KEY ENERGY GROUP INC
10-K, 1998-09-28
DRILLING OIL & GAS WELLS
Previous: INLAND ENTERTAINMENT CORP, 10KSB40, 1998-09-28
Next: KEY ENERGY GROUP INC, 8-K, 1998-09-28





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM 10-K
                                   (Mark One)
            [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                    For the fiscal year ended June 30, 1998 

                                       or
          [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

                        For the transition period from to

                         Commission file number 1-8038 

                             KEY ENERGY GROUP, INC.
             (Exact name of registrant as specified in its charter)
 
                               Maryland 04-2648081
                (State or other jurisdiction of (I.R.S. Employer
               incorporation or organization) Identification No.)

           Two Tower Center, Twentieth Floor, East Brunswick, NJ 08816
               (Address of principal executive offices) (Zip Code)

       Registrant's telephone number, including area code: (732) 247-4822 

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

          Title of Each Class Name of Each Exchange on Which Registered
              Common Stock, $.10 par value New York Stock Exchange
              7% Convertible Subordinated Debentures Due 2003 None
                 5% Convertible Subordinated Notes Due 2004 None

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:
                                      None

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

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

The  aggregate  market value of the Common Shares held by  nonaffiliates  of the
Registrant as of September 11, 1998 was approximately $154,884,755.

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be  filed by  Section  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. Yes X No

           Common Shares outstanding at September 11, 1998: 18,284,048

DOCUMENTS  INCORPORATED  BY  REFERENCE:  Portions  of the Proxy  Statement  with
respect to the Annual Meeting of Shareholders  are  incorporated by reference in
Part III of this report.

<PAGE>

                     Key Energy Group, Inc. and Subsidiaries

                                      INDEX


         PART I.


         Item 1. Business.                                     3

         Item 2. Properties.                                   8

         Item 3. Legal Proceedings.                            9

         Item 4. Submission of Matters to a Vote of
                 Security Holders.                             9

         PART  II.

         Item 5. Market for the Registrant's Common Equity 
                 and Related Stockholder Matters.              10

         Item 6. Selected Financial Data.                      11

         Item 7. Management's Discussion and Analysis of
                 Financial Condition and Results of
                 Operation.                                    12

         Item 8. Financial Statements and Supplementary Data.  19

         Item 9. Changes in and Disagreements With 
                 Accountants on Accounting and
                 Financial Disclosure.                         51

         PART  III.

         Item 10. Directors and Executive Officers of
                  the Registrant.                              51

         Item 11. Executive Compensation.                      51

         Item 12. Security Ownership of Certain Beneficial
                  Owners and Management.                       51

         Item 13. Certain Relationships and Related
                  Transactions.                                51

         PART IV.
 
         Item 14. Exhibits, Financial Statement Schedules
                  and Reports on Form 8-K                      52

 
<PAGE>

Key Energy Group, Inc. and Subsidiaries

PART I.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain  statements in this Form 10-K under "Item 1.  Business",  "Item 3. Legal
Proceedings",   "Item  7.  Managements  Discussion  and  Analysis  of  Financial
Condition and Results of Operations", and elsewhere in this Form 10-K constitute
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform  Act  of  1995  (the  "Reform  Act").  Such   forward-looking
statements  involve known and unknown  risks,  uncertainties,  and other factors
which may cause the actual results,  performance,  or achievements of Key Energy
Group, Inc. (the "Company" or "Key") to be materially  different from any future
results,   performance,   or   achievements   expressed   or   implied  by  such
forward-looking  statements.  Such factors include, among others, the following:
the volatility of oil and gas prices,  the  availability  of capital  resources,
operating  hazards  and  uninsured  risks,  competition,  and the ability of the
Company to implement its business strategy.ITEM 1.  BUSINESS.

The Company

Key Energy  Group,  Inc.  (the  "Company"  or "Key") is the largest  provider of
onshore  oil and gas well  services in the United  States and second  largest in
Argentina. As of June 30, 1998, the Company operated a fleet of 803 well service
rigs, 733 oilfield trucks, and 70 drilling rigs (including 16 well service rigs,
28 oilfield  trucks,  and six drilling rigs in Argentina).  As of June 30, 1998,
Key's  well  service  and  oilfield  truck  fleets  were  the  largest   fleets,
respectively,  onshore the continental United States and the Company operated in
all major  onshore  oil and gas  producing  regions  of the  continental  United
States,  other than California and in Argentina.  Including the  consummation of
the subsequent  acquisitions of Dawson Production Services,  Inc. ("Dawson") and
the other well servicing companies referred to in "Subsequent Events" below, the
Company  also  operates in  California  and in the inland  waters of the Gulf of
Mexico.  Including  completion  of  the  subsequent  acquisitions,  the  Company
operates  a fleet of  approximately  1,423 well  service  rigs,  1,121  oilfield
trucks, and 71 drilling rigs (including 20 well service rigs, 28 oilfield trucks
and six drilling  rigs in  Argentina).  After the  subsequent  acquisitions, the
Company is the world's largest provider of well service rigs.

The Company generally provides a full range of maintenance and workover services
to major and independent oil and gas companies in all of its operating  regions.
In addition to maintenance  and workover  services,  Key also provides  services
which  include the  completion  of newly  drilled  wells,  the  recompletion  of
existing  wells  (including  horizontal  recompletions)  and  the  plugging  and
abandonment of wells at the end of their useful lives.  Other  services  include
oil  field  fluid  transportation,  storage  and  disposal  services,  frac tank
rentals,  fishing and rental tools, wireline services,  air drilling, hot oiling
and following the Dawson acquisition,  production testing services. In addition,
the  Company is engaged in contract  drilling  in several oil and gas  producing
regions of the  continental  United States and Argentina,  and owns and produces
oil and natural gas in the Permian Basin and Texas Panhandle.

As of June 30, 1998, the Company conducted  operations through eight directly or
indirectly  wholly-owned  subsidiaries;  Yale E.  Key,  Inc.  ("Yale  E.  Key");
WellTech  Eastern,  Inc.  ("WellTech  Eastern");  WellTech  Mid-Continent,  Inc.
("WellTech    Mid-Continent");    Odessa   Exploration   Incorporated   ("Odessa
Exploration");  Brooks Well Servicing, Inc. ("Brooks"");  Key Four Corners, Inc.
("Key Four Corners");  Key Rocky Mountain,  Inc. ("Key Rocky  Mountain") and Key
Energy  Drilling,  Inc. ("Key Energy  Drilling").  In addition,  Key operates in
Argentina  through  its  wholly-owned   subsidiary,   Servicios  WellTech,  S.A.
("Servicios").  Yale E. Key, WellTech Eastern,  WellTech Mid-Continent,  Brooks,
Key Four  Corners,  Key Rocky  Mountain and  Servicios  provide oil and gas well
services.  In addition,  WellTech Eastern,  Key Four Corners,  Servicios and Key
Energy  Drilling  provide  contract oil and gas well drilling  services.  Odessa
Exploration is engaged in the production of oil and natural gas.
Subsequent Events

On September 15, 1998, Midland Acquisition Corporation ("Midland"), a New Jersey
corporation  and a  wholly-owned  subsidiary of the Company,  completed its cash
tender offer (the "Tender  Offer") for all  outstanding  shares of common stock,
par value $0.01 per share (the "Dawson Shares"), including the associated common
stock  purchase  rights,  of Dawson at a price of $17.50 per Dawson  Share.  The
Tender Offer expired at 8:30 a.m., New York City Time, on Tuesday, September 15,
1998. Midland accepted for payment 10,021,601 Dawson Shares for a total purchase
price of approximately $175.4 million. The acceptance of tendered Dawson Shares,
together with Dawson Shares previously owned by Midland and the Company prior to
the  commencement  of the  Tender  Offer  resulted  in Midland  and the  Company
acquiring  approximately  97.0% of the outstanding  Dawson Shares.  The purchase
price for Dawson  Shares  pursuant to the Tender Offer and the merger  agreement
was determined pursuant to arms-length  negotiations between the parties and was
based on a variety of factors,  including,  without limitation,  the anticipated
earnings and cash flows of Dawson.


<PAGE>


The Tender  Offer was made  pursuant  to an  Agreement  and Plan of Merger  (the
"Merger  Agreement"),  dated as of August 11, 1998, by and among,  Midland,  the
Company and Dawson.  On September 18, 1998,  pursuant to the terms of the Merger
Agreement,  Midland was merged with and into Dawson (the "First  Merger")  under
the laws of the States of New  Jersey and Texas and all Dawson  Shares not owned
by Midland were  cancelled and retired and  converted  into the right to receive
$17.50 in cash per Dawson Share.  On September 21, 1998,  Dawson was merged with
and into the Company (the "Second Merger") pursuant to the laws of the States of
Maryland and Texas.

The total  consideration paid for the Dawson Shares pursuant to the Tender Offer
and the First Merger was approximately  $181.7 million.  The Company's source of
funds to pay such amount, certain outstanding debt of Dawson and the Company and
related  fees and  expenses  was (i) a bridge  loan  agreement  in the amount of
$150,000,000, dated as of September 14, 1998, among the Company, Lehman Brothers
Inc., as Arranger,  and Lehman Commercial Paper Inc., as  Administrative  Agent,
and the other  lenders party  thereto (the "Bridge Loan  Agreement")  and (ii) a
$550,000,000  Second Amended and Restated Credit Agreement,  dated as of June 6,
1997, as amended and restated through September 14, 1998, among the Company, PNC
Bank, National  Association,  as Administrative Agent, Norwest Bank Texas, N.A.,
as  Collateral  Agent,  PNC Capital  Markets,  Inc.,  as Arranger  and the other
lenders  named  from time to time  parties  thereto  (the  "Second  Amended  and
Restated Credit Agreement").  In connection with the Bridge Loan Agreement,  the
Company entered into Registration  Rights Agreements (the  "Registration  Rights
Agreements") with Lehman Brothers Inc. and Lehman Commercial Paper Inc. pursuant
to which the Company agreed to file with the Securities and Exchange  Commission
(the  "Commission")  within a certain time period a registration  statement with
respect to (i) an offer to exchange  borrowings  under the Bridge Loan Agreement
for a new  issue of debt  securities  of the  Company,  and (ii) the  resale  of
warrants  (and the shares of common  stock of the  Company to be issued upon the
exercise  of such  warrant) to  purchase  shares of common  stock of the Company
issued to Lehman  Brothers  Inc. in connection  with the Bridge Loan  Agreement.
Loans  outstanding  after one year  pursuant to the Bridge Loan  Agreement  will
convert  into term loans  which may be  exchanged  by the  holders  thereof  for
exchange  notes issued  pursuant to an Indenture  dated as of September 14, 1998
(the "Indenture"), between the Company and The Bank of New York, trustee.

At the time the Second Merger was consummated, the Company, its subsidiaries and
U.S.  Trust  Company of Texas,  N.A.,  trustee  ("U.S.  Trust"),  entered into a
Supplemental Indenture dated September 21, 1998 (the "Supplemental  Indenture"),
pursuant  to which the  Company  assumed  the  obligations  of Dawson  under the
indenture  dated February 20, 1997 (the "Dawson  Indenture")  between Dawson and
U.S. Trust, most of the Company's subsidiaries  guarantied those obligations and
the notes  issued  pursuant  to the Dawson  Indenture  were  equally and ratably
secured  with the  obligations  under the Second  Amended  and  Restated  Credit
Agreement.  Under the terms of the Dawson Indenture,  the Company is required to
commence a cash  tender  offer to purchase  at 101% of the  aggregate  principal
amount of the outstanding  notes (which the outstanding  amount is $140 million)
by mid-October  1998, the source of funds for which will be borrowings under the
Second Amended and Restated Credit Agreement.

Dawson operates approximately 527 well service rigs, 200 oilfield trucks, and 21
production  testing  units in South  Texas and the Gulf  Coast,  East  Texas and
Louisiana, the Permian Basin of West Texas and New Mexico, the Anadarko Basin of
Texas and Oklahoma,  California, and in the inland waters of the Gulf of Mexico.
In addition,  subsequent to June 30, 1998, the Company completed the acquisition
of five well servicing companies which collectively operate 93 well service rigs
(including four in Argentina), one drilling rig, and 188 oilfield trucks.

Growth Strategy

The domestic well service rig and production  service  industry has historically
been highly  fragmented,  characterized  by a large number of smaller  companies
which have  competed  effectively  on a local  basis in terms of pricing and the
quality of services offered. In recent years, many major and independent oil and
gas companies have placed increasing emphasis upon not only pricing, but also on
safety  records and quality  management  systems of, and the breadth of services

<PAGE>

offered by, their vendors,  including well  servicing  contractors.  This market
environment,  which requires  significant  expenditures by smaller  companies to
meet these  increasingly  rigorous  standards,  has  forced  many  smaller  well
servicing companies to sell their operations to larger competitors. As a result,
the  industry  has  seen  high  levels  of  consolidation  among  the  competing
contractors.

Over the past two and one-half years,  Key has been the leading  consolidator of
this industry,  completing in excess of fifty  acquisitions.  This consolidation
has led to reduced  fragmentation  in the market and has led to more predictable
demand for well services for the Company and its  competitors.  Key's management
structure is  decentralized,  which allows for rapid integration of acquisitions
and the retention of strong local identities of many of the acquired businesses.
The Company,  as a result,  has developed a growth  strategy to:  (i),subject to
restrictions  under its  existing  credit  facilities, identify,  negotiate  and
consummate  additional  acquisitions of complementary well servicing operations,
including rigs,  trucking and other  ancillary  services;  (ii)  fully-integrate
acquisitions  into the  Company's  decentralized  organizational  structure  and
thereby attempt to maximize operating  margins;  (iii) expand business lines and
services offered by the Company in existing areas of operations; and (iv) extend
the geographic scope and operating environments for the Company's operations.

Oil Field Services

The Company provides a full range of well service rig services, oil field liquid
services  and other  production  services  necessary  to maintain  and  workover
producing  oil and gas wells  through its  subsidiaries,  Yale E. Key,  WellTech
Eastern,  WellTech Mid-Continent,  Brooks, Key Four Corners, Key Rocky Mountain,
and  Servicios.  These  services  also include the  completion  of newly drilled
wells, the recompletion of existing wells (including  horizontal  recompletions)
and the plugging  and  abandonment  of wells at the end of their  useful  lives.
Other  services  include oil field fluid  transportation,  storage and  disposal
services,  frac tank rentals,  fishing and rental tools, wireline services,  air
drilling,  hot oiling, and following the Dawson acquisition,  production testing
services.  The Company has more than 1,000  customers which are either major oil
and gas companies or independent  producers  seeking to optimize  performance of
oil and gas wells.  As of June 30, 1998, of the Company's 803 well service rigs,
299  operate  in the  Permian  Basin of West  Texas and New  Mexico,  187 in the
Mid-Continent  Region,  80 in  the  ArkLaTex  Region,  84 in  Michigan  and  the
Northeast,  29 in the Four Corners Region,  108 in the Rocky Mountain Region and
16 in Argentina.

Well Service Rig Services.  The Company utilizes its fleet to perform four major
categories of service to oil and gas operators including:

Maintenance Services. Maintenance services are required on producing oil and gas
wells to ensure  efficient and continuous  operation.  These services consist of
routine mechanical repairs necessary to maintain  production from the well, such
as repairing parted sucker rods or defective  down-hole pumps in an oil well, or
replacing  defective tubing in an oil or gas well. The Company provides the well
service rigs, equipment and crews for these maintenance services.  Many of these
well  service  rigs also have pumps and tanks (a workover  package)  that can be
used for circulating fluids into and out of the well. Maintenance jobs are often
performed  on a series of wells in proximity  to each other and  typically  take
less than 48 hours per well.

Maintenance  services are generally required  throughout the life of a well. The
need for these  services  does not  directly  depend  on the  level of  drilling
activity and is generally independent of short-term  fluctuations in oil and gas
prices. Accordingly,  maintenance services are generally the most stable type of
well service activity. The general level of maintenance, however, is affected by
changes  in the total  number of  producing  oil and gas wells in the  Company's
geographic service areas.

Workover Services.  In addition to periodic  maintenance,  producing oil and gas
wells occasionally  require major repairs or modifications,  called "workovers."
Workover  services include  extensions of existing wells to drain new formations
either through deepening well bores or through drilling of horizontal  laterals.


<PAGE>


In less  extensive  workovers,  the Company's rigs are used to seal off depleted
zones in existing well bores and access  previously  bypassed  productive zones.
The  Company's  workover  rigs  are  also  used to  convert  producing  wells to
injection wells for enhanced  recovery  operations.  Workover  services  include
major  subsurface  repairs  such as casing  repair or  replacement,  recovery of
tubing and removal of foreign objects in the well bore. These extensive workover
operations are normally performed by a well service rig with a workover package,
which may include rotary drilling  equipment,  mud pumps,  mud tanks and blowout
preventers depending upon the particular type of workover operation. Most of the
Company's  well  service  rigs are  designed  for and can be equipped to perform
complex  workover  operations.  A  workover  may last from a few days to several
weeks.

The demand for workover  services is more sensitive to expectations  relating to
and changes in oil and gas prices than the demand for maintenance services,  but
not as sensitive as the demand for completion services.  When oil and gas prices
are low,  there is little  incentive  to perform  workovers on wells to increase
production and well operators  tend to defer such  expenditures.  As oil and gas
prices increase,  the level of workover  activity tends to increase as operators
seek to increase production by enhancing the efficiency of their wells.

Completion  Services.  Completion  services  prepare  a newly  drilled  well for
production.  The completion process may involve selectively perforating the well
casing to access  producing  zones,  stimulating  and  testing  these  zones and
installing downhole equipment.  The Company provides a well service and workover
package  rig to assist  in this  completion  process.  Newly  drilled  wells are
frequently  completed by a well service rig so that an operator can minimize the
use of a higher cost drilling rig. The completion  process typically  requires a
few days to several weeks,  depending on the nature and type of the  completion,
and generally requires additional auxiliary equipment which the Company provides
for an additional fee.

The demand for well completion services is directly related to drilling activity
levels,  which are highly  sensitive to expectations  relating to and changes in
oil and gas prices. During periods of weak drilling demand, drilling contractors
frequently price well completion work  competitively  compared to a well service
rig so that the drilling rig stays on the job. Thus,  excess  drilling  capacity
will  serve to  reduce  the  amount of  completion  work  available  to the well
servicing industry.

Plugging and Abandonment Services.  Well service rigs and workover equipment are
also used in the plugging and abandonment of oil and gas wells no longer capable
of  producing  in  economic  quantities.  The  demand  for oil and gas  does not
significantly affect the demand for well plugging services.

Liquid Services.  The Company provides vacuum truck services,  frac tank rentals
and salt water disposal  services  which  together  provide an integrated mix of
liquid services to well site customers.

Production  Testing Services.  Dawson owns 21 gas production  testing units that
are used to provide  services to oil and gas wells located onshore and in inland
waters.  Dawson performs  production  testing services for oil and gas producers
primarily along the Texas Gulf Coast.

Dawson's  equipment  includes  several  trailer-mounted  manifolds,  separators,
heater treaters, sand separators, light generators and slickline wireline units.
Manifolds  are used to reduce the flowing  pressure of the well stream to a rate
that will  easily flow  through  the  production  testing  equipment.  After the
appropriate well stream rate is achieved, a separator is used to divide the well
stream into its  respective  components -- oil, gas and water.  For gas wells, a
heater is used to prevent  the gas from  freezing  during  flowbacks.  Slickline
wireline equipment generally is used to lower measurement  equipment into a well
for several  days to  retrieve  data to  determine  the  characteristics  of the
reservoir.

Dawson  uses its  production  testing  units  to  perform  deliverability  tests
required  upon the  initial  completion  of a well and  periodically  during the
productive  life of a gas well to  determine  the maximum  production  allowable
under  certain  rules of the Texas  Railroad  Commission,  the state oil and gas
regulatory  agency.  In  addition,  these  units  are  used to  clean  and  test


<PAGE>


stimulated  wells and to measure  the  pressure,  volume and  quality of gas and
liquids  produced by the well.  These units also are used to determine  the most
efficient  production flow rate, to run pressure build-up tests that measure the
rate of increase of shut-in gas pressure to determine reservoir  characteristics
and to determine whether a producing formation has been damaged.

Other Production  Services.  The Company  provides  production  services,  which
include hot oiler unit services,  pipeline  installation  and testing  services,
slickline wire-line services and fishing and rental tool services.

Contract Drilling  Services The Company,  primarily through Key Energy Drilling,
owns and operates 71 drilling rigs and provides  contract  drilling services for
major and  independent oil companies in most onshore oil and gas producing areas
of the continental United States. The Company entered the land drilling business
in March 1995 with the  acquisition  of four drilling  rigs from an  independent
third  party  and,  as  the  result  of  subsequent  acquisitions,  acquired  67
additional land drilling rigs (six of which operate in Argentina).  The rigs are
generally capable of drilling up to 10,000 feet.

Production  The Company is engaged in the  production  of oil and natural gas in
the  Permian  Basin  area of  West  Texas  through  Odessa  Exploration.  Odessa
Exploration  acquires and manages  interests in producing oil and gas properties
for  its  own  account  and  for  drilling  partnerships  it  sponsors.   Odessa
Exploration  acquires  producing oil and gas wells and related  properties  from
major and independent producers and,  subsequently,  either reworks the acquired
wells  to  increase   production  or  forms  drilling  ventures  for  additional
development wells.  Odessa  Exploration  operates oil and gas wells on behalf of
over 250 working interest owners as well as for its own account.

Foreign  Operations The Company provides oil field services in Argentina through
Servicios.  As of June 30, 1998,  Servicios owned and operated 16 well servicing
rigs and six drilling rigs in Argentina.

COMPETITION AND OTHER EXTERNAL FACTORS

Despite a significant amount of consolidation having occurred, the domestic well
service rig and production  service  industry  remains  somewhat  fragmented and
includes a small number of companies  that are capable of competing  effectively
in all or part of the Company's well servicing markets. Nonetheless, the Company
believes that it is  competitive  in terms of pricing,  performance,  equipment,
safety,  availability  of equipment to meet customer needs and  availability  of
experienced, skilled personnel in those regions in which it operates.

In the well servicing  market, an important  competitive  factor in establishing
and  maintaining  long-term  customer  relationships  is having an  experienced,
skilled and well  trained work force.  In recent  years,  many of the  Company's
larger  customers have placed  emphasis not only on pricing,  but also on safety
records and quality management systems of contractors. The Company believes that
such  factors  will be of increased  importance  in the future.  The Company has
directed substantial  resources toward employee safety and training programs, as
well as its employee review process.  While the Company's efforts in these areas
are not unique,  many  competitors,  particularly  small  contractors,  have not
undertaken  similar training programs for their employees.  Management  believes
that the  Company's  safety  record and  reputation  for quality  equipment  and
service are among the best in the industry.

The Company  acquires  oil and gas  properties  from  independent  and major oil
companies and competes with other  independent  and integrated oil companies for
the acquisition of these properties.  The Company also competes with other local
oil and gas  drilling  contractors,  as well as  national  oil and gas  drilling
companies.  As with oil field services,  the need for drilling oil and gas wells
fluctuates, in part, based on the price of, and demand for, oil and natural gas.

The Company serves over 1,000 customers in most oil and gas producing regions of
the continental United States and Argentina.  The Company had no single customer
in fiscal 1998 that provided 10% or more of consolidated revenues.


<PAGE>


The need for oilfield  services  fluctuates,  in part, in relation to the demand
for oil and natural gas. As demand for those commodities increases,  service and
maintenance  requirements  increase as oil and natural gas producers  attempt to
maximize the producing efficiency of their wells in a higher priced environment.

EMPLOYEES

As of June 30, 1998,  the Company  employed 5,601 persons (4,982 in well service
operations,  12 in oil and gas production,  587 in contract drilling  operations
and 20 in  corporate).  The Company's  employees are not  represented by a labor
union or  collective  bargaining  agent.  The  Company has  experienced  no work
stoppages  associated  with labor  disputes  or  grievances  and  considers  its
relations with its employees to be satisfactory.

REGULATIONS

The oilfield  service  operations  and the oil and gas  production  and drilling
activities of the Company are subject to various  local,  state and federal laws
and regulations  intended to protect the environment.  The Company's  operations
routinely involve the handling of waste materials,  some of which are classified
as  hazardous  substances.  Consequently,  the  regulations  applicable  to  the
Company's  operations  include those with respect to  containment,  disposal and
controlling   the   discharge  of  any  hazardous  oil  field  waste  and  other
non-hazardous waste material into the environment, requiring removal and cleanup
under  certain  circumstances,  or otherwise  relating to the  protection of the
environment.  Laws and regulations  protecting the environment  have become more
stringent  in recent  years,  and may in certain  circumstances  impose  "strict
liability,"  rendering a party liable for environmental damage without regard to
negligence  or fault on the part of such party.  Such laws and  regulations  may
expose the Company to  liability  for the conduct of, or  conditions  caused by,
others,  or for acts of the Company which were in compliance with all applicable
laws at the times such acts were performed.  Management of the Company  believes
that it is in substantial  compliance with all material federal, state and local
regulations as they relate to the environment. Although the Company has incurred
certain costs in complying with environmental laws and regulations, such amounts
have not been material to the Company's  financial results during the three past
fiscal years.

Management believes that the Company is in substantial compliance with all known
material local, state and federal safety guidelines and regulations. In order to
comply  with such  safety  guidelines  and  regulations  and  increase  employee
awareness of on-the-job safety,  the Company employs seven safety officers.  The
Company also has a safety  training and education  center that is used by it for
continued safety training and awareness.

ITEM 2.  PROPERTIES.

The Company's  corporate  offices are located in East Brunswick,  New Jersey and
Midland,  Texas where the Company leases office space from an independent  third
party.

Oil Field Services

The  following  table sets  forth the type,  number  and  location  of the major
equipment owned and operated by the Company's oil field service  subsidiaries as
of June 30, 1998:


                          (table located on next page)


<PAGE>

                                      Well Service/      Drilling    Oilfield
Company                               Workover Rigs        Rigs       Trucks
- -------------------------------------------------------------------------------
Domestic:

  Yale E. Key (Permian Basin of
     West Texas and New Mexico)            299              -           215
  WellTech Mid-Continent
   (Mid-Continent Region)                  187              -            91
  Brooks (ArkLaTex Region)                  80              2           105
  WellTech Eastern (Michigan
    and Northeast)                          84              5           214
  Key Rocky Mountain (Rocky
    Mountains)                             108              -             -
  Key Four Corners (Four Corners
   Area)                                    29             17            80
  Key Energy Drilling (West Texas
   and New Mexico)                           -             40             -
 
  International:

  Servicios (Argentina)                     16              6            28
                                            ---           ---           ---
  TOTALS                                    803            70           733
                                            ===           ===           ===

Yale E.  Key  owns ten and  leases  six  office  and  yard  locations.  WellTech
Mid-Continent  owns  sixteen  and leases  seventeen  office and yard  locations.
WellTech Eastern owns two and leases fourteen office and yard locations.  Brooks
owns three and leases 11 office and yard locations. Key Rocky Mountain owns four
and leases  eight  office and yard  locations.  Key Four  Corners owns three and
leases two office and yard locations.  Key Energy Drilling owns three and leases
one office and yard location. In Argentina, Servicios leases two office and yard
locations.

All operating  facilities are metal one story office and/or shop buildings.  All
buildings are occupied and considered to be in satisfactory condition.

Production

Odessa  Exploration's major proved producing properties are located primarily in
the Permian Basin area of West Texas.  Odessa Exploration leases office space in
Odessa, Texas.

As of June 30,  1998,  the  Company  owned  interests  in 452 gross (332  proved
developed)  oil properties  and 60 gross (45 proved  developed) gas  properties.
During the fiscal year ended June 30, 1998, the Company produced 223,009 barrels
of oil at an average price of $16.25 per barrel and 1,396 MMcf of natural gas at
an average sales price of $2.44 per Mcf. Average production (lifting) costs were
$6.54 per barrel of oil equivalent  (one barrel of oil equals six thousand cubic
feet of natural  gas).  The  Company's  reserves  had a pre-tax  SEC 10 value of
approximately  $47.8  million as of June 30, 1998.  The Company holds proved oil
and gas  reserves  of  approximately  93.5  billion  cubic feet of  natural  gas
equivalent  (15.6 million  barrels of oil  equivalent)  primarily in the Permian
Basin and Panhandle of West Texas.

ITEM 3.  LEGAL PROCEEDINGS AND OTHER ACTIONS.

See Item 8, Note 4 to the Consolidated Financial Statements.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
 
None.


<PAGE>


PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED
          STOCKHOLDER MATTERS.

The Company's  common stock is currently  traded on the New York Stock Exchange,
under the symbol  "KEG".  Prior to April 1998,  the  Company's  common stock was
traded on the American  Stock  Exchange.  As of June 30, 1998,  there were 1,143
holders of record of 18,267,813 shares of common stock outstanding.

The  following  table sets forth,  for the periods  indicated,  the high and low
closing prices of the Company's  common stock on the New York Stock Exchange for
the third and fourth quarters of fiscal 1998 and the American Stock Exchange for
the remaining quarters, as derived from published sources.


                                         High                      Low

       Fiscal Year Ending 1998:
         First Quarter                $ 34 1/2                  $18 1/8
         Second Quarter                 37 3/4                   17 1/4
         Third Quarter                  20 7/8                   14
         Fourth Quarter                 19 1/2                   13

       Fiscal Year Ending 1997:
         First Quarter                 $ 8 3/4                  $ 7 1/2
         Second Quarter                 12 1/4                    8 3/8
         Third Quarter                  14 7/8                   11 3/8
         Fourth Quarter                 17 13/16                 12 7/8


There were no  dividends  paid on the  Company's  common stock during the fiscal
years ended June 30, 1998,  1997 or 1996.  The Company does not intend,  for the
foreseeable  future,  to pay  dividends on its common  stock.  In addition,  the
Company is contractually restricted from paying dividends under the terms of its
existing credit facilities.

Recent Sales of Unregistered Securities:

The Company effected the following  unregistered  sales of its securities during
the twelve months ended June 30, 1998 that were not  previously  included in the
Company's  Quarterly  Reports  filed  for  such  period.  Each of the  following
issuances by the Company of the securities sold in the transactions  referred to
below were not registered under the Securities Act of 1933, as amended, pursuant
to the  exemption  provided  under  Section 4 (2) thereof for  transactions  not
involving a public offering:

Effective March 19, 1998, the Company issued to various  employees,  pursuant to
the Key Energy Group,  Inc. 1997 Incentive  Plan,  options to purchase shares of
the Company's common stock.

Effective  January 8, 1998,  the Company  issued a warrant to  purchase  265,000
shares of Common  Stock at an  exercise  price of $18.00 per  share,  subject to
certain adjustments, as partial consideration in connection with the purchase by
Key Rocky Mountain,  a wholly-owned  subsidiary of the Company, of substantially
all the capital stock of J.W. Gibson Well Service Company.


<PAGE>


  Item 6.
  Selected Financial Data.
<TABLE>
<CAPTION>
<S>                                                       <C>            <C>             <C>            <C>          <C>
                                                           Fiscal         Fiscal          Fiscal        Fiscal        Fiscal
                                                            Year           Year           Year(1)        Year          Year
                                                           Ended          Ended           Ended          Ended        Ended
                                                          June 30,       June 30,        June 30,       June 30,     June 30,
(in thousands)                                              1998           1997            1996          1995          1994
- -----------------------------------------------------------------------------------------------------------------------------

  OPERATING DATA:

 Revenues                                                 $420,046       $162,425       $65,857        $44,689       $34,621
    Operating costs:
      Direct costs                                         288,951        111,250        46,962         32,793        26,585
      Depreciation, depletion and amortization              31,001         11,076         4,701          2,738         1,371
      General and administrative                            39,813         17,545         6,142          4,352         3,540
      Interest                                              21,476          7,879         2,477          1,478           830

 Income before income taxes, minority interest
   and extraordinary items                                  38,805         14,675         5,575          3,328         2,295
 Net income                                                 24,175          9,098         3,586          2,178         1,345
                                                                                                                      
 Income  per common share:
   Basic                                                     $1.41          $0.81         $0.46          $0.33        $0.26
   Diluted                                                   $1.23          $0.66         $0.45          $0.33        $0.25
                                                                                                                     
 Average common shares outstanding:
   Basic                                                    17,153         11,216         7,789          6,647        5,274
   Dilution                                                 24,024         17,632         7,941          6,647        5,288

 Common shares outstanding at period end                    18,267         12,298        10,414          6,914        5,274
 Market price per common share at period end                $13.12         $17.81         $8.19          $5.06        $4.67
 Cash dividends paid on common shares                       $  -           $  -           $  -           $  -         $  - 
 
 BALANCE SHEET DATA:

  Cash                                                     $25,265        $41,704        $4,211         $1,275       $1,173
  Current assets                                           127,557         93,333        27,481         11,290        9,167
  Property and equipment                                   547,537        227,255        96,127         36,336       18,935
  Property and equipment, net                              499,152        208,186        87,207         31,942       17,159
  Total assets                                             698,640        320,095       121,722         45,243       28,095
  Current liabilities                                       48,029         33,142        24,339          9,228        8,383
  Long-term obligations, including current                 399,779        174,167        46,825         15,949       11,501
  Stockholders' equity                                     154,928         73,179        41,624         20,111        9,263

  OTHER DATA:

  EBITDA (2)                                                91,282         33,630        12,753          7,544        4,496
  Net cash (used in) provided by:
    Operating activities                                    34,349          2,156         7,121          3,258        1,842
    Investing activities                                  (299,763)       (82,062)      (13,551)        (7,154)      (5,608)
    Financing activities                                   248,975        117,399         9,366          3,998        4,316
  Working capital                                           79,528         60,191         3,142          2,062          784
  Book value per common share (3)                            $8.48          $5.95         $4.00          $2.91        $1.76
  Ratio of earnings to fixed charges (4)                      2.61           2.52          2.62           2.57         2.65
</TABLE>



(1)  Financial  data for the year ended June 30,  1996  includes  the  allocated
purchase  price  of  WellTech  Eastern  and the  results  of  their  operations,
beginning March 26, 1996.

(2) Net income before interest expense,  income taxes,  depreciation,  depletion
and  amortization.  EBITDA is  presented  because  of its wide  acceptance  as a
financial  indicator  of a company's  ability to service or incur  debt.  EBITDA
should not be considered as an alternative  to operating net income,  as defined
by generally  accepted  accounting  principals,  as  indicators of the Company's
financial performance or to cash flow as a measure of liquidity.  

(3) Book value per common share is stockholders' equity at period end divided by
the number of outstanding common shares at period end.

(4) For purposes of computing the ratios of earnings to fixed charges,  earnings
consist of income  from  continuing  operations  before  income  taxes and fixed
charges.  Fixed  charges  consist of  interest  expenses,  amortization  of debt
issuance expenses and the portion of rental and lease obligations representative
of the interest factor.


<PAGE>


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

Special Note:  Certain  statements set forth below under this caption  consitute
"forward-looking  statements" within the meaning of the Reform Act. See "Special
Note Regarding  Forward-Looking  Statements" for additional  factors relating to
such statements.

The following  discussion provides information to assist in the understanding of
the Company's financial  condition and results of operations.  It should be read
in  conjunction  with the  consolidated  financial  statements and related notes
appearing elsewhere in this report.

Overview

Historically,  fluctuations  in  well  servicing  activity  have  had  a  strong
correlation  with  fluctuations  in oil and gas prices.  During fiscal 1998, oil
prices have decreased from an average of  approximately  $21 per barrel for West
Texas  Intermediate crude oil in July of 1997 to an average of approximately $12
per barrel in June of 1998. As a result,  the Company  experienced a decrease in
demand for  drilling  and  services.  Even  though  the  Company  experienced  a
successful  fiscal year ended June 30,  1998,  in terms of earnings and earnings
per share compared to previous  years,  continued low oil prices may continue to
negatively  affect the  Company's  operating  performance.  The Company seeks to
minimize the effects of such low oil prices and  fluctuations  of pricing on its
operations and financial  condition  through  reduction of operating and capital
costs,  diversification  of  services,  entry  into  new  markets  and  customer
alliances.

FISCAL YEAR ENDED JUNE 30, 1998 VERSUS FISCAL YEAR ENDED JUNE 30, 1997

Results of  Operations

Operating Income

The Company

Revenues for the year ended June 30, 1998 increased $257,621,000,  or 159%, from
$162,425,000 in fiscal 1997 to $420,046,000 in fiscal 1998, while net income for
fiscal 1998 increased  $15,077,000,  or 166% , from $9,098,000 in fiscal 1997 to
$24,175,000  in fiscal 1998.  The increase was primarily due to well service and
oil and gas well drilling  acquisitions  throughout  the year and increased well
service and oil and gas drilling  revenues from existing  equipment  through the
third quarter of fiscal 1998.

Oilfield Services

Oilfield   service   revenues  for  the  year  ended  June  30,  1998  increased
$230,460,000,  or 160%,  from  $144,385,000  for the year ended June 30, 1997 to
$374,845,000  for the year  ended  June 30,  1998.  The  increase  is  primarily
attributable  to  acquisitions  throughout  the year and  higher  equipment  use
through the third  quarter of fiscal 1998  resulting  from an increase in demand
for oilfield services.

Oil and Natural Gas Well Drilling

Revenues from oil and gas well drilling  activities  increased  $25,139,000,  or
253%, from $9,956,000 during the year ended June 30, 1997 to $35,095,000 for the
year ended June 30, 1998. The increase was primarily the result of acquisitions.

Oil and Natural Gas Exploration and Production

Revenues from oil and gas activities  increased $55,000,  or 1%, from $6,975,000
during the year ended June 30,  1997 to  $7,030,000  for the current  year.  The
increase was  primarily  the result of increased  production in the current year
which was  partially  offset  with a decrease  in the  average  price of oil and
natural gas for fiscal 1998 as compared to fiscal 1997.

Operating Expenses

Oilfield  Services  Oilfield  service  expenses for the year ended June 30, 1998
increased  $159,129,000,  or 159%, from $100,366,000 for the year ended June 30,
1997 to  $259,495,000  for the year ended June 30,  1998.  The  increase was due
primarily to  acquisitions  made  throughout  the fiscal year and the  increased
demand for oilfield services through the third quarter of fiscal 1998.


<PAGE>


Oil and Natural Gas Well Drilling

Expenses related to oil and gas well drilling activities increased  $18,318,000,
or 225%, from $8,155,000 for the year ended June 30, 1997 to $26,473,000 for the
year ended June 30, 1998. The increase was primarily the result of  acquisitions
throughout fiscal 1998.

Oil and Natural Gas Exploration and Production

Expenses  related to oil and gas  activities  increased  $253,000,  or 9%,  from
$2,729,000  for the year ended June 30,  1997 to  $2,983,000  for the year ended
June 30, 1998. The increase was primarily the result of an increase in the total
number of producing oil and gas wells from fiscal 1997 to 1998.

Depreciation and Depletion Expense

Depreciation, depletion and amortization expense increased $19,925,000, or 180%,
from $11,076,000 for fiscal 1997 to $31,001,000 for fiscal 1998. The increase is
primarily due to oilfield service depreciation  expense,  which is the result of
the acquisitions completed throughout fiscal 1998 and 1997.

General and Administrative Expenses

General  and  administrative  expenses  increased  $22,268,000,  or  127%,  from
$17,545,000  for the year ended June 30, 1997 to $39,813,000  for the year ended
June 30, 1998. The increase was primarily  attributable to oilfield  service and
oil and gas well drilling acquisitions throughout the fiscal year.

Interest Expense

Interest expense increased $13,597,000, or 173%, from $7,879,000 for fiscal 1997
to  $21,476,000  in fiscal 1998.  The increase was  primarily the result of debt
incurred in connection with  acquisitions  completed  throughout fiscal 1998 and
1997.

Income Taxes

Income tax expense increased $9,057,000,  or 163%, from $5,573,000 in income tax
expense for fiscal 1997 to  $14,630,000  for fiscal 1998. The increase in income
taxes is primarily due to the increase in operating income. However, the Company
does not expect to be required to remit the total amount of the  $14,630,000  in
total federal income taxes for fiscal year 1998 because of the  availability  of
net operating  loss  carryforwards and accelerated  depreciation.

Cash Flow

Net cash provided by operating activities increased $32,193,000, or 1,493%, from
$2,156,000  during fiscal 1997 to  $34,349,000  for fiscal 1998. The increase is
attributable  primarily to the increase in net income in fiscal 1998 compared to
fiscal 1997 and decreases in accounts payable and accrued expenses and increases
in depreciation.

Net cash used in investing  activities  increased  $217,701,000,  or 265%,  from
$82,062,000  for fiscal 1997 to  $299,763,000  for fiscal 1998.  The increase is
primarily  the  result  of  increased  capital  expenditures  for  well  service
operations and well service and oil and gas well drilling acquisitions.

Net cash provided by financing  activities  increased  $131,576,000 or 112% from
$117,399,000  for fiscal 1997 to  $248,975,000  for fiscal 1998. The increase is
primarily the result of proceeds from long-term  commercial paper and borrowings
under the Company's existing line-of-credit during the current fiscal year.

FISCAL YEAR ENDED JUNE 30, 1997 VERSUS FISCAL YEAR ENDED JUNE 30, 1996

Operating Income

The Company

Revenues for the year ended June 30, 1997 increased  $96,568,000,  or 147%, from
$65,857,000 in fiscal 1996 to $162,425,000 in fiscal 1997,  while net income for


<PAGE>


fiscal 1997 increased  $5,512,000,  or 154% , from  $3,586,000 in fiscal 1996 to
$9,098,000  in fiscal  1997.  The  increase  was  primarily  due to well service
acquisitions  throughout  the year,  increased  oil and gas revenues from Odessa
Exploration, and increased oil and gas drilling revenues.

Oilfield Services

Oilfield   service   revenues  for  the  year  ended  June  30,  1997  increased
$88,452,000,  or 158%,  from  $55,933,000  for the year ended  June 30,  1996 to
$144,385,000  for the year  ended  June 30,  1997.  The  increase  is  primarily
attributable  to  acquisitions  throughout  the year and  higher  equipment  use
resulting from an increase in demand for oilfield services.

Oil and Natural Gas Exploration and Production

Revenues  from  oil and  gas  activities  increased  $3,421,000,  or  96%,  from
$3,554,000  during the year ended June 30,  1996 to  $6,975,000  for the current
year.  The increase was primarily the result of increased  production of oil and
natural gas from  several  wells that were drilled and began  production  during
fiscal 1997,  higher oil and natural gas prices for fiscal  1997,  and the April
1996 purchase of $6.9 million of oil and gas properties  from an unrelated third
party.

Oil and Natural Gas Well Drilling

Revenues from oil and gas well drilling activities increased $3,768,000, or 61%,
from  $6,188,000  during the year ended June 30, 1996 to $9,956,000 for the year
ended June 30, 1997.  The increase was  primarily  the result of increased  well
drilling activity and an increase in the Company's pricing structure.

Operating Expenses

Oilfield Services

Oilfield   service   expenses  for  the  year  ended  June  30,  1997  increased
$59,629,000,  or 146%,  from  $40,737,000  for the year ended  June 30,  1996 to
$100,366,000 for the year ended June 30, 1997. The increase was due primarily to
acquisitions  made  throughout  the  fiscal  year and the  increased  demand for
oilfield  services.  In  addition,  the  Company  has  continued  to expand  its
services, offering fishing tools, blow-out preventers and oilwell frac tanks.

Oil and Natural Gas Exploration and Production

Expenses related to oil and gas activities increased  $1,534,000,  or 128%, from
$1,195,000  for the year ended June 30,  1996 to  $2,729,000  for the year ended
June 30, 1997.  The increase was primarily the result of costs  associated  with
several oil and natural gas wells that were drilled and began  producing  during
fiscal  1997  and  the  April  1996  purchase  of  $6.9  million  in oil and gas
properties.

Oil and Natural Gas Well Drilling

Expenses related to oil and gas well drilling activities  increased  $3,125,000,
or 62%, from  $5,030,000  for the year ended June 30, 1996 to $8,155,000 for the
year ended June 30, 1997.  The increase  was  primarily  the result of increased
revenues.

Depreciation and Depletion Expense

Depreciation,  depletion and amortization expense increased $6,375,000, or 136%,
from  $4,701,000 for fiscal 1996 to $11,076,000 for fiscal 1997. The increase is
primarily due to oilfield service depreciation  expense,  which is the result of
increased  oilfield  service capital  expenditures for the current period versus
the prior period and the  acquisitions  completed  throughout  fiscal  1997.  In
addition,  depletion expense increased for the period due to the increase in the
production of oil and natural gas..

General and Administrative Expenses

General  and  administrative  expenses  increased  $11,403,000,  or  186%,  from
$6,142,000  for the year ended June 30, 1996 to  $17,545,000  for the year ended
June 30, 1997.  The  increase was  primarily  attributable  to oilfield  service
acquisitions throughout the fiscal year.


<PAGE>


Interest Expense

Interest expense increased $5,402,000,  or 218%, from $2,477,000 for fiscal 1996
to  $7,879,000  in fiscal 1997.  The increase was  primarily  the result of debt
incurred in connection with acquisitions completed throughout fiscal 1997.

Income Taxes

Income tax expense increased $3,685,000,  or 195%, from $1,888,000 in income tax
expense for fiscal 1996 to  $5,573,000  for fiscal 1997.  The increase in income
taxes is primarily due to the increase in operating income. However, the Company
does not expect to be required to remit a significant  amount of the  $5,573,000
in total federal  income taxes for fiscal year 1997 because of the  availability
of net operating loss carryforwards,  accelerated  depreciation and drilling tax
credits.

Cash Flow

Net cash provided by operating  activities  decreased  $4,965,000,  or 70%, from
$7,121,000  during  fiscal 1996 to $2,156,000  for fiscal 1997.  The decrease is
attributable  primarily  to  increases  in  accounts  receivable,  decreases  in
accounts payable and accrued expenses, but was partially off set by increases in
depreciation and net income.

Net cash used in  investing  activities  increased  $68,511,000,  or 506%,  from
$13,551,000  for fiscal 1996 to  $82,062,000  for fiscal  1997.  The increase is
primarily  the  result  of  increased  capital  expenditures  for  well  service
operations and well service acquisitions.

Net cash provided by financing  activities was  $117,399,000  for fiscal 1997 as
compared  to  $9,366,000  for fiscal  1996,  which  represents  an  increase  of
$108,033,000,  or 1,153%. The increase,  which is partially offset by repayments
of  long-term  debt,  is  primarily  the result of  proceeds  from the  existing
Debentures and commercial paper during the current fiscal year.

LIQUIDITY AND CAPITAL RESOURCES

The Company's cash and cash equivalents  decreased by $16.4 million for the year
ended June 30, 1998 from $41.7  million as of June 30, 1997 to $25.3  million as
of June 30, 1998.

The Company has projected,  without consideration of acquisitions  subsequent to
June 30, 1998, $51 million for oilfield service capital  expenditures for fiscal
1999 as  compared  to $44.3  million  and $15  million in fiscal  1998 and 1997,
respectively.  Odessa  Exploration  has projected  outlays of  approximately  $6
million in  development  costs for fiscal 1999,  as compared to $7.8 million and
$8.2 million in fiscal 1998 and 1997,  respectively.  The  Company's oil and gas
well  drilling  operations  have forecast  approximately  $5 million for capital
expenditures for fiscal 1999,  primarily for improvements to existing  equipment
and  machinery,  as compared to $5.4 million for fiscal 1998 and $1.5 million in
fiscal 1997.  The Company  expects to finance  these  capital  expenditures  and
development  costs using cash flows from  operations and available  credit.  The
Company  believes  that its cash flows and, to the extent  required,  borrowings
under the Second Amended and Restated  Credit  Agreement,  will be sufficient to
fund such expenditures.

Debt

On June 6, 1997,  the Company  entered into an agreement  (the  "Initial  Credit
Agreement")  with  PNC  Bank,  N.A.  ("PNC"),  as  administrative  agent,  and a
syndication  of other  lenders  pursuant  to which the  lenders  provided a $255
million credit facility, consisting of a $120 million seven-year term loan and a
$135 million  five-year  revolver.  The interest rate on the term loan was LIBOR
plus 2.75 percent.  The interest rate on the revolver  varied based on LIBOR and
the level of the Company's indebtedness.  The Initial Credit Agreement contained
certain  restrictive  covenants  and  required  the Company to maintain  certain
financial  ratios. On September 25, 1997, the Company repaid the term loan and a
portion of the then  outstanding  amounts  under the  revolver by  applying  the
proceeds from the initial and second closings of the Company's private placement
of $216 million of 5% Convertible Subordinated Notes (discussed below).


<PAGE>


Effective  November 6, 1997,  the Company  entered  into an Amended and Restated
Credit   Agreement   with  PNC  (the  "Amended  PNC  Credit   Agreement"),   as
administrative agent and lender,  pursuant to which PNC agreed to make revolving
credit loans of up to a maximum loan  commitment  of $200  million.  The maximum
commitment  decreases to $175 million on November 6, 2000 and to $125 million on
November 6, 2001. The loan commitment terminates on November 6, 2002. Borrowings
under the credit  facility  may be either  (i)  Eurodollar  Loans with  interest
currently  payable  quarterly at LIBOR plus 1.25% subject to adjustment based on
certain financial  ratios,  (ii) Base Rate Loans with interest payable quarterly
at the greater of PNC Prime Rate or the Federal Funds  Effective Rate plus 1/2%,
or (iii) a combination  thereof, at the Company's option. The Amended PNC Credit
Agreement  contains  certain  restrictive  covenants and requires the Company to
maintain  certain  financial  ratios.  A change of  control of the  Company,  as
defined in the Amended PNC Credit Agreement, is an event of default.  Borrowings
under the Amended PNC Credit Agreement are secured by  substantially  all of the
assets of the Company and its domestic subsidiaries.

Effective  December 3, 1997,  PNC completed the  syndication  of the Amended PNC
Credit  Agreement.  In connection  therewith,  PNC, as  administrative  agent, a
syndication  of lenders and the Company  entered  into a First  Amendment to the
Amended and Restated  Credit  Agreement  (the  "Amendment  to Amended PNC Credit
Agreement")  providing  for,  among  other  things,  an  increase in the maximum
commitment to $250 million from $200 million.

On September 25, 1997, the Company  completed an initial  closing of its private
placement of $200  million of 5%  Convertible  Subordinated  Notes due 2004 (the
"Notes").  On October 7, 1997,  the Company  completed  a second  closing of its
private placement of an additional $16 million of Notes pursuant to the exercise
of the remaining  portion of the  over-allotment  option  granted to the initial
purchasers of the Notes. The placements were made as private offerings  pursuant
to Rule 144A under the Securities Act of 1933. The Notes are  subordinate to the
Company's  senior  indebtedness,  which, as defined in the indenture under which
the Notes were  issued,  includes  the  borrowings  under the Amended PNC Credit
Agreement,  as amended. The Notes are convertible,  at the holder's option, into
shares of Common  Stock at a  conversion  price of $38.50 per share,  subject to
certain adjustments.

The Notes are  redeemable,  at the Company's  option,  on or after September 15,
2000, in whole or part,  together with accrued and unpaid interest.  The initial
redemption  price is  102.86%  for the year  beginning  September  15,  2000 and
declines ratably thereafter on an annual basis.

In July 1996,  the  Company  completed  a  $52,000,000  private  offering  of 7%
Convertible Subordinated Debentures due 2003 (the "Debentures") pursuant to Rule
144A under the Securities Act of 1933, as amended (the  "Securities  Act").  The
Debentures  are  subordinate  to the  Company's  senior  indebtedness,  which as
defined in the indenture  pursuant to which the Debentures  were issued includes
the borrowings under the Amended PNC Credit Agreement, as amended.

The Debentures are convertible,  at any time prior to maturity,  at the holders'
option,  into shares of Common Stock at a  conversion  price of $9.75 per share,
subject to certain adjustments. In addition, Debenture holders who convert prior
to July 1, 1999 will be entitled to receive a payment,  in cash or Common  Stock
(at the  Company's  option),  generally  equal to 50% of the interest  otherwise
payable from the date of conversion through July 1, 1999.

The Debentures are  redeemable,  at the option of the Company,  on or after July
15,  1999,  at a  redemption  price  of  104%,  decreasing  1% per  year on each
anniversary date thereafter. In the event of a change in control of the Company,
as defined in the indenture under which the Debentures were issued,  each holder
of  Debentures  will have the right,  at the  holder's  option,  to require  the
Company to repurchase all or any part of the holder's  Debentures within 60 days
of such event at a price equal to 100% of the principal amount thereof, together
with accrued and unpaid interest thereon.

As of June 30, 1998,  $47,400,000 in principal amount of the Debentures had been
converted into 4,861,538 shares of common stock at the option of the holders. An
additional 165,423 shares of common stock were issued representing 50%

<PAGE>


of the interest  otherwise  payable from the date of conversion  through July 1,
1999,  and an  additional  35,408  shares  of  common  stock  were  issued as an
inducement  to  convert.   The  additional   165,423  shares  of  common  stock,
representing 50% of the interest  otherwise  payable from the date of conversion
through July 1, 1999,  are included in equity.  The fair value of the additional
35,408  shares of common stock issued as  inducement to convert was $710,186 and
is recorded as interest expense in the consolidated statement of operations.  In
addition,  the proportional amount of unamortized debt issuance costs associated
with the converted  Debentures was charged to additional  paid-in capital at the
time of conversion.

Impact of SFAS 121

As of July 1, 1996, the Company adopted the provisions of Statement of Financial
Accounting  Standards No. 121 - Accounting for  Impairment of Long-Lived  Assets
and for  Long-Lived  Assets to be Disposed  Of ("FAS  121").  Consequently,  the
Company reviews its long-lived assets to be held and used, including oil and gas
properties  accounted for under the  successful  efforts  method of  accounting,
whenever  events or  circumstances  indicate  that the  carrying  value of those
assets may not be  recoverable.  Long-lived  assets to be  disposed of are to be
accounted  for at the lower of  carrying  amount or fair value less cost to sell
when management has committed to a plan to dispose of the assets. All companies,
including  successful  efforts oil and gas companies,  are required to adopt FAS
121 for fiscal years  beginning  after  December 15, 1995. In order to determine
whether an impairment had occurred,  the Company  estimated the expected  future
cash flows of its income  producing  equipment  and oil and gas  properties  and
compared such future cash flows to the carrying amount of the asset to determine
if the carrying amount was recoverable.  Based on this process,  no writedown in
the carrying amount of the Company's property was necessary at June 30, 1998.

Impact of Recently Issued Accounting Standards

The  Financial  Accounting  Standards  Board has recently  issued the  following
accounting standards which will be adopted by the Company in the future.

Statement of  Financial  Accounting  Standards  No. 130 ("SFAS 130") - Reporting
Comprehensive Income, is effective for fiscal years beginning after December 15,
1997. SFAS 130 establishes  standards for reporting and display of comprehensive
income and its components in a full set of general-purpose financial statements.
Specifially,  SFAS 130 requires that an enterprise  (i) classify  items of other
comprehensive  income by their nature in a financial  statement and (ii) display
the accumulated balance of other  comprehensive  income separately from retained
earnings and additional  paid-in capital in the equity section of a statement of
financial position. Reclassification of financial statements for earlier periods
provided for comparative  purposes is required.  The Company will adopt SFAS 130
in the first quarter of its fiscal year ended June 30, 1999.

Statement of Financial  Accounting  Standards No. 131 ("SFAS 131") - Disclosures
about  Segments of an  Enterprise  and Related  Information,  is  effective  for
financial  statements for periods  beginning  after December 15, 1997.  SFAS 131
establishes  standards  for the way  that  company's  report  information  about
operating  segments  in annual  financial  statements  and  requires  that those
company's  report  selected  information  about  operating  segments  in interim
financial  reports  issued to  shareholders.  This  statement  also  establishes
standards for related disclosures about products and services, geographic areas,
and  major  customers.  SFAS  131  need  not be  applied  to  interim  financial
statements  in  the  initial  year  of  its  application.  However,  comparative
information  for interim  periods in the initial  year of  application  is to be
reported in the financial  statements for interim  periods in the second year of
application.  The Company will adopt SFAS 131 for the fiscal year ended June 30,
1999.

Impact of Inflation on Operations

Management is of the opinion that inflation has not had a significant  impact on
the Company's business.


<PAGE>


Year 2000 Issue

As a  result  of  the  acquisitions  completed  by the  Company  over  the  past
twenty-four months, the Company utilizes several management  information systems
in connection with its business operations and financial reporting process.  The
Company made an assessment of its Year 2000 issues,  and determined that many of
these management  information systems would be adversely impacted by the arrival
of the Year 2000.

Accordingly, for operational efficiency, and to prevent any adverse impacts that
may  result  from the  arrival  of the  Year  2000,  the  Company  is  currently
implementing a new integrated  management  information system along with updated
hardware  that  will  replace  most  of  the  systems  currently  utilized.  The
implementation  of the new  management  information  system,  which is Year 2000
compliant,  began in July of 1998 and is  scheduled  to be  completed by June of
1999,  assuming  no  unforeseen  circumstances  which are beyond  the  Company's
control. Year 2000 issues as they relate to suppliers and customers remain to be
evaluated by the Company.  However, based on current available information,  the
Company  does  not  anticipate  that the  costs  associated  with any  necessary
modifications  will  be  material  to  the  Company's  operations  or  financial
condition.

The  cost of the new  management  information  system,  (a  large  part of which
management  expects  will be  capitalized)  is not  expected  to have a material
impact on the  Company's  business,  operations  or results  thereof,  financial
condition, liquidity or capital resources.


<PAGE>


ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Presented herein are the consolidated  financial statements of Key Energy Group,
Inc. and  Subsidiaries as of June 30, 1998 and 1997 and the years ended June 30,
1998, 1997 and 1996.

Also,  included is the report of KPMG Peat  Marwick LLP,  independent  certified
public  accountants,  on such consolidated  financial  statements as of June 30,
1998 and 1997 and for the years ended June 30, 1998, 1997 and 1996.


                          INDEX TO FINANCIAL STATEMENTS

                                                               Page

  Consolidated Balance Sheets                                   20

  Consolidated Statements of Operations                         21

  Consolidated Statements of Cash Flows                         22

  Consolidated Statements of Stockholders' Equity               23

  Notes to Consolidated Financial Statements                    24

  Independent Auditors' Report                                  50


<PAGE>


                     Key Energy Group, Inc. and Subsidiaries
                           Consolidated Balance Sheets
<TABLE>
<CAPTION>
<S>                                                                                                  <C>                <C>
                                                                                                     June 30,           June 30,
(Thousands, except share and per share data)                                                           1998                1997
- --------------------------------------------------------------------------------------------------------------------------------
ASSETS
  Current Assets:
    Cash                                                                                              $25,265            $41,704
    Accounts receivable, net of allowance for
       doubtful accounts ( $2,843 - 1998, $1,552 - 1997)                                               82,406             45,230
    Inventories                                                                                        13,315              5,171
    Deferred tax asset                                                                                  1,203                  -
    Prepaid income taxes                                                                                  537                  -
    Prepaid expenses and other current assets                                                           4,831              1,228
- --------------------------------------------------------------------------------------------------------------------------------
  Total Current Assets                                                                                127,557             93,333
- --------------------------------------------------------------------------------------------------------------------------------
  Property and Equipment:
    Oilfield service equipment                                                                        400,731            176,326
    Oil and gas well drilling equipment                                                                61,629              6,319
    Motor vehicles                                                                                     19,748             10,569
    Oil and gas properties and other related equipment, successful efforts method                      42,638             23,622
    Furniture and equipment                                                                             5,333              1,661
    Buildings and land                                                                                 17,458              8,758
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                      547,537            227,255
Accumulated depreciation & depletion                                                                 (48,385)           (19,069)
- --------------------------------------------------------------------------------------------------------------------------------
Net Property and Equipment                                                                            499,152            208,186
- --------------------------------------------------------------------------------------------------------------------------------
  Goodwill, net of amortization ($2,264 - 1998;  $822  -   1997)                                       44,936              9,256
  Other Assets                                                                                         26,995              9,320
- --------------------------------------------------------------------------------------------------------------------------------
  Total Assets                                                                                       $698,640           $320,095
================================================================================================================================
LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                 
  Current Liabilities:
    Accounts payable                                                                                  $20,124            $15,339
    Other accrued liabilities                                                                          22,239             12,507
    Accrued interest                                                                                    3,818              2,102
    Accrued income taxes                                                                                    -              1,664
    Deferred tax liability                                                                                  -                126
    Current portion of long-term debt                                                                   1,848              1,404
- --------------------------------------------------------------------------------------------------------------------------------
  Total Current Liabilities                                                                            48,029             33,142
- --------------------------------------------------------------------------------------------------------------------------------
  Long-term debt, less current portion                                                                397,931            172,763
  Non-current accrued expenses                                                                          4,812              4,017
  Deferred tax liability                                                                               92,940             35,738
  Minority interest                                                                                         -              1,256

  Stockholders' equity:
    Common stock, $.10 par value; 100,000,000 shares authorized,                                                     
      18,684,479 and 12,297,752 shares issued, respectively
      at June 30, 1998 and 1997, respectively                                                           1,868              1,230
    Additional paid-in capital                                                                        119,303             55,031
    Treasury stock, at cost; 416,666 shares at June 30, 1998 and
      none at June 30, 1997                                                                            (9,682)                 -
   Unrealized gain on available-for-sale securities                                                     2,346                  -
    Retained earnings                                                                                  41,093             16,918
- --------------------------------------------------------------------------------------------------------------------------------
  Total Stockholders' Equity                                                                          154,928             73,179
- --------------------------------------------------------------------------------------------------------------------------------
  Total Liabilities and Stockholders' Equity                                                         $698,640           $320,095
================================================================================================================================
See the accompanying notes which are an integral part of these consolidated financial statements.
</TABLE>


<PAGE>


                     Key Energy Group, Inc. and Subsidiaries
                      Consolidated Statements of Operations


<TABLE>
<CAPTION>
<S>                                                                     <C>                    <C>                   <C>
                                                                         Year Ended             Year Ended           Year Ended
(Thousands, except per share data)                                      June 30, 1998          June 30, 1997        June 30, 1996
- ---------------------------------------------------------------------------------------------------------------------------------

REVENUES:
   Oilfield services                                                       $374,845              $144,385                $55,933
   Oil and gas well drilling                                                 35,095                 9,956                  6,188
   Oil and gas                                                                7,030                 6,975                  3,554
   Other, net                                                                 3,076                 1,109                    182
- --------------------------------------------------------------------------------------------------------------------------------
                                                                            420,046               162,425                 65,857
- --------------------------------------------------------------------------------------------------------------------------------
COSTS AND EXPENSES:
   Oilfield services                                                        259,495               100,366                 40,737
   Oil and gas well drilling                                                 26,473                 8,155                  5,030
   Oil and gas                                                                2,983                 2,729                  1,195
   Depreciation, depletion and amortization                                  31,001                11,076                  4,701
   General and administrative                                                39,813                17,545                  6,142
   Interest                                                                  21,476                 7,879                  2,477
- --------------------------------------------------------------------------------------------------------------------------------
                                                                            381,241               147,750                 60,282
- --------------------------------------------------------------------------------------------------------------------------------
Income before income taxes and minority interest                             38,805                14,675                  5,575
Income tax expense                                                           14,630                 5,573                  1,888
Minority interest in net income                                                   -                     4                    101
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                           
NET INCOME                                                                  $24,175                $9,098                 $3,586
================================================================================================================================
                                                                                                           
EARNINGS PER SHARE :                                                                                       
  Basic                                                                       $1.41                 $0.81                  $0.46
  Diluted                                                                     $1.23                 $0.66                  $0.45
                                                                                                           
================================================================================================================================
WEIGHTED AVERAGE SHARES OUTSTANDING:                                                                       
  Basic                                                                      17,153                11,216                  7,789
  Diluted                                                                    24,024                17,632                  7,941
================================================================================================================================
See the accompanying notes which are an integral part of these consolidated financial statements.
</TABLE>


<PAGE>


                     Key Energy Group, Inc. and Subsidiaries
                           Consolidated Statements of
                                   Cash Flows

<TABLE>
<CAPTION>
<S>     <C>    <C>    <C>
                                                                       Year Ended             Year Ended      Year Ended
                                                                        June 30,                June 30,        June 30,
(Thousands)                                                               1998                    1997            1996
- ------------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income                                                            $24,175                  $9,098          $3,586
  Adjustments to reconcile income from operations to                                  
    net cash provided by operations:                                                  
  Depreciation, depletion and amortization                               31,001                  11,076           4,701
Amortization of deferred debt costs                                       2,006                       -               -
  Deferred income taxes                                                   7,287                   4,180           1,618
  Minority interest in net income                                             -                       4             101
  Gain on sale of assets                                                   (189)                   (235)           (186)
  Other non-cash items                                                    1,313                       -               6
  Change in assets and liabilities net of effects                      
     from the acquisitions:                                            
    (Increase) in accounts receivable                                    (3,173)                (14,904)         (2,180)
    (Increase) decrease in other current assets                          (4,051)                 (2,811)            765
    Decrease in accounts payable, accrued interest and accrued expenses (17,444)                 (5,565)         (1,293)
    Other assets and liabilities                                         (6,576)                  1,313               3
- -----------------------------------------------------------------------------------------------------------------------
  Net cash provided by operating activities                              34,349                   2,156           7,121
- -----------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES                                                  
  Capital expenditures - Well service operations                        (44,284)                (15,084)         (5,188)
  Capital expenditures - Oil and gas operations                          (7,849)                 (8,188)         (1,879)
  Capital expenditures - Oil and gas well drilling operations            (5,385)                 (1,483)           (598)
  Capital expenditures - Other                                           (1,748)                      -               -
  Proceeds from sale of fixed assets                                      1,279                   3,159             574
  Cash received in acquisitions                                           2,903                   2,342           1,168
  Acquisitions - Well service operations                               (172,536)                (62,808)              -
  Acquisitions - Oil and gas well drilling                              (49,440)                      -               -
  Acquisitions - Oil and gas operations                                  (9,298)                      -          (7,895)
  Purchase of Marketable equity securities                               (9,979)                      -               -
  Acquisitions - minority interest                                       (3,426)                      -               -
  Redemption of restricted marketable securities                              -                       -             267
- -----------------------------------------------------------------------------------------------------------------------
  Net cash used in investing activities                                (299,763)                (82,062)        (13,551)
- -----------------------------------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES                                                  
  Principal payments on debt                                             (6,087)                 (1,772)         (2,601)
  Repayment of long-term debt                                          (231,337)                (47,815)              -
  Borrowings under line-of-credit                                       280,770                 120,000           1,100
  Proceeds from stock options exercised                                   1,042                     141               -
  Proceeds from warrants exercised                                        4,223                   1,362               -
  Purchase of treasury stock                                             (9,682)                      -               -
  Proceeds from convertible subordinated debentures                           -                  52,000               -
  Proceeds from long-term commercial paper debt                         216,000                       -               -
  Proceeds paid for debt issuance costs                                  (9,270)                 (7,389)              -
  Proceeds from other long-term debt                                      3,316                     872          10,867
- -----------------------------------------------------------------------------------------------------------------------
  Net cash provided by financing activities                             248,975                 117,399           9,366
- -----------------------------------------------------------------------------------------------------------------------
  Net increase (decrease) in cash                                       (16,439)                 37,493           2,936
  Cash at beginning of period                                            41,704                   4,211           1,275
- -----------------------------------------------------------------------------------------------------------------------
  Cash at end of period                                                 $25,265                 $41,704          $4,211
=======================================================================================================================
   See the accompanying notes which are an integral part of these consolidated financial statements.
</TABLE>


<PAGE>


                     Key Energy Group, Inc. and Subsidiaries
                 Consolidated Statements of Stockholders' Equity


<TABLE>
<CAPTION>
<S>                                        <C>                   <C>          <C>        <C>        <C>              <C>
                                               Common Stock                                         Unrealized
                                           --------------------                                       Gain on
                                            Number of            Additional                          Available
                                             Shares     Amount    Paid-in     Treasury   Retained    for Sale
(thousands)                                Outstanding  at par    Capital      Stock     Earnings    Securities      Total
- ---------------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1995                      6,914      $691    $15,186      $    -      $4,234     $     -        $20,111
- ---------------------------------------------------------------------------------------------------------------------------

Issuance of common stock for WellTech
Merger                                        3,500       350     17,577           -           -           -         17,927
Net income                                        -         -          -           -       3,586           -          3,586
- ---------------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1996                     10,414    $1,041    $32,763           -      $7,820           -        $41,624
- ---------------------------------------------------------------------------------------------------------------------------
Issuance of common stock for Brownlee
  Well Service stock                             61         6        665           -           -           -            671
Issuance of common stock for Woodward
  Well Service stock                             75         8        555           -           -           -            563
Issuance of common stock for Brooks
  Well Service stock                            918        92     11,033           -           -           -         11,125
Issuance of common stock for Enerair
  Oilwell Service assets                          4         -         48           -           -           -             48
Issuance of common stock for Cobra
  Well Service stock                            175        18      2,368           -           -           -          2,386
Issuance of common stock for Tri-State
  Well Service assets                            84         8        992           -           -           -          1,000
Issuance of common stock for Kal-Con
  Well Service assets and stock                  78         8      1,103           -           -           -          1,111
Issuance of common stock for Well-Co
  Well Service stock                            240        24      4,026           -           -           -          4,050
Exercise of warrants                            221        22      1,340           -           -           -          1,362
Exercise of options                              28         3        138           -           -           -            141
Net income                                        -         -          -           -       9,098           -          9,098
- ---------------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1997                     12,298    $1,230    $55,031           -     $16,918           -        $73,179
- ---------------------------------------------------------------------------------------------------------------------------
Issuance of common stock for Big A
  Well Service assets                           125        12      4,066           -           -           -          4,078
Issuance of common stock for Critchfield
  Well Service assets and stock                 240        24      5,736           -           -           -          5,760
Issuance of common stock for Sitton
  Drilling stock                                100        10      2,159           -           -           -          2,169
Issuance of common stock for Gibson
  Well Service assets                           100        10      1,846           -           -           -          1,856
Exercise of warrants                            609        61      4,162           -           -           -          4,223
Exercise of options                             209        21      1,021           -           -           -          1,042
Conversion of 7% Notes                        5,062       506     45,282           -           -           -         45,788
Purchase of treasury stock - 416,666 shares    (417)        -          -      (9,682)          -           -         (9,682)
Mark to market of available for sale        
securities                                        -         -          -           -           -       2,346          2,346
Other                                           (59)       (6)                                                           (6)
Net income                                        -         -          -           -      24,175           -         24,175

- ---------------------------------------------------------------------------------------------------------------------------
Balance at June 30, 1998                     18,267    $1,868   $119,303     $(9,682)    $41,093      $2,346       $154,928
===========================================================================================================================
See the accompanying notes which are an integral part of these consolidated financial statements.
</TABLE>


<PAGE>



                     Key Energy Group, Inc. and Subsidiaries

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          June 30, 1998, 1997 and 1996

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The Company
 
Key Energy Group,  Inc. herein after referred to as the "Company" or "Key",  was
organized  in April 1977,  and  commenced  operations  in July 1978.  Results of
operations for the twelve months ended June 30, 1998,  1997 and 1996 include the
Company's oilfield service operations conducted by its wholly-owned  subsidiary,
Yale E. Key, Inc.,  ("Yale E. Key"),  the Company's oil and gas  exploration and
production  wholly-owned  subsidiary,  Odessa Exploration  Incorporated ("Odessa
Exploration"),  and the Company's oil and gas well drilling operations conducted
by the Company's wholly-owned subsidiary, Key Energy Drilling, Inc. ("Key Energy
Drilling"). Also included in the results of operations for the fiscal year ended
June 30, 1998 and 1997 and approximately  three months for the fiscal year ended
June 30,  1996 are  those  operating  results  from the  Company's  wholly-owned
subsidiary,  WellTech Eastern,  Inc. ("WellTech  Eastern") which currently holds
the assets acquired in the merger with WellTech, Inc. ("WellTech"), on March 26,
1996 (see Note 2). In  addition,  as a result of the Welltech  acquisition,  the
Company acquired 63% ownership in Servicios  WellTech,  S.A.  ("Servicios"),  an
Argentina  corporation.  In July 1997,  the Company  acquired the  remaining 37%
ownership in  Servicios.  Servicios  conducts  oilfield  services  operations in
Argentina and was consolidated  with a minority  interest prior to July 1997. In
addition,  results of operations for a portion of the fiscal year ended June 30,
1998 are those operating results from the Company's  wholly-owned  subsidiaries,
Key Rocky Mountain, Inc. ("Key Rocky Mountain") and Key Four Corners, Inc. ("Key
Four Corners"),  both of which were formed as the result of several acquisitions
during the fiscal year ended June 30, 1998. (see Note 2)

Basis of Presentation

The  Company's  consolidated  financial  statements  include the accounts of the
Company  and  its  wholly-owned  subsidiaries.   All  significant  inter-company
transactions  and  balances  have  been  eliminated.   The  accounting  policies
presented  below have been followed in preparing the  accompanying  consolidated
financial statements.

Estimates and Uncertainties

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

Inventories

Inventories,  which  consist  primarily of well  service  parts and supplies and
those parts and supplies  held for sale at the Company's  various  retail supply
stores, are valued at the lower of average cost or market.

Property and Equipment

The Company  provides  for  depreciation  and  amortization  of well service and
related  equipment  using the  straight-line  method,  with an  overall  average
salvage value of approximately 10%, over the following estimated useful lives of
the assets:
                                                (table follows on next page)


<PAGE>


                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)




         Description                       Years 
         ----------------------------------------
         Oilfield service equipment       3 - 20
         Motor vehicles                   3 - 7
         Furniture and equipment          3 - 10
         Buildings and improvements      10 - 40
         Gas processing facilities            10
         ----------------------------------------

Upon  disposition or retirement of property and equipment,  the cost and related
accumulated  depreciation  are removed  from the  accounts  and the gain or loss
thereon, if any, is included in the results of operations.

Odessa Exploration  utilizes the successful efforts method of accounting for its
oil and gas properties.  Under this method, all costs associated with productive
wells and nonproductive  development wells are capitalized,  while nonproductive
exploration  costs and geological and geophysical  costs (if any), are expensed.
Capitalized   costs  relating  to  proved  properties  are  depleted  using  the
unit-of-production method. Upon disposition,  the carrying amounts of properties
sold or  otherwise  disposed  of and the related  allowance  for  depletion  are
eliminated  from the  accounts  and any  gain/loss  is  included  in  results of
operations.

As of July 1, 1997 the Company changed their method of calculating  depreciation
on its oil and gas well  drilling  rigs  from the  straight-line  method  to the
units-of-production  method.  The new method takes into consideration the number
of days the rigs are actually in service each month and depreciation is recorded
for at least 15 days each month for each rig that is available for service.  The
Company  believes the new method will more  appropriately  reflect its financial
results by better  matching of revenues with expenses and to better  reflect how
the assets are to be used over time. The effect of this change on net income for
1998, 1997 and 1996 was not material.

Environmental

The Company is subject to extensive federal,  state and local environmental laws
and  regulations.  These  laws,  which are  constantly  changing,  regulate  the
discharge  of  materials  into the  environment  and may  require the Company to
remove or  mitigate  the  environmental  effects of the  disposal  or release of
petroleum or chemical  substances at various sites.  Environmental  expenditures
are  expensed  or  capitalized  depending  on  their  future  economic  benefit.
Expenditures that relate to an existing  condition caused by past operations and
that have no future economic benefits are expensed. Liabilities for expenditures
of a  noncapital  nature  are  recorded  when  environmental  assessment  and/or
remediation is probable, and the costs can be reasonably estimated.

Other Assets and Goodwill

Other assets consist  primarily of goodwill,  capitalized  debt issuance  costs,
investment in common stock  (accounted for using the  cost-method)  and security
and escrow  deposits from Key's workers'  compensation  retrospective  insurance
program,  in addition  to an  interest,  (approximately  13%),  in an  insurance
company (the insurance  company is affiliated  with Key's workers'  compensation
carrier).

Marketable  equity  securities are deemed by management to be available for sale
and  are  classified  in  the  consolidated  balance  sheet  at  fair  value  of
approximately $12,307,000 as other long-term assets with net unrealized gains of
approximately $2,346,000 reported within stockholders' equity.

At June 30, 1998, 1997 and 1996, the Company  classified as goodwill the cost in
excess  of  fair  value  of  the  net  tangible   assets  acquired  in  purchase
transactions.  Goodwill  of  $37,122,000  was added in 1998.  Goodwill  is being
amortized on a  straight-line  basis over ten to twenty-five  years.  Management
continually  evaluates  whether  events  or  circumstances  have  occurred  that
indicate  the  remaining  useful  life of goodwill  may warrant  revision or the
remaining  balance of goodwill  may not be  recoverable.  Goodwill  amortization
expense  totaled  $1,442,000  for fiscal 1998 and  $622,000  for fiscal 1997 and
$100,000 for fiscal 1996. Debt issuance costs are amortized over the term of the
applicable  debt  and such  amortization  is  classified  as  interest  expense.
Amortization  of debt  issuance  costs totaled  $2,006,000  and $344,000 for the
fiscal years ended 1998 and 1997, respectively.

<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Earnings per Share

The  Company  accounts  for  earnings  per share  upon  Statement  of  Financial
Accounting Standards No. 128, "Earnings per Share" ("SFAS 128"). Under SFAS 128,
basic  earnings  per  common  share are  determined  by  dividing  net  earnings
applicable  to common  stock by the  weighted  average  number of common  shares
actually outstanding during the year. Diluted earnings per common share is based
on the increased number of shares that would be outstanding  assuming conversion
of  dilutive  outstanding  convertible  securities  using the "as if  converted"
method.
                                             Year Ended
                                 (thousands, except per share data)
                               ------------------------------------
                               6/30/98       6/30/97        6/30/96
                               ------------------------------------
  Basic EPS Computation:
   Numerator-
    Net Income             $   24,175   $      9,098    $    3,586
   Denominator-
    Weighted Average Common
    Shares Outstanding         17,153         11,216         7,789
                               -----------------------------------
  Basic EPS                $     1.41   $       0.81    $     0.46
                               ===================================
  Diluted EPS Computation:
   Numerator-
    Net Income             $   24,175   $      9,098    $    3,586

   Effect of dilutive
   securities, tax effected:
    Convertible Securities      5,331          2,578             -
                               ------------------------------------
                           $   29,506    $    11,676    $    3,586
                               ------------------------------------
   Denominator-
   Weighted Average Common
   Shares Outstanding:         17,153         11,216         7,789
    Warrants                      141            340             -
    Stock options               1,266            743           152
    7% Convertible Debentures   1,191          5,333             -
    5% Convertible Debentures   4,273              -             -
                               ------------------------------------
                               24,024         17,632         7,941
                               ------------------------------------
 Diluted EPS               $     1.23   $      0.66     $     0.45
                               ===================================

Income Taxes

The  Company  accounts  for income  taxes  based  upon  Statement  of  Financial
Accounting  Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"). Under
SFAS 109,  deferred tax assets and liabilities are recognized for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or

<PAGE>
                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)


settled.  The effect on deferred tax assets and  liabilities  of a change in tax
rate is recognized  in income in the period that includes the enactment  date. A
valuation  allowance  for  deferred  tax assets is  recognized  when it is "more
likely than not" that the benefit of deferred tax assets will not be realized.

The Company and its  eligible  subsidiaries  file a  consolidated  U. S. federal
income tax return.  Certain  subsidiaries  that are  consolidated  for financial
reporting  purposes  are not eligible to be included in the  consolidated  U. S.
federal  income tax return and  separate  provisions  for income taxes have been
determined for these entities or groups of entities.

Concentration of Credit Risk

Financial  instruments,  which potentially subject the Company to concentrations
of credit  risk,  consist  primarily  of temporary  cash  investments  and trade
receivables.  The Company restricts  investment of temporary cash investments to
financial institutions with high credit standing and by policy limits the amount
of credit exposure to any one financial institution. The Company's customer base
consists primarily of  multi-national,  foreign national and independent oil and
natural  gas  producers.  See  Note  12  for  additional  information  regarding
customers  which  accounted  for more  than 10% of  consolidated  revenues.  The
Company performs ongoing credit  evaluations of its customers and generally does
not require collateral on its trade receivables.  Such credit risk is considered
by management to be limited due to the large number of customers  comprising the
Company's  customer base. The Company  maintains  reserves for potential  credit
losses, and such losses have been within management's expectations.

Impact of  SFAS 121

On July 1, 1996,  the Company  adopted the  provisions of Statement of Financial
Accounting  Standards No. 121 - Accounting for  Impairment of Long-Lived  Assets
and for Long-Lived Assets to be Disposed Of ("FAS 121"). This Statement requires
that  long-lived  assets,  goodwill  and  certain  identifiable  intangibles  be
reviewed for impairment  whenever  events or changes in  circumstances  indicate
that the carrying  amount of an asset may not be  recoverable.  Adoption of this
Statement  did not  have  an  impact  on the  Company's  consolidated  financial
position, results of operations, or liquidity.

Stock-based Compensation

The Company accounts for employee  stock-based  compensation using the intrinsic
value  method  prescribed  by  Accounting   Principles  Board  Opinion  No.  25,
Accounting for Stock Issued to Employees  ("APB 25").  Accordingly,  the company
has only adopted the disclosure  provisions of Statement of Financial Accounting
Standards No. 123,  Accounting for Stock-Based  Compensation  ("SFAS 123").  See
Note 8 for the pro forma  disclosures of compensation  expense  determined under
the fair-value provisions of SFAS 123.

Cash and Cash Equivalents

For cash flow purposes,  the Company  considers all  unrestricted  highly liquid
investments  with  less  than a three  month  maturity  when  purchased  as cash
equivalents.

Reclassifications

Certain   reclassifications   have  been  made  to  the  fiscal  1997  and  1996
consolidated financial statements to conform to the fiscal 1998 presentation.

Impact of Recently Issued Accounting Standards

The  Financial  Accounting  Standards  Board has recently  issued the  following
accounting standards which will be adopted by the Company in the future:


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Statement of  Financial  Accounting  Standards  No. 130 ("SFAS 130") - Reporting
Comprehensive Income, is effective for fiscal years beginning after December 15,
1997. SFAS 130 establishes  standards for reporting and display of comprehensive
income and its components in a full set of general-purpose financial statements.
Specifially,  SFAS 130 requires that an enterprise  (i) classify  items of other
comprehensive  income by their nature in a financial  statement and (ii) display
the accumulated balance of other  comprehensive  income separately from retained
earnings and additional  paid-in capital in the equity section of a statement of
financial position. Reclassification of financial statements for earlier periods
provided for comparative  purposes is required.  The Company will adopt SFAS 130
in the first quarter of its fiscal year ended June 30, 1999.

Statement of Financial  Accounting  Standards No. 131 ("SFAS 131") - Disclosures
about  Segments of an  Enterprise  and Related  Information,  is  effective  for
financial  statements for periods  beginning  after December 15, 1997.  SFAS 131
establishes  standards  for the way  that  company's  report  information  about
operating  segments  in annual  financial  statements  and  requires  that those
company's  report  selected  information  about  operating  segments  in interim
financial  reports  issued to  shareholders.  This  statement  also  establishes
standards for related disclosures about products and services, geographic areas,
and  major  customers.  SFAS  131  need  not be  applied  to  interim  financial
statements  in  the  initial  year  of  its  application.  However,  comparative
information  for interim  periods in the initial  year of  application  is to be
reported in the financial  statements for interim  periods in the second year of
application.  The Company will adopt SFAS 131 for the fiscal year ended June 30,
1999.

Impact of Inflation on Operations

Although  in our  complex  environment  it is  extremely  difficult  to  make an
accurate  assessment  of the impact of  inflation on the  Company's  operations,
management is of the opinion that inflation has not had a significant  impact on
its business.

2.  BUSINESS AND PROPERTY ACQUISITIONS

The following  acquisitions  have been completed during fiscal 1998 are included
in the  Company's  results of  operations  for the twelve  months ended June 30,
1998. Each of the  acquisitions  were accounted for using the purchase method of
accounting.  Unless  otherwise  noted,  the purchase prices  specified below are
based on cash paid  and/or the fair value of the  Company's  common  stock,  par
value $0.10 (the "Common Stock").

Transportes Dimopulos S.R.L.

On June 5, 1998, the Company completed the acquisition of Transportes  Dimopulos
S.R.L. ("Transportes") which operates in Argentina. Transportes was acquired for
approximately   $2.2  million  in  cash  and  future  obligations  and  included
approximately 28 oilfield service trucks and trailers, all located in Argentina.
The operating  results of Transportes  are included in the Company's  results of
operations effective June 5, 1998.

Watson Truck & Supply, Inc.

On May 19, 1998,  the Company  completed the  acquisition  of certain  assets of
Watson Truck & Supply,  Inc.  ("Watson") for approximately $2.6 million in cash.
The asset purchased  included a repair and  refurbishment  facility and a supply
store in Mills,  Wyoming.  The  operating  results of Watson are included in the
Company's results of operations effective June 1, 1998.


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Lakota Drilling Company

On May 22, 1998, the Company  completed the  acquisition of the assets of Lakota
Drilling  Company  ("Lakota")  for  approximately  $12  million in cash.  Lakota
operates  seven  drilling  rigs in the Permian  Basin region of West Texas.  The
operating  results of Lakota are included in the Company's results of operations
effective June 1, 1998.

Odessa Exploration Properties

On June 14, 1998,  Odessa  Exploration  completed the purchase of  approximately
$8.7 million of oil and gas producing and undeveloped properties from a group of
sellers unrelated to the Company.

JPF Well Service, Inc. and JPF Lease Service, Inc.

On April 20, 1998,  the Company  completed the  acquisition of the assets of JPF
Well  Service,  Inc.  and JPF Lease  Service,  Inc.  (collectively,  "JPF")  for
approximately  $6.2  million in cash.  JPF  operates  nine well service rigs and
oilfield construction equipment in Southeast Texas. The operating results of JPF
are included in the Company's results of operations effective April 20, 1998.

Edwards Transport, Inc.

On March 27,  1998,  the  Company  completed  the  acquisition  of the assets of
Edwards  Transport,  Inc.  ("Edwards") for  approximately  $3.0 million in cash.
Edwards  operates  fifteen  vacuum and pump trucks in West Texas.  The operating
results of Edwards are included in the Company's results of operations effective
April 1, 1998.

Lundy Vacuum Service, Inc.

On March 3, 1998, the Company  completed the  acquisition of the assets of Lundy
Vacuum Service,  Inc.  ("Lundy") for  approximately  $1.4 million in cash. Lundy
operates  eight  vacuum  trucks,  other  oilfield  fluid  hauling  trucks and an
oilfield  construction  site buisiness in East Texas.  The operating  results of
Lundy are included in the  Company's  results of operations  effective  March 3,
1998.

Lauffer Well Service, Inc.

On March 2, 1998, the Company completed the acquisition of the assets of Lauffer
Well Service,  Inc.  ("Lauffer")  for  approximately  $400,000 in cash.  Lauffer
operates four well service rigs in Kentucky.  The  operating  results of Lauffer
are included in the Company's results of operations effective March 2, 1998.

Updike Brothers, Inc.

On February 6, 1998, the Company  completed the acquisition of Updike  Brothers,
Inc. ("Updike") for approximately $10.6 million in cash. Updike operates 25 well
service  rigs in Wyoming.  The  operating  results of Updike are included in the
Company's results of operations effective February 6, 1998.

Four Corners Drilling Company

On February 4, 1998, the Company completed the acquisition of the assets of Four
Corners  Drilling Company ("Four  Corners") for  approximately  $10.0 million in
cash.  Four  Corners  owns 12 drilling  rigs in the four  corners  region of the
Southwestern  United States.  The operating results of Four Corners are included
in the Company's results of operations effective February 4, 1998.

Kingsley Enterprises, Inc. d/b/a Legacy Drilling Co.

On  January  30,  1998,  the  Company   completed  the  acquisition  of  Kingley
Enterprises,  Inc. d/b/a Legacy Drilling Co. ("Legacy") for  approximately  $2.6
million in cash.  Legacy operates four drilling rigs in the Permian Basin region


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

of West Texas.  The  operating  results of Legacy are included in the  Company's
results of operations effective February 1, 1998.

Circle M Vacuum Services, Inc. 

On January 30, 1998,  the Company  completed  the  acquisition  of the assets of
Circle M Vacuum Services,  Inc. ("Circle M") for approximately $800,000 in cash.
Circle M operates four vacuum trucks, trailers and a salt water disposal well in
Southeast Texas. The operating results of Circle M are included in the Company's
results of operations effective February 1, 1998.

Hot Oil Plus, Inc.  

On January 29, 1998, the Company  completed the acquisition of the assets of Hot
Oil Plus, Inc. ("Hot Oil Plus") for approximately  $2.2 million in cash. Hot Oil
Plus operates eight hot oil trucks, a pump truck and a steam heater in Southeast
Texas.  The  operating  results of Hot Oil Plus are  included  in the  Company's
results of operations effective February 1, 1998.

J.W. Gibson Well Service Company

On January 8, 1998, the Company  completed the  acquisition of J.W.  Gibson Well
Service Company ("Gibson") for approximately $25.8 million,  consisting of $23.9
million in cash,  100,000 shares of Common Stock and warrants to acquire 265,000
shares of Common  Stock at an  exercise  price of $18.00 per  share,  subject to
certain adjustments.

Gibson operates 74 well service rigs and related equipment in eight states. From
August 1, 1997 through the closing of the  acquisition,  the Company managed the
operations  of Gibson  pursuant  to an interim  operating  agreement.  Under the
operating  agreement,  the  Company  received  a  management  fee  equal  to the
operating income from Gibson's  operations less $25,000 per month and received a
one-time management fee of $300,000. The total management fee earned from August
1, 1997 through September 30, 1998 of $361,000 is classified as other revenue in
the consolidated  statement of operations.  The operating  results of Gibson are
included in the Company's  consolidated  results of operations effective January
8, 1998. The payment of the  management  fee was not contingent  upon closing of
this transaction.

Sitton Drilling Co.

On January 1, 1998, the Company completed the acquisition of Sitton Drilling Co.
("Sitton") for approximately $15.0 million,  including $12.9 million in cash and
100,000  shares of Common  Stock.  Sitton  operates  five  drilling  rigs in the
Permian Basin region of West Texas. The operating results of Sitton are included
in the Company's results of operations effective January 1, 1998.

Wellcorps, L.L.C., White Rhino Drilling, Inc. and S&R Cable, Inc.

On December 2, 1997,  the Company  completed  the  acquisition  of the assets of
Wellcorps,  L.L.C., White Rhino Drilling, Inc. and S&R Cable, Inc. (collectively
the "Critchfield  Assets") for  approximately  $8.4 million,  consisting of $2.7
million in cash and  240,000  shares of Common  Stock.  The  Critchfield  Assets
consist of five land  drilling  rigs,  five well service rigs and other  related
equipment in Michigan.  The operating results of Critchfield Assets are included
in the Company's results of operations effective December 2, 1997.

Win-Tex Drilling Co., Inc. and Win-Tex Trucking Corporation

On November 24, 1997, the Company  completed the acquisition of Win-Tex Drilling
Co., Inc. and Win-Tex Trucking  Corporation  ("Win-Tex") for approximately  $6.5
million in cash. Win-Tex operates six land drilling rigs,  trucks,  trailers and
related  equipment in West Texas. The operating  results of Win-Tex are included
in the Company's results of operations effective December 1, 1997.

<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Jeter Service Co.

On November 18, 1997, the Company completed the acquisition of Jeter Service Co.
("Jeter") for approximately $6.7 million in cash. Jeter operates 15 well service
rigs, an oilfield supply store and an oilfield location construction/maintenance
business with 15 trucks and other related  equipment in Oklahoma.  The operating
results of Jeter are included in the Company's  results of operations  effective
December 1, 1997.

GSI Trucking Company,  Inc., Kahlden Production Services,  Inc. and McCurdy Well
Service, Inc.

On October 3, 1997, the Company acquired certain assets of GSI Trucking Company,
Inc., Kahlden Production  Services,  Inc. and McCurdy Well Service,  Inc. ("GSI,
Kahlden and McCurdy") for  approximately  $1.8 million in cash. GSI, Kahlden and
McCurdy operate 12 fluid and 5 equipment  hauling trucks in Southeast Texas. The
operating  results of GSI,  Kahlden and McCurdy  are  included in the  Company's
results of operations effective October 3, 1997.

Big A Well Service Co., Sunco Trucking Co. and Justis Supply Co., Inc. 

On October 1, 1997, the Company  completed the acquisition of substantially  all
of the assets of Big A Well Service Co.,  Sunco  Trucking Co. and Justis  Supply
Co.,  Inc.   (collectively  "Big  A/Sunco")  for  approximately  $31.1  million,
consisting  of $27  million  in cash and  125,000  shares of Common  Stock.  Big
A/Sunco  operates 25 well service rigs, four drilling rigs, 75 oilfield  trucks,
related equipment and a machine  shop/supply store in the Four Corners region of
the  Southwestern  United  States.  The  operating  results of Big  A/Sunco  are
included in the Company's results of operations effective October 1, 1997.

Frontier Well Service, Inc.

On September 30, 1997,  the Company  completed the  acquisition of Frontier Well
Service,  Inc.  ("Frontier") for  approximately  $3.5 million in cash.  Frontier
operates 12 well service rigs and related  equipment in Wyoming.  The  operating
results  of  Frontier  are  included  in the  Company's  results  of  operations
effective October 1, 1997.

Dunbar Well Service, Inc.

On September  29, 1997,  the Company  completed the  acquisition  of Dunbar Well
Service,  Inc.  ("Dunbar")  for  approximately  $11.8  million  in cash.  Dunbar
operates 38 well service rigs and related  equipment in Wyoming.  The  operating
results of Dunbar are included in the Company's results of operations  effective
October 1, 1997.

BRW Drilling, Inc.

On September 25, 1997,  the Company  completed the  acquisition of BRW Drilling,
Inc.  ("BRW")  for  approximately  $14.6  million in cash.  BRW  operates  seven
drilling  rigs and related  equipment in the Permian  Basin region of West Texas
and  Eastern  New  Mexico.  The  operating  results of BRW are  included  in the
Company's results of operations effective October 1, 1997.

Landmark Fishing & Rental, Inc.

On September 16, 1997, the Company completed the acquisition of Landmark Fishing
& Rental,  Inc.  ("Landmark") for approximately  $3.8 million in cash.  Landmark
operates a rental tool business in Western Oklahoma and the Texas Panhandle. The
operating  results  of  Landmark  are  included  in  the  Company's  results  of
operations effective September 16, 1997.

Waco Oil & Gas Co., Inc.

On September 1, 1997, the Company completed the acquisition of certain assets of
Waco Oil & Gas Co., Inc.  ("Waco") for  approximately  $7.0 million in cash. The
Waco assets  included 12 well service  rigs,  three  drilling  rigs, 33 oilfield
trucks operated in West Virginia. Following the consummation of the acquisition,
the three  drilling rigs acquired  from Waco were sold to an  independent  third
party for $2.3 million in cash.  No gain or loss was  recognized  in the sale of
these rigs. The operating  results of Waco are included in the Company's results
of operations effective September 23, 1997.

<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Ram Oil Well Service, Inc. and Rowland Trucking Co., Inc. 

On September 1, 1997,  the Company  completed  the  acquisition  of Ram Oil Well
Service,  Inc. and Rowland Trucking Co., Inc.  ("Ram/Rowland") for $21.5 million
in cash. Ram/Rowland operates 17 well service rigs, 93 oilfield trucks, 290 frac
tanks,  three disposal and brine wells, and dirt  construction  equipment in the
Permian Basin region of West Texas and  Southeastern  New Mexico.  The operating
results of  Ram/Rowland  are  included in the  Company's  results of  operations
effective September 1, 1997.

Mosley Well Service, Inc. 

On August 22,  1997,  the  Company  completed  the  acquisition  of Mosley  Well
Service,  Inc.,  ("Mosley"),  which  operates 36 well  service  rigs and related
equipment in East Texas,  Northern  Louisiana  and Arkansas,  for  approximately
$17.2  million in cash.  The  operating  results of Mosley are  included  in the
Company's results of operations effective August 22, 1997.

Kenting Holdings (Argentina) S.A.

On July 30, 1997,  the Company  completed the  acquisition  of Kenting  Holdings
(Argentina) S.A. ("Kenting") for approximately $10.1 million in cash. Kenting is
the sole  shareholder of Kenting  Drilling  (Argentina)  S.A. which operates six
well service rigs, three drilling rigs and related  equipment in Argentina.  The
operating results of Kenting are included in the Company's results of operations
effective August 1, 1997.

Patrick Well Service, Inc.

On July 17, 1997, the Company completed the acquisition of Patrick Well Service,
Inc.  ("Patrick") for  approximately  $7.0 million in cash.  Patrick operates 29
well  service  rigs and related  equipment  in  Southwest  Kansas,  Oklahoma and
Southeast  Colorado.  The  operating  results of  Patrick  are  included  in the
Company's results of operations effective August 1, 1997.

Servicios WellTech S.A.

On July 1, 1997,  the Company  purchased the remaining 37% minority  interest in
Servicios   WellTech  S.A.   ("Servicios")   from  two  unrelated   parties  for
approximately $3.4 million in cash. As a result of the purchase, the Company now
owns 100% of Servicios. The operating results of the remaining minority interest
in Servicios are included in the Company's results of operations  effective July
1, 1997.

Acquisition Completed Prior to June 30, 1997

Well-Co Oil Service. Inc.

On June 26, 1997, the Company  completed its acquisition of Well-Co Oil Service,
Inc.  ("Well-Co")  which operates 79 well service rigs and related  equipment in
west Texas. Well-Co was acquired for $17.5 million in cash and 240,000 shares of
the Company's common stock. The results of operations of Well-Co are included in
the Company's results of operations effective June 26, 1997.

Phoenix Well Service, Inc.

On June 10, 1997, the Company completed its acquisition of Phoenix Well Service,
Inc.  ("Phoenix")  which operates 11 well service rigs and related  equipment in
west  Texas.  Phoenix  was  acquired  for $2.3  million in cash.  The results of


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

operations  of Phoenix  are  included  in the  Company's  results of  operations
effective June 26, 1997.

Southwest Oilfield Services, Inc.

On June 10, 1997, the Company  completed its  acquisition of Southwest  Oilfield
Services,  Inc.  ("Southwest")  which  operates 3 well  service rigs and related
equipment in western Oklahoma.  Southwest was acquired for $455,000 in cash. The
results of  operations  of Southwest  are included in the  Company's  results of
operations effective June 10, 1997.

Wireline and Excavation Assets

On May 1, 1997,  the Company  completed an acquisition of ten wireline units and
related  equipment  for  approximately  $600,000  in cash.  On May 5, 1997,  the
Company completed its acquisition of several dump trucks and related  excavation
equipment  for $410,000 in cash.  The results of  operations of these assets are
included in the Company's results of operations effective May 1, 1997.

Shreve's Well Service 

On April 18,  1997,  the  Company  completed  its  acquisition  of the assets of
Shreve's  Well  Service,  Inc.  ("Shreve's")  which  operated in West  Virginia.
Shreve's  assets  were  acquired  for  $550,000 in cash and  included  five well
service rigs and related  equipment.  The results of  operations of Shreve's are
included in the Company's results of operations effective May 1, 1997.

Argentine Drilling Rigs

On April  16,  1997,  the  Company  acquired  three  drilling  rigs and  related
equipment  in  Argentina  from  Drillers,  Inc.  for $1.5  million in cash.  The
drilling rigs will be operated by WellTech  Servicios,  the Company's  Argentine
subsidiary.

Diamond Well Service

On April 3, 1997, the Company completed the acquisition of the assets of Diamond
Well Service, Inc. ("Diamond") for $675,000 in cash. The Diamond assets included
four  oilwell  service rigs and related  equipment  in Oklahoma.  The results of
operations  of Diamond  are  included  in the  Company's  results of  operations
effective April 1, 1997.

Kalkaska  Construction  Service, Inc. ,Kalkaska Oilfield Service, Inc. and Elder
Well Service, Inc.

On March 31,  1997,  the  Company  completed  the  acquisition  of the assets of
Kalkaska Construction Service,  Inc., Kalkaska Oilfield Service, Inc. ("KalCon")
and Elder Well  Service,  Inc.  ("Elder"),  both based in  Michigan.  The KalCon
assets included 40 vacuum (fluid  transport)  trucks, 40 trucks used in oilfield
equipment  hauling,  seven saltwater  disposal wells and other oilfield  related
equipment,  and were acquired for approximately  $8.5 million in cash and 77,998
shares of the Company's common stock. The Elder assets included six well service
rigs and related equipment and were acquired for $609,000 in cash. The operating
results of KalCon and Elder are included in the Company's  results of operations
effective April 1, 1997.

T.S.T. Paraffin Service Co., Inc.

On March 27, 1997,  the Company  completed the  acquisition  of T.S.T.  Paraffin
Service Co., Inc.  ("TST") for $8.7 million in cash. TST operates  approximately
61 trucks,  22 hot oil units and other  related  equipment  in west  Texas.  The
operating  results of TST are included in the  Company's  results of  operations
effective April 1, 1997.


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Tri-State Wellhead & Valve, Inc.

The Company  completed  its  acquisition  of the assets of Tri-State  Wellhead &
Valve,  Inc.  ("Tri-State")  on March 17,  1997 for  $550,000 in cash and 83,770
shares of the  Company's  common  stock.  The  Tri-State  assets  consisted of a
wellhead  equipment  rental  business and five well service rigs.  The operating
results from these assets are included in the  Company's  results of  operations
effective April 1, 1997.

Cobra Industries, Inc.

Effective as of January 13, 1997,  the Company  completed  the purchase of Cobra
Industries,  Inc.  ("Cobra")  for $5 million in cash and  175,000  shares of the
Company's common stock.  Cobra operates 26 well service rigs in southeastern New
Mexico.  The operating  results from Cobra are included in the Company's results
of operations effective February 1, 1997.

Talon Trucking Co.

Effective as of January 7, 1997,  the Company  completed the  acquisition of the
assets of Talon Trucking Co.  ("Talon") for $2.7 million in cash. Talon operated
three well service rigs, 21 trucks and related fluid transportation and disposal
assets in Oklahoma.  The operating results from these assets are included in the
Company's results of operations effective January 7, 1997.

B&L Hotshot, Inc.

Effective as of December 13, 1996, the Company  completed the acquisition of B&L
Hotshot,  Inc. and  affiliated  entities  ("B&L") for $4.9 million in cash.  B&L
provides  trucking  and  related  services  for oil and  natural  gas  wells  in
Michigan.  The operating  results from B&L are included in the Company's results
of operations effective January 1, 1997.

Brooks Well Servicing, Inc.

Effective  as of December 1, 1996,  the Company  completed  the  acquisition  of
Brooks Well  Servicing,  Inc.  ("Brooks")  for 917,500  shares of the  Company's
common  stock.  Brooks was a  wholly-owned  subsidiary  of Hunt Oil  Company and
operated  32 well  service  rigs and  ancillary  equipment  in east  Texas.  The
operating  results  from  Brooks  are  included  in  the  Company's  results  of
operations effective December 1, 1996.

Hitwell Surveys, Inc.

Effective as of December 2, 1996, the Company  completed the purchase of Hitwell
Surveys,  Inc.  ("Hitwell")  for  approximately  $1.3  million in cash.  Hitwell
operates eight well logging and perforating  trucks in the Appalachian Basin and
Michigan.  The  operating  results from  Hitwell are  included in the  Company's
results of operations effective December 1, 1996.

Energy Air Drilling Services Co.

Effective  as of November 1, 1996,  the Company  completed  the  acquisition  of
certain assets of Energy Air Drilling  Services Co.  ("Energy Air") for $500,000
in cash and 4,386 shares of the Company's common stock. Energy Air operated four
air drilling packages in west Texas.

Brownlee Well Service Inc.

Effective as of October 24, 1996, the Company completed the purchase of Brownlee
Well Service,  Inc.  ("Brownlee")  and Integrity  Fishing and Rental Tools Inc.,
("Integrity").  Consideration  for the  acquisition was $6.5 million in cash and


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

61,069 shares of the Company's common stock.  Brownlee and Integrity  operate 16
well service rigs with  ancillary  equipment  and a variety of oilfield  fishing
tools in west Texas.  The  operating  results from  Brownlee are included in the
Company's results of operations effective November 1, 1996.

Woodward Well Service, Inc

Effective  as of October 1, 1996,  the  Company  completed  the  acquisition  of
Woodward  Well  Service,  Inc.  ("Woodward")  for 75,000 shares of the Company's
common stock and approximately $100,000 in cash, most of which is payable over a
four-year  period.  Woodward  operated five well service units in Oklahoma.  The
operating  results  from  Woodward  are  included  in the  Company's  results of
operations effective October 1, 1996.

Acquisitions Completed Prior to June 30, 1996

Odessa Exploration Properties

In April of 1996, Odessa  Exploration  purchased  approximately  $6.9 million in
cash  of oil and gas  producing  properties  from  an  unrelated  company  using
proceeds from bank borrowings, which indebtedness was subsequently repaid.

WellTech, Inc.

On  March  26,  1996,  the  Company  completed  the  merger  of  WellTech,  Inc.
("WellTech")  into  the  Company.  The  net  consideration  for the  merger  was
3,500,000  shares of the Company's common stock and warrants to purchase 500,000
additional  shares  of Common  Stock at an  exercise  price of $6.75 per  share.
WellTech  conducted oil and gas well servicing  operations in the  Mid-Continent
and Northeast areas of the United States and in Argentina.

Pro Forma Results of Operations - (unaudited)

The following  unaudited  pro forma results of operations  have been prepared as
though Well-Co, Cobra and T.S.T.,  Ram/Rowland,  Coleman, Dunbar, Gibson, Updike
and  Lakota  had  been  acquired  on  July 1,  1996.  Proforma  amounts  are not
necessarily indicative of the results that may be reported in the future.

                                                       Year Ended
                                       ----------------------------------------
 (Thousands, except per share data)    June 30, 1998              June 30, 1997
  -----------------------------------------------------------------------------
  Revenues                               $ 459,764                   $316,656
  Net income                                26,075                     13,342

  Basic earnings per share               $    1.52                   $   1.19


3.  OTHER ASSETS

Other assets consist of the following:
                                                                June 30,
   (Thousands)                                            1998            1997
   ---------------------------------------------------------------------------
   Investment in securities                            $12,325         $     -
   Workers compensation security deposits                1,418           1,817
   Debt issuance costs (net of amortization;
     1998 - $2,350, 1997 - $344)                        11,869           7,045
   Other                                                 1,383             458
   ---------------------------------------------------------------------------
                                                       $26,995          $9,320
   ===========================================================================


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)


4.  COMMITMENTS AND CONTINGENCIES

Various suits and claims arising in the ordinary  course of business are pending
against the Company.  Management does not believe that the disposition of any of
these  items  will  result in a  material  adverse  impact  to the  consolidated
financial position of the Company.

During 1995 and subsequent  fiscal years,  the Company  entered into  employment
agreements with certain of its officers.  These employment  agreements generally
run for two fiscal years, but can be automatically be extended on a yearly basis
unless  terminated  by the  Company or the  applicable  officer.  In addition to
providing a base salary for each officer, the employment  agreements provide for
severance payments for each officer varying from 12 to 24 months of the officers
base salary.  The current  annual base  salaries for the officers  covered under
such employment agreements total approximately $1,189,000.

5.  LONG-TERM DEBT

The components of long-term debt are as follows:
                                                            June 30,
         (Thousands)                                 1998             1997
         -----------------------------------------------------------------
         PNC Credit Facility (i)                 $172,000         $120,000
         5% Subordinated Debentures (ii)          216,000                -
         7% Subordinated Debentures (iii)           4,600           52,000
         Other notes payable (iv)                   7,179            2,167
         -----------------------------------------------------------------
                                                  399,779          174,167
         Less current portion                       1,848            1,404
         -----------------------------------------------------------------
         Long-term debt                          $397,931         $172,763
         =================================================================

(i)  PNC Credit Facility

On June 6, 1997,  the Company  entered into an agreement  (the  "Initial  Credit
Agreement")  with  PNC  Bank,  N.A.  ("PNC"),  as  administrative  agent,  and a
syndication  of other  lenders  pursuant  to which the  lenders  provided a $255
million credit facility, consisting of a $120 million seven-year term loan and a
$135 million  five-year  revolver.  The interest rate on the term loan was LIBOR
plus 2.75 percent.  The interest rate on the revolver  varied based on LIBOR and
the level of the Company's indebtedness.  The Initial Credit Agreement contained
certain  restrictive  covenants  and  required  the Company to maintain  certain
financial  ratios. On September 25, 1997, the Company repaid the term loan and a
portion of the then  outstanding  amounts  under the  revolver by  applying  the
proceeds from the initial and second closings of the Company's private placement
of $216 million of 5% Convertible Subordinated Notes (discussed below).

Effective  November 6, 1997,  the Company  entered  into an Amended and Restated
Credit   Agreement   with  PNC  (the   "Amended  PNC  Credit   Agreement"),   as
administrative agent and lender,  pursuant to which PNC agreed to make revolving
credit loans of up to a maximum loan  commitment  of $200  million.  The maximum
commitment  decreases to $175 million on November 6, 2000 and to $125 million on
November 6, 2001. The loan commitment terminates on November 6, 2002. Borrowings
under the credit  facility  may be either  (i)  Eurodollar  Loans with  interest
currently  payable  quarterly at LIBOR plus 1.25% subject to adjustment based on
certain financial  ratios,  (ii) Base Rate Loans with interest payable quarterly
at the greater of PNC Prime Rate or the Federal Funds  Effective Rate plus 1/2%,
or (iii) a combination  thereof, at the Company's option. The Amended PNC Credit
Agreement  contains  certain  restrictive  covenants and requires the Company to
maintain  certain  financial  ratios.  A change of  control of the  Company,  as
defined in the Amended PNC Credit Agreement, is an event of default.  Borrowings
under the Amended PNC Credit Agreement are secured by  substantially  all of the
assets of the Company and its domestic subsidiaries.


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Effective  December 3, 1997,  PNC completed the  syndication  of the Amended PNC
Credit  Agreement.  In connection  therewith,  PNC, as  administrative  agent, a
syndication  of lenders and the Company  entered  into a First  Amendment to the
Amended PNC Credit Agreement  providing for, among other things,  an increase in
the maximum commitment to $250 million from $200 million.

In connection with the acquisition of Dawson,  the total  consideration paid for
the  Dawson  Shares  pursuant  to the  Tender  Offer  and the First  Merger  was
approximately  $181.7 million. The Company's source of funds to pay such amount,
certain outstanding debt of Dawson and the Company and related fees and expenses
was (i) a bridge  loan  agreement  in the  amount of  $150,000,000,  dated as of
September 14, 1998,  among the Company,  Lehman Brothers Inc., as Arranger,  and
Lehman  Commercial  Paper Inc., as  Administrative  Agent, and the other lenders
party  thereto (the  "Bridge Loan  Agreement")  and (ii) a  $550,000,000  Second
Amended and Restated Credit Agreement,  dated as of June 6, 1997, as amended and
restated  through  September  14, 1998,  among the Company,  PNC Bank,  National
Association,  as Administrative  Agent,  Norwest Bank Texas, N.A., as Collateral
Agent, PNC Capital  Markets,  Inc., as Arranger and the other lenders named from
time  to  time  parties   thereto  (the  "Second  Amended  and  Restated  Credit
Agreement").  In connection with the Bridge Loan Agreement,  the Company entered
into Registration Rights Agreements (the "Registration  Rights Agreements") with
Lehman  Brothers  Inc. and Lehman  Commercial  Paper Inc.  pursuant to which the
Company  agreed  to file  with  the  Securities  and  Exchange  Commission  (the
"Commission") within a certain time period a registration statement with respect
to (i) an offer to exchange borrowings under the Bridge Loan Agreement for a new
issue of debt  securities  of the Company,  and (ii) the resale of warrants (and
the shares of common stock of the Company to be issued upon the exercise of such
warrant) to  purchase  shares of common  stock of the  Company  issued to Lehman
Brothers Inc. in connection  with the Bridge Loan Agreement.  Loans  outstanding
after one year  pursuant to the Bridge Loan  Agreement  will  convert  into term
loans which may be  exchanged by the holders  thereof for exchange  notes issued
pursuant to an  Indenture  dated as of  September  14,  1998 (the  "Indenture"),
between the Company and The Bank of New York, trustee.

In addition,  the Company,  its  subsidiaries  and U.S.  Trust Company of Texas,
N.A.,  trustee  ("U.S.  Trust"),  entered into a  Supplemental  Indenture  dated
September 21, 1998 (the "Supplemental Indenture"), pursuant to which the Company
assumed the  obligations  of Dawson under the Indenture  dated February 20, 1997
(the "Dawson  Indenture")  between Dawson and U.S. Trust,  most of the Company's
subsidiaries  guarantied those  obligations and the notes issued pursuant to the
Dawson Indenture were equally and ratably secured with the obligations under the
Second  Amended and  Restated  Credit  Agreement.  Under the terms of the Dawson
Indenture,  the Company is required to commence a cash tender  offer to purchase
at 101% of the aggregate  principal  amount of the outstanding  notes (which the
outstanding amount is $140 million) by mid-October 1998, the source of funds for
which will be borrowings under the Second Amended and Restated Credit Agreement.

Additionally,  the Company has outstanding letters of credit of $2,612,000 as of
fiscal 1998 and 1997, related to its workers compensation  insurance.  Also, the
Company is contractually restricted from paying dividends under the terms of the
Bridge  Loan  Agreement  and the  First  Amendment  to the  Amended  PNC  Credit
Agreement.

(ii)  5% Convertible Subordinated Notes

On September 25, 1997, the Company  completed an initial  closing of its private
placement of $200  million of 5%  Convertible  Subordinated  Notes due 2004 (the
"Notes").  On October 7, 1997,  the Company  completed  a second  closing of its
private placement of an additional $16 million of Notes pursuant to the exercise
of the remaining  portion of the  over-allotment  option  granted to the initial
purchasers of Notes. The placements were made as private  offerings  pursuant to
Rule 144A and Regulation S under the Securities  Act. The Notes are  subordinate
to the Company's senior  indebtedness,  which, as defined in the indenture under
which the Notes were  issued,  includes  the  borrowings  under the  Amended PNC
Credit Agreement, as amended. The Notes are convertible, at the holder's option,
into shares of Common Stock at a conversion  price of $38.50 per share,  subject
to certain adjustments.

The Notes are  redeemable,  at the Company's  option,  on or after September 15,
2000, in whole or part,  together with accrued and unpaid interest.  The initial
redemption  price is  102.86%  for the year  beginning  September  15,  2000 and
declines ratably thereafter on an annual basis.


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

In the event of a change in control of the Company,  as defined in the indenture
under which the Notes were issued,  each holder of Notes will have the right, at
the holder's option, to require the Company to repurchase all or any part of the
holder's  Notes,  within 60 days of such event,  at a price equal to 100% of the
principal amount thereof, together with accrued and unpaid interest thereon.

Proceeds from the placement of the Notes were used to repay  balances  under the
Company's  credit  facilities  (see  above).  At  June  30,  1998,  $216,000,000
principal amount of the Notes was outstanding.  Interest on the Notes is payable
on March 15 and September 15. Interest of approximately $5.1 million was paid on
March 15, 1998.

(iii)  7% Convertible Subordinated Debentures

In July 1996,  the  Company  completed  a  $52,000,000  private  offering  of 7%
Convertible Subordinated Debentures due 2003 (the "Debentures") pursuant to Rule
144A under the Securities Act of 1933, as amended (the  "Securities  Act").  The
Debentures  are  subordinate  to the  Company's  senior  indebtedness,  which as
defined in the indenture  pursuant to which the Debentures  were issued includes
the borrowings under the Amended PNC Credit Agreement, as amended.

The Debentures are convertible,  at any time prior to maturity,  at the holders'
option,  into shares of Common Stock at a  conversion  price of $9.75 per share,
subject to certain adjustments. In addition, Debenture holders who convert prior
to July 1, 1999 will be entitled to receive a payment,  in cash or Common  Stock
(at the  Company's  option),  generally  equal to 50% of the interest  otherwise
payable from the date of conversion through July 1, 1999.

The Debentures are  redeemable,  at the option of the Company,  on or after July
15,  1999,  at a  redemption  price  of  104%,  decreasing  1% per  year on each
anniversary date thereafter. In the event of a change in control of the Company,
as defined in the indenture under which the Debentures were issued,  each holder
of  Debentures  will have the right,  at the  holder's  option,  to require  the
Company to repurchase all or any part of the holder's  Debentures within 60 days
of such event at a price equal to 100% of the principal amount thereof, together
with accrued and unpaid interest thereon.

As of June 30, 1998,  $47,400,000 in principal amount of the Debentures had been
converted into 4,861,538 shares of common stock at the option of the holders. An
additional  165,423 shares of common stock were issued  representing  50% of the
interest  otherwise payable from the date of conversion through July 1, 1999 and
an  additional  35,408  shares of common stock were issued as an  inducement  to
convert. The additional 165,423 shares of common stock,  representing 50% of the
interest otherwise payable from the date of conversion through July 1, 1999, are
included in equity.  The fair value of the  additional  35,408  shares of common
stock issued as  inducement  to convert was $710,186 and is recorded as interest
expense  in  the  consolidated   statement  of  operations.   In  addition,  the
proportional  amount of  unamortized  debt issuance  costs  associated  with the
converted  Debentures was charged to additional  paid-in  capital at the time of
conversion.

At June  30,  1998,  $4,600,000  principal  amount  of the  Debentures  remained
outstanding.  Interest on the  Debentures  is payable on January 1 and July 1 of
each year.

(iv)  Other Notes Payable

At June 30, 1998,  other notes payable  consist  primarily of capital leases for
automotive  equipment  and  equipment  leases with  varying  interest  rates and
principal and interest payments.


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Presented  below is a schedule of the repayment  requirements  of long-term debt
for each of the next five years and thereafter as of June 30, 1998:

                                             (in thousands)
            Fiscal year                        Principal
               Ended                             Amount   
            ----------------------------------------------
                1999                             $   1,848
                2000                                 2,194
                2001                                 1,417
                2002                                   991
                2003                               177,329
                Thereafter                         216,000
            ----------------------------------------------
                                                 $ 399,779
            ==============================================

6.  FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash and cash equivalents,  accounts receivable, accounts
payable and accrued expenses, other current assets and other current liabilities
approximates  fair value  because of the short  maturity  of these  instruments.
Marketable equity  securities with a total cost of approximately  $9,961,000 are
deemed  by  management  to be  available  for  sale  and are  classified  in the
consolidated  balance sheet at fair value of approximately  $12,307,000 as other
long-term assets with net unrealized gains of approximately  $2,346,000 reported
within stockholders equity.

The  fair  value  of the  Company's  borrowing  under  its PNC  Credit  Facility
approximates  the  carrying  amount as of June 30,  1998 and 1997,  based on the
borrowing  rates  currently  estimated  to be available to the Company for loans
with similar terms.

The 7% subordinated convertible debentures have a carrying value of $4.6 million
and $52 million and a fair value of approximately $6.7 million and $98.9 million
at June 30,  1998 and  1997,  respectively.  In  addition,  the 5% Notes  have a
carrying value of $216 million and a fair value of approximately  $164.1 million
at June 30, 1998. The fair value of these  debentures was estimated using quoted
market prices.

7. OTHER ACCRUED LIABILITIES

Other accrued liabilities consist of the following:
                                                              June 30,
     (Thousands)                                       1998             1997
      ----------------------------------------------------------------------
      Accrued payroll and taxes                      $10,852         $ 6,674
      Unvouchered accounts payable                     3,428               -
      Group medical insurance                            695             891
      Workers compensation                               794           1,683
      State sales, use and other taxes                 1,030             247
      Gas imbalance - deferred income                      -             155
      Oil and Gas revenue distribution                   201             145
      Acquisition and reorganization accrual           2,066             838
      401(k) monies payable                              405               -
      Other                                            2,768           1,874
      ----------------------------------------------------------------------
      Total                                          $22,239        $ 12,507
      ======================================================================


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

8. STOCKHOLDERS' EQUITY

On January 13, 1998 the  Company's  shareholders  approved the Key Energy Group,
Inc. 1997 Incentive Plan (the "1997 Incentive Plan"). The 1997 Incentive Plan is
an amendment  and  restatement  of the plans  formerly  known as the "Key Energy
Group, Inc. 1995 Stock Option Plan" (the "1995 Option Plan") and the "Key Energy
Group,  Inc.  1995 Outside  Directors  Stock  Option Plan" (the "1995  Directors
Plan")  (collectively,  the "Prior Plans").  All outstanding  options previously
granted under the Prior Plans and  outstanding as of November 17, 1997 (the date
on which the  Company's  Board of Directors  adopted the  plan)were  assumed and
continued, without modification, under the 1997 Incentive Plan.

Under the 1997 Incentive Plan, the Company may grant the following awards to key
employees, Directors who are not employees ("Outside Directors") and consultants
of the Company, its controlled subsidiaries, and its parent corporation, if any:
(i) incentive  stock options  ("ISOs") as defined in Section 422 of the Internal
Revenue Code of 1986, as amended (the "Code"), (ii) "nonstatutory" stock options
("NSOs"),   (iii)  stock  appreciation  rights  ("SARs"),  (iv)  shares  of  the
restricted  stock,  (v)  performance  shares and performance  units,  (vi) other
stock-based awards and (vii) supplemental tax bonuses (collectively, ("Incentive
Awards").  ISOs  and NSOs are  sometimes  referred  to  collectively  herein  as
"Options".

The Company may grant  Incentive  Awards covering an aggregate of the greater of
(i) 3,000,000 shares of the Company's Common Stock and (ii) 10% of the shares of
Common Stock issued and  outstanding  on the last day of each calendar  quarter,
provided,  however,  that a decrease  in the  number of issued  and  outstanding
shares of Common Stock from the previous  calendar quarter shall not result in a
decrease in Common Stock  available for issuance under the 1997 Incentive  Plan.
Up to 3,000,000  shares of Common Stock shall be available for  Incentive  Stock
Options.

Any shares of Common  Stock that are issued and are  forfeited or are subject to
Incentive  Awards under the 1997 Incentive Plan that expire or terminate for any
reason  will remain  available  for  issuance  with  respect to the  granting of
Incentive  Awards  during  the term of the 1997  Incentive  Plan,  except as may
otherwise be provided by applicable law. Shares of Common Stock issued under the
1997  Incentive  Plan may be either newly issued or treasury  shares,  including
shares of Common Stock that the Company receives in connection with the exercise
of an Incentive  Awards.  The number  and kind of securities  that may be issued
under the 1997 Incentive Plan and pursuant to then outstanding  Incentive Awards
are  subject  to  adjustments  to  prevent  enlargement  or  dilution  of rights
resulting from stock dividends, stock splits, recapitalizations,  reorganization
or similar transactions.

The maximum  number of shares of Common Stock  subject to Incentive  Awards that
may be granted or that may vest,  as  applicable,  to any one  Covered  Employee
(defined  below)  during any calendar  year shall be 500,000 shares,  subject to
adjustment  under the provisions of the 1997 Incentive  Plan. 

The maximum  aggregate cash payout subject to Incentive Awards  (including SARs,
performance  units and performance  shares payable in cash, or other stock-based
awards payable in cash) that may be granted to any one Covered  Employee  during
any  calendar  year is  $2,500,000.  For  purposes of the 1997  Incentive  Plan,
"Covered  Employees"  means a named  executive  officer  who is one of the group
covered  employees as defined in Section  162(m) of the Code and the  regulation
promulgated thereunder (ie., generally the chief executive officer and the other
four most highly compensated executives for a given year.)

The 1997 Incentive Plan is administrated by the Compensation Committee appointed
by the Board of  Directors  (the  "Committee")  consisting  of not less than two


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

directors each of whom is (i) an "outside  director" under Section 162(m) of the
Code and (ii) a "non-employee  director"  under  Rule  16b-3 of the  Securities
Exchange Act of 1934 .

The  following  table  summarizes  the  stock  option  activity  related  to the
Company's plans:
                                                                   Price
                                         Shares                  Per Share
         -----------------------------------------------------------------
         Outstanding, July 1, 1995         -                         -
         Granted                       1,075,000                  $ 5.00
         ---------------------------------------------------------------
         Outstanding, June 30, 1996    1,075,000
         ---------------------------------------------------------------
         Granted                         175,000                  $ 7.50
         Granted                         175,000                  $ 8.313
         Granted                          50,000                  $ 8.375
         Granted                          25,000                  $ 8.50
         Granted                          25,000                  $11.125
         Granted                         535,000                  $13.25
         Granted                          25,000                  $14.50
         Granted                          50,000                  $16.875
         Canceled                        (27,000)                 $ 5.00
         Exercised                       (28,000)                 $ 5.00
         ---------------------------------------------------------------
         Outstanding, June 30, 1997    2,080,000
         ---------------------------------------------------------------
         Granted                          20,000                  $18.125
         Granted                         250,000                  $20.4375
         Granted                          15,000                  $20.50
         Granted                         116,000                  $15.00
         Granted                          15,000                  $16.00
         Exercised                      (209,000)                 $ 5.00
         ---------------------------------------------------------------
         Outstanding, June 30, 1998    2,287,000
         ===============================================================

The Company  applies APB 25 and related  Interpretations  in accounting  for its
stock option awards.  Accordingly,  no compensation  expense has been recognized
for its stock option awards. If compensation expense for the stock option awards
had been  determined  consistent with SFAS 123, the Company's net income and net
income per  share,  for the years  ended June 30,  1998 and 1997 would have been
adjusted to the following pro forma amounts:

                                                      (unaudited)
                                                  Year Ended June 30,
                                                 1998             1997
              --------------------------------------------------------
              Net income (in thousands)       $22,452           $8,680
              Basic net income per share      $  1.31           $  0.71
              Diluted net income per share    $  1.14           $  0.61

The pro forma net income and pro forma net income per share  amounts noted above
are not likely to be  representative  of the pro forma amounts to be reported in
future years.  Pro forma  adjustments in future years will include  compensation
expense  associated  with the options  granted in fiscal year 1998 and 1997 plus
compensation  expense  associated with any options awarded in future years. As a
result,  such pro forma  compensation  expense  is likely to be higher  than the
levels reflected for 1998 and 1997 if any options are awarded in future years.

Under SFAS 123,  the fair value of each stock  option  grant is estimated on the
date of grant using the  Black-Scholes  option  pricing model with the following
weighted average assumptions used for grant in 1998 and 1997:


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

                                                 1998              1997
         ---------------------------------------------------------------
         Risk-free interest rate                 5.79%             6.59%
         Expected life                          5 years           5 years
         Expected volatility                      136%              28%
         Expected dividend yield                    0%               0%

The total fair value of options granted at June 30, 1998 and 1997 is $14,098,000
and $6,541,000, respectively.

9. INCOME TAXES

Components of income tax expense are as follows:

                                      Fiscal Year Ended June 30,
(Thousands)                    1998                  1997                  1996
 ------------------------------------------------------------------------------
 Federal and State:
  Current                  $  7,343               $ 1,664              $    270
  Deferred                    7,287                 3,836                 1,618
 ------------------------------------------------------------------------------
                            $14,630               $ 5,500              $  1,888
 ==============================================================================

Income tax expense  differs  from  amounts  computed by applying  the  statutory
federal rate as follows:

                                         Fiscal Year Ended June 30,
(Thousands)                  1998                   1997                  1996 
 ----------------------------------------------------------------------------- 
 Income tax computed at
  Statutory rate             35.0%                  35.0%                 34.0%
  Amortization of goodwill
   disallowance               1.1                    1.5                     -
  Meals and entertainment
   disallowance               0.7                    0.8                    1.7
  State taxes                 0.7                     .2                      -
  Other                       0.2                    0.4                   (1.8)
 ------------------------------------------------------------------------------
                             37.7%                  37.9%                  33.9%
 ==============================================================================

Deferred tax assets (liabilities) are comprised of the following :

                                         Fiscal Year Ended June 30,
(Thousands)                  1998                   1997                  1996
 -----------------------------------------------------------------------------
 Net operating loss and
  tax credit 
  carry-forwards         $  5,564               $  4,628              $  6,293
 Property and equipment   (99,664)               (40,410)               (10,942)
 Other                      2,363                    (82)                    95
 ------------------------------------------------------------------------------
 Net deferred tax 
  liability              $ 91,737              $ (35,864)             $  (4,554)
 ==============================================================================

A  valuation  allowance  is  provided  when it is more likely than not that some
portion of the deferred tax assets will not be realized.  Based on  expectations
for the future,  management  has  determined  that taxable income of the Company
will more likely than not be sufficient to fully utilize available carryforwards
prior to their ultimate expiration.

The Company  estimates that as of June 30, 1998, the Company will have available
approximately  $3,290,000 of net operating  loss  carryforwards  (which begin to
expire in 2001). The net operating loss  carryforwards  are subject to an annual
limitation of approximately $940,000, under Sections 382 and 383 of the Internal
Revenue Code.


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

10.  LEASING ARRANGEMENTS

Among other leases,  the Company  (primarily  its  subsidiaries)  leases certain
automotive  equipment  under  non-cancelable  operating  leases  which expire at
various dates through 2002. The term of the operating  leases generally run from
36 to 60 months with varying  payment dates  throughout each month. In addition,
in the case of Yale E. Key,  each  lease  includes  an option  to  purchase  the
equipment and an excess mileage charge as defined in the leases.

As of June 30, 1998,  the future  minimum lease  payments  under  non-cancelable
operating leases, in thousands, are as follows:
                                         
                                                    Lease
             Fiscal Year                           Payments
           Ending June 30,                        (thousands)
           --------------------------------------------------
                1999                              $ 7,249
                2000                                6,022
                2001                                3,492
                2002                                1,641
                2003                                  660
           ---------------------------------------------------
                                                  $19,064
           ===================================================

Operating  lease  expense  was   approximately   $8,002,000,   $5,299,000,   and
$2,897,000,   for  the  fiscal  years  ended  June  30,  1998,  1997  and  1996,
respectively.

11.  EMPLOYEE BENEFIT PLANS

Prior to January 1, 1998,  the  Company  maintained  two 401(k)  plans (the "Old
Plans") for its employees such that employees of WellTech  Eastern were eligible
for  participation  in one Plan (the "WellTech  401(k)  Plan"),  while all other
employees  were  eligible for  participation  in the other Plan (the "Key 401(k)
Plan").  At January 1, 1998,  the Company merged the two Old Plans into one plan
(the "New Plan").  Both the Old Plans and the New Plan cover  substantially  all
employees of the Company.

After  January 1, 1998,  under the New Plan,  the  Company  matches  100% of the
employees'  contributions  up to a maximum of $1,000 per  participant  per year.
Contributions to the New Plan after January 1, 1998 totaled  $699,108.  Prior to
January  1,  1998,  under  the  Old  Plans,   the  Company  matched   employees'
contributions  up to 10% of the employees'  contribution to the Key 401(k) Plan.
These contributions totaled approximately  $36,000,  $35,000 and $19,000 for the
six month period  ended  December 31, 1997 and the years ended June 30, 1997 and
1996, respectively.  Additionally, the Company contributed $172,401 and $300,000
into the WellTech  401(k) Plan for the six month period ended  December 31, 1997
and the year ended June 30, 1997,  respectively . The Company  matched  employee
contributions  up to 50% (to a maximum of $1,000 per employee) of the employees'
contributions to the WellTech 401(k) Plan.

12.  MAJOR CUSTOMERS

Sales to customers  representing  10% or more of  consolidated  revenues for the
years ended June 30, 1997, 1996 were as follows: 

                                        Fiscal Year Ended June 30,
                                            1997         1996  
                  ------------------------------------------------
                  Customer A                 13%          20%
                  Customer B                  7%          11%

The  Company  did not have any one  customer  which  represented  10% or more of
consolidated revenues for the fiscal year ended June 30, 1998.


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

13.  TRANSACTIONS WITH RELATED PARTIES

WellTech Eastern paid $108,000 and $78,000 for the years ended June 30, 1998 and
1997,  respectively,  for office/yard  rental expense in which an officer of the
Company and  WellTech  Eastern has an  interest.  In the opinion of the Board of
Directors of the Company,  based on the Board's review of competitive bids, this
transaction was on terms at least as favorable to the Company as could have been
obtained from a third party.

Odessa  Exploration  paid  $702,000 for the year ended June 30, 1998 for certain
oil and gas assets in a transaction  involving a company, the president of which
is an outside  director of the  Company.  At June 30,  1998,  the  Company  owed
$300,000 to the same company.

14.  CONCENTRATIONS OF CREDIT RISK

The  Company  has a  concentration  of  customers  in the oil and gas  industry.
Substantially all of the Company's customers are major integrated oil companies,
major independent  producers of oil and gas and smaller  independent  producers.
This may affect the Company's  overall exposure to credit risk either positively
or negatively,  in as much as its customers are effected by economic  conditions
in the oil and gas industry,  which has  historically  been  cyclical.  However,
accounts  receivable are well diversified among many customers and a significant
portion  of the  receivables  are from  major oil  companies,  which  management
believes minimizes potential credit risk. Historically,  credit losses have been
insignificant.  Receivables  are  generally  not  collateralized,  although  the
Company may generally secure a receivable at any time by filing a mechanic's and
material-mans' lien on the well serviced.

15.  BUSINESS SEGMENT INFORMATION

Information about the Company's operations by business segment is as follows:

                                                      Year Ended June 30,
   (Thousands)                                 1998           1997        1996
   ---------------------------------------------------------------------------
   Identifiable assets:
   Oilfield services                       $513,583       $242,001     $94,962
   Oil and gas well drilling services        84,579          8,365       5,583
   Oil and gas                               39,047         23,544      18,170
   General corporate                         61,431         46,185       3,007
   ---------------------------------------------------------------------------
                                           $698,640       $320,095    $121,722
   ===========================================================================
   Capital expenditures (excluding acquisitions):
   Oilfield services                       $ 44,284       $ 15,084    $  5,188
   Oil and gas well drilling services         5,385          1,483         598
   Oil and gas                                7,849          8,188       1,879
   ---------------------------------------------------------------------------
                                           $ 57,518       $ 24,755     $ 7,665
   ===========================================================================
   Depreciation, depletion and amortization:
   Oilfield services                       $ 26,060       $  9,198     $ 3,862
   Oil and gas well drilling services         2,450            436         221
   Oil and gas                                2,043            870         618
   General corporate                            448            572           -
   ---------------------------------------------------------------------------
                                           $ 31,001       $ 11,076     $ 4,701
   ===========================================================================


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

The  Company's  oilfield  services  subsidiaries  operate a variety of  oilfield
service equipment including workover rigs, hot oil units, transports and various
other oilfield servicing equipment. In addition, they perform a variety of other
oilfield services including fishing tools, frac tanks and blow-out preventers.

Oil and gas production is conducted by Odessa  Exploration.  Odessa  Exploration
acquires and manages  interests in producing oil and gas  properties for its own
account and for its sponsored  investors.  Odessa  Exploration is engaged in the
drilling  and  production  of oil and natural gas in the United  States.  Odessa
Exploration acquires producing oil and gas properties from major and independent
producers. After acquisition,  Odessa Exploration may either rework the acquired
wells to increase  production  and/or form drilling  partnerships for additional
development wells.

Oil and gas  well  drilling  services  are  conducted  primarily  by Key  Energy
Drilling.  Key Energy Drilling  operates forty drilling rigs which drill for oil
and gas in the West Texas and New Mexico area.

16.  SUBSEQUENT EVENTS.

Acquisitions Completed after June 30, 1998

The following  acquisitions  have been completed after June 30, 1998 and are not
included in the Company's results of operations for the twelve months ended June
30, 1998.

Colorado Well Service, Inc.

On July 15, 1998, the Company  closed the  acquisition of the assets of Colorado
Well Service, Inc. ("Colorado") for approximately $6.5 million in cash. Colorado
operates seventeen well service rigs and one drilling rig in Utah and Colorado.

TransTexas Assets 

On August 19, 1998, the Company  completed the  acquisition of certain  oilfield
service assets of TransTexas Gas Corporation  ("TransTexas")  for  approximately
$20.5 million in cash and future obligations. The TransTexas assets are based in
Laredo,  Texas and include nine well  service  rigs,  approximately  80 oilfield
service trucks and 173 frac and other tanks.

Flint Asset Purchase 

On September 16, 1998, the Company  closed the  acquisition of certain assets of
Flint  Engineering & Construction  Co., a subsidiary of Flint  Industries,  Inc.
("Flint")  for  approximately  $11.9  million in cash.  Flint  operates  55 well
service rigs and 25 oilfield trucks in the Rocky  Mountains,  Four Corners Area,
MidContinent Region, Permian Basin and ArkLaTex Region.

Iceberg, S.A. 

On  September  24, 1998,  the Company  closed the  acquisition  of the assets of
Iceberg,  S.A.  ("Iceberg")  for  approximately  $4.4  million in cash.  Iceberg
operates four well service rigs in Comodoro Rivadavia, Argentina.

HSI Group

On September 24, 1998, the Company closed the acquisition of  substantially  all
of the  operating  assets of Hellums  Services  II,  Inc.,  Superior  Completion
Services,  Inc., South Texas Disposal, Inc. and Elsik II, Inc. ("HSI Group") for
$47.9 million in cash. HSI Group operates, among other assets,  approximately 80
oilfield trucks and eight well service rigs in South Texas.


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Dawson Production Services Inc.

On September 15, 1998, Midland Acquisition Corporation ("Midland"), a New Jersey
corporation  and a  wholly-owned  subsidiary of the Company,  completed its cash
tender offer (the "Tender  Offer") for all  outstanding  shares of common stock,
par value $0.01 per share (the "Dawson Shares"), including the associated common
stock  purchase  rights,  of Dawson at a price of $17.50 per  share.  The Tender
Offer expired at 8:30 a.m., New York City Time, on Tuesday,  September 15, 1998.
Midland accepted for payment 10,021,601 Dawson Shares for a total purchase price
of  approximately  $175.4  million.  The  acceptance of tendered  Dawson Shares,
together with Dawson Shares previously owned by Midland and the Company prior to
the  commencement  of the  Tender  Offer  resulted  in Midland  and the  Company
acquiring  approximately  97.0% of the outstanding  Dawson Shares.  The purchase
price for Dawson  Shares  pursuant to the Tender Offer and the merger  agreement
was determined pursuant to arms-length  negotiations between the parties and was
based on a variety of factors,  including,  without limitation,  the anticipated
earnings and cash flows of Dawson.

The Tender  Offer was made  pursuant  to an  Agreement  and Plan of Merger  (the
"Merger  Agreement"),  dated as of August 11, 1998, by and among,  Midland,  the
Company and Dawson.  On September 18, 1998,  pursuant to the terms of the Merger
Agreement,  Midland was merged with and into Dawson (the "First  Merger")  under
the laws of the States of New  Jersey and Texas and all Dawson  Shares not owned
by Midland were  cancelled and retired and  converted  into the right to receive
$17.50 in cash.  On  September  21,  1998,  Dawson was merged  with and into the
Company (the "Second Merger") pursuant to the laws of the States of Maryland and
Texas.

The total  consideration paid for the Dawson Shares pursuant to the Tender Offer
and the First Merger was approximately  $181.7 million. 

Dawson operates approximately 527 well service rigs, 200 oilfield trucks, and 21
production  testing  units in South  Texas and the Gulf  Coast,  East  Texas and
Louisiana, the Permian Basin of West Texas and New Mexico, the Anadarko Basin of
Texas and Oklahoma, California, and in the inland waters of the Gulf of Mexico.


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

17.  CASH FLOW DISCLOSURES

Supplemental cash flow disclosures for the years ended June 30, 1998, 1997 and
1996 are presented  below:

                                          Year Ended June 30,
        (Thousands)          1998                  1997                  1996
         --------------------------------------------------------------------
         Interest paid  $  16,441              $  5,850                 $2,205
         Taxes paid         9,024                     -                    391

Supplemental  schedule  detailing the purchase price of  acquisitions  including
non-cash consideration paid for the year ended June 30, 1996 is presented below:
               
                                                                 (thousands)
          --------------------------------------------------------------------
          Fair value of Common Stock issued for
           WellTech, Inc.                                          $17,929
          Assumption of Welltech, Inc.
           Working capital deficit                                   1,734
          Assumption of Welltech, Inc.
           non-current liabilities and debt                         27,570
          Acquisition of WellTech, Inc.
           property and equipment                                   47,455

Supplemental  schedule  detailing the purchase price of  acquisitions  including
non-cash  consideration  paid for the year  ended  June  30,  1997 is  presented
below (in thousands):


<TABLE>
<CAPTION>
<S>                            <C>                 <C>                 <C>                   <C>
                               Acquisition                                                     Fair Value
                                of Issued          Assumption of       Assumption of          of Property
Acquisition                   Common Stock             Debt             Liabilities          and Equipment
- ----------------------------------------------------------------------------------------------------------
Brownlee Well Service Inc.    $     671             $ 1,948               $ 3,558             $ 11,234
Woodward Well Service, Inc.         563                  80                   771                1,351
Brooks Well Servicing, Inc.      11,125                   -                 6,291               16,935
Hitwell Surveys, Inc.                 -                 176                 1,425                2,655
B&L Hotshot, Inc.                     -                  -                    175                4,575
Energy Air Drilling Services Co.     48                 150                     -                  700
Talon Trucking Co.                    -                   -                     -                2,700
Cobra Industries, Inc.            2,386                 625                 3,867               10,171
T.S.T Paraffin Service Co., Inc.      -                  70                 3,599               10,035
Tri-State Wellhead & Valve, Inc.  1,000                   -                     -                1,339
Kalkaska Construction 
     Service, Inc.                1,111                   -                 1,187                10,711
Well-Co Oil Service, Inc.         4,050                 599                11,337                28,463
Shreve's Well Service                 -                   -                    50                   600
Youngs Wireline                       -                   -                   225                   744
Phoenix Well Service                  -                 410                 1,761                 3,897
Elder Well Service, Inc.              -                   -                    40                   649
Diamond Well Service, Inc.            -                   -                    -                    675
Southwest Oilfield Services, Inc.     -                   -                    -                    455
Edco Well Service                     -                   -                   50                    460
</TABLE>


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

Supplemental  schedule  detailing the purchase price of  acquisitions  including
non-cash  consideration paid for the year ended June 30, 1998 is presented below
(in thousands):

<TABLE>
<CAPTION>
<S>                                <C>                  <C>                    <C>              <C>
                                    Fair Value                                                   Acquisition
                                     of Issued          Assumption of          Assumption of     of Property
Acquisition                        Common Stock              Debt               Liabilities     and Equipment
- -------------------------------------------------------------------------------------------------------------
Watson Truck & Supply, Inc.    $         -          $        -                 $    100            $  1,370
Lakota Drilling Company                  -                   -                        6              11,900
JPF Well Service, Inc.
 and JPF Lease Service, Inc.             -                   -                        6               4,500
Edwards Transport, Inc.                  -                   -                        -               1,037
Lundy Vacuum Service, Inc.               -                   -                        -               1,061
Lauffer Well Service, Inc.               -                   -                       50                 350
Updike Brothers, Inc.                    -                 1,197                  7,748              10,595
Four Corners Drilling Company            -                   -                      150               9,600
Kingsley Enterprises, Inc.               -                   300                  3,692               4,866
Circle M Vacuum Services, Inc.           -                   -                        -                 700
Hot Oil Plus, Inc.                       -                   200                      -               1,900
J.W. Gibson Well Service Company       1,856                 -                    4,532              22,214
Sitton Drilling Co.                    2,169                 -                    4,071              10,642
Wellcorps,
L.L.C., White Rhino Drilling, 
 Inc. and S&R Cable, Inc.              5,760                 -                      500               6,439
Jeter Service Co.                        -                 1,802                  3,686               6,553
GSI Trucking Company, Inc., Kahlden
 Production Services, Inc. and
 McCurdy Well Service, Inc.              -                    51                      -               1,181
Big A Well Service Co., Sunco
  Trucking Co. and Justis
  Supply Co., Inc                      4,078                 359                  2,504              24,618
Frontier Well Service, Inc.              -                   -                    2,118               5,478
Dunbar Well Service, Inc.                -                   -                    6,273              15,206
BRW Drilling, Inc.                       -                 1,919                  6,194              14,140
Landmark Fishing & Rental, Inc.          -                   539                  2,386               5,180
Waco Oil & Gas Co., Inc.                 -                   -                      500               7,644
Ram Oil Well Service, Inc. and
  Rowland Trucking Co., Inc.             -                   -                    7,669              19,918
Mosley Well Service, Inc.                -                   933                    406              25,246
Kenting Holdings (Argentina) S.A.        -                   -                        -                   -
Patrick Well Service, Inc.               -                   563                    625               9,263
Win-Tex Drilling and Trucking            -                   295                  3,942               7,392
</TABLE>


<PAGE>

                     Key Energy Group Inc. and Subsidiaries

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (continued)

18.  Unaudited Supplementary Information - Quarterly Results of Operations

Summarized quarterly financial data for 1998 and 1997 are as follows:

  (in thousands, except per           First      Second     Third       Fourth
   share amounts                    Quarter     Quarter    Quarter     Quarter
   ---------------------------------------------------------------------------
   1998
   Revenues                         $75,399    $109,595   $120,724    $114,328
   Earnings from operations          22,780      33,960     37,281      37,074
   Net earnings                       4,111       7,345      7,082       5,637
   Earnings per share                   .29         .40        .39         .31
   Weighted average common shares
     and equivalents outstanding     14,126      18,151     18,295      18,261

   1997
   Revenues                         $31,462     $36,197    $43,050     $52,921
   Earnings from operations           2,396       3,022      3,563       5,621
   Net earnings                       1,554       2,043      2,365       3,136
   Earnings per share                   .15         .19        .20         .26
   Weighted average common shares
     and equivalents outstanding     10,425      10,850     11,612      11,979

The fourth  quarter of fiscal  1997  includes  an  adjustment  of $2 million for
previously unrecorded inventory.

Amounts  reported  for  the  first  quarter  of 1998  differ  from  the  amounts
previously  reported on Form 10-Q,  filed for the quarter  ended  September  30,
1997,  due to  non-cash  adjustments  recorded in the fourth  quarter  which are
associated with the 7% debentures  converted in the first quarter of fiscal year
1998.


<PAGE>



                          Independent Auditors' Report



To The Board of Directors and Stockholders
Key Energy Group, Inc.

We have  audited  the  accompanying  consolidated  balance  sheets of Key Energy
Group,  Inc.  and  Subsidiaries  as of June 30,  1998 and 1997,  and the related
consolidated  statements of operations,  stockholders' equity and cash flows for
each  of the  years  in  the  three-year  period  ended  June  30,  1998.  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 audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of Key
Energy  Group,  Inc.  and  Subsidiaries  as of June 30,  1998 and 1997,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended June 30, 1998, in conformity  with  generally  accepted
accounting principles.



                                                          KPMG PEAT MARWICK LLP


Midland, Texas
September 1, 1998


<PAGE>


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

          None.

PART III.

ITEMS 10 - 13.

Pursuant to  Instruction  G(3) to Form 10-K, the  information  required in Items
10-13  is  incorporated  by  reference  from  the  Company's   definitive  proxy
statement,  which will be filed with the  Commission  pursuant to Regulation 14A
within 120 days of June 30, 1998.



















<PAGE>




   PART IV.

   ITEM 14.       EXHIBITS, FINANCIAL STATEMENTS AND REPORTS ON FORM 8-K.

(a)       Index to Exhibits

The following documents are filed as part of this report:

(1)       See Index to Financial Statements set forth in Item 8.
(2)       Financial Statements Schedules: [None]
(3)       Exhibits:

2.1  Agreement  and Plan o f Merger dated as of November  18, 1995,  between Key
     and  WellTech,  as amended.  (Incorporated  by reference  to the  Company's
     Registration Statement Form S-4, Registration No. 333-369).

2.2  Joint Plan of Reorganization, dated as of October 20, 1992, of the Company,
     ESKEY Inc. and YFC International  Finance N.V. and Order, dated December 4,
     1992, of the United States Bankruptcy Court for the District of New Jersey,
     approving the Joint Plan of  Reorganization  (Incorporated  by reference to
     Exhibits 2 (a) and 28 (a) of the Company's Current Report on Form 8-K dated
     December 14, 1992, File No. 1-8038).

2.3  Agreement  and Plan of Merger dated as of July 20,  1993,  by and among the
     Company,  OEI  Acquisition  Corp.  and  Odessa  Exploration   Incorporated.
     (Incorporated by reference to Exhibit 2(a) of the Company's  Current Report
     on Form 8-K dated September 2, 1993, File No. 1-8038).

2.4  Asset Purchase  Agreement dated as of December 10, 1993 between the Company
     and  WellTech,  Inc.  (Incorporated  by  reference  to Exhibit  2(a) of the
     Company's  Current  Report  on Form 8-K dated  August  17,  1984,  File No.
     1-8038).

3.1  Amended and Restated Articles of Incorporation of the Company (Incorporated
     by  reference  to  the  Company's   Registration  Statement  on  Form  S-4,
     Registration No. 333-369).

3.2  Amended and Restated  By-Laws of the Company  (Incorporated by reference to
     the  Company's  Registration  Statement  on Form S-4 dated  March 8,  1996,
     Registration No. 333-369).

3.3  Amendment  to the Amended and  Restated  Articles of  Incorporation  of the
     Company  (filed as Exhibit 3.1 to the Company's  Current Report on Form 8-K
     dated February 2, 1998,  File No.  000-22665,  and  incorporated  herein by
     reference).

4.1  7%  Convertible  Subordinated  Debenture  of the  Company due July 1, 2003.
     (Incorporated by reference to Exhibit 4.1 of the Company's Annual Report on
     Form 10-K dated June 30, 1996, File No. 1-8038).

4.2  Indenture for the 7% Convertible  Subordinated Debenture of the Company due
     July 1, 2003.  (Incorporated  by reference to Exhibit 4.2 of the  Company's
     Annual Report on Form 10-K dated June 30, 1996, File No. 1-8038).


<PAGE>


4.3  Registration  Rights Agreement among the Company,  McMahan  Securities Co.,
     L.P.  and  Rausher  Pierce  Refsnes,  Inc.,  dated  as  of  July  3,  1996.
     (Incorporated by reference to Exhibit 4.3 of the Company's Annual Report on
     Form 10-K dated June 30, 1996, File No. 1-8038).

4.4  Registration  Rights  Agreement  between the  Company and D. Kirk  Edwards,
     dated as of July 20, 1993.  (Incorporated  by reference to Exhibit 10 ( c )
     to the Company's Current Report on Form 8-K/A).

4.5  Registration  Rights  Agreement dated as of March 2, 1996 among the Company
     and  certain  of  its  stockholders.  (Incorporated  by  reference  to  the
     Company's Registration Statement on Form S-4, Registration No. 353-369).

4.6  Registration  Rights  Agreement  dated as of March  30,  1995  between  the
     Company, Clint Hurt and Associates,  Inc. and Clint Hurt.  (Incorporated by
     reference to Exhibit 10 (d) of the Company's  Annual Report on 10-KSB dated
     June 30, 1995, File No. 1-8038).

4.7  Form of Common Stock  Purchase  Warrant to Purchase Key Common Stock issued
     in connection with the WellTech  Merger.  (Incorporated by reference to the
     Company's Registration Statement on Form S-4, Registration No. 353-369).

4.8  Indenture dated as of September 25, 1997, among Key Energy Group,  Inc. and
     American Stock Transfer and Trust  Company.  (Incorporated  by reference to
     Exhibit  10(a)  of the  Company's  Quarterly  Report  on Form  10-Q for the
     quarter ended September 30, 1997, File No. 1-8038)

4.9  Registration Rights Agreement among Key Energy Group, Inc., Lehman Brothers
     Inc.,  and McMahan  Securities  Co. L.P.  dated as of  September  25, 1997.
     (Incorporated  by reference  to Exhibit  10(a) of the  Company's  Quarterly
     Report on Form 10-Q for the quarter  ended  September  30,  1997,  File No.
     1-8038)

10.1 Employment  Agreement between the Company and D. Kirk Edwards,  dated as of
     July 1, 1996.  (Incorporated  by reference to Exhibit 10.1 of the Company's
     Annual  Report  on Form 10-K for the year  ended  June 30,  1997,  File No.
     1-8038)

10.2 Employment Agreement between WellTech Eastern, Inc. and Kenneth Hill, dated
     as of March 29,  1996.  (Incorporated  by  reference to Exhibit 10.4 to the
     Company's Annual Report on Form 10-K dated June 30, 1996, File No. 1-8038).

10.3 Employment  Agreement between the Company and Kenneth Huseman,  dated as of
     August 3, 1996. (Incorporated by reference to Exhibit 10.5 of the Company's
     Annual  Report  on Form 10-K for the year  ended  June 30,  1997,  File No.
     1-8038)

10.4 Letter Agreement between Van Greenfield and the Company dated May 15, 1996.
     (Incorporated  by reference to Exhibit 10.6 to the Company's  Annual Report
     on Form 10-K dated June 30, 1996, File No. 1-8038).

10.5 Amendment No. 2 to the Company's  Employment  Agreement  between Francis D.
     John and the Company, dated as of May 15, 1996. ( Incorporated by reference
     to Exhibit 10.7 to the Company's  Annual Report on Form 10-K dated June 30,
     1996, File No. 1-8038).

10.6 Letter  Agreement  between  Morton  Wolkowitz and the Company dated June 3,
     1996. ( Incorporated  by reference to Exhibit 10.8 to the Company's  Annual
     Report on Form 10-K dated June 30, 1996, File No. 1-8038).


<PAGE>


10.7 Asset  Purchase  Agreement  between  Hardy  Oil & Gas  USA,  Inc.  and Arch
     Petroleum,  Inc.  dated as of April 1996.  (Incorporated  by  reference  to
     Exhibit  10.12 to the  Company's  Annual Report on Form 10-K dated June 30,
     1996, File No. 1-8038).

10.8 Asset  Purchase   Agreement   between  Arch  Petroleum,   Inc.  and  Odessa
     Exploration, Inc. dated as of April 18, 1996. (Incorporated by reference to
     Exhibit  10.13 to the  Company's  Annual Report on Form 10-K dated June 30,
     1996, File No. 1-8038).

10.9 General  Conveyance by Arch  Petroleum,  Inc. to Odessa  Exploration,  Inc.
     dated as of January 1, 1996. (Incorporated by reference to Exhibit 10.14 to
     the  Company's  Annual  Report on Form 10-K dated June 30,  1996,  File No.
     1-8038).

10.10Plan and  Agreement  of  Merger  among Key  Energy  Group,  Inc.,  WellTech
     Eastern,  Inc. and Woodward  Well Service,  Inc.  dated as of September 30,
     1996.  (Incorporated  by  reference  to  Exhibit  10(a)  to  the  Company's
     Quarterly Report on Form 10-Q dated December 31, 1996, File No. 1-8038).

10.11Stock Purchase Agreement among Key Energy Group, Inc., Reo Brownlee,  Elvin
     Brownlee,  Jr.  And  Elvin  Brownlee  III  dated as of  October  24,  1996.
     (Incorporated  by reference  to Exhibit  10(b) to the  Company's  Quarterly
     Report on Form 10-Q dated December 31, 1996, File No. 1-8038).

10.12Asset Purchase  Agreement among Yale E. Key, Inc., Key Energy Group,  Inc.,
     Energy Air Drilling  Service Co. and Dale  Rennels  dated as of November 1,
     1996.  (Incorporated  by  reference  to  Exhibit  10( c ) to the  Company's
     Quarterly Report on Form 10-Q dated December 31, 1996, File No. 1-8038).

10.13Stock  Purchase  Agreement  among Key Energy Group,  Inc.,  Ed Hitt,  Helen
     Hitt,  Michael E. Thompson and Edward  Monroe,  Jr. Dated as of December 2,
     1996.  (Incorporated  by  reference  to  Exhibit  10(d)  to  the  Company's
     Quarterly Report on Form 10-Q dated December 31, 1996, File No. 1-8038).

10.14Plan and  Agreement  of  Merger  among Key  Energy  Group,  Inc.,  WellTech
     Eastern, Inc., Hunt Oil Company and Brooks Well Servicing, Inc. dated as of
     November 22,  1996.  (Incorporated  by  reference  to Exhibit  10(e) to the
     Company's  Quarterly  Report on Form 10-Q dated December 31, 1996, File No.
     1-8038).

10.15Asset Purchase Agreement among WellTech Eastern,  Inc., B&L Hotshot,  Inc.,
     McDowell & Sons, Inc., 4 Star Trucking, Inc., R.B.R. Inc., Royce D. Thomas,
     John F.  McDowell  and John R.  McDowell  dated as of  December  13,  1996.
     (Incorporated  by reference  to Exhibit  10(f) to the  Company's  Quarterly
     Report on Form 10-Q dated December 31, 1996, File No. 1-8038).

10.16Asset Purchase  Agreement  among  WellTech  Eastern,  Inc.,  Talon Trucking
     company  and  Lomak  Petroleum,   Inc.  dated  as  of  December  31,  1996.
     (Incorporated  by reference  to Exhibit  10(g) to the  Company's  Quarterly
     Report on Form 10-Q dated December 31, 1996, File No. 1-8038).

10.17First  Supplemental  Indenture dated as of November 20, 1996 by and between
     Key Energy Group,  Inc. and American  Stock  Transfer & Trust  Company,  as
     Trustee.  (Incorporated  by  reference  to Exhibit  10(i) to the  Company's
     Quarterly Report on Form 10-Q dated December 31, 1996, File No. 1-8038).

10.18Stock Purchase  Agreement among Key Energy Group, Inc., Michael and Georgia
     McDermett  dated as of January 10,  1997.  (Incorporated  by  reference  to
     Exhibit  10(a) to the Company's  Quarterly  Report on Form 10-Q dated March
     31, 1997, File No. 1-8038). 


<PAGE>


10.19Asset Purchase  Agreement among WellTech  Eastern,  Inc., Key Energy Group,
     Inc. Tri State Wellhead & Valve, Inc. and John C. Bozeman dated as of March
     14, 1997.  (Incorporated  by reference  to Exhibit  10(b) to the  Company's
     Quarterly Report on Form 10-Q dated March 31, 1997, File No. 1-8038).

10.20Stock Purchase  Agreement  among Yale E. Key, Inc.,  Keith and Leslie Neill
     as of March 24, 1997.  (Incorporated by reference to Exhibit 10( c ) to the
     Company's  Quarterly  Report on Form 10-Q dated  March 31,  1997,  File No.
     1-8038).

10.21Asset Purchase  Agreement among Key Energy Group,  Inc.,  WellTech Eastern,
     Inc., Elder Well Service,  Inc.,  Martha Elder,  Kenneth L. Ward, Nona Faye
     Mugraur, Lela Gaye Biehl and Johnny Ray Johnson dated as of March 28, 1997.
     (Incorporated  by reference  to Exhibit  10(d) to the  Company's  Quarterly
     Report on Form 10-Q dated March 31, 1997, File No. 1-8038).

10.22Asset  Purchase  Agreement  #1 among  WellTech  Eastern,  Inc.,  Key Energy
     Group,  Inc.,  Kalkaska  Construction  Service,  Inc.,  Dennis  Hogerheide,
     LaWenda  Hogerheide,  David Hogerheide and Derek Hogerheide dated March 31,
     1997.  (Incorporated  by  reference  to  Exhibit  10(e)  to  the  Company's
     Quarterly Report on Form 10-Q dated March 31, 1997, File No. 1-8038).

10.23Asset  Purchase  Agreement  #2 among  WellTech  Eastern,  Inc.,  Key Energy
     Group,  Inc.,  Kalkaska  Construction  Service,  Inc.,  Dennis  Hogerheide,
     LaWenda  Hogerheide,  David Hogerheide and Derek Hogerheide dated March 31,
     1997.  (Incorporated  by  reference  to  Exhibit  10(f)  to  the  Company's
     Quarterly Report on Form 10-Q dated March 31, 1997, File No. 1-8038).

10.24Stock Purchase  Agreement among WellTech  Eastern,  Inc., Dennis Hogerheide
     and  LaWenda  Hogerheide  dated  as of March  31,  1997.  (Incorporated  by
     reference to Exhibit 10(g) to the Company's  Quarterly  Report on Form 10-Q
     dated March 31, 1997, File No. 1-8038).

10.25Asset  Purchase  Agreement  among  WellTech  Eastern,  Inc.,  Diamond  Well
     Service,  Inc.,  John Scott and Dwayne  Wardwell dated as of April 3, 1997.
     (Incorporated  by reference  to Exhibit  10(h) to the  Company's  Quarterly
     Report on Form 10-Q dated March 31, 1997, File No. 1-8038).

10.26Asset Sale Agreement among WellTech Eastern, Inc. and Drillers,  Inc. dated
     as of April 14, 1997.  (Incorporated  by reference to Exhibit  10(i) to the
     Company's  Quarterly  Report on Form 10-Q dated  March 31,  1997,  File No.
     1-8038).

10.27Asset  Purchase  Agreement  among  WellTech  Eastern,  Inc.,  Shreve's Well
     Service, Inc. and William A. Shreve dated April 18, 1997.  (Incorporated by
     reference to Exhibit 10(j) to the Company's  Quarterly  Report on Form 10-Q
     dated March 31, 1997, File No. 1-8038).

10.28Asset Purchase Agreement among WellTech Eastern,  Inc. and Petro Equipment,
     Inc.  and  Donald  E.  Clark  dated  as of May 1,  1997.  (Incorporated  by
     reference to Exhibit 10(k) to the Company's  Quarterly  Report on Form 10-Q
     dated March 31, 1997, File No. 1-8038).

10.29Asset Purchase Agreement among WellTech Eastern,  Inc.,  Southwest Oilfield
     Services,  Inc.,  David  Wright  and Roy  Wofford  dated  May 29,  1997.  .
     (Incorporated  by reference to Exhibit 10.33 to the Company's Annual Report
     on Form 10-K dated June 30, 1997, File No. 1-8038). 


<PAGE>


10.30Stock  Purchase  Agreement  among Yale E. Key, Inc. and Raleigh K. Turn and
     David Butts dated June 9, 1997. (Incorporated by reference to Exhibit 10.34
     to the Company's  Annual Report on Form 10-K dated June 30, 1997,  File No.
     1-8038).

10.31Stock  Purchase  Agreement  among Key  Energy  Group,  Inc.  and Mark Duane
     Massingill  and  Claudia  Lynn  Massingill  dated  as  of  June  25,  1997.
     (Incorporated  by reference  to the  Company's  Current  Report on Form 8-K
     dated July 9, 1997, File No. 1-8038).

10.32Stock Purchase  Agreement  among WellTech  Eastern,  Inc.  between Monty D.
     Elmore  dated  as of July  17,  1997.  (Incorporated  by  reference  to the
     Company's Annual Report on Form 10-K dated June 30, 1997, File No. 1-8038).

10.33Stock Purchase Agreement between WellTech Eastern,  Inc. and Kenting Energy
     Services,  Inc.  dated as of July 30, 1997.  (Incorporated  by reference to
     Exhibit  10.37 of the  Company's  Annual  Report  on Form 10-K for the year
     ended June 30, 1997, File No. 1-8038)

10.34Stock  Purchase  Agreement  between  WellTech  Eastern,  Inc. and Robert E.
     Mosley,  Jr. et al dated as of August 22, 1997.  (Incorporated by reference
     to Exhibit 10.38 to the Company's Annual Report on Form 10-K dated June 30,
     1997, File No. 1-8038).

10.35Credit  Agreement  dated as of June 6, 1997 among Key Energy  Group,  Inc.,
     several  banks and other  financial  institutions  or entities from time to
     time parties to the Agreement, PNC Bank, N.A., Norwest Bank of Texas, N.A.,
     and Lehman  Commercial  Paper Inc.  (Incorporated  by  reference to Exhibit
     10.39 to the Company's Annual Report on Form 10-K dated June 30, 1997, File
     No. 1-8038).

10.36Master  Guarantee and Collateral  Agreement made by Key Energy Group,  Inc.
     and certain of its  Subsidiaries  in favor of Norwest  Bank of Texas,  N.A.
     dated as of June 6, 1997.  (Incorporated  by reference to Exhibit  10.33 to
     the  Company's  Annual  Report on Form 10-K dated June 30,  1997,  File No.
     1-8038).

10.37Stock  Purchase  Agreement by and among  Nabors  Acquisition  Corp.  IV, as
     Seller,  Key Rocky  Mountain,  Inc., as Buyer,  and Key Energy Group,  Inc.
     dated  as  of  July  31,  1997.   ("Gibson  Stock   Purchase   Agreement.")
     (Incorporated  by reference  to Exhibit  10(c) of the  Company's  Quarterly
     Report on Form 10-Q for the quarter  ended  September  30,  1997,  File No.
     1-8038)

10.38Amendment One to the Gibson Stock  Purchase  Agreement  dated as of October
     10,  1997.(Incorporated  by  reference  to Exhibit  10(d) of the  Company's
     Quarterly  Report on Form 10-Q for the quarter  ended  September  30, 1997,
     File No. 1-8038)


<PAGE>


10.39Stock Purchase Agreement (Ram Oil Well Service, Inc.) by and among, Yale E.
     Key, Inc. and Robert D. Calhoon dated as of September 1, 1997 (incorporated
     by reference  to Exhibit 2.2 of the  Company's  Current  Report on Form 8-K
     dated September 1, 1997, File No. 1-8038).

10.40Stock Purchase  Agreement (Rowland Trucking Co.) by and among, Yale E. Key,
     Inc. and Robert D. Calhoon dated as of September 1, 1997  (incorporated  by
     reference to Exhibit 2.1 of the Company's  Current Report on Form 8-K dated
     September 1, 1997,File No. 1-8038).

10.41Asset Purchase Agreement among WellTech Eastern,  Inc., Waco Oil & Gas Co.,
     Inc.  and I.L.  Morris  dated as of  September  1, 1997.  (Incorporated  by
     reference to Exhibit 10(h) of the Company's  Quarterly  Report on Form 10-Q
     for the quarter ended September 30, 1997, File No. 1-8038)

10.42Asset  Purchase  Agreement  among  Key  Four  Corners,   Inc.,  Key  Energy
     Group,Inc.,  Coleman Oil & Gas Co., Big A Well Service Co.,  Sunco Trucking
     Co., Justis Supply Co., Inc. and George E. Coleman dated as of September 2,
     1997  (incorporated  by reference to Exhibit 2.1 of the Company's Report on
     Form 8-K dated October 1, 1997, File No. 1-8038).

10.43Stock  Purchase  Agreement  between  WellTech  Eastern,  Inc.  and  William
     Gregory Wines dated as of September 16, 1997. (Incorporated by reference to
     Exhibit  10(j)  of the  Company's  Quarterly  Report  on Form  10-Q for the
     quarter ended September 30, 1997, File No. 1-8038)

10.44Stock Purchase Agreement among, Key Energy Drilling,  Inc. and S.K. Rogers,
     Joe Dee Brooks, Lynn E. Waters and Donnie Roberts dated as of September 25,
     1997.  (Incorporated  by  reference  to  Exhibit  10(k)  of  the  Company's
     Quarterly  Report on Form 10-Q for the quarter  ended  September  30, 1997,
     File No. 1-8038)

10.45Stock Purchase  Agreement among Key Rocky Mountain,  Inc., Joseph R. Dunbar
     and Janice N. Dunbar  dated as of  September  29,  1997.  (Incorporated  by
     reference to Exhibit 10(m) of the Company's  Quarterly  Report on Form 10-Q
     for the quarter ended September 30, 1997, File No. 1-8038)

10.46Stock Purchase  Agreement among Key Rocky Mountain,  Inc., Bruce L. Bummer,
     Jack  Hartnett,  Diane Hartnett and Bruce Bummer 7/14/82 Family Trust dated
     as of September  30, 1997.  (Incorporated  by reference to Exhibit 10(n) of
     the Company's Quarterly Report on Form 10-Q for the quarter ended September
     30, 1997, File No. 1-8038)

10.47Amended and Restated  Credit  Agreement  among Key Energy  Group,  Inc. and
     several other  financial  institutions  dated as of June 6, 1997 as amended
     and  restated  through  November 6, 1997.  (Incorporated  by  reference  to
     Exhibit  10(s)  of the  Company's  Quarterly  Report  on Form  10-Q for the
     quarter ended December 31, 1997, File No. 1-8038)

10.48First  Amendment to the Amended and Restated  Credit  Agreement dated as of
     June 6, 1997,  as  amended  and  restated  through  November  6, 1997 dated
     December  3, 1997.  (Incorporated  by  reference  to  Exhibit  10(t) of the
     Company's  Quarterly Report on Form 10-Q for the quarter ended December 31,
     1997, File No. 1-8038)

10.49Asset  Purchase  Agreement  among WellTech  Eastern,  Inc. and McCurdy Well
     Service,  Inc. effective as of October 3, 1997.  (Incorporated by reference
     to Exhibit  10(d) of the  Company's  Quarterly  Report on Form 10-Q for the
     quarter ended December 31, 1997, File No. 1-8038) 


<PAGE>


10.50Asset  Purchase  Agreement  among WellTech  Eastern,  Inc. and GSI Trucking
     Company,  Inc. effective as of October 3, 1997.  (Incorporated by reference
     to Exhibit  10(e) of the  Company's  Quarterly  Report on Form 10-Q for the
     quarter ended December 31, 1997, File No. 1-8038)

10.51Asset  Purchase   Agreement  among  WellTech  Eastern,   Inc.  and  Kahlden
     Production Services, Inc. effective as of October 3, 1997. (Incorporated by
     reference to Exhibit 10(f) of the Company's  Quarterly  Report on Form 10-Q
     for the quarter ended December 31, 1997, File No. 1-8038)

10.52Stock Purchase  Agreement between WellTech Eastern,  Inc. and Donald Jeter,
     effective as of November 11,  1997.  (Incorporated  by reference to Exhibit
     10(g) of the Company's  Quarterly Report on Form 10-Q for the quarter ended
     December 31, 1997, File No. 1-8038)

10.53Stock Purchase  Agreement  between Key Energy Drilling,  Inc. and Robert C.
     Jones  and  Dana  Lunette  Jones,   effective  as  of  November  24,  1997.
     (Incorporated  by reference  to Exhibit  10(h) of the  Company's  Quarterly
     Report on Form 10-Q for the  quarter  ended  December  31,  1997,  File No.
     1-8038)

10.54Asset Purchase  Agreement among WellTech  Eastern,  Inc., Key Energy Group,
     Inc. and White Rhino Drilling,  Inc. and Jeff Critchfield,  effective as of
     December  2, 1997.  (Incorporated  by  reference  to  Exhibit  10(i) of the
     Company's Quarterly Report on Form 10-Q for the quarter ended September 30,
     1997, File No. 1-8038)

10.55Asset Purchase  Agreement among WellTech  Eastern,  Inc., Key Energy Group,
     Inc., S&R Cable, Inc., Jeff Critchfield,  Royce D. Thomas,  Ronnie Shaw and
     Donald Tinker, effective as of December 2, 1997. (Incorporated by reference
     to Exhibit  10(j) of the  Company's  Quarterly  Report on Form 10-Q for the
     quarter ended September 30, 1997, File No. 1-8038)

10.56Asset Purchase Agreement among WellTech Eastern,  Inc.,  Wellcorps,  L.L.C.
     and Jeff Critchfield,  Terra Energy, Ltd. And Brian Fries,  effective as of
     December  2, 1997.  (Incorporated  by  reference  to  Exhibit  10(k) of the
     Company's  Quarterly Report on Form 10-Q for the quarter ended December 31,
     1997, File No. 1-8038).

10.57Employment  Agreement  dated  December  5, 1997 by and  between  Stephen E.
     McGregor and the Company.  (Incorporated  by reference to Exhibit  10(e) of
     the Company's Quarterly Report on Form 10-Q for the quarter ended March 31,
     1998, File No. 1-8038)

10.58Stock  Purchase  Agreement  between  Key  Energy  Group,  Inc.,  Key Energy
     Drilling,  Inc. and Ronald M. Sitton and Frank R.  Sitton,  effective as of
     December 12,  1997.  (Incorporated  by  reference  to Exhibit  10(l) of the
     Company's  Quarterly Report on Form 10-Q for the quarter ended December 31,
     1997, File No. 1-8038)

10.59Asset Purchase  Agreement  between Brooks Well  Servicing,  Inc. and Sam F.
     McKee,  Individually  and d/b/a Circle M Vacuum  Services,  effective as of
     January  30,  1998.  (Incorporated  by  reference  to Exhibit  10(m) of the
     Company's  Quarterly Report on Form 10-Q for the quarter ended December 31,
     1997, File No. 1-8038)

10.60Stock  Purchase  Agreement  between Key Energy  Drilling,  Inc. and Jack B.
     Loveless,  Jim Mayfield and J.W. Miller,  effective as of January 30, 1998.
     (Incorporated  by reference  to Exhibit  10(n) of the  Company's  Quarterly
     Report on Form 10-Q for the  quarter  ended  December  31,  1997,  File No.
     1-8038) 


<PAGE>


10.61Asset Purchase  Agreement  between Key Four Corners,  Inc. and Four Corners
     Drilling,  R.L.  Andes and W.E.  Lang,  effective  as of January 30,  1998.
     (Incorporated  by reference  to Exhibit  10(o) of the  Company's  Quarterly
     Report on Form 10-Q for the  quarter  ended  December  31,  1997,  File No.
     1-8038)

10.62Asset Purchase  Agreement among Key Rocky Mountain,  Inc., Updike Brothers,
     Inc.  Employee Stock Ownership  Retirement Plan and Trust,  David W. Updike
     Trust,  Dorothy A. Updike Trust,  Dorothy R. Updike Trust,  Mary E. Updike,
     Ralph O. Updike and Daniel Updike effective February 6, 1998. (Incorporated
     by reference to Exhibit  10(p) of the  Company's  Quarterly  Report on Form
     10-Q for the quarter ended December 31, 1997, File No. 1-8038)

10.63Asset Purchase  Agreement among Brooks Well Servicing,  Inc., Hot Oil Plus,
     Inc.,  Thomas N. Novosad,  Jr. and Patricia Novosad  effective  January 29,
     1998.  (Incorporated  by  reference  to  Exhibit  10(q)  of  the  Company's
     Quarterly Report on Form 10-Q for the quarter ended December 31, 1997, File
     No. 1-8038)

10.64Asset Purchase  Agreement among Brooks Well Servicing,  Inc.,  Lundy Vacuum
     Service, Inc. and Peyton E. Lundy effective March 3, 1998. (Incorporated by
     reference to Exhibit 10(a) of the Company's  Quarterly  Report on Form 10-Q
     for the quarter ended March 31, 1998, File No. 1-8038)

10.65Asset Purchase Agreement among Yale E. Key, Inc.,  Edwards Transport,  Inc.
     and Tom Nations  effective  March 26, 1998.  (Incorporated  by reference to
     Exhibit  10(b)  of the  Company's  Quarterly  Report  on Form  10-Q for the
     quarter ended March 31, 1998, File No. 1-8038)

10.66Asset Purchase  Agreement  among Brooks Well  Servicing,  Inc. and JPF Well
     Service  Inc.,  effective  April 20,  1998.  (Incorporated  by reference to
     Exhibit  10(c)  of the  Company's  Quarterly  Report  on Form  10-Q for the
     quarter ended March 31, 1998, File No. 1-8038)

10.67Asset Purchase  Agreement among Brooks Well  Servicing,  Inc. and JPF Lease
     Service  Inc.,  effective  April 20,  1998.  (Incorporated  by reference to
     Exhibit  10(d)  of the  Company's  Quarterly  Report  on Form  10-Q for the
     quarter ended March 31, 1998, File No. 1-8038)

*    10.68 Asset Purchase  Agreement  between Watson Oilfield  Service & Supply,
     Inc. and Watson Truck & Supply, Inc. dated May 19, 1998

*    10.69  Purchase  and  Sale  Agreement  among  Burnett   Corporation,   B.O.
     Cornelius,  Ann C.  Fatheree,  James R.  Corbin,  Mary Jo Mitton,  Birke B.
     Marsh,  H. Cobb,  Birke B. Marsh,  Trustee of the Corbin  Trust,  Jamie Kim
     Corbin, Josh Alan Corbin, Jason J. Corbin,  Wilbanks Exploration,  Inc. and
     Odessa Exploration, Inc. dated May 20, 1998.

*    10.70 Asset Purchase  Agreement  among Key Energy  Drilling,  Inc.,  Lakota
     Drilling Company and Reed Gilmore, Priscilla Gilmore, M. Reed Gilmore, Jr.,
     Valerie G. Griess,  Joan G. Lindquist,  James C. Gilmore,  L. E. Grimes and
     Larry V. Bohannon dated May 22, 1998.

     10.71Key Energy Group, Inc. 1997 Incentive Plan  (Incorporated by reference
     to  Exhibit  B of  the  Company's  definitive  proxy  statement  dated
     November 28, 1997.

*    23.1 Consent of KPMG Peat Marwick LLP

*    27(a) Statement - Financial Data Schedule.  (Filed herewith as part of
     the Condensed Consolidated Financial Statements).

(b)   Reports on Form 8-K
 
The Company did not file a report on Form 8-K during the quarter  ended June 30,
1998.

*Filed herewith.


<PAGE>


                                   SIGNATURES

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

                                                      KEY ENERGY GROUP, INC.
                                                            (Registrant)

                                    By /s/ Francis D. John                     
                                       Francis D. John
                                       President, Chief Executive Officer
Dated:  September  28, 1998            and Director

                                    By /s/ Stephen E. McGregor                 
                                       Stephen E. McGregor
Dated:  September  28, 1998            Chief Financial Officer


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

                                    By /s/ Francis D. John                     
                                       Francis D. John
                                       President, Chief Executive and Chief
Dated:  September  28, 1998            Financial Officer and Director

                                    By /s/ Morton Wolkowitz                    
                                       Morton Wolkowitz
Dated:  September  28, 1998            Chairman of the Board and Director

                                    By /s/ David J. Breazzano                  
                                       David J. Breazzano
Dated:  September  28, 1998            Director

                                    By /s/ William Manly                       
                                       William Manly
Dated:  September  28, 1998            Director

                                    By /s/ Kevin P. Collins                    
                                       Kevin P. Collins
Dated:  September  28, 1998            Director

                                    By /s/ W. Phillip Marcum                   
                                       W. Phillip Marcum
Dated:  September  28, 1998            Director
 
                                    By /s/ Danny R. Evatt                      
                                       Danny R. Evatt
Dated:  September  28, 1998            Chief Accounting Officer


 
 










                            ASSET PURCHASE AGREEMENT

                                     BETWEEN


                     WATSON OILFIELD SERVICE & SUPPLY, INC.,

                                       AND

                           WATSON TRUCK & SUPPLY, INC.
















                                  May 19, 1998

<PAGE>


                            Asset Purchase Agreement


     This Asset Purchase  Agreement (this Agreement) is entered into as of May
     19,  1998  between  Watson  Oilfield  Service & Supply,  Inc.,  a  Delaware
     corporation  ("Buyer"),  and  Watson  Truck & Supply,  Inc.,  a New  Mexico
     corporation ("Seller").

 
                              W I T N E S S E T H:

     WHEREAS,  Seller  is  engaged  in  the  business  of the  refurbishing  and
     repairing of oilfield  service  equipment,  including  well  service  rigs,
     workover  rigs,  drilling rigs and components and parts thereof and selling
     oilfield parts and equipment for customers in the  Territories  (as defined
     in Section  3.1),  including,  but not limited to,  Hopper  parts under the
     provisions of and subject to the Watson Hopper  Distribution  Agreement (as
     hereinafter  defined) with Watson  Hopper,  Inc., a New Mexico  corporation
     ("Watson  Hopper"),  which is a  wholly-owned  subsidiary  of  Seller  (the
     "Business");

     WHEREAS,  in addition to the Business,  Seller is also currently engaged in
     the  business of the  refurbishing  and  repairing  of well  service  rigs,
     workover rigs,  drilling rigs and  refurbishing,  repairing and fabricating
     components  and parts  thereof and selling of oilfield  parts and equipment
     for  customers  outside the  Territories,  selling of new and used  pulling
     units,  manufacturing  of pulling units and parts (through its  subsidiary,
     Watson Hopper),  selling and leasing of new and used vehicles  (automobiles
     and trucks),  vehicle repair and  maintenance  services,  and financing and
     insurance  activities  related  to  such  businesses   (collectively,   the
     "Excluded Business"); and

     WHEREAS,  Seller  desires  to sell the  assets of the  Business,  and Buyer
     desires to purchase such assets.

     NOW,  THEREFORE,  in  consideration  of the  premises  and  of  the  mutual
     representations,  warranties,  covenants and agreements, and subject to the
     terms and conditions herein  contained,  the parties hereto hereby agree as
     follows:

     Article I

                           Purchase and Sale of Assets


     1.1  Purchase and Sale of the Assets.  Subject to the terms and  conditions
     set  forth  in this  Agreement,  Seller  hereby  agrees  to  sell,  convey,
     transfer, assign and deliver to Buyer at the Closing (as defined in Section
     5.1  hereof) all of the assets of the Seller  existing on the Closing  Date
     (as  defined in Section  5.1  hereof)  relating to or used or useful in the
     conduct of the  Business  other  than the  Excluded  Assets (as  defined in
     Section 1.2  hereof),  whether  real,  personal,  tangible  or  intangible,
     including,  without  limitation,  the following assets owned by Seller (all
     such assets being sold hereunder are referred to collectively herein as the
     Assets):
 
     (a) all of the  inventory  of  Seller  relating  to,  used or useful in the
     conduct of the Business,  including, without limitation, that which is more
     fully described on Schedule 1.1(a) hereto (the Inventory);
 
     (b) all tangible  personal  property  owned by Seller  relating to, used or
     useful  in the  conduct  of the  Business  (such as  machinery,  equipment,
     leasehold improvements,  furniture and fixtures, and vehicles),  including,
     without  limitation,  that which is more fully described on Schedule 1.1(b)
     hereto (collectively, the "Tangible Personal Property");

     (c)  all of  Seller's  uncompleted  repair  services  constituting  work in
     progress  relating  to,  used or  useful  in the  conduct  of the  Business
     including,  without limitation,  that which is described on Schedule 1.1(c)
     hereto (the "Work in Progress");

     (d) those leases, subleases, contracts, subcontracts,  contract rights, and
     agreements   described  on  Schedule  1.1(d)  hereto   (collectively,   the
     Contracts);

     (e)  all  of  the   permits,   authorizations,   certificates,   approvals,
     registrations,  variances, waivers, exemptions, rights-of-way,  franchises,
     ordinances,  orders,  licenses and other rights of every kind and character
     (collectively,  the  Permits)  relating to the conduct of the Business or
     the  ownership  or  operation  of any of the  Assets ,  including,  but not
     limited to, that which is more fully  described on Schedule  1.1(e)  hereto
     (collectively, the Seller Permits) ;

     (f) all of the Seller's  intangible  assets  relating to, used or useful in
     the   operation  of  the  Assets  or  the  conduct  of  the  Business  (the
     "Intangibles"),  including without  limitation,  (i) Seller's rights to any
     patents,  patent  applications,  trademarks  and service  marks  (including
     registrations and applications  therefor),  trade names, and copyrights and
     written  know-how,  trade secrets,  licenses and  sublicenses and all other
     similar proprietary data and the goodwill associated therewith used or held
     in  connection   with  the  Business   (collectively,   the   "Intellectual
     Property"),  (ii) the Seller's  telephone numbers relating to the Business,
     and (iii) the sales and promotional literature, computer software, customer
     and  supplier  lists and all other  records of the Seller  relating  to the
     Assets or the Business,  excluding the corporate  minute books,  accounting
     records,  files,  tax returns and other  financial data on whatever  media,
     relating to the Seller or the Excluded Assets (the "Retained Records");

     (g) subject to Section 3.6 hereof,  the goodwill and going concern value of
     the Business; and

     (h) all other or additional privileges,  rights, interests,  properties and
     assets of the Seller of every kind and  description  and  wherever  located
     that are related to, used or useful in the  Business or intended for use in
     the Business in  connection  with,  or that are necessary for the continued
     conduct of, the Business (other than the Excluded Assets).

     1.2  Excluded   Assets.   The  Assets  shall  not  include  the   following
     (collectively,  the "Excluded  Assets"):  (i) all of the Seller's  accounts
     receivable  and all other  rights of the  Seller to  payment  for  services
     rendered  by  the  Seller  before  Closing  (except  service   rendered  in
     connection  with the Work in  Progress),  it being  understood  that all of
     Seller's  customers relating to the Business shall be billed on the Closing
     Date (as defined in Section 5.1 hereof) for services or materials  provided
     through that date and that Buyer will forward any payment on such  accounts
     received by it to Seller within five (5) business days of receipt; (ii) all
     cash  accounts  of the Seller and all petty cash of the Seller kept on hand
     for use in the Business;  (iii) all other receivables and prepaid expenses,
     including all right, title and interest of the Seller in and to any prepaid
     expenses,  bonds,  deposits and other current assets relating to any of the
     Assets  or  the  Business;   (iv)  the  Retained  Records;   (v)  the  cash
     consideration  paid or payable by Buyer to Seller  pursuant  to Section 1.3
     hereof; (vi) the assets listed on Schedule 1.2 hereto;  (vii) all rights of
     Seller covered by the Watson Hopper Distribution Agreement;  and (viii) all
     assets  whether real,  personal,  tangible,  or  intangible  related to the
     Excluded Business and which are not also related to the Business.

     1.3  Consideration  for Assets. As consideration for the sale of the Assets
     to Buyer and for the other  covenants and  agreements  of Seller  contained
     herein,  Buyer agrees to pay to Seller,  on the Closing Date, the amount of
     One Million Three Hundred  Twenty-Seven  Thousand  Thirty-Five  Dollars and
     Seventy-Four   Cents   ($1,327,035.74)  by  wire  transfer  of  immediately
     available funds to an account designated by Seller.

     1.4  Liabilities.  Effective on the Closing Date, Buyer shall assume those,
     and only those,  liabilities  and  obligations of the Seller to perform the
     Contracts  described on Schedule 1.1(d) hereto to the extent such Contracts
     have not been  performed  and are not in default on the  Closing  Date (the
     "Assumed Liabilities").  On and after the Closing Date, the Seller shall be
     responsible for any and all liabilities and obligations of the Seller other
     than  the  Assumed  Liabilities,  including,  without  limitation,  (a) any
     obligations  arising  from the  Seller's  employment  of  employees  of the
     Seller; (b) any liabilities arising from or relating to Seller's failure to
     be duly  qualified  or licensed to do  business  and in good  standing as a
     foreign corporation authorized to do business in all jurisdictions in which
     the  character  of the  properties  owned  or the  nature  of the  business
     conducted by Seller would make such  qualification or licensing  necessary;
     (c) any failure to pay any taxes owed by Seller which are applicable to the
     period  ending with the Closing Date  (including,  specifically,  all taxes
     applicable to any of the Assets);  (d) any  liabilities  resulting  from or
     related  to  Seller's  violation  of  Environmental  Laws  (as  hereinafter
     defined); (e) any liabilities arising out of any matters listed on Schedule
     2.1.9  hereto;  (f)  all  products  liability  claims,  as  well  as  other
     liabilities  involving  products  sold or  services  provided by the Seller
     prior to the Closing Date,  and (g) any other  liabilities  or  obligations
     arising out of Seller's  ownership or operation of the Assets or conduct of
     the  Business  prior  to the  Closing  Date or  Seller's  ownership  of the
     Excluded Assets or conduct of the Excluded Business whether before or after
     the Closing Date (collectively, the "Retained Liabilities").

     Article I
                         Representations and Warranties

     Article I.1 Representations and Warranties of Seller. Seller represents and
     warrants to
     Buyer as follows:

     Article I.1.1. Organization and Good Standing. Seller is a corporation duly
     organized,  validly  existing  and in good  standing  under the laws of its
     state of organization,  has full requisite corporate power and authority to
     carry on its business as it is currently conducted,  and to own and operate
     the properties currently owned and operated by it, and is duly qualified or
     licensed to do business  and is in good  standing as a foreign  corporation
     authorized  to do business in all  jurisdictions  in which the character of
     the  properties  owned or the nature of the business  conducted by it would
     make such qualification or licensing  necessary except where the failure to
     make such qualification would not have a material adverse effect on Seller.

     Article I.1.1. Agreements Authorized and their Effect on Other Obligations.
     The execution and delivery of this  Agreement  have been  authorized by all
     necessary  corporate,  shareholder  and other action on the part of Seller,
     and  this  Agreement  is  the  valid  and  binding   obligation  of  Seller
     enforceable  (subject to normal  equitable  principals)  against  Seller in
     accordance  with its  terms,  except as  enforceability  may be  limited by
     bankruptcy,  insolvency,  reorganization,  debtor  relief or  similar  laws
     affecting the rights of creditors  generally.  The execution,  delivery and
     performance  of this  Agreement and the  consummation  of the  transactions
     contemplated  hereby,  will not  conflict  with or result in a violation or
     breach of any term or provision of, nor  constitute a default under (i) the
     charter or bylaws (or other  organizational  documents) of Seller, (ii) any
     obligation,  indenture,  mortgage,  deed of trust, lease, contract or other
     agreement to which  Seller is a party or by which Seller or its  properties
     are bound;  or (iii) any  provision of any law,  rule,  regulation,  order,
     permits, certificate,  writ, judgment,  injunction,  decree, determination,
     award or other  decision of any court,  arbitrator,  or other  governmental
     authority to which Seller or any of its properties are subject.
 
     2.1.3  Contracts.  Schedule 1.1(d) hereto sets forth a complete list of all
     contracts,  including  leases under which Seller is lessor or lessee,  that
     relate to the conduct of the Business or the  ownership or operation of the
     Assets and are to be performed in whole or in part after the Closing  Date.
     All of the Contracts are in full force and effect and constitute  valid and
     binding  obligations  of Seller.  Seller is not,  and to the  knowledge  of
     Seller,  no other party to any of the Contracts is, in default  thereunder,
     and to the  knowledge  of  Seller,  no event has  occurred  which  (with or
     without  notice,  lapse of time, or the happening of any other event) would
     constitute a default thereunder. No Contract has been entered into on terms
     which could  reasonably be expected to have an adverse effect on the use of
     the Assets by Buyer.  Seller has not  received any  definitive  information
     which would cause Seller to conclude that any customer of Seller related to
     the Business  representing  more than ten (10%)  percent of Seller's  total
     revenue  from the  Business  for the fiscal year of Seller  ended April 30,
     1998  will (or is  likely  to)  cease  doing  business  with  Buyer (or its
     successors)  as  a  result  of  the   consummation   of  the   transactions
     contemplated  hereby.  All of the Contracts are assignable  (and are hereby
     validly assigned) to Buyer without the consent of any other party thereto.

     2.1.4 Title to and Condition of Assets.  Seller has good,  indefeasible and
     marketable  title to all of the Assets,  free and clear of any Encumbrances
     (defined below). Assets are being transferred as is, where is. Seller makes
     no warranties as to general  condition or fitness for a particular  purpose
     or  otherwise  regarding  the  condition  of the Assets  save and except as
     provided in this Agreement. No notice of any violation of any law, statute,
     ordinance, or regulation relating to any of the Assets has been received by
     Seller or any director,  officer, or shareholder of Seller,  except such as
     have been fully  complied with.  The term  "Encumbrances"  means all liens,
     security interests,  pledges,  mortgages, deeds of trust, claims, rights of
     first refusal, options, charges,  restrictions or conditions to transfer or
     assignment,  liabilities,  obligations,  privileges,  equities,  easements,
     rights  of  way,  limitations,   reservations,   restrictions,   and  other
     encumbrances of any kind or nature.

     2.1.5  Licenses and Permits.  Schedule  1.1(e) hereto sets forth a complete
     list of all Permits necessary under law or otherwise for the conduct of the
     Business and the ownership, operation, maintenance and use of the Assets in
     the manner in which the Business is currently  being  conducted  and in the
     manner in which the Assets are now being  operated,  maintained  and used .
     Each of the Seller  Permits and  Seller's  rights with  respect  thereto is
     valid and subsisting,  in full force and effect,  and enforceable by Seller
     subject   to   administrative   powers  of   regulatory   agencies   having
     jurisdiction.  Seller is in  compliance  in all material  respects with the
     terms of each of the Seller  Permits.  None of the Seller Permits has been,
     or to the  knowledge of Seller are  threatened  to be,  revoked,  canceled,
     suspended or modified.  Upon consummation of the transactions  contemplated
     hereby,  all of the  Seller  Permits  shall be  assignable  (and are hereby
     assigned)  to Buyer  without  the consent of any  regulatory  agency or any
     other  third  party.  On and after the  Closing  Date,  each of the  Seller
     Permits  and  Buyer's  rights  with  respect  thereto  will  be  valid  and
     subsisting in full force and effect,  and enforceable by Buyer subject only
     to the  administrative  powers of regulatory  agencies having  jurisdiction
     over the applicable Seller Permit.

     2.1.6  Financial  Information.  Seller  has  delivered  to Buyer  copies of
     certain financial information of Seller related to the Business,  copies of
     which are  attached  hereto as Schedule  2.1.6  (collectively,  the "Seller
     Financial Information"), and include a "Gross Margin Statement" as of March
     31, 1998 (the "Statement Date"). The Seller Financial  Information is true,
     correct and complete in all material respects and presents fairly and fully
     such  financial  information  of the  Business  for the  periods  indicated
     thereon.  The inventories of Seller, which have thereafter been acquired by
     Seller,  consist of items of a quality and  quantity  salable in the normal
     course of the applicable Business. The values at which such inventories are
     carried are  consistent  with the normal  inventory  level and practices of
     Seller with respect to the Business.
 
     2.1.7  Absence of Certain  Changes and Events.  Since the  Statement  Date,
     there has not been: (a) Financial Change.  Any adverse change in the Assets
     or the Business or prospects of the Business;

     (a) Property Damage. Any damage,  destruction, or loss to any of the Assets
     (whether or not covered by insurance);

     (a) Waiver.  Any waiver or release of a material  right of or claim held by
     Seller related to the Assets or the Business;

     (a) Change in Assets. Any acquisition,  disposition, transfer, encumbrance,
     mortgage,  pledge or other  encumbrance  of any of the Assets other than in
     the ordinary course of business;

     (a)  Labor  Disputes.  Any  labor  disputes  between  the  Seller  and  the
     Employees, as defined in Section 3.2 hereof; or

     (a) Other  Changes.  Any other event or condition  known to the Seller that
     particularly pertains to and has or might have a material adverse effect on
     the  Assets,  the  operations  of  the  Business  or the  prospects  of the
     Business.

     2.1.8  Necessary  Consents.  Seller has obtained and delivered to Buyer all
     consents to assignment or waivers thereof  required to be obtained from any
     governmental  authority  or from any other  third party in order to validly
     transfer the Assets hereunder,  including, without limitation, any consents
     required to assign the Contracts and the Seller Permits.

     2.1.9 Environmental  Matters. None of the current or past operations of the
     Business,  any of the  Assets or the Land,  as that term is defined in that
     certain  Real  Estate   Purchase   Agreement  (the  "Real  Estate  Purchase
     Agreement")  between Charley R. Smith and Julee W. Smith, as Co-Trustees of
     the Charley and Julee Smith Living Trust (the "Smith Trust") and Charley R.
     Smith and Julee W.  Smith,  individually  (the "Trustors"),  dated May 19,
     1998,  is  being  or has  been  conducted  or used in such a  manner  as to
     constitute a violation of any Environmental Law (defined below).  Except as
     disclosed  on Schedule  2.1.9  hereto  Seller has not  received  any notice
     (whether formal or informal, written or oral) from any entity, governmental
     agency  or  individual  regarding  any  existing,   pending  or  threatened
     investigation or inquiry related to violations of any  Environmental Law or
     regarding any claims for remedial  obligations or contribution  for removal
     costs  or  damages  under  any  Environmental  Law.  There  are  no  writs,
     injunction decrees, orders or judgments outstanding,  or lawsuits,  claims,
     proceedings  or  investigations  pending or, to the  knowledge  of Seller ,
     threatened relating to the ownership,  use, maintenance or operation of the
     Assets,  the conduct of the Business or the Land,  nor, to the knowledge of
     Seller, is there any basis for any of the foregoing.  Buyer is not required
     to obtain any permits,  licenses or similar authorizations  pursuant to any
     Environmental  Law in effect as of the Closing  Date to operate and use any
     of the  Assets for their  current or  proposed  purposes  and uses.  To the
     knowledge of Seller,  the Assets  include all  environmental  and pollution
     control  equipment  necessary for compliance with applicable  Environmental
     Law. No  Hazardous  Materials  (defined  below) have been or are  currently
     being used by Seller in the  operation  of the Assets,  the Business or the
     Land. No Hazardous Materials are or have ever been situated on or under the
     Land,  or  incorporated  into any of the Assets.  There are no  underground
     storage tanks (as defined under  Environmental Law) currently located under
     the Land, and any underground  storage tanks previously located on or under
     the Land have been removed in compliance with all applicable  Environmental
     Law. There are no environmental conditions or circumstances,  including the
     presence or release of any Hazardous  Materials,  on any property presently
     or previously  owned or leased by Seller related to the Business or Assets,
     including  but not  limited  to,  the  Land,  or on any  property  on which
     Hazardous Materials generated by Seller's operations of the Business or the
     use of the Assets were disposed of, which would result in an adverse change
     in the Assets, the Business or business prospects of the Business. The term
     Environmental  Law means any and all laws,  rules,  orders,  regulations,
     statutes,   ordinances,  codes,  decrees,  and  other  legally  enforceable
     requirements  (including,  without  limitation,  common  law) of the United
     States,  or  any  state,   regional,   city,  local,   municipal  or  other
     governmental   authority  or  quasi-governmental   authority,   regulating,
     relating  to, or imposing  environmental  standards  of conduct  concerning
     protection  of the  environment  or human  health,  or employee  health and
     safety  as from  time to  time  has  been  or is now in  effect.  The  term
     "Hazardous Materials" means (x) asbestos,  polychlorinated  biphenyls, urea
     formaldehyde,  lead based paint,  radon gas,  petroleum,  oil, solid waste,
     pollutants and contaminants,  and (y) any chemicals,  materials,  wastes or
     substances that are defined,  regulated,  determined or identified as toxic
     or hazardous in any Environmental Law.

     2.1.10 No ERISA Plans or Labor Issues.  No employee benefit plan of Seller,
     whether or not subject to any provisions of the Employee  Retirement Income
     Security  Act of 1974,  as amended,  will by its terms or  applicable  law,
     become  binding upon or an obligation  of Buyer.  Seller has not engaged in
     any unfair labor practices which could  reasonably be expected to result in
     an adverse effect on the Assets.  Seller does not have any dispute with any
     of the  Employees  or any of its former  employees,  and there are no labor
     disputes or, to the knowledge of Seller, any disputes threatened by current
     or former  employees  of Seller  which would have an adverse  effect on the
     Assets or the Business.

     2.1.11  Investigations;  Litigation.  No  investigation  or  review  by any
     governmental  entity  with  respect  to Seller  or any of the  transactions
     contemplated  by this  Agreement is pending or, to the knowledge of Seller,
     threatened,  nor  has  any  governmental  entity  indicated  to  Seller  an
     intention  to  conduct  the  same.  There is no  suit,  action,  or  legal,
     administrative,   arbitration,   or  other   proceeding   or   governmental
     investigation pending to which Seller is a party or might become a party or
     any other  unasserted  claims  against  Seller  which would have an adverse
     effect on the Assets or the Business.

     2.1.12  Absence of Certain  Business  Practices.  Neither  Seller,  nor any
     officer, employee or agent of Seller, nor any other person acting on behalf
     of Seller,  has, directly or indirectly,  within the past five years, given
     or agreed to give any gift or similar  benefit to any  customer,  supplier,
     government  employee or other person who is or may be in a position to help
     or hinder the  profitable  conduct of the Business or the profitable use of
     the Assets (or to assist Seller in  connection  with any actual or proposed
     transaction)  which if not given in the  past,  might  have had an  adverse
     effect on the  profitable  conduct of the Business or the profitable use of
     the Assets,  or if not continued in the future,  might adversely affect the
     profitable conduct of the Business or the profitable use of the Assets.

     2.1.13  Solvency.  Seller is not  presently  insolvent,  nor will Seller be
     rendered  insolvent by the occurrence of the  transactions  contemplated by
     this Agreement.  The term "insolvent",  with respect to Seller,  means that
     the sum of the present fair and saleable value of Seller's  assets does not
     and will not exceed its debts and other probable liabilities,  and the term
     "debts"  includes  any  legal  liability   whether  matured  or  unmatured,
     liquidated  or  unliquidated,  absolute  fixed or  contingent,  disputed or
     secured or unsecured.

     2.1.14 Untrue Statements.  This Agreement and all other agreements executed
     by Seller and  delivered to Buyer do not contain any untrue  statement of a
     material  fact or omit to  state a  material  fact  required  to be  stated
     therein  or  necessary  to make  the  statements  therein,  in light of the
     circumstances  under which they were made, not misleading.  Seller has also
     made available to Buyer true, complete and correct copies of all contracts,
     documents   concerning  all  litigation  and  administrative   proceedings,
     licenses,  permits,  insurance policies,  lists of suppliers and customers,
     and records relating  principally to the Business and the Assets,  and such
     information  covers  all  commitments  and  liabilities  of Buyer  relating
     principally to the Business and the Assets.

     2.1.15  Finder's Fee. All  negotiations  relative to this Agreement and the
     transactions  contemplated  hereby  have been  carried on by Seller and its
     counsel  directly with Buyer and its counsel,  without the  intervention of
     any other person in such manner as to give rise to any valid claim  against
     any of the parties hereto for a brokerage  commission,  finder's fee or any
     similar payment.

     2.1.16  Taxes.  All federal,  state and local taxes  assessed or assessable
     against the Assets for  periods  prior to January 1, 1998 have been paid by
     Seller and the Assets  will be conveyed to Buyer free and clear of any such
     taxes or claims  therefor.  All taxes  assessed  against the Assets for the
     period commencing January 1, 1998 will be prorated through the Closing Date
     (based on 1997 assessed  values) with the Seller paying to Buyer at Closing
     an amount  equal to the  portion  of such  taxes  applicable  to the period
     between January 1, 1998 and the Closing Date.  Buyer agrees to pay all such
     taxes on or before  the due date of such  taxes to the  appropriate  taxing
     authority.
 
     2.1.17  Bulk  Sales.  Seller  has  complied  with  all  provisions  of  any
     applicable,  laws,  rules or regulations  relating to "Bulk Sales" (as that
     term is interpreted in accordance  with Uniform  Commercial Code as enacted
     in the  jurisdiction  in which the  Assets  are  located  and in which this
     Agreement is to be enforced).

     2.1.18  Intellectual  Property.  The  Intangibles are all of the intangible
     assets  relating  to, used or useful in the  operation of the Assets or the
     conduct of the  Business.  To the  knowledge  of Seller,  the  Intellectual
     Property  is  owned  or  licensed  by the  Seller  free  and  clear  of any
     Encumbrances; Seller has not granted to any other person any license to use
     any of the Intellectual  Property;  and, to the knowledge of Seller, use of
     the  Intellectual  Property  will not,  and the conduct of the Business did
     not,  infringe,  misappropriate or conflict with the intellectual  property
     rights of others.  The Seller has not received any notice of  infringement,
     misappropriations  or conflict  with the  intellectual  property  rights of
     others in connection with the use by Seller of the Intellectual Property.

     Article I.1  Representations  and Warranties of Buyer. Buyer represents and
     warrants to Seller as follows:

     Article I.1.1.  Organization and Good Standing. Buyer is a corporation duly
     organized,  validly  existing  and in good  standing  under the laws of the
     State of Delaware,  has full  requisite  corporate  power and  authority to
     carry on its business as it is currently conducted,  and to own and operate
     the properties currently owned and operated by it, and is duly qualified or
     licensed to do business  and is in good  standing as a foreign  corporation
     authorized  to do business in all  jurisdictions  in which the character of
     the  properties  owned or the nature of the business  conducted by it would
     make such qualification or licensing necessary.

     Article I.1.1.  Agreement  Authorized and its Effect on Other  Obligations.
     The consummation of the transactions contemplated hereby have been duly and
     validly authorized by all necessary  corporate action on the part of Buyer,
     and this Agreement is a valid and binding  obligation of Buyer  enforceable
     (subject to normal  equitable  principles)  in  accordance  with its terms,
     except  as  enforceability  may  be  limited  by  bankruptcy,   insolvency,
     reorganization,  debtor  relief or  similar  laws  affecting  the rights of
     creditors  generally.  The  execution,  delivery  and  performance  of this
     Agreement  by Buyer  will not  conflict  with or result in a  violation  or
     breach of any term or provision  of, or  constitute a default under (a) the
     Certificate  of  Incorporation  or Bylaws  of Buyer or (b) any  obligation,
     indenture,  mortgage,  deed of trust, lease, contract or other agreement to
     which Buyer or any of its property is bound.

     Article   I.1.1.   Consents  and   Approvals.   No  consent,   approval  or
     authorization  of, or filing of a registration  with, any  governmental  or
     regulatory authority,  or any other person or entity is required to be made
     or  obtained  by  Buyer  in  connection  with the  execution,  delivery  or
     performance  of this  Agreement  or the  consummation  of the  transactions
     contemplated hereby.

     Article I.1.1.  Finder's Fee. All  negotiations  relative to this Agreement
     and the transactions  contemplated hereby have been carried on by Buyer and
     its  counsel  directly  with  the  Seller  and  its  counsel,  without  the
     intervention  by any other person as the result of any act of Buyer in such
     a manner as to give  rise to any valid  claim  against  any of the  parties
     hereto for any brokerage commission, finder's fee or any similar payments.

     Article I

                              Additional Agreements

     3.1 Noncompetition. Except as otherwise consented to or approved in writing
     by Buyer,  Seller  agrees  that for a period of 60 months  from the Closing
     Date (the "Noncompetition Period"), Seller will not, directly or indirectly
     acting  alone  or  as  a  member  of a  partnership  or  as  a  consultant,
     representative,  advisor, lender (including gifts used for capitalization),
     holder of, or investor in any security of any class of any  corporation  or
     other business entity (i) own, lease, or operate a facility or sell service
     parts  manufactured  by Watson  Hopper in the states of Wyoming,  Colorado,
     Montana,  North Dakota,  Utah,  Nebraska,  and South Dakota, as well as the
     area which is within a 25 mile radius  from the city limits of  Farmington,
     New Mexico (collectively,  the "Territories") which would be in competition
     with any of the Business conducted by Buyer or any affiliate of Buyer; (ii)
     request any  customers or  suppliers of Buyer or any  affiliate of Buyer to
     curtail  or  cancel  any of  their  Business  conducted  with  Buyer or any
     affiliate of Buyer;  (iii) disclose to any person,  firm or corporation any
     trade,  technical or  technological  secrets of the Business other than any
     such  information  which  relates to the  Excluded  Business,  or any other
     business  of  Buyer or any  affiliate  of  Buyer  or any  details  of their
     organization  or business  affairs not  otherwise  available  in the public
     domain;  or (iv) induce or actively  attempt to influence any Employee,  as
     hereinafter  defined,  or an Employee of Buyer or any affiliate of Buyer to
     terminate his or her employment.  It is specifically  understood and agreed
     by the parties hereto that in the event a customer or potential customer of
     Buyer in the  Territories  desires to utilize  the  services of Seller from
     facilities outside the Territories during the Noncompetition Period, such a
     transaction  will not be in violation of this  Section 3.1.  Seller  agrees
     that if either  the length of time or  geographical  area set forth in this
     Section 3.1 is deemed too restrictive in any court  proceeding,  such court
     may reduce such  restrictions to those which it deems  reasonable under the
     circumstances.  Seller further agrees and  acknowledges  that the Buyer and
     its  affiliates  do not have any  adequate  remedy at law for the breach or
     threatened breach by Seller of this covenant,  and agrees that the Buyer or
     any affiliate of Buyer may, in addition to the other  remedies which may be
     available to it hereunder, file a suit in equity to enjoin Seller from such
     breach or threatened breach. If any provisions of this Section 3.1 are held
     to be invalid or against public policy, the remaining  provisions shall not
     be affected  thereby.  Seller  acknowledges that the covenants set forth in
     this  Section  3.1  are  being   executed   and   delivered  by  Seller  in
     consideration  of the covenants of Buyer contained in this  Agreement,  and
     for  other  good and  valuable  consideration,  receipt  of which is hereby
     acknowledged.
 
     3.2  Hiring  Employees.  Schedule  3.2 hereto is a  complete  and  accurate
     listing of certain  employees  of Seller  that  devote  their full time and
     effort in the conduct of the Business  (the  "Employees").  Effective as of
     the Closing Date, all of the Employees shall be offered employment by Buyer
     subject to such Employees meeting Buyer's standard  employment  eligibility
     requirements.  Buyer shall have no liability or obligation  with respect to
     any employee  benefits of any Employee  except those  benefits  that accrue
     pursuant to such  Employees'  employment with Buyer on or after the Closing
     Date . Seller shall  cooperate  with Buyer in connection  with any offer of
     employment  from Buyer to the  Employees  and use its best efforts to cause
     the  acceptance  of any  and  all  such  offers.  Seller  acknowledges  its
     understanding  that it is Buyer's intent that all Employees  hired by Buyer
     shall be at-will employees of Buyer.  Buyer agrees that as to each Employee
     hired by Buyer that such  Employee  shall be hired at each such  Employee's
     respective  current  salary with credit for prior service with Seller as it
     relates to compensation and benefit plans of Buyer.

     3. 3 Allocation of Purchase  Price of Assets.  The parties  hereto agree to
     allocate the purchase  price paid by Buyer for the Assets  hereunder as set
     forth on Schedule 3.3 hereto, and shall report this transaction for federal
     income tax purposes in accordance  with the  allocation so agreed upon. The
     parties  hereto for  themselves  and for their  respective  successors  and
     assigns covenant and agree that they will file  coordinating Form 8594's in
     accordance  with  Section 1060 of the  Internal  Revenue  Code of 1986,  as
     amended, with their respective income tax returns for the taxable year that
     includes the Closing Date .

     3.4 Real  Estate  Purchase.  Concurrent  with the  execution  and  delivery
     hereof,  the Smith Trust and Buyer shall have  entered into the Real Estate
     Purchase Agreement (and consummated the transactions  contemplated thereby)
     pursuant  to which the Smith  Trust  will have  conveyed  to Buyer the real
     property owned by the Smith Trust described on Schedule 3.4 hereto.

     3.5 Further  Assurances.  From time to time,  as and when  requested by any
     party hereto, any other party hereto shall execute and deliver, or cause to
     be executed and delivered,  such documents and  instruments and shall take,
     or cause to be taken,  such further or other  actions as may be  reasonably
     necessary to effect the transactions contemplated hereby.

     3.6 Use of Name.  Seller  consents to the use of the name "Watson  Oilfield
     Service  &  Supply,  Inc."  (or  a  substantially   similar  name)  in  the
     Territories. Seller agrees to execute any and all instruments, certificates
     or other  documents  and take any and all  action  as may be  necessary  or
     appropriate of Seller for Buyer to use such name in the Territories.  Buyer
     agrees that prior to a change in control of Buyer that Buyer  shall  obtain
     the written  consent of Seller to the continued use of the name "Watson Oil
     Field  Service & Supply,  Inc." by  Buyer,  or change  the name of Buyer to
     delete the use of the name  "Watson." For purposes of this Section 3.6, the
     term "control"  shall be ownership of voting rights of not less than 70% of
     the voting  rights  related to all issued  and  outstanding  securities  of
     Buyer.  Additionally,  Buyer  agrees that it will not sell or transfer  the
     name "Watson Oilfield Service & Supply,  Inc." (or a substantially  similar
     name containing the name "Watson") to a non-affiliate  of Buyer without the
     prior written consent of Seller."
     3.7 Use of Watson Hopper  Blueprints.  Seller  agrees to make  available to
     Buyer and allow Buyer to use the blueprints and other technical information
     necessary  for Buyer to conduct the  Business for the term and any renewals
     and extensions of the Watson Hopper Distribution Agreement.

     3.8  Guaranty  by Seller of  Indemnification  under  Real  Estate  Purchase
     Agreement.  Seller  agrees to and  hereby  unconditionally  guarantees  the
     performance of any and all  indemnifications  and  obligations of the Smith
     Trust or the Trustors under the terms of the Real Estate Purchase Agreement
     (the  "Guaranty").  Seller  waives  notice of any  amendments,  changes  or
     modifications  to the Real Estate  Purchase  Agreement or any agreements or
     obligations  of any of the  parties to the Real Estate  Purchase  Agreement
     which  survive  the  Closing  (as that term is defined  in the Real  Estate
     Purchase Agreement and the use of the term "Closing" as defined in the Real
     Estate  Purchase  Agreement  shall be limited  to use only in this  Section
     3.8). Seller further expressly waives notice of non-payment,  protest,  and
     notice of protest with respect to the indebtedness and obligations  covered
     by the Guaranty.  It shall not be necessary for Buyer,  in order to enforce
     payment by Seller under the Guaranty,  to first institute suit or to pursue
     or exhaust its  remedies  against  either the Smith Trust or the  Trustors.
     Seller agrees that this Guaranty  shall  continue in full force and effect,
     notwithstanding  the  termination of the Smith Trust or the death of either
     of the  Trustors or the release by  agreement or by operation of law or the
     extension of time to the Smith Trust or either of the Trustors as to any of
     their obligations then existing. Seller acknowledges that the covenants set
     forth in this Section 3.8 are being delivered by Seller in consideration of
     the covenants of Buyer contained in this Agreement,  and for other good and
     valuable consideration, receipt of which is hereby acknowledged.
 
     Article I

     Indemnification  Article I.1  Indemnification by Seller. In addition to any
     other  remedies  available to Buyer under this  Agreement,  or at law or in
     equity,  Seller shall  indemnify,  defend and hold  harmless  Buyer and its
     affiliates,   officers,  directors,  employees,  agents  and  stockholders,
     against and with  respect to any and all claims,  costs,  damages,  losses,
     expenses, obligations, liabilities, recoveries, suits, causes of action and
     deficiencies,  including interest, penalties and reasonable attorneys' fees
     and expenses (collectively, the "Damages") that such indemnitee shall incur
     or  suffer  (whether  the  Damages  are  suffered  or  incurred  by a Buyer
     Indemnified  Party  directly or as a result of a third party claim  against
     such Buyer Indemnified  Party),  which arise,  result from or relate to (i)
     any  breach  of, or  failure  by Seller to  perform,  its  representations,
     warranties,  covenants or agreements in this  Agreement or in any schedule,
     certificate, exhibit or other instrument furnished or delivered to Buyer by
     Seller  under this  Agreement or (ii) the  Retained  Liabilities,  provided
     however, that (x) Seller shall not be required to so indemnify,  defend and
     hold harmless  Buyer against and with respect to any Damages  incurred as a
     result of a breach by Seller of its  representations and warranties in this
     Agreement,  or in any schedule,  certificate,  exhibit or other  instrument
     furnished or delivered  by Seller to Buyer under this  Agreement  for which
     Buyer fails to provide written notice of a claim for such damages to Seller
     on or before the  expiration  of the  survival  period.  (As  specified  in
     Section 6.1 hereof) of the specific  representation  or warranty alleged to
     have been  breached,  and (y) Seller shall not be required to so indemnify,
     defend and hold harmless Buyer unless and until the Damages equal or exceed
     $25,000 in the aggregate (the "Indemnification  Threshold"),  at which time
     Seller shall  indemnify,  defend and hold  harmless  Buyer for all Damages,
     including  but not limited to those  Damages less than the  Indemnification
     Threshold.

     Article I.1  Indemnification  by Buyer.  In addition to any other  remedies
     available to Seller  under this  Agreement,  or at law or in equity,  Buyer
     shall  indemnify,  defend and hold harmless Seller against and with respect
     to any and all Damages that such indemnitees  shall incur or suffer,  which
     arise,  result  from or relate to (i) any breach of, or failure by Buyer to
     perform, any of its representations, warranties, covenants or agreements in
     this Agreement or in any schedule, certificate, exhibit or other instrument
     furnished  or  delivered  to Seller by or on  behalf  of Buyer  under  this
     Agreement, (ii) the Assumed Liabilities, or (iii) except to the extent that
     any  Damages  arise  out of a breach  by  Seller  of any of its  respective
     representations,  warranties  or covenants  contained  herein,  the Buyer's
     conduct  of the  Business  after the  Closing  Date save and except for the
     Retained  Liabilities,  provided  however,  that  (x)  Buyer  shall  not be
     required to so indemnify,  defend and hold harmless Seller against and with
     respect  to any  Damages  incurred  as a result of a breach by Buyer of its
     representations  and  warranties  in  this  Agreement  or in any  schedule,
     certificate,  exhibit, or other instrument  furnished or delivered by Buyer
     to Seller under this  Agreement  for which Seller fails to provide  written
     notice of a claim for such Damages to Buyer on or before the  expiration of
     the survival  period (as specified in Section 6.1 hereof),  of the specific
     representation  or warranty  alleged to have been  breached,  and (y) Buyer
     shall not be  required to so  indemnify,  defend and hold  harmless  Seller
     unless and until the Damages equal or exceed  $25,000 in the aggregate (the
     "Indemnification  Threshold"),  at which time Buyer shall indemnify, defend
     and hold harmless  Seller for all Damages,  including  but not limited,  to
     those Damages less than the Indemnification Threshold.

     Article I.1  Indemnification  Procedure.  If any party hereto  discovers or
     otherwise becomes aware of an  indemnification  claim arising under Section
     4.1 or 4.2 of this  Agreement,  such  indemnified  party shall give written
     notice to the indemnifying party, specifying such claim, and may thereafter
     exercise  any  remedies  available  to such  party  under  this  Agreement;
     provided, however, that the failure of any indemnified party to give notice
     as  provided  herein  shall  not  relieve  the  indemnifying  party  of any
     obligations  hereunder,  to  the  extent  the  indemnifying  party  is  not
     materially  prejudiced  thereby.  Further,  promptly  after  receipt  by an
     indemnified  party  hereunder of written notice of the  commencement of any
     third  party  action or  proceeding  against  such  indemnified  party with
     respect to which a claim for  indemnification  may be made pursuant to this
     Article 4, such  indemnified  party shall, if a claim in respect thereof is
     to be made  against any  indemnifying  party,  give  written  notice to the
     latter of the commencement of such third party action;  provided,  however,
     that the failure of any indemnified party to give notice as provided herein
     shall not relieve the indemnifying party of any obligations  hereunder,  to
     the extent the indemnifying party is not materially  prejudiced thereby. In
     case any such third party action is brought  against an indemnified  party,
     the  indemnifying  party shall be entitled to  participate in and to assume
     the defense thereof,  jointly with any other  indemnifying  party similarly
     notified,  to  the  extent  that  it  may  wish,  with  counsel  reasonably
     satisfactory  to such  indemnified  party,  and after such  notice from the
     indemnifying  party to such indemnified  party of its election so to assume
     the defense  thereof,  the  indemnifying  party shall not be liable to such
     indemnified party for any legal or other expenses  subsequently incurred by
     the latter in connection with the defense  thereof unless the  indemnifying
     party has failed to assume the  defense  of such third  party  claim and to
     employ counsel  reasonably  satisfactory  to such  indemnified  person.  An
     indemnifying  party who elects not to assume the  defense of a third  party
     claim  shall  not be  liable  for the fees and  expenses  of more  than one
     counsel in any single  jurisdiction  for all  parties  indemnified  by such
     indemnifying  party with  respect to such third party claim or with respect
     to  third  party  claims  separate  but  similar  or  related  in the  same
     jurisdiction arising out of the same general  allegations.  Notwithstanding
     any of the  foregoing  to the  contrary,  the  indemnified  party  will  be
     entitled  to select its own  counsel  and  assume the  defense of any third
     party action brought against it if the  indemnifying  party fails to select
     counsel  reasonably  satisfactory to the indemnified party, the expenses of
     such defense to be paid by the  indemnifying  party. No indemnifying  party
     shall  consent to entry of any judgment or enter into any  settlement  with
     respect to a third  party  claim  without  the  consent of the  indemnified
     party,  which consent shall not be  unreasonably  withheld,  or unless such
     judgment or settlement includes as an unconditional term thereof the giving
     by the third party  claimant or  plaintiff to such  indemnified  party of a
     release  from all  liability  with  respect to such third party  claim.  No
     indemnified  party shall consent to entry of any judgment or enter into any
     settlement  of any such third party  action,  the defense of which has been
     assumed by an indemnifying party,  without the consent of such indemnifying
     party, which consent shall not be unreasonably withheld or delayed.
        
                                             Article V

     THE  CLOSING  5.1 Time and  Place.  The  consummation  of the  transactions
     contemplated by this Agreement (the "Closing') shall take place on the date
     hereof  (the  "Closing  Date")  at the  offices  of the  Maddox  Law  Firm,
     beginning at 9:00 a.m. on the Closing Date.
         
     5.2 Deliveries. At the Closing, the following shall occur: (a) Seller shall
     transfer good,  marketable and valid title to the Assets to Buyer, free and
     clear of any and all  Encumbrances  by execution  and delivery of a Bill of
     Sale and Assignment  Agreement and such other documents as may be requested
     by Buyer;

     (b) The Maddox Law Firm,  counsel to Seller,  shall  deliver its opinion of
     counsel covering such matters as may be requested by Buyer; and
      
     (c) Buyer shall pay to Seller in immediately  available funds, the purchase
     price specified in Section 1.2 hereof.

     (d) The execution and delivery of a Distribution  Agreement  between Watson
     Hopper and Buyer (the "Watson Hopper Distribution Agreement") acceptable to
     Buyer.

     (e) The execution and delivery of a Distribution  Agreement  between Cavins
     Oil Well Tools, a division of Dawson Enterprises,  a California corporation
     and Buyer acceptable to Buyer.
   
     (f) The execution and delivery of a  Non-Competition  Agreement between the
     Buyer and Charley R. Smith, Julee W. Smith, and R. Finn Smith.

     Article I I Miscellaneous

     6.1   Survival  of   Representations,   Warranties   and   Covenants.   All
representations  and  warranties  made by the parties hereto shall survive until
three (3) years after the Closing Date,  notwithstanding  any investigation made
on the part of the parties hereto;  provided however,  that the  representations
and warranties  made in Section 2.1.16 hereof shall survive until the expiration
of applicable statute of limitations  associated with tax issues. All statements
contained in the certificate,  schedule,  exhibit or other instrument  delivered
pursuant  to this  Agreement  shall be deemed to have been  representations  and
warranties  by the  respective  party or parties,  as the case may be, and shall
also  survive  until  three  (3)  years  after  the  Closing  Date  despite  any
investigation  made by any party  hereto or on its  behalf.  All  covenants  and
agreements contained herein shall survive as provided herein.

     6.2  Entirety.  This  Agreement  embodies  the entire  agreement  among the
parties  with respect to the subject  matter  hereof,  and all prior  agreements
between  the  parties  with  respect  thereto  are  hereby  superseded  in their
entirety.

     6.3  Counterparts.  Any number of  counterparts  of this  Agreement  may be
executed and each such counterpart shall be deemed to be an original instrument,
but all such  counterparts  together shall  constitute but one  instrument.
  
   6.4  Notices  and  Waivers.  Any  notice or waiver to be given to any party
hereto shall be in writing and shall be delivered by courier,  sent by facsimile
transmission  or first class  registered  or certified  mail,  postage  prepaid,
return receipt requested:

     If to Buyer

Addressed to:                             With a copy to:
Watson Oilfield Service & Supply, Inc.    Cotton, Bledsoe, Tighe & Dawson
Two Tower Center, 20th Floor              500 W. Illinois, Suite 300
East Brunswick, New Jersey 08816          Midland, Texas 79701-4337
Attn: General Counsel                     Attn:  Richard T. McMillan
Facsimile:  (908) 247-5148                Facsimile:  (915) 682-3672

 
     If to Seller or any of the Shareholders

Addressed to:                             With a copy to:
Watson Truck & Supply, Inc.               Maddox Law Firm
Attention: Chairman of the Board          Attention: James M. Maddox
P. O. Box 10                              P. O. Box 2508
Hobbs, New Mexico 88241                   Hobbs, New Mexico 88241
                                          Facsimile: (505) 397-2646

or                                                          or

Watson Truck & Supply, Inc.               Maddox Law Firm
Attention: Chairman of the Board          Attention:  James M. Maddox
1501 N. Grimes                            220 W. Broadway, Suite 200
Hobbs, New Mexico 88240                   Hobbs, New Mexico 88240



     Any  communication  so addressed  and mailed by  first-class  registered or
certified mail, postage prepaid, with return receipt requested,  shall be deemed
to be received on the third  business  day after so mailed,  and if delivered by
courier or facsimile to such address, upon delivery during normal business hours
on any business day.

     6.5  Captions.  The  captions  contained in this  Agreement  are solely for
convenient  reference  and  shall  not  be  deemed  to  affect  the  meaning  or
interpretation of any article, section, or paragraph hereof.
   
     6.6 Successors and Assigns.  This Agreement shall be binding upon and shall
inure to the benefit of and be  enforceable by the successors and assigns of the
parties hereto.
 
     6.7 Severability.  If any term, provision,  covenant or restriction of this
Agreement is held by a court of competent  jurisdiction to be invalid,  void, or
unenforceable,   the   remainder  of  the  terms,   provisions,   covenants  and
restrictions  shall  remain  in full  force  and  effect  and shall in no way be
affected,  impaired or invalidated.  It is hereby  stipulated and declared to be
the intention of the parties that they would have executed the remaining  terms,
provisions,  covenants and restrictions  without including any of such which may
be hereafter declared invalid, void or unenforceable.
  
   6.8 Applicable  Law. This Agreement  shall be governed by and construed and
enforced in accordance with the applicable laws of the State of New Mexico.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
signed in their  respective  corporate names by their respective duly authorized
representatives, all as of the day and year first above written.

                BUYER:

 
                WATSON OILFIELD SERVICE & SUPPLY, INC.


                By:
                Name: William L. Hubbell
                Title:    President

                SELLER:
 
                WATSON TRUCK & SUPPLY, INC.

                By:
                Name:    Charley R. Smith
                Title:   Chairman of the Board and President



 







 
                          PURCHASE AND SALE AGREEMENT

This Purchase and Sale Agreement  Agreement dated as of the 5th day of May,1998,
execute by BURNETT  CORPORATION,  a Texas corporation;  B.O.  CORNELIUS;  ANN C.
FATHEREE;  JAMES R. CORBIN;  MARY JO MITTON;  BIRKE B. MARSH; H. COBB;  BIRKE B.
MARSH,  TRUSTEE OF THE CORBIN TRUST 1976; JAMIE KIM CORBIN; JOSH ALAN CORBIN; an
JASON J. plus  WILBANKS  EXPLORATION,  INC. an JEFFREY G. SHRA ER (the  Wilbanks
Group), (in ivi ually, an collectively,  an ODESSA  EXPLORATION,  INCORPORATED ,
Delaware corporation, ('Buyer').

In  consideration  of the mutual promises  containe  herein,  the benefits to be
erive byeach party h ereun er an other goo an valuable consi eration the receipt
an  sufficiency  ofwhich  are hereby  acknowle  ge ,  Sellers an Buyer  agree as
follows:

ARTICLE I
   
PURCHASE AND  SALE 
    
1.01 - Purchase and Sale - Subject to the terms an con itions of this Agreement,
Sellers  agree to sell an convey to Buyer ad Buyer agrees to purchase an pay for
the following describe assets (hereinafter referre to as the Properties:
  
   (a) The  interests  escribe  in  Exhibit  A hereto  in an to the oil an gas
leases  escribe in Exhibit  hereto  (the  Leases ) insofar as they cover the lan
(the Lan s also escribe in Exhibit hereto,  together with correspon ing un ivi e
interests in

     (i) all rights, privileges, benefits, an powers conferre upon the hol er of
the Leases  with  respect to the use an  occupation  of the surface of the Lan s
that may be necessary,  convenient, or inci ental to the possession an enjoyment
of the Leases,

     (ii) all rights in respect of any poole or unitize  acreage locate in whole
or in part  within  the Lan s by virtue of the  Leases,  inclu ing rights to pro
uction from the pool or unit allocate to any lease being a part  thereof,  regar
less of whether such pro uction is from the Lan s, 

     (iii) all rights, options, titles, an interests of Sellers granting Sellers
the right to obtain,  or otherwise earn interests within the Lan s no matter how
earned,

     (iv) all tenements, here itaments, an appurtenances belonging to any of the
foregoing, an

     (v)  any an  all  geological  ata an  reports,  subject  to all  applicable
licensing an other agreements an all restrictions on transfer, inclu ing but not
limite to all well logs, core reports,  seismic ata,  interprete  maps,  contour
maps, isopach maps, etc.
 
(b) All  permits,  licenses,  servitu  es,  rights-of-way,  ivision or ers,  gas
purchase an sale agreements,  inclu ing without limitation gas contracts,  cru e
oil purchase an sale agreements  (wherein Sellers are selling parties),  surface
leases, farmin agreements,  farmout agreements,  bottom-hole agreements, acreage
contribution  agreements,  operating  agreements,  unit  agreements,  processing
agreements,  options,  leases of equipment or  facilities,  an other  contracts,
agreements,  an rights that are owne by Sellers in whole or in part, an that are
appurtenant  to the  Properties  or use or hel for use in  connection  with  the
ownership  or  operation of the  Properties  or with the pro uction,  treatment,
sale,  or isposal of water,  hy rocarbons an associate  substances  therefrom or
thereon; an
          
     (c) All of the real,  personal an mixe property use in the operation of the
Properties (whether locate on or off the Properties,  but exclu ing all vehicles
use in the operation of the  Properties)  owne by Sellers in whole or in part or
cre ite to the joint  account  of Seller  inclu  ing,  but not limite to (i) the
wells ( Wells ) escribe on  Exhibit  hereto,  all  wellhea  equipment,  fixtures
(inclu  ing,  but not limite to, fiel  separators  an liqui  extractors),  pipe,
casing,  an  tubing;  (ii)  all pro  uction,  gathering,  treating,  processing,
compression,  ehy  ration,  salt water  isposal,  injection,  gathering  line an
pipeline equipment an facilities;  (iii) all tanks, machines,  equipment, tools,
ies, vessels an other facilities; an
    
          ( ) All of the files, recor s, ocuments,  correspon ence an ata now in
     the  possession  or control of Sellers that relate to the items  escribe in
     sub-paragraphs (a), (b), or (c) above, without 1imitation (the Recor s ).
   
          1.02 Effective Time . The purchase and sale of the Properties shall be
    effective as of 7:00 a.m. on May 1, 1998, local time at the location of the
    Properties (herein calle the Effective Time ).
   
    ARTICLE II 
        
    PURCHASE PRICE   
        
    
          2.01 - Purchase  Price . The purchase  price  payable by Buyer for the
     Properties  shall be Nine Million One Hun re Forty-Three  Thousan an No/100
     ollars  ($9,143,000.00)  cash, in imme iately available fun s (the Purchase
     Price ).
   
          2.02 - A justments  to Purchase  Price . The  Purchase  Price shall be
     subject to a justment as follows:
     
          (a) The Purchase Price shall be a juste upwar as follows:
    
          (i) The value of all  merchantable,  allowable  oil in  storage at the
     Effective Time, above the pipeline connection;
        
          (ii) The  amount  of all  verifiable  expen  itures  un er  applicable
     operating  agreements or other similar  arrangements  or agreements  pai by
     Sellers in connection with the operation of the Property in accor ance with
     this Agreement for work actually performe subsequent to the Effective Time;
          
          (iii) Such  increases as are ue to Upwar A justments ( efine below) as
     provi e in Article V hereof;
    
          (iv) Any other amount agree upon by Sellers an Buyer.

          (b) The Purchase Price shall be a juste ownwar as follows:
   
          (i) Procee s receive  by Sellers  from the sale of oil gas or other hy
     rocarbons  attributable  to the  Properties  an which are pro uce after the
     Effective Time;
    
          (ii) An amount  equal to all unpai a valorem,  property,  pro  uction,
     severance an similar taxes an assessments  (but not inclu ing income taxes)
     base upon or measure by the ownership of property or the pro uction of
     hy  rocarbons  or  the  receipt  of  procee  s  therefrom  accruing  to the
     Properties  prior to the Effective Time (Taxes will be prorate base on 1997
     taxes);
    
          (iii) Any re uctions for efective Interests as provi e in Article V;
    
          (iv)  Any casualty losses; an  
      
          (v) Any other amount agree upon by Sellers an Buyer;
        
          (c)  The  Purchase  Price  shall  be a  juste  upwar  or  ownwar  , as
     necessary, as follows:
   
          (i) to the extent Sellers '92 actual  working  interest an net revenue
     interest in each of the wells iffers than that shown on Exhibit "A;" an

          (ii) any material non-consent operations in properties which result in
     an increase or ecrease in Sellers '92 interest in the property;
     
          2.03 -  Allocation  of  Purchase  Price.  Each  party will use its own
     allocation of the Purchase Price. In the event there is a efective Interest
     or Environmental Con ition affecting a Property, the parties shall mutually
     agree upon the value of such affecte Property.
   
     ARTICLE III 
        
     Representations an  Warranties 
     
          3.01 - Representations  an Warranties of Sellers . Sellers  severally,
     but not jointly, represent an warrant to Buyer as follows.
  
          (a) As to any  corporate  Seller,  such  Seller is a  corporation  uly
     organize , vali ly  existing an in goo stan ing un er the laws of its juris
     iction of  incorporation,  is legally authorize to con uct business in each
     juris iction where it con ucts  business,  an has all  requisite  corporate
     power an  authority to own an lease the  properties  an assets it currently
     owns an leases an to carry on its  business as such  business is  currently
     con ucte .
        
    
           
          (b) Sellers have all requisite power an authority to execute an eliver
     this Agreement,  to consummate the  transactions  contemplate  hereby an to
     perform  all the terms an con itions  hereof to be  performe  by them.  The
     execution  an elivery of this  Agreement  by Sellers,  the  performance  by
     Sellers of all the terms an con itions hereof to be performe by them an the
     consummation of the transactions  contemplate hereby have been, or will be,
     uly  authorize  an  approve by the Boar of  irectors  of Sellers as to each
     corporate Seller. This Agreement has been uly execute an elivere by Sellers
     an  constitutes  the vali an bin ing  obligation  of  Sellers,  enforceable
     against  them in accor ance with its terms,  except as such  enforceability
     may be  limite by  bankruptcy,  insolvency  or other  laws  relating  to or
     affecting  the  enforcement  of  cre  itors  rights  generally  an  general
     principles  of equity (regar less of whether such  enforceability  is consi
     ere in a procee ing in equity or at law).
           
          (c) This  Agreement an the  execution  an elivery  hereof by Sellers o
     not, an the  fulfillment an compliance  with the terms an con itions hereof
     an the consummation of the transactions contemplate hereby will not:
    
          (i) Conflict  with, or require the consent of any person un er, any 
     of the
     terms,  con  itions  or  provisions  of  the  articles  or  certificate  of
     incorporation, as applicable, or bylaws of any corporate Seller;
 
          (ii)  Violate  any   provision  of,   require  any  filing,   consent,
          authorization or approval un er, any legal  requirement  applicable to
          or bin ing upon Sellers;
     
          (iii) Conflict with,  result in a breach of, constitute a efault un er
     (without  regar to  requirements  of  notice or the lapse of time or both),
     accelerate or permit the  acceleration  of the  performance  require by, or
     require any consent,  authorization or approval un er, (A) any mortgage, in
     enture,  loan, cre it agreement or other agreement or instrument evi encing
     in ebte ness for  borrowe  money to which any Seller is a party or to which
     any  Seller is boun or to which any of the  Properties  owne by  Sellers is
     subject,  or (B)  any  lease,  license,  contract  or  other  agreement  or
     instrument  to which  Sellers  are a party or by which  they are boun or to
     which any of the Properties owne by them are subject; or
    
          (iv) Result in the creation or imposition of any lien, charge or other
     encumbrance upon the Properties.
          (v) Sellers are not in efault un er, an no con ition  exists that with
     notice or lapse of time or both  woul  constitute  a efault un er,  (i) any
     mortgage,  in  enture,  loan,  cre  it  agreement  or  other  agreement  or
     instrument evi encing in ebte ness for borrowe money to which Sellers are a
     party or by which  Sellers are boun or to which any of the  Properties  are
     subject,  or  any  other  agreement,  contract,  lease,  license  or  other
     instrument,  (ii) any or er,  ju gment or ecree of any  court,  commission,
     boar , agency or other  governmental  bo y, or (iii) any law,  statute,  or
     inance, ecree, or er, rule or regulation of any governmental authority.
               
          (e) Except as provide for or disclose in Exhibit B attache hereto an 
     e a part hereof, since May 1, 1998, there has not been an will not be:
    
          (i) Any material amage,  estruction or loss to or of the Properties or
     other assets, whether or not covere by insurance;
    
          (ii) Any sale,  lease or other  isposition of the  Properties or other
     assets, except as permitte by the terms of this Agreement;
    
          (iii) Any  mortgage,  ple ge or grant of a lien or  security  interest
     against  any of the  Properties,  other  than  in the or  inary  course  of
     business (except any such encumbrance that will be release at or before the
     Closing); or
       
          (iv) Any contract or commitment to o any of the foregoing.
    
          (f)  Exhibit  C  sets  forth  a  list  of  the  following   contracts,
     agreements,  plans an  commitments to which Sellers are parties or by which
     Sellers or any of the Properties are boun .
 
          Any contract,  commitment or agreement that involves  aggregate  expen
     itures by Sellers of more than $100,000.00 per year;
    
          (ii) Any in enture,  trust  agreement,  loan  agreement  or note un er
     which Sellers have outstan ing in ebte ness, obligations or liabilities for
     borrowe money;
       
          (iii) Any lease, sublease, installment purchase or similar arrangement
     for the use or occupancy of real property (other than the Sellers'  Leases)
     that involves  aggregate  expen itures by Sellers of more than  $100,000.00
     per year, together with a list of the location of such lease property,  the
     ate of termination of such arrangements, the name of the other party an the
     annual rental payments require to be ma e for such arrangements;
     
          (iv) Any guaranty,  irect or in irect,  by any affiliate of Sellers of
     any contract, lease or agreement entere into by Sellers;
    
          (v) Any agreement of surety,  guarantee or in  emnification by Sellers
     outsi e of the or inary course of business;
  
          (vi) All Gas  Contracts ( efine below) an  agreements  for the sale of
     gas affecting the Properties; an
    
          (vii)  All operating agreements. 
    
          (g) To the  knowle ge of each of the  Sellers,  there are no  material
     efects in the personal property an fixtures to be conveye to Buyer pursuant
     to the terms  hereof  which woul  prevent  the  continue  operation  of the
     Properties in accor ance with prior practice.
           
          (h) To the knowle ge of each of the Sellers,  all  material  royalties
     (other than royalties hel in suspense),  rentals an other payments ue un er
     the Leases have been  properly an timely pai , an all con itions  necessary
     to keep the Leases in force have been fully performe . No notices have been
     receive by Sellers of any claim to the contrary an to the knowle ge of each
     of the Sellers , all of the Leases are in full force an effect.
    
          (i) Except as set forth on  Exhibit A  attached  hereto an ma e a part
     hereof,   (i)  Sellers  are  not  obligate  by  virtue  of  any  prepayment
     arrangement un er any contract for the sale of hy rocarbons an containing a
     take  or pay or  similar  provision  or pro  uction  payment  or any  other
     arrangement  to eliver hy  rocarbons  pro uce from the  Properties  at some
     future time without then or thereafter receiving full payment therefor,  an
     
          (ii)  Sellers  have  not pro uce a share  of gas  greater  than  their
     ownership  percentage  an Sellers are un er no  obligation  to re uce their
     share of pro uction un er any gas balancing  agreement or similar  contract
     to allow un er-pro uce parties to come back into balance.
   
          (j) All a valorem, property, pro uction, severance an similar taxes an
     assessments  base on or measure by the  ownership  of  property  or the pro
     uction  of hy  rocarbons  or the  receipt  of  procee  s  therefrom  on the
     Properties  have been properly pai an all such taxes an  assessments  which
     become ue an payable prior to the  Effective  Time shall be properly pai by
     Sellers.
               
          (k) To the knowle ge of each of the Sellers,  all material  vali laws,
     regulations an or ers of all governmental agencies having juris iction over
     the  Properties  have been an shall  continue to be complie  with until the
     Closing.  To the knowle ge of each of the Sellers,  all material  necessary
     permits from  governmental  agencies having juris iction in connection with
     the  Properties  have been obaine an all require  reports have been timely,
     properly,  an accurately  ma e an will  continue to be timely,  properly an
     accurately  ma e through  Closing.  To the knowle ge of each of the Sellers
     base on Texas  Railroa  Commission  recor s, all plugge wells locate on the
     Properties  have been  properly  plugge  an there are no aban one  unplugge
     wellbores locate on the Properties which goo oil fiel practice woul require
     plugging.
  
          (l) Sellers have incurre no liability,  contingent  or otherwise,  for
     brokers '92 or fin ers '92 fees relating to the transactions contemplate by
     this Agreement for which Buyer shall have any responsibility whatsoever.
           
          (m) To the knowle ge of each of the Sellers, none of the Properties is
     subject to any top leases or  reversionary  interests,  an there  exists no
     unrecor e ocument or agreement  which may result in  impairment  or loss of
     Sellers '92 ability to convey the Property.
           
          (n) With respect to the Basic ocuments ( efine below), in all material
     respects to the knowle ge of Sellers: (i) all of such Basic ocuments are in
     full force an effect an are the vali an legally bin ing  obligations of the
     parties  thereto,  (ii) Sellers are not in breach or efault with respect to
     any  material  obligations  pursuant  to  any  such  Basic  ocument  or any
     regulations  incorporate  therein or  governing  same;  (iii) all  material
     payments (inclu ing, without limitation,  royalties,  elay rentals, shut-in
     royalties,  an joint  interest or other  billings  un er unit or  operating
     agreements)  ue  thereun  er have been ma e by  Sellers  or will be ma e by
     Sellers prior to Closing;  (iv) no other party to any Basic ocument (or any
     successor  in interest  therein) is in breach or efault with respect to any
     of its  material  obligations  thereun er, an (v)  neither  Sellers nor any
     other party to any Basic  ocument has given or  threatene to give notice of
     any action to terminate,  cancel,  rescin or procure a ju icial reformation
     of any Basic ocument or any provision thereof.
    
           
          As use herein the term Basic  ocuments  shall mean all of the  Sellers
     '92  Leases,  contracts  for the sale an  purchase  of gas pro uce from the
     Properties  ( Gas  Contracts  ),  farmout,  ry hole,  bottom-hole,  acreage
     contribution,  purchase an acquisition agreements,  area of mutual interest
     agreements, salt water isposal agreements, servicing contracts, easement an
     /or right-of-way agreements, unitization or pooling agreements an all other
     material executory contracts an agreements relating to the Properties.
        
    
          (o) (i) To the  knowle  ge of each of the  Sellers,  Sellers  have not
     cause or allowe the generation,  treatment,  storage, isposal or release of
     hazar ous  substances  on the  Properties  except in accor ance with local,
     state, an fe eral statutes, or inances, rules an regulations,  (ii) Sellers
     have  complie  with all  laws,  regulations  an or ers of all  governmental
     agencies  having juris iction over the  Properties in connection  with laws
     regar ing  protection  of the  environment,  (iii) all  material  necessary
     permits or exemptions have been obtaine from  governmental  agencies having
     juris  iction  over the  Properties  in  connection  witth  laws  regar ing
     protection of the environment,  (iv) Sellers have not receive notice of any
     procee  ing,  claim or lawsuit  relating to the breach of any law regar ing
     protection of the  environment  an (v) to the best of Sellers '92 knowle ge
     no hazar ous substance has ever been ispose of on the Properties  except in
     accor ance with local,  state,  an fe eral statutes,  or inances,  rules an
     regulations.
           
          (q)  Except as may be set forth in  Exhibit  attache  hereto an ma e a
     part hereof,  on the ate hereof no suit,  action or other procee ing is pen
     ing before any court or governmental agency to which Sellers are a party an
     which might result in  impairment  or loss of Sellers '92 title to any part
     of the  Properties  or  that  might  hin  er or  impe  e  operation  of the
     Properties  an to the knowle ge of Sellers,  no such suit,  action or other
     procee ing is threatene . Sellers shall  promptly  notify Buyer of any such
     procee ing arising prior to the Closing -.
  
          3.02 -  Representations  an Warranties of Buyer.  Buyer  represents an
     warrants to the Sellers that:
           
          (a) Buyer is a  corporation  uly organize , vali ly existing an in goo
     stan ing un er the laws of its juris iction of incorporation.
  
          (b) Buyer has all requisite corporate power an authority to execute an
     eliver this Agreement, to consummate the transactions contemplate hereby an
     to perform  all the terms an con itions  hereof to be  performe  by it. The
     execution an elivery of this Agreement by Buyer,  the  performance by Buyer
     of  all  the  terms  an  con  itions  hereof  to be  performe  by it an the
     consummation of the transactions contemplate hereby have been uly authorize
     an approve by the Boar of irectors of Buyer . This  Agreement  has been uly
     execute an elivere by Buyer an  constitutes  the vali an bin ing obligation
     of Buyer,  enforceable  against it in accor ance with its terms,  except as
     such  enforceability may be limite by bankruptcy,  insolvency or other laws
     relating to or affecting the enforcement of cre itors '92 rights  generally
     an general principles of equity (regar less of whether such  enforceability
     is consi ere in a procee ing in equity or at law).
  
          (c) This  Agreement an the  execution  an elivery  hereof by Buyer oes
     not, an the  fulfillment an compliance  with the terms an con itions hereof
     an the consummation of the transactions contemplate hereby will not:
      
          Conflict  with, or require the consent of any person un er, any of the
     terms,  con itions,  or provisions of the certificate of  incorporation  or
     bylaws of Buyer;
      
     (ii) Violate any provision of, or require any filing, authorization or
     approval un er, any legal requirement applicable to or bin ing upon Buyer;
    
          (iii) Conflict with,  result in a breach of, constitute a efault un er
     (without  regar to  requirements  of  notice  or the lapse of time or both)
     accelerate or permit the  acceleration  of the  performance  require by; or
     require any consent,  authorization or approval un er, (i) any mortgage, in
     enture,  loan, cre it agreement or other agreement or instrument evi encing
     in ebte ness for borrowe  money to which Buyer is a party or by which Buyer
     is boun or to which any of its  properties  is  subject  or (ii) any lease,
     license,  contract or other  agreement  or  instrument  to which Buyer is a
     party or by which it is boun or to which any of its  properties is subject;
     or
    
          (iv ) Result in the  creation  or  imposition  of any lien,  charge or
     other encumbrance upon the assets of Buyer.
           
          ( ) There is no action, suit, procee ing or governmental investigation
     or inquiry pen ing, or to the knowle ge of Buyer,  threatene  against Buyer
     or its subsi iaries or any of its  properties  that might elay,  prevent or
     hin er the consummation of the transactions contemplate hereby.
           
     ARTICLE IV 
            
     COVENANTS 
    
     4.01 - Covenants of Sellers.    Sellers agree with Buyer that: 
              
          (a) Prior to closing, Sellers will continue to make available to Buyer
     for examination at Wilbanks Exploration,  Inc. '92s ( Wilbanks ) offices in
     enver,  Colora o, title an other  information  relating  to the  Properties
     insofar as the same are in Wilbanks '92  possession an will  cooperate with
     Buyer in Buyer '92s efforts to obtain,  at Buyer's expense,  such a itional
     information  relating  to the  Properties  as Buyer may  reasonably  esire.
     Sellers shall permit Buyer, at Buyer '92s expense,  to inspect an photocopy
     such  information an recor s at any reasonable time but only to the extent,
     in each case,  that Sellers may o so without  violating  any  obligation of
     confi ence or contractual  commitment to a thir party. Sellers shall not be
     obligate  to furnish  any up ate  abstracts,  title  opinions  or a itional
     information,  but shall  cooperate with Buyer in Buyer's efforts to obtain,
     at Buyer  '92s  expense,  such a  itional  title  information  as Buyer may
     reasonably eem pru ent.
           
          (b) After the Effective  Time an prior to Closing,  Sellers have cause
     an will  continue  to  cause  the  Properties  to be pro uce ,  operate  an
     maintaine in a goo an workmanlike  manner  consistent with prior practices,
     will not aban on any of the  Properties,  will  maintain  insurance  now in
     force with respect to the Properties, will pay or cause to be pai all costs
     an expenses in  connection  therewith,  will keep the Sellers '92 Leases in
     full force an effect,  an will perform an comply with all the  covenants an
     con itions containe in the Sellers '92 Leases an all agreements relating to
     the  Properties;  provi e ,  however,  in the  absence of  Buyer's  written
     consent, Sellers after the Effective Time an prior to the Closing shall not
     con uct or  authorize  any  operation  on the Sellers '92 Leases  requiring
     Authority  for  Expen  iture  approval  by  working  interest  owners un er
     applicable  operating  agreements,  or an expen iture of $15,000.00 or more
     for the entire  100% of any single  project  (except  emergency  operations
     where Sellers shall give verbal notice of such emergency followe by written
     confirmation within twenty-four (24) hours thereafter).
           
          (c)  Without the prior  written  consent of Buyer,  Sellers  shall not
     enter into any new agreements or commitments with respect to the Properties
     except as to the lawsuit isclose on Exhibit , will not mo ify, terminate or
     settle any ispute  arising  out of any of the  agreements  relating  to the
     Properties,  inclu ing, without limitation, the Basic ocuments, an will not
     encumber,  sell, transfer,  assign,  convey, farmout or otherwise ispose of
     any of the  Properties  other than  personal  property  which is replace by
     equivalent property or consume in the operation of the Properties.
      
          Sellers  shall  imme  iately  make  requests  of such thir  parties in
     compliance with applicable  agreements,  that any require consents be given
     or waive  an that any  preferential  rights  be waive , provi e ,  however,
     nothing containe in this Section 4.01 shall require Sellers to pay money or
     un ertake any a itional legal obligation.
           
          (e)  Sellers  will  permit  Buyer '92s  authorize  representatives  to
     consult with Sellers an their agents an employees uring reasonable business
     hours an to con uct, at Buyer's sole risk an expense,  on-site inspections,
     tests an  inventories of the Properties an inspect an examine all well logs
     an geological an geophysical ata relating to such properties.
           
          (f) Sellers will use their best efforts to obtain the  satisfaction of
     the con itions to Closing set forth in Section.6.01 hereof.
   
          (g) Sellers  shall not solicit  from any thir party any  proposals  or
     offers or enter into any negotiations  relating to the isposition of any of
     the Properties.
        
          4.02 - Covenants of Buyer.  Buyer  covenants an agrees with Sellers as
     follows:
        
          (a) Buyer will use its best efforts to obtain the  satisfaction of the
     con itions to Closing set forth in Section 6.02 hereof.
   
          (b) In the event that this Agreement is terminate or, if not terminate
     , until the Closing,  the confi entiality of any ata or information receive
     by Buyer regar ing the business an assets of Sellers  shall be maintaine by
     Buyer an is  representatives  in accor ance with the agreements  execute by
     Buyer.
        
   ARTICLE V 
        
    TITLE MATTERS,  DEFECTIVE INTERESTS 
    
    ENVIRONMENTAL ISSUES 
        
    5.01 - Defensible Title 
      
          (a) As use herein,  the term  efensible  Title  shall mean,  as to the
     Properties  an each of them,  such title which

          (i) is free an clear (except for Permitte  Encumbrances) of mortgages,
     liens,  security  interests,  ple  ges,  charges,   encumbrances,   claims,
     limitations,  irregularities,  bur ens, or efects, an (A) is otherwise only
     subject to  contractually  bin ing  arrangements  which are conventional an
     which are  customarily  experience in the oil an gas in ustry an (B) is not
     subject to any matters  which will result in a breach of any  warranty ma e
     by Sellers hereun er,

          (ii)  entitles  Sellers  to  receive  not less  than  the Net  Revenue
     Interests set forth in Exhibit hereto of all oil, gas an associate liqui an
     gaseous hy rocarbons pro uce , save an markete from the Properties  after e
     ucting all royalty,  overri ing royalty an other bur ens (an such  interest
     will not change in the future except as isclose on Exhibit A; an 

          (iii)  obligates  Sellers to bear costs an  expenses  relating  to the
     maintenance,  evelopment,  an operation of the  Properties in an amount not
     greater  than the  Working  Interests  set forth in Exhibit  hereto an such
     interest  will not  change in the  future  except as  isclose on Exhibit A,
     unless there is a correspon ing an  proportionately  equal  increase in the
     Net Revenue Interest.
    
   (b)  The term   Permitte  Encumbrances   as use   
herein shall mean: 
    
          (i) Lessors '92  royalties,  overri ing  royalties;  an other bur ens,
     reversionary  interests an similar bur ens if the net cumulative  effect of
     such bur ens oes not operate to re uce the Net Revenue  Interests of any of
     the  Properties to less than the Net Revenue  Interest set forth in Exhibit
     A;
        
          (ii) Preferential rights to purchase an require thir party consents to
     assignments  an similar  agreements  with respect to which prior to Closing
     (A) waivers or consent are obtaine from the  appropriate  parties,  (B) the
     appropriate  time perio for  asserting  such  rights has expire  without an
     exercise of such rights,  an (C) with  respect to consent,  such consent is
     not  necessary  to the  vali  ity of an  assignment  to Buyer an nee not be
     obtaine  prior to an  assignment  (the a equacy  of such  consent  shall be
     etermine by Buyer in its reasonable ju gment);
    
          (iii) Liens for taxes or  assessments  not yet ue or not yet elinquent
     or; if elinquent, that are being conteste in goo faith in the normal course
     of business;
    
          (iv) All rights to consent by,  require  notices to,  filings with, or
     other  actions by  governmental  entities  in  connection  with the sale or
     conveyance  of oil an gas  leases  or  interests  therein  if the  same are
     customarily obtaine subsequent to such sale or conveyance;
    
          (v) The terms an con itions of the Leases;
   
          (vi) Rights of  reassignment  in the event of  intentional  release or
     surren er of any of the Properties;
    
          (vii) Easements, rights-of-way, servitu es, permits, surface leases an
     other rights in respect of surface operations,  pipelines,  grazing, or the
     like;  an easements for streets,  alleys,  highways,  pipelines,  telephone
     lines, power lines, railways an other easements, an rights-of-way, on, over
     or in respect of any of the Properties;

          (viii) Rights reserve to or veste in any municipality or governmental,
     statutory or public  authority to control or regulate any of the Properties
     in any manner,  an all applicable laws, rules an or ers of any governmental
     authority;
          (ix) Such  Title  efects ( efine  below) or other  efects as Buyer has
     waive , an
    
          (x) Liens release at Closing as shown on Exhibit
  
          (c) The term  Title  efects  as use  herein  means  any  encumbrances,
     encroachments,  irregularities,  efects  or  objection  to  the  Properties
     (expressly exclu ing Permitte  Encumbrances),  that alone or in combination
     ren er Sellers '92 title to the Properties less than efensible Title.
    
     5.02 -  efective Interests.   
   
          (a) " efective Interests shall mean:
   
          (1) That portion of the Properties affecte by a Title efect.
  
          (2) That portion of the Properties  materially an a versely affecte by
     Sellers '92 noncompliance  with the material laws, rules,  regulations,  or
     inances or or ers of any  governmental  agency or  authority  having  juris
     iction over any portion of the Properties.
   
          (3) That portion of the Properties  which on-site  inspection  reveals
     requires removal of use equipment or property,  clean-up of spills or umps,
     plugging  of aban one  wells,  repair of  broken,  efective  or  inoperable
     equipment or of equipment  which is  incapable  of  performing  its inten e
     function, or other similar matters.
   
          (4)  That  portion  of  the  Properties  with  respect  to  which  any
     preferential  right to purchase  is  exercise or for which  consent is enie
     unless Buyer elects to receive the consi eration  receive from the exercise
     of such preferential right to purchase.

          (5) That  portion of the  Properties  affecte  by any suit,  action or
     other procee ing before any court or government  agency that woul result in
     substantial loss or impairment of Sellers '92 title to any material portion
     of the Properties, or a material portion of the value thereof.
 
          (6) That portion of the Properties  estroye by fire or other casualty,
     or with  respect  to which  there is a taking  or  threatene  taking in con
     emnation or un er right of eminent omain.
 
     (b) Buyer shall give S ellers  notice of efective  Interests not later
     than  fifteen  (15) ays prior to the Closing  ate.  Such notice shall be in
     writing an shall inclu e (i) a escription  of the efective  Interest,  (ii)
     the reason Buyer  believes such  Properties to be a efective  Interest,  an
     (iii) the propose allocate value of the efective Interests.  Buyer shall be
     eeme to have waive all efective  Interests  of which  Sellers have not been
     given such notice; provi e , however, that such waiver shall not apply with
     respect to any efective Interest if Buyer coul not reasonably have known of
     it before the ate such notice is ue.

          (c) Upon being  notifie by Buyer  pursuant  in Section  5.02(b) of any
     asserte efective Interest the Sellers shall give written  counter-notice to
     Buyer  within  ten (10) ays that  they (i)  inten to  correct  the  asserte
     efective  Interest,  or (ii)  they o not  inten  to  correct  the  efective
     Interest,  or (iii) they isagree that the asserte efective Interest exists.
     If Sellers gives  counter-notice of intent to correct such asserte efective
     Interest,  they shall have a perio of thirty  (30) ays from the  receipt of
     the Buyer '92s notice (the Cure Perio ) to correct  such  asserte  efective
     Interest  at their own  expense,  an the Closing ate shall be exten e until
     the thir ay after the earliest to occur of the following:  (A) the efective
     Interest is correcte , (B) the Sellers notify Buyer they cannot correct the
     efective  Interests,  an (C) the expiration of the Cure Perio . The failure
     of  Sellers  to  eliver  written  counter-notice  shall  be eeme to be an a
     mission of the existence of such  efective  Interest an a waiver of Sellers
     '92 right to correct  such  efective  Interest  (an an  agreement  that the
     amount by which the agree allocate value of the efective  Interest to which
     the  efective  Interest  relates is the amount  state in Buyer '92s  notice
     pursuant to clause (iii) of Section 5.02(b)).
  
          (i)  efective  Interests  shall be exclu e from the  Properties  to be
     purchase by Buyer hereun er, an the Purchase Price shall be re uce in accor
     ance with  Section  2.02  hereof by an amount  equal to the agree  allocate
     value thereof  unless (i) prior to expiration of the Cure Perio , the basis
     for treating such  Properties as efective  Interests has been remove , (ii)
     Buyer  agrees to waive the  relevant  efective  Interest  an  purchase  the
     efective  Interest  notwithstan  ing the efect,  or (iii)  Buyer an Sellers
     agree (or have  been  eeme to have  agree ) to an amount by which the agree
     allocate  value of the efective  Interests  has been re uce an the Purchase
     Price is re uce by such amount in accor ance with Section 2.02 hereof.
    
     (e) In  etermining  which  portions  of the  Properties  are  efective
     Interests,  it is the intent of the parties to inclu e, when possible, only
     that portion of the Properties  affecte by the efect. If the agree allocate
     value of efective  Interests  cannot be  etermine  irectly  from  Exhibit B
     because the efective  Interests  constitute a property inclu e within,  but
     not totally  comprising,  the  Properties to which the agree allocate value
     relates, Buyer an Sellers shall attempt, where feasible, to proportionately
     re uce the agree allocate value.

          5.03 - I  entification  of Upwar A  justment.  If  prior  to  Closing,
     Sellers  notify Buyer that there is any  inaccuracy  in Exhibit "A" whereby
     Sellers own more than represente  thereon,  Buyer an Sellers shall en eavor
     to agree upon an amount by which the  Purchase  Price  shall be increase to
     reflect  such  increase  value in accor ance with Section 2.02 (the Upwar A
     justment  ). If Buyer an  Sellers  fail to agree to the  Upwar A  justment,
     Sellers may elect to have that  portion of the  Properties  subject to such
     increase in value exclu e from the Properties to be purchase by Buyer. 
    
          5.04-  Environmental  Information an Inspections . b Promptly upon the
     execution of this Agreement, Sellers shall make available to the Buyer such
     information  that is in their  possession  or  control,  or to which it has
     access,  relating to the  environmental  con ition of the  Properties,  sai
     information  to inclu e, but not to be limite  to,  any an all  information
     pertaining  to cru e oil an pro uce  water  that may have  been  spille  or
     ispose of on the  Properties  an the  locations  thereof;  pits an pit
     closures locate on the  Properties;  burial sites locate on the Properties;
     lan farming sites; lan sprea ing sites; un ergroun injection sites; an soli
     waste isposal sites.  Buyer also shall have the right,  at its sole risk an
     expense,  to con uct or have con ucte a Phase I Environmental Au it of such
     of the  Properties as it esignates.  To enable Buyer to con uct the Phase I
     Environmental  Au it,  Sellers will provi e Buyer (an its  representatives)
     with reasonable  access to the Properties;  to Sellers' books,  recor s, an
     files relating to the Properties;  an to current  employees of Sellers.  In
     con ucting the Phase I  Environmental  Au it,  Buyer shall  treat,  an will
     cause  all of its  representative,  agents,  consultants,  contractors,  or
     subcontractors  to treat, all information  obtaine by Buyer pursuant to the
     au it as strictly  confi ential except to the extent such  information
     is  otherwise  available  to the  general  public an will not  isclose  the
     results without the prior written consent of Sellers,  except to the extent
     that such results are legally require to be isclose by Buyer in which case,
     Buyer shall provi e Sellers  with  reasonable  notice  prior to making such
     isclosure.  Sellers shall have the right to have a  representative  present
     uring any  inspection of the Properties an uring any interviews of Sellers'
     employees,  con ucte as a part of the Phase I  Environmental  Au it.  Buyer
     shall coor inate these  activities  with Sellers so as to allow  Sellers to
     have a representative present if they so esire.
   
               5.05 - Notice of Environmental Con ition .
               Not later than  fifteen  (15) ays prior to  Closing,  Buyer shall
          give Sellers  written notice of any con ition (referre to herein as an
          "Environmental Con ition") in the air, lan , soil, surface, subsurface
          strata, surface water, groun water, or se iments in any one or more of
          the Properties, which causes that Property or Properties to be subject
          to reme iation un er, or not in  compliance  with any law  relating to
          pollution,  the  protection  of the  environment,  or the  release  or
          isposal of waste  materials.  Such notice shall be in writing an shall
          inclu e (i) a  escription  of the portion of the  Properties  (if less
          than all)  affecte by the  Environmental  Con  ition,  (ii) the reason
          Buyer  believes such  Environmental  Con ition to exist,  an (iii) the
          action that is require to cure or remove the  Environmental Con ition.
          Buyer  shall be eeme to have  waive all  Environmental  Con  itions of
          which Seller has not been given such notice. 

               5.06 - Environmental  Reme iation . b Upon being notifie pursuant
          to Section 5.05 of any asserte  Environmental Con ition, Sellers shall
          have thirty (30) ays within  which to provi e Buyer with  ocumentation
          that the  Environmental  Con ition has been cure or remove . If Seller
          is unable or unwilling to cure or remove the  Environmental  Con ition
          within  such  perio  ,  then  Buyer  shall  have  the  option  of  (i)
          eliminating such property from this Agreement an procee ing to Closing
          on the  remaining  Properties,  with the Purchase  Price to be a juste
          ownwar by the agree  allocate value of the affecte  property;  or (ii)
          waiving  the  Environmental  Con ition  with  respect  to the  affecte
          property  an procee ing to Closing  on all  Properties,  with the full
          payment of the  Purchase  Price.  The Closing ate as agree upon herein
          shall be exten e for such perio of time as may be necessary to provi e
          Seller the perio of time provi e for in this paragraph within which to
          cure or remove Environmental Con itions.
     
ARTICLE VI 

CONDITIONS TO CLOSING   

               6.01 - Con itions to the Obligations of Buyer. The obligations of
          Buyer to procee with the Closing contemplate hereby are subject to the
          satisfaction  on or prior to the Closing of all of the  following  con
          itions,  any one or more of which  may be waive , in whole or in part,
          in writing by Buyer.
           
               (a) The  representations  an  warranties  ma e herein by  Sellers
          shall  be   correct  at  an  as  of  the   Closing   as  though   such
          representations  an warranties  were ma e at an as of the Closing,  an
          the  factual  matters  containe  in any  warranty  ma e by  Sellers to
          Sellers '92 knowle ge, or similar  language,  shall be true an correct
          at an as of the  Closing  without  regar to  Sellers  '92 knowle ge of
          same,  an Sellers  shall have  complie with all the  covenants  hereof
          require by this  Agreement  to be  performe by them on or prior to the
          Closing.
           
               (b) The Closing hereun er shall not violate any or er or ecree of
          any  court,  agency,  commission,   tribunal,  or  other  governmental
          authority   having   competent  juris  iction  over  the  transactions
          contemplate by this Agreement
 
               (c) All necessary consents, permission, novations an approvals by
          thir parties (inclu ing that of Sellers '92 len ing  institutions)  in
          connection with the sale an transfer of the Properties shall have been
          receive  prior  to  Closing,   except  those   governmental   consents
          customarily  generate an receive in the or inary course of business at
          a post-closing ate. ( ) The existence of efective Interests which have
          not been correcte or properties  exclu e pursuant to Section 5.06 will
          not re uce the Purchase Price by more than 10%.
    
               6.02 - Con itions to the Obligations of Sellers.  The obligations
          of Sellers to procee with the Closing  contemplate  hereby are subject
          to the satisfaction at or prior to Closing of all of the following con
          itions,  any one or more of which  may be waive , in whole or in part,
          in writing by Sellers.
           
               (a) The  representations an warranties ma e herein by Buyer shall
          be correct at an as of the Closing as though such  representations  an
          warranties  were ma e at an as of the  Closing,  an Buyer  shall  have
          complie with all the covenants  hereof require by this Agreement to be
          performe by them at or prior to the Closing.
  
               (b) The Closing hereun er shall not violate any or er or ecree of
          any  court,  agency,   commission,   tribunal  or  other  governmental
          authority   having   competent  juris  iction  over  the  transactions
          contemplate by this Agreement.
   
               (c) The  existence  of  efective  Interests  which  have not been
          correcte or  properties  exclu e pursuant to Section  5.06 will not re
          uce the Purchase Price by more than 10%.
   
   ARTICLE VII 
     
   CLOSING   
     
   7.01 -    Closing 
   
            Unless the parties  hereto agree  otherwise an subject to the con
          itions state in this Agreement,  the  consummation of the transactions
          contemplate  hereby  (herein  calle the  Closing ) shall be hel at the
          offices of Wilbanks,  in enver, Colora o, on June 15, 1998. The ate on
          which closing occurs is referre to herein as the Closing ate.
   
               7.02 - Closing Obligations . At the Closing, the following events
          shall  occur,  each being a con ition  prece ent to the others an each
          being eeme to have occurre simultaneously with the others:
           
               (a) Sellers shall assign,  transfer,  an convey the Properties to
          Buyer by an assignment with a special  warranty  substantially  in the
          form of Exhibit E attache  hereto.  Sellers  shall also execute such a
          itional  ee s,  conveyances  an bills of sale as may be  necessary  to
          convey the  Properties  to Buyer provi e that any such a itional ee s,
          conveyances  or bills  of sale  shall  not  warrant  the con  ition of
          personal  property  but  shall  warrant  title  by,  through  an un er
          Sellers. In a ition to the foregoing, the instruments execute pursuant
          to this  Section  7.02(a)  shall be execute in multiple  originals  an
          counterparts sufficient to facilitate recor ing.
  
               (b)  Buyer  shall  pay the  Purchase  Price  to  Sellers  by wire
          transfer in imme iately  available fun s. Buyer is authorize to eliver
          an un ivi e 30% of the Purchase  Price to Wilbanks for  allocation  to
          the Wilbanks Group an an un ivi e 70% of the Purchase Price to Burnett
          Corporation for allocation to the Burnett Group.
   
               (c) Sellers  shall eliver to Buyer  exclusive  possession  of the
          Properties
  
               (d) Each of the Sellers  shall provi e a  certificate  in form an
          substance  satisfactory  to Buyer '92s  counsel  certifying  as to the
          matters  set forth in  Sections  6.01(a),  (b), an (c) at an as of the
          Closing.
           
               (e)  Buyer  shall  provi e a  certificate  in  form an  substance
          satisfactory  to Sellers '92 counsel  certifying as to the matters set
          forth in Sections 6.02(a) an (b) at an as of the Closing.
           
               (f) Wilbanks,  if it has not  previously  one so, shall resign as
          operator of any of the Properties which it operates.  Sellers an Buyer
          shall execute (i) Railroa  Commission  forms P-4 an other  appropriate
          forms to provi e for the change of operator,  if  applicable,  an (ii)
          transfer or ers or letters in lieu thereof  irecting all purchasers of
          pro uction to make  payment to Buyer of procee s  attributable  to pro
          uction from the Properties assigne to Buyer.
           
               (g)  Sellers  shall  eliver to Buyer all sums hel in  suspense by
          Sellers for any reason  together with a report in sufficient  etail to
          the best of Sellers '92  current  knowle ge to allow Buyer to etermine
          the reasons such amounts are hel in suspense,  an the Properties  with
          respect to which such amounts are hel in suspense.
 
               (h) Buyer an Sellers shall execute such other  ocuments as may be
          necessary to effectuate the intent of this transaction.
     
ARTICLE VIII 

OBLIGATIONS AFTER CLOSING 
 
8.01 - Post-Closing Adjustments.

As soon as  practicable  after the Closing,  but not later than 90 ays after the
Closing, Sellers an Buyer shall con uct a post-closing a justment to account for
a justments in Article II.

8.02 - Sales Taxes and Recording Fee.    

Buyer shall pay all sales taxes  occasione by the sale of the  Properties an all
ocumentary,  filing an recor ing fees require in  connection  with the filing an
recor ing of any assignments.

8.03 - Further Assurances  .

After Closing, Sellers an Buyer shall execute, acknowle ge an eliver or cause to
be execute , acknowle ge an elivere such  instruments  an take such other action
inclu ing payment of monies as may be  necessary or a visable to carry out their
obligations  un er this  Agreement  an un er any ocument,  certificate  or other
instrument elivere pursuant hereto or require ly law.

8.04 - Buyer Post-Closing  

Obligation . If any time subsequent to the Closing,  Buyer comes into possession
of money or property belonging to the Sellers such money or other property shall
be promptly elivere to the Sellers.

8.05 - Sellers Post-Closing Obligations   

If at any time subsequent to the Closing, Sellers comes into possession of money
or  property  belonging  to the  Buyer  such  money or other  property  shall be
promptly elivere to the Buyer.

8.06 - Files an  Records 

Within ten (10) ays after Closing,  Sellers shall eliver the Recor s to Buyer at
Buyer '92s expense.
 
8.07 - Survival.   

The representations, warranties, covenants, agreements an in emnities inclu e or
provi e herein shall  survive the Closing for a two-year  perio from the Closing
ate. 

ARTICLE IX 

TERMINATION OF AGREEMENT 

9.01 - Termination  . 

This Agreement an the  transactions  contemplate  hereby may be terminate in the
following instances:
           
(a) By Buyer if the con itions set forth in Section 6.01 are not satisfie in all
material respects or waive prior to the Closing ate;
    
(b) By Sellers if the con itions set forth in Section  6.02 are not  satisfie in
all material respects or waive prior to the Closing ate; or
           
(c) At any time by the mutual written agreement of Buyer an Sellers.

9.02 - Liabilities Upon Termination 

If  Closing  oes not  occur ue to  Sellers  '92  violation  of the terms of this
Agreement,  then  Buyer may seek such legal or  equitable  reme ies as Buyer may
esire,  inclu ing, without  limitation,  amages for the breach or failure of any
representation,  warranty, covenant or agreement containe herein an the right to
enforce specific  performance of this Agreement.  If Closing oes not occur ue to
Buyer's violation of the terms of this Agreement, Sellers may seek such legal or
equitable reme ies as Sellers may esire, inclu ing, without  limitation,  amages
for  the  breach  or  failure  of any  representations,  warranty,  covenant  or
agreement  containe herein an the right to enforce specific  performance of this
Agreement.
  
ARTICLE X 
        
EARNEST MONEY   
  
Upon the  execution  of this  Agreement,  Buyer has  eposite  into  escrow  with
Sprouse, Smith & Rowley,  P.C.(the Escrow Agent ), the sum of Two Hun re Seventy
Four Thousan Two Hun re an Ninety an No/100 ollars ($274,290.00)as earnest money
(the Earnest Money ). At Closing,  the Earnest  Money,  less any costs incurre ,
shall be applie against the Purchase  Price, an all interest shall be elivere to
Sellers but shall not re uce the Purchase  Price. If this  transaction  fails to
close ue to any breach by Buyer of the terms,  con itions,  representations,  an
warranties foun in this Agreement or ue to Buyer '92s failure to fulfill the con
itions of Section 6.02,  then as Sellers '92 exclusive reme y, the Earnest Money
an all interest  earne  thereon shall be elivere to Sellers as liqui ate amages.
If this transaction fails to close ue to any breach by Sellers of the terms, con
itions,  representations  an warranties  foun in this Agreement or ue to Sellers
'92  failure to  fulfill  the con  itions of  Section  6.01,  then as Buyer '92s
exclusive  reme y, either (i) the Earnest  Money an all interest  earne  thereon
shall be elivere to Buyer or (ii) Buyer may enforce specific performance of this
Agreement.  If this transaction fails to close for any other reason  whatsoever,
then the Earnest Money an all interest  earne thereon shall be elivere to Buyer.
Sellers  an Buyer  agree to give the Escrow  Agent  joint  instructions  for the
elivery of the Earnest Money, together with any interest earne thereon, in accor
ance with the terms of this Agreement.
 
ARTICLE XI 

INDEMNIFICATION 
        
11.01   Buyer's Indemnification 

b . BUYER SHALL DEFEND,  INDEMNIFY, AN SAVE AN HOL HARMLESS SELLER S AGAINST ALL
CLAIMS, COSTS, EXPENSES, AN LIABILITIES (INCLU ING COSTS OF EFENSE, EXPERT FEES,
AN OTHER COSTS) WITH RESPECT TO THE  PROPERTIES  WHICH ACCRUE OR RELATE TO TIMES
AFTER THE EFFECTIVE ATE (BUT NOT INCLU ING THOSE INCURRE BY SELLERS WITH RESPECT
TO THE SALE OF THE  PROPERTIES  TO BUYER b OR THE  NEGOTIATIONS  LEA ING TO SUCH
SALE OR THOSE THAT RESULT FROM OR ARE  ATTRIBUTABLE TO THE NEGLIGENCE OR WILLFUL
MISCON UCT OF SELLERS,  THEIR  EMPLOYEES OR AGENTS WITH RESPECT TO THE OPERATION
AN MAINTENANCE OF THE PROPERTIES, AN NOT INCLU ING THOSE THAT RESULT FROM OR ARE
ATTRIBUTABLE TO ANY REPRESENTATION OF SELLERS CONTAINE IN THIS AGREEMENT BEING
UNTRUE OR A BREACH OF ANY  WARRANTY  OR  COVENANT  OF SELLERS  CONTAINE  IN THIS
AGREEMENT).
 
Sellers' Indemnification 

b . SELLERS,  SEVERALLY BUT NOT JOINTLY,  SHALL EFEN , IN EMNIFY, AN SAVE AN HOL
HARMLESS BUYER AGAINST ALL CLAIMS, COSTS, EXPENSES, LIABILITIES (INCLU ING COSTS
OF EFENSE,  EXPERT FEES, AN OTHER COSTS) b WITH RESPECT TO THE PROPERTIES  WHICH
ACCRUE OR RELATE TO TIMES  PRIOR TO THE  EFFECTIVE  ATE (BUT NOT INCLU ING THOSE
INCURRE BY BUYER WITH RESPECT TO THE PURCHASE OF THE PROPERTIES  FROM SELLERS OR
THE  NEGOTIATIONS  LEA ING TO SUCH PURCHASE,  AN NOT INCLU ING THOSE THAT RESULT
FROM  OR ARE  ATTRIBUTABLE  TO ANY  REPRESENTATION  OF  BUYER  CONTAINE  IN THIS
AGREEMENT BEING UNTRUE OR A BREACH OF ANY WARRANTY OR COVENANT OF BUYER CONTAINE
IN THIS AGREEMENT).

11.03 -    Time Limitation.
    
Any claim  against any Sellers  pursuant to the in  emnification  provisions  of
Section  11.02 must be brought  within two (2) years  following the Closing ate.
Sellers '92  obligations  un er the in emnity  provisions  of Section 11.2 shall
expire an be of no further  force an effect from an after two (2) years from the
Closing ate, save an except for any claims brought by Buyer prior to such ate. b

11.04 -    Notice.  
Each in emnifie  party  hereun er agrees that upon its  iscovery of facts giving
rise to a claim for in emnity un er the provisions of this Agreement,  inclu ing
receipt by it of notice of any eman , assertion, claim, action or procee ing, ju
icial  or  otherwise,   by  any  thir  party  (such  thir  party  actions  being
collectively  referre to  hereinafter as the Claim ), with respect to any matter
as to which it is entitle to in emnify un er the  provisions of this  Agreement,
it will give prompt notice thereof in writing to the in emnifying party together
with a statement of such information respecting any of the foregoing as it shall
then have an a Claim for in emnity. The in emnifying party shall not be obligate
to in emnify the in  emnifie  party  with  respect to any Claim with  respect to
which the in emnifie  party faile to notify the in  emnifying  party  thereof in
accor ance with the provisions of this Agreement to the extent to which the lack
of such notice can be reasonably shown to have increase the amount of the Claim.

    11.05 -    Defense of Claim. 

The in  emnifying  party is entitle at its cost an expense to contest an efen by
all  appropriate  legal  procee ings any Claim with respect to which it is calle
upon to in emnify the in emnifie party un er the  provisions of this  Agreement;
provi e , however,  that notice of the  intention so to contest shall be elivere
by the in emnifying  party to the in emnifie  party within a reasonable  time in
light of the circumstances  then an there existing.  Any such contest may be con
ucte in the name an on behalf of the in emnifying  party or the in emnifie party
as may be  appropriate.  Such contest shall be con ucte by attorneys  employe by
the in  emnifying  party,  but the in  emnifie  party  shall  have the  right to
participate  in such procee ings an to be  represente  by  attorneys  of its own
choosing  at its cost an  expense.  If the in  emnifie  party  joins in any such
contest, the in emnifying party shall have full authority to etermine all action
to be taken with respect thereto.  If after such  opportunity,  the in emnifying
party oes not elect to contest  any such Claim the in  emnifying  party shall be
boun by the result obtaine with respect  thereto by the in emnifie party. At any
time after the  commencement of efense of any Claim,  the in emnifying party may
request  the in emnifie  party to agree in  writing  to the aban  onment of such
contest or to the payment or compromise by the in emnifying party of the asserte
Claim,  whereupon  such  action  shall be taken  unless the in emnifie  party so
etermines  that the contest  shoul be continue , an so notifies the in emnifying
party in writing  within  fifteen (15) ays of such request from the in emnifying
party.  In the event that the in emnifie party  etermines that the contest shoul
be  continue  , the in  emnifying  party  shall be liable  hereun er only to the
extent of the lesser of (i) the  amount  which the other  party to the  conteste
Claim  ha  agree  to  accept  in  payment  or  compromise  as of the time the in
emnifying  party ma e its request  therefor to the in emnifie party or (ii) such
amount for which the in emnifying party may be liable with respect to such Claim
by reason of the provisions hereof.
   
    11.06 -    Cooperation.    

If requeste by the in emnifying  party, the in emnifie party agrees to cooperate
with the in emnifying  party an its counsel in contesting any Claim which the in
emnifying party elects to contest or, if appropriate, in making any counterclaim
against  the person  asserting  the Claim,  or any  cross-complaint  against any
person,  but the in emnifying  party will reimburse the in emnifie party for any
expenses  incurre by it in so cooperating.  The in emnifie party agrees to affor
the in emnifying  party an its counsel the  opportunity  to be present at, an to
participate  in,   conferences   with  all  persons,   inclu  ing   governmental
authorities,  asserting any Claim  against the in emnifie  party or  conferences
with representatives of or counsel for such persons.
   
    11.07 -   Payment  . 

The in emnifying  party shall pay to the in emnifie  party in cash the amount to
which the in emnifie  party may become  entitle by reason of the  provisions  of
this  Agreement,  such  payment  to be ma e within  five (5) ays  after any such
amount is finally  etermine either by mutual  agreement of the parties hereto or
pursuant  to the  final  unappealable  ju gment of a court  of  competent  juris
iction.  Any appropriate  costs of efense,  expert fees, an other costs shall be
pai on a monthly basis.

    11.08 -    Notices.  

Any notice,  request,  eman , instruction or other ocument to be given hereun er
by either party to the other shall be in writing an elivere as provi e herein.
  
    ARTICLE XII 
        
    GENERAL 
   
12.01 - Claims.   

Buyer  shall be entitle to the rights an  benefits  of all claims  Sellers  have
against  thir  parties  with  respect to the  Properties  arising  out of events
occurring  prior  an  subsequent  to  the  Effective  Time  inclu  ing,  without
limitation,  all  rights an  benefits  un er the Gas  Contracts.  Sellers  shall
cooperate with Buyer in the prosecution of such claims, but Buyer shall bear all
expenses relate to the prosecution of such claims.

12.02 - Expenses.

All fees,  costs an  expenses  incurre by Buyer or Sellers in  negotiating  this
Agreement or in  consummating  the  transactions  contemplate  by this Agreement
shall be pai by the party  incurring  the same  inclu ing,  without  limitation,
legal an accounting fees, costs an expenses.

12.03 - Notices.

All communications require or permitte un er this Agreement shall be in writing,
an any  communications  hereun er shall be eeme to have been uly ma e if elivere
by (i) han , (ii) overnight elivery service,  (iii) telecopy,  or (iv) three ays
after being place in first class  certifie  mail,  postage  prepai , with return
receipt requeste to the following a resses:

All notices to Sellers shall be delivered  to: 
   
    Wilbanks Exploration, Inc. 
    1600 Stout Street, Suite 110 
    Denver, Colorado 80121 
    Attn: Jim Wilbanks 
   
    With a copy to: 
   
    Jeffrey G. Shrader, Esq. 
    Sprouse, Smith & Rowley, P.C. 
    P.O. Box 15008 
    Amarillo, TX 79105-5008 
   
  All notices to Buyer shall be delivered  to: 
   
    Odessa Exploration, Incorporated  
    191 Professional Center 
    6010 Highway 191, Suite 210 
    Odessa, Texas 79762 
    Attn:  . Kirk Edwards 
    With a copy to: 
   
    Jeffrey Hewett, Esq. 
    Lynch, Chappell & Alsup 
    300 North Marienfeld  
    Suite 700, The Summit 
    Midland, TX 79701-4345 
   
12.04 - Amendments.  

This  Agreement  may not be amen e nor any rights  hereun er waive  except by an
instrument  in writing  signe by the party to, be charge  with such amen ment or
waiver an elivere by such party to the party  claiming  the benefit of such amen
ment or waiver.

12.05 - Hearings.

The hearings of the articles an sections of this  Agreement  are for gui ance an
convenience of reference only an shall not limit or otherwise  affect any of the
terms or provisions of this Agreement.

12.06 - Counterparts.  

This Agreement may be execute by Buyer an Sellers in any number of counterparts,
each of which shall be eeme an original  instrument,  but all of which  together
shall constitute but one an the same instrument.

12.07 - References. 

References ma e in this Agreement,  inclu ing use of a pronoun, shall be eeme to
inclu e where applicable,  masculine, feminine, singular or plural, in ivi uals,
partnerships  or  corporations.  As use in his Agreement,  person shall mean any
natural person,  corporation,  partnership,  trust,  estate or other entity.  ul

12.08 - Governing Law .

This Agreement an the transactions contemplate hereby shall be construe in accor
ance with, an governe by, the laws of the State of Texas.

12.09 - Entire Agreement. 

This Agreement (inclu ing the Exhibits  hereto)  constitutes the enire un erstan
ing among the parties with  respect to the subject  matter  hereof,  superse ing
negotiations, prior iscussions an prior agreements an un erstan ings relating to
such subject matter.

12.10 - Parties in Interest  .

This  Agreement  shall  be bin ing upon an shall  inure  to the  benefit  of the
parties hereto an , except as otherwise prohibite , their respective  successors
an  assigns;  an except as  otherwise  state  herein,  nothing  containe in this
Agreement, or implie herefrom, inten e to confer upon any other person or entity
any benefits, rights or reme ies.

12.11 - Assignments. 

Except as otherwise  provi e herein  neither  Buyer nor Sellers may assign their
respective rights without the consent of the other.

12.12 - Public Announcements. 

The  parties  hereto  agree  that prior to making  any  public  announcement  or
statement with respect to the  transactions  contemplate by this Agreement,  the
party esiring to make such public  announcement  or statement shall consult with
the other party hereto an exercise  their best efforts to agree upon the text of
a joint public  announcement  or statement to be ma e. ul 12.13 - Notices  After
Closing. Buyer an Sellers hereby agree that each party shall notify the other of
its receipt,  after the Closing ate, of any  instrument,  notification  or other
ocument affecting the Properties while owe by such other party.
   
12.14 - Severability  .

If a court of competent  juris iction  etermines that any clause or provision of
this  agreement  is  voi ,  illegal  or  unenforceable,  the  other  clauses  an
provisions of the Agreement  shall remain in full force an effect an the clauses
an provisions which are etermine to be voi , illegal or  unenforceable  shall be
limite so that they shall remain in effect to the extent permissible by law.

12.15 - Sellers' Section 1031.     

Notwithstan ing any other  provision of this Agreement to the contrary,  Sellers
have a vise Buyer that  Sellers  may elect to have the  transaction  contemplate
hereby  structure so as to comply with the  requirements  of Section 1031 of the
Unite States Internal  Revenue Co e entitling  Sellers to obtain like-kin income
tax  treatment  with  respect  to the  sale of the  Property.  Buyer  agrees  to
cooperate with Sellers if Sellers make such an election provi e that in no event
shall Buyer incur any a itional  liability or expense of any kin whatsoever as a
consequence of Sellers  electing to treat this transaction as part of a like-kin
exchange an Buyer '92s  obligations are complete within sixty (60) ays following
the Closing ate. A itionally,  Buyer shall have no  responsibility  or liability
whatsoever  for Sellers  actually  obtaining any  particular  tax treatment as a
result of the  transaction  contemplate by this Agreement  whether or not Seller
seeks to obtain like-kin exchange treatment.

Instead of requesting Buyer's  participation in an exchange,  Sellers shall have
the right to use a qualifie  interme  iary party to assist  Sellers in effecting
the exchange,  an Sellers may assign  Sellers's  rights un er this  Agreement to
that interme iary to effect the exchange.  However,  that  assignment  shall not
relieve Sellers of Sellers's obligation to cause the property to be sol pursuant
to this Contract to be transferre to Buyer.
   
IN  WITNESS  WHEREOF  the  parties  have  execute or cause the  Agreement  to be
executed as of the ay an year first above written.
           
    SELLERS:            BURNETT CORPORATION, INC. 
   
           
By:_________________________________ 
   Ann C. Fatheree, President 
   
  __________________________________ 
   B.O. Cornelius 
   
  __________________________________ 
   Ann C. Fatheree  
  
  __________________________________ 
   James R. Corbin  
        
  __________________________________ 
   Mary Jo Mitton  
        
  __________________________________ 
   Birke B. Marsh  
        
  __________________________________ 
   H. Brianna Cobb  
        
  __________________________________ 
   Birke B. Marsh, Trustee of  
   the Corbin Trust 1976  
   
  __________________________________ 
   Jamie Kim Corbin  
     
  __________________________________ 
   Josh Alan Corbin  
        
  __________________________________ 
   Jason J. Corbin  
        


WILBANKS  
EXPLORATION, INC. 
   
   
      
By:__________________________________ 
   James O. Wilbanks,  
   President 
   
   
   __________________________________ 
   Jeffrey G. Shrader 
  

BUYER:             

ODESSA EXPLORATION, INCORPORATED  
        
      
          
By:__________________________________ 
   Kirk Edwards,  
   President 
  

ASSIGNMENT AND BILL OF SALE   
 
        
    
   
  STATE OF _____________       
  KNOW ALL MEN BY THESE  

  PRESENTS: 
  COUNTY OF ____________     
  



  EXECUTED  this ______ Day of  
  _______________, 1998, but EFFECTIVE as of the  
  Effective Date. 
   
   
  WITNESSES:          ASSIGNOR: 
   
          
  ______________________________ 
   
       
                 
  ______________________________ 
   
   
   WITNESSES:            ASSIGNEE: 
    
  _____________________________ 
        
     
   
  STATE OF TEXAS         
               
  COUNTY OF ______________     
   
    This instrument was acknowledged  before me by  
    __________________________, this  
    ______  day of May, 1998. 
   
   
   
               
    _______________________________ 
    Notary Public in and for 
    State of Texas 
   
        
    STATE OF TEXAS         
               
    COUNTY OF ______________           
   

                         



                            Asset Purchase Agreement

                                      among

                           Key Energy Drilling, Inc.,

                             Lakota Drilling Company

                                       and

                        Reed Gilmore, Priscilla Gilmore,
                    M. Reed Gilmore, Jr., Valerie G. Griess,
                      Joan G. Lindquist, James C. Gilmore,
                       L. E. Grimes and Larry V. Bohannon



<PAGE>

                                  May 22, 1998


TABLE OF CONTENTS

ARTICLE 1Purchase and Sale of Assets              1
1.1      Purchase and Sale of the Assets          1
1.2      Excluded Assets                          2
1.3      Consideration for Assets                 2
1.4      Liabilities                              3
1.5      Closing                                  3
1.6      Closing Deliveries                       3
1.6.1    Opinion of Buyer's Counsel               3
1.6.2    Opinion of Seller's Counsel.             4

ARTICLE IIRepresentations and Warranties          4
2.1      Representations and Warranties of
           the Seller and the Shareholders        4
2.1.1    Organization and Good Standing           4
2.1.2    Agreement Authorized and Effect 
           on Other Obligations.                  4
2.1.3    Contracts                                5
2.1.4    Title to Assets                          5
2.1.5     Licenses and Permits                    5
2.1.6    Intellectual Property                    6
2.1.7    Financial Statements                     6
2.1.8    Absence of Certain Changes and Events    6
(a)      Financial Change                         6
(b)      Property Damage                          6
(c)      Waiver                                   6
(d)      Change in Assets                         6
(e)      Labor Disputes                           7
(f)      Other Changes                            7
2.1.9    Necessary Consents                       7
2.1.10   Environmental Matters                    7
2.1.11  No ERISA Plans or Labor Issues            8
2.1.12   Investigations; Litigation               8
2.1.13   Absence of Certain Businesses Practices  8
2.1.14  Solvency                                  8
2.1.15   Finder's Fee                             9
2.1.16   Taxes                                    9
2.2      Representations and Warranties of Buyer  9
2.2.1    Organization and Good Standing           9
2.2.2    Agreement Authorized and its 
          Effect on Other Obligations             9
2.2.3    Consents and Approvals                   9
2.2.4    Finder's Fee                             10

ARTICLE IIIAdditional Agreements                  10
3.1      Noncompetition.                          10
3.2      Hiring Employees                         11
3.3      Allocation of Purchase Price             11
3.4      Name Change                              11

ARTICLE IVIndemnification                         11
4.1      Indemnification by the Seller 
          and the Shareholders                    11
4.2      Indemnification by Buyer                 12
4.3      Indemnification Procedure                12

ARTICLE VMiscellaneous                            13
5.1      Survival of Representations, 
          Warranties and Covenants                13
5.2      Entirety                                 13
5.3      Counterparts.                            13
5.4      Notices and Waivers.                     14
5.5      Captions.                                14
5.6      Successors and Assigns.                  14
5.7      Severability.                            14
5.8      Applicable Law.                          15


<PAGE>

Asset Purchase Agreement

This Asset  Purchase  Agreement  (this  Agreement) is entered into as of May 22,
1998 among Key Energy Drilling, Inc., a Delaware corporation (the Buyer), Lakota
Drilling  Company,  a Nebraska  corporation  (the  Seller),  and Reed  Gilmore,
Priscilla Gilmore,  M.Reed Gilmore,  Jr., Valerie G. Griess,  Joan G. Lindquist,
James C.  Gilmore,  L. E.  Grimes  and  Larry  V.  Bohannon  (collectively,  the
Shareholders).

RECITATIONS

The Seller desires to sell substantially all of its assets, and Buyer desires to
acquire such assets.

NOW,   THEREFORE,   in   consideration   of  the  premises  and  of  the  mutual
representations,  warranties, covenants and agreements, and subject to the terms
and conditions herein contained, the parties hereto hereby agree as follows:

ARTICLE 1

Purchase and Sale of Assets
ARTICLE 1

Purchase and Sale of Assets"
1.1      Purchase and Sale of the Assets
Subject  to the terms and  conditions  set forth in this  Agreement,  the Seller
hereby agrees to sell, convey,  transfer,  assign and deliver to Buyer effective
as of 11:00 P.M. Texas time on the day preceding the date of execution  hereof ,
all of the assets of the Seller  existing on the date hereof (the Closing  Date)
other than the Excluded Assets (defined below), whether real, personal, tangible
or intangible,  including, without limitation, the following assets owned by the
Seller  relating  to or used or  useful  in the  operation  of the  business  as
conducted by the Seller on and before the date hereof (the Business) (all such
assets being sold hereunder are referred to collectively herein as the Assets):

all tangible  personal  property owned by Seller (such as machinery,  equipment,
leasehold  improvements,  furniture  and  fixtures,  and  vehicles),  including,
without limitation, that which is more fully described on Schedule 1.1(a) hereto
(collectively, the Tangible Personal Property);

all of the inventory owned by Seller,  including without limitation,  that which
is  more  fully   described  on  Schedule  1.1(b)  hereto   (collectively,   the
Inventory);

all of the Seller's  intangible  assets (the  "Intangibles"),  including without
limitation,  (i) all of the  Seller's  rights  to the  names  under  which it is
incorporated or under which they currently do business, (ii) all of the Seller's
rights  to any  patents,  patent  applications,  trademarks  and  service  marks
(including registrations and applications therefor), trade names, and copyrights
and written  know-how,  trade secrets,  licenses and  sublicenses  and all other
similar  proprietary data and the goodwill associated  therewith  (collectively,
the  Intellectual  Property)  used or  held in  connection  with  the  Business,
including  without  limitation,  that which is more fully  described on Schedule
1.1(c) hereto (the Seller Intellectual  Property),  (iii) the Seller's telephone
numbers,  and (iv) the  sales and  promotional  literature,  computer  software,
customer and supplier lists and all other records of the Seller  relating to the
Assets  or the  Business,  excluding  the  corporate  minute  books,  accounting
records, files, tax returns and other financial data on whatever media, relating
to the Seller or the Shareholders or the Excluded Assets (the Retained Records);

those leases, subleases,  contracts,  contract rights and agreements relating to
the Assets or the  operation of the Business  listed on Schedule  1.1(d)  hereto
(collectively, the Contracts);

all of the  permits,  authorizations,  certificates,  approvals,  registrations,
variances, waivers, exemptions,  rights-of-way,  franchises, ordinances, orders,
licenses  and  other  rights  of every  kind and  character  (collectively,  the
Permits)  relating  to all or any of the  Assets  or to the  operation  of the
Business,  including, but not limited to, those that are more fully described on
Schedule 1.1(e) hereto;

the goodwill and going concern value of the Business; and

(g) all other or additional privileges, rights, interests, properties and assets
of the Seller of every kind and description  and wherever  located that are used
in the Business or intended for use in the Business in connection  with, or that
are necessary for the continued conduct of, the Business.

1.2      Excluded Assets
The  Assets  shall  not  include  the  following  (collectively,  the  Excluded
Assets):  (i) all of the Seller's  accounts  receivable and all other rights of
the Seller to payment for services  rendered by the Seller  before  Closing,  it
being  understood that all of Seller's  customers shall be billed on the Closing
Date for  services or materials  provided  through that date and that Buyer will
forward any payment on such  accounts  received by it to Seller  within ten (10)
business day of receipt; (ii) all cash accounts of the Seller and all petty cash
of the Seller kept on hand for use in the Business;  (iii) all other receivables
and prepaid expenses,  including all right,  title and interest of the Seller in
and to any prepaid expenses,  bonds,  deposits and other current assets relating
to any of the Assets or the Businesses;  (iv) the Retained Records; (v) the cash
consideration paid or payable by Buyer to Seller pursuant to Section 1.3 hereof;
and (vi) the real estate and other  assets  described  in Schedule  1.2 attached
hereto.

1.3      Consideration for Assets
As consideration for the sale of the Assets to Buyer and for the other covenants
and agreements of the Seller and the Shareholders contained herein, Buyer agrees
to pay on the  Closing  Date,  the sum of Eleven  Million,  Nine  Hundred  Fifty
Thousand  Dollars  ($11,950,000)  to  Seller  by wire  transfer  of  immediately
available  funds to an  account  designated  by the  Seller  or by  delivery  of
immediately available funds. In addition,  within thirty (30) days following the
Closing, Buyer will pay Seller an additional amount equal to the amounts paid by
Seller for equipment  purchases made by Seller after May 6, 1998, and before the
date  hereof  which  expand  the  capabilities  of the  Business  and  which are
described on Schedule 1.3 hereto.

1.4      Liabilities
Effective  on the  Closing  Date,  Buyer  shall  assume  those,  and only those,
liabilities and obligations of the Seller to perform the Contracts  described on
Schedule  1.1(d) hereto to the extent that the Contracts have not been performed
and are not in default on the date  hereof  (the  Assumed  Liabilities).  On and
after  the  date  hereof,  the  Seller  shall  be  responsible  for  any and all
liabilities  and  obligations of the Seller other than the Assumed  Liabilities,
including,  without  limitation,  (a) any obligations  arising from the Seller's
employment of those  employees of the Seller listed on Schedule 3.2 hereto;  (b)
any  liabilities  arising  from  or  relating  to  Seller's  failure  to be duly
qualified  or  licensed  to do  business  and  in  good  standing  as a  foreign
corporation in all  jurisdictions in which the character of the properties owned
or the nature of the business  conducted by Seller would make such qualification
or  licensing  necessary;  (c) any failure to pay any taxes owed by Seller which
are  applicable to the period ending with the date hereof;  (d) any  liabilities
arising out of any matters listed on Schedule  2.1.12 hereto;  (e) any liability
for  commission or other fees payable to brokers,  attorneys or others;  and (f)
any other liabilities resulting from Seller's operation of the Assets or conduct
of its business before the date hereof (collectively, the Retained Liabilities).

1.5      Closing
The closing of the purchase  and sale  provided for  hereunder  (the  Closing)
shall take place on the date hereof , at the offices of Norwest  Bank,  500 West
Texas, Midland, Texas.

 
1.6      Closing Deliveries
At the  Closing,  in addition to the  conveyances  of the Assets to the Buyer in
exchange  for the Purchase  Price,  Buyer and Seller will deliver to one another
the opinions of counsel described below:

1.6.1    Opinion of Buyer's Counsel
The Seller  shall have  received a  favorable  opinion,  dated as of the Closing
Date,  from  Lynch,  Chappell & Alsup,  P.C.,  counsel  for  Buyer,  in form and
substance satisfactory to the Seller, to the effect that (i) Buyer has been duly
incorporated and is validly existing as a corporation in good standing under the
laws of the State of Delaware  and is  qualified  to do business in the State of
Texas; (ii) all corporate  proceedings required to be taken by or on the part of
the Buyer to authorize the execution of this Agreement and the  consummation  of
the transaction  contemplated  hereby have been taken;  and (iii) this Agreement
has been duly  executed and  delivered  by, and is the legal,  valid and binding
obligation of Buyer and is  enforceable  against  Buyer in  accordance  with its
terms,  except as enforceability  may be limited by (a) equitable  principals of
general applicability or (b) bankruptcy, insolvency, reorganization,  fraudulent
conveyance  or similar  laws  affecting  the rights of creditors  generally.  In
rendering such opinion,  such counsel may rely upon (x)  certificates  of public
officials and of officers or Buyer as to the matters of fact and (y) the opinion
or opinions of other counsel, which opinions shall be reasonably satisfactory to
the Seller, as to matters other than federal or Texas law.

1.6.2 Opinion of Seller's Counsel
The Buyer shall have received a favorable opinion, dated as of the Closing Date,
from Hinkle, Cox, Eaton, Coffield & Hensley,  L.L.P.,  counsel to Seller and the
Shareholders,  in form and substance  satisfactory  to Buyer, to the effect that
(i) Seller has been duly  incorporated  and is validly existing as a corporation
in good standing  under the laws of the State of Nebraska and is qualified to do
business in the States of Texas and New Mexico and each other state in which the
conduct of its business  requires it to be  qualified  to do business;  (ii) all
proceedings  required  to be  taken  by or on the  part  of the  Seller  and the
Shareholders  to authorize the execution of this Agreement and the  consummation
of the transaction  contemplated  hereby have been taken;  (iii) the Seller owns
all of the Assets free and clear of any  Encumbrances;  and (iv) this  Agreement
has been duly  executed and  delivered  by, and is the legal,  valid and binding
obligation of the Seller and each of the Shareholders and is enforceable against
the Seller and each of the Shareholders in accordance with its terms,  except as
the  enforceability  may be  limited  by (a)  equitable  principles  of  general
applicability  or  (b)  bankruptcy,   insolvency,   reorganization,   fraudulent
conveyance  or similar  laws  affecting  the rights of creditors  generally.  In
rendering such opinion,  such counsel may rely upon (x)  certificates  of public
officials and of officers of the Seller as to the matters of fact and (y) on the
opinion  or  opinions  of other  counsel,  which  opinions  shall be  reasonably
satisfactory to Buyer, as to matters other than federal or Texas law.
<PAGE>

ARTICLE II

Representations and Warranties"
2.1      Representations and Warranties of the Seller and the Shareholders
The Seller and each of the  Shareholders  jointly and  severally  represent  and
warrant to Buyer as follows:

2.1.1    Organization and Good Standing
     Seller  is a  corporation  duly  organized,  validly  existing  and in good
     standing  under  the laws of the  State of  Nebraska,  is  qualified  to do
     business  in the States of Texas and New Mexico and in each other  state in
     which the nature and conduct of its business requires it to be qualified to
     do business,  has full requisite  corporate power and authority to carry on
     its  businesses  as it is currently  conducted,  and to own and operate the
     properties   currently   owned  and   operated  by  it.  The   Shareholders
     collectively  own all of the issued and outstanding  shares of the Seller's
     capital stock and have the sole right to vote the same.

2.1.2    Agreement Authorized and Effect on Other Obligations.
     The execution  and delivery of this  Agreement  and all  instruments  to be
     executed by Seller and the  Shareholders  hereunder have been authorized by
     all necessary  corporate,  shareholder  and other action on the part of the
     Seller and each of the Shareholders, and this Agreement and all instruments
     to be executed by the Seller and the  Shareholders  hereunder are the valid
     and  binding  obligations  of the  Seller  and  each  of  the  Shareholders
     enforceable  (subject to normal equitable  principals) against each of such
     parties in accordance  with their terms,  except as  enforceability  may be
     limited by bankruptcy, insolvency, reorganization, debtor relief or similar
     laws affecting the rights of creditors generally.  The execution,  delivery
     and performance of this Agreement and all instruments to be executed by the
     Seller  and  the  Shareholders   hereunder  and  the  consummation  of  the
     transactions  contemplated  hereby and thereby,  will not conflict  with or
     result in a violation or breach of any term or provision of, nor constitute
     a default  under (i) the  Articles  of  Incorporation  or Bylaws  (or other
     organizational  documents) of the Seller,  (ii) any obligation,  indenture,
     mortgage,  deed of trust,  lease,  contract or other agreement to which the
     Seller or any of the Shareholders are a party or by which the Seller or any
     of the Shareholders or their  respective  properties are bound; or (iii) to
     the best of their  knowledge,  any provision of any law, rule,  regulation,
     order,   permits,   certificate,   writ,  judgment,   injunction,   decree,
     determination,  award or other  decision of any court,  arbitrator or other
     governmental  authority to which the Seller or any of the  Shareholders  or
     any of their respective properties are subject.

2.1.3    Contracts
     Schedule  1.1(d)  hereto  sets  forth a  complete  list  of all  contracts,
     including  leases under which the Seller is lessor or lessee,  which relate
     to the  Assets and are to be  performed  in whole or in part after the date
     hereof. In addition, (a) all of the Contracts are in full force and effect,
     and constitute valid and binding  obligations of the Seller, (b) the Seller
     is  not,  and  no  other  party  to any of the  Contracts  is,  in  default
     thereunder,  and no event has occurred which (with or without notice, lapse
     of time,  or the  happening of any other event) would  constitute a default
     thereunder,  (c) no  Contract  has been  entered  into on terms which could
     reasonably  be expected to have an adverse  effect on the use of the Assets
     by Buyer, (d) neither the Seller nor any of the Shareholders  have received
     any information  which would cause any of such parties to conclude that any
     customer  of the Seller will (or is likely to) cease  doing  business  with
     Buyer  (or  its  successors)  as  a  result  of  the  consummation  of  the
     transactions contemplated hereby.

2.1.4    Title to Assets

     The  Seller  has  good,  indefeasible  and  marketable  title to all of the
     Assets, free and clear of any Encumbrances  (defined below).  Except as set
     forth in  Schedule  2.1.4  hereto,  all of the Assets are (a) in a state of
     good  repair  generally  experienced  in the  oil  and  gas  well  drilling
     industry,  ordinary  wear and tear  excepted,  (b) are free  from any known
     defects  except as may be  repaired by routine  maintenance  and such minor
     defects as do not substantially interfere with the continued use thereof in
     the conduct of normal  operations  and (c) conform to all  applicable  laws
     governing  their  use.  No notice  of any  violation  of any law,  statute,
     ordinance or regulation  relating to any of the Assets has been received by
     the  Seller or any of the  Shareholders,  except  such as have  been  fully
     complied with. The term Encumbrances means all liens, security interests,
     pledges,  mortgages,  deeds of  trust,  claims,  rights  of first  refusal,
     options,  charges,  restrictions  or conditions to transfer or  assignment,
     liabilities, obligations, taxes, privileges, equities, easements, rights of
     way, limitations, reservations,  restrictions and other encumbrances of any
     kind or nature.

2.1.6    2.1.5     Licenses and Permits
     Schedule 1.1(e) hereto sets forth a complete list of all Permits  necessary
     under law or otherwise for the operation, maintenance and use of the Assets
     in the manner in which they are now being  operated,  maintained  and used;
     each of the Permits and the Seller's  rights with respect  thereto is valid
     and  subsisting,  in full force and effect,  and enforceable by the Seller;
     the Seller is in compliance in all material respects with the terms of each
     of the Permits;  none of the Permits have been,  or to the knowledge of the
     Seller or any of the Shareholders, are threatened to be, revoked, canceled,
     suspended or modified.

2.1.6    Intellectual Property
     Schedule  1.1(c)  hereto  sets  forth a complete  list of all  Intellectual
     Property  material or necessary for the  continued  use of the Assets;  the
     Seller  Intellectual  Property  is owned or licensed by the Seller free and
     clear of any  Encumbrances;  the Seller has not granted to any other person
     any license to use any Seller  Intellectual  Property and use of the Seller
     Intellectual  Property  will not,  and the conduct of the Business did not,
     infringe,  misappropriate or conflict with the Intellectual Property rights
     of others.  Neither the Seller nor any of the Shareholders has received any
     notice of infringement,  misappropriation or conflict with the Intellectual
     Property  rights  of  others  in  connection  with the use by Seller of the
     Seller Intellectual Property.

2.1.7    Financial Statements
     The Seller has delivered to Buyer a copy of Seller's  audited  statement of
     income for the three (3) month period ended March 31, 1998, a copy of which
     is attached hereto as Schedule 2.1.7 (the Seller's  Statement of Income);
     the  Seller's  Statement  of Income is true,  correct  and  complete in all
     material  respects and presents fairly and fully the income and expenses of
     the Seller as at the date and for the periods  indicated  thereon,  and has
     been prepared in accordance with generally accepted  accounting  principles
     as promulgated by the American  Institute of Certified  Public  Accountants
     (GAAP) applied on a consistent basis and the Seller's Statement of Income
     includes all adjustments which are necessary for a fair presentation of the
     Seller's income and expenses for the period indicated.

2.1.8 Absence of Certain Changes and Events
     Since March 31, 1998, there has not been:

(a)      Financial Change
     Any adverse change in the Assets, the Business or the financial  condition,
     operations, liabilities or prospects of the Seller;

(b) Property Damage Any damage,  destruction,  or loss to any of the Assets
     or the Business (whether or not covered by insurance);

(c)      Waiver
Any waiver or release of a material right of or claim held by the Seller;

(d)      Change in Assets
     Any acquisition,  disposition,  transfer, encumbrance,  mortgage, pledge or
     other  encumbrance  of any asset of the Seller  other than in the  ordinary
     course of business;
(e)      Labor Disputes
     Any labor disputes between the Seller and its employees; or

(f)      Other Changes
     Any other event or condition known to the Seller or the  Shareholders  that
     particularly  pertains  to and has or might have an  adverse  effect on the
     Assets,  the  operations  of the  Business or the  financial  condition  or
     prospects of the Seller.

2.1.9    Necessary Consents
     The Seller has obtained and  delivered to Buyer all consents to  assignment
     or waivers thereof required to be obtained from any governmental  authority
     or from any other  third  party in order to  validly  transfer  the  Assets
     hereunder,  including,  without  limitation,  the  Contracts and the Seller
     Permits.

2.1.10   Environmental Matters
     None of the current or past operations of the Business or any of the Assets
     are being or have been  conducted or used in such a manner as to constitute
     a violation of any  Environmental  Law (defined below);  neither the Seller
     nor any of the  Shareholders  has  received any notice  (whether  formal or
     informal,  written  or  oral)  from  any  entity,  governmental  agency  or
     individual regarding any existing,  pending or threatened  investigation or
     inquiry  related to  violations of any  Environmental  Law or regarding any
     claims for  remedial  obligations  or  contribution  for  removal  costs or
     damages  under  any  Environmental  Law;  there  are no  writs,  injunction
     decrees, orders or judgments outstanding,  or lawsuits, claims, proceedings
     or investigations  pending or, to the knowledge of the Seller or any of the
     Shareholders,  threatened  relating to the ownership,  use,  maintenance or
     operation  of the  Assets  or the  conduct  of the  Business,  nor,  to the
     knowledge of the Seller or any of the Shareholders,  is there any basis for
     any of the foregoing; Buyer is not required to obtain any permits, licenses
     or similar authorizations pursuant to any Environmental Law in effect as of
     the date hereof to operate  and use any of the Assets for their  current or
     proposed  purposes and uses;  to the  knowledge of the Seller or any of the
     Shareholders,  the Assets include all  environmental  and pollution control
     equipment  necessary for compliance with applicable  Environmental  Law; no
     Hazardous  Materials  (defined below) have been or are currently being used
     by the  Seller  in the  operation  of the  Assets,  except  as set forth on
     Schedule  2.1.10  hereto;  no  Hazardous  Materials  are or have  ever been
     situated  on or under  any of the  Seller's  properties,  whether  owned or
     leased,  or  incorporated  into any of the Assets;  there are no, and there
     have  never  been  any,   underground   storage  tanks  (as  defined  under
     Environmental  Law) located under any of the Seller's  properties,  whether
     owned  or   leased;   and  there  are  no   environmental   conditions   or
     circumstances,   including   the  presence  or  release  of  any  Hazardous
     Materials,  on any property  presently or previously owned or leased by the
     Seller,  or on any property on which Hazardous  Materials  generated by the
     Seller's  operations or the use of the Assets were disposed of, which would
     result in an adverse change in the Assets,  Business or business  prospects
     of the Seller. The term  Environmental Law means any and all laws, rules,
     orders,  regulations,  statutes,  ordinances,  codes,  decrees,  and  other
     legally enforceable  requirements  (including,  without limitation,  common
     law) of the United states, or any state,  regional,  city, local, municipal
     or  other   governmental   authority   or   quasi-governmental   authority,
     regulating,  relating  to, or imposing  environmental  standards of conduct
     concerning  protection  of the  environment  or human  health,  or employee
     health and  safety as from time to time has been or is now in  effect.  The
     term Hazardous Materials means (x) asbestos,  polychlorinated  biphenyls,
     urea  formaldehyde,  lead based paint,  radon gas,  petroleum,  oil,  solid
     waste,  pollutants  and  contaminants,  and (y) any  chemicals,  materials,
     wastes or substances that are defined, regulated,  determined or identified
     as toxic or hazardous in any Environmental Law.

2.1.11  No ERISA Plans or Labor Issues
     No  employee  benefit  plan of the  Seller,  whether or not  subject to any
     provisions  of the Employee  Retirement  Income  Security  Act of 1974,  as
     amended,  will by its terms or applicable  law,  become  binding upon or an
     obligation  of Buyer;  (b) the Seller has not  engaged in any unfair  labor
     practices which could reasonably be expected to result in an adverse effect
     on the Assets;  (c) the Seller  does not have any  dispute  with any of its
     existing or former  employees,  and (d) there are no labor  disputes or, to
     the  knowledge  of the  Seller  or any of the  Shareholders,  any  disputes
     threatened by current or former employees of the Seller.

2.1.12   Investigations; Litigation
     No investigation  or review by any governmental  entity with respect to the
     Seller or any of the transactions contemplated by this Agreement is pending
     or threatened,  nor has any governmental  entity indicated to the Seller or
     any of the  Shareholders  an intention to conduct the same; and there is no
     suit, action, or legal, administrative,  arbitration or other proceeding or
     governmental  investigation  pending,  or any other unasserted  claims,  to
     which the Seller or any of the  Shareholders is a party or which would have
     an adverse effect on any of the Assets or the Business, except as set forth
     on the Schedule 2.1.12 hereto.

2.1.13   Absence of Certain Businesses Practices
     Neither the Seller, nor any of the Shareholders,  nor any officer, employee
     or agent of the Seller,  or any other person acting on behalf of the Seller
     or any of the Shareholders,  has,  directly or indirectly,  within the past
     five  years,  given or agreed to give any gift or  similar  benefit  to any
     customer, supplier, government employee or other person who is or may be in
     a position to help or hinder the profitable  conduct of the Business or the
     profitable  use of the Assets (or to assist the Seller in  connection  with
     any actual or proposed  transaction)  which if not given in the past, might
     have had an adverse effect on the profitable conduct of the Business or the
     profitable  use of the Assets,  or if not  continued  in the future,  might
     adversely  affect the profitable  conduct of the Business or the profitable
     use of the Assets.

2.1.14  Solvency
     The Seller is not  presently  insolvent,  nor will the  Seller be  rendered
     insolvent  by the  occurrence  of the  transactions  contemplated  by  this
     Agreement.  The term insolvent,  with respect to the Seller, means that the
     sum of the present fair and saleable value of the Seller's  assets does not
     and will not exceed its debts and other probable liabilities,  and the term
     debts  includes  any  legal  liability   whether  matured  or  unmatured,
     liquidated  or  unliquidated,  absolute  fixed or  contingent,  disputed or
     undisputed or secured or unsecured.

2.1.15   Finder's Fee
     All   negotiations   relative  to  this  Agreement  and  the   transactions
     contemplated  hereby have been carried on by the Seller,  the  Shareholders
     and  their  counsel  directly  with  Buyer  and its  counsel,  without  the
     intervention  of any  other  person  in such  manner as to give rise to any
     valid claim against Buyer for a brokerage  commission,  finder's fee or any
     similar payment.
 
2.1.16   Taxes
     All  federal,  state and local  taxes  assessed or  assessable  against the
     Assets  for  periods  prior to January 1, 1998 have been paid by Seller and
     the Assets  will be  conveyed  to Buyer free and clear of any such taxes or
     claims  therefor.  All taxes  assessed  against  the  Assets for the period
     commencing January 1, 1998 will be prorated through the Closing Date (based
     on 1997  assessed  values) with Seller paying to Buyer at Closing an amount
     equal to the portion of such taxes applicable to the period between January
     1, 1998 and the Closing Date. Buyer shall be responsible for the payment of
     any  sales  taxes  due as a result  of the sale of the  Assets by Seller to
     Buyer.

2.2      Representations and Warranties of Buyer
     Buyer represents and warrants to the Seller and the Shareholder as follows:

2.2.1    Organization and Good Standing
     Buyer  is a  corporation  duly  organized,  validly  existing  and in  good
     standing  under  the laws of the  State  of  Delaware,  has full  requisite
     corporate power and authority to carry on its businesses as it is currently
     conducted,  and to own and  operate  the  properties  currently  owned  and
     operated by it, and is duly  qualified or licensed to do businesses  and is
     in good standing as a foreign corporation  authorized to do business in the
     State of Texas.

2.2.2    Agreement Authorized and its Effect on Other Obligations
     The consummation of the transactions contemplated hereby have been duly and
     validly authorized by all necessary  corporate action on the part of Buyer,
     and this Agreement is a valid and binding  obligation of Buyer  enforceable
     (subject to normal  equitable  principles)  in  accordance  with its terms,
     except  as  enforceability  may  be  limited  by  bankruptcy,   insolvency,
     reorganization,  debtor  relief or  similar  laws  affecting  the rights of
     creditors  generally.  The  execution,  delivery  and  performance  of this
     Agreement  by Buyer  will not  conflict  with or result in a  violation  or
     breach of any term or provision  of, or  constitute a default under (a) the
     Certificate  of  Incorporation  or Bylaws  of Buyer or (b) any  obligation,
     indenture,  mortgage,  deed of trust, lease, contract or other agreement to
     which Buyer or any of its property is bound.

2.2.3    Consents and Approvals
     No consent, approval or authorization of, or filing of a registration with,
     any governmental or regulatory authority,  or any other person or entity is
     required to be made or obtained by Buyer in connection  with the execution,
     delivery  or  performance  of this  Agreement  or the  consummation  of the
     transactions contemplated hereby.

2.2.4    Finder's Fee
     All   negotiations   relative  to  this  Agreement  and  the   transactions
     contemplated  hereby have been carried on by Buyer and its counsel directly
     with the  Seller  and the  Shareholders  and  their  counsel,  without  the
     intervention  by any other person as the result of any act of Buyer in such
     a manner as to give rise to any valid  claim  against  the Seller of any of
     the Shareholders hereto for any brokerage  commission,  finder's fee or any
     similar payments.
<PAGE>

ARTICLE III

Additional Agreements

3.1      Noncompetition.
     Except as set forth  below or as  otherwise  consented  to or  approved  in
     writing by Buyer, the Seller and each of the Shareholders  agree that for a
     period  of 60  months  following  the date  hereof,  such  party  will not,
     directly or indirectly,  acting alone or as a member of a partnership or as
     an officer, director, employee, consultant, representative, advisor, lender
     (including gifts used for  capitalization  or collateral),  a holder of, or
     investor in as much as 3% of any  security of any class of any  corporation
     or other business entity (a) engage in any business in competition with the
     business or businesses conducted by the Seller on or before the date hereof
     or by Buyer on or after the date  hereof,  or in any service  business  the
     services of which were provided and marketed by the Seller on or before the
     date  hereof or by Buyer on or after the date hereof in the states of Texas
     or New Mexico; (b) request any present customers or suppliers of the Seller
     or any  customers  of Buyer or with  Yale E.  Key,  Inc.,  T.S.T.  Paraffin
     Service Company,  Inc., Ram Oil Well Service,  Inc.,  Rowland Trucking Co.,
     Inc.,  WellTech  Eastern,   Inc.  or  Key  Four  Corners,   Inc.  (Buyer's
     Affiliates)  to curtail or cancel  their  business  with Buyer (or Buyer's
     Affiliates);  (c) disclose to any person,  firm or  corporation  any trade,
     technical or technological  secrets of Buyer (or Buyer's  Affiliates) or of
     the Seller or any details of their  organization or business affairs or (d)
     induce or actively  attempt to influence  any employee of Buyer (or Buyer's
     Affiliates) to terminate his or her employment.  The Seller and each of the
     Shareholders  agree that if either the length of time or geographical  area
     as set forth in this  Section  3.1 is deemed too  restrictive  in any court
     proceeding,  the court may reduce such restrictions to those which it deems
     reasonable  under the  circumstances.  The  obligations  expressed  in this
     Section 3.1 are in addition  to any other  obligations  that the Seller and
     the  Shareholders  may  have  under  the  laws  of any  state  requiring  a
     corporation  selling its assets (or a shareholder of such  corporation)  to
     limit its  activities  so that the goodwill and  business  relations  being
     transferred  with such assets will not be materially  impaired.  The Seller
     and the Shareholders further agree and acknowledge that Buyer does not have
     any  adequate  remedy  at law for the  breach or  threatened  breach by the
     Seller or the Shareholders of the covenants  contained in this Section 3.1,
     and agree that Buyer may, in addition  to the other  remedies  which may be
     available  to it  hereunder,  file a suit in equity to enjoin the Seller or
     the Shareholders  from such breach or threatened  breach. If any provisions
     of this Section 3.1 are held to be invalid or against  public  policy,  the
     remaining  provisions  shall not be  affected  thereby.  The Seller and the
     Shareholders  acknowledge  that the covenants set forth in this Section 3.1
     are being executed and delivered by such party in  consideration of (i) the
     covenants  of  Buyer   contained  in  this   Agreement,   (ii)   additional
     consideration  in the amount of $50,000 payable by Buyer on the date hereof
     by wire  transfer  of  immediately  available  funds to the  Seller and the
     Shareholders,  in those amounts and to those accounts specified in Schedule
     3.1 hereto and (iii) for other good and valuable consideration, the receipt
     and adequacy of which is hereby acknowledged.

 3.2     Hiring Employees
     Schedule 3.2 hereto is a complete and accurate  listing of all employees of
     the Seller who devote  their full time in the  operation  of the Assets and
     the conduct of the Business (the Employees).  Effective as of the date of
     Closing,  substantially all of the Employees shall be offered employment by
     Buyer,  subject  to such  Employees  meeting  Buyer's  standard  employment
     eligibility requirements.  Buyer shall have no liability or obligation with
     respect to any employee benefits of any Employee except those benefits that
     accrue  pursuant to such  Employees'  employment with Buyer on or after the
     date hereof.  The Seller and the Shareholders shall cooperate with Buyer in
     connection with any offer of employment from Buyer to the Employees and use
     its best efforts to cause the acceptance of any and all such offers.

3.3      Allocation of Purchase Price
     The parties  hereto agree to allocate the Purchase  Price  payable by Buyer
     for the Assets  hereunder  as set forth on Schedule  3.3 hereto,  and shall
     report this  transaction for federal income tax purposes in accordance with
     the  allocation so agreed upon.  The parties  hereto for themselves and for
     their  respective  successors and assigns covenant and agree that they will
     file  coordinating  Form  8594's in  accordance  with  Section  1060 of the
     Internal Revenue Code of 1986, as amended, with their respective income tax
     returns for the taxable year that includes the date hereof.

3.4      Name Change
     The Seller and the Shareholders  shall,  within ten (10) days from the date
     of Closing,  cause to be filed with the  Secretary  of State of Nebraska an
     amendment to the Articles of Incorporation of the Seller changing the names
     of the Seller from its  current  name to a name that is not similar to such
     name. The Seller and the Shareholders  shall, within five (5) days from the
     date of its receipt of  confirmation  of such filings from the Secretary of
     State of Nebraska,  cause the same to be filed with the appropriate  office
     of each state in which the Seller is  qualified  to do business and deliver
     to Buyer a copy of such filings.
<PAGE>
ARTICLE IV

Indemnification

4.1 Indemnification by the Seller and the Shareholders
     In addition to any other remedies  available to Buyer under this Agreement,
     or at law or in equity, the Seller and each of the Shareholders  owning ten
     percent  (10%) or more of the capital stock of Seller as of the date hereof
     (being Reed Gilmore, Priscilla Gilmore, L. E. Grimes and Larry V. Bohannon)
     shall, jointly and severally, indemnify, defend and hold harmless Buyer and
     its officers, directors,  employees, agents and stockholders (collectively,
     the Buyer Indemnified  Parties),  against and with respect to any and all
     claims,  costs,  damages,  losses,  expenses,   obligations,   liabilities,
     recoveries,  suits, causes of action and deficiencies,  including interest,
     penalties and reasonable  attorneys' fees and expenses  (collectively,  the
     Damages)  a Buyer  Indemnified  Party shall incur or suffer  (whether the
     damages are suffered or incurred by such Buyer  Indemnified  Party directly
     or as a result  of a third  party  claim  against  such  Buyer  Indemnified
     Party),  which arise,  result from or relate to (a) any material breach of,
     or failure  by the  Seller or any of the  Shareholders  to  perform,  their
     respective  representations,  warranties,  covenants or  agreements in this
     Agreement  or in any  schedule,  certificate,  exhibit or other  instrument
     furnished  or delivered  to Buyer by the Seller or the  Shareholders  under
     this  Agreement  or  (b)  the  Retained  Liabilities.   In  addition,  each
     Shareholder  owning  less than ten percent  (10%) of the  capital  stock of
     Seller  as of the date  hereof  (being  M. Reed  Gilmore,  Jr.,  Valerie G.
     Griess, Joan G. Lindquist and James C. Gilmore) shall indemnify, defend and
     hold the Buyer Indemnified Parties harmless against and with respect to any
     and all  Damages a Buyer  Indemnified  Party  shall  incur or suffer  which
     arise,  result from or relate to any material breach of, or failure by such
     Shareholder to perform his or her representations, warranties, covenants or
     agreements in this  Agreement or in any schedule,  certificate,  exhibit or
     other instrument furnished or delivered by such Shareholder to Buyer.

4.2      Indemnification by Buyer
     In  addition  to  any  other  remedies  available  to  the  Seller  or  the
     Shareholders  under this  Agreement,  or at law or in equity,  Buyer  shall
     indemnify, defend and hold harmless the Seller and its officers, directors,
     employees, agents and stockholders and each of the Shareholders against and
     with  respect to any and all Damages that such  indemnitees  shall incur or
     suffer,  which arise,  result from or relate to (a) any material breach of,
     or failure by Buyer to  perform,  any of its  representations,  warranties,
     covenants or agreements in this Agreement or in any schedule,  certificate,
     exhibit or other  instrument  furnished  or  delivered to the Seller or the
     Shareholders  by or on  behalf of Buyer  under  this  Agreement  or (b) the
     Assumed Liabilities.

4.3      Indemnification Procedure
     If  any  party  hereto   discovers  or  otherwise   becomes   aware  of  an
     indemnification  claim arising under Section 4.1 or 4.2 of this  Agreement,
     such indemnified party shall give written notice to the indemnifying party,
     specifying such claim, and may thereafter  exercise any remedies  available
     to such party under this Agreement;  provided, however, that the failure of
     an  indemnified  party to give notice as provided  herein shall not relieve
     the  indemnifying  party of any  obligation  hereunder  to the  extent  the
     indemnifying party is not materially prejudiced thereby.  Further, promptly
     after receipt by an  indemnified  party  hereunder of written notice of the
     commencement  of  any  third  party  action  or  proceeding   against  such
     indemnified party with respect to which a claim for  indemnification may be
     made pursuant to this Article IV, such indemnified  party shall, if a claim
     in respect  thereof is to be made  against  any  indemnifying  party,  give
     written  notice  to the  latter of the  commencement  of such  third  party
     action; provided, however, that the failure of an indemnified party to give
     notice as provided herein shall not relieve the  indemnifying  party of any
     obligation hereunder to the extent the indemnifying party is not materially
     prejudiced  thereby. In case any such third party action is brought against
     an  indemnified   party,  the  indemnifying  party  shall  be  entitled  to
     participate  in and to assume the defense  thereof,  jointly with any other
     indemnifying party similarly notified, to the extent that it may wish, with
     counsel  reasonably  satisfactory to such indemnified party, and after such
     notice  from  the  indemnifying  party  to such  indemnified  party  of its
     election so to assume the defense thereof, the indemnifying party shall not
     be  liable  to such  indemnified  party  for any  legal or  other  expenses
     subsequently  incurred by the latter in connection with the defense thereof
     unless the  indemnifying  party has  failed to assume  the  defense of such
     third party claim and to employ  counsel  reasonably  satisfactory  to such
     indemnified  person.  An  indemnifying  party who  elects not to assume the
     defense  of a third  party  claim  shall  not be  liable  for the  fees and
     expenses  of more  than one  counsel  in any  single  jurisdiction  for all
     parties  indemnified by such indemnifying  party with respect to such third
     party claim or with respect to third party  claims  separate but similar or
     related  in  the  same  jurisdiction   arising  out  of  the  same  general
     allegations.  Notwithstanding  any of the  foregoing to the  contrary,  the
     indemnified party will be entitled to select its own counsel and assume the
     defense of any third party action  brought  against it if the  indemnifying
     party fails to select counsel  reasonably  satisfactory  to the indemnified
     party, the expenses of such defense to be paid by the  indemnifying  party.
     No indemnifying  party shall consent to entry of any judgment or enter into
     any  settlement  with respect to a third party claim without the consent of
     the indemnified party, which consent shall not be unreasonably withheld, or
     unless  such  judgment or  settlement  includes  as an  unconditional  term
     thereof  the  giving by the  third  party  claimant  or  plaintiff  to such
     indemnified  party of a release  from all  liability  with  respect to such
     third party  claim.  No  indemnified  party  shall  consent to entry of any
     judgment or enter into any  settlement of any such third party action,  the
     defense of which has been  assumed by an  indemnifying  party,  without the
     consent of such indemnifying party, which consent shall not be unreasonably
     withheld, delayed or continued.
<PAGE>

ARTICLE V

Miscellaneous

5.1      Survival of Representations, Warranties and Covenants
     All representations and warranties made by the parties hereto shall survive
     indefinitely without limitation,  notwithstanding any investigation made on
     the  part  of  the  parties  hereto.   All  statements   contained  in  any
     certificate,  schedule,  exhibit or other instrument  delivered pursuant to
     this Agreement shall be deemed to have been  representations and warranties
     by the  respective  party or  parties,  as the case may be,  and shall also
     survive indefinitely without limitation, notwithstanding any investigations
     made by any party hereto or on its behalf.  All  covenants  and  agreements
     contained herein shall survive as provided herein.

5.2      Entirety
     This Agreement embodies the entire agreement among the parties with respect
     to the subject matter hereof,  and all prior agreements between the parties
     with respect thereto are hereby superseded in their entirety.

5.3      Counterparts.
     Any number of  counterparts of this Agreement may be executed and each such
     counterpart  shall be deemed  to be an  original  instrument,  but all such
     counterparts together shall constitute but one instrument.

5.4      Notices and Waivers.
     Any  notice or waiver to be given to any party  hereto  shall be in writing
     and shall be delivered by courier, sent by facsimile  transmission or first
     class  registered  or  certified  mail,  postage  prepaid,  return  receipt
     requested:

If to Buyer
Addressed to:
With a copy to:

Key Energy Drilling, Inc.
Two Tower Center, 20th Floor
East Brunswick, New Jersey 08816
Attn: General Counsel
Facsimile:  (908) 247-5148
Lynch, Chappell & Alsup, P.C.
300 N. Marienfeld, Suite 700
Midland, Texas 79701
Attn: James M. Alsup, Esq.
Facsimile: (915) 683-2587


If to the Seller or the Shareholders

Addressed to:
With a copy to:

Lakota Drilling Company
415 West Wall Street, Suite 200
Midland, Texas 79701
Attn: Mr. L. E. Grimes
Facsimile: _______________
Hinkle, Cox, Eaton, Coffield & Hensley
550 West Texas, Suite 1200
Midland, Texas 79701
Attn: John C. Chambers, Esq.
Facsimile: (915) 683-6518




     Any  communication  so addressed  and mailed by  first-class  registered or
     certified mail, postage prepaid,  with return receipt  requested,  shall be
     deemed to be received on the fifth  (5th)  businesses  day after so mailed,
     and if delivered by courier or facsimile  to such  address,  upon  delivery
     during normal businesses hours on any businesses day.

5.5      Captions.
     The  captions  contained  in  this  Agreement  are  solely  for  convenient
     reference  and shall not be deemed to affect the meaning or  interpretation
     of any article, section, or paragraph hereof.

5.6      Successors and Assigns.
     This Agreement  shall be binding upon and shall inure to the benefit of and
     be enforceable by the successors and assigns of the parties hereto.

5.7      Severability.
     If any term,  provision,  covenant or restriction of this Agreement is held
     by a court of competent jurisdiction to be invalid, void, or unenforceable,
     the remainder of the terms,  provisions,  covenants and restrictions  shall
     remain in full force and effect and shall in no way be  affected,  impaired
     or invalidated. It is hereby stipulated and declared to be the intention of
     the parties that they would have executed the remaining terms,  provisions,
     covenants  and  restrictions  without  including  any of such  which may be
     hereafter declared invalid, void or unenforceable.

5.8      Applicable Law.
     This  Agreement  shall  be  governed  by  and  construed  and  enforced  in
     accordance with the applicable laws of the State of Texas.


[SIGNATURE PAGE FOLLOWS]
<PAGE>

     IN WITNESS WHEREOF,  the Shareholders  have executed this Agreement and the
     other  parties  hereto have caused this  Agreement  to be executed in their
     respective   corporate   names  by   their   respective   duly   authorized
     representatives, all as of the day and year first above written.

     BUYER:

     KEY ENERGY DRILLING, INC.
     a Delaware corporation


     By:
     Joe Dee Brooks, President


     SELLER:

     LAKOTA DRILLING COMPANY


     By:
     Name:_____________________________________
     Title:______________________________________
 
 

     SHAREHOLDERS:


     ___________________________________________
     Reed Gilmore


     __________________________________________
     Priscilla Gilmore


     ___________________________________________
     M. Reed Gilmore, Jr.


     ____________________________________________
     Valerie G. Griess

     ____________________________________________
     Joan C. Lindquist

     ____________________________________________
     James C. Gilmore


     ____________________________________________
     L. E. Grimes


     ____________________________________________
     Larry V. Bohannon


To the Board of Directors and Stockholders
Key Energy Group, Inc. :

We consent to  incorporation  by reference in the  registration  statement   No.
333-46733 on Form S-8 and registration statements No. 333-01777,  No. 333-24497,
No. 333-24499,  No.  333-43115,  No. 333-43779 and No. 333-44677 on Forms S-3 of
Key Energy Group,  Inc. and  Subsidiaries of our report dated September 1, 1998,
relating  to the  consolidated  balance  sheets of Key Energy  Group,  Inc.  and
Subsidiaries  as of June  30,  1998,  and  1997,  and the  related  consolidated
statements of operations,  cash flows, and stockholders'  equity for each of the
years in the three-year  period ended June 30, 1998, which report appears in the
June  30,  1998  annual  report  on Form  10-K of Key  Energy  Group,  Inc.  and
Subsidiaries.

                                    KPMG PEAT MARWICK LLP

Midland,  Texas
September 1, 1998

<TABLE> <S> <C>

<ARTICLE>  5
<MULTIPLIER>   1,000
       
<S>                                <C>
<PERIOD-TYPE>                      12-MOS
<FISCAL-YEAR-END>                   JUN-30-1998
<PERIOD-END>                        JUN-30-1998
<CASH>                                   25,265
<SECURITIES>                                  0
<RECEIVABLES>                            82,406
<ALLOWANCES>                                  0
<INVENTORY>                              13,315
<CURRENT-ASSETS>                        127,557
<PP&E>                                  547,537
<DEPRECIATION>                         (48,385)
<TOTAL-ASSETS>                          698,640
<CURRENT-LIABILITIES>                    48,029
<BONDS>                                       0
<COMMON>                                  1,868
                         0
                                   0
<OTHER-SE>                              119,303
<TOTAL-LIABILITY-AND-EQUITY>            698,640
<SALES>                                   7,030
<TOTAL-REVENUES>                        420,046
<CGS>                                     2,983
<TOTAL-COSTS>                           381,241
<OTHER-EXPENSES>                              0
<LOSS-PROVISION>                              0
<INTEREST-EXPENSE>                       21,476
<INCOME-PRETAX>                          38,805
<INCOME-TAX>                             14,630
<INCOME-CONTINUING>                      24,175
<DISCONTINUED>                                0
<EXTRAORDINARY>                               0
<CHANGES>                                     0
<NET-INCOME>                             24,175
<EPS-PRIMARY>                              1.41
<EPS-DILUTED>                              1.23
        

</TABLE>


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