RIO GRANDE INC /DE/
10KSB, 1998-08-24
CRUDE PETROLEUM & NATURAL GAS
Previous: INVESCO TAX FREE INCOME FUNDS INC, N-30D, 1998-08-24
Next: IGI INC, 10-K, 1998-08-24





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

                                   Form 10-KSB
(Mark One)

   [root]        ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
 ----------          OF THE SECURITIES EXCHANGE ACT OF 1934
                   For the Fiscal Year Ended January 31, 1998
                                       OR
                TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

 For the Transition Period From....................... to......................
                          Commission File Number 1-8287
                                RIO GRANDE, INC.
             (Exact Name of Registrant 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)

         Registrant's Telephone Number Including Area Code: 210-308-8000
           Securities registered pursuant to Section 12(b) of the Act:

              Title of each class     Name of each exchange on which registered
                     None                             None

           Securities Registered Pursuant to Section 12(g) of the Act:

            Title of each class: Class A Common Stock, $.01 par value

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

Check if there is no disclosure of delinquent  filers in response to Item 405 of
Regulation S-B not contained in this form, and no disclosure  will be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB. [[root]]

Total revenues for the year ended January 31, 1998 were $7,144,000.

At July 21, 1998, there were 6,177,432  shares of the registrant's  common stock
outstanding. Of this amount, 2,750,740 shares were held by non-affiliates. There
has been no established  market for the Registrant's  common stock since the end
of 1985.

                       DOCUMENTS INCORPORATED BY REFERENCE
                     Document                       Form 10-KSB Part
                       None.                           Part III



                                     <PAGE>



                                     PART I

Item 1.

General

         Rio Grande,  Inc. (the "Company"),  which hereinafter in general refers
to Rio Grande, Inc., its subsidiaries and affiliates,  is a Delaware corporation
originally  formed as a Texas corporation in 1978. The Company is engaged in the
acquisition,  production,  development,  exploration,  and  sale  of oil and gas
properties located in Texas, Oklahoma, onshore and offshore Louisiana, Michigan,
Mississippi and Wyoming.

         Rio Grande  Drilling  Company  ("Drilling"),  a Texas  corporation  and
wholly-owned  subsidiary  of the  Company,  as general  partner,  formed a Texas
limited  partnership,  Rio Grande Offshore,  Ltd.  ("Offshore") in June 1992, in
which Drilling retained an 80% ownership interest. Rio Grande Desert Oil Company
("Desert"),  a Nevada corporation and wholly-owned  subsidiary of Drilling,  was
formed  in  August  1994 and  Drilling  ultimately  conveyed  to Desert a 98.75%
limited  partnership  interest  in  Offshore.  Drilling  remained as the general
partner of Offshore with a 1.25% general partnership interest. Substantially all
of the leasehold  interests owned by the Company as of January 31, 1998 are held
through Offshore.

         The  Company  restructured  Offshore  in 1996 in  order to  permit  the
Company to realize certain efficiencies through the proportionate  allocation of
working  interest  expenses and overhead to the then existing  minority  limited
partners  of  Offshore.  As a result of the  restructuring,  Robert A.  Buschman
("Buschman"),  Chairman of the Board and stockholder of the Company,  with a 10%
limited partnership interest; and H. Wayne Hightower and H. Wayne Hightower, Jr.
(collectively,  "Hightowers")  with 7% and 3% limited  partnership  interests in
Offshore respectively,  became proportionate  individual working interest owners
of the onshore oil and gas  properties  previously  owned by them through  their
proportionate  limited partnership  interests in Offshore.  The offshore oil and
gas  properties  held  by  Offshore  were  conveyed  into  a new  Texas  limited
partnership,  Rio  Grande  GulfMex,  Ltd.  ("GulfMex"),  which  holds  the  same
beneficial  ownership in the  pre-existing  offshore oil and gas  properties  as
Offshore held prior to the  restructuring.  Offshore is the sole general partner
of GulfMex.  The partnership  agreement for GulfMex is substantially the same as
the existing Offshore limited partnership agreement.

         As a result of the restructuring,  Buschman and the Hightowers directly
own (1) 20% of the onshore leasehold  working  interests  formerly owned by them
through  Offshore;  and  (2) a 20%  limited  partnership  interest  in  GulfMex.
Buschman and the Hightowers no longer are limited partners in Offshore.

         As additional  consideration  for the  restructuring,  Buschman and the
Hightowers  retained the right to  participate  in  acquisitions  of oil and gas
properties in those areas where Offshore had properties as of the effective date
of the  restructuring.  The effective date of the  restructuring was February 1,
1996. Any participation in the subsequent  acquisition of oil and gas properties
in those  areas  of  mutual  interest  will be on a basis  proportionate  to the
percentage  interests of Buschman and the  Hightowers  in Offshore  prior to the
restructuring  and would provide for sharing of economic benefits and burdens in
accordance with the relative ownership interests.

         As a result of the Company's 80% indirect ownership interest, GulfMex's
financial  statements are consolidated with the Company's  financial  statements
prepared as of January 31, 1998 and 1997. The minority

                                       -2-

<PAGE>



interests of Buschman and the Hightowers in GulfMex are set forth  separately in
the balance sheet and the statement of operations of the Company.

Acquisition Summary

         From June 1992 to January  1996,  Offshore  has  acquired  operated and
non-operated  oil and gas leasehold  interests  with total  estimated  remaining
proved reserves of 2,802 mbbls oil and 14 bcf of natural gas as of the effective
dates of acquisition.  In July 1994, Offshore acquired additional  operating oil
and gas leasehold  interests with net total estimated  remaining proved reserves
of 383 mbbls and 2 bcf natural gas as of the effective dates of acquisition. The
operated oil and gas  properties  acquired , in which Offshore was the principal
working  interest  owner,  are located  primarily in Jack and Young  Counties in
North Texas and Tom Green  County in West Texas.  During the year ended  January
31, 1997 Offshore  acquired for $1,170,000,  a 4.1667%  leasehold  interest in a
non-operated  producing  federal oil and gas lease and platform located offshore
Louisiana ("Block 76") which increased  Offshore's net total estimated remaining
proved  reserves  by  approximately  1.2  bcf  natural  gas and  80,000  bbls of
condensate  as of the effective  date of  acquisition.  In March 1996,  Offshore
acquired  various  leasehold  interests  in three gas wells  located  in Wheeler
County, Texas ("Wheeler County") for a net purchase price of $370,500 with total
estimated remaining net proved reserves acquired effective with this acquisition
of  approximately 3 mbbls oil and condensate and 868 mmcf natural gas.  Drilling
operates  these gas wells.  Buschman and the  Hightowers  exercised  their right
under the area of mutual interest  agreement by purchasing  their  proportionate
20% working  interests in these  leaseholds.  In April 1996,  Offshore  acquired
various leasehold interests in 31 oil wells located in Mississippi and Louisiana
("Belle") for a net purchase price of approximately $2.8 million, which includes
23 wells operated by Drilling. The total estimated remaining net proved reserves
effective  with  this  acquisition  were  approximately   1,110  mbbls  oil  and
condensate.

         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  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 interest.  The Righthand Creek acquisition was
funded in part by borrowings of  approximately $9 million from the Senior Credit
Facility  and in part by  approximately  $6 million from the proceeds of the $10
million Koch Private Placement described herein.

         The  Righthand  Creek  acquisition  agreement  provided  that  Offshore
commence the drilling of two additional wells within twelve months of closing to
test the Wilcox "B" Sand.  Offshore had the option to re-enter one existing well
located on the  undeveloped  acreage  which would  count as one of the  required
wells. In March 1997, a workover rig was able to recomplete the existing well in
the Wilcox "B"  formation.  Recompletion  procedures  were also performed on the
Wilcox "A"  formation.  When  production  from the Wilcox "A" and "B" dropped to
uneconomic  levels in October  1997,  the  Company  recompleted  the well in the
Wilcox "B-1"  formation.  The well's  current  production  is  approximately  16
barrels of oil per day (BOPD).

         The Company  drilled and  completed the second  committed  well in June
1997 in the Wilcox "B-1"  formation.  The average  production from this well has
been  approximately  120 BOPD since August 1997. In connection  with  Offshore's
requirement  to develop the  undeveloped  leasehold  acreage,  the sellers  were
granted the option to obtain a working interest ranging from 10 to 20 percent in
all new wells  completed on the  undeveloped  leasehold  acreage  effective upon
Offshore obtaining project payout ("Project Payout").  Project Payout will occur
when Offshore has received  proceeds from production of the wells drilled in the
amount equal

                                       -3-

<PAGE>



to  all  actual  costs  of  drilling,  completing,   re-completing,   equipping,
maintaining, producing and operating wells on the undeveloped leasehold acreage.
The terms provided that if the sellers exercise their options in their entirety,
the  sellers'  working  interest  would  remain in effect until the sellers have
recovered  the sum of $7 million out of their  proportionate  shares of proceeds
from production  sales, net of recoverable  costs and expenses  proportionate to
their working interests in the wells drilled.  The working interests obtained by
the sellers as described above would then revert back to Offshore.

Private Placement

         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 total
shares authorized  preferred stock were undesignated.  The Certificate  provides
for  the  rights,  preferences,  powers,  restrictions  and  limitations  of the
respective series of preferred stock.

         On  January  16,  1997,  contemporaneously  with  the  Righthand  Creek
acquisition,  the Company and Koch Exploration Company ("Koch"), an affiliate of
Koch Industries,  Inc., concluded a $10 million private placement ("Koch Private
Placement") in which 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 part. The
Koch Private  Placement  also provides for a financing  right of first  refusal,
which  requires the Company to give Koch written  notice of any intention of the
Company  to issue new  securities  describing  the  amount of funds the  Company
wishes to raise, the type of new securities to be issued,  the price and general
terms.  Under the  Agreement,  Koch has 15 days from the date of receipt of such
notice  to agree to  purchase  all or part of such  new  securities.  For a more
detailed  discussion of the Koch Private  Placement,  see Item 6 - "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

         In connection  with the Koch Private  Placement and the Righthand Creek
acquisition,  the Company and  Drilling  executed  the First  Amendment  to Loan
Agreement ("First Amendment") with its existing senior lender which provided for
the  increase of the Senior  Credit  Facility to $50 million and the increase of
the  Borrowing  Base on that  date  to  approximately  $17  million.  The  First
Amendment  also  provided for  extending  the maturity date of the Senior Credit
Facility  to February  1, 2000.  The  Borrowing  Base was  initially  subject to
monthly  reductions of $333,000  beginning  April 1, 1997 to continue  until the
next redetermination of the Borrowing Base.

         The  determination  that Righthand Creek's primary source of energy for
production  of the oil reserves was fluid  expansion  and not water drive caused
the  Company's  next  proved  reserves  to be reduced by  approximately  960,000
barrels.  This  reduction of proved  reserves to probable  and possible  reserve
classifications significantly reduced the Borrowing Base.

         The Company received a Borrowing Base  Determination  Notice in January
1998  advising  the  Company  that  effective  February 1, 1998,  the  Company's
Borrowing Base had been redetermined to be

                                       -4-

<PAGE>



$6,500,000.  The balance of the Company's outstanding indebtedness with Comerica
Bank -  Texas  (the  "Bank"),  its  senior  lender,  approximately  $13,178,000,
exceeded the Borrowing  Base by  approximately  $6,678,000  (the  "Deficiency").
Under the  terms of the  Senior  Credit  Facility,  the Bank gave  notice to the
Company to either  provide the Bank with  additional  collateral to increase the
Borrowing Base or reduce the outstanding  balance of the Company's  indebtedness
to an amount less than or equal to the redetermined Borrowing Base.

         The Company entered into a letter agreement with the Bank in March 1998
which  extended to the close of business on Friday,  April 3, 1998,  the time by
which the Company was required to  eliminate  the  Deficiency  in the manner set
forth  above  or  reach  other   accommodations   with  the  Bank.  For  and  in
consideration  of the extension to April 3, 1998,  the Company agreed to execute
certain  supplemental  documents  pertaining  to collateral  properties;  pay an
extension  fee of $25,000 on or before April 3, 1998;  terminate  its ability to
utilize  the  Eurodollar  Rate Option  under the Loan  Agreement;  increase  the
applicable  interest  rate to prime  rate plus three  percent;  execute a letter
waiving  compliance with the working capital  covenant for the month of November
1997; pay the Bank specified legal and engineering expenses and furnish the Bank
with copies of any agreements related to any proposed refinancing.

         On July 8, 1998, the Bank notified the Company of certain  defaults and
events of default  ("Default  Notice") under terms of the Senior Credit Facility
primarily as a result of not curing the  Deficiency.  The Default Notice advised
the Company that the Bank declared the entire outstanding indebtedness under the
Senior Credit  Facility and all interest  accrued  thereon to be immediately due
and payable.  The Bank also advised the Company that it was the Bank's intention
to pursue all remedies available in law and in equity, including but not limited
to foreclosure  proceedings.  The Bank has forwarded letters in lieu of transfer
order and division order ("Letters in Lieu") notifying certain purchasers of the
Company's  oil and  natural gas  products to make  payments  for  settlement  of
certain  product  purchases  directly to the Bank effective  immediately  and to
continue until the default under the Senior Credit Facility has been remedied or
other agreements have been negotiated with the Bank.

         On August 11, 1998,  the Company was notified  that the Bank  initiated
foreclosure proceedings with regard to the Company's Texas properties by posting
the  properties  for  foreclosure.  Under  applicable  law, such  foreclosure is
scheduled  to  occur on  September  1,  1998.  The  Company  is  continuing  its
discussions  with the Bank in an effort to identify and conclude an  alternative
transaction  which might address and resolve in a mutually  satisfactory  manner
the Company's  default under the Senior Credit  Facility.  However,  while those
discussions are  continuing,  no agreement has been reached and no assurance can
be given  that any  agreement  will be  reached  which  would  cause the Bank to
refrain from pursuing  foreclosure on September 1, 1998.  The properties  posted
for  foreclosure  and subject to foreclosure on September 1, 1998 include all of
the Company's Texas properties,  which represented  approximately twenty percent
(20%) of the  Company's  revenues for the fiscal year ended January 31, 1998 and
approximately sixteen percent (16%) of the Company's revenues for the six months
ended July 31, 1998. The Bank has not advised the Company of its intentions with
regard to other properties owned by the Company and pledged to secure the Bank's
indebtedness. In addition to evaluating and pursuing alternative transactions in
an effort to address the Bank's requirements,  the Company continues to consider
other alternatives,  including,  but not limited to,  non-traditional  financing
transactions and seeking protection under the federal bankruptcy laws.


                                       -5-

<PAGE>



Risks Associated with the Company's Business

         The  Company is engaged in the  acquisition,  production,  development,
exploration and sale of oil and gas properties and the marketing of oil, natural
gas and related hydrocarbons produced from those properties. There are a variety
of risks  associated  with  the  business  of the  Company,  including,  without
limitation, those set forth below.

         Exploration,   Production  and  Acquisition   Risks.  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  older  oil and gas  wells  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 or that recent production levels can be sustained or increased.

         Access  to  Working  Capital.  The  oil  and gas  industry  is  capital
intensive and dependent upon the production  levels of the Company's oil and gas
properties  and the  prices  received  for  products  produced.  The  Company is
presently in default of its Senior  Credit  Facility and has no  commitment  for
alternative financing. The Letters in Lieu which have been sent by the Bank will
limit  working  capital  available to the  Company.  If the Company is unable to
obtain  additional  financing or complete  the sale of certain of its  leasehold
interests,  the Bank will likely  effectuate  its remedy of  foreclosure  of its
security interest in the collateral to the Senior Credit Facility.

         Estimates of Oil and Gas  Reserves.  There are  numerous  uncertainties
inherent in estimating  quantities of proved oil and gas reserves and cash flows
attributable  to such  reserves,  including  factors  beyond the  control of the
Company  and its  engineers.  Reserve  engineering  is a  subjective  process of
estimating  underground  accumulations of oil and gas that cannot be measured in
an exact manner.  The accuracy of an estimate of  quantities of reserves,  or of
cash flows  attributable to such reserves,  is a function of the available data,
assumptions  regarding future oil and gas prices, the amount of expenditures for
future development and exploitation  activities,  and the quality of engineering
and geological interpretation and judgment. Oil and gas reserves and the related
future cash flows may be subject to material downward or upward revisions, based
upon production  history,  development and exploration  activities and prices of
oil and gas. Actual future production, revenue, taxes, development expenditures,
operating  expenses,  quantities of  recoverable  reserves and the value of cash
flows from such reserves may vary significantly.

         As a result of the shift in the  reserve  classification  of  Righthand
Creek from proved to probable and  possible  based upon the  determination  that
field's primary source of energy was fluid expansion and not water

                                       -6-

<PAGE>



drive, the Company's net proved reserves were reduced by  approximately  960,000
barrels  exclusive of production  during the fiscal year.  The carrying value of
Righthand  Creek was  reduced by  approximately  $7.3  million in order that the
present  value of the Company's  proved oil and gas reserves of Righthand  Creek
will not exceed the net carrying amount for such acquisition the balance sheet.

         Price Risks. In addition to production levels, the Company's  revenues,
profitability,  cash flow,  future growth and the carrying  value of its oil and
gas  properties  are  affected by changes in oil and gas prices.  The  Company's
ability to maintain or increase its borrowing  capacity and to obtain additional
capital on acceptable terms is substantially  dependent upon such prices. Prices
for oil and gas are  subject to large  fluctuations  in  response  to changes in
supply,  market  uncertainty  and a variety  of  additional  factors  beyond the
control of the Company.  These factors include weather  conditions in the United
States,  the condition of the national economy,  the actions of the Organization
of Petroleum Exporting Countries,  governmental regulation,  political stability
in the Middle East and  elsewhere,  the supply of foreign oil and gas, the price
of  foreign  imports  and  the  availability  of  alternate  fuel  sources.  The
significant  decrease  in the  prices of oil from  approximately  $20 per bbl to
approximately $12 per bbl has had an adverse effect on the carrying value of the
Company's proved reserves, borrowing capacity, revenues, profitability, and cash
flow.

         Effective  February 1, 1997,  Offshore  entered  into a one-year  sales
contract  with an  independent  oil purchaser to deliver up to an average of 650
bbl crude oil daily in Righthand Creek. The sales contract  provided for a floor
price of $20 per bbl and a ceiling  price of $23.45 per bbl crude oil  delivered
from Righthand Creek. The price determination for the crude oil was based on the
posted price of Louisiana  Sweet Crude at St.  James,  Louisiana  ("LLS") plus a
posting bonus of $1.50 per bbl ("Bonus"). Under the terms of the sales contract,
there was no penalty for under delivery of oil from  Righthand  Creek unless the
LLS plus Bonus exceeded $23.45 per bbl. The penalty clause was not invoked.

         In August  1997,  the Company,  on behalf of  Offshore,  entered into a
commodity  futures  oil swap  agreement  ("Oil  Swap  Agreement")  with Koch Oil
Company.  That Oil  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 Oil Swap Agreement is based
upon 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.

         Competition.  The oil and  gas  industry  is  highly  competitive.  The
Company's  competitors  include  major  integrated  oil  companies,  substantial
independent  energy  companies,  affiliates  of major  interstate  pipelines and
national  and local gas  gatherers.  Many such  competitors  are larger and have
substantially  greater  financial  resources  than the  Company.  The market for
acquisition of existing oil and gas properties is particularly competitive,  and
no assurance can be provided that  acquisitions  of  additional  properties,  if
successfully identified, can be concluded on favorable economic terms.

         Markets.  The  Company's  ability  to market oil and gas from its wells
depends  upon  numerous  factors  beyond its  control,  including  the extent of
domestic  production  and imports of oil and gas, the proximity of the Company's
gas production to gas pipelines,  the availability of capacity in pipelines, the
demand for oil and gas

                                                        -7-

<PAGE>



by utilities and other end users,  the effects of inclement  weather,  state and
federal regulation of oil and gas production, and federal regulation of gas sold
or  transported in interstate  commerce.  There is no assurance that the Company
will be able to market all of the oil or gas  produced  by it or that  favorable
prices can be obtained for the oil and gas produced.

         Regulations of Oil and Gas Producing Activity. The Company's operations
are affected from time to time in varying degrees by political  developments and
federal,  state, provincial and local laws and regulations.  In particular,  oil
and gas  production  operations  and  economics  are,  or in the past have been,
affected by price controls, taxes, conservation, safety, environmental and other
laws  relating  to the  petroleum  industry,  or  changes  in such  laws  and by
constantly changing administrative regulations.

         Price  Regulations.  In the recent  past,  maximum  selling  prices for
certain  categories of crude oil, natural gas,  condensate and NGLs were subject
to federal  regulation.  In 1981, all federal price controls over sales of crude
oil, condensate and NGLs were lifted. Effective January 1, 1993, the Natural Gas
Wellhead Decontrol Act (the "Decontrol Act") deregulated  natural gas prices for
all "first sales" of natural gas, which includes all sales by the Company of its
own production.  As a result, all sales of the Company's  domestically  produced
crude oil, natural gas, condensate and NGLs may be sold at market prices, unless
otherwise committed by contract.

         Natural Gas Regulation.  Historically,  interstate  pipeline  companies
generally acted as wholesale  merchants by purchasing natural gas from producers
and  reselling  the gas to local  distribution  companies  and large end  users.
Commencing  in late 1985,  the Federal  Energy  Regulatory  Commission  ("FERC")
issued a series of orders that have had a major impact on interstate natural gas
pipeline operations,  services,  and rates, and thus have significantly  altered
the marketing and price of natural gas. The FERC's key rule making action, order
No. 636 ("Order 636"),  issued in April 1992,  required each interstate pipeline
to, among other things,  "unbundle" its  traditional  bundled sales services and
create  and make  available  on an open  and  nondiscriminatory  basis  numerous
constituent  services (such as gathering  services,  storage services,  firm and
interruptible  transportation  services,  and  standby  sales and gas  balancing
services),  and to adopt a new ratemaking  methodology to determine  appropriate
rates for those  services.  To the  extent  the  pipeline  company  or its sales
affiliate makes natural gas sales as a merchant,  it does so pursuant to private
contracts in direct  competition  with all of the sellers,  such as the Company;
however,  pipeline  companies and their  affiliates  were not required to remain
"merchants" of natural gas, and most of the interstate  pipeline  companies have
become  "transporters only." In subsequent orders, the FERC largely affirmed the
major features of Order 636 and denied a stay of the  implementation  of the new
rules pending  judicial  review.  By the end of 1994, the FERC had concluded the
Order 636  restructuring  proceedings,  and, in general  accepted  rate  filings
implementing Order 636 on every major interstate pipeline.  However, even though
the  implementation  of  Order  636  on  individual   interstate   pipelines  is
essentially complete, many of the individual pipeline restructuring proceedings,
as well as Order 636  itself and the  regulations  promulgated  thereunder,  are
subject to pending appellate review and could possibly be changed as a result of
future court orders.  The Company cannot predict  whether the FERC's orders will
be affirmed on appeal or what the effects will be on its business.

         In recent years the FERC has pursued a number of other important policy
initiatives which could significantly  affect the marketing of natural gas. Some
of the more  notable of these  regulatory  initiatives  include  (i) a series of
orders in individual  pipeline  proceedings  articulating  a policy of generally
approving  the voluntary  divestiture  of interstate  pipeline  owned  gathering
facilities by interstate  pipelines to their  affiliates  (the  so-called  "spin
down"  of  previously   regulated   gathering   facilities  to  the   pipeline's
nonregulated  affiliates),  (ii) the  completion  of  rule-making  involving the
regulation of pipelines with marketing affiliates under Order

                                       -8-

<PAGE>



No. 497, (iii) the FERC's ongoing  efforts to promulgate  standards for pipeline
electronic bulletin boards and electronic data exchange,  (iv) a generic inquiry
into the  pricing of  interstate  pipeline  capacity,  (v) efforts to refine the
FERC's  regulations  controlling  operation of the secondary market for released
pipeline capacity,  and (vi) a policy statement regarding market based rates and
other  non-cost-based  rates for interstate  pipeline  transmission  and storage
capacity.  Several of these  initiatives are intended to enhance  competition in
natural gas markets,  although some, such as, "spin downs," may have the adverse
effect of  increasing  the cost of doing  business on some in the  industry as a
result of the  monopolization  of those  facilities  by their  new,  unregulated
owners.  The FERC has attempted to address some of these  concerns in its orders
authorizing  such "spin  downs,"  but it remains  to be seen what  effect  these
activities will have on access to markets and the cost to do business. As to all
of  these  recent  FERC  initiatives,   the  ongoing,  or,  in  some  instances,
preliminary evolving nature of these regulatory  initiatives makes it impossible
at this time to predict their ultimate impact on the Company's business.

         Recent orders of the FERC have been more liberal in their reliance upon
traditional  tests for determining what facilities are "gathering" and therefore
exempt  from  federal  regulatory  control.  In many  instances,  what  was once
classified as  "transmission"  may now be classified as "gathering." The Company
transports  certain of its  natural gas through  gathering  facilities  owned by
others,  including  interstate  pipelines,  under existing long term contractual
arrangements.  With respect to item (i) in the preceding  paragraph,  on May 27,
1994,  the FERC issued orders in the context of the "spin off" or "spin down" of
interstate pipeline owned gathering facilities.  A "spin off" is a FERC-approved
sale of such facilities to a non-affiliate. A "spin down" is the transfer by the
interstate  pipeline of its gathering  facilities  to an affiliate.  A number of
spin offs and spin downs have been  approved  by the FERC and  implemented.  The
FERC held that it retains  jurisdiction  over  gathering  provided by interstate
pipelines,  but  that is  generally  does not have  jurisdiction  over  pipeline
gathering affiliates, except in the event of affiliate abuse (such as actions by
the affiliate  undermining open and  nondiscriminatory  access to the interstate
pipeline).  These  orders  require  nondiscriminatory  access for all sources of
supply and prohibit the trying of pipeline transportation service to any service
provided by the pipeline's gathering  affiliate.  On November 30, 1994, the FERC
issued a series of rehearing  orders largely  affirming the May 27, 1994 orders.
The FERC now  requires  interstate  pipelines to not only seek  authority  under
Section 7(b) of the Natural Gas Act of 1938 (the "NGA") to abandon  certificated
facilities,  but also to seek authority  under Section 4 of the NGA to terminate
service from both certificated and  uncertificated  Facilities.  On December 31,
1994, an appeal was filed with the U.S. Court of Appeals for the D.C. Circuit to
overturn  three of the FERC's  November 30,  1994,  orders.  The Company  cannot
predict what the ultimate  effect of the FERC's  orders  pertaining to gathering
will have on its production and marketing,  or whether the Appellate  Court will
affirm the FERCs orders on these matters.

         State  and Other  Regulations.  All of the  jurisdictions  in which the
Company  owns  producing  crude oil and natural gas  properties  have  statutory
provisions  regulating  the  exploration  for and  production  of crude  oil and
natural gas,  including  provisions  requiring permits for the drilling of wells
and  maintaining  bonding  requirements  in order to drill or operate  wells and
provisions  relating to the location of wells, the method of drilling and casing
wells,  the  surface  use and  restoration  of  properties  upon which wells are
drilled and the plugging and abandoning of wells.  The Company's  operations are
also subject to various  conservation  laws and  regulations.  These include the
regulation of the size of drilling and spacing units or proration  units and the
density of wells  which may be drilled and the  unitization  or pooling of crude
oil and natural gas  properties.  In this  regard,  some states allow the forced
pooling or  integration of tracts to facilitate  exploration  while other states
rely on voluntary pooling of lands and leases. In addition,  state  conservation
laws establish maximum rates of production from crude oil and natural gas wells,
generally  prohibit  the  venting or flaring of natural  gas and impose  certain
requirements regarding the ratability of production.  Some states, such as Texas
and

                                       -9-

<PAGE>



Oklahoma,  have, in recent years,  reviewed and  substantially  revised  methods
previously used to make monthly  determinations of allowable rates of production
from fields and individual  wells.  The effect of these  regulations is to limit
the amounts of crude oil and natural gas the Company can produce  from its well,
and to limit the number of wells or the location at which the Company can drill.

         State  regulation of gathering  facilities  generally  includes various
safety,  environmental,  and  in  some  circumstances,  non-discriminatory  take
requirements,  but  does not  generally  entail  rate  regulation.  Natural  gas
gathering has received greater regulatory scrutiny at both the state and federal
levels in the wake of the interstate pipeline restructuring under Order 636. For
example,   Oklahoma  recently  enacted  a  prohibition  against   discriminatory
gathering rates and certain Texas regulatory  officials have expressed  interest
in evaluating similar rules.

         Environmental  Regulations.  The Company's oil and gas  properties  are
subject to numerous  federal,  state and local laws and  regulations  related to
protection of the  environment.  The Company believes its oil and gas properties
and  the  related  operations  are in  substantial  compliance  with  applicable
material  environmental laws and regulations.  The Company is not a party to any
litigation  involving  environmental  matters  and has not been  notified by any
federal,  state,  or local  governmental  agency that it is responsible  for any
environmental  cleanup.  The  trend  in  environmental  legislation  is  towards
stricter   standards;   however,   the  Company  is  not  aware  of  any  future
environmental  standards  that are  reasonably  likely to be  adopted  that will
materially affect the Company.

         Operating  Hazards and Insurance.  The oil and gas business  involves a
variety of operating risks,  including the risk of fire,  explosions,  blowouts,
pipe failure, casing collapse, abnormally pressured formations and environmental
hazards such as oil spills, gas leaks,  ruptures, and discharges of toxic gases.
The  occurrence  of any of the above could result in  substantial  losses to the
Company as a result of injuries,  loss of life,  severe damage to or destruction
of property,  natural resources and equipment,  pollution or other environmental
damage, cleanup  responsibilities,  regulatory  investigations,  penalties,  and
suspension of  operations.  In addition to the  foregoing,  all of the Company's
operations that are currently  offshore are subject to the additional hazards of
marine  operations,  such as capsizing,  collision,  and adverse weather and sea
conditions.

         The Company maintains  customary  insurance in accordance with industry
practice  against some, but not all, of the risks described above. The Company's
insurance  does not cover  business  interruption  or  protect  against  loss of
revenues.  There can be no assurance  that any of the insurance  obtained by the
Company will be adequate to cover all losses or liabilities.  The Company cannot
predict the continued availability of insurance or the availability of insurance
at premium levels that justify the premium cost. The occurrence of a significant
event not fully insured or  indemnified  against could  materially and adversely
affect the Company's financial condition and operations.

Employees

         At January 31, 1998 the Company and its  affiliates  had 18  employees,
three of whom are in executive positions.  Included in the Company's staff are a
production engineer who is certified as a Professional  Engineer in the State of
Texas,  a  geologist  who is  certified  as a  Petroleum  Geologist  through the
American  Association  of  Petroleum  Geologist  and a  controller  who is a CPA
certified in the State of Texas.  The  controller  resigned  from the Company in
April 1998.


                                      -10-

<PAGE>



Item 2.           Properties

Oil and Gas Properties

         The following table details the Company's  working  interest in oil and
gas  properties as of January 31, 1998. All of the properties are located within
the United States.

Acreage

         The following  table sets forth the developed and  undeveloped  oil and
gas  acreage  in which the  Company  has an  interest  as of January  31,  1998.
Undeveloped  acreage is  considered  to be those lease acres on which wells have
not been drilled or completed  to a point that would  permit the  production  of
commercial  quantities of oil and natural gas, regardless of whether or not such
acreage contains proved reserves.


                                         Developed Acreage   Undeveloped Acreage
                                         ------------------  -------------------
                                         Gross       Net (1)   Gross    Net (1)
                                         Acres       Acres     Acres     Acres
                                         ------      ------    -----    -------
         Location:
              Offshore-Louisiana         3,840          349    31,920     1,718
              Mississippi                1,470          679     2,539       278
              Louisiana                  3,047          845       684       681
              Oklahoma                  10,545          556      --         --
              Texas                     17,550        6,171     1,220     1,220
              Wyoming                      520           22      --         --
              Michigan                     152            4      --         --
                                        ------        ------   ------   ------

                           Total        37,124        8,626    36,360    3,897
                                        ======        =====    ======    =====


(1)      For further information regarding the Company's oil and gas activities,
         see Note 10 of  Notes to  Consolidated  Financial  Statements  which is
         incorporated herein by reference.


Gross and Net Productive Wells

         The following  table sets forth the gross and net number of productive,
dry, and  development  or  exploratory  wells in which the Company had ownership
interests in fiscal 1998.  "Gross  wells" refers to the total wells in which the
Company has an interest.  "Net wells" refers to the percentage of interest owned
by the Company in the gross wells.

                                      -11-

<PAGE>




                                      Oil/Condensates            Natural Gas
                                      ----------------       -------------------
                                      Gross    Net (1)       Gross      Net (1)
                                      -----    -------       -----      -------
         Location:
              Offshore-Louisiana          6        -            6          -
              Mississippi                27        18          -           -
              Louisiana                  21        19           5          -
              Oklahoma                   -         -           23           1
              Texas                      44        30          59          27
              Wyoming                     7        -           -           -
              Michigan                   -         -            1          -
                                       -----      -----      -----        ----

                           Total        105       67           94          28
                                       ======     =====      =====        ====


(1)       For  further   information   regarding   the  Company's  oil  and  gas
          activities,  see Note 10 of Notes to Consolidated Financial Statements
          which is incorporated herein by reference.

Title to Properties

         The Company believes it has satisfactory  title to all of its producing
properties in accordance  with standards  generally  accepted in the oil and gas
industry.  The Company's  properties are subject to customary royalty interests,
liens  incident to operating  agreements  and liens for current  taxes which the
Company believes do not materially interfere with the use of or affect the value
of the oil and gas properties.

         The  Default  Notice  advised the Company  that the Bank  declared  the
entire  outstanding  indebtedness  under  the  Senior  Credit  Facility  and all
interest accrued thereon to be immediately due and payable.

         On August 11, 1998,  the Company was notified  that the Bank  initiated
foreclosure proceedings with regard to the Company's Texas properties by posting
the  properties  for  foreclosure.  Under  applicable  law, such  foreclosure is
scheduled  to  occur on  September  1,  1998.  The  Company  is  continuing  its
discussions  with the Bank in an effort to identify and conclude an  alternative
transaction  which might address and resolve in a mutually  satisfactory  manner
the Company's  default under the Senior Credit  Facility.  However,  while those
discussions are  continuing,  no agreement has been reached and no assurance can
be given  that any  agreement  will be  reached  which  would  cause the Bank to
refrain from pursuing foreclosure on September 1, 1998. The Bank has not advised
the  Company of its  intentions  with  regard to other  properties  owned by the
Company and pledged to secure the Bank's indebtedness.

Executive Office

         The Company's executive offices occupy  approximately 8,900 square feet
of leased  space in San  Antonio,  Texas.  The mailing  address,  telephone  and
telefax,  respectively, for the executive offices is: 10101 Reunion Place, Union
Square, Suite 210, San Antonio, Texas 78216-4156, (210) 308-8000, (210) 308-8111
(fax).


                                      -12-

<PAGE>



Item 3.       Legal Proceedings

         The  Company  is not a party  to any  material  legal  proceedings  now
pending and has no knowledge that any such  proceedings are  contemplated  other
than described  above pursuant to the Default and  Foreclosure  Notice  received
from the Bank.

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

              None.


                                     PART II

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

         There are presently no listed  market  quotes for the Company's  common
stock.  The Company has no immediate plans for seeking a listing on a nationally
recognized exchange.

         As of July 21,  1998,  there were  approximately  645  stockholders  of
record.

         The  Company  has never  paid cash  dividends,  and does not  presently
anticipate payment of any dividends,  to its common  stockholders in the future.
The Senior Credit  Facility and Koch Private  Placement  restrict the payment of
such  dividends.  Refer to Item 6 below for  explanation of the preferred  stock
dividends payable in accordance with the Koch Private Placement.

Item 6.   Management's  Discussion  and  Analysis  of  Financial  Condition  and
          Results of Operations

Results of Operations for 1998 and 1997

General Accounting Information

         The Company has adopted the successful efforts method of accounting for
the oil and gas  properties  purchased.  Under this  method of  accounting,  the
acquisition  costs of the oil and gas properties  applicable to proved  reserves
are amortized as produced on the  unit-of-production  method. Future development
costs or exploratory  costs  applicable to purchased  properties are capitalized
and  amortized  on  the   unit-of-production   method  if  proved  reserves  are
discovered, or expensed if the well is a dry hole.

         The existing oil and gas properties which are located in federal waters
offshore  Louisiana  consist of a series of platforms for each "OCS" lease, each
of  which  accommodate  one  or  more  producing  oil  and  gas  wells.  Federal
regulations  mandate  strict  rules  for the  plugging  and  abandonment  of the
offshore wells and platforms.  Due to the offshore locations,  the costs related
with such plugging and abandonment can be substantial;  therefore,  the operator
of the offshore oil and gas properties  has scheduled  monthly  deductions  from
production proceeds of the working interest owners of certain properties to fund
the total  estimated  liability at the completion of the productive  life of the
wells and  platform.  GulfMex's  estimated  ultimate  plugging  and  abandonment
requirements  may  increase  due to  inflation  or other  circumstances,  or may
decrease as a result

                                      -13-

<PAGE>



of a sale of the  platform  with the buyer  assuming  plugging  and  abandonment
liabilities. The operator estimates the total plugging and abandonment liability
for the  remaining  platforms  and wells in which  GulfMex  or  Offshore  own an
interest  to be  approximately  $835,000  of which  $492,000  has been  accrued.
GulfMex's  abandonment  escrow  account as of January 31, 1997 is  approximately
$364,000.

         The Company has adopted,  Statement of Financial  Accounting  Standards
("SFAS") No. 121  "Accounting  for the  Impairment of Long-Lived  Assets and for
Long-Lived Assets to be Disposed Of" which establishes  accounting standards for
the  impairment of long-lived  assets,  certain  identifiable  intangibles,  and
goodwill  related to those assets to be held and used and for long-lived  assets
and  certain  identifiable  intangibles  to be  disposed  of. As a result of the
adoption  of SFAS No. 121,  the Company  recognized  a non-cash  pre-tax  charge
against earnings of approximately $8,615,000 and $261,000 related to oil and gas
properties for the fiscal years ended January 31, 1998 and 1997 respectively.

Results of Operations for 1998 and 1997

Revenues and Lease Operating Expenses

         Oil and gas sales  increased  from $5.3 million in 1997 to $7.1 million
in 1998. Likewise,  lease operating expenses increased from $2.4 million in 1997
to $3.5  million in 1998.  The  increase in revenues  and  operating  expense is
primarily due to the  acquisition  of Righthand  Creek on January 16, 1997.  The
following table summarizes the operating activity for the oil and gas properties
of the Company  during fiscal year 1998 and 1997.  The existing  properties  are
those oil and gas properties acquired by the Company prior to February 1, 1996.

                                      Acquisition       Year Ended January 31,
                                         Date            1998            1997
                                      -----------        ----            ----
         Oil and gas sales:
           Existing properties         --             $2,300,884      3,673,030
           Wheeler County properties   March 1996        273,059        264,905
           Block 76                    March 1996        401,497        468,555
           Belle properties            April 1996        967,010        931,103
           Righthand Creek             January 1997    3,201,791           -
                                                       ---------      ----------

           Total oil and gas sales                    $7,144,241      5,337,593
                                                      ==========      ==========

           Lease operating expenses:
           Existing properties          --            $1,248,902      1,623,273
           Wheeler County properties    March 1996        64,976         81,409
           Block 76                     March 1996        38,720         40,777
           Belle properties             April 1996       746,409        648,859
           Righthand Creek              January 1997   1,350,422          -
                                                       ---------      ----------
           Total lease operating expenses             $3,449,429      2,394,318
                                                      ==========      ==========


                                      -14-

<PAGE>


                                      Acquisition       Year Ended January 31,
                                         Date            1998            1997
                                      -----------        ----            ----
               
         Depletion of oil and gas producing properties:
           Existing properties          --             $1,149,439       659,702
           Wheeler County properties    March 1996         43,052        13,895
           Block 76                     March 1996        337,015       337,015
           Belle properties             April 1996        852,815       366,221
           Righthand Creek              January 1997    4,341,568         -
                                                       ----------      ---------

           Total depletion of oil and gas
           producing properties                       $ 6,723,889     1,376,833
                                                      ===========     =========

         Impairment of oil and gas properties:
           Existing properties          --            $    257,115      160,801
           Wheeler County properties    March 1996          -              -
           Block 76                     March 1996          -              -
           Belle properties             April 1996       1,109,739      100,000
           Righthand Creek              January 1997     7,248,552         -
                                                         ---------     ---------

           Total impairment of oil and gas
           properties                                  $ 8,615,406      260,801
                                                       ===========      ========

         Oil production volumes (bbl):
           Existing properties          --                  40,444       67,898
           Wheeler County properties    March 1996             143          171
           Block 76                     March 1996           6,985        6,814
           Belle properties             April 1996          52,230       43,296
           Righthand Creek              January 1997       130,642         -
                                                           -------      --------

           Total production volumes (bbl)                  230,444      118,179
                                                           =======      ========

         Gas production volume (mcf):
           Existing properties          --                 679,413      881,833
           Wheeler County properties    March 1996         130,776      115,548
           Block 76                     March 1996         103,437      119,281
           Belle properties             April 1996              68          301
           Righthand Creek              January 1997       125,240         -
                                                           --------     --------
           Total gas production volume (mcf)             1,038,934    1,116,963
                                                         =========    ==========

           Average oil price per bbl                 $       20.22  $     20.73
                                                         =========    ==========

           Average gas price per mcf                 $        2.36  $      2.54
                                                         ==========   ==========


                                      -15-

<PAGE>



Dry Hole Costs and Lease Abandonments

         Dry hole costs and lease abandonments for the fiscal year ended January
31, 1997 were approximately  $822,000 as compared to approximately  $294,000 for
the fiscal year ended January 31, 1998. During the fiscal year ended January 31,
1997,  two  dry  holes  were  drilled  in  Sutton   County,   Texas  which  cost
approximately  $326,000  and one dry hole was drilled in Wheeler  County,  Texas
which cost  approximately  $132,000  for total dry hole costs of  $458,000.  The
Sutton  County  leasehold  abandonment  was  $110,000 and the Lipscomb and Duval
County leasehold abandonments were $177,000. The remainder of the dry hole costs
and  leasehold   abandonments  during  the  fiscal  year  ended  1997  were  for
miscellaneous properties.

         In  March  1997,  Offshore  entered  into  a  participation   agreement
("Mortimer  Agreement") with Mortimer  Exploration  Company  ("Mortimer")  which
provided for Offshore to assume a 38% participation in all costs associated with
certain exploration prospects that Mortimer identified and presented to Offshore
effective from and after January 1, 1997. The costs included  overhead  incurred
by  Mortimer  in  developing  prospects,  as  well  as  any  seismic  and  lease
acquisitions.  In connection with the Mortimer Agreement,  Offshore committed to
participate in drilling at least two wells,  to be identified  within a prospect
area from Beauregard Parish,  Louisiana to Montgomery County, Texas. A drillable
prospect,  as defined by the Mortimer Agreement,  was any single prospect in the
prospect  area where the  drainage  area was  sufficient  to  provide  estimated
reserves  of  at  least  200,000  bbls  oil  equivalent.  The  Company  invested
approximately  $274,000 in  leasehold,  geologic  and seismic  costs  during the
fiscal year ended  January 31, 1998 in  accordance  with the Mortimer  Agreement
("Mortimer Project").  A drilling requirement for one of the leaseholds obtained
through a farmout  required  a March 1, 1998  commencement  date by the  working
interest group or a $50,000 penalty would be assessed if the  commencement  date
was missed.  Since the  Company's  working  capital was not adequate to fund its
proportionate  share of the drilling  costs,  the  Company's  Board of Directors
accepted  an offer  from  Buschman  to acquire  the  Company's  interest  in the
Mortimer  Project in exchange for the Company  being  released and held harmless
from any and all  liability  related to the Mortimer  Agreement.  The  Company's
investment in the Mortimer  Project was expensed as leasehold  abandonment.  The
initial well drilled as required by the farmout detailed above resulted in a dry
hole.

Depletion of Oil and Gas Producing Properties

         The Company amortizes as depletion expense the capitalized  acquisition
costs and the capitalized cost of exploratory wells that find proved reserves or
the development  costs that increase  proved reserves by the  unit-of-production
method.  The  unit-of-production  method  assigns  a pro  rata  portion  of  the
capitalized  cost to each unit of reserves.  The amortization of the capitalized
costs   of   proved   producing   reserves   may  be   computed   either   on  a
property-by-property  basis or with reference to some reasonable  aggregation of
properties in the same field area.

         The Company revises the  unit-of-production  rate annually based on the
estimates of remaining proved reserves prepared by independent petroleum reserve
engineers. Reserve estimates for producing oil and gas properties are inherently
imprecise and may, therefore, change dramatically from year to year.

         Depletion  expense  for the fiscal  year  ended  January  31,  1998 was
approximately $6.7 million as compared to approximately $1.5 for the fiscal year
ended January 31, 1997.

         The significant increase in depletion is the result of reduction in the
estimated  net  remaining  reserves  of oil and  natural gas at year end for the
Company's oil and gas properties.

                                      -16-

<PAGE>



Impairment of Long-Lived Assets

         SFAS No. 121  "Accounting  for the Impairment of Long-Lived  Assets and
for  Long-Lived  Assets to be Disposed Of" requires that  long-lived  assets and
certain  identifiable  intangibles  to be held and used by an entity be reviewed
for impairment  whenever  events or changes in  circumstances  indicate that the
carrying amount of an asset may not be recoverable.  This new  pronouncement was
adopted effective February 1, 1996.

         The Company  recognized  a $261,000  non-cash  writedown of oil and gas
properties  for the year ended January 31, 1997 which  increased to $8.6 million
for the year ended January 31, 1998. The increase in the impairment  loss is due
primarily  as a result of the shift in the reserve  classification  of Righthand
Creek from proved to probable and possible based upon the determination that the
field's  primary source of energy is fluid  expansion and not water drive as was
considered  when the field was  acquired.  The  decline  in oil  prices has also
contributed  to the present  value of future  cash flows of proved oil  reserves
declining as of January 1, 1998.

         In  accordance  with SFAS No. 121,  the  carrying  value of oil and gas
properties have been reduced such that the present value of the Company's proved
oil and gas  reserves  does not exceed  the net  carrying  value on the  balance
sheet.

Depreciation and Other Amortization

         Depreciation  costs for the fiscal  year  ended  January  31,  1997 was
$45,000 as compared to $53,000 for the fiscal year ended January 31, 1998. Other
amortization  costs include the amortization of deferred loan costs and deferred
costs related to the Senior Credit Facility and the Koch Private  Placement.  On
January 31, 1997, the Company paid off the 11.50% Notes which were not due until
September  30,  2002.  As a result of this  early  extinguishment  of debt,  the
unamortized  balance of deferred costs of $118,000 associated with this debt was
written off and is  included  in  depreciation  and other  amortization  for the
fiscal year ended  January 31,  1997.  Amortization  expense,  exclusive  of the
$118,000  described  above,  was $142,000 for the fiscal year ended  January 31,
1997 and $177,000 for the fiscal year ended January 31, 1998.

General and Administrative

         General and  administrative  expenses increased from approximately $1.3
million  in 1997 to $1.6  million  for the  fiscal  year 1998 due  primarily  to
additional salary expense for personnel added in January 1997 as a result of the
Righthand Creek  acquisition and the increase in salary for Guy Bob Buschman and
Gary Scheele that resulted from employment agreements required as a condition of
the  Koch  Private  Placement.   Professional  and  legal  fees  also  increased
significantly  during the current year due primarily to continuing  negotiations
with the Bank and evaluation of various alternative transactions.

Interest Expense

         Interest  expense  increased  from $696,000 in 1997 to $1.14 million in
1998 as a result of increase in debt for the  acquisition of Righthand  Creek in
January 1997.  The interest  expense  related to the $2 million Notes which were
issued in September 1995 at 11.75%  interest and prepaid  effective  January 31,
1997 was approximately $231,000 during the fiscal year ended January 31, 1997.


                                      -17-

<PAGE>



Gain on Sale

         The gain on sale of assets  recognized  by the  Company  for the fiscal
year  ended  January  31,  1997  was  approximately   $316,000  as  compared  to
approximately $708,000 for the fiscal year ended January 31, 1998. The principal
amount of gain of  approximately  $373,000 for the fiscal year ended January 31,
1998 was from the sale of the KWB Field in Tom Green County, Texas.

Minority Interests of Limited Partners

         Minority  interest in earnings of limited  partnerships  decreased from
approximately  $94,000 in 1997 to approximately $13,000 in 1998 due to operating
losses from the limited  partnership.  The cumulative  minority  interest of the
limited  partners  of  GulfMex,  approximately  $145,000,  is  set  out  in  the
consolidated balance sheet for the year ended January 31, 1998.

Koch Private Placement

         On January  16,  1997,  the  Company  and Koch  concluded a $10 million
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
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 part.  The
Koch Private  Placement  also provides for a financing  right of first  refusal,
which  requires the Company to give Koch written  notice of any intention of the
Company  to issue new  securities,  further  describing  the amount of funds the
Company wishes to raise, the type of new securities to be issued,  the price and
general terms. Under the terms of the Koch Private  Placement,  Koch has 15 days
from the date of its receipt of such notice to agree to purchase  all or part of
such new securities.  The summary of the terms of the private  placement and the
rights,  designation  and  preferences of the three series of preferred stock as
set forth herein is qualified in its entirety by reference to the Certificate of
Designation,  Preferences  and  Rights of  Series A  Preferred  Stock,  Series B
Preferred  Stock,  and  Series C  Preferred  Stock of Rio  Grande,  Inc.,  Stock
Purchase  Agreement  between Koch Exploration  Company and Rio Grande,  Inc. and
Registration  Rights  Agreement  between Rio Grande,  Inc. and Koch  Exploration
Company.

         Series A  Preferred  Stock.  Pursuant  to the Koch  Private  Placement,
500,000 shares of Series A Preferred Stock were initially  issued by the Company
at $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% of the face value  payable on the first
day of  February,  May,  August and  November of each year.  The first  dividend
payment of $220,377 was paid May 1, 1997, and included  pro-rata  dividends from
the date of issuance on January 16, 1997 to May 1, 1997. The Company's  Board of
Director's  declared  dividends be paid for the August 1, 1997 dividend  payment
date; however, due to the Company's inadequate working capital, the dividend has
not been paid.  Dividends on the Series A Preferred Stock have not been declared
for the November 1997 through May 1998 dividend payment dates. As of January 31,
1998,   accrued   dividends  for  holders  of  Series  A  Preferred   Stock  are
approximately  $562,500,  which has been added to the redeemable preferred stock
capital account.

         In the event of any voluntary or involuntary  liquidation,  dissolution
or  winding up of the  Company,  holders of Series A  Preferred  Stock  shall be
entitled to be paid out of the assets of the Company  available for distribution
to its  stockholders  up to an amount equal to the  aggregate  face value of the
then outstanding Series

                                      -18-

<PAGE>



A Preferred Stock plus accrued but unpaid  dividends before any payment shall be
made to the  holders  of Series B and  Series C  Preferred  Stock and the common
stockholders.  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.

         If the Company  completes a registered  public  offering for  aggregate
consideration  in excess of $20  million  before  January 16,  2002,  all of the
outstanding  shares of Series A  Preferred  Stock must be redeemed at face value
plus any accrued and unpaid  dividends.  If the  Company  does not  successfully
complete such a registered public offering by January 16, 2002, the holders of a
majority  of the  outstanding  Series A  Preferred  Stock after that date may at
anytime  during the first 10 days after each  dividend  payment date require the
Company to redeem  shares of the Series A  Preferred  Stock  equal to 10% of the
aggregate  number of shares of Series A Preferred Stock the Company issued.  The
Company may redeem after January 16, 2003 all of the issued  outstanding  shares
of Series A Preferred Stock if all accrued dividends have been declared and paid
prior to the notice of redemption by the Company. The Company must pay a premium
of 10% of the face  value of the Series A  Preferred  Stock to  effectuate  such
redemption.

         Series B  Preferred  Stock.  Pursuant  to the Koch  Private  Placement,
500,000 shares of Series B Preferred Stock were issued by the Company at $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
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  date for the  Series B
Preferred  Stock is 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.

         On the first  dividend  payment date of May 1, 1997,  17,500  shares of
Series C  Preferred  Stock  were  issued  to Koch as  dividend  on the  Series B
Preferred  Stock.  The Company's  Board of Directors  declared a dividend on the
Series B Preferred Stock for the August 1, 1997 dividend payment date;  however,
the 17,500  shares of Series C  Preferred  Stock  have not been  issued to Koch.
Dividends  due on the Series B Preferred  Stock have not been  declared  for the
dividend payment dates of November 1997 through May 1998. The Series B Preferred
Stock  dividends are payable in shares of Series C Preferred  Stock which have a
liquidation value of $10 per share at maturity January 16, 2002. The liquidation
value of each  share of  Series  C  Preferred  Stock  is  accreted,  as  accrued
dividends,   from  the  date  of  issue  to  maturity.   The  accrued  dividends
attributable to such accretion value are approximately $68,900 as of January 31,
1998, which have been added to the redeemable preferred stock capital account.

         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.

         If the Company  successfully  completes a registered public offering on
or before  January 16, 2002 which  results in gross  proceeds  greater  than $15
million but less than $20 million,  each holder of Series B Preferred  Stock may
elect to require the Company to redeem not more than one-half of the then issued
and

                                      -19-

<PAGE>



outstanding  shares of Series B Preferred Stock at an amount per share of Series
B Preferred  Stock equal to the offering  price per share of common stock in the
registered public offering.  Any holders of Series B Preferred Stock electing to
redeem  shares  will  have an  equal  percentage  of  Series B  Preferred  Stock
converted into common stock of the Company.

         Upon  the  successful   completion  of  a  registered  public  offering
resulting  in gross  proceeds  to the  Company of more than $20 million and at a
price per share of common  stock which is equal to or greater than the per share
value of the  aggregate  face value of the issued and  outstanding  Series B and
Series C Preferred  Stock  divided by the total number of shares of common stock
issuable  upon  conversion  of the Series B  Preferred  Stock at the time of the
offering,  all  outstanding  Series B  Preferred  Stock  shall be  automatically
converted into common stock of the Company.  Thereafter,  outstanding  shares of
the Series B Preferred Stock shall be deemed canceled.

         If the  Company  does not  successfully  complete a  registered  public
offering on or before  January 16, 2002,  then at any time after that date,  but
only during the first 10 days after each dividend payment date, the holders of a
majority of the issued and  outstanding  Series B  Preferred  Stock may elect to
require  the  Company to redeem up to 10% of the  aggregate  number of shares of
Series B Preferred  Stock  issued by the  Company.  The Company may redeem after
January 16, 2003, all of the issued and outstanding shares of Series B Preferred
Stock if all accrued  dividends  have been declared and paid prior to the notice
of redemption  by the Company.  The  redemption  price will be face value of all
outstanding shares of Series B Preferred Stock plus a premium of 10% of the face
value of Series B Preferred Stock.

         Holders  of Series B  Preferred  Stock have the option and right at any
time upon the surrender of certificates representing Series B Preferred Stock to
convert  each  share of Series B  Preferred  Stock into  5.26795  fully paid and
nonassessable  shares of common stock of the Company,  subject to  adjustment as
set forth in the  Certificate.  The  holders  of Series B  Preferred  Stock have
certain  anti-dilutive rights such that if any additional shares of common stock
are  issued  by the  Company  at any time  after  January  16,  1997 but  before
conversion  of any Series B Preferred  Stock is converted and if the issue price
per share of common stock is less than the then applicable  conversion price, as
defined in the  Certificate,  holders of the  Series B  Preferred  Stock will be
granted an  adjustment  to the number of shares of common  stock  issuable  upon
conversion. The initial conversion price per share is $1.898. The initial number
of fully diluted shares at January 16, 1997 was 10,974,895, which was the sum of
common shares then currently issued and outstanding, shares of common stock then
reserved for current and future option plans,  plus shares then reserved for the
exercise of warrants  granted to certain  subordinated  debtholders on September
27, 1995 and those shares which are reserved  pursuant to  conversion  rights of
the Series B Preferred  Stock.  The  aggregate  number of shares of common stock
into which the Series B Preferred  Stock can initially be converted is 2,633,975
shares, subject to adjustment from time to time as set forth in the Certificate.

         Voting Rights - Series B Preferred Stock. Holders of all the issued and
outstanding 500,000 shares of Series B Preferred Stock collectively are 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 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.

                                      -20-

<PAGE>



         The  Company  is  currently  in arrears  on four  consecutive  dividend
payments on the Series A, Series B and Series C Preferred Stock. As of August 7,
1998,  Koch has not given  notice to the  Company of their  election to exercise
rights to cast votes  equivalent  to 51% of the  current  outstanding  shares of
common stock of the Company.  As more fully described  below,  Koch also has the
right to convene a special meeting of the  stockholders at which Koch would have
the right to elect a  majority  of the  number  of  directors  constituting  the
Company's Board. Koch to date has not invoked such rights.

         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.  Dale G.  Schlinsog,  Vice President of
Koch Capital Services, and R. Allan Allford,  Managing Director of Koch Producer
Services,  are  serving on the Board of  Directors  until the next  election  of
directors at the annual meeting of stockholders.

         If at any time  there  are less than  200,000  issued  and  outstanding
shares of Series B Preferred  Stock,  the holders  shall have the right to elect
only  one  director  to the  Company's  Board of  Directors.  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 of  Directors.  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 of
Directors.

         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% of the face value payable on the
first day of  February,  May,  August and  November  of each year.  No shares of
Series C Preferred Stock were initially  issued in connection with  consummation
of the sale of the Series A and Series B  Preferred  Stock  pursuant to the Koch
Private  Placement.  On May 1, 1997,  17,500 shares of Series C Preferred  Stock
were issued as dividends on the Series B Preferred  Stock.  The Company's  Board
declared a dividend  payment of $6,125 on the Series C Preferred Stock effective
August 1, 1997; however,  due to the Company's  inadequate working capital,  the
cash  dividend  payment  due on  August  1,  1997 was not  made.  No  subsequent
dividends  have been  declared or paid for the Series C Preferred  Stock.  As of
January 31, 1998,  accrued dividends of $36,750 on Series C Preferred Stock have
been added to the redeemable preferred stock capital account.

         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

                                      -21-

<PAGE>



but unpaid  dividends.  Series C  Preferred  Stock  shall not be entitled to any
voting rights other than provided by law.

         If the Company  successfully  completes a registered public offering on
or before  January 16, 2002  resulting in gross  proceeds to the Company of more
than $20 million  and at a price per share of common  stock which is equal to or
greater than the per share value of the  aggregate  face value of the issued and
outstanding Series B and Series C Preferred Stock divided by the total number of
shares of common stock issuable upon  conversion of the Series B Preferred Stock
at the time of the offering, all issued and outstanding Series B Preferred Stock
shall be  automatically  converted  into  common  stock of the  Company  and the
Company then shall have the right to redeem all of the Series C Preferred  Stock
for a redemption  price of $0.01 per share.  The  redemption  shall occur on the
same day on which the  registered  public  offering is completed.  If there is a
partial  conversion  of Series B Preferred  Stock,  the Company has the right to
redeem the number of shares of Series C  Preferred  Stock  which were  issued as
dividends to such Series B Preferred Stock being  redeemed.  If the Company does
not successfully  complete a registered public offering on or before January 16,
2002,  then at any time after  January 16,  2002,  but only during the first ten
days after each  dividend  payment  date,  the  majority  of holders of Series C
Preferred  Stock may require  the  Company to redeem up to 10% of the  aggregate
number of shares of Series C Preferred Stock issued by the Company. The Company,
at any time after  January  16,  2003,  may  redeem  all of the then  issued and
outstanding  shares of Series C Preferred  Stock at face value plus a premium of
10% of the face value if all accrued  dividends have been paid before the notice
of redemption.

         The  holders  of  Series C  Preferred  Stock  may not  transfer  shares
independently  and apart from the underlying  shares of Series B Preferred Stock
for which holders  received  such  preferred  stock.  All shares of Series B and
Series  C  Preferred  Stock  shall  bear a  legend  which  shall  advise  of the
restrictions  on transfer  including  that the shares  have not been  registered
under the  Securities  Act of 1933 and that the shares are  subject to the terms
and conditions of the Certificate.

         Other  Information  and  Agreements.  The First Amendment to the Senior
Credit Facility permits the payment of dividends on the preferred stock acquired
by Koch unless an event of default under the Senior Credit Facility has occurred
and is continuing.  The Koch Private Placement provides for certain restrictions
on the  Company's  total  indebtedness.  Under the Koch Private  Placement,  the
Company  can only  increase  indebtedness  through the Senior  Credit  Facility;
however,  if the  incurrence of 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 such  additional  debt.  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.  This option may be exercised in whole or in part.
The Koch Private Placement also provides 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.

         Under the Koch Private  Placement  and  pursuant to a Master  Commodity
Swap Agreement between the Company and Koch Oil Company, the Company agreed to a
price risk protection  program in the form of one or more swap, hedge,  floor or
collar  agreements  for the  Company's net oil and gas  production,  using a 6:1
gas/oil ratio, so long as Koch owns any preferred stock in the Company.


                                      -22-

<PAGE>



         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 bbl crude oil daily in Righthand  Creek. The sales contract
provides for a floor price of $20 per bbl and a ceiling  price of $23.45 per bbl
delivered from Righthand Creek.  The price  determination on the posted price of
Louisiana  Sweet Crude at St. James,  Louisiana  ("LLS") plus a posting bonus of
$1.50 per bbl  ("Bonus").  Under the  terms of the sales  contract,  there is no
penalty for under delivery of oil from Righthand Creek unless the LLS plus Bonus
exceeds $23.45 per bbl. If the penalty clause is invoked,  the amount of penalty
due would be computed as follows:  the sum of 650 bbl daily crude oil contracted
times the number of days in the month less the actual  barrels  delivered  times
the difference between LLS plus Bonus less $23.45.  Although the Righthand Creek
wells produced less than the 650 bbl daily crude oil  requirement,  the LLS plus
Bonus was less than $23.45 per bbl during the contract period.

         In August  1997,  the Company,  on behalf of  Offshore,  entered into a
commodity  futures  oil swap  agreement  ("Oil  Swap  Agreement")  with Koch Oil
Company.  That Oil  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 Oil Swap Agreement is based
upon 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.

         As a condition to consummating  the Koch Private  Placement,  Robert A.
Buschman,  Guy Bob  Buschman,  Koch  and the  Company  executed  a  Stockholders
Agreement  ("Stockholders  Agreement").  Under  the  terms  of the  Stockholders
Agreement,  if prior to January 18, 2002,  either Buschman proposes to accept an
offer to sell their shares of the Company's  common stock,  then either Buschman
shall notify Koch  regarding such offer and Koch may elect to participate in the
sale of  common  stock on the  same  terms  and  conditions.  Excluded  from the
limitations  in the  Stockholders  Agreement  are certain  permitted  transfers.
Likewise,  Koch may not sell any Series B  Preferred  Stock to an  outsider,  as
defined in the agreement, without first offering the Series B Preferred Stock to
the Buschmans. Pursuant to the Stockholders Agreement, the Buschmans also agreed
to vote shares  owned by them for any Koch  nominees  to the Board of  Directors
from and after conversion of the Series B Preferred Stock to Common Stock.

         The Stockholders Agreement will terminate upon the earlier of:

         (a)      consummation  of a public  offering which results in aggregate
                  net proceeds of not less than $20 million;

         (b)      death of either party thereto;

         (c)      Koch  ceases  to  own at  least  50,000  shares  of  Series  A
                  Preferred Stock, 50,000 shares of Series B Preferred Stock, or
                  more than 10% of common stock shares;

         (d)      either  Buschman  ceases to own more  than 10% of  outstanding
                  common stock; or


                                      -23-

<PAGE>



         (e)      five years.

         An  additional  condition of closing  required  that Guy Bob  Buschman,
President and Chief  Executive  Officer,  and Gary Scheele,  Vice  President and
Chief Financial Officer,  enter into employment  agreements with the Company and
Drilling  for  initial  terms  of  five  years  which  may be  renewed  annually
thereafter  at base  salaries of $125,000 and $100,000 per annum,  respectively.
Any subsequent increase in base salaries,  payment of bonuses or grants of stock
options will be at the sole discretion of the Board of Directors. Under terms of
the employment agreement, Buschman and Scheele are provided company vehicles for
business and  personal  use at the sole expense of the Company.  The Company may
terminate the  employment  agreements at any time for cause by providing 15 days
notice to the  individuals,  or at its sole discretion pay the individual for 15
days in lieu of notice.  If the  individual is  terminated  without  cause,  the
Company is obligated to pay the individual three years of the annual base salary
in effect, an amount sufficient,  after taking into effect individual's  federal
and state income taxes,  to pay the exercise price of any options  granted,  and
the individual's COBRA cost for eighteen months following the termination date.

         The  Registration  Rights  Agreement  grants  Koch up to  three  demand
registration  rights upon notice to the Company  from holders of at least 40% of
the  Registrable  Securities,  which  is  defined  in  the  Registration  Rights
Agreement to mean the Common Stock issued and issuable  upon  conversion  of the
Series B Preferred  Stock,  including  any dividends or  distributions  thereon.
Whenever a demand registration is made, the Company shall be entitled to include
in any registration statement shares of Common Stock to be sold by other holders
of Common Stock with registration  rights that allow such holders to participate
in the registration and shares of Common Stock to be sold by the Company for its
own account, subject to underwriter's cutbacks.

         The Company may not cause any other registration of securities for sale
of its own account or for persons other than a holder of Registrable  Securities
(other than a registration effected solely to implement an employee benefit plan
or a transaction to which Rule 145 of the Commission is applicable, or as may be
required pursuant to the terms of those certain Warrant  Agreements,  as amended
through the date hereof,  issued by the Company in connection with the Company's
1995 11.50% Subordinated Notes) to become effective less than 180 days after the
effective date of any demand registration  required pursuant to the terms of the
Registration Rights Agreement.

         The  Company  has  limited  rights  to  postpone  or avoid  the  demand
registration  obligations  contained in the Registration  Rights Agreement under
certain  circumstances,  such  as  when  the  Company  is  already  preparing  a
registration  statement  when a demand is received,  when the Board of Directors
shall determine in good faith that an offering would interfere materially with a
pending or contemplated financing,  merger, sale of assets,  recapitalization or
other similar  corporate  action of the Company,  or when the Board of Directors
shall determine in good faith that the  disclosures  required in connection with
such a  registration  could  reasonably be expected to materially  and adversely
affect the business or prospects of the Company.

         The  Registration  Rights  Agreements  also  provides  for  "piggyback"
registration rights for holders of Registrable Securities. If the Company at any
time proposes a Registered  Public Offering,  it must give written notice to all
holders of  Registrable  Securities  of its intention to do so. Upon the written
request of any  holders of  Registrable  Securities  given  within 20 days after
transmittal  by the Company to the  holders of such  notice,  the Company  will,
subject to the limits contained in the Registration Rights Agreement,  including
underwriter cutbacks, use its best efforts to cause those Registrable Securities
of said requesting holders to be included in such registration statement.


                                      -24-

<PAGE>



Recent Developments, Capital Resources and Liquidity

         Statements  in this Annual  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  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 and competitors; 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,  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.

         The Company received a Borrowing Base  Determination  Notice in January
1998  advising  the  Company  that  effective  February 1, 1998,  the  Company's
Borrowing  Base had been  redetermined  to be  $6,500,000.  The  balance  of the
Company's outstanding  indebtedness with Comerica Bank - Texas (the "Bank"), its
senior  lender,  approximately  $13,178,000,  exceeded  the  Borrowing  Base  by
approximately  $6,678,000  (the  "Deficiency").  Under the  terms of the  Senior
Credit Facility,  the Bank gave notice to the Company to either provide the Bank
with  additional  collateral  to  increase  the  Borrowing  Base,  or reduce the
outstanding  balance of the  Company's  indebtedness  to an amount  less than or
equal to the redetermined Borrowing Base.

         The Company entered into a subsequent letter agreement with the Bank in
March 1998 which extended to the close of business on April 3, 1998 to eliminate
the  Deficiency  or  reach  other  accommodations  with  the  Bank.  For  and in
consideration  of the extension to April 3, 1998,  the Company agreed to execute
certain  supplemental  documents  pertaining  to collateral  properties;  pay an
extension  fee of $25,000 on or before April 3, 1998;  terminate  its ability to
utilize  the  Eurodollar  Rate Option  under the Loan  Agreement;  increase  the
applicable  interest  rate to prime  rate plus three  percent;  execute a letter
waiving  compliance with the working capital  covenant for the month of November
1997; pay the Bank specified legal and engineering expenses and furnish the Bank
with copies of any agreements related to any proposed refinancing.

         The  Company has  received  from the Bank,  a "Notice of  Defaults  and
Events  of  Default"  whereby  the  Bank has  declared  the  entire  outstanding
principal balance of the Senior Credit Facility and all interest accrued thereon
to be  immediately  due and payable.  In addition,  the Bank has advised that it
intends  to  pursue  all  remedies  that  are  available  in law and in  equity,
including but not limited to,  foreclosure  proceedings  in order to collect all
amounts  due.  The  aggregate   amount  of  principal  and  interest   currently
outstanding is approximately $13,400,000.


                                      -25-

<PAGE>



         The Bank has also  submitted  "Letters  in Lieu of  Transfer  Order and
Division  Order" to certain  purchasers and marketing  entities of the Company's
oil and gas  products.  The  Letters  in Lieu  direct  such  purchasers  to make
payments for the  settlement  of purchased  products  directly to the Bank. As a
result of such action,  the Company will likely receive no further payments from
such  purchasers  until the default  under the Senior  Credit  Facility has been
remedied or other  agreements  have been  negotiated  with the Bank. Such action
will impact the Company's  ability to pay direct  operating  expenses of its oil
and gas leases,  including applicable royalties,  and general and administrative
expenses.

         The Company is currently negotiating the sales of certain or all of its
oil and gas properties;  however, any significant sale of oil and gas properties
outside of a bankruptcy proceeding requires stockholder approval,  which in turn
requires the  preparation  and  circulation of a Proxy  Statement or Information
Statement (the "Statement") and the passage of approximately twenty days between
the mailing of the Statement and the ability to effectuate any such sale.

         On August 11, 1998,  the Company was notified  that the Bank  initiated
foreclosure proceedings with regard to the Company's Texas properties by posting
the  properties  for  foreclosure.  Under  applicable  law, such  foreclosure is
scheduled  to  occur on  September  1,  1998.  The  Company  is  continuing  its
discussions  with the Bank in an effort to identify and conclude an  alternative
transaction  which might address and resolve in a mutually  satisfactory  manner
the Company's  default under the Senior Credit  Facility.  However,  while those
discussions are  continuing,  no agreement has been reached and no assurance can
be given  that any  agreement  will be  reached  which  would  cause the Bank to
refrain from pursuing  foreclosure on September 1, 1998.  The properties  posted
for  foreclosure  and subject to foreclosure on September 1, 1998 include all of
the Company's Texas properties,  which represented  approximately twenty percent
(20%) of the  Company's  revenues for the fiscal year ended January 31, 1998 and
approximately sixteen percent (16%) of the Company's revenues for the six months
ended July 31, 1998. The Bank has not advised the Company of its intentions with
regard to other properties owned by the Company and pledged to secure the Bank's
indebtedness. In addition to evaluating and pursuing alternative transactions in
an effort to address the Bank's requirements,  the Company continues to consider
other alternatives,  including,  but not limited to,  non-traditional  financing
transactions  and seeking  protection  under the  federal  bankruptcy  laws.  No
assurances  can be given that the Company can identify a transaction  acceptable
to the Bank or that if any such  transaction  can be identified,  that it can be
documented  and  concluded  successfully  or in a  timely  manner.  Any  of  the
transactions or occurrences described above would likely result in nominal or no
value being  afforded to the  interests  of  existing  holders of the  Company's
common stock.

Year 2000

         The  Company  has not  addressed  the  impact  of the Year  2000 on its
computer  systems  and  applications.  The  Company  does not expect the cost of
becoming  Year 2000  compliant to be  significant;  however,  due to its current
financial condition, no Year 2000 plan has been developed.

Recently Issued Accounting Pronouncement

         In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments
of an Enterprise and Related  Information"  which establishes  standards for the
way that public business enterprises report information about operating segments
in annual  financial  statements  and  requires  that those  enterprises  report
selected  information  about  operating  segments in interim  financial  reports
issued to shareholders.  It also establishes  standards for related  disclosures
about products and services, geographic areas, and major

                                      -26-

<PAGE>



customers.  The  Company  believes  that SFAS No.  131 will not have a  material
impact on its financial statements and disclosures.

         In June 1998, the FASB issued SFAS No. 133,  "Accounting for Derivative
Instruments and Hedging Activities",  which established  standards of accounting
and reporting for derivative instruments and for hedging activities. It requires
that all  derivatives  be  recognized as either  assets and  liabilities  in the
statement of financial  position and measures  these  instruments at fair value.
This statement is effective for financial  statements for periods beginning June
15, 1999. The Company believes that SFAS No. 133 will not have a material impact
on its financial statements and disclosures.

Item 7.           Financial Statements

         1)       The financial  statements of the Company beginning on page F-1
                  are filed as part of this Form 10-KSB.

                  Item 8.  Changes  in and  Disagreements  with  Accountants  on
                  Accounting and Financial Disclosure

         The Company has not changed  accountants nor reported any disagreements
on matters of accounting principles.


                                    PART III

Item 9.           Directors and Executive Officers of the Registrant

         Each person  serving on the Board of Directors  has held such  position
since July 1, 1997 and shall hold such position until the next Annual Meeting or
until his successor is duly elected and qualified.

         The  following  table lists the persons now serving as Directors of the
Company:

                                                                      Director
       Name                      Position               Age            Since
- ----------------------      -------------------      ---------        ---------
Robert A. Buschman          Chairman of the Board       71               1979
                             of Directors
Guy Bob Buschman            President and Director      47               1978
H. M. Shearin, Jr.          Director                    75               1992
Hobby A. Abshier            Director                    66               1995
Ralph F. Cox                Director                    65               1995
Dale G. Schlinsog           Director                    40               1997
R. Allan  Allford           Director                    41               1997


                                      -27-

<PAGE>



         Robert  A.  Buschman  is  Chairman  of the  Board of  Directors  of the
Company.  Prior to joining  the  Company in  February  1979,  Mr.  Buschman  was
President,  Chief  Executive  Officer and a Director of Dixilyn-  Field Drilling
Company, a subsidiary of Panhandle Eastern Pipeline Company,  from April 1978 to
February 1979. Mr. Buschman has served as President and a member of the Board of
Directors  of the  Texas  Mid-  Continent  Oil and Gas  Association,  member  of
Executive and Steering Committee of Texas Mid-Continent Oil and Gas Association,
member of the International  Association of Drilling Contractors,  member of the
Independent Petroleum Association and member of the All American Wildcatters.

         Guy Bob Buschman, President, Chief Executive Officer and a Director, is
the founder of the Company which was organized in April 1978.  Mr.  Buschman was
employed by Field International  Drilling Company from August 1973 through March
1978 while working for Field International  Drilling Company.  Mr. Buschman held
multiple  positions  domestically and  internationally  including  Supervisor of
Shipyard  Construction of Offshore Drilling Rigs,  Material Manager,  Safety and
Insurance Manager, Area Manager and Contracts and Sales  Representative.  During
his Field  International  Drilling Company career, he was based in Alice, Texas;
Vicksburg,  Mississippi;  Beaumont,  Texas;  Trinidad-Tobago;  the  Republic  of
Singapore;  Egypt  and  San  Antonio,  Texas.  He  is a  past  director  of  the
Independent  Association of Drilling  Contracts and the Chairman of the Board of
IADC Publications Inc.  Presently,  he is a Director of the Texas  Mid-Continent
Oil and Gas  Association and a member of IPAA and San Antonio's local Society of
Petroleum  Engineers-  American Petroleum  Institute  Chapter.  Mr. Buschman has
served as Chairman and Director of the San Antonio Children's  Shelter.  He also
is a member and former  Chairman of the Austin-San  Antonio Chapter of the Young
President's  Organization.  Mr.  Buschman  received  his B.A.  degree from Texas
Christian University in 1973.

         H. M.  ("Johnny")  Shearin,  Jr.,  a  Director,  was  President  of SPG
Exploration  Corporation  from 1971 to 1988. Prior to 1971, Mr. Shearin was Vice
President and Manager of  Engineering  for Core  Laboratories,  Inc. In 1988, he
retired from Quantum Chemical (formerly  National  Distillers who acquired SPG).
From 1988 to present,  Mr. Shearin has performed consulting services for various
independent operators and oil field service and engineering companies.

         H. A.  ("Hobby")  Abshier,  Jr. is a Managing  Director  of  Crossroads
Group. For the past 12 years he has been a General Partner and co-founder of the
Triad Group of Venture  Capital  Funds.  Prior to starting the Triad  Group,  he
spent 21 years at Rotan Mosle, Inc., Texas largest investment banking firm, as a
Partner, Officer and a member of its Board of Directors. Mr. Abshier has been on
the Board of Directors of Technology  Works, DTM Corp.,  B'trieve  Technologies,
all in Austin,  Texas,  and South Texas Drilling and Exploration Co., and Dawson
Well Servicing, Inc. in San Antonio, Texas. Mr. Abshier is a graduate of Culver,
Rice and  Harvard,  and served both as an enlisted man and officer in the United
States Air Force.

         Ralph  F.  Cox  is  currently  self-employed  as an  energy  management
consultant.  For four years prior  thereto,  Mr. Cox was  President of Greenhill
Petroleum  Corporation,  a subsidiary of Western Mining  Corporation.  From 1985
through  1990,  he served as  President  and Chief  Operating  Officer  of Union
Pacific  Resources  Company,  a petroleum  exploration  and production  company.
Before 1985, Mr. Cox spent 31 years with Atlantic  Richfield  Company  ("ARCO"),
joining the ARCO board in 1978,  assuming  responsibility  for ARCO's  worldwide
petroleum  exploration  and production  activities and minerals  exploration and
production  activities  in  1984,  and  culminating  with his  election  as Vice
Chairman  of ARCO in 1985.  Mr. Cox serves as a Director of  Bonneville  Pacific
Corporation,  an  independent  power  company,  as  a  Director  of  CHZM  Hill,
engineering  consulting  firm,  as a Director of USA Waste  Inc.,  non-hazardous
waste  management,  as a  Director  of  Daniel  Industries,  Inc.,  oil  and gas
measurement equipment, and as Independent Trustee for The Fidelity

                                      -28-

<PAGE>



Group of Funds. Mr. Cox holds a Bachelor of Science in Petroleum Engineering and
a Bachelor of Science in Mechanical Engineering from Texas A & M University.

         Dale G. Schlinsog is Vice  President of Koch Capital  Services and Vice
President of Koch  Exploration  Company and is serving as an interim Director on
the Board of the  Company.  Mr.  Schlinsog  is a graduate of the  University  of
Wisconsin  - Parkside  and the  University  of Kansas  and holds a  Bachelor  in
Science in Earth  Science/Geology  and Master of Science in Geology with Honors,
respectively.  He has been employed with various Koch Industries  entities since
1982. Mr. Schlinsog is a member of American  Association of Petroleum Geologists
and Kansas Geological Survey.

         R. Allan Allford is Managing Director, Koch Producer Services - Capital
Group.  Mr. Allford has been at Koch  Industries  since 1993,  where he has held
positions as CFO and Vice President for Koch Capital Services.  Prior to joining
Koch Industries,  Mr. Allford held various senior financial management positions
working for high net worth  individuals in a variety of industries.  Mr. Allford
is a graduate of the University of Kansas and is a Certified Public Accountant.

         Guy Bob  Buschman  is the son of Robert A.  Buschman.  Ralph Cox is the
brother-in-law to Robert A. Buschman and uncle to Guy Bob Buschman. There are no
other family relationships in the Company.

         Koch,  as the  holder of  Series B  Preferred  Stock,  has 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.  Dale G. Schlinsog, Vice President of Koch Capital Services and
R. Allan  Allford,  Managing  Director  of Koch  Producer  Services,  are Koch's
representatives on the Company's Board of Directors.

         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 of Directors.

         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.  The Company is currently in arrears on four  consecutive
dividend  payments on the Series A, Series B and Series C Preferred Stock.  Koch
to date has not called for special meeting to elect directors.

         Koch, as the holder 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  with
regard to quarterly dividends and such

                                      -29-

<PAGE>



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.  Koch has not given notice to the Company
of their election to exercise rights to cast votes equivalent to 51%.

         The 95  Non-Qualified  Plan provides  that newly elected  directors who
have not  previously  been granted  options will be granted  options to purchase
50,000  shares of the  Company's  Common  Stock.  Each year  thereafter,  if the
director is reelected the director is entitled to be granted options to purchase
an additional 5,000 shares of Common Stock. The maximum options any director may
be granted is 75,000.  The 95 NonQualified Plan is proposed to be amended by the
Board of Directors to allow  directors to disclaim their rights to options under
the 95  Non-Qualified  Plan, and the Koch  representatives  have indicated their
desire to so disclaim such options.  Pursuant to the Koch Agreement, the Company
will issue to Koch the number of options  which the Koch  representatives  would
have been entitled pursuant to the 95 Non-Qualified Plan.

Committees of the Board of Directors

         The  Company's  Board  of  Directors  has  an  Audit  Committee  and  a
Compensation and Stock Option Committee. Both Committees are composed of Messrs.
Abshier,  Cox and Schlinsog.  The principal functions of the Audit Committee are
to give additional assurance that financial  information is accurate and timely,
recommend to the Board of Directors  the  engagement  of  independent  auditors,
ascertain the existence of an effective  accounting and internal control system,
oversee  the entire  audit  function,  and review  and pass on the  fairness  of
existing  arrangements  between the Company and affiliated  parties on an annual
basis. The  Compensation  and Stock Option  Committee  administers the Company's
stock option plans and  recommends  compensation  for executive  officers to the
Board of Directors.

         During the fiscal  year ended  January 31,  1997,  the Board held seven
meetings  which were  attended by a quorum of all the  Directors.  There was one
meeting  of the Audit  Committee  attended  by all  committee  members,  and one
meeting of the Compensation and Stock Option Committee attended by all committee
members.   The  non-employee   Directors   serving  on  the  Board's  Audit  and
Compensation and Stock Option Committees receive $100 per committee meeting.

Item 10.        Executive Compensation

Executive Officers

         The following  individuals  serve as Executive  Officers of the Company
and have been elected by the Board to serve in the  positions  indicated for the
terms indicated in the Bylaws of the Company.

         Robert A. Buschman           Chairman
         Guy Bob Buschman             President and Chief Executive Officer
         Gary Scheele  (1)            Vice President, Chief Financial Officer
                                       and Secretary/Treasurer

- ------------
(1)       Gary Scheele, a Certified Public Accountant, has been with the Company
          since its organization in April, 1978.


                                      -30-

<PAGE>



         As condition of the Koch  Agreement,  Guy Bob  Buschman,  President and
Chief Executive  Officer,  and Gary Scheele,  Vice President and Chief Financial
Officer,  entered into  employment  agreements with the Company and Drilling for
initial  terms of five years which may be renewed  annually  thereafter  at base
salaries  of $125,000  and  $100,000  per annum,  respectively.  Any  subsequent
increase in base salaries, payment of bonuses or grants of stock options will be
at the sole discretion of the Board of Directors.  Under terms of the employment
agreement,  Buschman and Scheele are provided  company vehicles for business and
personal use at the sole expense of the Company.  The Company may  terminate the
employment  agreements  at any time for cause by providing 15 days notice to the
individuals, or at its sole discretion pay the individual for 15 days in lieu of
notice. If the individual is terminated without cause, the Company shall pay the
individual  three  years  of  the  annual  base  salary  in  effect,  an  amount
sufficient,  after  taking into  effect  individual's  federal and state  income
taxes, to pay the exercise price of any options  granted,  and the  individual's
COBRA cost for eighteen months following the termination date.

Summary Compensation Table

         The following table summarizes the compensation  paid by the Company to
its Chairman,  President  Chief  Executive  Officer and Vice President and Chief
Financial  Officer for services  rendered to the Company  during the fiscal year
ended January 31, 1998.

                 Annual Compensation               Long-term Compensation
             -----------------------------  ------------------------------------
                                     (2)     Restricted
Name and     Fiscal Salary  Bonus   Other      Stock         Options     All
Principal     Year    $       $       $        Awards           #       Other  
Position 
- ----------   ------ ------  -----   -----    -----------      -------   -----
Robert A. 
Buschman     1998   86,288   -      3,704         -              -        -
  Chairman
             1997   84,788   -      3,603         -              -        -

             1996   84,788   -      9,349         -              -        -

Guy Bob
Buschman     1998  126,500   -      9,255         -              -        -
  President 
  and Chief
  Executive
  Officer    1997   84,788   -      8,769         -              -        -

             1996   84,788   -     12,583         -              -        -

Gary Scheele 1998  101,500   -      9,440         -              -        -
  Vice 
  President
  and Chief 
  Financial  1997   81,118   -      9,795         -              -        -
  Officer
             1996   82,878   -      6,282         -              -        -


(2)      Includes  the cost to the  Company  of the  personal  use of a  Company
         vehicle, group life insurance premiums and other miscellaneous personal
         benefits paid by the Company.


                                      -31-

<PAGE>



Options/Grants in Last Fiscal Year

         There were no grants of stock options to the executive  officers during
the fiscal year ended January 31, 1998.

Aggregate Option Exercises and Fiscal Year-End Option Value Table

         The following table presents certain information regarding the exercise
of options during fiscal 1998, and options held at January 31, 1998 by Robert A.
Buschman, Chairman of the Board of the Company, Guy Bob Buschman,  President and
Chief  Executive  Officer and Gary Scheele,  Vice President and Chief  Financial
Officer.


                                      Number of                 Value of
                                    Unexercised               Unexercised
                                     Options at                Options at
             Shares              January 31, 1998           January 31, 1998
            Acquired         ------------------------- -------------------------
              on     Value                               (3)
  Name     Exercise Realized Exercisable Unexercisable Exercisable Unexercisable
  ----     -------- -------- ----------- ------------- ----------- -------------

Robert A. 
  Buschman     -        -     100,000        -           $ -            -

Guy Bob 
  Buschman     -        -     100,000        -             -            -

Gary Scheele   -        -     265,000        -             -            -

- -------------
(3)      There are no listed market quotes for the Company's  common stock.  The
         exercise price of the unexercised options is greater than the Company's
         deficit book value per share at January 31, 1998.

Director Compensation

         Each  Director  of the  Company who is not an officer of the Company is
paid  $1,000 per month for serving as a Director.  The monthly  compensation  to
Koch's  representatives  on the  Board  was paid  directly  to Koch  Exploration
Company.  H. J. Shearin,  Jr. and H. A. Abshier,  Jr. served as a consultants to
the Company  during the year ended January 31, 1998 and were paid total director
and consultant fees of $30,000 and $30,200, respectively.

Other Compensation

         The Company's  1986 Incentive  Stock Option Plan ("86 Incentive  Plan")
and  the  1986  Non-Qualified  Stock  Option  Plan  ("86  Non-Qualified   Plan")
(collectively,  the "86  Plans")  terminated  December  31,  1995.  Any  options
outstanding  under the 86 Plans  shall  remain in  effect  until  they have been
exercised or have expired.  All options outstanding under the 86 Plans expire in
1999. The Company  received  approval from  stockholders  for the 1995 Incentive
Stock Option Plan ("95 Incentive Plan") and the 1995 Non-Qualified  Stock Option
Plan ("95 Non-Qualified Plan")(collectively,  the "95 Plans") at the 1995 Annual
Stockholder's  Meeting.  The 95 Plans are  anticipated  to assist the Company in
attracting,  motivating and retaining key employees and non-employee  directors.
The 95 Plans are  administered by the Compensation and Stock Option Committee of
the Board of Directors.


                                      -32-

<PAGE>



         The following  discussion  summarizes the material  differences between
the 95 Plans.

                  The 95 Incentive Plan. The Company has reserved 500,000 shares
         of its  $.01  par  value  Common  Stock  for  issuance  under  the 1995
         Incentive Plan. Only key employees,  as determined by the  Compensation
         and Stock Option  Committee,  are eligible for  participation in the 95
         Incentive Plan. The options are exercisable beginning one (1) year from
         the date of grant. The unexercised  portion of any option granted under
         the 95  Incentive  Plan  terminates  or becomes  null and void ten (10)
         years from the date of the grant,  except for  holders of more than 10%
         of the Company Stock.  Such grants expire after five (5) years.  Grants
         also  expire  ninety  (90) days  after the  termination  of  Optionee's
         employment  with the  Company,  one (1) year after the  termination  of
         Optionee's  employment with the Company on account of disability or one
         (1) year after Optionee's death.

                  The  Committee  determines  the  exercise  price of an option,
         which may never be less than the fair market  value of the Common Stock
         on the date of grant.  The Common  Stock is  currently  not listed on a
         national  exchange,  therefore,  the Committee  will determine the fair
         market value based on the information available at the time options are
         granted.

                  The 95  Non-Qualified  Plan. The Company has reserved  525,000
         shares of its $.01 par value Common  Stock for issuance  under the 1995
         Non-Qualified   Plan.   Non-employee   directors   are   eligible   for
         participation in this plan.  Options granted to non-employee  directors
         are  exercisable  beginning  one (1) year from the date of  grant,  and
         expire on the tenth  anniversary of such date.  Non-employee  directors
         who, at the date of their  election to the Board,  have not  previously
         been  granted  options  in  the  95  Non-Qualified   Plan,  are  to  be
         automatically   granted  options  to  purchase  50,000  shares  of  the
         Company's  Common Stock under terms  described in the 95  Non-Qualified
         Plan.   Thereafter,   each  year,   upon   re-election  to  the  Board,
         non-employee   directors  will  be  granted   options  to  purchase  an
         additional  5,000 shares of the Company's Common Stock, up to a maximum
         of 75,000.  The unexercised  portion of any option granted under the 95
         Non-Qualified  Plan  terminates or becomes null and void ten (10) years
         from the date of the grant.  Grants also expire  ninety (90) days after
         Optionee ceases to serve as a member of the Board of Directors with the
         Company or one (1) year after Optionee's death.

                  The  exercise  price of an option will be computed by formula.
         If the Common  Stock is  actively  traded on a national  exchange,  the
         option  price will be the average of the highest and lowest  trades for
         the date the option is  granted.  If the Common  Stock is not  actively
         traded on a national exchange, the exercise price will be determined by
         dividing  the  stockholders'  equity  at the  end  of  the  immediately
         preceding fiscal quarter by the total outstanding  Common Stock on such
         date  and  multiplying  by 1.2.  The  re-election  of the  non-employee
         nominees as directors of the Company at the Annual Meeting will entitle
         each such nominee options to purchase 5,000 shares of the Company Stock
         at an approximate  price of $0.20,  however the exact option price will
         not be determined  until after the Annual  Meeting and the selection of
         the new Compensation and Stock Option Committee.

Federal Income Tax Consequences

         The 95 Incentive  Plan. A participant  who receives an incentive  stock
option under the 95 Incentive Plan will  ordinarily not recognize any income for
federal  income tax  purposes  as a result of the  receipt or  exercise  of such
option.  However, the exercise of an incentive stock option will give rise to an
increase in the participant's alternative minimum taxable income for purposes of
the alternative minimum tax in an amount

                                      -33-

<PAGE>



equal to the excess of the fair market value of the Common Stock at such time as
the  participant's  rights  to the  stock are  freely  transferable  and are not
subject to a substantial risk of forfeiture. The Company will not be entitled to
a compensation  deduction for federal income tax purposes with respect to either
the  grant of an  incentive  stock  option  under the 95  Incentive  Plan or the
exercise  of such an  option by the  participant.  If the  participant  does not
dispose of the shares of Common  Stock  acquired  through  the  exercise  of the
incentive  stock  option  within  two (2) years of the date of the grant of such
option,  or within one (1) year after the exercise date, and if the  participant
is employed by the Company  from the time the option is granted  until three (3)
months before its exercise,  any gain or loss  recognized  upon the  disposition
will  constitute  a long-term  capital  gain or loss and the Company will not be
entitled to a deduction.  If a  participant  disposes of the shares prior to the
expiration of such holding periods, the participant will recognize,  at the time
of such  disqualified  disposition,  ordinary  income  equal  to the  difference
between the  exercise  price and the lower of (i) the fair  market  value of the
shares subject to the option on the date of exercise or (ii) the amount realized
by the participant on the sale of such shares.  Any remaining gain will be taxed
as a capital gain. In the event of a disqualified disposition,  the Company will
be entitled to a deduction  in an amount equal to the income  recognized  by the
participant.

         If a participant  pays the exercise price of an incentive  stock option
solely  with  Common  Stock,  and if the shares  surrendered  are (i) shares not
received  pursuant to the exercise of an incentive  stock option and not subject
to a  substantial  risk or  forfeiture  or (ii) the result of the  participant's
exercise of another incentive stock option,  the exercise of which satisfied the
above stated holding period  requirements,  the  participant  will not recognize
income.  Additionally  the basis and holding  period of the  surrendered  Common
Stock will be  transferred  to that number of new shares  equal to the number of
old shares surrendered.  If more shares are received than were surrendered,  the
additional  shares'  basis will be zero.  If these  conditions  are not met, the
payment of the  exercise  price with shares of Common  Stock may be treated as a
disqualified disposition or otherwise taxable disposition.

         The 95  Non-Qualified  Plan. The grant of a non-qualified  option under
the 95  Non-Qualified  Plan should not ordinarily be a taxable event for federal
income tax purposes.  Upon exercise of a non-qualified  option,  the participant
will recognize  ordinary income in an amount equal to the difference between the
amount  paid by the  participant  for the  shares of  Common  Stock and the fair
market value of such shares  determined on the later of (i) the date of exercise
or (ii) the date on which the shares of Common Stock become  transferable by the
participant  and are not subject to a  substantial  risk of  forfeiture.  If the
Company  withholds all amounts  required to be withheld under  applicable law or
other  authority,  the  Company  ordinarily  will  be  entitled  to a  deduction
equivalent to the amount of compensation income recognized by the participant.

         If a  participant  pays the  exercise  price of  non-qualified  options
solely with Common Stock, the shares received will generally have the same basis
and holding period as the Common Stock surrendered.  If more shares are received
than were  surrendered,  the  additional  shares will cause the  participant  to
recognize   compensation   income  either  at  the  time  of  transfer  or  when
restrictions with respect to those shares lapse.

Item 11.          Security Ownership of Certain Beneficial Owners and Management

Principal Stockholders

         The following table provides information known to the Company as to the
Common Stock ownership, as of August 1, 1998, of (i) each beneficial owner of 5%
or more of the Common Stock, (ii) each named

                                      -34-

<PAGE>



executive  officer,  (iii) each  Director who owns any Common Stock and (iv) all
officers and Directors as a group:

           
    Name and Address of                             Amount of Beneficial
      Beneficial Owner                               Ownership of Common
- ------------------------------                       ----------------------
                                                Shares               % of Class
                                                ------               -----------
Robert A. Buschman (1)                        1,190,920  (2)            12.26%
10101 Reunion Place, Suite 210
San Antonio, Texas

Guy Bob Buschman (1)                          1,487,960  (2)            15.31%
10101 Reunion Place, Suite 210
San Antonio, Texas

John G. Hurd (1)                                800,400  (2)             8.24%
4040 Broadway, Suite 525
San Antonio, Texas

Edward Randall, III (1)                         868,800  (4)             8.94%
5851 San Felipe, Suite 850
Houston, Texas

H. M. Shearin, Jr. (1)                          155,000  (2)             1.60%
10 Ashley Greens
San Antonio, Texas

Ralph F. Cox  (1)                               184,000  (2)             1.89%
200 Rivercrest Drive
Fort Worth, Texas

H. A. Abshier, Jr. (1)                           72,352  (2)             0.74%
3716 Millswood                                           (3)
Irving, Texas

Koch Exploration Company (5)                  2,733,975                 28.14%
4111 East 37th Street
Wichita, Kansas

Dale G. Schlinsog (6)                               N/A                   N/A
20 Greenway Plaza, 6th Floor
Houston, Texas

R. Allan Allford (6)                                N/A                   N/A
20 Greenway Plaza, 6th Floor
Houston, Texas

Officers, directors and nominees for
directors as a group (8 owners)               7,493,407  (2)            77.12%
                                                         (3)
                                      -35-

<PAGE>

- ------------
(1)      Information  as to  beneficial  ownership  has  been  furnished  by the
         respective stockholders.  Each owner has the sole voting and investment
         power with respect to their shares,  except as noted below.  The shares
         above include options which are exercisable  within 60 days of the date
         of this proxy.

(2)      Includes,  respectively,  options to purchase the equivalent  number of
         shares of Common Stock,  which are  exercisable at any time at exercise
         prices  of  $0.34 to $0.45  per  share:  Robert  A.  Buschman,  100,000
         options; Guy R. Buschman,  100,000 options; H. A. Abshier,  Jr., 55,000
         options;  Ralph F. Cox,  55,000 options;  H.M.  Shearin,  Jr.,  155,000
         options;  Koch  Exploration  Company,  100,000  options;  Gary Scheele,
         265,000 options.

(3)      Includes  17,352  shares  of Common  Stock  held by  trustee  for H. A.
         Abshier, Jr.'s IRA account.

(4)      Includes  600,000  shares  held in  trusts,  of which  Mr.  Randall  is
         Co-Trustee.  Mr.  Randall is neither an employee  nor a director of the
         Company.

(5)      On January 16, 1997, the Company and Koch Exploration Company ("Koch"),
         an affiliate of Koch Industries,  Inc.  concluded a $10 million private
         placement ("Koch Agreement") for designated  preferred stock consisting
         of  500,000  shares of Series A  Preferred  Stock  for $5  million  and
         500,000 shares of Series B Preferred Stock for $5 million.

         Koch,  as the holder of Series B  Preferred  Stock,  has the option and
         right  at any time  upon the  surrender  of  certificates  representing
         Series B  Preferred  Stock to convert  each share of Series B Preferred
         Stock into 5.26795 fully paid and nonassessable  shares of common stock
         of the Company,  subject to adjustment as set forth in the Certificate.
         The  holders of Series B  Preferred  Stock have  certain  anti-dilutive
         rights such that if any additional shares of common stock are issued by
         the Company at any time after January 16, 1997 but before conversion of
         any Series B Preferred  Stock is  converted  and if the issue price per
         share of  common  stock is less  than  the then  applicable  conversion
         price, as defined in the Certificate, holders of the Series B Preferred
         Stock will be granted an  adjustment  to the number of shares of common
         stock issuable upon conversion.  The initial conversion price per share
         is $1.898.  The initial  number of fully diluted  shares at January 16,
         1997 is 10,974,895,  which is the sum of common shares currently issued
         and outstanding, shares of common stock reserved for current and future
         option plans, plus shares reserved for the exercise of warrants granted
         to certain  subordinated  debt holders on September  27, 1995 and those
         shares which are reserved pursuant to conversion rights of the Series B
         Preferred  Stock.  The aggregate  number of shares of common stock into
         which the  Series B  Preferred  Stock can  initially  be  converted  is
         2,633,975 shares,  subject to adjustment from time to time as set forth
         in the Certificate.

         Koch, as the holder 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 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.

         Included in Koch's  total shares are 100,000 of  Non-Qualified  Options
         entitled to Koch's  representatives which were granted upon election to
         the Company's Board of Directors.

(6)      R.  Allan  Allford  and  Dale  G.  Schlinsog,  are  employees  of  Koch
         subsidiaries.


                                      -36-

<PAGE>



Warrants

         On September  27, 1995 the Company  consummated  a private  offering of
11.50%  Subordinated  Notes for a total principal amount of $2,000,000  combined
with issuance of Warrants to the note purchasers  ("Holders") which provided for
the purchase of up to 1,388,160  shares of the  Company's  Class A Common Stock,
par value $.01 per share, at an exercise price of $0.40 per share. In connection
with  obtaining  the  consent  of  the  Holders  to  certain  amendments  to the
Subordinated  Notes (and certain other  consents) as part of the  refinancing of
the  Company's  senior  indebtedness,  the  exercise  price of the  Warrants was
reduced to $0.20 per share. The Warrants remain outstanding for seven years from
the date of the Closing, unless they are detached from the Notes and transferred
to persons who are not  affiliates  of the initial  holder of the  Warrants,  in
which case they  expire on the 31st date  following  such  transfer.  The Common
Stock  reserved  for  issuance  upon  exercise of the Common  Stock the Warrants
represents  twenty  percent  (20%) of the Company's  common stock,  exclusive of
certain shares issuable upon the exercise of executive stock options.

         The number of shares of Common Stock of the Company subject to purchase
pursuant to the Warrant also adjusts under certain circumstances.  The number of
shares  subject  to the  Warrants  shall  be  adjusted  proportionately  and the
exercise price shall be adjusted proportionately,  for any stock splits or stock
dividends.  If the Company  declares and pays any dividends other than in common
stock or cash, or makes any other distributions,  to common  stockholders,  then
the Holders of the  Warrants,  upon  exercise of the  Warrants,  are entitled to
receive their respective pro-rata share of the dividend,  distribution, or right
which they would have  received if they had  exercised  the  Warrant  before the
declaration  of the  dividend,  distribution,  or right,  or,  at the  Company's
option,  the  number  of  shares  subject  to  the  Warrant  shall  be  adjusted
appropriately.

         If at any time while the Warrant is  outstanding  the Company grants to
all of its common stockholders any rights, options or warrants entitling them to
purchase  shares of common  stock at a price per share  lower at the record date
for such  issuance  than the fair market value on such date,  then the number of
shares  of  common   stock   subject   to  the   Warrants   shall  be   adjusted
proportionately.  Alternatively, the Company may grant and convey to the Holders
of the  Warrants  the  rights  that such  Holders  would  have  received  had it
exercised the Warrant before issuance of the rights. An appropriate readjustment
would be made to the number of shares of common  stock  subject to the  Warrants
upon expiration or termination of any of the rights.

         In  case  of any  capital  reorganization  or  reclassification  of the
capital stock of the Company,  the Holders of the Warrants  shall  thereafter be
entitled  to  purchase  pursuant to the Warrant the kind and number of shares of
any stock or class or classes or other  securities or property for or into which
such  shares  of  common  stock  would  have  been  exchanged,   converted,   or
reclassified  if the Warrant stock had been  purchased  immediately  before such
reorganization or reclassification.

         The number of shares  subject to the Warrant  and/or the exercise price
of the Warrants shall also be adjusted in the event certain  options to purchase
shares of  Common  Stock  pursuant  to stock  option  plans of the  Company  are
exercised.

         Under the  Warrants,  the  Company  is  required  to give 30 days prior
written  notice to  Holders of record of the  Warrants  of  significant  events,
including  payment of dividends,  reorganization  or  reclassification,  merger,
liquidation, dissolution, or other fundamental changes.

         The Warrants carry piggyback  registration rights requiring the Company
to deliver  notice of its intent to file  registration  statement for the public
sale of its common stock to the Holders of the Warrants not later

                                      -37-

<PAGE>



than 30 days prior to the initial filing of the registration statement,  setting
forth the minimum and maximum proposed offering price, commissions, discounts in
connection with the offering, and other relevant information. Within twenty days
after  receipt of the notice,  holders of Warrants  are entitled to request that
the Warrant  stock be included in such  registration  statement  and the Company
will use its best  efforts to cause such  Warrant  stock to be  included  in the
offering covered by such registration statement. In the event the underwriter of
the offering  determines  that the inclusion of all of the stock requested to be
registered  (including the Warrant Stock) would  adversely  affect the offering,
then the  inclusion of shares other than those of the Company are subject to pro
rata reductions in accordance with the number of shares requested to be included
by the Holders.

         During the fiscal year ended  January  31,  1998,  624,670  Warrants to
acquire the Company's Common Stock have been exercised by certain Holders. Total
Warrants outstanding on January 31, 1998 are 763,490.

Item 12.          Certain Relationships and Related Transactions

Related Party Transactions

         In  June  1992,  Rio  Grande  Drilling  Company  ("Drilling")  a  Texas
corporation and wholly owned  subsidiary of the Company,  formed a Texas limited
partnership,   Rio  Grande  Offshore,   Ltd.  ("Offshore")  to  acquire  certain
non-operated  offshore and onshore oil and gas properties.  Substantially all of
the oil and gas properties  leasehold interests of the Company as of January 31,
1996 were held  through  Offshore  with the  limited  partners  being Rio Grande
Desert Oil Company ("Desert"),  a Nevada corporation and wholly owned subsidiary
of  Drilling  with a 79%  limited  partnership  interest,  Robert  A.  Buschman,
Chairman  of the Board  with a 10%  limited  partnership  interest  and H. Wayne
Hightower and H. Wayne Hightower,  Jr. (collectively,  "Hightowers") with 7% and
3% limited partnership  interests,  respectively.  Drilling was the sole general
partner with a 1% ownership  interest.  Prior to January 31, 1996, Buschman made
capital contributions  equivalent to his ten percent (10%) ownership interest in
Offshore. Under the partnership agreement, however, Drilling was not entitled to
reimbursement  for  general  and  administrative  expenses  associated  with the
properties  such as costs and expenses  associated  with the  maintenance of the
books and  records  of  Offshore  or the  preparation  of any type of  financial
statement or report with respect to Offshore  operations  unless such  documents
were prepared by a third party.

         The limited partners agreed to restructure  Offshore effective February
1, 1996, whereby the 20% limited partnership interest of Buschman and Hightowers
would be redeemed and, as a result of a  distribution  to them in  consideration
for  the  redemption,   Buschman  and  Hightowers  would  become   proportionate
individual  working  interest  owners  of the  onshore  oil and  gas  properties
previously owned through their proportionate  limited  partnership  interests in
Offshore.  The restructure also provided that the existing  offshore oil and gas
properties  located offshore  Louisiana ("OCS  Properties")  held by Offshore be
conveyed  into  a new  Texas  limited  partnership,  Rio  Grande  GulfMex,  Ltd.
("GulfMex"),  with  the  same  beneficial  ownership  in the OCS  Properties  as
Offshore prior to the restructuring.  Offshore is the sole general partner.  The
limited  partnership  agreement  for  GulfMex is  substantially  the same as the
existing Offshore limited partnership agreement.

         As a result of the restructuring,  Buschman and Hightowers individually
own 20% of the onshore oil and gas properties  leasehold working interests and a
20% limited partnership  interest in GulfMex.  Buschman and Hightowers no longer
are limited  partners in Offshore,  however,  Offshore remains in existence as a
Texas  limited  partnership  with  Drilling as the general  partner with a 1.25%
partnership  interest  and Desert a 98.75%  limited  partner.  Drilling has been
operating many of the onshore leases where Buschman and the Hightowers

                                      -38-

<PAGE>



will be the non-operating working interest owners.  Buschman and the Hightowers,
as working interest owners,  will be subject to existing  standard joint oil and
gas operating agreements for each of the individual onshore leasehold interests.
Offshore,  Buschman  and the  Hightowers  will  each be  subject  to  individual
operating  agreements  with third party operators for  non-operated  oil and gas
leasehold interests. With regard to the OCS Properties held by GulfMex, Offshore
will  receive a  management  fee of $500 per month for  serving  as the  general
partner of GulfMex.  Since the OCS Properties are operated by a third party, the
Company believes the expenses  associated with  administering the OCS Properties
for GulfMex are nominal.

         As an  additional  consideration  for  the  restructure,  Buschman  and
Hightowers  retained the right to participate in the acquisitions of oil and gas
properties in those areas where Offshore had properties as of the effective date
of the restructuring. Any participation in subsequent acquisition of oil and gas
properties in those areas of mutual interest will be on a basis proportionate to
the interests of Buschman and Hightowers in Offshore  prior to the  restructure.
On March 26, 1996,  Buschman and  Hightowers  exercised this right by purchasing
their proportionate 20% interests in the $500,000  acquisition  Offshore made of
three gas wells located in Wheeler County, Texas.

         Under  the Koch  Agreement  and  pursuant  to a Master  Commodity  Swap
Agreement  between the Company and Koch Oil  Company,  the Company has agreed to
put in place a price  risk  protection  program in the form of one or more swap,
hedge,  floor or collar  agreements to be in place for the Company's net oil and
gas  production,  using a 6:1 gas/oil ratio,  so long as Koch owns any preferred
stock in the Company.  Subject to the conditions of the First Amendment with the
lender,  the Company is restricted  to placing the following  volume and pricing
parameters for any commodity swap  transactions  of aggregate  crude oil barrels
equivalent, net to the Company's interest as follows:

         (a)      For the period of November 1, 1996  through  October 31, 1997,
                  700 Bbls oil equivalent at a base price of $20.09/Bbl;

         (b)      For the period of November 1, 1997  through  October 31, 1998,
                  600 Bbls oil equivalent at a base price of $20.06/Bbl;

         (c)      For the period of November 1, 1998  through  October 31, 1999,
                  500 Bbls oil equivalent at a base price of $20.23/Bbl.

         Effective  February  1,  1997,  Offshore's  contract  marketing  entity
entered into a one year sales  contract  with an  independent  oil  purchaser to
deliver  up to an  average of 650 bbl crude oil daily in  Righthand  Creek.  The
sales contract  provides for a floor price of $20 per bbl and a ceiling price of
$23.45 per bbl delivered from Righthand  Creek.  The price  determination on the
posted price of Louisiana  Sweet Crude at St.  James,  Louisiana  ("LLS") plus a
posting bonus of $1.50 per bbl ("Bonus"). Under the terms of the sales contract,
there is no penalty for under  delivery of oil from  Righthand  Creek unless the
LLS plus Bonus  exceeds  $23.45 per bbl. If the penalty  clause is invoked,  the
amount of penalty due would computed as follows:  the sum of 650 bbl daily crude
oil  contracted  times the number of days in the month  less the actual  barrels
delivered times the difference between LLS plus Bonus less $23.45.  Although the
Righthand Creek wells are currently  producing less than the 650 bbl daily crude
oil requirement, the LLS plus Bonus has been less than $23.45 per bbl.

         In August  1997,  the Company,  on behalf of  Offshore,  entered into a
commodity  futures  oil swap  agreement  ("Oil  Swap  Agreement")  with Koch Oil
Company. That Oil Swap Agreement was made pursuant

                                      -39-

<PAGE>



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
Oil  Swap  Agreement  is  based  upon 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.

         The  Company has also  agreed to enter into  negotiations  with Koch to
enter  into  one or  more  marketing  agreements  for  the  purchase,  sale  and
transportation  of all oil and gas  products  produced by the Company so long as
Koch owns a majority of the Series B Preferred Stock. The Company  currently has
a marketing  agreement  in place with another  party,  therefore  the  marketing
agreement to be negotiated with Koch will become effective at such time when the
existing  contract expires.  The marketing  agreement to be negotiated with Koch
shall be at  arms-length,  for a term of not less  than  five  years  and  shall
incorporate terms and conditions satisfactory to the Company and the lender.

         As a condition to consummating the Koch Agreement,  Robert A. Buschman,
Guy Bob  Buschman,  Koch  and the  Company  executed  a  Stockholders  Agreement
("Stockholders  Agreement").  Under the terms of the Stockholders  Agreement, if
prior to January 18, 2002,  either Buschman  proposes to accept an offer to sell
their shares of the Company's  common stock,  then either  Buschman shall notify
Koch  regarding  such  offer  and Koch may elect to  participate  in the sale of
common stock on the same terms and conditions.  Excluded from the limitations in
the Stockholders Agreement are certain permitted transfers.  Likewise,  Koch may
not sell  any  Series  B  Preferred  Stock to an  outsider,  as  defined  in the
agreement, without first offering the Series B Preferred Stock to the Buschmans.
Pursuant to the Stockholders Agreement, the Buschmans also agreed to vote shares
owned by them for any Koch  nominees  to the Board of  Directors  from and after
conversion of the Series B Preferred Stock to Common Stock.

         The Stockholders Agreement will terminate upon the earlier of:

                  (a)      consummation  of a public  offering  which results in
                           aggregate net proceeds of not less than $20 million;

                  (b)      death of either party thereto;

                  (c)      Koch  ceases  to  own  50,000   shares  of  Series  A
                           Preferred Stock,  50,000 shares of Series B Preferred
                           Stock, or more than 10% of common stock shares;

                  (d)      either  Buschman  ceases  to  own  more  than  10% of
                           outstanding common stock; or

                  (e)      five years.

         In  March  1997,  Offshore  entered  into  a  participation   agreement
("Mortimer  Agreement") with Mortimer  Exploration  Company  ("Mortimer")  which
provided that Offshore assume a 38%  participation  in all costs associated with
certain exploration prospects that Mortimer identified and presented to Offshore
effective from January 1, 1997. The costs included overhead incurred by Mortimer
in developing prospects,

                                                       -40-

<PAGE>



as well as any seismic and lease  acquisitions.  In connection with the Mortimer
Agreement,  Offshore committed to participate in drilling at least two wells, to
be  identified  within a prospect  area from  Beauregard  Parish,  Louisiana  to
Montgomery  County,  Texas.  A drillable  prospect,  as defined by the  Mortimer
Agreement,  was any single prospect in the prospect area where the drainage area
was  sufficient  to provide  estimated  reserves  of at least  200,000  bbls oil
equivalent.  The Company invested approximately $274,000 in leasehold,  geologic
and seismic  costs during the fiscal year ended  January 31, 1998 in  accordance
with the Mortimer Agreement ("Mortimer Project"). A drilling requirement for one
of  the  leaseholds  obtained  through  a  farmout  required  a  March  1,  1998
commencement  date by the working  interest group or a $50,000  penalty would be
assessed  if the  commencement  date was  missed.  Since the  Company's  working
capital was not adequate to fund its proportionate  share of the drilling costs,
the Company's Board of Directors  accepted an offer from Buschman to acquire the
Company's interest in the Mortimer Project in lieu of the Company being released
and held harmless from any and all liability related to the Mortimer  Agreement.
The  Company's  investment  in the  Mortimer  Project was  expensed as leasehold
abandonment.

         H. M. Shearin, Jr. and H. A. Abshier,  Jr.,  non-employee  Directors of
the Company, served as consultants to the Company for the year ended January 31,
1997 and were paid total Directors  compensation  and Consultant fees of $30,000
and $30,200, respectively.

Item 13.          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-KSB.  The  Company
                  will furnish a copy of any exhibit to a requesting stockholder
                  upon payment of a fee of $.25 per page.

         (b)      Reports on Form 8-K

                  The  Company  filed a Form  8-K on  February  19,  1998  which
                  described the Borrowing Base Notification letter received from
                  the Bank.

                  The Company filed a Form 8-K on March 25,1998 which  described
                  a Letter  Agreement  between the Company and the Bank  whereby
                  the Company agreed to reduce the Borrowing Base  Deficiency by
                  April 3, 1998 or provide the Bank with additional collateral.

                  The  Company  filed a Form 8-K on June 9, 1998 which  provided
                  the unaudited financial  statements for the year ended January
                  31, 1998 and provided an update on the financial  condition of
                  the Company.

                  The Company filed a Form 8-K on July 23, 1998 which provided a
                  Notice of Default and  Acceleration  from the Company's Senior
                  Credit Facility.

         (c)      No  annual  report  or proxy  material  has  been  sent to the
                  stockholders as of the date of this Form 10-KSB.


                                                       -41-

<PAGE>



                                   SIGNATURES

         In  accordance  with  Section  13 or 15(d)  of the  Exchange  Act,  the
registrant  caused  this  report to be signed on its behalf by the  undersigned,
thereunto duly authorized.

RIO GRANDE, INC.

By: /s/ ROBERT A. BUSCHMAN
    ----------------------------------------------
         ROBERT A. BUSCHMAN, Chairman of the Board

Date:    August 24, 1998

         In accordance  with the Exchange Act, this report has been signed below
by the following  persons on behalf of the  registrant and in the capacities and
on the dates indicated.

/s/ ROBERT A. BUSCHMAN         Chairman of the Board           August 24,  1998
- ------------------------------ (Principal Executive)
ROBERT A. BUSCHMAN             Officer and Director)


/s/ GUY R. BUSCHMAN            President and Director          August 24,  1998
- ------------------------------
GUY R. BUSCHMAN


/s/ GARY SCHEELE               Vice President and              August 24,  1998
- ------------------------------ Secretary/Treasurer
GARY SCHEELE                   (Principal Financial and
                               Accounting Officer)


/s/ H. M. SHEARIN, JR.         Director                        August 24, 1998
- ------------------------------
H. M. SHEARIN, JR.


/s/ RALPH F. COX               Director                        August 24, 1998
- ------------------------------
RALPH F. COX


/s/ HOBBY A. ABSHIER, JR.     Director                         August 24, 1998
- ------------------------------
HOBBY A. ABSHIER, JR.


/s/ R. ALLAN ALLFORD          Director                         August 24, 1998
- ------------------------------
R. ALLAN ALLFORD


/s/ DALE G. SCHLINSOG         Director                         August 24, 1998
- ------------------------------
DALE G. SCHLINSOG

                                      -42-

<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
         (incorporated herein by reference from January 31, 1997 Form 10-KSB).

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 (incorporated herein by
         reference from Form 10-KSB from January 31, 1997).

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  (incorporated  herein by reference from July 31,
         1997 Form 10-QSB).

10(q)    Letter Agreement between Comerica Bank - Texas and Rio Grande, Inc. and
         Rio Grande  Drilling  Company  dated  December  22, 1997  (incorporated
         herein by reference from October 31, 1997 Form 10-QSB).

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 (F-30).

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

99(b)    Comerica Bank - Texas letter dated February 18, 1998,  regarding waiver
         letter  concerning  non-compliance  with working  capital  covenant for
         month of November (incorporated herein by reference from March 25, 1998
         Form 8-K).

99(c)    Comerica Bank - Texas letter dated March 5, 1998,  regarding  Borrowing
         Base Deficiency  Deferral/Waiver Letter concerning  non-compliance with
         working capital covenant for month of December  (incorporated herein by
         reference from March 25, 1998 Form 8-K).

99(d)    Thompson & Knight,  attorneys for Comerica  Bank - Texas,  letter dated
         July 8, 1998  regarding  notice of  default  of Company to terms of the
         Senior Credit Facility and notice that all outstanding  indebtedness is
         immediately due and payable (incorporated herein by reference from July
         23, 1998 Form 8-K).

                                       E-3

<PAGE>



                          INDEPENDENT AUDITORS' REPORT



The Board of Directors and Stockholders
Rio Grande, Inc.:

We  have  audited  the  consolidated  balance  sheet  of Rio  Grande,  Inc.  and
Subsidiaries as of January 31, 1998, and the related consolidated  statements of
operations,  stockholders' equity (deficit),  and cash flows for the years ended
January 31,  1998 and 1997.  These  consolidated  financial  statements  are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of Rio Grande, Inc. and
Subsidiaries  as of January 31, 1998,  and the results of their  operations  and
their cash flows for the years ended  January 31, 1998 and 1997,  in  conformity
with generally accepted accounting principles.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in Note 5 to the
financial statements,  the Company has suffered recurring losses from operations
and has net capital  deficiencies.  During 1998,  the Company's  primary  lender
indicated it will undertake  proceedings to obtain collection for bank loans. At
January 31, 1998, these circumstances raise substantial doubt about the entity's
ability to continue as a going  concern.  Management's  plans in regard to these
matters are also described in Note 5. The consolidated  financial  statements do
not  include  any  adjustments  that  might  result  from  the  outcome  of this
uncertainty.





                                                 KPMG PEAT MARWICK LLP



August 11, 1998
San Antonio, Texas



                                       F-1

<PAGE>



                        RIO GRANDE, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheet
                                                          January 31, 1998
          Assets
Current assets:
  Cash and cash equivalents                                 $    340,133
  Trade receivables                                              836,843
  Prepaid expenses                                                16,854
                                                            ------------
          Total current assets                                 1,193,830
                                                            ------------

Property and equipment, at cost:
  Oil and gas properties, successful efforts method           26,760,906
  Transportation equipment                                       183,011
  Other depreciable assets                                       411,055
                                                            ------------
                                                              27,354,972
  Less accumulated depreciation, depletion and amortization  (18,307,996)
                                                            ------------
          Net property and equipment                           9,046,976
                                                            ------------

Other assets:
  Platform abandonment fund                                      363,618
  Other assets, net                                              500,118
                                                            ------------
                                                                 863,736
                                                            ------------
                                                            $ 11,104,542
                                                            ============

          Liabilities and Stockholders' Equity Current liabilities:
  Accounts payable                                             1,012,444
  Accrued expenses                                               226,119
  Long-term debt, reclassified as current                     13,251,871
                                                            ------------
          Total current liabilities                           14,490,434
                                                            ------------

Other accrued expenses                                           491,982
   Minority interest in limited partnership                      144,981

  Redeemable preferred stock, $0.01 par value; $10
   redemption value.  Authorized 1,700,000 shares; issued
    and outstanding 1,017,500 shares                          10,668,199

  Common stock of $0.01 par value. Authorized
    10,000,000 shares; issued and outstanding
    6,177,471 shares                                              61,774
  Additional paid-in capital                                     292,327
  Deficit                                                    (15,045,155)
                                                             -----------
          Total stockholders' equity (deficit)               (14,691,054)
                                                             -----------
                                                            $ 11,104,542
                                                            ============



See accompanying notes to consolidated financial statements.

                                       F-2

<PAGE>



                        RIO GRANDE, INC. AND SUBSIDIARIES
                      Consolidated Statements of Operations

                                                       Year Ended January 31,
                                                      1998               1997
                                                      ----               ----
Revenues:
     Oil and gas sales                           $  7,144,241       5,337,593
                                                 ------------     --------------

Costs and expenses:
     Lease operating and other production expense   3,449,429       2,394,318
     Dry hole costs and lease abandonments            294,265         821,982
     Depletion of oil and gas producing properties,
       including provision for impairments          15,339,295      1,637,634
     Depreciation and other amortization               229,872        305,414
     Provisions for abandonment expense                  --           140,800
     General and administrative                      1,614,783      1,297,010
                                                  ------------    --------------
       Total costs and expenses                     20,927,644      6,597,158
                                                  ------------    --------------
Loss from operations                               (13,783,403)    (1,259,565)
                                                  -------------   --------------

Other income (expense):
     Interest expense                               (1,139,232)      (695,580)
     Interest income                                    84,769         78,415
     Gain on sale of assets, net                       708,257        315,884
     Other, net                                         18,058           --
     Minority interest in earnings of limited
        partnership                                    (12,798)       (94,034)
                                                   ------------    -------------
       Total other income (expense)                   (340,946)      (395,315)
                                                   ------------    -------------

Loss before income taxes                           (14,124,349)    (1,654,880)

Income taxes                                             4,351            260
                                                   ------------    -------------

Net loss                                           (14,128,700)    (1,655,140)

Dividends on preferred stock                           855,700         32,877
                                                   ------------    -------------

Net loss applicable to common stock               $(14,984,400)    (1,688,017)
                                                  =============    =============

Loss per share,
     Basic and diluted                            $      (2.54)         (0.30)
                                                  =============    =============

Common shares outstanding,
     Basic and diluted                               5,890,767      5,552,760
                                                  =============    =============







See accompanying notes to consolidated financial statements.

                                       F-3

<PAGE>



                        RIO GRANDE, INC. AND SUBSIDIARIES
                 Consolidated Statements of Stockholders' Equity


                                                                       Total
                                            Additional   Retained  stockholders'
                                 Common      paid-in     earnings     equity
                                  stock      capital    (deficit)   (deficit)
                                 ------     ----------  ---------    -----------
Balance at January 31, 1996      55,528     1,029,338     771,562     1,856,428
  Net loss                         --          --      (1,655,140)   (1,655,140)

  Cash dividends on preferred 
    stock                          --          --         (32,877)      (32,877)
                                 ------     ---------   ----------   -----------
Balances at January 31, 1997     55,528     1,029,338    (916,455)      168,411
   Net loss                        --          --     (14,128,700)  (14,128,700)

   Cash dividends on preferred
    stock                          --        (187,500)      --         (187,500)

   Dividends on Series B Preferred
      Stock - accretion of Series C
      Preferred  Stock             --         (68,949)      --          (68,949)

   Accrued dividends on Preferred
       Stock - Series A            --        (562,500)      --         (562,500)
                - Series C         --         (36,750)      --          (36,750)

   Proceeds from exercise of
     common stock warrants        6,246       118,688       --          124,934
                                 ------    ----------    ---------    ----------

Balances at January 31, 1998   $ 61,774       292,327 (15,045,155)  (14,691,054)
                                =======    ==========  ===========   ===========


















See accompanying notes to consolidated financial statements.

                                       F-4

<PAGE>



                        RIO GRANDE, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows

                                                      Year Ended January 31,
                                                      ---------------------
                                                     1998              1997
                                                     ----              ----
                                                  (unaudited)        (audited)

Cash flows from operating activities:
  Loss from continuing operations          $     (14,128,700)        (1,655,140)
  Adjustments to reconcile loss from continuing
    operations to net cash provided by (used in)
      operating activities:
     Depreciation and other amortization             229,872            305,414
     Depletion of oil and gas producing properties,
      including provisions for impairments        15,339,295          1,637,634
     Provision for abandonment expense                -                 140,800
     Gain on sale of assets                         (708,257)          (315,884)
     Minority interest in earnings of 
      limited partnership                             12,798             94,034
     Decrease (increase) in trade receivables        971,820         (1,171,371)
     Decrease (increase) in prepaid expenses          19,965            (23,264)
     Increase (decrease) in accounts payable and
      accrued expenses                                36,464            498,686
     Increase (decrease) in other accrued expenses  (558,724)          (129,452)
                                                   ----------        -----------

Net cash used in continuing operating activities   1,214,533           (618,543)
                                                   ----------        -----------

Cash flows from investing activities:
  Purchase of oil and gas producing properties    (4,408,131)       (19,259,658)
  Additions to other property and equipment          (75,595)           (49,859)
  Net reductions in platform abandonment fund        638,345             33,607
  Additions to (deletion from) other assets          (22,863)           (12,870)
  Proceeds from sale of property and equipment     2,150,824            861,731
                                                   ----------        -----------

Net cash used in investing activities             (1,717,420)       (18,427,049)
                                                   ----------        -----------

Cash flows from financing activities:
  Additions to other assets                            -               (696,359)
  Proceeds from long-term debt                     1,152,619         19,436,045
  Repayment of long-term debt                     (1,262,057)        (9,758,950)
  Proceeds from issuance of common stock             124,934              -
  Proceeds from issuance of redeemable preferred
    stock                                              -             10,000,000
  Preferred stock dividends                         (220,377)             -
  Contributions from limited partners                 95,570              -
  Distributions to limited partners                  (93,000)          (134,081)
                                                   ----------        -----------

Net cash provided by (used in) financing activities (202,311)        18,846,655
                                                   ----------        -----------

Net decrease in cash and cash equivalents           (705,198)          (198,937)

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

Cash and cash equivalents at end of period       $   340,133          1,045,331
                                                   ==========        ===========





See accompanying notes to consolidated financial statements.

                                       F-5

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997



(1)      Description of Business and Summary of Significant Accounting Policies

         Business

                  The Company had been engaged in the  contract  drilling of oil
         and gas wells since its incorporation in Texas in 1978 until May 1992.

                  In June 1992,  Drilling  formed a Texas  limited  partnership,
         Offshore,  to acquire  certain  non-  operated  oil and gas  properties
         located offshore Louisiana in the Gulf of Mexico and onshore properties
         located in Louisiana,  Texas, and Michigan.  Offshore  subsequently has
         acquired  additional  non-operated  oil and gas  properties  in  Texas,
         Oklahoma, and Wyoming.

                  In July 1994,  Offshore  acquired certain operated oil and gas
         properties  which are located  primarily in Jack,  Young, and Tom Green
         Counties, Texas. Drilling assumed the operating responsibilities of the
         seller. As the operator of the oil and gas wells,  Drilling charges the
         other participating  working interest owners,  including Offshore,  for
         overhead  based  on the  Council  of  Petroleum  Accountants  Societies
         ("COPAS")  monthly  rates.  COPAS  overhead  rates  are  charged  on an
         individual  well basis to reimburse  the operator for general  costs of
         executive and administrative functions incurred at the home office. The
         COPAS  overhead  is  normally  adjusted  on an  annual  basis  based on
         inflationary increases.

                  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 older oil and gas wells 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.



                                       F-6

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         Organization and Principles of Consolidation

                  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         Status           Interest
     -------                     ------------         ------           --------

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

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

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

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

                  Prior to February 1, 1996,  Drilling's  ownership  interest in
         the oil and gas  properties  acquired  by Offshore  was 80%.  Robert A.
         Buschman ("Buschman"),  H. Wayne Hightower and H. Wayne Hightower,  Jr.
         (the "Hightowers") owned the remaining 20% interest. As a result of the
         Company's 80% ownership interest,  GulfMex's  financial  statements are
         combined with the Company's financial statements prepared as of January
         31, 1997.  The minority  interests of Buschman and the  Hightowers  are
         separately  set  forth  in the  balance  sheet  and the  statements  of
         operations of the Company.

                  Effective February 1, 1996, Buschman and the Hightowers agreed
         to  restructure  Offshore  whereby the aggregate  20% minority  limited
         partnership interests of Buschman and the Hightowers would be redeemed,
         and as a result of in kind distributions,  became proportionate working
         interest  owners of the onshore oil and gas properties  previously held
         by  Offshore.  All  existing  interests  in the  offshore  oil  and gas
         properties  held by  Offshore  at January  31,  1996 were  conveyed  to
         GulfMex, a newly formed Texas limited  partnership,  which has the same
         proportionate  ownership  structure  as that of  Offshore  prior to the
         restructuring.  Buschman  and the  Hightowers  no  longer  are  limited
         partners  of  Offshore  and are now 20%  limited  partners  in GulfMex.
         Subsequent to January 31, 1996,  Offshore is 100%  indirectly  owned by
         the Company and GulfMex is 80% indirectly owned by the Company which is
         reflected  in the  consolidated  financial  statements  prepared  as of
         January 31, 1997.

         All intercompany balances  and  transactions  have been  eliminated  in
         consolidation.



                                       F-7

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         Cash and Cash Equivalents

                  For  purposes of the  statement  of cash flows,  cash and cash
         equivalents  are  characterized  as having high  liquidity  with little
         market risk and include checking accounts and money market accounts.

         Oil and Gas Properties

                  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.

                  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.  In accordance with Statement
         of Financial Accounting Standards ("SFAS") No. 121, "Accounting for the
         Impairment  of  Long-Lived  Assets  and  for  Long-Lived  Assets  to be
         Disposed Of," the Company recognized a non-cash pre-tax charges against
         earnings of approximately  $8,615,000 and $261,000 for the fiscal years
         ended January 31, 1998 and 1997,  respectively,  related to its oil and
         gas properties.

         Other Property and Equipment

                  Depreciation on other property and equipment is provided using
         the straight-line method over their estimated useful lives. Maintenance
         and repairs are expensed as incurred.

         Federal Income Taxes

                  The Company utilizes the asset and liability method to account
         for income  taxes as  prescribed  by SFAS No. 109.  Under this  method,
         deferred  income tax assets and  liabilities are recognized for the tax
         consequences of temporary differences by applying enacted statutory tax
         rates  expected  to apply in future  years to  differences  between the
         financial  statement  carrying  amounts  and the tax bases of  existing
         assets and liabilities.  Under SFAS No. 109, the effect on deferred tax
         assets and liabilities of a change in tax rates is recognized in income
         in the period that includes the enactment date.

                  The Company  files a  consolidated  Federal  income tax return
         with  its   subsidiaries,   including  the   operations   from  certain
         partnerships.



                                       F-8

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         Use of Estimates

                  The  preparation  of financial  statements in conformity  with
         generally accepted  accounting  principles  requires management to make
         estimates and  assumptions  that effect the reported  amounts of assets
         and liabilities and disclosure of contingent  assets and liabilities at
         the  date of the  financial  statements  and the  reported  amounts  of
         revenues and expenses during the reporting period. Actual results could
         differ from those estimates.

         Earnings Per Share

                  In February 1997,  the Financial  Accounting  Standards  Board
         ("FASB") 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
         December 15, 1997,  replaces the  presentation of primary  earnings per
         share with a presentation  of basic  earnings per share.  This standard
         requires dual  presentation of basic and diluted  earnings per share on
         the face of the statement of operations.

                  Basic net  earnings  (loss) per common  share is  computed  by
         dividing  net loss by the  weighted  average  number of  common  shares
         outstanding.  Diluted earnings (loss) per share is computed by assuming
         the issuance of common shares for all dilutive  potential common shares
         outstanding.

         Fair Value of Financial Instruments

                  Because  of  their  maturities   and/or  interest  rates,  the
         Company's  financial  instruments have a fair value approximating their
         carrying  value.  These  instruments   include  trade  receivables  and
         long-term  debt,  reclassified  as  current.  The  fair  value  of  the
         redeemable  preferred stock  approximates its carrying value due to the
         timing of the issue of the redeemable preferred stock.

         Stock-Based Compensation

                  SFAS  No.  123,  "Accounting  for  Stock-Based  Compensation,"
         allows a Company to adopt a fair value based method of  accounting  for
         stock-based  employee  compensation  plans  or to  continue  to use the
         intrinsic-value  based method of  accounting  prescribed  by Accounting
         Principles  Board ("APB") Opinion No. 25,  "Accounting for Stock Issued
         to  Employees."  The Company  has  elected to account  for  stock-based
         compensation under the  intrinsic-value  method under the provisions of
         APB  Opinion  25  and  related  Interpretations.   Under  this  method,
         compensation  expense is recognized for stock options when the exercise
         price of the options is less than the value  attributed to the stock on
         the date of grant. The impact of SFAS No. 123 had no material effect on
         the   Company's   consolidated   results  of  operations  or  financial
         condition.


                                       F-9

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         Recently Issued Accounting Pronouncement

                  In June 1997, the FASB issued SFAS No. 131, "Disclosures about
         Segments of an Enterprise and Related  Information"  which  establishes
         standards  for  the  way  that  public  business   enterprises   report
         information about operating segments in annual financial statements and
         requires  that those  enterprises  report  selected  information  about
         operating segments in interim financial reports issued to shareholders.
         It also establishes  standards for related  disclosures  about products
         and  services,  geographic  areas,  and major  customers.  The  Company
         believes  that  SFAS No.  131 will not have a  material  impact  on its
         financial statements and disclosures.

                  In June 1998,  the FASB issued SFAS No. 133,  "Accounting  for
         Derivative  Instruments  and  Hedging  Activities",  which  established
         standards of accounting  and reporting for derivative  instruments  and
         for hedging activities.  It requires that all derivatives be recognized
         as either assets and liabilities in the statement of financial position
         and  measures  these  instruments  at fair  value.  This  statement  is
         effective for financial statements for periods beginning June 15, 1999.
         The Company  believes that SFAS No. 133 will not have a material impact
         on its financial statements and disclosures.

         Hedging Transactions

                  The Company may enter into commodity  derivative contracts for
         non-trading  purposes as a hedging  strategy to manage commodity prices
         associated  with  certain oil and gas sales and to reduce the impact of
         price fluctuations.  The Company primarily uses collar arrangements for
         production on properties.  While derivative  financial  instruments are
         intended  to reduce the  Company's  exposure  to declines in the market
         price of oil and natural gas, the derivative financial  instruments may
         limit the Company's  gain from increases in the market price of oil and
         natural gas.  Income and costs related to these hedging  activities are
         recognized in oil and gas revenues when the commodities are produced.

         Financial Statement Presentation

                  The accompanying  consolidated  financial statements have been
         prepared assuming the Company will continue as a going concern.

(2)      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 bbl crude oil daily in
         Righthand Creek.  The sales contract  provides for a floor price of $20
         per bbl and a ceiling price of $23.45 per bbl crude oil delivered  from
         Righthand Creek. The price  determination for the crude oil is based on
         the posted  price of  Louisiana  Sweet  Crude at St.  James,  Louisiana
         ("LLS")  plus a  posting  bonus of $1.50 per bbl  ("Bonus").  Under the
         terms of the sales contract,  there is no penalty for under delivery of
         oil from  Righthand  Creek unless the LLS plus Bonus exceeds $23.45 per
         bbl. If the penalty clause is invoked,  the amount of penalty due would
         be computed as follows:  the sum of 650 bbl daily crude oil  contracted
         times the number of days in the month less the actual barrels delivered

                                      F-10

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         times the difference  between LLS plus Bonus less $23.45.  Although the
         Righthand  Creek wells are  currently  producing  less than the 650 bbl
         daily  crude  oil  requirement,  the LLS plus  Bonus has been less than
         $23.45 per bbl.

                  In August 1997,  the Company,  on behalf of Offshore,  entered
         into a commodity futures oil swap agreement ("Oil Swap Agreement") with
         Koch Oil  Company.  That Oil 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 Oil Swap Agreement is based upon 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 or swap arrangements.

(3)      Acquisition of Oil and Gas Properties

                  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  interest.  The acquisition  price was subject to
         adjustment  under  certain  circumstances  as described  below.  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.
         Drilling is the operator for the Righthand Creek wells.

(4)      Platform Abandonment Fund

                  The  existing  oil and gas  properties  which are  located  in
         federal waters offshore  Louisiana consist of a series of platforms for
         each "OCS" lease,  each of which  accommodate one or more producing oil
         and  gas  wells.  Federal  regulations  mandate  strict  rules  for the
         plugging and  abandonment of the offshore  wells and platforms.  Due to
         the  offshore  locations,  the costs  related  with such  plugging  and
         abandonment can be substantial; therefore, the operator of the offshore
         oil and gas properties has scheduled monthly deductions from production
         proceeds of the working  interest owners of certain  properties to fund
         the total estimated  liability at the completion of the productive life
         of the

                                      F-11

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         wells and  platform.  The  amount  deducted  each month is based upon a
         ratio of that month's  production  to the  estimated  remaining  proved
         producing  reserves  of each  property.  GulfMex's  estimated  ultimate
         plugging and abandonment  requirements may increase due to inflation or
         other  circumstances,  or may  decrease  as a  result  of a sale of the
         platform with the buyer assuming plugging and abandonment  liabilities.
         During the fiscal year ended  January 31,  1998,  Eugene  Island  Block
         343's wells and platform  were plugged and  abandoned.  GulfMex  funded
         approximately  $64,000  in excess  of its  abandonment  escrow  for its
         portion of the  abandonment  liability for that platform.  The operator
         estimates  the  total  plugging  and  abandonment   liability  for  the
         remaining  platforms  in which  GulfMex or Offshore own  interests  and
         wells to be approximately  $835,000 of which $492,000 has been accrued.
         GulfMex's  abandonment  escrow  account  as  of  January  31,  1998  is
         approximately $364,000.

(5)      Long-Term Debt and Going Concern

         Long-term debt consists of the following:
         Senior indebtedness ("Senior Credit Facility")             $13,178,002
         Vehicle loans                                                   73,869
                                                                    ------------
                                                                    $13,251,871
                                                                    ============

                  Effective  January 16, 1997, the Company and Drilling executed
         the First Amendment to the Senior Credit Facility  ("First  Amendment")
         with Comerica Bank - Texas (the "Bank") which provided for the increase
         of the Senior  Credit  Facility to $50 million and the  increase of the
         Borrowing Base to approximately $17 million on that date. The Borrowing
         Base was initially subject to monthly  reductions of $333,000 beginning
         April 1, 1997 to continue until the next determination of the Borrowing
         Base on  February  1,  1998.  The First  Amendment  also  provided  for
         extending the maturity  date of the Senior Credit  Facility to February
         1, 2000.

                  All  of  the  Company's  interests  (direct  or  indirect)  in
         existing oil and gas properties,  miscellaneous  assets, and future oil
         and gas property  acquisitions  will serve as collateral for 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
         Buschman and the Hightowers in GulfMex, maintenance of positive working
         capital, and no change in the ownership control or the President of the
         Company.

                  The First Amendment to the Senior Credit Facility provides for
         the payment of dividends  on the various  preferred  stock  acquired by
         Koch unless an event of default  under the Senior  Credit  Facility has
         occurred and is  continuing.  The Koch Private  Placement  provides for
         certain  restrictions on the Company's total indebtedness.  The Company
         can only  increase  indebtedness  through the Senior  Credit  Facility;
         however,  if the incurrence of 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 debt.

                  The interest  rate options  available to the Company are based
         either  on  a  prime   rate   determination   or  a   Eurodollar   rate
         determination. The outstanding principal balance under the

                                      F-12

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         Borrowing  Base will be subject to the senior  lender's prime rate plus
         0.5%  calculated on actual days of a year consisting of 365 days unless
         written  notice  is  provided  to the  bank to elect  an  amount  to be
         converted to a Eurodollar  rate  determination.  The Company can select
         any amount of the outstanding  principal under the Borrowing Base to be
         converted  into recurring  terms of 30, 60, 90 or 180 day periods.  The
         interest rate is based on the time period  selected plus an incremental
         margin payable to the senior lender equivalent to 2.25%. Interest under
         the Eurodollar  rate is determined on actual days of a year  consisting
         of 360 days. 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  outstanding  principal  balance of the Senior Credit  Facility was
         approximately $13,178,000 at January 31, 1998.

                  The Company received a Borrowing Base Determination  Notice in
         January 1998 advising the Company that effective  February 1, 1998, the
         Company's  Borrowing Base had been  redetermined to be $6,500,000.  The
         balance of the Company's outstanding  indebtedness with Comerica Bank -
         Texas (the  "Bank"),  its  senior  lender,  approximately  $13,178,000,
         exceeded  the  Borrowing   Base  by   approximately   $6,678,000   (the
         "Deficiency").  Under the terms of the Senior Credit Facility, the Bank
         gave notice to the Company to either  provide the Bank with  additional
         collateral  to increase the Borrowing  Base, or reduce the  outstanding
         balance of the Company's  indebtedness  to an amount less than or equal
         to the redetermined Borrowing Base.

                  The Company  entered into a subsequent  letter  agreement with
         the Bank in March  1998  which  extended  to the close of  business  on
         Friday, April 3, 1998, the time by which the Company must eliminate the
         Deficiency  in the manner set forth above or reach other  accommodation
         with the Bank.  For and in  consideration  of the extension to April 3,
         1998,  the Company  agreed to execute  certain  supplemental  documents
         pertaining to collateral properties; pay an extension fee of $25,000 on
         or  before  April  3,  1998;  terminate  its  ability  to  utilize  the
         Eurodollar  Rate  Option  under  the  Loan   Agreement;   increase  the
         applicable  interest rate to prime rate plus three  percent;  execute a
         letter waiving  compliance  with the working  capital  covenant for the
         month of November 1997; pay the Bank  specified  legal and  engineering
         expenses and furnish the Bank with copies of any agreements  related to
         any proposed refinancing.

                  The Company has received  from the Bank, a "Notice of Defaults
         and  Events  of  Default"  whereby  the Bank has  declared  the  entire
         outstanding  principal  balance of the Senior  Credit  Facility and all
         interest  accrued  thereon  to  be  immediately  due  and  payable.  In
         addition,  the Bank has advised  that it intends to pursue all remedies
         that are available in law and in equity,  including but not limited to,
         foreclosure proceedings in order to collect all amounts due.

                  The Bank has also submitted "Letters in Lieu of Transfer Order
         and Division Order" to certain purchasers and marketing entities of the
         Company's  oil and gas  products.  The  Letters  in  Lieu  direct  such
         purchasers  to make payments for the  settlement of purchased  products
         directly to the Bank.

                  The Company is currently  negotiating  the sales of certain or
         all of its oil and gas properties; however, any significant sale of oil
         and  gas  properties  outside  of  a  bankruptcy   proceeding  requires
         stockholder  approval,  which  in  turn  requires  the  preparation  of
         circulation of a Proxy Statement or

                                      F-13

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         Information   Statement   (the   "Statement")   and  the   passage   of
         approximately  twenty days between the mailing of the Statement and the
         ability to effectuate any such sale.

                  On August 11,  1998,  the Company was  notified  that the Bank
         initiated  foreclosure  proceedings  with regard to the Company's Texas
         properties by posting the properties for foreclosure.  Under applicable
         law, such  foreclosure  is scheduled to occur on September 1, 1998. The
         Company is  continuing  its  discussions  with the Bank in an effort to
         identify and conclude an  alternative  transaction  which might address
         and resolve in a mutually  satisfactory  manner the  Company's  default
         under the Senior Credit Facility.  However, while those discussions are
         continuing, no agreement has been reached and no assurance can be given
         that any  agreement  will be  reached  which  would  cause  the Bank to
         refrain from pursuing  foreclosure  on September 1, 1998.  The Bank has
         not  advised  the  Company  of its  intentions  with  regard  to  other
         properties  owned by the  Company  and  pledged  to secure  the  Bank's
         indebtedness.  In  addition  to  evaluating  and  pursuing  alternative
         transactions  in an effort to  address  the  Bank's  requirements,  the
         Company continues to consider other  alternatives,  including,  but not
         limited  to,   non-traditional   financing   transactions  and  seeking
         protection  under the federal  bankruptcy  laws. No  assurances  can be
         given that the Company can  identify a  transaction  acceptable  to the
         Bank or that if any such transaction can be identified,  that it can be
         documented and concluded successfully or in a timely manner. Any of the
         transactions  or  occurrences  described  above would likely  result in
         nominal or no value being afforded to the interests of existing holders
         of the Company's common stock.

                  Interest  expense paid during the years ended January 31, 1998
         and 1997, was approximately $1,139,000 and $695,000,  respectively. The
         average interest rate for the years ended January 31, 1998 and 1997 was
         approximately 8.2% and 9.8%, respectively.

(6)      Income Taxes

                  The Company utilizes the asset and liability method to account
         for income taxes as  prescribed  by  Statement of Financial  Accounting
         Standards  No. 109.  Under this method,  deferred  income tax assets or
         liabilities  are  recognized  for the  tax  consequences  of  temporary
         differences  by applying  enacted  statutory  tax rates  applicable  to
         future years to differences  between the financial  statement  carrying
         amounts and the tax basis of existing assets and liabilities.

                  There was no federal  income tax  expense  for the years ended
         January 31, 1998 and 1997 as a result of the operating losses incurred.
         State  income tax for the years  ended  January  31,  1998 and 1997 was
         approximately $4,350 and $260, respectively.



                                      F-14

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         The Company has significant tax  carryforwards  available to reduce its
future  tax  liability.   The  following  table  summarizes  the  Company's  tax
carryforwards at January 31, 1998:

          Description                          Amount          Expiration Date

          Federal net operating losses      $26,356,000        1999 through 2013
          State net operating losses          7,835,000             Various
          Alternative minimum tax credits        15,000               None

                  The tax  effects of  temporary  differences  that give rise to
         significant  portions  of the  deferred  tax  assets and  deferred  tax
         liabilities at January 31, 1998 and 1997 are as follows:


                                                    1998            1997
                                                    ----            ----
Deferred tax liabilities:
  Property, plant and equipment,
    principally due to differences in
    depreciation, depletion and
    amortization                             $       -             474,000
                                             ------------          ----------

Deferred tax assets:
  Property, plant and equipment,
    principally due to difference in
    depreciation, depletion and
    amortization                                2,478,000              -
Net operating loss carryforwards               10,368,000        6,597,000
General business credit
    carryforwards                                    -              54,000
Alternative minimum tax credit
    carryforwards                                  15,000           15,000
Deferred abandonment costs and
    other                                         140,000          140,000
                                             -------------       -----------
    Total gross deferred tax assets            13,001,000        6,806,000
                                             -------------       -----------
    Total net deferred tax assets              13,001,000        6,332,000

    Less valuation allowance                   13,001,000       (6,332,000)
                                             -------------       -----------
    Net deferred tax asset                  $       -                  -
                                             =============       ===========

                  A valuation  allowance has been  established to decrease total
         gross deferred tax assets to the amount of the total gross deferred tax
         liabilities  due  to  the   uncertainties   involved  in  the  ultimate
         realization  of  the  deferred  tax  assets.  The  valuation  allowance
         increased by approximately $6,669,000

                                      F-15

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         in 1998 and decreased  approximately $663,000 in 1997 due to the change
         in the corresponding gross deferred tax assets and liabilities.

                  No  federal  income  taxes were paid  during  the years  ended
         January 31, 1998 and 1997.

(7)      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 total
         shares 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 part.  The
         Koch Private  Placement  also  provides 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 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  Private
         Placement,  500,000  shares of Series A Preferred  Stock were initially
         issued  by the  Company  at $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% of the face  value  payable  on the first day of  February,
         May,  August and November of each year. The first  dividend  payment of
         $220,377 was paid May 1, 1997, and included pro-rata dividends from the
         date of  issuance on January  16,  1997 to May 1, 1997.  The  Company's
         Board of  Directors  declared  dividends be paid for the August 1, 1997
         dividend payment date; however, due to the Company's inadequate working
         capital, the dividend was not paid. Dividends on the Series A Preferred
         Stock have not been  declared  for the  November  1997 through May 1998
         dividend payment dates. As of January 31, 1998,  accrued  dividends for
         holders of Series A Preferred Stock is approximately $562,500 which has
         been added to the redeemable preferred stock capital account.

                                      F-16

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

                  In the  event of any  voluntary  or  involuntary  liquidation,
         dissolution or winding up of the Company, holders of Series A Preferred
         Stock  shall be  entitled  to be paid out of the assets of the  Company
         available for distribution to its stockholders up to an amount equal to
         the  aggregate  face value of the then  outstanding  Series A Preferred
         Stock plus  accrued but unpaid  dividends  before any payment  shall be
         made to the  holders of Series B and Series C  Preferred  Stock and the
         common stockholders.  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.

                  If the Company  completes a  registered  public  offering  for
         aggregate  consideration  in excess of $20 million  before  January 16,
         2002, all of the outstanding shares of Series A Preferred Stock must be
         redeemed at face value plus any accrued  and unpaid  dividends.  If the
         Company  does  not  successfully  complete  such  a  registered  public
         offering  by  January  16,  2002,  the  holders  of a  majority  of the
         outstanding  Series A  Preferred  Stock  after that date may at anytime
         during the first 10 days after each  dividend  payment date require the
         Company to redeem  shares of the Series A Preferred  Stock equal to 10%
         of the  aggregate  number of shares  of  Series A  Preferred  Stock the
         Company  issued.  The Company may redeem after  January 16, 2003 all of
         the  issued  outstanding  shares  of  Series A  Preferred  Stock if all
         accrued  dividends  have been  declared and paid prior to the notice of
         redemption by the Company. The Company must pay a premium of 10% of the
         face  value  of  the  Series  A  Preferred  Stock  to  effectuate  such
         redemption.

                  Series  B  Preferred  Stock.  Pursuant  to  the  Koch  Private
         Placement,  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 dividends at the
         rate of .035 shares of Series C Preferred Stock per quarter, which also
         has a face value of $10 per share.  The  dividend  payment date for the
         Series B Preferred Stock is 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.

                  On the first  dividend  payment  date of May 1,  1997,  17,500
         shares of Series C  Preferred  Stock were issued to Koch as dividend on
         the Series B Preferred Stock. The Company's Board of Directors declared
         a  dividend  on the  Series B  Preferred  Stock for the  August 1, 1997
         dividend payment date; however, the 17,500 shares of Series C Preferred
         Stock  have not been  issued  to Koch.  Dividends  due on the  Series B
         Preferred  Stock have not been declared for the dividend  payment dates
         of  November  1997  through  May 1998.  The  Series B  Preferred  Stock
         dividends are payable in shares of Series C Preferred  Stock which have
         a liquidation  value of $10 per share at maturity January 16,2002.  The
         liquidation  value  of each  share  of  Series  C  Preferred  Stock  is
         accreted, as accrued dividends, from the date of issue to maturity. The
         accrued   dividends   attributable   to  such   accretion   value   are
         approximately  $68,900 as of January 31, 1998, which have been added to
         the redeemable preferred stock capital account.


                                      F-17

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

                  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.

                  If the  Company  successfully  completes a  registered  public
         offering on or before  January 16, 2002 which results in gross proceeds
         greater  than $15  million  but less than $20  million,  each holder of
         Series B Preferred Stock may elect to require the Company to redeem not
         more than one-half of the then issued and outstanding  shares of Series
         B Preferred  Stock at an amount per share of Series B  Preferred  Stock
         equal to the offering price per share of common stock in the registered
         public  offering.  Any holders of Series B Preferred  Stock electing to
         redeem shares will have an equal percentage of Series B Preferred Stock
         converted into common stock of the Company.

                  Upon the successful completion of a registered public offering
         resulting in gross proceeds to the Company of more than $20 million and
         at a price per share of common  stock which is equal to or greater than
         the per share  value of the  aggregate  face  value of the  issued  and
         outstanding  Series B and Series C Preferred Stock divided by the total
         number of shares of common stock issuable upon conversion of the Series
         B Preferred Stock at the time of the offering, all outstanding Series B
         Preferred Stock shall be  automatically  converted into common stock of
         the Company.  Thereafter,  outstanding shares of the Series B Preferred
         Stock shall be deemed canceled.

                  If the Company  does not  successfully  complete a  registered
         public  offering on or before January 16, 2002,  then at any time after
         that  date,  but only  during  the first 10 days  after  each  dividend
         payment date,  the holders of a majority of the issued and  outstanding
         Series B Preferred  Stock may elect to require the Company to redeem up
         to 10% of the  aggregate  number of shares of Series B Preferred  Stock
         issued by the Company.  The Company may redeem after  January 16, 2003,
         all of the issued and outstanding shares of Series B Preferred Stock if
         all accrued  dividends  have been declared and paid prior to the notice
         of redemption by the Company.  The redemption  price will be face value
         of all outstanding shares of Series B Preferred Stock plus a premium of
         10% of the face value of Series B Preferred Stock.

                  Holders of Series B Preferred  Stock have the option and right
         at any time upon the surrender of  certificates  representing  Series B
         Preferred  Stock to convert each share of Series B Preferred Stock into
         5.26795  fully  paid and  nonassessable  shares of common  stock of the
         Company,  subject to  adjustment as set forth in the  Certificate.  The
         holders of Series B Preferred Stock have certain  anti-dilutive  rights
         such that if any  additional  shares of common  stock are issued by the
         Company at any time after January 16, 1997 but before conversion of any
         Series B Preferred  Stock is converted and if the issue price per share
         of common stock is less than the then applicable  conversion  price, as
         defined in the  Certificate,  holders of the Series B  Preferred  Stock
         will be granted an  adjustment  to the number of shares of common stock
         issuable upon conversion. The initial conversion price per share

                                      F-18

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         is $1.898.  The initial  number of fully diluted  shares at January 16,
         1997 was 10,974,895,  which was the sum of common shares then currently
         issued  and  outstanding,  shares of common  stock  then  reserved  for
         current and future  option  plans,  plus shares then  reserved  for the
         exercise of warrants  granted to certain  subordinated  debt holders on
         September  27, 1995 and those  shares  which are  reserved  pursuant to
         conversion rights of the Series B Preferred Stock. The aggregate number
         of shares of common  stock into which the Series B Preferred  Stock can
         initially be converted is 2,633,975 shares,  subject to adjustment from
         time to time as set forth in the Certificate.

                  Voting Rights - Series B Preferred  Stock.  Holders of all the
         issued  and  outstanding  500,000  shares of Series B  Preferred  Stock
         collectively  are 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
         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.

                  The  Company  is  currently  in  arrears  on four  consecutive
         dividend  payments  on the Series A,  Series B and  Series C  Preferred
         Stock.  As of August 7, 1998,  Koch has not given notice to the Company
         of their election to exercise rights to cast votes equivalent to 51% of
         the current  outstanding shares of common stock of the Company. As more
         fully  described  below,  Koch also has the right to  convene a special
         meeting of the stockholders at which Koch would have the right to elect
         a majority of the number of directors  constituting the Company's Board
         of Directors. Koch to date has not invoked such rights.

                  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  there  are  less  than  200,000  issued  and
         outstanding  shares of Series B Preferred Stock, the holders shall have
         the  right  to  elect  only  one  director  to the  Company's  Board of
         Directors. 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 of
         Directors. 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,

                                      F-19

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         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 of Directors.

                  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% of the face value payable on the first day of February, May, August
         and November of each year.  No shares of Series C Preferred  Stock were
         initially  issued in connection  with  consummation  of the sale of the
         Series A and Series B  Preferred  Stock  pursuant  to the Koch  Private
         Placement.  On May 1, 1997,  17,500 shares of Series C Preferred  Stock
         were issued as dividends on the Series B Preferred Stock. The Company's
         Board  declared a dividend  payment of $6,125 on the Series C Preferred
         Stock  effective  August  1,  1997;  however,   due  to  the  Company's
         inadequate working capital,  the cash dividend payment due on August 1,
         1997 was not made. No subsequent  dividends  have been declared or paid
         for the Series C  Preferred  Stock.  As of January  31,  1998,  accrued
         dividends of $36,750 has been added to the redeemable  preferred  stock
         capital account.

                  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.

                  If the  Company  successfully  completes a  registered  public
         offering on or before  January 16, 2002  resulting in gross proceeds to
         the Company of more than $20 million and at a price per share of common
         stock  which is equal to or  greater  than the per  share  value of the
         aggregate face value of the issued and outstanding  Series B and Series
         C Preferred Stock divided by the total number of shares of common stock
         issuable upon conversion of the Series B Preferred Stock at the time of
         the offering, all issued and outstanding Series B Preferred Stock shall
         be  automatically  converted  into common  stock of the Company and the
         Company  then  shall  have the  right  to  redeem  all of the  Series C
         Preferred  Stock  for a  redemption  price  of  $0.01  per  share.  The
         redemption  shall occur on the same day on which the registered  public
         offering is  completed.  If there is a partial  conversion  of Series B
         Preferred  Stock,  the  Company  has the right to redeem  the number of
         shares of Series C Preferred  Stock which were issued as  dividends  to
         such Series B Preferred Stock being  redeemed.  If the Company does not
         successfully complete a registered public offering on or before January
         16, 2002,  then at any time after January 16, 2002, but only during the
         first ten days  after each  dividend  payment  date,  the  majority  of
         holders of Series C  Preferred  Stock may require the Company to redeem
         up to 10% of the aggregate number of shares of Series C Preferred Stock
         issued by the Company. The Company, at any time after January 16, 2003,
         may redeem all of the then  issued and  outstanding  shares of Series C
         Preferred  Stock at face  value plus a premium of 10% of the face value
         if  all  accrued   dividends  have  been  paid  before  the  notice  of
         redemption.


                                      F-20

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

                  The  holders  of Series C  Preferred  Stock  may not  transfer
         shares  independently  and apart from the underlying shares of Series B
         Preferred Stock for which holders  received such preferred  stock.  All
         shares of Series B and  Series C  Preferred  Stock  shall bear a legend
         which shall advise of the  restrictions on transfer  including that the
         shares have not been  registered  under the  Securities Act of 1933 and
         that  the  shares  are  subject  to the  terms  and  conditions  of the
         Certificate.

                  The First Amendment to the Senior Credit Facility provides for
         the payment of dividends  on the various  preferred  stock  acquired by
         Koch unless an event of default  under the Senior  Credit  Facility has
         occurred and is  continuing.  The Koch Private  Placement  provides for
         certain  restrictions on the Company's total indebtedness.  The Company
         can only  increase  indebtedness  through the Senior  Credit  Facility,
         however,  if the incurrence of 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 such
         additional debt. The Koch Private Placement does provide 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. This option may be exercised in whole or in part. The
         Koch Private  Placement  also  provides 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.

                  The  Registration  Rights  Agreement  grants  Koch up to three
         demand  registration  rights upon notice to the Company from holders of
         at least 40% of the  Registrable  Securities,  which is  defined in the
         Registration  Rights  Agreement  to mean the  Common  Stock  issued and
         issuable upon conversion of the Series B Preferred Stock, including any
         dividends or distributions  thereon.  Whenever a demand registration is
         made,  the Company  shall be  entitled  to include in any  registration
         statement  shares of Common Stock to be sold by other holders of Common
         Stock with  registration  rights that allow such holders to participate
         in the  registration  and  shares  of  Common  Stock  to be sold by the
         Company for its own account, subject to underwriter's cutbacks.

                  The Company may not cause any other registration of securities
         for sale of its own  account  or for  persons  other  than a holder  of
         Registrable  Securities  (other than a registration  effected solely to
         implement an employee  benefit plan or a transaction  to which Rule 145
         of the Commission is applicable,  or as may be required pursuant to the
         terms of those certain Warrant Agreements,  as amended through the date
         hereof,  issued by the Company in connection  with the  Company's  1995
         11.50% Subordinated Notes) to become effective less than 180 days after
         the effective date of any demand registration  required pursuant to the
         terms of the Registration Rights Agreement.

                  The Company has limited rights to postpone or avoid the demand
         registration obligations contained in the Registration Rights Agreement
         under  certain  circumstances,  such as when  the  Company  is  already
         preparing a registration statement when a demand is received,  when the
         Board of Directors shall determine in good faith that an offering would
         interfere materially with a pending or contemplated financing,  merger,
         sale of assets,  recapitalization  or other similar corporate action of
         the

                                      F-21

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         Company,  or when the Company's  Board of Directors  shall determine in
         good faith that the  disclosures  required  in  connection  with such a
         registration  could  reasonably  be  expected to  materially  adversely
         affect the business or prospects of the Company.

                  The   Registration   Rights   Agreements   also  provides  for
         "piggyback"  registration rights for holders of Registrable Securities.
         If the Company at any time proposes a Registered  Public  Offering,  it
         must give written  notice to all holders of  Registrable  Securities of
         its  intention  to do so.  Upon the  written  request of any holders of
         Registrable  Securities  given within 20 days after  transmittal by the
         Company to the holders of such notice, the Company will, subject to the
         limits  contained  in  the  Registration  Rights  Agreement,  including
         underwriter  cutbacks,  use its best efforts to cause those Registrable
         Securities  of  said   requesting   holders  to  be  included  in  such
         registration statement.

(8)      Common Stock

                  As discussed in Note 1, the Company has elected to account for
         stock-based  compensation  under the  intrinsic-value  method under the
         provisions  of APB  Opinion  25.  SFAS  No.  123 had no  impact  on the
         Company's consolidated results of operations or financial condition.

         Common Stock Options

                  As of January 31, 1998,  options for a total of 270,000 shares
         of common stock at exercise  prices (not less than fair market value at
         the time the options were issued) of $0.385 to $0.40 per share granted,
         pursuant to the 1986 Non-Qualified Stock Option Plan and 1986 Incentive
         Stock Option Plan ("collectively the "86 Plans") remained  outstanding.
         All outstanding options under the 86 Plans shall remain in effect until
         they have been exercised or have expired.

                  On June 1, 1995,  the Company  adopted the 1995  Non-Qualified
         Stock Option Plan and 1995  Incentive  Stock Option Plan to replace the
         86 Plans,  under which a total of 1,025,000  shares of common stock has
         been reserved.  As of January 31, 1998,  options for a total of 170,000
         shares of common stock at an exercise  price (not less than fair market
         value at the time the options  were issued) of $0.34 to $0.45 per share
         have been granted,  of which none have been exercised.  All outstanding
         options were  exercisable at January 31, 1998.  The  re-election of the
         non-employee nominees as directors of the Company at the Annual Meeting
         will entitle each such nominee  options to purchase 5,000 shares of the
         Company  Stock at an  approximate  price of  $0.20,  however  the exact
         option price will not be determined  until after the Annual Meeting and
         the selection of the new Compensation and Stock Option Committee.

         Common Stock Warrants

                  On September  27,  1995,  the Holders of the Notes were issued
         warrants  which  provide for the purchase of up to 1,388,160  shares of
         Class A Common Stock, par value $0.01 per share at an exercise price of
         $0.40 per share, subject to adjustment under certain circumstances. The
         exercise

                                      F-22

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         price of the warrants  was reduced from the initial  $0.40 per share to
         $0.20 per share in connection  with the  amendments  and  modifications
         necessary to finalize the Senior Credit  Facility.  The warrants expire
         September  30,  2002.  During the fiscal year ended  January 31,  1998,
         624,672  warrants to purchase  common stock were exercised at $0.20 per
         share for total consideration of $124,934.  A total of 763,488 warrants
         remains outstanding at January 31, 1998.

(9)      Related Party Transactions

                  One of the limited  partners in GulfMex is Robert A. Buschman,
         Chairman  of the  Board  of the  Company.  Buschman  has  made  capital
         contributions equivalent to his ten percent (10%) ownership interest in
         GulfMex.

                  The Company obtained the consent of the Holders to restructure
         Offshore in order to permit the Company to realize certain efficiencies
         through the  proportionate  allocation of working interest expenses and
         overhead to the minority  limited  partners of GulfMex.  As a result of
         the  restructuring,  Buschman and the Hightowers  became  proportionate
         individual   working  interest  owners  of  the  onshore  oil  and  gas
         properties previously owned by them through their proportionate limited
         partnership interests in Offshore.  The offshore oil and gas properties
         held by Offshore were conveyed to GulfMex, a newly formed Texas limited
         partnership,  which holds the same beneficial ownership in the offshore
         oil and gas  properties  as  Offshore  held  prior to the  restructure.
         Offshore  is  the  sole  general   partner  of  GulfMex.   The  limited
         partnership  agreement  for  GulfMex is  substantially  the same as the
         existing Offshore limited partnership agreement.

                  As a result of the restructuring,  Buschman and the Hightowers
         directly  own  (1)  20%  of the  onshore  leasehold  working  interests
         formerly  owned  by  them  through  Offshore;  and  (2) a  20%  limited
         partnership interest in GulfMex.  Buschman and the Hightowers no longer
         are limited  partners in Offshore;  however,  the reorganized  Offshore
         remains in existence as a Texas  limited  partnership  with Drilling as
         the general partner with a 1.25% partnership interest and Desert with a
         98.75% limited partnership interest.

                  As additional  consideration for the  restructuring,  Buschman
         and the Hightowers retained the right to participate in acquisitions of
         oil and gas  properties in those areas where Offshore had properties as
         of the effective date of the  restructuring.  The effective date of the
         restructuring was February 1, 1996. Any participation in the subsequent
         acquisition of oil and gas properties in those areas of mutual interest
         will  be on a  basis  proportionate  to  the  percentage  interests  of
         Buschman and the Hightowers in Offshore prior to the  restructuring and
         would  provide  for  sharing  of  economic   benefits  and  burdens  in
         accordance with the relative ownership interests.

                  The Company has also  agreed to enter into  negotiations  with
         Koch to enter into one or more  marketing  agreements for the purchase,
         sale and  transportation  of all oil and gas  products  produced by the
         Company  so long as Koch  owns a  majority  of the  Series B  Preferred
         Stock.  The Company  currently has a marketing  agreement in place with
         another party; therefore, the marketing agreement to be negotiated with
         Koch will  become  effective  at such time when the  existing  contract
         expires. The

                                      F-23

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         marketing agreement to be negotiated with Koch shall be at arms-length,
         for a term of not less than five years and shall  incorporate terms and
         conditions satisfactory to the Company and the senior lender.

                  As a condition to  consummating  the Koch  Private  Placement,
         Robert A. Buschman,  Guy Bob Buschman,  Koch and the Company executed a
         Stockholders Agreement ("Stockholders  Agreement").  Under the terms of
         the  Stockholders  Agreement,  if prior to  January  18,  2002,  either
         Buschman  proposes  to  accept  an offer to sell  their  shares  of the
         Company's  common  stock,   then  either  Buschman  shall  notify  Koch
         regarding  such offer and Koch may elect to  participate in the sale of
         common  stock on the  same  terms  and  conditions.  Excluded  from the
         limitations  in  the  Stockholders   Agreement  are  certain  permitted
         transfers.  Likewise, Koch may not sell any Series B Preferred Stock to
         an outsider,  as defined in the  agreement,  without first offering the
         Series B Preferred Stock to the Buschmans. Pursuant to the Stockholders
         Agreement,  the Buschmans  also agreed to vote shares owned by them for
         any Koch nominees to the Board of Directors  from and after  conversion
         of the Series B Preferred Stock to Common Stock.

                  The Stockholders Agreement will terminate upon the earlier of:

                  (a)      consummation  of a public  offering  which results in
                           aggregate net proceeds of not less than $20 million;

                  (b)      death of either party thereto;

                  (c)      Koch  ceases  to  own  50,000   shares  of  Series  A
                           Preferred Stock,  50,000 shares of Series B Preferred
                           Stock, or more than 10% of common stock shares;

                  (d)      either  Buschman  ceases  to  own  more  than  10% of
                           outstanding common stock; or

                  (e)      five years.

                  An  additional  condition  of  closing  required  that Guy Bob
         Buschman, President and Chief Executive Officer, and Gary Scheele, Vice
         President and Chief Financial Officer, enter into employment agreements
         with the Company and Drilling for initial terms of five years which may
         be renewed annually thereafter.

                  In March 1997, Offshore entered into a participation agreement
         ("Mortimer  Agreement") with Mortimer  Exploration Company ("Mortimer")
         which provided that Offshore  assume a 38%  participation  in all costs
         associated with certain exploration  prospects that Mortimer identified
         and  presented to Offshore  effective  from January 1, 1997.  The costs
         included overhead incurred by Mortimer in developing prospects, as well
         as any seismic and lease acquisitions.  In connection with the Mortimer
         Agreement,  Offshore  committed to participate in drilling at least two
         wells, to be identified within a prospect area from Beauregard  Parish,
         Louisiana to Montgomery County, Texas. A drillable prospect, as defined
         by the Mortimer Agreement, was any single prospect in the prospect

                                      F-24

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997

         area  where the  drainage  area was  sufficient  to  provide  estimated
         reserves of at least 200,000 bbls oil equivalent.  The Company invested
         approximately $274,000 in leasehold,  geologic and seismic costs during
         the fiscal year ended January 31, 1998 in accordance  with the Mortimer
         Agreement ("Mortimer  Project").  A drilling requirement for one of the
         leaseholds  obtained  through  a  farmout  required  a  March  1,  1998
         commencement  date by the working  interest group or a $50,000  penalty
         would be  assessed  if the  commencement  date was  missed.  Since  the
         Company's  working  capital was not adequate to fund its  proportionate
         share of the drilling costs, the Company's Board of Directors  accepted
         an offer  from  Buschman  to  acquire  the  Company's  interest  in the
         Mortimer  Project  in lieu  of the  Company  being  released  and  held
         harmless from any and all liability related to the Mortimer  Agreement.
         The  Company's  investment  in the  Mortimer  Project  was  expensed as
         leasehold abandonment.

(10)     Major Customers and Other Information

                  The Company had two  purchasers  that accounted for $6,523,072
         and $372,249 of production  revenue for the year ended January 31, 1998
         and accounted for 79% of the trade  receivables  balance at January 31,
         1998.

                  Rental  expense  under an  operating  lease for office  space,
         which  terminates  July  31,  1998,  was  approximately   $122,000  and
         $115,000, for the years ended January 31, 1998 and 1997, respectively.

                  Future minimum rental payments are  approximately  $59,000 for
         1999.

(11)     Oil and Gas Activities (unaudited)

         Capitalized Costs Incurred Relating to Oil and Gas Producing Activities

                  The following tables set forth the aggregate capitalized costs
         and accumulated  depreciation,  depletion, and amortization for oil and
         gas properties, all of which are proved, at January 31, 1998 and 1997.


                                           1998                       1997
                                    -------------------       ------------------
Capitalized costs of proved
  properties                    $           26,760,906               24,976,467
Accumulated depreciation,
depletion and amortization                 (17,914,860)              (3,768,705)
                                   -------------------         ----------------
Net capitalized costs                        8,846,046               21,207,762
Less minority interest of
  limited partner                              128,837                   63,366
                                   -------------------         ----------------
Net to Company                  $            8,717,209               21,144,396
                                   ===================         ================


                                      F-25

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997



                  For the year ended  January 31, 1998 and 1997,  the  following
         costs were incurred:


                                          1998                       1997
                                   -------------------         ----------------
Producing properties        $            4,089,276               19,259,658
Exploratory properties                     318,855                  552,300
                                   -------------------         ----------------
Total                       $            4,408,131               19,811,958
                                   ===================         ================

         Results of Operations from Oil and Gas Producing Activities

                  The following  tables set forth the results of operations  for
         oil and gas  producing  activities in the aggregate for the years ended
         January 31, 1998 and 1997.  All of the  Company's oil and gas producing
         properties are located in the United States.


                                               1998                 1997
                                                ----                 ----

Oil and gas sales                   $          7,144,241           5,337,593
Lease operating expenses                      (3,449,429)         (2,394,318)
Dry hole costs and lease abandonments           (294,265)           (821,982)
Provision for abandonment                          -                (140,800)
Depletion and impairment                     (15,339,295)         (1,637,634)
                                        -----------------    ----------------
Pretax results of operations                 (11,938,748)            342,859
Income tax expense (benefit)                       4,351                (260)
                                        -----------------    ----------------
Results of operations from oil and gas
  producing activities  (excluding corporate
  overhead and interest costs)               (11,943,099)            342,599
Less minority interest of limited partners        12,798              94,034
                                        -----------------    ----------------
Net to Company                       $       (11,955,897)            248,565
                                        =================    ================

         Estimated Quantities of Proved Oil and Gas Reserves

                  The following table  represents the Company's  estimate of its
         proved oil and gas reserves,  developed and undeveloped,  as of January
         31,  1998 and  1997.  The  reserve  estimates  have  been  prepared  by
         independent   petroleum  reserve  engineers  .  Reserve  estimates  for
         producing oil and gas properties are  inherently  imprecise.  Even more
         imprecise are reserve estimates for new discoveries.

                                      F-26

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997



                                                      Consolidated
                                      ------------------------------------------
                                         Oil/Condensates               Gas
                                      ---------------------     ----------------
                                           (Bbls)                     (Mmcf)
Proved Reserves:
  Balance at January 31, 1996           1,740,954                      4,943
    Acquisitions                        3,125,070                      4,080
    Production                           (118,179)                    (1,117)
    Revisions of previous estimates      (562,668)                     2,310
                                       ------------              -------------
Balance at January 31, 1997             4,185,177                     10,216
    Acquisition                            38,662                        291
    Production                           (230,444)                    (1,039)
    Revisions of previous estimates    (2,449,277)                    (4,486)
                                       ------------              -------------
  Balance at January 31, 1998           1,544,118                      4,982
                                       ============              =============

         Standardized  Measure of Discounted  Future Net Cash Flows  Relating to
         Proved Reserves

                  The  following   table  sets  forth  the  computation  of  the
         standardized  measure of discounted  future net cash flows  relating to
         proved  reserves for 1998.  The  standardized  measure is the estimated
         excess future cash inflows from proved  reserves less estimated  future
         production and development  costs,  estimated future income taxes and a
         discount factor.  Future cash inflows represent  expected revenues from
         production of year-end  quantities of proved reserves based on year-end
         prices  and  fixed  and  determinable  future  escalation  provided  by
         contractual arrangements in existence at year-end.  Escalation based on
         inflation,  federal regulatory  changes,  and supply and demand are not
         considered.  Estimated  future  production  costs  related to  year-end
         reserves are based on year-end costs.  Such costs include,  but are not
         limited to, production taxes and direct operating costs.  Inflation and
         other  anticipatory  costs are not  considered  until the  actual  cost
         change takes effect.  Estimated future income tax expenses are computed
         using the appropriate  year-end  statutory tax rates.  Consideration is
         given  for the  effects  of  operating  loss  carryforwards,  permanent
         differences,  tax credits  and  allowances.  A discount  rate of 10% is
         applied to the annual future net cash flows after income taxes.

                  The  methodology  and  assumptions  used  in  calculating  the
         standardized  measure are those  required  by  Statement  of  Financial
         Accounting Standards No. 69. It is not intended to be representative of
         the fair market value of the Company's proved reserves.  The valuations
         of  revenues  and costs do not  necessarily  reflect  the amounts to be
         received  or  expended by the  Company.  In addition to the  valuations
         used,  numerous  other factors are  considered in evaluating  known and
         prospective oil and gas reserves.


                                      F-27

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997


                                           January 31,           January 31,
                                               1998                   1997
                                          Consolidated           Consolidated
                                          --------------        ----------------
Future cash inflows                    $     37,065,200           127,237,500
Future production costs                     (12,496,800)          (22,575,900)
Future development costs                     (3,260,700)           (8,286,100)
Future provision for abandonment in
  excess of revenue deductions                 (146,500)             (394,700)
                                          ---------------       ----------------
Future net cash flows before income tax
  expense                                    21,161,200            95,980,800
Future income tax expense, after
  consideration of the effect of net
  operating loss carryforwards                   -                 (2,984,600)
                                          ---------------        ---------------
Future net cash flows                        21,161,200            92,996,200
Future net cash flows 10% annual
  discount to reflect timing of net cash
  flows                                      (6,565,800)          (30,440,600)
                                          ---------------        ---------------
Standardized measure of discounted
 future net cash flows relating to proved
 reserves                              $     14,595,400            62,555,600
                                          ===============        ===============


                                      F-28

<PAGE>


                        RIO GRANDE, INC. AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                            January 31, 1998 and 1997


                                        
                                          January 31,           January 31,
                                             1998                   1997
                                         Consolidated           Consolidated
                                       -----------------      ----------------
Changes in discounted net cash flows:
Beginning of Year                     $     62,555,600             9,226,100
                                       ---------------          ----------------
Increase (decrease):
  Purchase of minerals in place               -                   35,455,900
  Additions to proved reserves               2,523,200                 -
  Accretion of discount and other           14,367,200             2,700,700
  Sales of oil and gas net of production
    costs                                   (3,694,800)           (2,943,300)
  Revisions of previous estimates
    Changes in prices                      (27,800,400)           23,048,500
    Changes in quantities                  (30,370,800)           (7,463,800)
    Changes in estimated income taxes       (2,984,600)            2,531,500
                                        ---------------         ----------------
  Net increase (decrease)                  (47,960,200)           53,329,500
                                        ---------------         ----------------
  End of year                         $     14,595,400            62,555,600
                                        ===============         ================



                                      F-29


<PAGE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     (This schedule contains summary financial information extracted from this
     January 31, 1998 Form 10-KSB and is qualified in its entirety by reference
     to such financial statements)
</LEGEND>
<CIK>                                          0000352964 
<NAME>                                         Gary Scheele
                                               210-308-8000
       
<S>                             <C>
<PERIOD-TYPE>                  Year
<FISCAL-YEAR-END>                              Jan-31-1998
<PERIOD-END>                                   Jan-31-1998
<CASH>                                         340133
<SECURITIES>                                   0
<RECEIVABLES>                                  836843
<ALLOWANCES>                                   0
<INVENTORY>                                    0
<CURRENT-ASSETS>                               1193830
<PP&E>                                         27354972
<DEPRECIATION>                                 (18307996)
<TOTAL-ASSETS>                                 11104542
<CURRENT-LIABILITIES>                          14490434
<BONDS>                                        0
                          10668199
                                    0
<COMMON>                                       61774
<OTHER-SE>                                     292327
<TOTAL-LIABILITY-AND-EQUITY>                   11104542
<SALES>                                        7144241
<TOTAL-REVENUES>                               7144241
<CGS>                                          19312861
<TOTAL-COSTS>                                  20927644
<OTHER-EXPENSES>                               1614783
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             1139232
<INCOME-PRETAX>                                (14124349)
<INCOME-TAX>                                   4351
<INCOME-CONTINUING>                            (14128700)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (14128700)
<EPS-PRIMARY>                                  (2.54)
<EPS-DILUTED>                                  (2.54)
        


</TABLE>


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