of the board by the board of  directors,
the  president  shall be the chief  executive  officer of the  Corporation  and,
subject  to the  supervision  of the  board of  directors,  shall  have  general
management  and control of the business and property of the  Corporation  in the
ordinary  course of its  business  with all such  powers  with  respect  to such
general   management  and  control  as  may  be  reasonably   incident  to  such
responsibilities, including, but not limited to, the power to employ, discharge,
or suspend  employees and agents of the Corporation,  to fix the compensation of
employees and agents, and to suspend,  with or without cause, any officer of the
Corporation  pending  final  action by the board of  directors  with  respect to
continued  suspension,  removal, or reinstatement of such officer. The president
may,  without  limitation,  agree upon and execute  all  division  and  transfer
orders, bonds, contracts, and other obligations in the name of the Corporation.

         6.08 Vice  Presidents.  Each vice president  shall have such powers and
duties as may be  prescribed  by the board of  directors  or as may be delegated
from time to time by the  president and (in the order as designated by the board
of directors, or in the absence of such designation, as determined by the length
of time each has held the office of vice president  continuously) shall exercise
the powers of the president  during that officer's  absence or inability to act.
As  between  the  Corporation  and third  parties,  any  action  taken by a vice
president in the  performance of the duties of the president shall be conclusive
evidence of the absence or  inability  to act of the  president at the time such
action was taken.

         6.09 Treasurer.  The treasurer shall have custody of the  Corporation's
funds and  securities,  shall keep full and  accurate  accounts of receipts  and
disbursements, and shall deposit all moneys and valuable effects in the name and
to the credit of the  Corporation in such  depository or  depositories as may be
designated by the board of directors. The treasurer shall audit all payrolls and
vouchers of the Corporation,  receive,  audit, and consolidate all operating and
financial  statements  of the  Corporation  and its various  departments,  shall
supervise the accounting and auditing  practices of the  Corporation,  and shall
have charge of matters relating to taxation.  Additionally,  the treasurer shall
have the power to endorse for  deposit,  collection,  or  otherwise  all checks,
drafts,  notes,  bills of exchange,  and other  commercial  paper payable to the
Corporation  and to give proper  receipts and discharges for all payments to the
Corporation.  The treasurer shall perform such other duties as may be prescribed
by the  board  of  directors  or as may be  delegated  from  time to time by the
president.

         6.10 Assistant Treasurers.  Each assistant  treasurer shall  have  such
powers and duties as may be  prescribed  by the board of  directors or as may be
delegated from time to time by the


                                       10

<PAGE>



president.  The assistant treasurers (in the order as designated by the board of
directors or, in the absence of such designation, as determined by the length of
time  each  has held the  office  of  assistant  treasurer  continuously)  shall
exercise the powers of the treasurer during that officer's  absence or inability
to act. As between the  Corporation  and third  parties,  any action taken by an
assistant  treasurer in the  performance of the duties of the treasurer shall be
conclusive  evidence of the absence or inability to act of the  treasurer at the
time such action was taken.

         6.11 Secretary. The secretary shall maintain minutes of all meetings of
the board of directors, of any committee, and of the shareholders or consents in
lieu of such minutes in the  Corporation's  minute books, and shall cause notice
of such  meetings to be given when  requested by any person  authorized  to call
such  meetings.  The secretary may sign with the  president,  in the name of the
Corporation,  all  contracts  of the  Corporation  and  affix  the  seal  of the
Corporation  thereto.  The secretary shall have charge of the certificate books,
stock transfer  books,  stock ledgers,  and such other stock books and papers as
the board of directors may direct, all of which shall at all reasonable times be
open to  inspection  by any  director  at the office of the  Corporation  during
business  hours.  The  secretary  shall  perform  such  other  duties  as may be
prescribed by the board of directors or as may be delegated from time to time by
the president.

         6.12 Assistant  Secretaries.  Each assistant  secretary shall have such
powers and duties as may be  prescribed  by the board of  directors or as may be
delegated from time to time by the president.  The assistant secretaries (in the
order  designated  by the  board  of  directors  or,  in  the  absence  of  such
designation,  as  determined  by the  length of time each has held the office of
assistant  secretary  continuously)  shall  exercise the powers of the secretary
during that  officer's  absence or inability to act. As between the  Corporation
and third parties, any action taken by an assistant secretary in the performance
of the duties of the secretary  shall be  conclusive  evidence of the absence or
inability to act of the secretary at the time such action was taken.


                  ARTICLE SEVEN: CERTIFICATES AND SHAREHOLDERS


         7.01  Certificated  and  Uncertificated   Shares.  The  shares  of  the
Corporation may be either certificated shares or uncertificated  shares. As used
herein, the term  "certificated  shares" means shares represented by instruments
in bearer or registered form, and the term "uncertificated  shares" means shares
not  represented by instruments  and the transfers of which are registered  upon
books maintained for that purpose by or on behalf of the Corporation.

         7.02   Certificates   for   Certificated   Shares.   The   certificates
representing  certificated  shares of stock of the Corporation  shall be in such
form as shall be approved by the board of directors in conformity  with law. The
certificates  shall be  consecutively  numbered,  shall be  entered  as they are
issued in the books of the  Corporation  or in the records of the  Corporation's
designated  transfer agent,  if any, and shall state upon the face thereof:  (a)
that the Corporation is organized under the laws of the State of Texas;  (b) the
name of the  person to whom  issued;  (c) the number and class of shares and the
designation of the series,  if any, which such certificate  represents;  (d) the
par value of each share represented by such certificate, or a statement that the
shares are


                                       11

<PAGE>



without par value;  and (e) such other  matters as may be  required by law.  The
certificates  shall be signed by the president or any vice president and also by
the  secretary,  an assistant  secretary,  or any other  officer;  however,  the
signatures of any of such officers may be facsimiles.  The  certificates  may be
sealed with the seal of the Corporation or a facsimile thereof.

         7.03 Issuance.  Shares with or without par value may be issued for such
consideration  and to such  persons as the board of  directors  may from time to
time  determine,  except in the case of shares with par value the  consideration
must be at least equal to the par value of such shares. Shares may not be issued
until the full amount of the  consideration has been paid. After the issuance of
uncertificated  shares, the Corporation or the transfer agent of the Corporation
shall  send to the  registered  owner of such  uncertificated  shares a  written
notice  containing  the  information  required  to  be  stated  on  certificates
representing  shares  of  stock as set  forth in  Section  7.02  above  and such
additional  information as may be required by Article 2.19 of the Texas Business
Corporation  Act as currently in effect and as the same may be amended from time
to time hereafter.

         7.04  Consideration  for Shares.  The consideration for the issuance of
shares shall  consist of money paid,  labor done  (including  services  actually
performed for the Corporation),  or property  (tangible or intangible)  actually
received.  Neither  promissory  notes nor the promise of future  services  shall
constitute payment or part payment for the issuance of shares. In the absence of
fraud in the transaction, the judgment of the board of directors as to the value
of  consideration  received shall be conclusive.  When  consideration,  fixed as
provided by law,  has been paid,  the shares shall be deemed to have been issued
and shall be considered fully paid and nonassessable. The consideration received
for shares shall be allocated by the board of directors, in accordance with law,
between stated capital and capital surplus accounts.

         7.05 Lost,  Stolen,  or Destroyed  Certificates.  The Corporation shall
issue a new certificate or certificates in place of any certificate representing
shares previously issued if the registered owner of the certificate:

                  (a)      Claim.   Makes  proof  by  affidavit,   in  form  and
                           substance  satisfactory  to the  board of  directors,
                           that a  previously  issued  certificate  representing
                           shares has been lost, destroyed, or stolen;

                  (b)      Timely  Request.  Requests  the  issuance  of  a  new
                           certificate  before the  Corporation  has notice that
                           the  certificate has been acquired by a purchaser for
                           value in good faith and without  notice of an adverse
                           claim;

                  (c)      Bond.  Delivers  to the  Corporation  a bond  in such
                           form,  with such  surety or  sureties,  and with such
                           fixed or open penalty,  as the board of directors may
                           direct,   in  its   discretion,   to  indemnify   the
                           Corporation (and its transfer agent and registrar, if
                           any) against any claim that may be made on account of
                           the  alleged  loss,  destruction,  or  theft  of  the
                           certificate; and



                                       12

<PAGE>



                  (d)      Other  Requirements.  Satisfies any other  reasonable
                           requirements imposed by the board of directors.

         7.06 Transfer of Shares.  Shares of stock of the  Corporation  shall be
transferable only on the books of the Corporation by the shareholders thereof in
person or by their duly  authorized  attorneys  or legal  representatives.  With
respect  to  certificated  shares,  upon  surrender  to the  Corporation  or the
transfer  agent of the  Corporation  for transfer of a certificate  representing
shares duly endorsed and  accompanied  by any  reasonable  assurances  that such
endorsements  are genuine and effective as the Corporation may require and after
compliance  with any  applicable  law relating to the  collection of taxes,  the
Corporation or its transfer agent shall, if it has no notice of an adverse claim
or if it has discharged any duty with respect to any adverse claim, issue one or
more  new  certificates  to  the  person  entitled   thereto,   cancel  the  old
certificate,  and  record  the  transaction  upon its  books.  With  respect  to
uncertificated shares, upon delivery to the Corporation or the transfer agent of
the  Corporation  of an  instruction  originated  by an  appropriate  person (as
prescribed  by ss.8.107 of the Texas  Uniform  Commercial  Code as  currently in
effect  and as the  same  may be  amended  from  time  to  time  hereafter)  and
accompanied by any reasonable  assurances  that such  instruction is genuine and
effective  as  the  Corporation  may  require  and  after  compliance  with  any
applicable  law relating to the  collection  of taxes,  the  Corporation  or its
transfer agent shall,  if it has no notice of an adverse claim or has discharged
any duty with  respect to any adverse  claim,  record the  transaction  upon its
books, and shall send to the new registered owner of such uncertificated shares,
and, if the shares have been transferred  subject to a registered pledge, to the
registered  pledgee, a written notice containing the information  required to be
stated on  certificates  representing  shares of stock set forth in Section 7.02
above and such additional  information as may be required by Article 2.19 of the
Texas  Business  Corporation  Act as  currently in effect and as the same may be
amended from time to time hereafter.

         7.07  Registered  Shareholders.  The  Corporation  shall be entitled to
treat the  shareholder  of record as the  shareholder in fact of any shares and,
accordingly,  shall not be bound to recognize any equitable or other claim to or
interest in such shares on the part of any other person, whether or not it shall
have actual or other notice thereof, except as otherwise provided by law.

         7.08 Legends.  The board of directors shall cause an appropriate legend
to be  placed  on  certificates  representing  shares  of stock as may be deemed
necessary or desirable by the board of directors in order for the Corporation to
comply with applicable federal or state securities or other laws.

         7.09  Regulations.  The  board of  directors  shall  have the power and
authority  to make all  such  rules  and  regulations  as it may deem  expedient
concerning the issue,  transfer,  registration,  or replacement of  certificates
representing shares of stock of the Corporation.




                                       13

<PAGE>



                     ARTICLE EIGHT: MISCELLANEOUS PROVISIONS


         8.01  Dividends.  Subject to provisions of applicable  statutes and the
articles of incorporation, dividends may be declared by and at the discretion of
the board of directors at any meeting and may be paid in cash,  in property,  or
in shares of stock of the Corporation.

         8.02  Reserves.  The board of directors  may create out of funds of the
Corporation  legally  available  therefor  such  reserve or reserves  out of the
Corporation's  surplus  as the  board of  directors  from  time to time,  in its
discretion,   considers  proper  to  provide  for  contingencies,   to  equalize
dividends,  to repair or maintain any property of the  Corporation,  or for such
other  purpose  as the  board of  directors  shall  consider  beneficial  to the
Corporation. The board of directors may modify or abolish any such reserve.

         8.03 Books and Records. The Corporation shall keep correct and complete
books and  records of  account,  shall keep  minutes of the  proceedings  of its
shareholders,  board of  directors,  and any  committee,  and shall  keep at its
registered  office  or  principal  place of  business,  or at the  office of its
transfer agent or registrar, a record of its shareholders,  giving the names and
addresses  of all  shareholders  and the number and class of the shares  held by
each shareholder.

         8.04 Fiscal Year. The fiscal year of the Corporation  shall be fixed by
the board of directors;  provided,  that if such fiscal year is not fixed by the
board of directors and the board of directors  does not defer its  determination
of the fiscal year, the fiscal year shall be the calendar year.

         8.05 Seal. The seal, if any, of the  Corporation  shall be in such form
as may be approved from time to time by the board of directors.  If the board of
directors  approves a seal, the affixation of such seal shall not be required to
create a valid and binding obligation against the Corporation.

         8.06  Attestation by the Secretary.  With respect to any deed,  deed of
trust,  mortgage,  or other instrument  executed by the Corporation  through its
duly  authorized  officer or officers,  the attestation to such execution by the
secretary of the  Corporation  shall not be necessary to  constitute  such deed,
deed of trust,  mortgage,  or other  instrument  a valid and binding  obligation
against  the  Corporation  unless  the  resolutions,  if any,  of the  board  of
directors  authorizing  such execution  expressly state that such attestation is
necessary.

         8.07 Resignation. Any director, committee member, officer, or agent may
resign by so  stating  at any  meeting  of the board of  directors  or by giving
written notice to the board of directors, the president, or the secretary.  Such
resignation  shall take effect at the time  specified  in the  statement  at the
board of directors'  meeting or in the written  notice,  but in no event may the
effective  time of such  resignation be prior to the time such statement is made
or such notice is given.  If no effective time is specified in the  resignation,
the resignation shall be effective  immediately.  Unless a resignation specifies
otherwise, it shall be effective without being accepted.


                                       14

<PAGE>



         8.08  Securities  of  Other  Corporations.  The  president  or any vice
president  of the  Corporation  shall have the power and  authority to transfer,
endorse for transfer,  vote,  consent,  or take any other action with respect to
any securities of another  issuer which may be held or owned by the  Corporation
and to make, execute, and deliver any waiver,  proxy, or consent with respect to
any such securities.

         8.09 Amendment of Bylaws.  The power to amend or repeal these bylaws or
to adopt new bylaws is vested in the board of  directors,  but is subject to the
right of the  shareholders  to amend or  repeal  these  bylaws  or to adopt  new
bylaws.

         8.10 Invalid Provisions. If any part of these bylaws is held invalid or
inoperative  for any reason,  the  remaining  parts,  so far as is possible  and
reasonable, shall remain valid and operative.

         8.11  Headings;  Table of Contents.  The headings and table of contents
used in these bylaws are for convenience only and do not constitute matter to be
construed in the interpretation of these bylaws.

         The  undersigned,  the secretary of the  Corporation,  hereby certifies
that  the  foregoing  bylaws  were  adopted  by the  board of  directors  of the
Corporation as of October 5, 1999.



                                                     /s/ Thomas F. Cooke
                                                     ---------------------------
                                                     Thomas F. Cooke, Secretary



                                       15











                            SARATOGA RESOURCES, INC.
                                   EXHIBIT 16


                     Letter on Changes in Certifying Account




<PAGE>

October 4, 1999





Securities and Exchange Commission
Washington, D.C.  20549



We are previously principal accountants for Saratoga Resources, Inc., a Delaware
corporation  ("Saratoga-Delaware"),  and on January 15, 1998, we reported on the
consolidated  financial statements of Saratoga Resources,  Inc. and subsidiaries
as of  December  31,  1997 and 1996 and for the years then  ended.  On March 29,
1999,  our  appointment  as  principal   accountants  of  Saratoga-Delaware  was
terminated. We have read the Saratoga Resources,  Inc., a Texas corporation (the
"Successor"),  statements included under Part II, Item 4 of its Form 10-SB dated
October 5, 1999, and we agree with such statements,  except that we are not in a
position to agree or disagree with the statement that the change was approved by
the Board of Directors.

Respectfully,




/s/ Hein & Associates LLP
- ---------------------------
Hein & Associates LLP
Certified Public Accountants






                            SARATOGA RESOURCES, INC.
                                   EXHIBIT 21

                         Subsidiaries of the Registrant


Each  of  the  following  corporations  is a  wholly  owned  subsidiary  of  the
Registrant:

         1.       Lobo Operating, Inc., a Texas Corporation.

         2.       Lobo Energy, Inc., a Texas Corporation.





<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     Financial Data Schedule for Saratoga Resources, Inc.
</LEGEND>
<CIK>                         0001096339
<NAME>                        Saratoga Resources, Inc.
<MULTIPLIER>                  1,000
<CURRENCY>                    U.S. Dollars

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>               DEC-31-1998
<PERIOD-START>                  JAN-01-1998
<PERIOD-END>                    DEC-31-1998
<EXCHANGE-RATE>                 1,000
<CASH>                          290
<SECURITIES>                    11
<RECEIVABLES>                   33
<ALLOWANCES>                    (23)
<INVENTORY>                     0
<CURRENT-ASSETS>                311
<PP&E>                          56
<DEPRECIATION>                  (20)
<TOTAL-ASSETS>                  347
<CURRENT-LIABILITIES>           15
<BONDS>                         16
           0
                     0
<COMMON>                        3
<OTHER-SE>                      313
<TOTAL-LIABILITY-AND-EQUITY>    347
<SALES>                         0
<TOTAL-REVENUES>                39
<CGS>                           0
<TOTAL-COSTS>                   0
<OTHER-EXPENSES>                362
<LOSS-PROVISION>                (323)
<INTEREST-EXPENSE>              1
<INCOME-PRETAX>                 (324)
<INCOME-TAX>                    0
<INCOME-CONTINUING>             (324)
<DISCONTINUED>                  0
<EXTRAORDINARY>                 0
<CHANGES>                       0
<NET-INCOME>                    (324)
<EPS-BASIC>                   0.09
<EPS-DILUTED>                   0.09







</TABLE>


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