RIO GRANDE INC /DE/
10QSB, 1997-09-19
CRUDE PETROLEUM & NATURAL GAS
Previous: UNIGENE LABORATORIES INC, S-8, 1997-09-19
Next: OMNICARE INC, 8-K, 1997-09-19




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


                                   Form 10-QSB

(Mark One)

 [root]             QUARTERLY REPORT UNDER SECTION 13 OR 15(D)
- ---------                                                                     
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended July 31, 1997

                                       OR

                   TRANSITION REPORT UNDER SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934
    For the Transition Period From................... to....................

                          Commission File Number 1-8287

                                RIO GRANDE, INC.
        (Exact Name of Small Business Issuer as Specified in its Charter)


             Delaware                                                74-1973357
       (State or Other Jurisdiction of                         (I.R.S. Employer
        Incorporation or Organization)                       Identification No.)

     10101 Reunion Place, Suite 210, San Antonio, Texas              78216-4156
          (Address of Principal Executive Office)                     (Zip Code)

           Issuer's Telephone Number Including Area Code: 210-308-8000



Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 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
[root] No .

State the number of shares outstanding of each of the issuer's classes of common
stock, as of the latest practicable date:

         At September 2, 1997 there were  5,882,566  shares of the  registrant's
common stock outstanding.



<PAGE>



                         PART I - FINANCIAL INFORMATION

Item 1.           FINANCIAL STATEMENTS

                        RIO GRANDE, INC. AND SUBSIDIARIES
                     Consolidated Balance Sheet (unaudited)

                                                                   July 31, 1997
                                                                   -------------
         Assets
Current assets:
  Cash and cash equivalents                                        $    309,867
  Trade receivables                                                     986,521
  Prepaid expenses                                                      133,016
                                                                   ------------
         Total current assets                                         1,429,404
                                                                   ------------
Property and equipment, at cost:
  Oil and gas properties, successful efforts method                  27,923,402
  Transportation equipment                                              182,037
  Other depreciable assets                                              406,469
                                                                   ------------
                                                                     28,511,908
  Less accumulated depreciation, depletion and amortization          (5,362,309)
                                                                   ------------
         Net property and equipment                                  23,149,599
                                                                   ------------

Other assets:
  Platform abandonment fund                                             937,428
  Other assets, net                                                     584,431
                                                                    -----------
                                                                      1,521,859
                                                                    -----------
         Total Assets                                              $ 26,100,862
                                                                   ============

         Liabilities and Stockholders' Equity
Current liabilities:
  Accounts payable                                                    1,386,409
  Accrued expenses                                                      497,039
  Current installments of long-term debt                              4,027,961
                                                                   ------------
         Total current liabilities                                    5,911,409
                                                                   -------------
  Accrued platform abandonment expense                                1,063,186
  Long-term debt, excluding current installments                      9,861,499
  Minority interest in limited partnership                              194,728

  Redeemable preferred stock, $0.01 par value; $10
    redemption value.  Authorized 1,700,000 shares; issued
    and outstanding 1,017,500 shares                                 10,012,593

  Common stock of $0.01 par value. Authorized
    10,000,000 shares; issued and outstanding
    5,847,744 shares                                                     58,477
  Additional paid-in capital                                          1,085,386
  Deficit                                                            (2,086,416)
                                                                   ------------

Contingent liabilities

         Total Liabilities and Stockholders' Equity                $ 26,100,862
                                                                   ============

See accompanying notes to consolidated financial statements.

                                       -2-

<PAGE>



Item 1.    FINANCIAL STATEMENTS  (continued)

                        RIO GRANDE, INC. AND SUBSIDIARIES
                Consolidated Statements of Operations (unaudited)

                                    Three Months               Six Months
                                       Ended                     Ended
                                      July 31,                  July 31,
                             ------------------------    -----------------------
                                   1997         1996       1997         1996
                                   ----         ----       ----         ----
Revenues:
     Oil and gas sales       $   1,804,339   1,244,268    3,738,565   2,393,156
                                 ---------   ----------   ----------  ----------

Costs and expenses:
     Lease operating and other
          production expense       936,563     606,163    1,772,623   1,147,623
     Dry hole costs and lease
          abandonments                  63      30,081           63     189,903
     Depletion of oil and gas
          producing properties     633,823     232,384    1,228,456     451,148
     Depreciation and other
          amortization              60,532      35,870      117,898      89,683
     Provisions for abandonment
          expense                   10,500      43,646       21,000      90,000
     General and administrative    431,712     348,033      804,593     655,222
                                  ---------    --------   ---------    ---------
       Total costs and expenses  2,073,193   1,296,177    3,944,633   2,623,579
                                  ---------    --------   ---------    ---------

Loss from operations              (268,854)    (51,909)    (206,068)   (230,423)
                                  ---------    --------   ----------   ---------

Other income (expense):
     Interest expense             (285,269)   (151,364)    (546,250)   (266,780)
     Interest income                19,820         295       50,969      23,528
     Gain on sale of assets         11,775     112,726       11,775     134,586
     Other, net                        608       2,022        9,934       3,522
     Minority interest in earnings
          of limited partnership    (9,145)    (16,207)     (30,945)    (44,865)
                                  ----------    --------   ---------    --------

       Total other income
          (expense)               (262,211)    (52,528)    (504,517)   (150,009)
                                  ----------    --------   ----------   --------

Loss before income taxes          (531,065)   (104,437)    (710,585)   (380,432)
Income taxes                        57,176       1,955       59,018       3,891
                                  ----------    --------   ----------   --------
Net loss                          (588,241)   (106,392)    (769,603)   (384,323)

Dividends on preferred stock      (200,258)          0     (400,358)          0
                                  ----------    --------   ----------   --------

Net loss applicable to common
     stock                       $(788,499)   (106,392)  (1,169,961)   (384,323)
                                  ==========    =========  ==========   ========

Net loss per common share      $     (0.14)      (0.02)       (0.20)      (0.07)
                                  ==========    =========  ==========   ========

Weighted average common shares
     outstanding                 5,800,592   5,552,760    5,737,401    5,552,760
                                  ==========    =========  ==========   ========




See accompanying notes to consolidated financial statements.


                                       -3-

<PAGE>



Item 1.   FINANCIAL STATEMENTS  (continued)

                        RIO GRANDE, INC. AND SUBSIDIARIES
                Consolidated Statements of Cash Flows (unaudited)
                                                              Six Months
                                                                 Ended
                                                                July 31,
                                                          1997           1996
                                                          ----           ----
Cash flows from operating activities:
  Loss from continuing operations                     $(769,603)       (384,323)
  Adjustments to reconcile loss from continuing
    operations to net cash provided by operating activities:
     Depreciation and other amortization                117,898          89,683
     Depletion of oil and gas producing properties    1,228,456         451,148
     Provision for abandonment expense                   21,000          90,000
     Gain on sale of assets                             (11,775)       (134,586)
     Minority interest in earnings of limited
          partnership                                    30,945          44,865
     Decrease (increase) in trade receivables           822,142        (469,858)
     Decrease (increase) in prepaid expenses            (96,197)          4,324
     Increase (decrease) in accounts payable and
          accrued expenses                              481,086         111,134
     Increase (decrease) in accrued platform
          abandonment expense                            (8,519)       (112,592)
     Increase in note payable                                 0       1,407,859
                                                      -----------     ----------

Net cash provided by (used in) continuing operating
     activities                                       1,815,433       1,097,654
                                                      -----------     ----------

Cash flows from investing activities:
  Purchase of oil and gas producing properties       (2,950,174)     (4,481,687)
  Purchase of other property and equipment              (70,035)        (48,909)
  Deletions from (additions to) platform abandonment
     fund                                                64,535          61,546
  Deletions from (additions to) other assets            (22,180)       (142,388)
  Proceeds from sale of property and equipment           26,017         145,346
                                                      ------------    ----------

Net cash provided by (used in) investing activities  (2,951,837)     (4,466,092)
                                                      ------------    ----------

Cash flows from financing activities:
  Proceeds from long-term debt                          552,619       4,185,961
  Repayment of long-term debt                           (24,469)     (1,636,811)
  Cash dividends on preferred stock                    (220,377)              0
  Proceeds from issuance of common stock                 58,997               0
  Contributions from limited partners                    95,570               0
  Distributions to limited partners                     (61,400)        (44,800)
                                                       -----------    ----------

Net cash provided by (used in) financing activities     400,940       2,504,350
                                                       -----------    ----------

Net increase (decrease) in cash and cash equivalents   (735,464)       (864,088)

 Cash and cash equivalents at beginning of period     1,045,331       1,244,268
                                                       -----------    ----------

Cash and cash equivalents at end of period          $   309,867         380,180
                                                       ===========    ==========

See accompanying notes to consolidated financial statements.

                                       -4-

<PAGE>



                        RIO GRANDE, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(1)   Accounting Policies

      The accounting  policies of Rio Grande, Inc. and Subsidiaries as set forth
      in the notes to the  Company's  audited  financial  statements in the Form
      10-KSB Report filed for the year ended  January 31, 1997 are  incorporated
      herein by reference.  Refer to those notes for  additional  details of the
      Company's financial  condition,  results of operations and cash flows. All
      material items included in those notes have not changed except as a result
      of normal transactions in the interim, or any items which are disclosed in
      this report.

      The consolidated  financial statements include the accounts of Rio Grande,
      Inc. (the  "Company")  and its  subsidiaries  and  majority-owned  limited
      partnerships as follows:

                                            Form of                  Ownership
                  Name                    Organization                Interest

         Rio Grande Drilling Company      Texas Corporation             100%
         ("Drilling")

         Rio Grande Desert Oil Company    Nevada Corporation            100%
         ("RG-Desert")

         Rio Grande Offshore, Ltd.        Texas Limited Partnership     100%
         ("Offshore")

         Rio Grande GulfMex, Ltd.         Texas Limited Partnership      80%
         ("GulfMex")

         As  a  result  of  the  Company's  80%  ownership  interest,  GulfMex's
         financial  statements  are  consolidated  with the Company's  financial
         statements.  The minority interests of the outside limited partners are
         set  forth  separately  in the  balance  sheet  and the  statements  of
         operations of the Company.

         All intercompany  balances and transactions have been eliminated in the
         consolidation.

         In the opinion of management,  the  consolidated  financial  statements
         reflect all adjustments  which are necessary for a fair presentation of
         the financial position and results of operations.  Adjustments made for
         the six months ended July 31, 1997 are considered  normal and recurring
         in nature.

         The Company  utilizes the  successful  efforts method of accounting for
         its oil and gas properties. Under this method, the acquisition costs of
         oil and gas properties  acquired with proven  reserves are  capitalized
         and amortized on the unit-of-production method as produced. Development
         costs  or  exploratory  costs  are  capitalized  and  amortized  on the
         unit-of-production   method  if  proved  reserves  are  discovered,  or
         expensed if the well is a dry hole.

                                       -5-

<PAGE>



         Capitalized  costs of proved  properties are periodically  reviewed for
         impairment  on a property by property  basis,  and,  if  necessary,  an
         impairment provision is recognized to reduce the net carrying amount of
         such  properties to their  estimated  fair values.  Fair values for the
         properties  are based on future net cash flows as reflected on the year
         end reserve report.

         Earnings Per Share

         Earnings  per  share  computations  are based on the  weighted  average
         number of shares and  dilutive  common  stock  equivalents  outstanding
         during the respective periods.  Fully diluted earnings per share is the
         same as earnings per common and common equivalent share.

         Recently Issued Accounting Pronouncement

         In February 1997, the Financial  Accounting Standards Board issued SFAS
         No.  128,  "Earnings  Per  Share,"  which  establishes   standards  for
         computing and presenting  earnings per share. This standard,  effective
         for financial  statements  issued for periods ending after December 15,
         1997,  replaces the  presentation of primary  earnings per share with a
         presentation  of basic earnings per share.  In addition,  this standard
         requires dual  presentation of basic and diluted  earnings per share on
         the  face  of  the  statement  of  operations.  The  Company  does  not
         anticipate the adoption of SFAS No. 128 will have an impact on earnings
         per share for 1997 and 1996.

(2)      Acquisition of Oil and Gas Properties

         The  business  of  acquiring  producing  oil and gas  properties  is an
         inherently speculative activity that involves a high degree of business
         and financial risk. Property acquisition  decisions generally are based
         on various assumptions and subjective  judgments relating to achievable
         production  and  price  levels  which  are  inherently   uncertain  and
         unpredictable.    Although   available   geological   and   geophysical
         information  can provide  information  on the potential for  previously
         overlooked  or  untested  formations,  it is  impossible  to  determine
         accurately the ultimate production  potential,  if any, of a particular
         well.  Actual  oil  and  gas  production  may  vary  considerably  from
         anticipated  results.  Moreover,  the  acquisition of a property or the
         successful  recompletion of an oil or gas well does not assure a profit
         on the  investment  or  return  of the cost  thereof.  There  can be no
         assurance  that the  Company  will  succeed  in its  efforts to acquire
         additional oil and gas properties or in its  development  efforts aimed
         at increasing or restoring  production  from either  currently owned or
         acquired wells. If the Company over-estimates the potential oil and gas
         reserves of a property to be acquired,  or if its subsequent operations
         on the property are unsuccessful, the acquisition of the property could
         result in losses to the Company.  Except to the extent that the Company
         acquires  additional   recoverable   reserves  or  conducts  successful
         exploration and development  programs on its existing  properties,  the
         proved  reserves  of the  Company  will  decline  over time as they are
         produced.  There can be no assurances  that the Company will be able to
         increase or replace  reserves  through  acquisitions,  exploration  and
         development.

         On January 16, 1997,  Offshore  completed the  acquisition of producing
         oil and gas properties in the Righthand Creek Field ("Righthand Creek")
         located in Allen Parish, Louisiana. The effective date of the Righthand
         Creek  acquisition  was  November 1, 1996.  The  acquisition  price for
         Righthand  Creek was  approximately  $15.3 million for total  estimated
         remaining  proved  producing  reserves  as of  the  effective  date  of
         approximately  2  million  bbls  of oil  and 2 bcf  natural  gas net to
         Offshore's

                                       -6-

<PAGE>



         interest.  Due to timing of closing the  acquisition,  the revenues and
         related lease operating expenses for November 1996 through January 1997
         were recorded as an adjustment to the acquisition price.

(3)      Long-Term Debt

         Effective January 16, 1997, the Company and Drilling executed the First
         Amendment to the loan agreement with a senior lender which provided for
         the increase of the senior credit facility  ("Senior Credit  Facility")
         from  $10  million  to $50  million  and  the  increase  of the  credit
         available under the Senior Credit Facility (the "Borrowing  Base") from
         approximately  $5 million to  approximately  $17 million on January 16,
         1997. The First Amendment also provided for extending the maturity date
         of the Senior Credit  Facility to February 1, 2000.  The Borrowing Base
         is the credit line available under the Senior Credit  Facility,  and is
         periodically  redetermined  by the  senior  lender.  The  amount of the
         Borrowing  Base  is  determined  by  the  senior  lender  in  its  sole
         discretion  based upon an analysis of reserve and production  data with
         respect to the oil and gas properties of the Company for the purpose of
         calculating  the present value of future net revenues from such mineral
         interests as of the specified date. The principal factor in determining
         the  Borrowing  Base is the  present  value  of  projected  future  net
         revenues  from  the  Company's  proved  producing  reserves  as of  the
         determination  date. The present value of projected future net revenues
         from the Company's proved behind pipe and proved  undeveloped  reserves
         are also factors in  determining  the Borrowing  Base, but are afforded
         significantly less value than proved producing reserves.

         The Borrowing  Base  established  in January 1997 is subject to monthly
         reductions,  currently in the amount of $333,000,  which began on April
         1, 1997. The amount of the monthly  reduction of the Borrowing Base can
         be adjusted by the senior lender upon  redetermination of the Borrowing
         Base.  The next scheduled  redetermination  of the Borrowing Base is on
         February 1, 1998.  The  Company  may,  at its sole  expense,  request a
         redetermination  prior to February 1, 1998. The Senior Credit  Facility
         likewise   permits  the  senior  lender  the  option  to  effectuate  a
         redetermination of the Borrowing Base prior to February 1, 1998. If the
         redetermination  of the  Borrowing  Base  results  in  the  outstanding
         principal  balance of the  Company's  debt  exceeding the amount of the
         Borrowing  Base,  the senior  lender is to notify  the  Company of such
         deficiency.  Within thirty days of receiving  such notice,  the Company
         must  elect to either  (1)  prepay  an amount  which  will  reduce  the
         principal  balance of the debt to the amount of the Borrowing  Base, or
         (2) mortgage such additional  collateral as is acceptable to the senior
         lender.  The  assets  presented  as  additional  collateral  must  have
         sufficient  present  values  on a  discounted  basis  to  increase  the
         Borrowing Base, in the opinion of the senior lender, to an amount equal
         to or greater than the outstanding  principal  balance of the debt. The
         Company  also has the  option of  prepaying  and  providing  additional
         collateral  in any  combination.  The  failure  of the  Company to make
         sufficient   prepayment  and/or  to  mortgage   sufficient   additional
         collateral is a default under the Senior Credit Facility.

         Substantially all of the Company's assets,  including all its interests
         (direct  or  indirect)  in  existing   oil  and  gas   properties   and
         miscellaneous assets, already serve as collateral for the Senior Credit
         Facility.  The Senior Credit  Facility  also  provides that  properties
         acquired  in the future  shall be pledged by the  Company to secure the
         Senior Credit  Facility.  The Senior Credit Facility  contains  various
         restrictions including, but not limited to, restrictions on payments of
         dividends or  distributions  other than those capital  distributions to
         the outside minority interest limited partners in GulfMex,  maintenance
         of positive working capital,  and no change in the ownership control or
         the President of the Company.

                                       -7-

<PAGE>



         During  the three  months  ended  July 31,  1997,  the  Company  was in
         violation  of a Senior  Credit  Facility  covenant  which  requires the
         Company to maintain positive working capital, defined as current assets
         less current  liabilities  excluding  current  maturities  of long-term
         debt.  During  this  time,  the  Company  incurred   significant  costs
         associated with drilling and  recompletion  activities in the Righthand
         Creek Field, and an offshore property,  and an exploration  activity in
         Mississippi.  On June 30, 1997, the Company  borrowed  $500,000 against
         its  available  Borrowing  Base to pay part of the costs  incurred from
         these drilling  activities.  On August 15, 1997, the Company received a
         waiver of such  non-compliance  from the senior  lender and borrowed an
         additional  $600,000 which was used to reduce its outstanding  accounts
         payable.  As of August 31, 1997, the Company is in compliance  with the
         financial covenants contained in the Senior Credit Facility.

         The First Amendment to the Senior Credit  Facility  permits the payment
         of dividends on the various classes of preferred stock acquired by Koch
         Exploration  Company  ("Koch")  unless  an event of  default  under the
         Senior  Credit  Facility  has  occurred  and is  continuing.  The stock
         purchase  agreement with Koch provides for certain  restrictions on the
         Company's  total  indebtedness.  The Company can increase  indebtedness
         through the Senior Credit Facility;  however, with respect to any other
         additional  debt,  if the  incurrence  of such  other  additional  debt
         results  in  the  Company's  total  indebtedness  exceeding  65% of the
         present value of the Company's  proved reserves  discounted at 12%, the
         Company cannot incur any additional other debt.

         The Company pays interest on the outstanding balance owed on the senior
         secured  indebtedness.  The Company has the option to have the interest
         rate on all or any portion of that outstanding balance determined under
         either a prime rate formula or an  Eurodollar  rate  formula.  Interest
         expense  paid  pursuant to the Senior  Credit  Facility  during the six
         months  ended July 31, 1997 and 1996,  was  approximately  $542,000 and
         $148,000,  respectively.  The average  interest rate for the six months
         ended July 31, 1997 and 1996 was 8.16% and 9.23%, respectively.

(4)      Redeemable Preferred Stock

         On January 15, 1997,  the Company filed a Certificate  of  Designation,
         Preferences and Rights of Series A Preferred Stock,  Series B Preferred
         Stock, and Series C Preferred Stock  ("Certificate") with the Secretary
         of State,  Delaware.  The Certificate amended the Company's Certificate
         of  Incorporation  to  establish  three new series of  preferred  stock
         consisting  of  700,000  shares of Series A  Preferred  Stock,  500,000
         shares of Series B  Preferred  Stock,  and  500,000  shares of Series C
         Preferred  Stock,  each  having  a par  value of $.01  per  share.  The
         remaining   1,300,000  preferred  shares  of  the  Company's  3,000,000
         authorized  preferred  stock  remain   undesignated.   The  Certificate
         provides  for  the  rights,   preferences,   powers,  restrictions  and
         limitations  of the  respective  series  of  preferred  stock,  and the
         summary of the rights,  preferences  and other terms of the  respective
         series of preferred stock.

         On January 16, 1997, the Company and Koch Exploration Company ("Koch"),
         an affiliate of Koch Industries,  Inc., concluded a $10 million private
         placement for the designated  preferred stock as described above.  Koch
         acquired  500,000 shares of Series A Preferred Stock for $5 million and
         500,000  shares of Series B Preferred  Stock for $5  million.  The Koch
         Private Placement  provides Koch the right and option to purchase up to
         an additional  200,000  shares of Series A Preferred  Stock at the face
         value of $10 per share of Series A  Preferred  Stock at any time  after
         January 16, 1999 but on or before  January 16, 2000.  The option may be
         exercised in whole or in part. The Koch Private Placement also provides
         

                                       -8-

<PAGE>



         for a financing right of first refusal. If the Company intends to issue
         new  securities,  it shall give Koch written notice of such  intention,
         describing the amount of funds the Company wishes to raise, the type of
         new securities to be issued,  the price and general terms.  Koch has 15
         days from the date of  receipt  of notice to agree to  purchase  all or
         part of such new securities.

         Series A  Preferred  Stock.  Pursuant  to the Koch  Agreement,  500,000
         shares of Series A Preferred Stock were initially issued by the Company
         for  consideration of $10 per share.  Holders of the Series A Preferred
         Stock,  which has a face value of $10, are entitled to receive,  out of
         funds legally  available,  cumulative  dividends at the rate of 15% per
         annum payable in quarterly installments of $187,500 on the first day of
         February,  May, August and November of each year. The Company paid cash
         dividends of $220,377 to Koch on May 1, 1997,  which  included  $32,877
         for the period from January 16, 1997 to January 31, 1997. The quarterly
         dividend of $187,500 due on August 1, 1997 has not been paid.

         In the event of any voluntary or involuntary  liquidation,  dissolution
         or winding up of the Company, holders of Series A Preferred Stock shall
         have  preference,  second only to the Senior  Credit  Facility,  to the
         distribution  of the assets of the Company up to an amount equal to the
         aggregate face value of the then  outstanding  Series A Preferred Stock
         plus accrued but unpaid dividends. The Company's merger,  consolidation
         or any other combination into another corporation, partnership or other
         entity  which  results in the  exchange  of more than 50% of the voting
         securities  of the Company  requires the consent of the majority of the
         holders of the Series A Preferred  Stock;  however,  the holders of the
         Series A Preferred Stock are not entitled to any other voting rights.

         Series B  Preferred  Stock.  Pursuant  to the Koch  Agreement,  500,000
         shares of Series B  Preferred  Stock  were  issued by the  Company  for
         consideration  of $10 per  share.  Holders  of the  Series B  Preferred
         Stock,  which  has a face  value  of $10 per  share,  are  entitled  to
         receive, out of funds legally available, cumulative quarterly dividends
         at the rate of .035 shares of Series C Preferred Stock,  which also has
         a face  value of $10 per  share.  The  dividend  payment  dates for the
         Series B Preferred Stock are the first day of February, May, August and
         November of each year.  Dividends  on the Series C Preferred  Stock are
         payable in  preference  and  priority  to payment of  dividends  on the
         Series B Preferred  Stock. The Company issued 17,500 shares of Series C
         Preferred  Stock to Koch on May 1, 1997 as the dividend on the Series B
         Preferred Stock. The quarterly dividend on the Series B Preferred Stock
         due to be paid on August 1, 1997,  which  consists of 17,500  shares of
         Series C Preferred Stock, was not issued.

         In the event of any voluntary or involuntary  liquidation,  dissolution
         or winding up of the Company, holders of Series B Preferred Stock shall
         have preference in the  distribution of the assets of the Company after
         and subject to the payment of the Senior Credit Facility and payment in
         full of all amounts,  including accrued but unpaid dividends,  required
         to be  distributed  to the  holders of Series A  Preferred  Stock.  The
         Series B Preferred Stock  liquidation  preference shall be in an amount
         equal to the  aggregate  face  value of the then  outstanding  Series B
         Preferred Stock plus accrued but unpaid dividends.

         Voting Rights - Series B Preferred Stock. Holders of all the issued and
         outstanding   500,000   shares  of  Series  B   Preferred   Stock  will
         collectively  be eligible to cast votes  equivalent  to 24% of the then
         issued and outstanding  shares of common stock on all matters submitted
         to the  stockholders  for vote at any  annual or  special  stockholders
         meeting.  If at any time the  Company is in arrears in whole or in part


                                       -9-

<PAGE>



         with  regard to  quarterly  dividends  and such  nonpayment  remains in
         effect for three consecutive dividend payment dates, the holders of the
         Series B Preferred  Stock may notify the  Company of their  election to
         exercise rights to cast votes  equivalent to 51% of the then issued and
         outstanding  shares of common stock.  At any time that the holders hold
         less than  500,000  shares  of Series B  Preferred  Stock,  the  voting
         percentage of either 24% or 51% is reduced on a pro-rata basis.

         Board of Directors.  The holders of Series B Preferred Stock shall have
         the right to nominate  and elect to the  Company's  Board of  Directors
         nominees  representing not less than one-third of the number of members
         constituting  the  Board of  Directors  so long as there  are more than
         200,000 shares of Series B Preferred Stock issued and  outstanding.  If
         at any time the issued  and  outstanding  shares of Series B  Preferred
         Stock are less than 200,000,  the holders shall have the right to elect
         only one  director  to the  Company's  Board.  Two Koch  employees  are
         currently serving as Directors on the Board.

         If at any time  the  Company  is in  arrears  in whole or in part  with
         regard to quarterly dividends and such nonpayment remains in effect for
         three  consecutive  quarters or, if a significant  event (as defined in
         the  Certificate)  occurs,  the holders have the right at any annual or
         special  meeting of the  stockholders to nominate and elect such number
         of individuals as shall after the election  represent a majority of the
         number of directors  constituting  the Company's  Board.  A significant
         event  shall  mean and be  deemed to exist if (i) the  Company  files a
         voluntary   petition,   or  there  is  filed  against  the  Company  an
         involuntary petition, seeking relief under any applicable bankruptcy or
         insolvency  law,  (ii) a receiver is appointed for any of the Company's
         properties or assets, (iii) the Company makes or consents to the making
         of a  general  assignment  for the  benefit  of  creditors  or (iv) the
         Company  becomes  insolvent  or  generally  fails to pay,  or admits in
         writing its inability or unwillingness to pay, its debts as they become
         due.  At such time that there is a cure or waiver  received  in writing
         from the  holders of a majority of the Series B  Preferred  Stock,  the
         additional  board members  elected by the holders shall be removed from
         the Company's Board.

         Series C Preferred  Stock.  The  holders of Series C  Preferred  Stock,
         which has a face  value of $10,  are  entitled  to  receive  cumulative
         dividends, out of funds legally available, at the rate of 14% per annum
         on the face value payable on the first day of February, May, August and
         November of each year.  Pursuant to the Koch Private Placement,  17,500
         shares of Series C  Preferred  Stock were  issued as  dividends  on the
         Series  B  Preferred  Stock  on May 1,  1997.  No  shares  of  Series C
         Preferred Stock were issued for the Series B Preferred Stock due August
         1, 1997. The August 1, 1997 quarterly dividend payment of $6,125 on the
         Series C Preferred Stock was not paid.

         In the event of any voluntary or involuntary  liquidation,  dissolution
         or  winding up of the  Company,  the  holders  of the then  outstanding
         Series C Preferred Stock shall have  preference in the  distribution of
         the assets of the Company,  after and subject to the payment in full of
         all amounts  required to be  distributed to the holders of Series A and
         Series B  Preferred  Stock.  The Series C Preferred  Stock  liquidation
         preference  shall be in an amount equal to the aggregate  face value of
         the then  outstanding  Series C Preferred Stock plus accrued but unpaid
         dividends. Series C Preferred Stock shall not be entitled to any voting
         rights other than provided by law.


                                      -10-

<PAGE>



(5)      Subordinated Debt

         On January 31, 1997,  the Company paid in full the 11.50%  subordinated
         notes which were issued for a total  principal  amount of $2 million in
         September 1995.

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

                  1.       Material Changes in Financial Condition

                           For the six months  ended July 31 1997,  the  Company
                           incurred a net loss from operations  before preferred
                           dividends  of  $770,000  compared  to the net loss of
                           $384,000 for the six months ended July 31, 1996. This
                           significant   change  in  the   Company's   financial
                           condition is due primarily to the additional interest
                           expense  incurred  for the  oil  and  gas  properties
                           acquired  in January  1997  ("Righthand  Creek")  and
                           increased   depletion   of  oil  and  gas   producing
                           properties.  Dividends of $400,000  have been accrued
                           for the benefit of the preferred  stockholders during
                           the six months ended July 31, 1997 of which  $187,500
                           was paid May 1, 1997. The quarterly dividends payable
                           August 1, 1997 to Koch on the Series A , Series B and
                           Series C Preferred Stock have not been paid.

                  2.       Material Changes in Results of Operations

                           Revenues and Lease Operating Expenses

                           Oil and gas sales  increased from  $2,393,000 for the
                           six months ended July 31, 1996 to $3,739,000  for the
                           six months ended July 31, 1997, a 56% increase.  This
                           increase is due to the acquisition of Righthand Creek
                           in January 1997,  which  generated  $1,680,000 of oil
                           and gas sales for the six months ended July 31, 1997.
                           The  Wheeler  County  properties,  Block 76 and Belle
                           properties  contributed $823,000 year to date through
                           July  31,  1997  compared  to  $625,000  year to date
                           through  July  31,  1996.  Although  this  is  a  31%
                           increase in related  revenues,  the 1996 revenues for
                           these  properties  reflect three months of operations
                           versus six months of operations for 1997.

                           Lease  operating  expenses  increased from $1,148,000
                           for the six months ended July 31, 1996 to  $1,773,000
                           for  the  six  months  ended  July  31,  1997,  a 54%
                           increase which  correlates with the related  increase
                           in revenues. The increase in lease operating expenses
                           is also due to the  acquisition  of  Righthand  Creek
                           which   resulted  in  $679,000  of  lease   operating
                           expenses  for the six  months  ended  July 31,  1997.
                           Included in lease  operating  expenses for  Righthand
                           Creek properties is  approximately  $75,000 for lease
                           rentals and $106,000 for various  workovers  and frac
                           services performed on several wells.

                           Lease operating  expenses as a percentage of revenues
                           for existing  properties,  Wheeler County properties,
                           and Block 76 remained constant between 1996 and 1997.
                           However,  lease operating expenses as a percentage of
                           revenue  for  Belle   properties  has   significantly
                           

                                      -11-

<PAGE>



                           increased  from 61% to 89%.  This  increase is due to
                           greater than expected declining revenues coupled with
                           higher than expected operating costs.

                           The following table summarizes the operating activity
                           for oil and gas  properties  for the six months ended
                           July 31, 1997 and 1996.  The existing  properties are
                           those oil and gas  properties  which were acquired by
                           the Company prior to February 1, 1996.

                                        Acquisition             Six Months
                                           Date               Ended July 31,
                                                           1997          1996
                                                           ----          ----
         Oil and gas sales:
           Existing properties                  --      $1,235,499     1,767,787
           Wheeler County properties(1)   March 1996       136,248       115,680
           Block 76(1)                    March 1996       217,807       128,792
           Belle properties(1)            April 1996       468,954       380,897
           Righthand Creek properties(2)  January 1997   1,680,057             0
                                                         ---------     ---------

           Total oil and gas sales                      $3,738,565     2,393,156
                                                        ==========     =========

         Lease operating expenses:
           Existing properties                   --       $611,710       859,229
           Wheeler County properties      March 1996        43,933        36,836
           Block 76                       March 1996        19,605        18,315
           Belle properties               April 1996       417,547       233,243
           Righthand Creek properties     January 1997     679,828             0
                                                         ---------      --------

           Total lease operating expenses               $1,772,623     1,147,623
                                                         =========     =========

         Depletion of oil and gas producing properties:
           Existing properties                    --      $226,845       371,443
           Wheeler County properties      March 1996         8,406        13,430
           Block 76                       March 1996       148,441        19,701
           Belle properties               April 1996       143,959        46,574
           Righthand Creek properties     January 1997     700,805             0
                                                          ---------    ---------

           Total depletion of oil and gas
             producing properties                       $1,228,456       451,148
                                                          =========     ========

         Operating profit (loss) %:
           Existing properties                    --           32%           30%
           Wheeler County properties       March 1996          62%           57%
           Block 76                        March 1996          23%           70%
           Belle properties (3)            April 1996        (20)%           27%
           Righthand Creek properties      January 1997        18%            0%
                                                             -----          ----

           Total operating profit %                            20%           33%
                                                             =====          ====


                                      -12-

<PAGE>



                                        Acquisition             Six Months
                                           Date               Ended July 31,
                                                           1997          1996
                                                           ----          ---- 
                                             
         Oil production volume (bbl):
           Existing properties                   --        21,116         40,051
           Wheeler County properties      March 1996           73            158
           Block 76                       March 1996        3,341          1,498
           Belle properties               April 1996       24,325         19,037
           Righthand Creek properties     January 1997     69,959              0
                                                         ---------      --------

           Total oil production volume (bbl)              118,814         60,744
                                                         =========      ========

         Gas production volume (mcf):
           Existing properties                    --      392,136        222,674
           Wheeler County properties      March 1996       69,109         52,645
           Block 76                       March 1996       50,525         35,391
           Belle properties               April 1996            8             92
           Righthand Creek properties     January 1997     94,867              0
                                                         ---------      --------

           Total gas production volume (mcf)              606,645        310,802
                                                         =========      ========

         Average oil price per bbl                         $19.81         $19.59
                                                         =========       =======

         Average gas price per mcf                          $2.27          $2.42
                                                         ==========      =======

         Average price per bbl oil equivalent (BOE)        $17.00         $16.77
                                                         ==========       ======

         Lease operating expense per BOE                    $8.06          $8.04
                                                         ==========      =======

- --------------
(1) Revenue and  expenses  commenced  effective  April 1, 1996.
(2) Revenue and expenses commenced effective February 1, 1997.
(3) The operating loss reflected by the Belle properties is primarily the result
of greater than expected operating costs and lower than expected revenues.

                           Dry Hole Costs and Lease Abandonments

                           For the six months ended July 31,  1996,  the Company
                           recognized $189,900 related to dry hole expense for a
                           dry hole in Wheeler County.  For the six months ended
                           July 31, 1997, no dry hole costs or lease abandonment
                           expenses were incurred.

                           Depletion of Oil and Gas Producing Properties

                           Depletion  expense  increased  from $451, 000 for the
                           six months ended July 31, 1996 to $1,228,000  for the
                           six  months  ended July 31,  1997.  The  increase  in
                           depletion   expense   is   primarily   due   to   the
                           amortization   as   depletion   of  the   capitalized
                           acquisition costs for oil and gas properties acquired
                           during fiscal year 1997.

                                      -13-

<PAGE>



                           Depletion  expense  for those oil and gas  properties
                           acquired  during fiscal year 1997 was  $1,002,000 and
                           $80,000  for the six months  ended July 31,  1997 and
                           1996, respectively.

                           General and Administrative

                           General and  administrative  expenses have  increased
                           from  $655,000 to $805,000  for the six months  ended
                           July 31, 1996 and 1997,  respectively.  This increase
                           is primarily  the result of hiring  three  additional
                           employees during the quarter ended April 30, 1997 and
                           salary cost of living and merit increases provided to
                           all staff and clerical employees in January 1997.

                           As a  condition  to closing  the Koch stock  purchase
                           agreement,  the President and Chief Financial Officer
                           were  required  to enter into  employment  agreements
                           with the Company and  Drilling  for initial  terms of
                           five years. The employment  agreements may be renewed
                           annually  thereafter.  The base  salaries of $125,000
                           and $100,000 per annum, respectively,  as provided by
                           the  employment  agreements  increased  the  combined
                           annual  salaries of the President and Chief Financial
                           Officer by approximately $60,000.

                           Interest Expense

                           Interest  expense  increased from $267,000 in 1996 to
                           $546,000  in  1997.   The  increase  is  due  to  the
                           additional  debt  outstanding  during  the six months
                           ended July 31, 1997. On January 31, 1997, the Company
                           paid in full the 11.50% subordinated notes which were
                           issued for a total principal  amount of $2 million in
                           September  1995.  The  Company has the option to have
                           the  interest  rate  on  all or  any  portion  of the
                           outstanding  balance under the Senior Credit Facility
                           determined  under  either a prime rate  formula or an
                           Eurodollar  rate formula.  The average  interest rate
                           related to the  Senior  Credit  Facility  for the six
                           months  ended July 31,  1997 was 8.16% as compared to
                           9.23% for the six months ended July 31, 1996.

                           For any  unused  portion  of the  Borrowing  Base,  a
                           commitment  fee of  3/8ths of one  percent  per annum
                           will be charged to the Company. The senior lender was
                           paid a loan  origination fee of $75,000 to facilitate
                           the  First  Amendment.   The  outstanding   principal
                           balance  of the  Senior  Credit  Facility  was  $13.8
                           million at July 31, 1997 and $14.4  million at August
                           31, 1997.

                           Gain on Sale of Assets

                           The Company recognized approximately $135,000 gain on
                           sale of assets  during the six months  ended July 31,
                           1996 and only  $12,000 gain on assets sold during the
                           six months ended July 31, 1997.


                                      -14-

<PAGE>



                           Sales Contract

                           Effective  February  1,  1997,   Offshore's  contract
                           marketing   agent  entered  into  a  one  year  sales
                           contract with an independent oil purchaser to deliver
                           up to an average  of 650  barrels of oil per day from
                           the  Company's   Righthand  Creek  Field.  The  sales
                           contract  provides for pricing  based upon the posted
                           price for  Louisiana  Light Sweet Crude at St. James,
                           Louisiana  ("LLS"),  plus a bonus of $1.50 per barrel
                           ("Bonus"),  but  with a floor  price  of  $20.00  per
                           barrel and a ceiling price of $23.45 per barrel.  The
                           sales contract  requires  delivery of 650 barrels per
                           day  (averaged  monthly),  but  has  no  penalty  for
                           underdeliveries  of  those  volumes  unless  the  LLS
                           posted  price plus Bonus  exceeds  $23.45 per barrel.
                           Although   the   Righthand   Creek  Field  wells  are
                           currently  producing  less than 650  barrels per day,
                           the LLS plus  Bonus  price has been less than  $23.45
                           per barrel, so no penalties have been in effect. If a
                           penalty  should  become   applicable,   it  would  be
                           computed as follows: ([650 barrels x # days in month]
                           - barrels delivered) x (LLS plus Bonus - $23.45).

                           In August 1997,  the Company,  on behalf of Offshore,
                           entered into a commodity  futures oil swap  agreement
                           with Koch Oil Company.  That swap  agreement was made
                           pursuant  to  an  existing   Master   Commodity  Swap
                           Agreement between the Company and Koch, at no current
                           cost  to the  Company,  and  is  termed  a  "Costless
                           Put/Call Collar Option,"  covering the period between
                           February 1, 1998 and January 31,  1999.  The new swap
                           agreement is based upon a  determination  quantity of
                           400  barrels oil per day and  establishes  settlement
                           dates on the last day of each  calendar  month during
                           the contract  period.  It sets a floating price equal
                           to Koch Oil  Company's  monthly  average  LLS posting
                           plus  $1.50,  and  strike  prices of  $18.20  for put
                           options   and  $19.97  for  call   options.   On  any
                           settlement  date, if the floating  price is less than
                           the put option strike  price,  then Koch must pay the
                           Company  the  price  difference,  multiplied  by  the
                           determination   quantity   for  the  month.   On  any
                           settlement  date,  if the floating  price exceeds the
                           call option strike  price,  the Company must pay Koch
                           the  difference,   multiplied  by  the  determination
                           quantity for the month.

                           Except  as  described   above,  the  Company  is  not
                           obligated to provide a fixed or determinable quantity
                           of oil  and  gas in the  future  under  any  existing
                           contracts, agreements, hedge of swap arrangements.

                           Recent Operating Developments

                           The Company's  future  results of operations  and the
                           other forward  looking  statements  contained in this
                           Quarterly  Report  involve  a  number  of  risks  and
                           uncertainties.  Specifically, but without limitation,
                           no assurances can be given that any current or future
                           development or exploration  plans and operations will
                           be successful or that, if successful, production from
                           the  wells  and  the  associated  revenues  over  the
                           production  life  of the  properties  will  equal  or
                           exceed the costs associated with properties and their
                           development.



                                      -15-

<PAGE>



                           Righthand Creek Field

                           The   Righthand   Creek   Field,   which   represents
                           approximately  70% of the aggregate  reserve value of
                           the  Company,  was acquired by the Company in January
                           1997 for $15.3 million.

                           Offshore   commenced  the  workover  and   additional
                           development  work at Righthand Creek in March 1997. A
                           workover  drilling  rig was  placed  on a  previously
                           abandoned   well  in  the   field  and  was  able  to
                           recomplete  the  well in the  Wilcox  "B"  formation.
                           Recompletion  procedures  were also  performed on the
                           Wilcox "A" formation to test its production capacity.
                           The well has  produced  from the  Wilcox  "A" and "B"
                           formations  since  early  July and in  August  had an
                           average production rate of approximately 30 BOPD. The
                           total workover and completion costs incurred for this
                           well were  approximately  $333,000  through  July 31,
                           1997. The Company is currently  completing  this well
                           in the Wilcox B-1 formation.

                           On March 26, 1997, a drilling rig commenced an 11,300
                           foot Wilcox  formation  development well in Righthand
                           Creek.  The well was completed in mid-June  1997. Oil
                           production  was  stabilized in mid-August and current
                           average  production  approximates  110 BOPD.  Through
                           July 31, 1997,  total drilling and  completion  costs
                           incurred for this well were approximately $946,000.

                           In mid-June 1997, the Company re-entered an abandoned
                           well in Righthand Creek.  Attempts to achieve natural
                           production   flow  from  the  Wilcox  "B"  and  "B-1"
                           formations were  unsuccessful.  Management intends to
                           place  a  pumping  unit  on  the  well  to  establish
                           production.  If production  cannot be  established by
                           this  method,  then  the  well may be used as a water
                           injection well to facilitate  additional  development
                           of the Righthand Creek Field.

                           In late August  1997,  two existing  Righthand  Creek
                           wells were perforated in the Wilcox "B-1"  formation.
                           Production  from  both  wells has  increased  from an
                           average of 80 BOPD to approximately 220 BOPD.

                           As a result of the  testing  operations  on  existing
                           wells,  recompletion of shut-in wells and drilling of
                           new wells in the Righthand  Creek Field,  the Company
                           has  concluded  that the primary  source of energy in
                           the  Righthand  Creek  Wilcox "B"  reservoir is fluid
                           expansion and not a natural water drive. Accordingly,
                           the  Company now  believes  that the  reservoir  will
                           require  pressure  maintenance  operations to achieve
                           its maximum productive potential,  which in turn will
                           require additional capital investment by the Company.
                           The  effect  of  reclassifying  the  Righthand  Creek
                           Wilcox "B" reservoir as a depletion  drive  reservoir
                           may increase overall recoverable  reserves,  but will
                           likely   result   in   the   reclassification   of  a
                           significant portion of previously recognized reserves
                           from  "Proved  Producing"  to "Proved  Behind  Pipe,"
                           "Proved Undeveloped" or "Probable and Possible" until
                           pressure     maintenance    can    be    successfully
                           demonstrated.


                                      -16-

<PAGE>



                           The Company has  retained  an  independent  petroleum
                           engineering   firm  to   assist   in   developing   a
                           comprehensive  development  plan  for  the  Righthand
                           Creek Field reservoir.  Those engineering consultants
                           have  recommended  that pressures in the reservoir be
                           maintained by water  injection.  A properly  designed
                           water injection  program will require that additional
                           wells be drilled,  and some currently producing wells
                           may be converted  to water  injection  wells.  Proper
                           development  of the reserves in Righthand  Creek will
                           be  dependent  upon the  availability  of  sufficient
                           additional  working capital to implement the pressure
                           maintenance  program.  Management currently estimates
                           the total cost of the required  pressure  maintenance
                           operation would range from  approximately  $2 million
                           to approximately $4 million.

                           The full  implementation  of a  pressure  maintenance
                           program in  Righthand  Creek may require that several
                           existing  production  units,  with different  mineral
                           owners,  be combined or  reconfigured.  The  existing
                           units have been  established by orders of a Louisiana
                           state  commission,   and  any  changes  in  the  unit
                           configurations  will be  subject to the  approval  of
                           that commission.  The regulatory approval process may
                           require that the Company obtain consents from mineral
                           owners in the  existing  units.  Although the Company
                           has  recently  begun  the  process  of  seeking  such
                           consents as an initial step in  obtaining  regulatory
                           approval of the  changes in the unit  configurations,
                           there can be no assurances  that the required  number
                           of consents  will be obtained or that the  commission
                           will   ultimately   approve   the   changes  in  unit
                           configurations.

                           The  Company   also  plans  to  complete   additional
                           existing  wells where  downhole  tests  indicate good
                           Wilcox "B-1" formation in order to increase the daily
                           production.   The  Wilcox  "B-1"  formation  was  not
                           recognized in any reserve  classification at the time
                           the property was  acquired,  and thus any  additional
                           reserves derived from the Wilcox "B-1" formation will
                           enhance the Company's reserve position.

                           Other Areas

                           On  April  1,  1997,  production  from  Block  76 was
                           suspended  to  repair  mechanical  problems  with the
                           downhole  equipment.  The  total  workover  cost  was
                           approximately $2.8 million. Offshore's portion of the
                           workover expense was  approximately  $112,000.  As of
                           April  30,  1997  the  level  of  production  net  to
                           Offshore's  interest  has been  restored  to  average
                           approximately   500  mcf  per  day  as   compared  to
                           approximately 700 mcf per day prior to the suspension
                           of production.

                           The  Company  has   participated  in  the  successful
                           completion  of two wells at Eugene  Island  324.  The
                           wells  were  completed  in July  1997;  however,  the
                           operator  of the  wells is  currently  repairing  the
                           existing   production  facility  to  accommodate  the
                           expected   production   from  these   wells.   It  is
                           anticipated that the wells will be fully producing by
                           October  1997.  The  Company has  approximately  8.9%
                           working interest and 6% net revenue interest in these
                           wells.


                                      -17-

<PAGE>



                           The Company has also  participated in the drilling of
                           an exploratory well in the Red Bug Field in Wilkinson
                           County,  Mississippi.   The  Company  has  a  working
                           interest  of 10.9375%  and a net revenue  interest of
                           7.875%.  The  well  was  completed  at  approximately
                           11,600  feet on  September  8, 1997 and is  currently
                           being tested.  It is anticipated  that this well will
                           primarily produce gas.

                           Capital Resources and Liquidity

                           Bank Debt

                           Effective  January 16, 1997, the Company and Drilling
                           executed the First  Amendment  to the loan  agreement
                           with a senior lender which  provided for the increase
                           of  the  senior  credit   facility   ("Senior  Credit
                           Facility")  from $10  million to $50  million and the
                           increase  of the  credit  available  under the Senior
                           Credit   Facility   (the   "Borrowing   Base")   from
                           approximately $5 million to approximately $17 million
                           on  January  16,  1997.  The  First   Amendment  also
                           provided  for  extending  the  maturity  date  of the
                           Senior  Credit  Facility  to  February  1, 2000.  The
                           Borrowing Base is the credit line available under the
                           Senior   Credit   Facility,   and   is   periodically
                           redetermined by the senior lender.  The amount of the
                           Borrowing  Base is determined by the senior lender in
                           its sole discretion based upon an analysis of reserve
                           and  production  data with respect to the oil and gas
                           properties   of  the   Company  for  the  purpose  of
                           calculating  the present value of future net revenues
                           from such mineral interests as of the specified date.
                           The  principal  factor in  determining  the Borrowing
                           Base is the  present  value of  projected  future net
                           revenues from the Company's proved producing reserves
                           as of the  determination  date.  The present value of
                           projected  future  net  revenues  from the  Company's
                           proved  behind pipe and proved  undeveloped  reserves
                           are also factors in determining  the Borrowing  Base,
                           but are afforded significantly less value than proved
                           producing reserves.

                           The Borrowing Base is subject to monthly  reductions,
                           currently in the amount of  $333,000,  which began on
                           April 1, 1997. The amount of the monthly reduction of
                           the  Borrowing  Base can be  adjusted  by the  senior
                           lender upon  redetermination  of the Borrowing  Base.
                           The next scheduled  redetermination  of the Borrowing
                           Base is on February 1, 1998.  The Company may, at its
                           sole  expense,  request  a  redetermination  prior to
                           February 1, 1998. The Senior Credit Facility likewise
                           permits the senior  lender the option to effectuate a
                           redetermination   of  the  Borrowing  Base  prior  to
                           February  1,  1998.  If  the  redetermination  of the
                           Borrowing Base results in the  outstanding  principal
                           balance of the Company's debt exceeding the amount of
                           the  Borrowing  Base,  the senior lender is to notify
                           the Company of such deficiency. Within thirty days of
                           receiving  such  notice,  the  Company  must elect to
                           either  (1) prepay an amount  which  will  reduce the
                           principal  balance  of the debt to the  amount of the
                           Borrowing  Base,  or  (2)  mortgage  such  additional
                           collateral as is acceptable to the senior lender. The
                           assets  presented as additional  collateral must have
                           sufficient  present  values on a discounted  basis to
                           increase the  Borrowing  Base,  in the opinion of the
                           senior lender,  to an amount equal to or greater than
                           the  outstanding  principal  balance of the debt. The
                           Company also has

                                      -18-

<PAGE>



                           the  option of  prepaying  and  providing  additional
                           collateral  in any  combination.  The  failure of the
                           Company  to  make  sufficient  prepayment  and/or  to
                           mortgage  sufficient   additional   collateral  is  a
                           default under the Senior Credit Facility.

                           Substantially all of the Company's assets,  including
                           all its  interests  (direct or  indirect) in existing
                           oil and gas properties and miscellaneous assets serve
                           as  collateral  for the Senior Credit  Facility.  The
                           Senior Credit  Facility also provides that properties
                           acquired  in  the  future  shall  be  pledged  by the
                           Company  to secure the Senior  Credit  Facility.  The
                           Senior Credit Facility contains various  restrictions
                           including,   but  not  limited  to,  restrictions  on
                           payments of  dividends  or  distributions  other than
                           those capital  distributions  to the outside minority
                           interest limited partners in GulfMex,  maintenance of
                           positive  working  capital,  and  no  change  in  the
                           ownership control or the President of the Company.

                           During  the three  months  ended July 31,  1997,  the
                           Company was in violation of a Senior Credit  Facility
                           covenant  which  requires  the  Company  to  maintain
                           positive working  capital,  defined as current assets
                           less current liabilities excluding current maturities
                           of  long-term  debt.  During  this time,  the Company
                           incurred  significant  costs associated with drilling
                           and  recompletion  activities in the Righthand  Creek
                           Field, and an offshore  property,  and an exploration
                           activity  in  Mississippi.  On  June  30,  1997,  the
                           Company  borrowed   $500,000  against  its  available
                           Borrowing Base to pay part of the costs incurred from
                           these  drilling  activities.  On August 15, 1997, the
                           Company received a waiver of such non-compliance from
                           the senior lender and borrowed an additional $600,000
                           which was used to  reduce  its  outstanding  accounts
                           payable.  As of August 31,  1997,  the  Company is in
                           compliance with the financial  covenants contained in
                           the Senior Credit Facility.

                           The First  Amendment  to the Senior  Credit  Facility
                           permits  the  payment  of  dividends  on the  various
                           classes  of   preferred   stock   acquired   by  Koch
                           Exploration  Company  ("Koch")  unless  an  event  of
                           default under the Senior Credit Facility has occurred
                           and is continuing.  The stock purchase agreement with
                           Koch  provides  for  certain   restrictions   on  the
                           Company's   total   indebtedness.   The  Company  can
                           increase   indebtedness  through  the  Senior  Credit
                           Facility;   however,   with   respect  to  any  other
                           additional  debt,  if the  incurrence  of such  other
                           additional   debt  results  in  the  Company's  total
                           indebtedness  exceeding  65% of the present  value of
                           the Company's proved reserves  discounted at 12%, the
                           Company cannot incur any additional other debt.

                           The Company pays interest on the outstanding  balance
                           owed on the senior secured indebtedness.  The Company
                           has the  option to have the  interest  rate on all or
                           any portion of that  outstanding  balance  determined
                           under  either a prime rate  formula or an  Eurodollar
                           rate formula.  Interest  expense paid pursuant to the
                           Senior  Credit  Facility  during the six months ended
                           July 31, 1997 and 1996,  was  approximately  $542,000
                           and $148,000, respectively. The average interest rate
                           for the six months  ended July 31,  1997 and 1996 was
                           8.16% and 9.23%, respectively.


                                      -19-

<PAGE>



                           Redeemable Preferred Stock

                           On January 16, 1997, the Company and Koch Exploration
                           Company  concluded  a $10 million  private  placement
                           ("Koch  Private  Placement").  Koch acquired  500,000
                           shares of Series A Preferred Stock for $5 million and
                           500,000  shares  of Series B  Preferred  Stock for $5
                           million.

                           The  following is a brief  summary of various  rights
                           and terms of the Preferred Stock.

                                                    Preferred Stock
                                         ---------------------------------------
                                   Series A       Series B         Series C
                                   --------       -------          --------

          Number of shares issued  500,000        500,000           -0-

          Face value per share     $10            $10             $10

          Cumulative dividends     15% of face    0.35 shares of  14% of face
                                   value (per     Series C        value (per
                                   annum)         (quarterly)     annum)

          Dividends payable        Feb. 1, May 1, Feb. 1, May 1,  Feb. 1, May 1,
                                   Aug. 1, Nov. 1 Aug. 1, Nov. 1  Aug. 1, Nov. 1

          First dividend payment   May 1, 1997    May 1, 1997     Aug. 1, 1997

                           The Company paid Koch a cash  dividend of $220,377 on
                           May 1, 1997 for the  dividends  accrued  from January
                           16,  1997  through  April  30,  1997 on the  Series A
                           Preferred Stock.  Koch also received 17,500 shares of
                           Series  C  Preferred  Stock  as  the  stock  dividend
                           accrued on the Series B Preferred Stock from February
                           1, 1997 through  April 30, 1997. No cash dividend was
                           due on Series C Preferred Stock.

                           As a result of the  significant  costs  incurred with
                           the drilling and recompletion activities conducted by
                           the  Company  during  the six  months  ended July 31,
                           1997, the Company did not make the quarterly dividend
                           payments of  $187,500  and $6,125 due on the Series A
                           Preferred  Stock and the Series C Preferred  Stock on
                           August 1, 1997. The Company has not issued the 17,500
                           shares of Series C  Preferred  Stock due on August 1,
                           1997 on the Series B Preferred Stock. The Company has
                           incurred dividends expense of $400,358 as of July 31,
                           1997 of which  $200,265  is accrued as  payable.  The
                           Company's ability to pay the accrued dividends due on
                           August 1, 1997 and dividends  which become due in the
                           future is dependent on increasing  the cash flow from
                           operations.

                           The Koch Agreement provides that if the Company is in
                           arrears in whole or in part with regard to  quarterly
                           dividend  payments,  and such  nonpayment  remains in
                           effect  for  three  consecutive  quarters,  or,  if a
                           significant event occurs, Koch will have the right at
                           any annual or special meeting of the  stockholders to
                           nominate  and elect  such  number of  individuals  as
                           shall after the election represent a majority of the

                                      -20-

<PAGE>



                           number of directors constituting the Company's Board.
                           A significant event shall mean and be deemed to exist
                           if (i) the  Company  files a voluntary  petition,  or
                           there is filed  against  the  Company an  involuntary
                           petition,   seeking   relief  under  any   applicable
                           bankruptcy  or  insolvency  law,  (ii) a receiver  is
                           appointed  for  any of the  Company's  properties  or
                           assets,  (iii) the  Company  makes or consents to the
                           making of a general  assignment  for the  benefit  of
                           creditors  or (iv) the Company  becomes  insolvent or
                           generally  fails to pay,  or  admits in  writing  its
                           inability or  unwillingness to pay, its debts as they
                           become  due.  At such  time  that  there is a cure or
                           waiver  received  in  writing  from the  holders of a
                           majority  of  the  Series  B  Preferred   Stock,  the
                           additional board members elected by the holders shall
                           be removed from the Company's Board.

                           The Company's  ability to meet its current  financial
                           commitments,  including  those  imposed by the Senior
                           Credit Facility and the terms of the Preferred Stock,
                           and to have access to additional  working  capital to
                           operate  and  develop  its   existing   oil  and  gas
                           properties  is  principally  dependent  on the market
                           prices for oil and natural gas, the production levels
                           of the  Company's  properties  and the success of the
                           Company's development program.  While the Company has
                           ongoing  exploration and development efforts that, if
                           successful,  will enhance its reserves and cash flow,
                           successful  development of the Righthand  Creek Field
                           by   implementation   of  a  comprehensive   pressure
                           maintenance   operation   will  require   significant
                           additional  working capital.  Although the Company is
                           investigating sources of financing such as additional
                           or   alternative   bank   financing,   production  or
                           mezzanine  financing for the development of Righthand
                           Creek and other  development  projects,  the  Company
                           presently has no commitment for additional  financing
                           and there can be no  assurance  that the Company will
                           be successful in obtaining additional  financing.  If
                           the Company is unable to obtain additional  financing
                           as   needed,   it   would   consider,   among   other
                           alternatives,   sale  of  certain  of  its  leasehold
                           interests,  the curtailment of property  acquisitions
                           or development  activities until internally generated
                           funds   become   available,    or   other   strategic
                           alternatives  in an  effort  to  meet  its  financial
                           requirements.

                           Oil and gas  exploration  and  production  operations
                           involve substantial economic risks. No assurances can
                           be given that any current or future development plans
                           and  operations   will  be  successful  or  that,  if
                           successful,   production   from  the  wells  and  the
                           associated  revenues over the productive  life of the
                           properties will equal or exceed the costs  associated
                           with   the   oil  and  gas   properties   and   their
                           development.

                           Statements in this Quarterly  Report  including those
                           contained in the foregoing discussion and other items
                           herein,   concerning   the  Company   which  are  (a)
                           statements  of  plans  and   objectives   for  future
                           operations,   (b)   statements  of  future   economic
                           performance,  or (c)  statements  of  assumptions  or
                           estimates  underlying or supporting the foregoing are
                           forward-looking  statements  within  the  meaning  of
                           Section 27A of the Securities Act of 1933 and Section
                           21E of the  Securities  Exchange  Act  of  1934.  The
                           ultimate  accuracy of  forward-looking  statements is
                           subject to a wide range of business risks and changes
                           in  circumstances,  and actual  results and  outcomes
                           often  differ  from   expectations.   Any  number  of
                           important

                                      -21-

<PAGE>



                           factors   could  cause   actual   results  to  differ
                           materially   from  those  in  the  forward-   looking
                           statements  herein,   including  the  following:  the
                           timing and extent of changes in crude oil and natural
                           gas  prices;  actions  of the  Company's  purchasers,
                           competitors,  lenders  and other third  parties  over
                           whom the Company has little or no control; changes in
                           the cost or availability of pipelines and other means
                           of   transporting   products;   state   and   federal
                           environmental,  economic,  safety and other  policies
                           and regulations,  any changes therein,  and any legal
                           or  regulatory  delays or other  factors  beyond  the
                           Company's control;  weather conditions  affecting the
                           Company's  operations  or  the  areas  in  which  the
                           Company's   products   are   marketed;   future  well
                           performance;  the extent of the Company's  success in
                           acquiring oil and gas properties and in  discovering,
                           developing   and   producing   reserves;    political
                           developments in foreign countries; and the conditions
                           of the capital  markets and equity markets during the
                           periods  covered by the  forward-looking  statements.
                           The  Company  undertakes  no  obligation  to publicly
                           release  the  result  of any  revisions  to any  such
                           forward-looking   statements  that  may  be  made  to
                           reflect  the events or  circumstances  after the date
                           hereof or to reflect the occurrence of  unanticipated
                           events.

                           PART II - OTHER INFORMATION

Item1.    LEGAL PROCEEDINGS
               None.

Item 2.   CHANGES IN SECURITIES 
               None.

Item 3.   DEFAULTS UPON SENIOR SECURITIES

                  Series A Preferred Stock

                  The cash  dividend in the amount of $187,500  due on August 1,
                  1997 on Series A Preferred Stock has not been paid.

                  Series B Preferred Stock

                  The dividend of 17,500 shares of Series C Preferred  Stock due
                  on August 1, 1997 on the Series B Preferred Stock has not been
                  issued.

                  Series C Preferred Stock

                  The cash  dividend  in the  amount of $6,125  due on August 1,
                  1997 on Series C Preferred Stock has not been paid.



                                      -22-

<PAGE>



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

                  The Annual Meeting of  Shareholders  was held on July 1, 1997.
                  The slate of directors  recommended  by the  management of the
                  Company were:  Robert A. Buschman,  Guy Bob Buschman,  John G.
                  Hurd, H. M. Shearin, Jr., Hobby A. Abshier, Ralph F. Cox, Dale
                  G. Schlinsog and R. Allan Allford.

                           1.       Approval  of the  selection  of the slate of
                                    Directors to serve for a term of one year or
                                    to the date of the next annual meeting.

                                            Shareholders  present or entitled to
                                            vote for the  approval  of the slate
                                            of   Directors   as   presented   by
                                            management,  voted 4,966,376  shares
                                            in favor of the slate of  Directors.
                                            The shareholders voted as follows:

                               For        Against       Abstained      Not Voted
      Robert A. Buschman    4,966,376      1,400             0           793,211
      Guy Bob Buschman      4,966,376      1,400             0           793,211
      John G. Hurd          4,966,376      1,400             0           793,211
      H. M. Shearin, Jr.    4,966,376      1,400             0           793,211
      Hobby A. Abshier      4,966,376      1,400             0           793,211
      Ralph F. Cox          4,966,376      1,400             0           793,211
      Dale G. Schlinsog     4,966,376      1,400             0           793,211
      R. Allan Allford      4,966,376      1,400             0           793,211

                           2.       Approval  of  the  selection  of  KPMG  Peat
                                    Marwick as the  Company's  auditors  for the
                                    fiscal year commencing February 1, 1997.

                                    Shareholders present or entitled to vote for
                                    the  resolution  voted  4,966,596  shares in
                                    favor of the  resolution  which  constituted
                                    more than a majority of the total  number of
                                    shares entitled to vote on this matter.  The
                                    shareholders voted as follows:

      For:   4,966,596    Against: 100   Abstained: 1,080    Not Voted:  793,211

Item 5.  OTHER INFORMATION
               None.

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits

                  The exhibits listed on the  accompanying  Index to Exhibits on
                  page E-1 are filed as part of this Form  10-QSB.  The  Company
                  will furnish a copy of any exhibit to a requesting shareholder
                  upon payment of a fee of $.25 per page.


                                      -23-

<PAGE>



                  10(p)    Confirmation   of  Costless  Collar  Put/Call  Option
                           subject to Master  Commodity Swap  Agreement  between
                           Koch Oil Company and Rio Grande,  Inc.,  dated August
                           15, 1997. (E-4).

         (b)      Reports on Form 8-K
                           None.

                                      -24-




<PAGE>



                                   SIGNATURES

         In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.


                                      RIO GRANDE, INC.



Date:    September 19, 1997            By:   /s/ Guy R. Buschman
                                           ------------------------------------
                                           Guy R. Buschman, President



Date:    September 19, 1997            By:   /s/ Gary Scheele
                                           ------------------------------------
                                           Gary Scheele, Secretary and Treasurer
                                           (principal financial officer)


                                      -25-

<PAGE>



                                INDEX TO EXHIBITS

The following  exhibits are numbered in  accordance  with Item 601 of Regulation
S-B:

3(a)     Certificate of Incorporation of the Company  (incorporated by reference
         to Exhibit 3(a) to Form 8-K dated December 29, 1986 [File No. 1-8287]).

3(b)     Bylaws of the Company  (incorporated  by  reference  to Exhibit 3(b) to
         Form 8-K dated December 29, 1986 [File No. 1-8287]).

3(c)     Certificate of Amendment of Certificate of Incorporation of the Company
         (E-3).

4(a)     Specimen stock  certificate  (incorporated by reference to Exhibit 4(a)
         to Form 8-K dated December 29, 1986 [File No. 1-8287]).

4(b)     Specimen Stock Purchase  Warrant  (incorporated by reference to Exhibit
         4(b) to form 8-K dated December 29, 1986 [File No. 1- 8287]).

4(c)     Note  Purchase  Agreement,  dated  September 27, 1995, by and among the
         Company,  Rio Grande Drilling  Company,  and the various  purchasers of
         11.50%  Subordinated Notes due September 30, 2000 (incorporated  herein
         by reference from October 31, 1995 Form 10-QSB).

4(d)     Form of Common Stock  Purchase  Warrant  issued in connection  with the
         Offering  described  in this report  (incorporated  herein by reference
         from October 31, 1995 Form 10-QSB).

4(e)     Amendments  to Note  Purchase  Agreement,  by and  among  the  Company,
         Drilling and the Holders  (incorporated  herein by reference from March
         26, 1996 Form 8-K).

4(f)     Amendments  to  Notes,  by  and  among  the  Company  and  the  Holders
         (incorporated herein by reference from March 26, 1996 Form 8-K).

4(g)     Consents  to  Proposed  Transactions  by the  Holders  to  the  Company
         (incorporated herein by reference from March 26, 1996 Form 8-K).

4(h)     Amendment  to  Warrant  Agreement  among the  Company  and the  Holders
         (incorporated herein by reference from March 26, 1996 Form 8-K).

4(i)     Certificate  of  Designation,   Preferences  and  Rights  of  Series  A
         Preferred Stock, Series B Preferred Stock, and Series C Preferred Stock
         of Rio Grande,  Inc.  dated  January 15, 1997  (incorporated  herein by
         reference from January 31, 1997 Form 8-K).

4(j)     Preferred Stock Purchase Agreement between Koch Exploration Company and
         Rio  Grande,  Inc.  dated  January  16,  1997  (incorporated  herein by
         reference from January 31, 1997 Form 8-K).

4(k)     Registration  Rights  Agreement  between  Rio  Grande,  Inc.  and  Koch
         Exploration  Company  dated  January 16, 1997  (incorporated  herein by
         reference from January 31, 1997 Form 8-K).


                                       E-1

<PAGE>



4(l)     Stockholders  Agreement  between Robert A. Buschman,  Guy Bob Buschman,
         Rio Grande,  Inc., and Koch Exploration  Company dated January 16, 1997
         (incorporated herein by reference from January 31, 1997 Form 8-K).

10(a)    Asset Purchase Agreement dated June 26, 1992 by and between SHV Oil and
         Gas Company and Rio Grande  Drilling  Company  (incorporated  herein by
         reference from July 31, 1992 Form 10-Q).

10(b)    Agreement  of Limited  Partnership  dated June 25,  1992 for Rio Grande
         Offshore, Ltd. between Rio Grande Drilling Company, Robert A. Buschman,
         H. Wayne Hightower and H. W.  Hightower,  Jr.  (incorporated  herein by
         reference from July 31, 1992 Form 10-Q).

10(c)    Loan  Agreement by and between  International  Bank of Commerce and Rio
         Grande  Drilling  Company dated June 26, 1992  (incorporated  herein by
         reference from July 31, 1992 Form 10-Q).

10(d)    Purchase  and Sale  Agreement  dated  May 24,  1995,  between  Newfield
         Exploration Company and Rio Grande Offshore, Ltd. for the sale of Ewing
         Bank  Blocks  947/903  and Ship  Shoal  Block  356 at a sales  price of
         $1,200,000 (incorporated by reference from July 31, 1995 Form 10-QSB).

10(e)    Consulting  Agreement  dated August 10, 1995,  between Hobby A. Abshier
         and Rio Grande, Inc. (incorporated by reference from July 31, 1995 Form
         10-QSB).

10(f)    Closing  Agreement  between Fortune  Petroleum  Corporation,  Pendragon
         Resources, L.L.C. and Rio Grande Offshore, Ltd. dated March 6, 1996 for
         the acquisition of South Timbalier Block 76  (incorporated by reference
         from March 26, 1996 Form 8-K).

10(g)    Loan Agreement between Comerica  Bank-Texas,  Rio Grande,  Inc. and Rio
         Grande  Drilling  Company  dated  March 8,  1996  for a  senior  credit
         facility of  $10,000,000  (incorporated  herein by reference from March
         26, 1996 Form 8-K).

10(h)    Purchase and Sale Agreement between Belle Oil, Inc., Belle Exploration,
         Inc.,  Louisiana Well Service Co., Alton J. Ogden, Jr., Alton J. Ogden,
         Sr., Jeff L.  Burkhalter and Rio Grande  Offshore,  Ltd.  (incorporated
         herein by reference from April 29, 1996 Form 8-K).

10(i)    Engagement  letter between Reid Investment  Corporation and Rio Grande,
         Inc.  dated August 28, 1996,  as exclusive  agent to sell equity in Rio
         Grande,  Inc.  (incorporated  herein by reference from October 31, 1996
         Form 10-QSB).

10(j)    Purchase and Sale Agreement between Brechtel Energy Corporation,  et al
         and  Rio  Grande  Offshore,  Ltd.  dated  November  20,  1996  for  the
         acquisition  of oil and gas properties  located in the Righthand  Creek
         Field, Allen Parish,  Louisiana  (incorporated herein by reference from
         October 31, 1996 Form 10-QSB).

10(k)    First Amendment to Loan Agreement between Rio Grande,  Inc., Rio Grande
         Drilling  Company  and  Comerica  Bank - Texas  dated  January 15, 1997
         (incorporated herein by reference from January 31, 1997 Form 8-K).


                                       E-2

<PAGE>



10(l)    Employment  Agreement  between Rio Grande,  Inc.,  Rio Grande  Drilling
         Company and Guy Bob  Buschman  dated  January  16,  1997  (incorporated
         herein by reference from January 31, 1997 Form 8-K).

10(m)    Employment  Agreement  between Rio Grande,  Inc.,  Rio Grande  Drilling
         Company and Gary Scheele dated January 16, 1997 (incorporated herein by
         reference from January 31, 1997 Form 8-K).

10(n)    Master Commodity Swap Agreement  between Rio Grande,  Inc. and Koch Oil
         Company dated January 16, 1997  (incorporated  herein by reference from
         January 31, 1997 Form 8-K).

10(o)    Participation  Agreement between Mortimer  Exploration  Company and Rio
         Grande Offshore, Ltd. for the Texas/Louisiana Yegua Project dated March
         10, 1997 with attached amended letter agreement.

10(p)    Confirmation  of  Costless  Collar  Put/Call  Option  subject to Master
         Commodity Swap Agreement between Koch Oil Company and Rio Grande, Inc.,
         dated August 15, 1997 (E-4).

22       The following list sets forth the name of each  subsidiary or affiliate
         of the  Company,  with the State of  incorporation  as noted  which are
         wholly-owned by the Company (except as noted):

                  Rio Grande  Drilling  Company,  Texas  corporation  Rio Grande
                  Desert Oil Company,  Nevada  corporation Rio Grande  Offshore,
                  Ltd., a Texas limited partnership Rio Grande GulfMex,  Ltd., a
                  Texas limited partnership (80% interest)

27       Financial Data Schedule (E-5).

99(a)    Private  Offering  Memorandum  of the  Company  dated  August 27,  1995
         (incorporated herein by reference from October 31, 1995 Form 10-QSB).



                                       E-3

<PAGE>

                                  Confirmation
                              Put 36335/Call 36341
TO:      Rio Grande, Inc.
         Attn: Guy Bob Buschman                       FAX: (210) 308-8111

FROM:    Koch Oil Company
         600 Travis, Ste 1300
         Houston, TX 77002
         Attn:  Doug Wittenberg

Dear Sirs:

Koch Oil Company is pleased to confirm the  following  commodity  price
swap  between  Koch Oil Company  (Koch) and Rio  Grande,  Inc. on the Trade Date
referred to below.  This letter  constitutes a "Confirmation"  as referred to in
the Master Swap Agreement specified below.
     1. This Confirmation  supplements,  forms a part of, and is subject to, the
Master  Commodity  Swap  Agreement  (the "Master  Agreement")  that was executed
between  Koch and Rio Grande,  Inc.  on 1/16/97.  All  provisions  contained  or
incorporated by reference in the Master Agreement shall govern this Confirmation
except as expressly modified below.
     2. The terms of the particular Swap Transaction to which this  Confirmation
relates are as follows:
     a.  Transaction Type:       Costless Collar PUT/CALL Option
     b.  Put Option Seller/Call
           Option Buyer:         Koch Oil Company
     c.  Call Option Seller/Put 
           Option Buyer:         Rio Grande, Inc.
     d.  Trade Date:             August 15, 1997
     e.  Expiration Date:        January 31, 1999
     f.  Applicable Commodity:   Koch's Louisiana Light Sweet
                                 Crude Oil Posting
     g.  Determination Quantity: 400 bbl/day (146,000 total)
     h.  Put Strike Price:       $18.20/bbl USD
     i.  Call Strike Price:      $19.97/bbl USD
     j.  Determination Period:   February 1, 1998 through January 31, 1999
     k.  Floating Price:         The Floating  Price shall be  calculated as the
                                 arithmetic  average of Koch's  Louisiana  Light
                                 Sweet   Crude  Oil  Posting  for  each  of  the
                                 calendar  months  February 1998 through January
                                 1999 plus $1.50/bbl.
     l.  Settlement Date:        Last day of each calendar  month  February 1998
                                 through January 1999
     m.  Payment Date:           Five business days after Settlement Date
     n.  Settlement:             At the  Settlement  Date, if the Floating Price
                                 is less than the Put  Strike  Price,  then Koch
                                 will pay Rio  Grande the  difference  times the
                                 Determination  Quantity on the Payment Date. If
                                 the   Floating   Price  is  greater   than  the
                                 corresponding   Call  Strike  Price,  then  Rio
                                 Grande will pay Koch the  difference  times the
                                 Determination Quantity on the Payment Date.
      o.  Payment:   First National Bank of Chicago 
                     Chicago, Illinois                Comerica Bank TX
                     ABA#071000013                    Dallas, TX
                     SWIFT FNBC US 44                 ABA#111000753
                     Koch Industries,  Inc.           Acct.#7611020657
                     A/C 51-39058                     Rio  Grande  Offshore Ltd.
                     Ref. KOC Invoice
                                
Please  confirm  that  the  foregoing  correctly  sets  forth  the  terms of our
agreement by executing the copy of this  Confirmation  enclosed for that purpose
and returning it to us.

We are pleased to have completed this transaction with you.

                               Best regards.
                               KOCH OIL COMPANY
                               By:
                               Doug Wittenberg
                               Director - Producer Services

                               Accepted and Confirmed:
                               Rio Grande, Inc.
                               By:
                               Guy Bob Buschman
                               Title: President & Chief Executive Officer

                                      E-4
<PAGE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (This schedule contains summary financial information extracted from this
      July 31, 1997 Form 10-QSB.)
</LEGEND>                        
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              JAN-31-1998
<PERIOD-END>                                   JUL-31-1997
<CASH>                                         309867
<SECURITIES>                                   0
<RECEIVABLES>                                  986521
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               1429404
<PP&E>                                         28511908
<DEPRECIATION>                                 (5362309)
<TOTAL-ASSETS>                                 26100862
<CURRENT-LIABILITIES>                          5911409
<BONDS>                                        9861499
                          10012593
                                    0
<COMMON>                                       58477
<OTHER-SE>                                     (1001030)
<TOTAL-LIABILITY-AND-EQUITY>                   26100862
<SALES>                                        3738565
<TOTAL-REVENUES>                               3738565
<CGS>                                          3140040
<TOTAL-COSTS>                                  3944633
<OTHER-EXPENSES>                               804593
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             546250
<INCOME-PRETAX>                                (710585)
<INCOME-TAX>                                   59018
<INCOME-CONTINUING>                            (769603)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (769603)
<EPS-PRIMARY>                                  (.20)
<EPS-DILUTED>                                  (.20)
        




</TABLE>


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