FOREST OIL CORP
S-2/A, 1996-01-03
CRUDE PETROLEUM & NATURAL GAS
Previous: FORD MOTOR CREDIT CO, 424B3, 1996-01-03
Next: FIRST FRANKLIN FINANCIAL CORP, 424B2, 1996-01-03



<PAGE>
   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JANUARY 3, 1996
    

   
                                             REGISTRATION STATEMENT NO. 33-64949
    
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                           --------------------------
   
                                AMENDMENT NO. 1
                                       TO
                                    FORM S-2
            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
    
                            ------------------------
                             FOREST OIL CORPORATION
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                            <C>
          NEW YORK                   25-0484900
(State or other jurisdiction      (I.R.S. Employer
             of
      incorporation or          Identification No.)
        organization)
</TABLE>

                           1600 BROADWAY, SUITE 2200
                             DENVER, COLORADO 80202
                                 (303) 812-1400
         (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive offices)
                           --------------------------

                               DANIEL L. MCNAMARA
                        CORPORATE COUNSEL AND SECRETARY
                             FOREST OIL CORPORATION
                           1600 BROADWAY, SUITE 2200
                             DENVER, COLORADO 80202
                                 (303) 812-1400
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                           --------------------------

                                   COPIES TO:

<TABLE>
<S>                                           <C>
               Alan P. Baden                                Jonathan I. Mark
           Vinson & Elkins L.L.P.                       Cahill Gordon & Reindel
           2300 First City Tower                             80 Pine Street
                1001 Fannin                             New York, New York 10005
            Houston, Texas 77002
</TABLE>

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

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
AS SOON AS PRACTICABLE AFTER THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.
                           --------------------------

    If  any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to  Rule 415 under the Securities Act  of
1933, check the following box. / /

    If  the registrant  elects to deliver  its latest annual  report to security
holders, or a complete and legible facsimile thereof, pursuant to Item  11(a)(1)
of this Form, check the following box. / /

    If  this Form  is filed  to register  additional securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration statement  number  of  the  earlier
effective registration statement for the same offering. / /

    If  this Form  is a post-effective  amendment filed pursuant  to Rule 462(c)
under the Securities Act,  check the following box  and list the Securities  Act
registration  statement number  of the earlier  effective registration statement
for the same offering. / /

    If delivery of the prospectus is expected  to be made pursuant to Rule  434,
please check the following box. / /
                           --------------------------

                        CALCULATION OF REGISTRATION FEE

   
<TABLE>
<CAPTION>
                                                                PROPOSED MAXIMUM  PROPOSED MAXIMUM
           TITLE OF EACH CLASS OF               AMOUNT TO BE     OFFERING PRICE      AGGREGATE         AMOUNT OF
        SECURITIES TO BE REGISTERED              REGISTERED         PER UNIT       OFFERING PRICE   REGISTRATION FEE
<S>                                           <C>               <C>               <C>               <C>
Common Stock................................    13,800,000*         $13.45*         $185,610,000       $64,004**
</TABLE>
    

   
 *   Adjusted to reflect  a 5 to 1  reverse stock split expected  to occur on or
    about January 5, 1996.
    

   
**  Previously paid.
    
                           --------------------------

    THE REGISTRANT  HEREBY AMENDS  THE REGISTRATION  STATEMENT ON  SUCH DATE  OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE  A  FURTHER  AMENDMENT  WHICH SPECIFICALLY  STATES  THAT  THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE  IN ACCORDANCE WITH SECTION 8(A)  OF
THE  SECURITIES ACT  OF 1933  OR UNTIL  THE REGISTRATION  STATEMENT SHALL BECOME
EFFECTIVE ON  SUCH  DATE  AS  THE SECURITIES  AND  EXCHANGE  COMMISSION,  ACTING
PURSUANT TO SAID SECTION 8(A), MAY DETERMINE.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
   
EXPLANATORY NOTES
    

   
    The Company has submitted a proposal to its shareholders to effect a reverse
stock  split  of its  outstanding Common  Stock. The  proposal would  cause each
outstanding share of Common Stock to be  converted into one fifth of a share  of
Common  Stock. The proposal is scheduled  for consideration at a special meeting
of shareholders  to  be  held on  January  5,  1996. The  share  and  per  share
information  in this Registration  Statement and the  prospectus included herein
has been amended to reflect the effects  of the proposal on the assumption  that
it will be adopted prior to completion of the Offerings described herein.
    

   
    This  Registration Statement contains  two forms of  Prospectuses: one to be
used  in  connection  with  an  offering   in  the  United  States  (the   "U.S.
Prospectus"),  and one to be used  in connection with a concurrent international
offering  (the   "International   Prospectus").   The   two   Prospectuses   are
substantially  the same. The form  of U.S. Prospectus is  included herein in its
entirety and  is  followed  by those  pages  to  be used  in  the  International
Prospectus  which  differ  from,  or  are in  addition  to,  those  in  the U.S.
Prospectus. Each of the pages  for the International Prospectus included  herein
is labeled "Alternate International Page."
    
<PAGE>
                             FOREST OIL CORPORATION

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

                             CROSS REFERENCE SHEET
                 SHOWING LOCATION IN PROSPECTUS OF INFORMATION
                              REQUIRED BY FORM S-2

   
<TABLE>
<C>        <S>                                         <C>
       1.  Forepart of the Registration Statement and
            Outside Front Cover Page of Prospectus...  Outside front cover page

       2.  Inside Front and Outside Back Cover Pages   Inside front cover page, outside back
            of Prospectus............................  cover page

       3.  Summary Information, Risk Factors and
            Ratio of Earnings to Fixed Charges.......  Prospectus Summary, Risk Factors

       4.  Use of Proceeds...........................  Use of Proceeds

       5.  Determination of Offering Price...........  Not Applicable

       6.  Dilution..................................  Risk Factors

       7.  Selling Security Holders..................  Principal and Selling Shareholders

       8.  Plan of Distribution......................  Outside front cover page, Underwriting

       9.  Description of Securities to be
            Registered...............................  Outside front cover page, Prospectus
                                                        Summary, Dividend Policy, Description of
                                                        Capital Stock

      10.  Interests of Named Experts and Counsel....  Legal Matters, Experts

      11.  Information with Respect to Registrant....  Prospectus Summary, The Company,
                                                        Capitalization, Price Range of Common
                                                        Stock, Dividend Policy, Selected
                                                        Financial and Operating Data,
                                                        Management's Discussion and Analysis of
                                                        Financial Condition and Results of
                                                        Operations, Business and Properties, The
                                                        Anschutz and JEDI Transactions,
                                                        Description of Capital Stock,
                                                        Consolidated Financial Statements

      12.  Incorporation of Certain Information by
            Reference................................  Inside front cover page

      13.  Disclosure of Commission Position on
            Indemnification for Securities Act
            Liabilities..............................  Not Applicable
</TABLE>
    
<PAGE>
Information   contained  herein  is  subject   to  completion  or  amendment.  A
registration statement  relating to  these securities  has been  filed with  the
Securities  and Exchange  Commission. These securities  may not be  sold nor may
offers to buy be accepted prior  to the time the registration statement  becomes
effective.  This  prospectus  shall  not  constitute an  offer  to  sell  or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in  any State in which such offer,  solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.
<PAGE>
   
                             SUBJECT TO COMPLETION
                                JANUARY 3, 1996
    

PROSPECTUS

   
12,000,000 SHARES
    
                                                                      [LOGO]
FOREST OIL CORPORATION

COMMON STOCK
($.10 PAR VALUE)

   
Of the 12,000,000 shares of Common Stock, $.10 par value per share (the  "Common
Stock"),  of  Forest  Oil  Corporation  (the  "Company")  being  offered hereby,
10,940,000 are being  issued and sold  by the Company  and 1,060,000 shares  are
being  sold  by Saxon  Petroleum Inc.  (the  "Selling Shareholder"),  a Canadian
corporation in which the Company holds a 56% economic (49% voting) interest. See
"Principal and Selling Shareholders." Of  the 12,000,000 shares of Common  Stock
offered  hereby, 10,200,000  shares are being  offered in the  United States and
Canada (the  "U.S.  Offering") and  1,800,000  shares  are being  offered  in  a
concurrent  international  offering outside  the United  States and  Canada (the
"International  Offering"  and,  collectively   with  the  U.S.  Offering,   the
"Offerings"),  subject  to  transfers  between  the  U.S.  Underwriters  and the
International Underwriters  (collectively,  the "Underwriters").  The  Price  to
Public  and Underwriting Discount per share will be identical for each Offering.
The closing of the U.S. Offering and the International Offering are  conditioned
upon each other. See "Underwriting."
    

   
The  Common  Stock is  quoted on  the  Nasdaq National  Market under  the symbol
"FOIL." On December 29, 1995, the last  reported sale price of the Common  Stock
was  $2 13/16 per  share. This price does  not reflect the 5  to 1 reverse stock
split proposed to  be effected  on January  5, 1996.  Pro forma  for a  proposed
reverse  stock  split, the  last  reported sale  price  of the  Common  Stock on
December 29, 1995 was $14 1/16 per share. See "Price Range of Common Stock"  and
"Description of Capital Stock."
    

SEE "RISK FACTORS" ON PAGE 10 FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE
CONSIDERED BY PROSPECTIVE PURCHASERS OF THE COMMON STOCK.

THESE  SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES AND
EXCHANGE COMMISSION OR ANY  STATE SECURITIES COMMISSION  NOR HAS THE  SECURITIES
AND  EXCHANGE  COMMISSION OR  ANY STATE  SECURITIES  COMMISSION PASSED  UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------
<S>                                <C>           <C>             <C>           <C>
                                                                               PROCEEDS TO
                                   PRICE TO      UNDERWRITING    PROCEEDS TO   SELLING
                                   PUBLIC        DISCOUNT        COMPANY(1)    SHAREHOLDER(1)
Per Share........................  $             $               $             $
Total(2).........................  $             $               $             $
- -------------------------------------------------------------------------------------------
</TABLE>

   
(1) Before deducting expenses, estimated at $1,000,000.
    

   
(2) The  Company  has  granted  the  U.S.  Underwriters  and  the  International
    Underwriters  30-day options  to purchase  up to  an aggregate  of 1,800,000
    shares of Common Stock at the  Price to Public, less Underwriting  Discount,
    solely  to cover over-allotments, if any.  If the Underwriters exercise such
    options in  full,  the total  Price  to Public,  Underwriting  Discount  and
    Proceeds  to Selling  Shareholder will be  $       , $       , and  $      ,
    respectively. See "Underwriting."
    

   
The  Common  Stock  is  offered  subject  to  receipt  and  acceptance  by   the
Underwriters,  to prior sale and to the  Underwriters' right to reject any order
in whole or in part and to withdraw, cancel or modify the offer without  notice.
It  is expected that delivery of the Common  Stock will be made at the office of
Salomon Brothers Inc, Seven World Trade  Center, New York, New York, or  through
the facilities of The Depository Trust Company, on or about           , 1996.
    

SALOMON BROTHERS INC

            DILLON, READ & CO. INC.

                       MORGAN STANLEY & CO.
                              INCORPORATED
                                                          CHASE SECURITIES, INC.

The date of this Prospectus is              , 1996.
<PAGE>
   
                   MAP SHOWING THE LOCATION OF THE PROPERTIES
                        OF THE COMPANY, SAXON AND ATCOR
    

   
IN  CONNECTION WITH  THE OFFERINGS,  THE UNDERWRITERS  MAY OVER-ALLOT  OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK AT
A LEVEL  ABOVE THAT  WHICH MIGHT  OTHERWISE  PREVAIL IN  THE OPEN  MARKET.  SUCH
TRANSACTIONS MAY BE EFFECTED ON THE NASDAQ NATIONAL MARKET. SUCH STABILIZING, IF
COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
    

   
IN CONNECTION WITH THE OFFERINGS, CERTAIN UNDERWRITERS AND SELLING GROUP MEMBERS
MAY  ENGAGE IN PASSIVE MARKET TRANSACTIONS IN THE COMMON STOCK OF THE COMPANY ON
THE NASDAQ NATIONAL MARKET IN ACCORDANCE  WITH RULE 10B-6A UNDER THE  SECURITIES
EXCHANGE ACT OF 1934. SEE "UNDERWRITING."
    

                                       2
<PAGE>
                               PROSPECTUS SUMMARY

   
    THIS  SUMMARY IS QUALIFIED IN ITS  ENTIRETY BY THE MORE DETAILED INFORMATION
AND CONSOLIDATED FINANCIAL  STATEMENTS (INCLUDING THE  NOTES THERETO)  APPEARING
ELSEWHERE  IN  THIS  PROSPECTUS  AND IN  THE  DOCUMENTS  INCORPORATED  HEREIN BY
REFERENCE.  AS  USED  HEREIN,  THE  "COMPANY"  OR  "FOREST"  MEANS  FOREST   OIL
CORPORATION  AND  ITS  CONSOLIDATED  SUBSIDIARIES  UNLESS  THE  CONTEXT REQUIRES
OTHERWISE. UNLESS  OTHERWISE  INDICATED,  THE  INFORMATION  IN  THIS  PROSPECTUS
ASSUMES THAT THE UNDERWRITERS' OVER-ALLOTMENT OPTIONS WILL NOT BE EXERCISED. SEE
"CERTAIN DEFINITIONS" FOR DEFINITIONS OF CERTAIN OIL AND GAS INDUSTRY TERMS USED
IN  THIS PROSPECTUS. UNLESS OTHERWISE INDICATED,  ALL DOLLAR AMOUNTS ARE IN U.S.
DOLLARS. UNLESS OTHERWISE  INDICATED, ALL  SHARE AMOUNTS, SHARE  PRICES AND  PER
SHARE  AMOUNTS HAVE BEEN ADJUSTED TO GIVE EFFECT TO A 5 TO 1 REVERSE STOCK SPLIT
THAT THE COMPANY  HAS PROPOSED  FOR ADOPTION BY  ITS SHAREHOLDERS  AT A  MEETING
SCHEDULED TO BE HELD ON JANUARY 5, 1996.
    

   
                                  THE COMPANY
    

   
GENERAL
    

   
    Forest  is  an  independent  oil  and natural  gas  company  focused  on the
exploration,  exploitation,  development   and  acquisition  of   oil  and   gas
properties.  The Company, which is a successor to a company founded in 1916, has
extensive operating experience  in most of  the major producing  regions of  the
United  States and Canada.  The Company's reserves  and producing properties are
located primarily in the Gulf of Mexico, Texas, Oklahoma and Canada. The Company
currently operates  43  offshore platforms  in  the  Gulf of  Mexico,  and  1995
production  from  this area  accounted for  approximately  78% of  the Company's
production on  an Mcfe  basis. At  December 31,  1995, the  Company's  estimated
proved   reserves  of  301.4  Bcfe  consisted   of  238.1  Bcf  of  natural  gas
(approximately 79% of total estimated proved reserves on an Mcfe basis) and 10.5
MMbbls of  oil  and condensate.  Approximately  76% of  total  estimated  proved
reserves  were classified  as proved  developed reserves.  The Company's pre-tax
discounted future net cash flows from its estimated proved reserves at  December
31,  1995 were $274.4 million. These volumes  and values include the reserves of
Saxon Petroleum Inc.,  ("Saxon"), a  consolidated subsidiary of  the Company  in
which  the Company purchased  a 56% economic  interest on December  20, 1995, as
well as amounts attributable to the Company's volumetric production payments.
    

   
    In recent years,  the Company  has grown primarily  through acquisitions  of
producing  properties.  From  January 1,  1991  through December  31,  1995, the
Company acquired 281.1 Bcfe  of estimated proved oil  and gas reserves,  located
primarily  in the Gulf of  Mexico, Texas and western  Canada. The Company's most
recent acquisition and a proposed acquisition together will establish a new core
area of operations in western Canada. On December 12, 1995, the Company  entered
into  an  agreement  (the "ATCOR  Agreement")  to acquire  ATCOR  Resources Ltd.
("ATCOR") for  approximately  $135  million. ATCOR  is  a  Canadian  corporation
engaged  in oil  and gas  exploration and production  in western  Canada and the
marketing and processing  of natural  gas. The  Company will  use a  substantial
portion  of the net proceeds  of the Offerings to pay  the costs and expenses of
the ATCOR  acquisition. The  closing  of the  ATCOR  acquisition is  subject  to
certain  conditions, including the completion of the Offerings, and consummation
of the Offerings is conditioned upon the  Company being able to close the  ATCOR
acquisition.  In  addition,  on  December  20,  1995,  the  Company  acquired  a
controlling interest in Saxon, an Alberta, Canada corporation engaged  primarily
in oil and gas exploration and production in western Canada, for $1.1 million in
cash  and  1,060,000  shares of  Company  Common  Stock. On  a  pro  forma basis
including the ATCOR acquisition,  the Company had  estimated proved reserves  of
454.9  Bcfe at December  31, 1995 (approximately  73% of which  were natural gas
reserves) with  pre-tax discounted  future  net cash  flows from  its  estimated
proved  reserves  of $375.8  million. See  "--  Recent Developments  -- Canadian
Acquisitions" below.  While the  Company has  had no  significant operations  in
Canada since 1992, it has operated in Canada for over 35 years.
    

   
    In  late 1994, the Company began pursuing various alternatives to reduce its
leverage and increase its liquidity. On July 27, 1995, The Anschutz  Corporation
("Anschutz")  purchased equity securities of the Company for $45 million and the
Company  restructured   $62.4   million   of  indebtedness   to   Joint   Energy
    

                                       3
<PAGE>
   
Development Investments Limited Partnership ("JEDI"). On December 29, 1995, JEDI
entered  into an agreement with  the Company ( the  "Pending JEDI Agreement") to
exchange $22.4 million of the JEDI  indebtedness and warrants to acquire  Common
Stock  for 1,680,000 shares  of Common Stock to  be issued by  the Company. As a
result of these transactions, Anschutz and  JEDI will own approximately 30%  and
14%, respectively, of the outstanding Common Stock of the Company, approximately
$40  million of  JEDI indebtedness  will remain  outstanding, and  the Company's
liquidity will have  been significantly  improved. Anschutz has  entered into  a
five  year shareholders agreement with the  Company, and, in connection with the
Offering, has agreed to not transfer any  of its shares of Common Stock,  except
in  limited circumstances, for  a period of nine  months following completion of
the Offering. JEDI will  enter into a shareholders  agreement with the  Company,
and  has agreed to not transfer  any of the shares of  Common Stock that it will
acquire pursuant to the  Pending JEDI Agreement until  July 27, 1998, except  in
limited circumstances. In addition, Anschutz has designated three members of the
Company's  Board of Directors. See "--  Recent Developments -- Anschutz and JEDI
Transactions" below.
    

   
    In recent years, the Company has not been able to exploit the full potential
of its prior acquisitions  due to the financial  constraints resulting from  its
highly  leveraged capital structure and  low natural gas prices.  As a result of
the Anschutz and JEDI transactions, the ATCOR acquisition and the Offering,  the
Company believes its improved financial flexibility will allow it to exploit its
expanded  property base more effectively. This  property base will include, on a
pro forma basis  as of  December 31, 1994  (including ATCOR),  over 670,000  net
acres  of undeveloped acreage.  In addition, on  a pro forma  basis, the Company
currently has 2-D seismic  surveys covering over 430,000  miles and 3-D  seismic
surveys covering over 312,000 acres.
    

   
STRATEGY
    

   
    The  Company's objective is  to increase value  through sustained profitable
growth of  its  oil and  gas  reserves and  production  by pursuing  a  combined
strategy  of  focused exploration,  exploitation, development  and acquisitions,
while  reducing  operating  and  financial  risk.  The  Company's  strategy  for
achieving this objective includes:
    

   
    - INCREASED  EXPLORATION  SPENDING.    The Company  believes  that  its U.S.
      properties, particularly those  located offshore  in the  Gulf of  Mexico,
      have significant exploration potential. Due to past financial constraints,
      the  Company  had sought  to reduce  its  initial capital  commitment with
      respect to  certain  of these  properties  through farmouts.  The  Company
      intends  to accelerate the exploration and development of its inventory of
      prospects and the  acquisition of additional  prospects identified by  the
      Company's exploration teams, while maintaining higher working interests in
      those prospects deemed to have the highest potential. Consistent with this
      strategy   the  Company  recently  announced  a  significant  natural  gas
      discovery on  West Cameron  Block 615,  offshore Louisiana,  in which  the
      Company  owns  a 25%  working interest.  A sidetrack  well was  drilled to
      confirm the  discovery. The  Company holds  50% working  interests in  two
      adjoining  blocks, West Cameron Blocks 616 and 617. In Canada, the Company
      intends to focus its  exploration effort in the  near term on natural  gas
      prospects in proximity to Company-owned plant processing capacity, as well
      as  on  oil prospects  generally. The  Company  intends to  accelerate the
      evaluation of ATCOR's  properties to  confirm and  generate prospects  for
      drilling in late 1996 and 1997.
    

   
    - EXPLOITATION  AND DEVELOPMENT OF EXISTING PROPERTIES.  The Company pursues
      workovers,  recompletions,   secondary  recovery   operations  and   other
      production   enhancement   techniques  on   its  properties   to  increase
      production. In addition, the Company intends to increase exploitation  and
      development  expenditures and activities in order to increase the reserves
      and production potential that  it believes are  present in the  properties
      acquired in the ATCOR and Saxon acquisitions.
    

   
    - ACQUISITIONS.  The Company focuses on acquisitions of producing properties
      that substantially meet its selection criteria, which include (a) location
      in  a core area of operations or  establishment of a new core area through
      the acquisition of a significant  property base, (b) attractive  potential
      return on investment, (c) potential for increasing reserves and production
      through reduced risk
    

                                       4
<PAGE>
   
      exploitation and development, and (d) opportunities for improved operating
      efficiencies.  In Canada, Forest has  an additional criterion that natural
      gas properties  include sufficient  plant processing  capacity to  provide
      adequate access to markets.
    

   
    - REDUCED FINANCIAL LEVERAGE.  The Company's long-term debt (including $18.5
      million  and  $35.9  million  of deferred  revenue  related  to volumetric
      production  payments  at  September  30,  1995  and  December  31,   1994,
      respectively)  as  a  percentage  of capitalization  decreased  to  82% at
      September 30, 1995 from 98% at December 31, 1994 following the closings of
      the  Anschutz  and  JEDI  transactions  in  July  1995.  See  "--   Recent
      Developments  -- Anschutz and JEDI Transactions". As a result of the ATCOR
      acquisition,  the   Offering   and  consummation   of   the   transactions
      contemplated by the Pending JEDI Agreement, long-term debt as a percentage
      of  capitalization is expected to be reduced to approximately 47% on a pro
      forma basis,  which is  consistent with  the Company's  long-term goal  of
      reducing financial leverage.
    

   
    - HEDGING.  The Company utilizes short-term oil and natural gas price hedges
      in  order  to facilitate  financial planning  and budgeting  and long-term
      hedges to protect desired  levels of cash flow.  As of December 31,  1995,
      approximately  35 Bcfe of the Company's  oil and gas reserves were hedged.
      Of this total hedged volume, 15 Bcfe  and 11 Bcfe are hedged for 1996  and
      1997, respectively.
    

   
                              RECENT DEVELOPMENTS
    

CANADIAN ACQUISITIONS
   
    The  Company believes that due  to the low natural  gas price environment in
Canada, lack  of competitive  sources  of capital  in  Canada, and  the  intense
competition for oil and gas properties in the United States, the Canadian market
currently provides a more attractive environment for acquisitions of oil and gas
reserves  than the  U.S. market and,  accordingly, has  identified two strategic
acquisitions.
    

   
    ATCOR.   On  December 12,  1995,  the Company  agreed  to acquire  ATCOR,  a
publicly  held Canadian oil and gas company, for an aggregate cash consideration
of approximately $135  million. The  closing of  the acquisition  is subject  to
certain  conditions,  including  the obtaining  of  certain  Canadian regulatory
approvals, the  approval of  the  holders of  both  classes of  the  outstanding
capital  stock of  ATCOR and the  completion of  the Offering. A  meeting of the
shareholders of ATCOR  to consider approval  of the acquisition  is expected  to
occur on January 16, 1996. The Company will use a substantial portion of the net
proceeds of the Offering to pay the costs and expenses of the ATCOR acquisition,
the  closing of which is expected to  occur immediately following the closing of
the Offering. See "Business and Properties -- ATCOR Acquisition."
    

   
    ATCOR is engaged in oil and gas exploration and production and the marketing
and  processing  of  natural  gas.  ATCOR's  principal  reserves  and  producing
properties  are  located  in  the  Canadian  provinces  of  Alberta  and British
Columbia. At December 31,  1995, ATCOR's estimated proved  oil and gas  reserves
totaled  153.5  Bcfe, as  prepared by  McDaniel  & Associates  Consultants Ltd.,
independent  petroleum  consulting  engineers  ("McDaniel").  ATCOR  also   owns
interests  in  18 natural  gas processing  and  treatment facilities  in western
Canada. ATCOR's wholly owned natural gas marketing company is one of the largest
in Canada. ATCOR marketed approximately 800  MMcf/d of natural gas in the  three
months  ended  September  30,  1995.  See  "Business  and  Properties  --  ATCOR
Acquisition."
    

   
    SAXON.   On December  20, 1995,  the Company  acquired a  56% economic  (49%
voting)  interest in  Saxon, an oil  and gas exploration  and production company
headquartered in Calgary, Alberta, Canada.  In the transaction, Forest  acquired
common  stock and warrants  of Saxon in exchange  for approximately $1.1 million
and 1,060,000 shares of Common  Stock, all of which  are being offered for  sale
hereby.
    

   
    Saxon  is  focused on  exploitation  and development  drilling  primarily in
Alberta. Principal  reserves  and  producing properties  are  located  in  three
project  areas in western  and northwestern Alberta in  the Pembina, Bigoray and
Kaybob South fields. At  December 31, 1995, Saxon  had estimated proved oil  and
natural  gas reserves of  42.2 Bcfe, as  prepared by Fekete  & Associates, Inc.,
independent oil and natural gas reservoir engineers ("Fekete").
    

                                       5
<PAGE>
   
    It is Forest's current intention that ATCOR and Saxon will initially operate
as separate entities  under separate Canadian  managements. Forest will  operate
ATCOR  as a wholly  owned subsidiary. While  Saxon will continue  to be a public
company, Forest is  entitled to appoint,  and has appointed,  a majority of  the
Saxon Board of Directors.
    

   
ANSCHUTZ AND JEDI TRANSACTIONS
    

   
    On  July  27, 1995,  Anschutz purchased  securities of  the Company  for $45
million and  the Company  restructured $62.4  million of  indebtedness to  JEDI.
Anschutz  purchased 3,760,000 shares of Common Stock and shares of the Company's
Second Series Convertible Preferred Stock (the "Second Series Preferred  Stock")
that  are convertible  into 1,240,000  additional shares  of Common  Stock for a
total consideration of $45 million, or $9.00 per share. The Anschutz  investment
was made in two closings. In the first closing, Anschutz loaned the Company $9.9
million.  At  the second  closing, Anschutz  converted  the loan  into 1,100,000
shares of Common Stock  and purchased an additional  2,660,000 shares of  Common
Stock,  the Second Series Preferred Stock and the A Warrants described below for
a total of  $35.1 million. At  the second closing,  Anschutz also received  from
JEDI an option to purchase from JEDI up to 2,250,000 shares of Common Stock that
JEDI  may acquire  from the  Company upon exercise  of the  B Warrants described
below (the  "Anschutz Option").  As  a result  of these  transactions,  Anschutz
acquired approximately 40% of the then outstanding Common Stock.
    

   
    In  connection  with  the  Anschutz transaction,  Anschutz  and  the Company
entered into  a shareholders  agreement  restricting the  voting rights  of  the
Company's   Common  Stock  acquired  by  Anschutz  (the  "Anschutz  Shareholders
Agreement"). In  addition,  Anschutz  agreed  to  limit  its  ownership  of  the
Company's  Common Stock to 40%  of the outstanding Common  Stock for a five year
period. Subject to such  40% ownership limitation, and  in any event after  July
27,  2000, Anschutz could acquire an additional 1,240,000 shares of Common Stock
by converting the Second Series Preferred Stock. In addition, subject to the 40%
limitation, Anschutz has the right to acquire an additional 6,138,888 shares  of
Common  Stock, 3,888,888 shares by the exercise of warrants at a price of $10.50
per share (the "A Warrants") and 2,250,000 shares by exercise of the option from
JEDI at an  initial exercise  price of  $10.00 per  share. The  A Warrants  were
originally scheduled to expire on January 27, 1997. In accordance with the terms
of  the  A Warrants,  such expiration  will be  extended to  July 27,  1998 upon
completion of the Offering in exchange for Anschutz's agreement to not sell  the
shares  of Company Common Stock that it owns for nine months after the Offering,
except  in  limited  circumstances.  In  the  Anschutz  Shareholders  Agreement,
Anschutz  also received  the right to  designate three members  of the Company's
Board of Directors.
    

   
    On  July  27,  1995,  the   Company  also  restructured  $62.4  million   of
indebtedness  held by JEDI. The  JEDI loan was divided  into two tranches: a $40
million tranche, which bears interest at the rate of 12.5% per annum and is  due
on December 31, 2000; and an approximately $22.4 million tranche, which does not
bear  interest and matures on December 31,  2002. JEDI also relinquished the net
profits interest that it held in certain properties of the Company and  received
warrants to purchase 2,250,000 shares of the Common Stock with an exercise price
of  $10.00 per share (the  "B Warrants"). As a  result of the loan restructuring
and the issuance of the B Warrants,  the Company reduced the recorded amount  of
the  $62.4 million  of indebtedness held  by JEDI to  approximately $45 million,
extended maturities  of certain  JEDI indebtedness  and expects  a reduction  of
interest expense of approximately $2 million per year.
    

   
    On  December  29, 1995,  JEDI  entered into  the  Pending JEDI  Agreement to
exchange the $22.4 million  tranche and the B  Warrants for 1,680,000 shares  of
Common  Stock. As a  result of the  Pending JEDI Agreement,  the Company expects
that non-cash interest expense will be reduced by an additional $1.5 million per
year. Completion of the transactions contemplated by the Pending JEDI  Agreement
is  subject to certain conditions, including obtaining clearance pursuant to the
Hart-Scott-Rodino Antitrust Improvements  Act of 1976.  Pursuant to the  Pending
JEDI  Agreement, JEDI will enter into  a shareholders agreement with the Company
(the "JEDI Shareholders Agreement") that limits JEDI's right to vote its  shares
of  Common Stock and,  except in certain limited  circumstances, to transfer its
shares before July 27, 1998. The  JEDI Shareholders Agreement also will  entitle
JEDI to designate a member of the
    

                                       6
<PAGE>
   
Company's  Board of Directors  if the average  price of the  Common Stock over a
period of 30 trading days is less than  or equal to $8.75 per share or if  there
is a substantial downgrading in the rating of the Company's debt securities. The
JEDI  Shareholders Agreement will terminate upon the termination of the Anschutz
shareholders agreement or earlier if the shares acquired by JEDI pursuant to the
Pending JEDI Agreement and still held by JEDI are less than 3% of the shares  of
Common Stock then outstanding. See "The Anschutz and JEDI Transactions."
    

   
    Pursuant  to the  Pending JEDI  Agreement, the  Company would  assume JEDI's
obligations under the Anschutz  Option. Under the  Anschutz Option, the  Company
would  be obligated to  issue shares directly to  Anschutz that previously would
have been issued to JEDI  pursuant to the B Warrants.  Upon the exercise of  the
Anschutz Option, instead of the B Warrant price of $10.00 per share, the Company
would  receive an amount  equal to the lesser  of (a) $10.00  plus 18% per annum
from July 27, 1995  to the date of  exercise of the option,  or (b) $15.50.  The
Company  would be permitted  to use proceeds  from the exercise  of the Anschutz
Option for any corporate purpose. See "The Anschutz and JEDI Transactions."
    

   
                                 THE OFFERINGS
    

   
<TABLE>
<S>                                                  <C>
Common Stock offered by:
  The Company
    U.S. Offering..................................  9,299,000 shares (1)(2)
    International Offering.........................  1,641,000 shares (1)(2)
      Total........................................  10,940,000 shares (1)(2)
  Selling Shareholder
    U.S. Offering..................................  901,000 shares (2)
    International Offering.........................  159,000 shares (2)
      Total........................................  1,060,000 shares (2)
Common Stock outstanding before the Offerings......  12,337,992 shares (2)(3)
Common Stock outstanding after the Offerings.......  23,277,992 shares (1)(2)(3)
Use of proceeds....................................  The net proceeds  will be  used to  pay
                                                     the  costs  and expenses  of  the ATCOR
                                                      acquisition (estimated to be
                                                      approximately $136 million), to  repay
                                                      indebtedness and for general corporate
                                                      purposes  including  working  capital.
                                                      The proceeds to be received by  Saxon,
                                                      the  Selling Shareholder, will be used
                                                      to repay bank  indebtedness. See  "Use
                                                      of Proceeds."
Nasdaq National Market symbol for Common Stock.....  FOIL
</TABLE>
    

- ------------------------
   
(1) Does not include up to 1,800,000 shares of Common Stock which may be sold by
    the Company pursuant to the Underwriters' over-allotment options.
    

   
(2)  Unless otherwise  indicated, all share  amounts have been  adjusted to give
    effect to a five-to-one  reverse stock split that  the Company has  proposed
    for adoption by its shareholders at a meeting to be held on January 5, 1996.
    

   
(3)  Based on the number  of shares of Common  Stock outstanding at December 21,
    1995, after giving effect to a proposed 5 to 1 reverse stock split. Includes
    shares to  be  issued pursuant  to  the  Pending JEDI  Agreement.  See  "The
    Anschutz  and JEDI  Transactions." Does  not include  a total  of 10,255,752
    shares reserved for  issuance and  represented by:  611,800 shares  issuable
    upon  exercise of  outstanding stock  options, 248,943  shares issuable upon
    exercise of the  Company's Public  Warrants (as  defined herein),  3,888,888
    shares  issuable  upon  the exercise  of  the A  Warrants,  2,250,000 shares
    issuable upon the exercise of the B Warrants, 2,016,121 shares issuable upon
    conversion of the  Company's $.75  Convertible Preferred  Stock (as  defined
    herein)  and  1,240,000 shares  issuable  upon conversion  of  the Company's
    Second Series Preferred Stock. See "Description of Capital Stock."
    

                                       7
<PAGE>
               SUMMARY PRO FORMA OIL AND GAS RESERVE INFORMATION

   
    The following table sets forth summary pro forma information with respect to
estimates of proved oil and  gas reserves of the  Company, Saxon and ATCOR,  the
pre-tax  discounted future net cash flows for  these reserves as of December 31,
1995  and  certain  production  information  through  September  30,  1995.  For
additional  information  relating  to  reserves, see  "Risk  Factors  -- Ceiling
Limitation Writedowns,"  "--  Reliance  on  Reserve  Estimates,"  "Business  and
Properties  --  Pro  Forma  Oil  and  Gas Reserves"  and  Note  16  of  Notes to
Consolidated Financial Statements of the Company.
    

   
<TABLE>
<CAPTION>
                                                                                       COMBINED                 PRO FORMA
                                                                                      FOREST AND                COMBINED
                                                              FOREST (1)  SAXON (2)      SAXON       ATCOR       FOREST
                                                              ----------  ----------  -----------  ----------  -----------
<S>                                                           <C>         <C>         <C>          <C>         <C>
Proved reserves:
  Natural gas (MMcf)........................................     215,451      16,218     231,669       92,038     323,707
  Liquids (Mbbls) (3).......................................       6,129       4,338      10,467       10,247      20,714
                                                              ----------  ----------  -----------  ----------  -----------
Total proved reserves (MMcfe) (4)...........................     252,225      42,246     294,471      153,520     447,991
Total proved reserves attributable to volumetric production
 payments (MMcfe) (4).......................................       6,903          --       6,903           --       6,903
                                                              ----------  ----------  -----------  ----------  -----------
Total proved reserves including amounts attributable to
 volumetric production payments (MMcfe) (4).................     259,128      42,246     301,374      153,520     454,894
                                                              ----------  ----------  -----------  ----------  -----------
                                                              ----------  ----------  -----------  ----------  -----------
Pre-tax discounted future net cash flows relating to proved
 oil and gas reserves (in thousands)........................  $  236,911      28,891     265,802      101,386     367,188
                                                              ----------  ----------  -----------  ----------  -----------
                                                              ----------  ----------  -----------  ----------  -----------
Total pre-tax discounted future net cash flows relating to
 proved oil and gas reserves, including amounts attributable
 to volumetric production payments (in thousands)...........  $  245,487      28,891     274,378      101,386     375,764
                                                              ----------  ----------  -----------  ----------  -----------
                                                              ----------  ----------  -----------  ----------  -----------
Daily production (5)
  Natural gas (Mcf).........................................      94,300       8,689     102,989       49,048     152,037
  Liquids (Bbls)(3).........................................       3,392       1,473       4,865        4,454       9,319
                                                              ----------  ----------  -----------  ----------  -----------
    Total (Mcfe) (4)........................................     114,652      17,527     132,179       75,773     207,952
                                                              ----------  ----------  -----------  ----------  -----------
                                                              ----------  ----------  -----------  ----------  -----------
</TABLE>
    

- --------------------------
   
(1) Includes certain Canadian reserves which are not significant.
    

   
(2) Represents 100% of the reserves owned by Saxon, a consolidated subsidiary in
    which the Company holds a 56% economic interest.
    

   
(3) Includes crude oil, condensate and natural gas liquids.
    

   
(4) Computed on the basis that one barrel  of liquids is equivalent to 6 Mcf  of
    natural gas.
    

   
(5)  Represents average daily production during  the nine months ended September
    30, 1995.
    

   
    The Company's  United States  reserves  have been  reviewed by  Ryder  Scott
Company  ("Ryder  Scott"). A  report on  Saxon's reserves  has been  prepared by
Fekete. A report on  ATCOR's reserves has been  prepared by McDaniel. Copies  of
the  review letter of Ryder Scott and  the summary reserve reports of Fekete and
McDaniel are attached as Appendices A, B and C to this Prospectus.
    

                                       8
<PAGE>
   
                      SUMMARY FINANCIAL AND OPERATING DATA
    

   
    The summary financial and operating data  set forth below should be read  in
conjunction  with "Management's  Discussion and Analysis  of Financial Condition
and  Results  of  Operations,"  the  Condensed  Pro  Forma  Combined   Financial
Statements  and the Consolidated Financial  Statements of the Company (including
the Notes thereto).
    

   
<TABLE>
<CAPTION>
                                                       NINE MONTHS ENDED SEPTEMBER 30,           YEARS ENDED DECEMBER 31,
                                                       -------------------------------  ------------------------------------------
                                                       PRO FORMA                        PRO FORMA
                                                       1995 (1)     1995       1994     1994 (1)     1994       1993     1992 (2)
                                                       ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                                                         (IN THOUSANDS EXCEPT PER SHARE AMOUNTS,
                                                                                   PRICES AND VOLUMES)
<S>                                                    <C>        <C>        <C>        <C>        <C>        <C>        <C>
STATEMENT OF OPERATIONS DATA
Revenue (3)..........................................  $ 210,513     60,528     93,727    261,681    115,947    105,148    113,186
Earnings (loss) before cumulative effects of changes
 in accounting principles and extraordinary item
 (4).................................................  $  (6,242)   (14,533)   (32,902)   (55,354)   (67,853)    (9,355)     7,298
Net earnings (loss)..................................  $  (6,242)   (14,533)   (46,892)   (69,344)   (81,843)   (21,213)     7,298
EBITDA (5)...........................................  $  67,188     38,191     69,527    120,130     82,397     73,605     85,710
Weighted average number of common shares
 outstanding.........................................     20,291      6,611      5,614     19,299      5,619      4,399      2,755
Net earnings (loss) attributable to common stock.....  $  (7,862)   (16,153)   (48,513)   (71,505)   (84,004)   (23,463)     4,950
Primary earnings (loss) per share (6):
  Earnings (loss) before cumulative effects of
   changes in accounting principles and extraordinary
   item..............................................  $    (.39)     (2.44)     (6.15)     (2.98)    (12.46)     (2.64)      1.80
  Net earnings (loss)................................  $    (.39)     (2.44)     (8.64)     (3.71)    (14.95)     (5.34)      1.80
BALANCE SHEET DATA (AT END OF PERIOD)
Total assets.........................................  $ 528,993    304,743    351,724               324,832    426,755    378,532
Long-term obligations................................    191,049    202,460    249,728               247,988    266,561    240,413
Shareholders' equity.................................    205,435     44,387     40,230                 6,086     88,156     59,881
OPERATING DATA
Production (7):
  Gas (MMcf).........................................     41,506     25,744     38,432     66,652     48,048     41,114     29,174
  Liquids (Mbbls)....................................      2,544        926      1,152      3,583      1,543      1,493      1,450
Average price received (7):
  Gas (per Mcf)......................................  $    1.44       1.75       1.93       1.70       1.90       1.88       1.70
  Liquids (per Bbl)..................................      13.91      15.94      14.60      12.54      14.83      16.97      18.14
Production expense per Mcfe..........................        .51        .53        .37        .40        .39        .39        .38
General and administrative expense per Mcfe..........        .15        .18        .17        .17        .19        .24        .32
Capital expenditures.................................     37,281     20,274     26,552     85,562     42,544    170,821    106,627
</TABLE>
    

- ----------------------------------
   
(1) The pro forma statement of operations data, balance sheet data and operating
    data include pro forma  adjustments to (i)  give effect to  the sale of  the
    Common  Stock in the Offerings  and the use of a  portion of the proceeds to
    fund the  acquisition  of  ATCOR,  (ii)  restate  the  historical  financial
    statements  of  ATCOR  to  conform  to  U.S.  generally  accepted accounting
    principles, (iii) reflect the acquisition of ATCOR using the purchase method
    of  accounting,  (iv)  reflect  the  sale  of  certain  assets  to   ATCOR's
    controlling  shareholders and  the use  of the  proceeds therefrom  to repay
    long-term debt of ATCOR, (v) give effect to the acquisition of the  interest
    in Saxon and (vi) give effect to the Pending JEDI Agreement.
    

   
(2)  Statement of  operations data  and balance  sheet data  for the  year ended
    December 31,  1992  include  the  effects of  the  ONEOK  settlement,  which
    increased  revenue by $37,541,000  and net earnings  by $24,043,000 or $8.73
    per share. Operating data for the year ended December 31, 1992 excludes  the
    effects  of the ONEOK settlement.  See "Management's Discussion and Analysis
    of Financial Condition and Results of Operations."
    

   
(3) Pro forma revenue for the nine months ended September 30, 1995 and the  year
    ended  December 31,  1994 includes gas  marketing and  processing revenue of
    $113,620,000 and $97,828,000, respectively.
    

   
(4) The Company changed its method of accounting for oil and gas sales from  the
    sales  method  to the  entitlements method  effective  January 1,  1994. The
    Company  adopted  the  provisions  of  Statements  of  Financial  Accounting
    Standards  No. 106 and  No. 109 effective January  1, 1993. These statements
    required the Company to accrue the expected cost of postretirement  benefits
    and   to  adopt  the  liability  method  of  accounting  for  income  taxes,
    respectively. In 1993, the Company realized a loss on extinguishment of debt
    of $10,735,000  as a  result of  the redemption  of its  outstanding  Senior
    Secured  Notes  and  long-term  subordinated  debentures.  See "Management's
    Discussion and Analysis  of Financial Condition  and Results of  Operations"
    and  Notes 1, 4, 6  and 10 of Notes  to Consolidated Financial Statements of
    the Company.
    

   
(5) EBITDA is generally defined as income before cumulative effect of accounting
    change, provision  for  income  taxes,  interest,  depreciation,  depletion,
    amortization  and  certain other  non-cash  charges. EBITDA  is  included as
    supplemental disclosure because it may provide useful information  regarding
    a  company's ability to service and  incur debt. EBITDA, however, should not
    be considered in  isolation or  as a substitute  for net  income, cash  flow
    provided  by operating activities or other income or cash flow data prepared
    in accordance with generally accepted accounting principles or as a  measure
    of a company's profitability or liquidity.
    

   
(6)  Fully diluted earnings  (loss) per share  was the same  as primary earnings
    (loss) per share in all periods except the year ended December 31, 1992.  In
    1992, fully diluted earnings per share was $1.45.
    

   
(7)  Includes  amounts  attributable  to  required  deliveries  under volumetric
    production payments. See Notes 5 and  16 of Notes to Consolidated  Financial
    Statements of the Company.
    

                                       9
<PAGE>
                                  RISK FACTORS

    PROSPECTIVE  PURCHASERS  OF  THE  COMPANY'S  COMMON  STOCK  SHOULD CAREFULLY
CONSIDER, TOGETHER WITH THE OTHER INFORMATION HEREIN, THE FOLLOWING FACTORS THAT
AFFECT THE COMPANY:

CONDITIONS IN OIL AND GAS INDUSTRY AFFECTING THE COMPANY

   
    The Company's revenues, profitability and future rate of growth, if any, are
substantially dependent upon prevailing prices for  oil and natural gas and  the
ability  of the Company to acquire proved reserves. Historically, the prices for
oil and natural gas have  been quite volatile. The  Company is impacted more  by
natural  gas prices than by  oil prices, because the  majority of its production
(expected to be approximately 82% in 1995  on an Mcfe basis) is natural gas.  In
addition,  at December 31, 1995, 79%  of the Company's estimated proved reserves
were attributable to natural gas on an Mcfe basis. The Company has entered  into
volumetric  production payments  and energy  swap agreements  with respect  to a
portion of  its  current  production  which reduce  the  Company's  exposure  to
commodity  price risk. However,  a significant portion of  the Company's oil and
gas production is subject  to spot market prices,  which have historically  been
volatile.  The volatility of the  spot market for natural  gas is due to factors
beyond the Company's control, including  seasonality of demand. Prices are  also
affected  by actions of state and local  agencies, the United States and foreign
governments, and international cartels. These external factors and the  volatile
nature  of the energy markets make it difficult to estimate future prices of oil
and natural gas.  Any substantial or  extended decline  in the price  of oil  or
natural  gas would  have a  material adverse  effect on  the Company's financial
condition and results of operations.
    

   
    The marketability  of the  Company's  production depends  in part  upon  the
availability,  proximity and  capacity of  gas gathering  systems, pipelines and
processing facilities. U.S. federal and state regulation and Canadian regulation
of oil and gas production  and transportation, general economic conditions,  and
changes in supply and demand all could adversely affect the Company's ability to
produce  and market its  oil and natural  gas. If market  factors were to change
dramatically, the  financial impact  on the  Company could  be substantial.  The
availability of markets is beyond the control of the Company and thus represents
a  significant  risk. See  "Management's  Discussion and  Analysis  of Financial
Condition and Results of Operations."
    

FINANCIAL CONDITION OF THE COMPANY

   
    Net cash provided  by operating  activities has varied  dramatically in  the
last  three  years.  Net  cash  provided  (used)  by  operating  activities  was
($4,253,000) and $25,843,000 for  the nine months ended  September 30, 1995  and
1994,  respectively  and was  $42,546,000, $41,722,000  and $97,241,000  for the
years ended December 31, 1994, 1993  and 1992, respectively. In 1992, the  ONEOK
settlement  accounted  for $51,250,000  of the  net  cash provided  by operating
activities. Such cash flow also included proceeds from the Company's  volumetric
production  payments, net of amortization of deferred revenues, of ($17,407,000)
and ($23,437,000)  for  the nine  months  ended  September 30,  1995  and  1994,
respectively  and ($31,320,000),  $162,000 and  $26,867,000 for  the years ended
1994, 1993  and 1992,  respectively. See  Note 5  of the  Notes to  Consolidated
Financial Statements of the Company. The majority of the increases and decreases
in  net  cash  provided by  operating  activities is  generally  attributable to
increases and decreases in net oil and gas revenue. Revenue from operations  has
varied  dramatically  each  year  depending upon  factors  such  as  natural gas
contract settlements and price fluctuations which are difficult to predict.
    

   
    While  the   Anschutz  and   JEDI  transactions   reduced  annual   interest
requirements,  the Company's capital structure continues to be highly leveraged.
The Company's  highly  leveraged capital  structure  has limited  the  Company's
ability  to  obtain outside  capital or  other  financing. In  addition, capital
restraints have led  to reduced  investment in exploration  and development.  In
1995,  the Company experienced significant declines in production from levels in
previous years.  Without substantial  capital  expenditures, the  Company  would
continue  to experience such  declines. Due to the  uncertainty of the Company's
business, no  assurance can  be given  that  the Company  will not  continue  to
experience liquidity problems in the future.
    

                                       10
<PAGE>
   
    The  Company financed its significant  acquisitions and capital expenditures
in 1992 and 1993 primarily through volumetric and dollar-denominated nonrecourse
debt. The  Company  may finance  future  acquisitions and  capital  expenditures
through  bank borrowings or the issuance of debt instruments, sale of production
payments or other non-recourse  financing, the sale  of Common Stock,  preferred
stock  or other equity  securities of the  Company, the issuance  of net profits
interests,  sales   of  non-strategic   properties,  prospects   and   technical
information,  or joint venture financing. There can  be no assurance that any of
such financing alternatives will be available at attractive terms or at all  and
as a result, the Company may not have adequate long-term liquidity to replace or
increase  its  depleting asset  base  of oil  and gas  reserves  or to  fund its
long-term obligations including its existing  debentures and notes. The  Company
believes  that if the  Offering is not successful,  capital expenditures will be
significantly reduced in 1996.
    

   
    In addition, the Company reported net losses of $81,843,000 and  $21,213,000
in  the years ended December 31, 1994 and  1993, respectively, and a net loss of
$14,533,000 in the  first nine months  of 1995. While  the Company reported  net
earnings of $7,298,000 in the year ended December 31, 1992, the results included
$24,043,000 of net earnings associated with the ONEOK settlement. The net losses
in  the nine months  ended September 30,  1995 and the  years ended December 31,
1994 and 1993 were primarily the result  of lower gas prices and production  and
the  writedown of the Company's oil and  gas properties in 1994. See "-- Ceiling
Limitation Writedowns" below. The Company's results of operations for 1992  were
also adversely affected by lower gas prices.
    

    Many  of the factors which affect the Company's future operating performance
and long-term liquidity  are beyond  the Company's control,  including, but  not
limited to, oil and gas prices, governmental actions and taxes, the availability
and   attractiveness   of   properties  for   acquisition,   the   adequacy  and
attractiveness of  financing  and operational  difficulties.  See  "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

   
CURRENCY RISK
    

   
    Following  the acquisition of ATCOR, a  substantial portion of the Company's
operations will be located  in Canada. The expenses  of such operations will  be
payable in Canadian dollars and certain of the revenues derived from natural gas
and  oil  sales will  be  based upon  U.S. dollar  prices.  The results  of such
Canadian operations will therefore be subject to the risks of fluctuation in the
relative values of Canadian and U.S. dollars.
    

CEILING LIMITATION WRITEDOWNS

   
    The Company reports its operations using the full cost method of  accounting
for oil and gas properties. The Company capitalizes the cost to acquire, explore
for  and develop oil and  gas properties. Under full  cost accounting rules, the
net capitalized costs of oil and gas properties may not exceed a "ceiling limit"
which is based upon the  present value of estimated  future net cash flows  from
proved  reserves, discounted at 10%, plus the lower of cost or fair market value
of unproved properties. See Note 1 of Notes to Consolidated Financial Statements
of the Company. If net  capitalized costs of oil  and gas properties exceed  the
ceiling  limit, the Company is subject to  a ceiling limitation writedown to the
extent of such excess.  A ceiling limitation writedown  is a charge to  earnings
which  does  not  impact  cash flow  from  operating  activities.  However, such
writedowns  impact  the  amount  of  the  Company's  shareholders'  equity.  See
"Management's  Discussion  and Analysis  of Financial  Condition and  Results of
Operation -- Liquidity and Capital Resources." The risk that the Company will be
required to  write  down  the carrying  value  of  its oil  and  gas  properties
increases  when  oil and  gas  prices are  depressed  or volatile.  In addition,
writedowns may occur if  the Company has substantial  downward revisions in  its
estimated  proved  reserves or  if purchasers  or  governmental action  cause an
abrogation of, or the Company  voluntarily cancels, long-term contracts for  its
natural  gas. Although the Company did not have a writedown in 1992 or 1993, the
Company had a writedown of $58,000,000 in  1994. No assurance can be given  that
the Company will not experience additional writedowns in the future.
    

                                       11
<PAGE>
GENERAL RISKS OF OIL AND GAS OPERATIONS

    The  nature  of  the oil  and  gas  business involves  a  variety  of risks,
including, but not  limited to, the  risks of operating  hazards such as  fires,
explosions,  cratering,  blow-outs,  adverse weather  conditions,  pollution and
environmental risks, encountering  formations with abnormal  pressures, and,  in
horizontal  wellbores, the  increased risk  of mechanical  failure and collapsed
holes, the occurrence of any of which could result in substantial losses to  the
Company.  The Company conducts a substantial  portion of its operations offshore
in the Gulf of Mexico. Such  operations are subject to certain risks  including,
but  not limited to, collision, sinking and grounding of rigs and vessels. These
risks could result in substantial losses to the Company due to personal  injury,
severe  damage or destruction of  property and equipment, environmental clean-up
costs and the suspension of operations. The Company maintains insurance  against
some,  but not  all, of these  risks in  amounts that management  believes to be
reasonable in  accordance with  customary oil  and gas  industry practices.  The
occurrence of a significant event, however, that is not fully insured could have
a  material adverse effect  on the Company's financial  condition and results of
operations.

   
DRILLING RISKS
    

   
    Drilling involves numerous  risks, including the  risk that no  commercially
productive  oil or gas reservoirs will be  encountered. The cost of drilling and
completing  wells  is  often  unpredictable,  and  drilling  operations  may  be
curtailed,  delayed or cancelled as a result  of a variety of factors, including
unexpected  driling  conditions,  pressure  or  irregularities  in   formations,
equipment  failures or accidents, weather conditions  and shortages or delays in
delivery of  equipment. There  can be  no assurance  as to  the success  of  the
Company's future drilling activities. The Company's current inventory of 2-D and
3-D  seismic  surveys  will not  necessarily  increase the  likelihood  that the
Company will drill or complete commercially productive wells or that the volumes
of reserves discounted, if  any, would necessarily be  greater than the  Company
would have discovered without its current inventory of seismic surveys.
    

GAS MARKETING

   
    The Company's operations will include gas marketing as a result of the ATCOR
acquisition.  ATCOR's gas marketing  operations consist of  the marketing of its
own gas production, the purchase and direct sale of third parties' natural  gas,
the  handling of transportation and operations of  such third party gas and spot
purchasing and selling  of natural gas.  The profitability of  such natural  gas
marketing  operations will depend in large part on the ability of the Company to
assess and  respond to  changing market  conditions, including  credit risk,  in
negotiating  natural  gas purchase  and sale  agreements. Profitability  of such
natural gas marketing operations will also  depend in large part on the  ability
of  the Company  to maximize  the volume  of third  party natural  gas which the
Company purchases and  resells and on  the ability  of the Company  to obtain  a
satisfactory  margin between  the purchase  price and  the sales  price for such
volumes. The  inability of  the  Company to  respond appropriately  to  changing
market  conditions  in  connection  with ATCOR's  gas  marketing  division could
materially adversely affect the Company's results of operations.
    

GAS PROCESSING

   
    As a result of the ATCOR acquisition, the Company's operations will  include
processing  of natural gas  to extract various natural  gas liquids. ATCOR's gas
processing operations primarily consist of  an interest in an ethane  extraction
plant located in Edmonton, Canada. In order to obtain from natural gas suppliers
volumes  of committed natural gas reserves to maintain natural gas throughput at
optimal levels,  the  plant must  periodically  contract to  process  additional
natural gas volumes provided from new or existing sources.
    

COMPETITION

    The  Company  operates  in  a highly  competitive  environment.  The Company
competes with major and independent oil and gas companies for the acquisition of
desirable oil and gas properties, as well as the equipment and labor required to
develop   and   operate   such    properties.   The   Company   also    competes

                                       12
<PAGE>
with  major and independent oil  and gas companies in  the marketing and sale of
oil and natural gas to marketers  and end-users. Many of these competitors  have
financial  and other resources substantially greater  than those of the Company.
See "Business and Properties -- Competition."

REPLACEMENT OF RESERVES

    In general, the volume of production from oil and gas properties declines as
reserves are depleted. The decline rates depend on reservoir characteristics and
vary from the steep decline rates  characteristic of Gulf of Mexico  reservoirs,
where the Company has a significant portion of its production, to the relatively
slow  decline rates characteristic of long-lived fields in other regions. Except
to the  extent the  Company acquires  properties containing  proved reserves  or
conducts  successful development and exploration activities, or both, the proved
reserves of the  Company will decline  as reserves are  produced. The  Company's
future  natural gas and oil production  is, therefore, highly dependent upon its
level of success in  finding or acquiring additional  reserves. The business  of
exploring  for, developing  or acquiring reserves  is capital  intensive. To the
extent cash flow  from operations  is reduced  and external  sources of  capital
become  limited  or unavailable,  the Company's  ability  to make  the necessary
capital investment to maintain or expand its asset base of oil and gas  reserves
would  be impaired. In  addition, there can  be no assurance  that the Company's
future development,  acquisition  and  exploration  activities  will  result  in
additional  proved reserves or that the Company will be able to drill productive
wells at acceptable costs.

ACQUISITION RISKS

   
    The Company's  growth has  been primarily  attributable to  acquisitions  of
producing  properties. After  the Offering, the  Company expects  to continue to
evaluate and  pursue acquisition  opportunities  on terms  management  considers
favorable  to the  Company. The  successful acquisition  of producing properties
requires an  assessment of  recoverable  reserves, future  oil and  gas  prices,
operating costs, potential environmental and other liabilities and other factors
beyond the Company's control. Such assessments are necessarily inexact and their
accuracy  inherently  uncertain.  In  connection with  such  an  assessment, the
Company performs  a review  of the  subject properties  that it  believes to  be
generally  consistent with industry practices. Such  a review, however, will not
reveal all existing or potential problems nor  will it permit a buyer to  become
sufficiently familiar with the properties to fully assess their deficiencies and
capabilities. Inspections may not always be performed on every platform or well,
and  structural and environmental  problems are not  necessarily observable even
when an  inspection is  undertaken. The  Company is  generally not  entitled  to
contractual indemnification for pre-closing liabilities, including environmental
liabilities,  and generally acquires  interests in the properties  on an "as is"
basis with limited remedies for breaches of representations and warranties.
    

   
LIMITED KNOWLEDGE OF ATCOR AND SAXON BUSINESSES AND PROPERTIES
    

   
    Forest must rely on information provided by ATCOR and Saxon regarding  their
respective businesses and properties without being able to fully verify all such
information  and without  the benefit  of knowing  the history  of operations of
their properties or businesses. Therefore, no assurances can be given as to  the
accuracy or completeness of such information. The Company has conducted such due
diligence  on  ATCOR  and  Saxon  as  it  believes  is  prudent  and  normal  in
transactions of  this  nature.  Forest  will not,  however,  be  able  to  fully
investigate  all  of their  businesses and  properties.  Due diligence  has been
conducted  only  on  those  properties  the  Company  believes  have  the   most
significant   value.  The  Company  will  receive  certain  representations  and
warranties from  ATCOR  and  Saxon  in connection  with  the  acquisitions.  The
representations and warranties received from ATCOR will not survive the closing,
however, and therefore the Company will have no recourse against any third party
for  breaches of such representations and warranties, and, without any effective
remedy for such breaches, will  only be able to rely  on its due diligence  with
respect to such matters.
    

RELIANCE ON RESERVE ESTIMATES

   
    Information  relating  to the  Company's, Saxon's  and ATCOR's  estimates of
proved reserves of oil and natural gas is based upon engineering estimates.  The
Company's reserve reports have been reviewed by Ryder Scott. A report on Saxon's
reserves has been prepared by Fekete. A report on
    

                                       13
<PAGE>
   
ATCOR's  reserves has been prepared by McDaniel.  Copies of the review report of
Ryder Scott and the summary reserve reports of Fekete and McDaniel are  attached
as Appendices A, B and C to this Prospectus. For information relating to the pro
forma  estimated proved  reserves of  the Company as  of December  31, 1995, see
"Business  and  Properties  --  Pro  Forma  Oil  and  Gas  Reserves."  Petroleum
engineering  is not an exact science.  Estimates of commercially recoverable oil
and gas reserves and  of the future  net cash flows therefrom  are based upon  a
number  of variable factors and assumptions,  such as historical production from
the subject properties, comparison with other producing properties, the  assumed
effects of regulation by governmental agencies and assumptions concerning future
oil  and  gas prices  and future  operating costs,  severance and  excise taxes,
abandonment costs, development  costs and  workover and remedial  costs, all  of
which  may in fact vary considerably from actual results. All such estimates are
to some degree  speculative, and  various classifications of  reserves are  only
attempts  to  define  the degree  of  speculation involved.  For  these reasons,
estimates of  the  commercially recoverable  reserves  of oil  and  natural  gas
attributable   to  any   particular  property   or  group   of  properties,  the
classification, cost and risk of recovering  such reserves and estimates of  the
future  net cash flows expected therefrom, prepared by different engineers or by
the same  engineers at  different  times, may  vary substantially.  The  Company
therefore  emphasizes that the actual production, revenues, severance and excise
taxes, development expenditures, workover and remedial expenditures, abandonment
expenditures and operating expenditures with respect to its reserves will likely
vary from such estimates, and such variances may be material.
    

    In addition, actual future net cash  flows will be affected by factors  such
as  price,  actual  production,  supply  and demand  for  oil  and  natural gas,
curtailments or increases in consumption  by natural gas purchasers, changes  in
governmental  regulations or taxation and the  impact of inflation on costs. The
timing of actual future net revenue from proved reserves, and thus their  actual
present  value, can be affected by the  timing of the incurrence of expenditures
in connection  with development  of oil  and gas  properties. The  10%  discount
factor,  which  is  required  by the  Securities  and  Exchange  Commission (the
"Commission") to be used to calculate  present value for reporting purposes,  is
not  necessarily the most appropriate discount factor based on interest rates in
effect from time to  time and risks  associated with the  oil and gas  industry.
Discounted  present value, no  matter what discount rate  is used, is materially
affected by assumptions as to the amount and timing of future production,  which
may and often do prove to be inaccurate.

GOVERNMENT REGULATION, ENVIRONMENTAL RISKS AND TAXES

    Various  aspects  of  the  Company's  oil  and  natural  gas  operations are
regulated by administrative  agencies under statutory  provisions of the  states
and  provinces where such  operations are conducted, by  certain agencies of the
Federal government  for  operations  on  Federal  leases  and  by  the  Canadian
Government.  In the  past, the  Federal government  has regulated  the prices at
which oil and natural  gas could be  sold. While sales  by producers of  natural
gas,  and  all  sales of  crude  oil,  condensate and  natural  gas  liquids can
currently be made at  uncontrolled market prices,  Congress could reenact  price
controls in the future. See "Business and Properties -- Foreign Operations."

   
    Extensive  U.S., state and local  laws and Canadian laws  govern oil and gas
operations regulating  the  discharge  of  materials  into  the  environment  or
otherwise  relating to the protection  of the environment. Numerous governmental
departments issue rules and regulations to implement and enforce such laws which
are often  difficult and  costly  to comply  with  and which  carry  substantial
penalties  for failure to comply. These laws, rules and regulations may restrict
the rate of oil and  gas production below the  rate that would otherwise  exist.
The  regulatory burden on the  oil and gas industry  increases its cost of doing
business and  consequently  affects its  profitability.  These laws,  rules  and
regulations  affect the operations of the Company. Compliance with environmental
requirements generally could  have a  material adverse effect  upon the  capital
expenditures,  earnings  or competitive  position  of Forest.  Although Forest's
experience has  been to  the contrary,  there  is no  assurance that  this  will
continue  to be the  case. See "Business  and Properties --  Regulation" and "--
Operating Hazards and Environmental Matters."
    

                                       14
<PAGE>
OWNERSHIP POSITION OF ANSCHUTZ

   
    Anschutz has  a  substantial  ownership  position in  the  Company  and  may
designate  three of the Company's directors. Therefore, Anschutz has the ability
to exert substantial influence with respect  to matters considered by the  Board
of  Directors. As of December 21, 1995,  Anschutz owned approximately 35% of the
outstanding Common Stock. Anschutz may acquire additional shares up to a maximum
40% position,  but  its  ability to  exceed  such  percentage is  limited  by  a
five-year  shareholders agreement with the  Company. Under certain circumstances
Anschutz could have a veto power over proposed transactions between the  Company
and  third parties such as a merger,  which requires the approval of the holders
of two-thirds of the  outstanding Common Stock. It  is unlikely that control  of
the Company could be transferred to a third party without Anschutz's consent and
agreement.  It is also unlikely that a third  party would offer to pay a premium
to acquire the  Company without  the prior agreement  of Anschutz,  even if  the
Board  of Directors should choose to attempt  to sell the Company in the future.
It will  also  be unlikely  that  the  Company will  be  able to  enter  into  a
transaction  accounted for  as a  pooling of  interests in  the next  two years.
Finally, the 40% ownership limitation  on Anschutz's ownership terminates  after
five  years and  earlier under  certain circumstances.  In the  absence of these
limitations, based on  the number of  shares outstanding on  December 21,  1995,
Anschutz  would be able to acquire up  to an additional approximately 26% of the
Common Stock by converting its Second Series Preferred Stock and exercising  the
Anschutz  Option and A Warrants during  their respective terms. After completion
of the transactions contemplated by the Pending JEDI Agreement and the Offerings
(assuming that the Underwriters do  not exercise their over-allotment  options),
Anschutz  would own approximately 16% of the Common Stock then outstanding, and,
if Anschutz were then to convert its Second Series Preferred Stock and  exercise
the  Anschutz Option and the A Warrants, Anschutz would own approximately 36% of
the Common Stock then  outstanding. See "The Anschutz  and JEDI Transactions  --
Shareholders Agreements."
    

   
DILUTION
    

   
    The  public offering price of the  Common Stock will be substantially higher
than the net tangible book value per share of the Common Stock. The net tangible
book value per share as of September 30, 1995 was $.98 per share, and assuming a
public offering price of $13.75 per share, the pro forma net tangible book value
per share as of September 30, 1995 immediately following the Offerings (assuming
no exercise of the Underwriters' over-allotment options), the application of the
proceeds therefrom and  after giving  effect to  the consummation  of the  ATCOR
acquisition  and the  transactions contemplated  by the  Pending JEDI Agreement,
would be $7.33  per share.  Such pro  forma net  tangible book  value per  share
represents  an increase in  net tangible book  value per share  at September 30,
1995 of $6.35 per share attributable to the cash payments made by the purchasers
of the shares in the Offerings and an immediate dilution of $6.42 per share from
the public offering price that will be absorbed by such purchasers.
    

   
    The Company has reserved an aggregate of 10,255,752 shares for issuance upon
exercise of the following securities  at the prices indicated: 2,016,121  shares
issuable  upon  conversion of  the Company's  $.75 Convertible  Preferred Stock;
1,240,000 shares  issuable  upon  conversion  of  the  Company's  Second  Series
Preferred Stock; 611,800 shares issuable upon the exercise of various options at
prices  ranging from  $15.00 to $25.00  per share; 248,943  shares issuable upon
exercise of the Company's  Public Warrants; 2,250,000  shares issuable upon  the
exercise  of the Company's B Warrants at  an exercise price of $10.00 per share;
and 3,888,888 shares issuable upon the  exercise of the Company's A Warrants  at
an exercise price of $10.50 per share. In the event a significant number of such
securities  are  converted  or  exercised, the  ownership  position  of existing
shareholders would be subject to substantial dilution.
    

ANTI-TAKEOVER PROVISIONS

    Certain provisions in the  Company's Restated Certificate of  Incorporation,
By-laws,  the shareholders' rights plan,  and executive severance agreements may
make it more difficult to effect a change in control of the Company and  replace
incumbent  management.  See  "Description  of  Capital  Stock  --  Anti-Takeover
Provisions."

                                       15
<PAGE>
                                  THE COMPANY

   
    Forest is  an  independent  oil  and natural  gas  company  focused  on  the
exploration,   exploitation,  development   and  acquisition  of   oil  and  gas
properties. The Company, which is a successor  to a company formed in 1916,  has
been  a publicly held company since  1969 and has extensive operating experience
in most of  the major producing  regions of  the United States  and Canada.  The
Company's reserves and producing properties are located primarily in the Gulf of
Mexico, Texas, Oklahoma and Canada. The Company operates from production offices
located  in Lafayette, Louisiana  and Denver, Colorado.  The Company's principal
offices are  located  at  1600  Broadway, Suite  2200,  Denver,  Colorado  80202
(telephone: (303) 812-1400).
    

                                USE OF PROCEEDS

   
    The  net proceeds  to the  Company from  the Offerings  are estimated  to be
$141.5 million ($165  million if  the Underwriters'  over-allotment options  are
exercised  in  full),  after  deducting  underwriting  discounts  and  estimated
offering expenses payable  by the  Company. Net proceeds  of approximately  $136
million from the Offerings will be used to pay the cost of acquiring the capital
stock of ATCOR and to pay expenses of such acquisition. The remainder of the net
proceeds,  if  any, from  the  Offerings will  be used  to  repay bank  or other
indebtedness and for general corporate purposes, including working capital.
    

   
    A portion of the net proceeds may  be used to repay, in part, the  Company's
secured  credit facility  with The  Chase Manhattan Bank,  N.A., as  agent for a
group of banks (the "Credit Facility").  The Credit Facility, the maturity  date
of  which is July 1, 1998, provides for maximum borrowings of $40 million, which
may be  used for  working capital  and general  corporate purposes.  The  Credit
Facility  had an outstanding balance  of $19.8 million as  of September 30, 1995
and currently bears interest at  a weighted average rate  of 7.64% per annum.  A
portion of the proceeds may also be used to repay, in part or in whole, the JEDI
indebtedness,  which, after the  completion of the  transactions contemplated by
the Pending JEDI Agreement,  will have a principal  amount of approximately  $40
million. The portion of the JEDI indebtedness to be outstanding after completion
of  the transaction contemplated  by the Pending  JEDI Agreement is nonrecourse,
bears interest at the current rate of 12.5% per annum, is secured by certain oil
and gas properties and matures on December 31, 2000.
    

   
    It is anticipated that the Company  will spend approximately $35 million  on
direct capital expenditures in the United States in 1996. Such expenditures will
be  funded primarily by working capital,  additional borrowings under the Credit
Facility and  other  sources  of financing.  See  "Management's  Discussion  and
Analysis  of  Financial Condition  and Results  of  Operations --  Liquidity and
Capital Resources" and "-- Capital Expenditures."
    

   
    The net  proceeds to  Saxon from  the Offerings  are estimated  to be  $13.8
million, after deducting underwriting discounts payable by Saxon. These proceeds
will  be used to repay  a loan with an outstanding  balance of $7.5 million Cdn,
which is secured by Common Stock owned by Saxon and currently bears interest  at
a  rate of 9% per  annum. Excess proceeds will be  used to repay Saxon's secured
production loan  facility.  Payments of  principal  under such  production  loan
facility  are not otherwise required provided  that borrowings are not in excess
of the borrowing base and that  other existing covenants are complied with.  The
production loan facility provides for maximum borrowings of $22 million Cdn, and
has an outstanding balance of approximately $14.8 million Cdn as of December 29,
1995  and currently  bears interest  at the weighted  average rate  of 8.75% per
annum.
    

                                       16
<PAGE>
                                 CAPITALIZATION

   
    The following table sets forth (i) the actual capitalization of the  Company
as of September 30, 1995, and (ii) the pro forma, as adjusted, capitalization of
the  Company at September  30, 1995 after  giving effect to  the Saxon and ATCOR
acquisitions, the Pending JEDI Agreement, the issuance and sale of the shares of
the Common  Stock in  the Offerings  and the  application of  the remaining  net
proceeds  of  the Offerings  to repay  indebtedness. See  "Use of  Proceeds" and
"Prospectus Summary  --  Recent  Developments."  All  share  amounts  have  been
adjusted  to give effect  to a 5 to  1 reverse stock split  that the Company has
proposed for adoption by its Shareholders at  a meeting scheduled to be held  on
January 5, 1996.
    

   
<TABLE>
<CAPTION>
                                                                                           SEPTEMBER 30, 1995
                                                                                      ----------------------------
                                                                                                      PRO FORMA
                                                                                        ACTUAL     AS ADJUSTED(1)
                                                                                      -----------  ---------------
<S>                                                                                   <C>          <C>
                                                                                             (IN THOUSANDS)

Short-term debt (2).................................................................  $     1,828          7,923
                                                                                      -----------  ---------------
                                                                                      -----------  ---------------
Long-term obligations:
  Bank debt.........................................................................       19,800         14,100
  Nonrecourse secured loan (3)......................................................       47,149         41,438
  Production payment obligation (4).................................................       15,657         15,657
  11 1/4% Subordinated Debentures...................................................       99,353         99,353
  Note payable......................................................................        2,000          2,000
  Deferred revenue (5)..............................................................       18,501         18,501
                                                                                      -----------  ---------------
  Total long-term obligations.......................................................      202,460        191,049
Minority interest (6)...............................................................      --               8,528
Shareholders' equity:
  $.75 Convertible Preferred Stock, 2,880,973 shares issued and outstanding.........       15,838         15,838
  Second Series Preferred Stock, 620,000 shares issued and outstanding..............        8,518          8,518
  Common Stock, par value $.10 per share, 9,549,621 shares issued and outstanding,
   23,199,621 shares pro forma as adjusted (7)......................................          955          2,323
  Capital surplus...................................................................      234,576        394,256
  Accumulated deficit...............................................................     (214,032)      (214,032)
  Foreign currency translation......................................................       (1,468)        (1,468)
                                                                                      -----------  ---------------
    Total shareholders' equity......................................................       44,387        205,435
                                                                                      -----------  ---------------
Total capitalization................................................................  $   246,847        405,012
                                                                                      -----------  ---------------
                                                                                      -----------  ---------------
</TABLE>
    

- --------------------------
   
(1) Assumes  no exercise of the Underwriters' over-allotment options to purchase
    up to 1,800,000 shares of Common Stock.
    

   
(2) Short-term obligations include  cash overdraft and  the current portions  of
    the   dollar-denominated  production  payment  obligation,  the  nonrecourse
    secured loan and bank debt.
    

(3) Represents the  nonrecourse secured  loan payable  to JEDI  entered into  in
    connection  with the  acquisition of  properties in  1993. See "Management's
    Discussion and Analysis  of Financial Condition  and Results of  Operations"
    and Note 4 of Notes to Consolidated Financial Statements of the Company.

   
(4) Represents  a dollar-denominated production payment obligation sold in 1992.
    The  dollar  denominated  production  payment  obligation  had  an  original
    principal  amount  of  $37,550,000  and  was  recorded  as  a  liability  of
    $28,805,000 after a discount to reflect a market rate of interest of  15.5%.
    See "Management's Discussion and Analysis of Financial Condition and Results
    of  Operations" and Note 4 of  Notes to Consolidated Financial Statements of
    the Company.
    

   
(5) Represents amounts received from the sale of volumetric production payments,
    net of repayments.  See "Management's Discussion  and Analysis of  Financial
    Condition  and Results  of Operations" and  Note 5 of  Notes to Consolidated
    Financial Statements of the Company.
    

   
(6) Represents the minority interest in Saxon.
    

   
(7) Based on the number of shares  of Common Stock outstanding at September  30,
    1995.  Does not include  a total of 10,255,752  shares reserved for issuance
    and represented by:  611,800 shares  issuable upon  exercise of  outstanding
    stock options, 248,943 shares issuable upon exercise of the Public Warrants,
    3,888,888  shares issuable upon exercise of the A Warrants, 2,250,000 shares
    issuable upon exercise  of the  Anschutz Option,  2,016,121 shares  issuable
    upon conversion of the $.75 Convertible Preferred Stock and 1,240,000 shares
    issuable   upon  conversion  of  the  Second  Series  Preferred  Stock.  See
    "Description of Capital Stock".
    

                                       17
<PAGE>
                          PRICE RANGE OF COMMON STOCK

   
    The  Common Stock is traded on the  Nasdaq National Market, and high and low
quotations listed below are actual sales prices as quoted in the Nasdaq National
Market under the symbol  "FOIL". On December 29,  1995, the last reported  sales
price  of the Common Stock as quoted on  the Nasdaq National Market was $2 13/16
per share. All of the following quotations  have been adjusted to reflect the  5
to  1 reverse stock  split of the Common  Stock expected to  occur on January 5,
1996. Pro forma  for the proposed  reverse stock split,  the last reported  sale
price of the Common Stock on December 29, 1995 was 14 1/16.
    
   
<TABLE>
<CAPTION>
1993                                       High         Low
- ---------------------------------------- ---------    --------
<S>                                      <C>          <C>
First Quarter........................... $23 1/8      $13 3/4
Second Quarter..........................  30           19 3/8
Third Quarter...........................  29 3/8       20 5/8
Fourth Quarter..........................  28 1/8       15 5/8

<CAPTION>
1994
- ----------------------------------------
<S>                                      <C>          <C>
First Quarter........................... $23 3/4      $17 3/16
Second Quarter..........................  23 3/4       16 7/8
Third Quarter...........................  22 1/2       15 15/16
Fourth Quarter..........................  17 1/2        7 3/8
<CAPTION>
1995
- ----------------------------------------
<S>                                      <C>          <C>
First Quarter........................... $12 3/16     $ 6 7/8
Second Quarter..........................  11 7/8        7 3/16
Third Quarter...........................  15 5/8        8 1/8
Fourth Quarter..........................  16 9/16      10 5/8
</TABLE>
    

   
                                DIVIDEND POLICY
    

    Holders  of Common  Stock are  entitled to cash  dividends, when,  as and if
declared by the Board of Directors. The Company does not intend to pay dividends
on the Common Stock for the foreseeable future. See "Management's Discussion and
Analysis of  Financial Condition  and  Results of  Operations --  Liquidity  and
Capital  Resources" for a  description of certain limitations  on the payment of
dividends on the Common Stock.

                                       18
<PAGE>
                     SELECTED FINANCIAL AND OPERATING DATA

    The following  table  sets  forth  selected  financial  and  operating  data
regarding  the  Company as  of  and for  each of  the  nine month  periods ended
September 30, 1995 and 1994  and for each of the  years in the five year  period
ended  December  31,  1994.  This  data  should  be  read  in  conjunction  with
"Management's Discussion  and Analysis  of Financial  Condition and  Results  of
Operations,"  the  Condensed Pro  Forma  Combined Financial  Statements  and the
Consolidated Financial Statements and Notes thereto of Forest and ATCOR.
   
<TABLE>
<CAPTION>
                                       NINE MONTHS ENDED SEPTEMBER 30,                    YEARS ENDED DECEMBER 31,
                                     ------------------------------------  -------------------------------------------------------
                                      PRO FORMA                             PRO FORMA
                                      1995 (1)        1995        1994      1994 (1)      1994       1993     1992 (2)     1991
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
<S>                                  <C>          <C>           <C>        <C>          <C>        <C>        <C>        <C>
                                                          (IN THOUSANDS EXCEPT PER SHARE AMOUNTS AND VOLUMES)
STATEMENT OF OPERATIONS DATA
Revenue:
  Oil and gas sales and other......   $  96,893      60,528        93,727     163,853     115,947    105,148    113,186     69,897
  Gas marketing and processing
   (3).............................     113,620          --            --      97,828          --         --         --         --
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
    Total revenue..................     210,513      60,528        93,727     261,681     115,947    105,148    113,186     69,897
Expenses:
  Oil and gas production...........      29,031      16,576        16,647      34,969      22,384     19,540     15,865     12,548
  Cost of gas sold and processed...     105,595          --            --      91,535          --         --         --         --
  General and administrative.......       8,699       5,761         7,553      15,047      11,166     12,003     11,611     14,076
  Interest.........................      18,498      19,100        20,077      26,432      26,773     23,729     27,800     23,306
  Depreciation and depletion.......      49,439      33,631        52,323      82,292      65,468     60,581     46,624     38,229
  Provision for impairment of oil
   and gas properties..............          --          --        30,000      58,000      58,000         --         --     34,000
  Minority interest in earnings of
   Saxon Petroleum, Inc............          77          --            --         426          --         --         --         --
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
    Total expenses.................     211,339      75,068       126,600     308,701     183,791    115,853    101,900    122,159
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Earnings (loss) before income
 taxes, cumulative effects of
 changes in accounting principles
 and extraordinary item............        (826)    (14,540)      (32,873)    (47,020)    (67,844)   (10,705)    11,286    (52,262)
Income tax expense (benefit).......       5,416          (7)           29       8,334           9     (1,350)     3,988    (17,412)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Earnings (loss) before cumulative
 effects of changes in accounting
 principles and extraordinary
 item..............................      (6,242)    (14,533)      (32,902)    (55,354)    (67,853)    (9,355)     7,298    (34,850)
Cumulative effects of changes in
 accounting principles for oil and
 gas sales, postretirement benefits
 and income taxes (4)..............          --          --       (13,990)    (13,990)    (13,990)    (1,123)        --         --
Extraordinary item-extinguishment
 of debt (4).......................          --          --            --                      --    (10,735)        --      9,502
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Net earnings (loss)................   $  (6,242)    (14,533)      (46,892)    (69,344)    (81,843)   (21,213)     7,298    (25,348)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Weighted average number of common
 shares outstanding................      20,291       6,611         5,614      19,299       5,619      4,399      2,755      2,499
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Net earnings (loss) attributable to
 common stock......................   $  (7,862)    (16,153)      (48,513)    (71,505)    (84,004)   (23,463)     4,950    (30,557)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Primary earnings (loss) per share
 (5):
  Earnings (loss) before cumulative
   effects of changes in accounting
   principles and extraordinary
   item............................  $     (.39 )     (2.44   )     (6.15)      (2.98 )    (12.46)     (2.64)      1.80     (16.03)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
  Net earnings (loss)..............  $     (.39 )     (2.44   )     (8.64)      (3.71 )    (14.95)     (5.34)      1.80     (12.23)
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
Other financial data:
  EBITDA (6).......................  $   67,188      38,191        69,527     120,130      82,397     73,605     85,710     47,808
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------
                                     -----------  ------------  ---------  -----------  ---------  ---------  ---------  ---------

<CAPTION>

                                       1990
                                     ---------
<S>                                  <C>

STATEMENT OF OPERATIONS DATA
Revenue:
  Oil and gas sales and other......     84,824
  Gas marketing and processing
   (3).............................         --
                                     ---------
    Total revenue..................     84,824
Expenses:
  Oil and gas production...........     13,606
  Cost of gas sold and processed...         --
  General and administrative.......     23,774
  Interest.........................     27,730
  Depreciation and depletion.......     48,124
  Provision for impairment of oil
   and gas properties..............     85,237
  Minority interest in earnings of
   Saxon Petroleum, Inc............         --
                                     ---------
    Total expenses.................    198,471
                                     ---------
Earnings (loss) before income
 taxes, cumulative effects of
 changes in accounting principles
 and extraordinary item............   (113,647)
Income tax expense (benefit).......    (38,098)
                                     ---------
Earnings (loss) before cumulative
 effects of changes in accounting
 principles and extraordinary
 item..............................    (75,549)
Cumulative effects of changes in
 accounting principles for oil and
 gas sales, postretirement benefits
 and income taxes (4)..............         --
Extraordinary item-extinguishment
 of debt (4).......................         --
                                     ---------
Net earnings (loss)................    (75,549)
                                     ---------
                                     ---------
Weighted average number of common
 shares outstanding................      2,461
                                     ---------
                                     ---------
Net earnings (loss) attributable to
 common stock......................    (85,395)
                                     ---------
                                     ---------
Primary earnings (loss) per share
 (5):
  Earnings (loss) before cumulative
   effects of changes in accounting
   principles and extraordinary
   item............................     (34.70)
                                     ---------
                                     ---------
  Net earnings (loss)..............     (34.70)
                                     ---------
                                     ---------
Other financial data:
  EBITDA (6).......................     57,588
                                     ---------
                                     ---------
</TABLE>
    

                                       19
<PAGE>
   
<TABLE>
<CAPTION>
                                         NINE MONTHS ENDED SEPTEMBER 30,                  YEARS ENDED DECEMBER 31,
                                        ---------------------------------  -------------------------------------------------------
                                         PRO FORMA                          PRO FORMA
                                         1995 (1)      1995       1994      1994 (1)      1994       1993     1992 (2)     1991
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
<S>                                     <C>          <C>        <C>        <C>          <C>        <C>        <C>        <C>
                                                           (IN THOUSANDS EXCEPT PER SHARE AMOUNTS AND VOLUMES)
BALANCE SHEET DATA (AT END OF PERIOD)
Total assets..........................   $ 528,993     304,743    351,724                 324,832    426,755    378,532    296,189
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
Long term obligations:
  Bank debt...........................   $  14,100      19,800     27,000                  33,000     25,000         --         --
  Nonrecourse secured loan (7)........      41,438      47,149     58,236                  57,316     52,118         --         --
  Production payment obligation (8)...      15,657      15,657     16,370                  17,422     17,917     22,823         --
  Senior secured notes................          --          --         --                      --         --     56,323     59,262
  Subordinated debentures.............      99,353      99,353     99,305                  99,316     99,272     89,175     90,387
  Note payable (9)....................       2,000       2,000      5,026                   5,026      5,026      5,026      3,026
  Deferred revenue (10)...............      18,501      18,501     43,791                  35,908     67,228     67,066     40,199
  Redeemable preferred stock..........          --          --         --                      --         --         --         --
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
    Total long-term obligations.......   $ 191,049     202,460    249,728                 247,988    266,561    240,413    192,874
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
Shareholders' equity..................   $ 205,435      44,387     40,230                   6,086     88,156     59,881     54,840
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
                                        -----------  ---------  ---------               ---------  ---------  ---------  ---------
OPERATING DATA
Production (11):
  Gas (MMcf)..........................      41,506      25,744     38,432      66,652      48,048     41,114     29,174     23,877
  Oil (Mbbls).........................       2,544         926      1,152       3,583       1,543      1,493      1,450        847
Average price received (11):
  Gas (per Mcf).......................  $     1.44        1.75       1.93        1.70        1.90       1.88       1.70       1.84
  Oil (per Bbl).......................       13.91       15.94      14.60       12.54       14.83      16.97      18.14      25.31
Production expense per Mcfe...........         .51         .53        .37         .40         .39        .39        .38        .43
General and administrative expense per
 Mcfe (12)............................         .15         .18        .17         .17         .19        .24        .32        .33
Capital expenditures:
  Property acquisitions...............  $    7,319         391      8,835      24,216       9,762    144,916     88,772     13,560
  Exploration.........................      13,983       8,082      5,915      22,892      15,693      5,433      2,297      9,723
  Development.........................      15,979      11,801     11,802      38,454      17,089     20,472     15,558     12,381
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
    Total capital expenditures........  $   37,281      20,274     26,552      85,562      42,544    170,821    106,627     35,664
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
                                        -----------  ---------  ---------  -----------  ---------  ---------  ---------  ---------
Proved Reserves (11):
  Gas (MMcf)..........................                                                    246,996    273,382    194,655    193,471
  Oil (Mbbls).........................                                                      7,532      8,198      7,560      5,315
Standardized measure of discounted
 future net cash flows relating to
 proved oil and gas reserves (13).....                                                    207,463    258,917    187,761    157,921
Total discounted future net cash flows
 relating to proved oil and gas
 reserves, including amounts
 attributable to volumetric production
 payments (13)........................                                                    230,149    299,053    227,009    188,069
Average spot price received at end of
 year:
  Gas (per Mcf).......................                                                  $    1.77       2.48       2.38       2.01
  Oil (per Bbl).......................                                                  $   15.50      12.00      18.00      17.75

<CAPTION>

                                          1990
                                        ---------
<S>                                     <C>

BALANCE SHEET DATA (AT END OF PERIOD)
Total assets..........................    339,676
                                        ---------
                                        ---------
Long term obligations:
  Bank debt...........................     10,640
  Nonrecourse secured loan (7)........         --
  Production payment obligation (8)...         --
  Senior secured notes................         --
  Subordinated debentures.............    152,975
  Note payable (9)....................      3,026
  Deferred revenue (10)...............         --
  Redeemable preferred stock..........     35,000
                                        ---------
    Total long-term obligations.......    201,641
                                        ---------
                                        ---------
Shareholders' equity..................     58,457
                                        ---------
                                        ---------
OPERATING DATA
Production (11):
  Gas (MMcf)..........................     31,415
  Oil (Mbbls).........................        912
Average price received (11):
  Gas (per Mcf).......................       2.06
  Oil (per Bbl).......................      23.19
Production expense per Mcfe...........        .37
General and administrative expense per
 Mcfe (12)............................        .37
Capital expenditures:
  Property acquisitions...............      5,401
  Exploration.........................     33,067
  Development.........................     26,998
                                        ---------
    Total capital expenditures........     65,466
                                        ---------
                                        ---------
Proved Reserves (11):
  Gas (MMcf)..........................    205,013
  Oil (Mbbls).........................      6,559
Standardized measure of discounted
 future net cash flows relating to
 proved oil and gas reserves (13).....    241,303
Total discounted future net cash flows
 relating to proved oil and gas
 reserves, including amounts
 attributable to volumetric production
 payments (13)........................    241,303
Average spot price received at end of
 year:
  Gas (per Mcf).......................       2.32
  Oil (per Bbl).......................      27.60
</TABLE>
    

                                       20
<PAGE>
- ------------------------
   
(1) The pro forma statement of operations data, balance sheet data and operating
    data include pro forma  adjustments to (i)  give effect to  the sale of  the
    Common  Stock in the Offerings  and the use of a  portion of the proceeds to
    fund the  acquisition  of  ATCOR,  (ii)  restate  the  historical  financial
    statements  of  ATCOR  to  conform  to  U.S.  generally  accepted accounting
    principles, (iii) reflect the acquisition of ATCOR using the purchase method
    of  accounting,  (iv)  reflect  the  sale  of  certain  assets  to   ATCOR's
    controlling  shareholders and  the use  of the  proceeds therefrom  to repay
    long-term debt of ATCOR, (v) give effect to the acquisition of the  interest
    in Saxon, and (vi) give effect to the Pending JEDI Agreement.
    

   
(2) Statement  of  operations data  and balance  sheet data  for the  year ended
    December 31,  1992  include  the  effects of  the  ONEOK  settlement,  which
    increased  total revenue by  $37,541,000 and net  earnings by $24,043,000 or
    $8.73 per  share.  Operating data  for  the  year ended  December  31,  1992
    excludes  the effects of the  ONEOK settlement. See "Management's Discussion
    and Analysis of Financial Condition and Results of Operations."
    

   
(3) Represents  amounts  attributable  to  the  gas  marketing  and   processing
    operations of ATCOR.
    

   
(4) The  Company changed its method of accounting for oil and gas sales from the
    sales method  to the  entitlements  method effective  January 1,  1994.  The
    Company  adopted  the  provisions  of  Statements  of  Financial  Accounting
    Standards No. 106 and  No. 109 effective January  1, 1993. These  statements
    required  the Company to accrue the expected cost of postretirement benefits
    and  to  adopt  the  liability  method  of  accounting  for  income   taxes,
    respectively. In 1993, the Company realized a loss on extinguishment of debt
    of  $10,735,000  as a  result of  the redemption  of its  outstanding Senior
    Secured Notes and  long-term subordinated debentures.  In 1991, the  Company
    realized  an extraordinary gain on the retirement of debt of $9,502,000, net
    of income taxes of $4,895,000, in connection with a recapitalization of  its
    debt  and equity  securities. See  "Management's Discussion  and Analysis of
    Financial Condition and Results of Operations" and  Notes 1, 4, 6 and 10  of
    Notes to Consolidated Financial Statements of the Company.
    

   
(5) Fully  diluted earnings  (loss) per share  was the same  as primary earnings
    (loss) per share in all periods except the year ended December 31, 1992.  In
    1992, fully diluted earnings per share was $1.45.
    

   
(6) EBITDA is generally defined as income before cumulative effect of accounting
    change,  provision  for  income  taxes,  interest,  depreciation, depletion,
    amortization and  certain  other non-cash  charges.  EBITDA is  included  as
    supplemental  disclosure because it may provide useful information regarding
    a company's ability to service and  incur debt. EBITDA, however, should  not
    be  considered in  isolation or  as a substitute  for net  income, cash flow
    provided by operating activities or other income or cash flow data  prepared
    in  accordance with generally accepted accounting principles or as a measure
    of a company's profitability or liquidity.
    

   
(7) Represents the  nonrecourse secured  loan payable  to JEDI  entered into  in
    connection  with the  acquisition of  properties in  1993. See "Management's
    Discussion and Analysis  of Financial Condition  and Results of  Operations"
    and Note 4 of Notes to Consolidated Financial Statements of the Company.
    

   
(8) Represents  a dollar-denominated production payment obligation sold in 1992.
    The  dollar  denominated  production  payment  obligation  had  an  original
    principal  amount  of  $37,550,000  and  was  recorded  as  a  liability  of
    $28,805,000 after a discount to reflect a market rate of interest of  15.5%.
    See "Management's Discussion and Analysis of Financial Condition and Results
    of  Operations" and Note 4 of  Notes to Consolidated Financial Statements of
    the Company.
    

   
(9) Includes balances under minor loan agreements; does not include  liabilities
    for  employee  benefit plans  or other  long-term operating  liabilities not
    considered part of the capitalization of the Company.
    

   
(10)  Represents  amounts  received  from  the  sale  of  volumetric  production
    payments,  net of repayments.  See "Management's Discussion  and Analysis of
    Financial Condition  and Results  of  Operations" and  Note  5 of  Notes  to
    Consolidated Financial Statements of the Company.
    

   
(11)  Includes  amounts  attributable to  required  deliveries  under volumetric
    production payments. See Notes 5 and  16 of Notes to Consolidated  Financial
    Statements of the Company.
    

   
(12) Excludes non-recurring general and administrative charges of $4,535,000 and
    $10,144,000 in 1991 and 1990, respectively.
    

   
(13) Amounts are presented net of related income taxes.
    

                                       21
<PAGE>
   
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
    

    The  following  is  a discussion  and  analysis of  the  Company's financial
condition and results of operations and  should be read in conjunction with  the
Company's Consolidated Financial Statements and the Notes thereto.

RESULTS OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

    NET LOSS

   
    The  net loss for the first nine months of 1995 was $14,533,000 or $2.44 per
common share compared to a net loss of $46,892,000 or $8.64 per common share  in
the first nine months of 1994. The 1994 loss included a $30,000,000 writedown of
the  book value of  the Company's oil and  gas properties due  to a ceiling test
limitation and a charge of $13,990,000 relating  to the change in the method  of
accounting  for oil  and gas  sales from  the sales  method to  the entitlements
method. See  "Changes  in  Accounting."  The 1995  loss  was  primarily  due  to
decreased oil and natural gas volumes and lower natural gas prices.
    

    REVENUE

    The  Company's oil and gas sales revenue  decreased by 34% to $60,154,000 in
the first nine  months of  1995 from  $91,428,000 in  the same  period of  1994.
Production  volumes for  natural gas and  oil in  the first nine  months of 1995
decreased 33%  and  20%,  respectively,  from the  comparable  1994  period  due
primarily  to normal, anticipated production declines  as well as decreased well
performance in certain fields.  The average sales price  for natural gas in  the
first  nine months of 1995 was  $1.75 per Mcf, a decrease  of $.18 per Mcf or 9%
compared to the average  sales price in  the first nine  months of the  previous
year. The average sales price for oil in the first nine months of 1995 of $15.94
per  barrel represented an  increase of $1.34  per barrel or  9% compared to the
average sales price in the same period of 1994.

    Production volumes and weighted average sales prices during the periods were
as follows:

   
<TABLE>
<CAPTION>
                                                                                NINE MONTHS ENDED
                                                                         --------------------------------
                                                                          SEPTEMBER 30,    SEPTEMBER 30,
                                                                              1995             1994
                                                                         ---------------  ---------------
<S>                                                                      <C>              <C>
Natural Gas
  Production under long-term fixed price contracts (MMcf)(1)...........         8,001           13,057
  Average contract sales price (per Mcf) (1)...........................  $        1.77             1.78
  Production sold on the spot market (MMcf)............................         17,743           25,375
  Spot sales price received (per Mcf)..................................  $        1.54             1.99
  Effects of energy swaps (per Mcf) (2)................................            .21              .02
                                                                               -------          -------
  Average spot sales price (per Mcf)...................................  $        1.75             2.01
  Total production (MMcf)..............................................         25,744           38,432
  Average sales price (per Mcf)........................................  $        1.75             1.93
Oil and condensate (3)
  Total production (Mbbls).............................................            926            1,152
  Average sales price (per Bbl)........................................  $       15.94            14.60
</TABLE>
    

- ------------------------
(1) Production  under  long-term  fixed   price  contracts  includes   scheduled
    deliveries  under volumetric production payments,  net of royalties. See "--
    Liquidity and Capital Resources -- Volumetric Production Payments" below.

(2) Energy swaps were  entered into to  hedge the price  of spot market  volumes
    against price fluctuation. Hedged volumes were 7,562 MMcf and 8,840 MMcf for
    the nine months ended September 30, 1995 and 1994, respectively.

                                       22
<PAGE>
(3) Oil  and  condensate production  is sold  primarily on  the spot  market. An
    immaterial  amount  of  production  is  covered  by  long-term  fixed  price
    contracts,   including  scheduled  deliveries  under  volumetric  production
    payments.

    Miscellaneous net revenue decreased to $374,000 in the first nine months  of
1995  from $2,299,000  in the comparable  1994 period. The  1994 amount includes
income from the  sale of miscellaneous  pipeline systems and  equipment and  the
reversal of an accounts receivable reserve.

    EXPENSES

    Oil  and gas  production expense  decreased slightly  to $16,576,000  in the
first nine months of 1995 from $16,647,000 in the comparable period of 1994.  On
an Mcfe basis, production expense increased 43% in the first nine months of 1995
to  $.53 per  Mcfe from  $.37 per  Mcfe in  the first  nine months  of 1994. The
increased cost per Mcfe is directly attributable to fixed components of oil  and
gas production expense being allocated over a smaller production base.

    General  and administrative expense was $5,761,000  in the first nine months
of 1995, a decrease  of 24% from  $7,553,000 in the  comparable period of  1994.
Total overhead costs (capitalized and expensed general and administrative costs)
of  $10,130,000 in the first nine months  of 1995 decreased 23% from $13,076,000
in the comparable period  of 1994. The Company's  salaried workforce was 116  at
September  30,  1995 and  142  at September  30,  1994. The  decreases  in total
overhead costs and personnel were  due primarily to a  reduction in the size  of
the Company's workforce effective March 1, 1995.

    The  following table summarizes the total overhead costs incurred during the
periods:

<TABLE>
<CAPTION>
                                                                                NINE MONTHS ENDED
                                                                         -------------------------------
                                                                         SEPTEMBER 30,    SEPTEMBER 30,
                                                                              1995            1994
                                                                         --------------  ---------------
                                                                                 (IN THOUSANDS)
<S>                                                                      <C>             <C>
Overhead costs capitalized.............................................    $    4,369           5,523
General and administrative costs expensed..............................         5,761           7,553
                                                                         --------------       -------
      Total overhead costs.............................................    $   10,130          13,076
                                                                         --------------       -------
                                                                         --------------       -------
</TABLE>

    Interest expense of $19,100,000 in the  first nine months of 1995  decreased
5%  from $20,077,000  in 1994  due primarily  to lower  effective interest rates
related to the nonrecourse  secured loan and  the dollar denominated  production
payment.

    Depreciation and depletion expense decreased 36% to $33,631,000 in the first
nine months of 1995 from $52,323,000 in the first nine months of 1994 due to the
decrease  in production, as well as a decrease in the depletion rate per unit of
production. The depletion  rate decreased to  $1.06 per Mcfe  in the first  nine
months  of  1995  from $1.14  per  Mcfe in  the  comparable 1994  period  due to
writedowns of the Company's oil and gas properties taken in the third and fourth
quarters of 1994. At September 30, 1995, the Company had undeveloped  properties
with  a  cost  basis  of  approximately  $31,981,000  which  were  excluded from
depletion, compared  to  $41,824,000 at  September  30, 1994.  The  decrease  is
attributable  to exploration and development work,  as well as lease expirations
and property sales.

   
    The Company was not required to record a writedown of the carrying value  of
its  oil  and gas  properties in  the first  nine months  of 1995.  However, the
Company was required to record a $30,000,000 writedown of the carrying value  of
its  oil and gas properties in the first  nine months of 1994. Writedowns of the
full cost  pool may  be required  in the  future if  oil or  natural gas  prices
decrease,  estimated  proved  reserve  volumes  are  revised  downward  or costs
incurred in  exploration,  development,  or acquisition  activities  exceed  the
discounted future net cash flows from the additional reserves, if any.
    

    As  of December 31, 1993, there  were no remaining deferred tax liabilities.
No tax benefits for operating loss carryforwards have been recorded in the first
nine months of 1995 or 1994.

                                       23
<PAGE>
    CHANGES IN ACCOUNTING

    The Company changed its method of accounting for oil and gas sales from  the
sales  method to  the entitlements method  effective January 1,  1994. Under the
sales method  previously  used by  the  Company, all  proceeds  from  production
credited  to the Company were recorded as revenue until such time as the Company
had produced  its share  of  related reserves.  Under the  entitlements  method,
revenue  is recorded based upon the  Company's share of volumes sold, regardless
of whether the Company has taken its proportionate share of volumes produced.

    Under the entitlements method, the  Company records a receivable or  payable
to  the extent  it receives  less or  more than  its proportionate  share of the
related revenue. The Company believes that the entitlements method is preferable
because it allows for recognition of revenue based on the Company's actual share
of jointly  owned production  and  provides a  better  matching of  revenue  and
related expenses.

    The  cumulative effect  of the change  for the periods  through December 31,
1993, was a charge of $13,990,000. The effect of this change on the nine  months
ended  September  30,  1994  was  an increase  in  earnings  from  operations of
$3,840,000 and an  increase in production  volumes of 1,804,000  Mcf of  natural
gas.  There were no related  income tax effects in  1994. As the Company adopted
this change in the fourth quarter of 1994, previously reported 1994  information
has been restated to reflect the change effective January 1, 1994.

RESULTS OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1994

    NET  EARNINGS  (LOSS).   The  Company's  net  loss was  $81,843,000  in 1994
compared to a net loss of $21,213,000 in 1993 and net earnings of $7,298,000  in
1992.  There would  have been a  net loss  of $16,745,000 in  1992 excluding the
effects of the settlement of gas contract litigation with ONEOK Inc. (the  ONEOK
settlement).  Earnings from operations (consisting of total revenue less oil and
gas production expense and expensed general and administrative costs)  increased
in  1994 compared to 1993  as a result of  increased natural gas production from
acquisitions made throughout 1993; however,  this increase was more than  offset
by  a  $58,000,000 writedown  of the  book value  of the  Company's oil  and gas
properties due  to a  ceiling test  limitation and  a charge  of $13,990,000  to
reflect the cumulative effects of a change in the Company's method of accounting
for  oil  and gas  sales from  the  sales ("takes")  method to  the entitlements
method. Earnings from operations increased in 1993 compared to the 1992  results
(excluding  the effects of the ONEOK settlement)  as a result of the acquisition
of  properties;  however,  this  increase   was  more  than  offset  by   higher
depreciation and depletion expense, an extraordinary loss of $10,735,000 (net of
tax benefit of $4,652,000) recorded as a result of the redemption or purchase of
all  of the  Company's 12 3/4%  Senior Secured Notes  and long-term subordinated
debt and a charge of $1,123,000 to reflect the cumulative effects of changes  in
accounting principles related to post-retirement benefits and income taxes.

    The  Company changed its method of accounting for oil and gas sales from the
sales method to the entitlements method effective January 1, 1994. As a  result,
earnings  from  operations  for  1994  increased  by  $3,584,000.  Earnings from
operations for 1993 and 1992,  on a pro forma basis,  would have been higher  by
$5,393,000  and  $8,868,000,  respectively,  as  a  result  of  this  change  in
accounting method. The 1993 and 1992  amounts presented herein are not  required
to be restated to show the effects of this change.

                                       24
<PAGE>
    The  ONEOK  settlement in  1992 had  a significant  impact on  the Company's
reported revenue, expense and  net earnings. A summary  of the Company's  income
and  expenses for 1992, before and after the amounts recorded as a result of the
ONEOK settlement, is as follows:

<TABLE>
<CAPTION>
                                                                                            YEAR ENDED
                                                                          EFFECTS OF     DECEMBER 31, 1992
                                                       YEAR ENDED           ONEOK         EXCLUDING ONEOK
                                                    DECEMBER 31, 1992     SETTLEMENT        SETTLEMENT
                                                    -----------------   --------------   -----------------
                                                                        (IN THOUSANDS)
<S>                                                 <C>                 <C>              <C>
REVENUE:
  Oil and gas sales...............................      $ 99,239            22,392             76,847
  Miscellaneous, net..............................        13,947            15,149             (1,202)
                                                    -----------------      -------           --------
    Total revenue.................................       113,186            37,541             75,645
EXPENSES:
  Oil and gas production..........................        15,865             1,589             14,276
  General and administrative......................        11,611              (477)            12,088
  Interest........................................        27,800                --             27,800
  Depreciation and depletion......................        46,624                --             46,624
                                                    -----------------      -------           --------
    Total expenses................................       101,900             1,112            100,788
                                                    -----------------      -------           --------
Earnings (loss) before income taxes...............        11,286            36,429            (25,143)
Income tax expense
  Current.........................................           435                --                435
  Deferred expense (benefit)......................         3,553            12,386             (8,833)
                                                    -----------------      -------           --------
                                                           3,988            12,386             (8,398)
                                                    -----------------      -------           --------
  Net earnings....................................      $  7,298            24,043            (16,745)
                                                    -----------------      -------           --------
                                                    -----------------      -------           --------
</TABLE>

    The inclusion of the effects of the ONEOK settlement in a discussion of  the
Company's  results of  operations distorts the  trends which  would otherwise be
reported. In the discussion which follows, results for 1992 exclude the  effects
of  the ONEOK settlement in  order to more meaningfully  compare and discuss the
Company's results of operations for 1994, 1993 and 1992.

    REVENUE.    Total  revenue  increased  10%  to  $115,947,000  in  1994  from
$105,148,000 in 1993, and increased 39% in 1993 from $75,645,000 in 1992.

    Oil  and  gas  sales  increased to  $114,541,000  from  $102,883,000,  or by
approximately 11%, in 1994 compared to  1993 due primarily to increased  natural
gas  production from properties acquired throughout  1993 and the effects of the
change in method of accounting for oil and gas sales, partially offset by normal
production declines.  In  1994,  natural  gas production  volumes  were  up  17%
compared  to 1993 while oil  production volumes were 3%  higher. The increase in
revenue attributable  to increased  production  was partially  offset by  a  13%
decrease in the average sales price for oil. The average sales price for natural
gas in 1994 did not differ significantly from the 1993 price.

    Oil  and  gas  sales  increased  to  $102,883,000  from  $76,847,000,  or by
approximately  34%,  in  1993  compared  to  1992  due  primarily  to  increased
production  from newly-acquired  properties and an  11% increase  in the average
sales price for  natural gas. In  1993, oil  production volumes were  up 3%  and
natural  gas production volumes  were up 41%  compared to 1992.  The increase in
revenue attributable to the  increased production was partially  offset by a  6%
decrease in the average sales price for oil.

                                       25
<PAGE>
   
    The production volumes and average sales prices for the years ended December
31,  1994, 1993 and 1992 for the  Company and its wholly owned subsidiaries were
as follows:
    

   
<TABLE>
<CAPTION>
                                                                                        YEARS ENDED DECEMBER 31,
                                                                                     -------------------------------
                                                                                       1994       1993       1992
                                                                                     ---------  ---------  ---------
<S>                                                                                  <C>        <C>        <C>
NATURAL GAS
- -----------------------------------------------------------------------------------
Production under long-term fixed price contracts (MMcf)(1).........................     16,656     19,065      9,689
Average contract sales price (per Mcf).............................................  $    1.78       1.65       1.67

Production sold on the spot marked (MMcf)..........................................     31,392     22,049     19,485
Spot sales price received (per Mcf)(2).............................................  $    1.90       2.21       1.78
Effects of energy swaps (per Mcf)(3)...............................................        .06       (.13)      (.07)
                                                                                     ---------  ---------  ---------
Average spot sales price (per Mcf)(2)..............................................  $    1.96       2.08       1.71

Total production (MMcf)............................................................     48,048     41,114     29,174
Average sales price (per Mcf)......................................................  $    1.90       1.88       1.70

OIL AND CONDENSATE(1)(4)
Total production (Mbbls)...........................................................      1,543      1,493      1,450
Average sales price (per Bbl)......................................................  $   14.83      16.97      18.14
</TABLE>
    

- ------------------------
(1) Production  under  long-term  fixed   price  contracts  includes   scheduled
    deliveries  under  volumetric  production payments,  net  of  royalties. For
    further information concerning volumes and prices recorded under  volumetric
    production  payments, see "-- Liquidity  and Capital Resources -- Volumetric
    Production Payments"  below and  Notes 5  and 16  of Notes  to  Consolidated
    Financial Statements of the Company.

(2) The 1992 amounts exclude $1.15 per Mcf attributable to the ONEOK settlement.
    Including  such amount, the  spot sales price received  and the average spot
    sales price for natural gas were $2.93 and $2.86 per Mcf, respectively.

(3) Energy swaps were  entered into to  hedge the price  of spot market  volumes
    against  price fluctuation. Hedged volumes were  12,184 MMcf, 8,057 MMcf and
    4,691  MMcf  for  the  years  ended  December  31,  1994,  1993  and   1992,
    respectively.

(4) Oil  and  condensate production  is sold  primarily on  the spot  market. An
    immaterial  amount  of  production  is  covered  by  long-term  fixed  price
    contracts,   including  scheduled  deliveries  under  volumetric  production
    payments.

    Natural gas delivered pursuant  to volumetric production payment  agreements
and other long-term fixed price contracts represented approximately 35% of total
production  in 1994  versus 46% in  1993 and 33%  in 1992. In  recent years, the
industry trend has been for  more natural gas to be  sold on the spot market  as
long-term  contracts  expire.  The  overall increase  experienced  by  Forest in
natural gas  sold under  long-term fixed  price contracts  over the  three  year
period  presented herein was the result  of the Company entering into volumetric
production payments.

    Miscellaneous net revenue  of $1,406,000  in 1994 included  income from  the
sale  of miscellaneous  pipeline systems  and equipment  and the  reversal of an
accounts receivable reserve, partially offset by  a reserve for settlement of  a
royalty  dispute and a  payment of deferred  maintenance costs of  a real estate
complex used  for  general  business  purposes.  Miscellaneous  net  revenue  of
$2,265,000  in  1993  included  $1,380,000  of  interest  income  on  short-term
investments and  an  adjustment  to  reduce accrued  severance  taxes  based  on
discussions  with the  applicable state taxing  authorities. The  net expense of
$1,202,000 in 1992 was primarily attributable to a $926,000 provision for future
rent payments on vacated office space.

    OIL AND GAS PRODUCTION  EXPENSE.  Oil and  gas production expense  increased
15%  to $22,384,000  in 1994  compared to $19,540,000  in 1993  due primarily to
increased natural gas production as a result of property acquisitions throughout
1993,  partially   offset   by  a   decrease   in  workover   expenses   and   a

                                       26
<PAGE>
general  decrease  in  expenses due  to  the  sale of  properties.  Oil  and gas
production expense increased 37% to $19,540,000 in 1993 compared to  $14,276,000
in  1992, due primarily  to increased production  from newly acquired properties
and increased  workover  expense.  In  1994 and  1993,  production  expense  was
approximately $.39 on an Mcfe basis compared to $.38 in 1992.

    GENERAL  AND  ADMINISTRATIVE EXPENSE.    General and  administrative expense
decreased 7% to $11,166,000 in 1994  compared to $12,003,000 in 1993.  Decreases
in  salaries, wages  and burden  from the  termination of  executives and middle
level managers  and increases  in production  operation credits  were  partially
offset by increases in insurance and office and storage rental expenses. General
and  administrative expense for 1993 was  $12,003,000 compared to $12,088,000 in
1992. Increases attributable to severance and employee relocation costs and  the
effects  of the  postretirement medical benefit  accrual in 1993  were more than
offset by  lower office  and  storage rentals  and lower  professional  services
expense. The capitalization rate remained relatively constant from 1992 to 1994.

    Total   overhead  costs,  including  amounts   related  to  exploration  and
development activities,  were  $18,719,000  in 1994,  $19,561,000  in  1993  and
$19,237,000  in 1992. Excluding  the severance and  employee relocation costs in
1993 described below, total overhead costs were approximately 8% higher in  1994
than  in 1993. This increase is primarily  due to an increase in storage rentals
and higher  insurance expense  attributable to  a larger  asset base,  partially
offset  by a  decrease in  salaries, wages  and burden  from the  termination of
executives and middle level  managers as described below.  The increase in  1993
from  1992 was only 2% despite charges amounting to $2,300,000 for severance and
employee relocation  costs and  $480,000  for postretirement  medical  benefits;
without   these  charges,   total  overhead   costs  would   have  decreased  by
approximately 13% in 1993  compared to 1992.  Severance and employee  relocation
costs  of approximately $2,300,000  in 1993 resulted from  the termination of 10
executives and middle level managers and a loss incurred on an employee's former
residence in  accordance with  the Company's  relocation policy.  The  following
table summarizes the total overhead costs incurred during the periods:

<TABLE>
<CAPTION>
                                                                                YEARS ENDED DECEMBER 31,
                                                                             -------------------------------
                                                                              1994         1993        1992
                                                                             -------      ------      ------
                                                                                     (IN THOUSANDS)
<S>                                                                          <C>          <C>         <C>
Overhead costs capitalized.................................................  $ 7,553       7,558       7,149
General and administrative costs expensed..................................   11,166      12,003      12,088
                                                                             -------      ------      ------
    Total overhead costs...................................................  $18,719(1)   19,561(2)   19,237
                                                                             -------      ------      ------
                                                                             -------      ------      ------
</TABLE>

- ------------------------
(1) Includes $510,000 for post-retirement medical benefits.

(2) Includes  approximately $2.3  million of  severance and  employee relocation
    costs and $483,000 for postretirement medical benefits.

    RETIREMENT BENEFITS FOR  EXECUTIVES AND  DIRECTORS.  In  December 1990,  the
Company  entered into retirement agreements  with seven executives and directors
("Retirees") pursuant to which the Retirees will receive supplemental retirement
payments totaling approximately $1,127,700 per year through 1996, $1,087,400  in
1997, $938,400 in 1998 and approximately $740,400 per year in 1999 and 2000. The
liability to the Retirees was recorded in 1990 and 1991.

    INTEREST  EXPENSE.  Interest expense  of $26,773,000 increased $3,044,000 or
13% compared  to  1993 due  to  higher loan  balances  as a  result  of  capital
spending.  Interest expense of  $23,729,000 in 1993  decreased $4,071,000 or 15%
compared to 1992, primarily  due to redemptions or  purchases of certain of  the
Company's  subordinated debentures  and 12  3/4% Senior  Secured Notes  in 1993,
partially offset  by  the  interest  expense incurred  in  connection  with  the
Company's new 11 1/4% Senior Subordinated Notes.

                                       27
<PAGE>
    DEPRECIATION  AND  DEPLETION EXPENSE.    Depreciation and  depletion expense
increased 8% to $65,468,000  in 1994 from $60,581,000  in 1993 due to  increased
production in the 1994 period as a result of property acquisitions. Depreciation
and  depletion expense increased 30% to  $60,581,000 in 1993 from $46,624,000 in
1992 due to  increased production in  the 1993  period as a  result of  property
acquisitions  and  workovers. The  depletion rate  was $1.13  per Mcfe  for U.S.
production in 1994 compared to corresponding rates of $1.19 for U.S.  production
in 1993 and $1.21 for U.S. production and $1.19 for Canadian production in 1992.

    IMPAIRMENT  OF OIL AND GAS PROPERTIES.   The Company recorded a writedown of
its oil and gas properties of $58,000,000 in 1994 due primarily to a decrease in
spot market prices for natural gas. The  Company could have chosen to lessen  or
completely  eliminate  the  need  for a  writedown  by  entering  into financial
derivatives (swaps) and locking in future natural gas prices. The Company  would
have  had to contract a  significant portion of its  natural gas reserve base to
avoid the entire writedown.  Company management decided not  to enter into  such
contracts  because it believed the natural gas market was at a cyclical low, and
such arrangements would ultimately be detrimental to the Company's shareholders.
In addition, the Company  considered but chose not  to adopt successful  efforts
accounting. It is management's belief that full cost accounting remains the most
appropriate  method of accounting  for the Company's  current mix of operations,
despite the quarterly ceiling test requirement.

   
    Additional writedowns  of the  full cost  pool may  be required  if oil  and
natural  gas prices  decrease, undeveloped  property values  decrease, estimated
proved reserve volumes are  revised downward or  costs incurred in  exploration,
development,  or acquisition  activities exceed  the discounted  future net cash
flows from the additional reserves, if any.
    

CHANGES IN ACCOUNTING

    The Company changed its method of accounting for oil and gas sales from  the
sales  method to  the entitlements method  effective January 1,  1994. Under the
sales method  previously  used by  the  Company, all  proceeds  from  production
credited  to the Company were recorded as revenue until such time as the Company
had produced  its share  of  related reserves.  Under the  entitlements  method,
revenue  is recorded based upon the  Company's share of volumes sold, regardless
of whether the Company has taken its proportionate share of volumes produced.

    Under the entitlements method, the  Company records a receivable or  payable
to  the extent  it receives  less or  more than  its proportionate  share of the
related revenue. The Company believes that the entitlements method is preferable
because it allows for recognition of revenue based on the Company's actual share
of jointly  owned production  and  provides a  better  matching of  revenue  and
related expenses.

    The  cumulative effect  of the change  for the periods  through December 31,
1993, was a  charge of $13,990,000.  The effect of  this change on  1994 was  an
increase in earnings from operations of $3,584,000 and an increase in production
volumes  of 1,555,000 Mcf. There were no  related income tax effects in 1994. As
the Company  adopted this  change  in the  fourth  quarter of  1994,  previously
reported  1994 quarterly  information has  been restated  to reflect  the change
effective January 1, 1994. See Note 15 for restated selected quarterly financial
data.

    Statement of Financial Accounting Standards No. 106, "Employers'  Accounting
for  Postretirement Benefits Other  Than Pensions," (SFAS  No. 106) required the
Company to  accrue  expected  costs  of  providing  postretirement  benefits  to
employees  and the employees' beneficiaries  and covered dependents. The Company
adopted the  provisions of  SFAS  No. 106  in the  first  quarter of  1993.  The
estimated  accumulated postretirement benefit  obligation as of  January 1, 1993
was approximately  $4,822,000. This  amount, reduced  by applicable  income  tax
benefits,  was  charged  to operations  in  the  first quarter  of  1993  as the
cumulative  effect  of  a  change  in  accounting  principle.  The  annual   net
postretirement benefit cost (included in total overhead costs) was approximately
$510,000 for 1994 and $483,000 for 1993.

    Statement  of Financial Accounting Standards No. 109, "Accounting for Income
Taxes," (SFAS No. 109),  required the Company to  adopt the liability method  of
accounting  for income taxes.  The Company adopted such  method on a prospective
basis as of January 1, 1993 and, as such, prior

                                       28
<PAGE>
periods have not been restated. The  cumulative effect of adopting SFAS No.  109
as  of January  1, 1993 resulted  in a reduction  of the net  amount of deferred
income taxes recorded as of December 31, 1992 of approximately $2,060,000.  This
amount was credited to operations in the first quarter of 1993 as the cumulative
effect of a change in accounting principle.

LIQUIDITY AND CAPITAL RESOURCES

   
    ANSCHUTZ AND JEDI TRANSACTIONS
    

   
    During  the  second  and  third  quarters  of  1995,  following  receipt  of
shareholder approval,  the Company  consummated transactions  with Anschutz  and
with  JEDI, a Delaware  limited partnership the  general partner of  which is an
affiliate of Enron Corp., in each case as described below.
    

   
    Pursuant to the Anschutz Agreement,  Anschutz purchased 3,760,000 shares  of
the  Company's Common Stock and  shares of a new  series of preferred stock that
are convertible into  1,240,000 additional shares  of common stock  for a  total
consideration  of  $45,000,000,  or $9.00  per  share. The  preferred  stock has
liquidation preference and receives dividends ratably with the Common Stock.  In
addition,  Anschutz  received  the  A Warrants,  which  entitle  it  to purchase
3,888,888 shares  of the  Company's common  stock for  $10.50 per  share. The  A
Warrants  were  originally  scheduled  to  expire  on  January  27,  1997.  Such
expiration will be extended to July 27, 1998 upon completion of the Offering  in
consideration of Anschutz's agreement to not sell its shares of Common Stock for
nine months, except in limited circumstances.
    

   
    The  Anschutz investment  was made  in two  closings. At  the first closing,
which occurred on May 19, 1995, Anschutz loaned the Company $9,900,000. The loan
carried interest at 8% per  annum. The loan was  nonrecourse to the Company  and
was  secured by oil and gas properties owned by the Company, the preferred stock
of Archean Energy Ltd. and a cash collateral account with an initial balance  of
$2,000,000.  At  the  second  closing, which  occurred  in  July  1995, Anschutz
converted the  loan into  1,100,000  shares of  Common  Stock and  purchased  an
additional 2,660,000 shares of common stock, the convertible preferred stock and
the  A warrants for  $35,100,000. At the second  closing, Anschutz also received
from JEDI an option to purchase from JEDI up to 2,250,000 shares of common stock
that JEDI may acquire from the Company upon exercise of the B Warrants  referred
to  below (the "Anschutz Option"). The  Anschutz Option will terminate 36 months
after the  second closing,  or earlier  upon the  conveyance by  the Company  of
certain  property  to JEDI  in satisfaction  of the  restructured JEDI  loan, as
described below.
    

   
    Pursuant to  the  Anschutz Agreement,  Anschutz  agreed to  certain  voting,
acquisition,  and transfer limitations regarding shares of Common Stock for five
years after the  second closing,  including (a) a  limit on  voting, subject  to
certain exceptions, that would require Anschutz to vote all equity securities of
the  Company owned by Anschutz having voting  power in excess of an amount equal
to 19.99% of the aggregate voting power of the equity securities of the  Company
then  outstanding in the same  proportion as all other  equity securities of the
Company voted with respect to the matter (other than equity securities owned  by
Anschutz) are voted, (b) the number of persons associated with Anschutz that may
at  any time be elected as directors of the Company is limited to three, and (c)
a limit on  the acquisition  of additional shares  of common  stock by  Anschutz
(whether  pursuant to the conversion of the new preferred stock, the exercise of
the A  Warrants or  the option  received from  JEDI, or  otherwise), subject  to
certain  exceptions, that would prohibit any  acquisition by Anschutz that would
result in Anschutz owning 40% or more of the shares of common stock then  issued
and outstanding. While the foregoing limitations are in effect, Anschutz will be
entitled to designate three of the Company's directors.
    

                                       29
<PAGE>
   
    At  the second  closing, Forest and  JEDI restructured  JEDI's existing loan
which had a  principal balance  on July  27, 1995  of approximately  $62,368,000
before  unamortized discount of $4,984,000. As  a part of the restructuring, the
existing JEDI loan balance was divided into two tranches: a $40,000,000 tranche,
which bears interest at the  rate of 12.5% per annum  and is due and payable  in
full  on December 31, 2000; and an approximately $22,400,000 tranche, which does
not bear interest and is due and payable in full on December 31, 2002. JEDI also
relinquished the net profits interest that it held in certain properties of  the
Company.  In consideration,  JEDI received the  B Warrants, which  entitle it to
purchase 2,250,000 shares of  the Company's common stock  for $10.00 per  share.
The  B Warrants  will expire on  the earlier of  December 31, 2002  or 36 months
following exercise of the Company's option to convey properties in  satisfaction
of  the JEDI loan  (the "Conveyance Option").  Also at the  second closing, JEDI
granted the Anschutz Option to Anschutz, pursuant to which Anschutz is  entitled
to purchase from JEDI up to 2,250,000 shares at a purchase price per share equal
to  the lesser of (a) $10.00 plus 18%  per annum from the second closing date to
the date  of exercise  of  the option,  or (b)  $15.50.  JEDI will  satisfy  its
obligations under the Anschutz Option by exercising the B Warrants. Provided the
Conveyance  Option  has not  been  exercised, the  Company  may terminate  the B
Warrants at any time beginning 36 months after the second closing if the average
closing price  of the  common stock  for  both the  90 day  and 15  day  periods
immediately preceding the termination is in excess of $12.50 per share.
    

   
    As  a result of the  loan restructuring and the  issuance of the B Warrants,
the  Company  reduced  the   recorded  amount  of   the  related  liability   to
approximately   $45,493,000  and   annual  interest   expense  by  approximately
$2,000,000. Subject to certain conditions,  the Company also received the  right
to  satisfy  the restructured  JEDI  loan by  conveying  to JEDI  the properties
securing the loan during  a 30-day period beginning  18 months after the  second
closing  or,  if the  A  Warrants have  been  extended, during  a  30-day period
beginning 36 months  after the second  closing. Any such  conveyance during  the
first  36 months after the  second closing must be  approved by Anschutz, if the
Anschutz Option has not then been exercised or terminated. Prior to the exercise
or termination of the JEDI  option, JEDI agreed that it  will not assign all  or
any portion of the JEDI loan or the B Warrants to an unaffiliated person without
the  approval  of the  Company. The  Company  agreed to  not give  such approval
without the consent of Anschutz.
    

   
    The Company agreed to use the proceeds  from the exercise of the A  Warrants
to pay principal and interest on the $40,000,000 tranche of the JEDI loan and to
use  proceeds from the exercise of the B Warrants to repay the remaining tranche
of the JEDI loan.
    

   
    PENDING JEDI AGREEMENT
    

   
    On December 29, 1995, JEDI entered into the Pending JEDI Agreement with  the
Company  to exchange the $22.4 million tranche  and the B Warrants for 1,680,000
shares of Common Stock. As a result  of the Pending JEDI Agreement, the  Company
expects  that  non-cash  interest  expense  will  be  reduced  by  an additional
$1,500,000 per year.  Completion of  the transactions contemplated  by the  JEDI
Agreement  is  subject  to  certain  conditions,  including  obtaining clearance
pursuant to  the  Hart-Scott-Rodino  Antitrust Improvements  Act  of  1976.  The
Pending  JEDI  Agreement would  also eliminate  the Conveyance  Option described
above and provide for other changes to  the JEDI loan agreement that would  have
the  effect  of  increasing  the  Company's  flexibility  with  respect  to  the
development of the properties  securing the JEDI  indebtedness. Pursuant to  the
Pending  JEDI Agreement, JEDI will enter  into a shareholders agreement with the
Company (the "JEDI Shareholders Agreement") that limits JEDI's right to vote its
shares of Common  Stock and, except  in certain circumstances,  to transfer  its
shares  before July 27, 1998. The  JEDI Shareholders Agreement also will entitle
JEDI to designate a member  of the Company's Board  of Directors if the  average
price of the Common Stock over a period of 30 trading days is less than or equal
to $8.75 per share or if there is a substantial downgrading in the rating of the
Company's  debt securities. The JEDI  Shareholders Agreement will terminate upon
the termination of the Anschutz Shareholders Agreement or earlier if the  shares
acquired  by JEDI pursuant to the Pending  JEDI Agreement and still held by JEDI
are less than 3% of the outstanding shares of Common Stock.
    

                                       30
<PAGE>
   
    Pursuant to the JEDI Agreement, the Company would assume JEDI's  obligations
under  the  Anschutz Option.  Under the  Anschutz Option,  the Company  would be
obligated to issue shares directly to  Anschutz that previously would have  been
issued  to JEDI pursuant  to the B  Warrants. Upon the  exercise of the Anschutz
Option, instead of the B  Warrant price of $10.00  per share, the Company  would
receive an amount equal to the lesser of (a) $10.00 plus 18% per annum from July
27, 1995 to the date of exercise of the option, or (b) $15.50. The Company would
be  permitted to use proceeds  from the exercise of  the Anschutz Option for any
corporate purpose. See "The Anschutz and JEDI Transactions."
    

   
    SHORT-TERM LIQUIDITY
    

    During 1994 and the first nine months of 1995, the Company's operating  cash
flows  and working  capital were  adversely affected  by a  severe industry-wide
decline in the price of natural gas and a significant decline in production. The
prices the Company receives for its  future oil and natural gas production  will
significantly  impact future operating cash flows.  No prediction can be made as
to the prices the Company will receive for its future oil and gas production.

    The Company has a secured credit  facility (the "Credit Facility") with  The
Chase  Manhattan Bank, N.A. ("Chase")  as agent for a  group of banks. Under the
Credit Facility as amended, the Company may borrow up to $40,000,000 for working
capital   and/or   general   corporate   purposes,   subject   to    semi-annual
redetermination at the banks' discretion.

    The  Credit Facility is secured by a lien  on, and a security interest in, a
majority of  the Company's  proved oil  and gas  properties and  related  assets
(subject to prior security interests granted to holders of volumetric production
payment agreements), a pledge of accounts receivable, material contracts and the
stock of material subsidiaries. The maturity date of the Credit Facility is July
1,  1998. Under  the terms  of the  Credit Facility,  the Company  is subject to
certain covenants and financial tests (which may from time to time restrict  the
Company's  activities), including  restrictions or requirements  with respect to
working capital,  net cash  flow, additional  debt, asset  sales, mergers,  cash
dividends  on capital stock and reporting  responsibilities. As of September 30,
1995 the outstanding balance  under the Credit  Facility was $19,800,000,  which
reflects  the  application of  proceeds received  from the  Anschutz transaction
offsetting additional  borrowings  to  fund  capital  expenditures  and  working
capital.  The Company  has also  used the  facility for  a $1,500,000  letter of
credit, leaving an available borrowing capacity of $18,700,000. At September 30,
1995, the Company was in compliance with the covenants of its bank debt.

    Since December  31, 1994,  the  Company has  taken  steps and  committed  to
certain  actions  to  address  its  short-term  liquidity  needs,  including the
Anschutz and JEDI transactions described above. In addition to the Anschutz  and
JEDI  transactions, the Company  has taken or committed  to other key short-term
actions as set forth below.

   
    The Company reduced its budgeted general and administrative expenditures for
1995 principally through  a workforce reduction  effective March 1,  1995. As  a
result,  total  overhead  for  1995 is  expected  to  decrease  by approximately
$4,700,000 compared to 1994 or by approximately 25%.
    

   
    In response to market conditions,  the Company reduced its budgeted  capital
expenditures  during the first six months of  1995 to those required to maintain
its producing oil and gas properties  as well as certain essential  development,
drilling  and  other  activities. Using  the  capital provided  by  the Anschutz
investment, however, the Company's capital  expenditures in the last six  months
of 1995 are expected to be greater in the aggregate than capital expenditures in
the  first six months of the year.  The Company's 1995 budgeted expenditures for
exploration and development  for the fourth  quarter of 1995,  exclusive of  the
Saxon  acquisition, were approximately  $5,348,000 and $3,246,000, respectively,
including capitalized  overhead of  $1,224,000 and  $194,000, respectively.  The
Company's 1996 budgeted capital expenditures for exploration and development are
approximately  $14,000,000  and  $21,000,000,  respectively.  There  can  be  no
assurance that  the Company  will  have access  to  sufficient capital  to  meet
    

                                       31
<PAGE>
its  capital requirements. The  planned levels of  capital expenditures could be
reduced if the Company experiences lower  than anticipated net cash provided  by
operations  or  other  liquidity needs  or  could  be increased  if  the Company
experiences increased cash flow.

   
    Management believes the  Company will  have adequate  sources of  short-term
liquidity  to meet its  working capital needs, fund  capital expenditures at the
levels described  above, and  meet  its current  debt service  obligations.  The
Offerings  and  the  ATCOR  acquisition will  give  the  Company  flexibility to
implement its 1996 U.S.  capital expenditure program for  which the Company  has
budgeted  approximately $35 million. Before fully implementing this program, the
Company  believes  it  must  obtain  approximately  $30  million  of  additional
financing.  A portion of this financing may  be provided by proceeds raised from
the Offerings  in excess  of the  amount needed  to acquire  ATCOR. The  Company
expects  to be  able to  meet its  remaining 1996  capital expenditure financing
requirements by borrowings under existing lines of credit or financings based on
ATCOR's reserves.
    

    CASH FLOW

   
    Historically, one of the Company's primary sources of capital has been funds
provided  by  operations,  which  has  varied  dramatically  in  prior  periods,
depending  upon  factors  such as  natural  gas contract  settlements  and price
fluctuations which  are  difficult  to  predict  and  also  due  to  changes  in
production volumes.
    

    The  following summary table reflects comparative cash flows for the Company
for the periods ended September 30, 1995 and 1994:

<TABLE>
<CAPTION>
                                                                     NINE MONTHS ENDED
                                                               ------------------------------
                                                               SEPTEMBER 30,   SEPTEMBER 30,
                                                                    1995            1994
                                                               --------------  --------------
                                                                       (IN THOUSANDS)
<S>                                                            <C>             <C>
Funds provided by operations (1).............................    $   21,694          52,651
Net cash provided (used) by operating activities.............        (4,253)         25,843
Net cash used by investing activities........................       (17,235)        (15,398)
Net cash provided (used) by financing activities.............        22,037         (15,531)
</TABLE>

- ------------------------
(1)  Funds provided  by  operations consists  of  net cash  provided  (used)  by
     operating  activities exclusive  of adjustments for  working capital items,
     proceeds from volumetric production  payments and amortization of  deferred
     revenue.  This information is  being presented in  accordance with industry
     practice and  is not  intended to  be  a substitute  for cash  provided  by
     operating  activities, a measure of performance prepared in accordance with
     generally accepted accounting principles, and should not be relied upon  as
     such.

    As  discussed previously under "-- Results of Operations for the Nine Months
Ended September 30, 1995 and  1994," the Company's production volumes  decreased
significantly in the first nine months of 1995 compared to the prior year. Lower
production  volumes coupled with decreased prices  for natural gas resulted in a
59% decrease in funds  provided by operations to  $21,694,000 in the first  nine
months  of 1995 from $52,651,000  in the first nine  months of 1994. The Company
experienced a net  use of  cash for operating  activities of  $4,253,000 in  the
first  nine  months of  1995 compared  to  $25,843,000 of  net cash  provided by
operating activities in the  corresponding prior year  period; this decrease  is
attributable  to lower production volumes  and decreased prices discussed above.
The Company  used  $17,235,000  for  investing activities  in  the  1995  period
compared  to  $15,398,000  in  the  prior  year  period  due  to  higher  direct
expenditures and lower proceeds from property sales. The increase in cash due to
financing activities of $22,037,000 in the 1995 period was the result of the net
proceeds from the issuance  of stock and warrants  to Anschutz and the  proceeds
from  the sale of the participation interest  in the bankruptcy claim which were
partially offset by repayments  of the Company's Credit  Facility. In the  first
nine  months of 1994, the Company had a net use of cash for financing activities
of  $15,531,000,  primarily  consisting   of  the  redemption  of   subordinated
debentures and a decrease in other liabilities.

                                       32
<PAGE>
    LONG-TERM LIQUIDITY

   
    The Company has historically addressed its long-term liquidity needs through
the  use of nonrecourse production-based financing  and through issuance of debt
and common stock when  market conditions permit. The  Offering will improve  the
Company's liquidity.
    

   
    On  December 30, 1993,  the Company entered into  a nonrecourse secured loan
agreement with JEDI. The terms of the JEDI loan have been restructured based  on
the  terms of  certain agreements described  in "-- Recent  Developments." For a
further discussion  of the  JEDI loan,  see "--  Non-recourse Secured  Loan  and
Dollar-Denominated Production Payment" below.
    

   
    Many  of  the  factors  which  may  affect  the  Company's  future operating
performance and long-term liquidity are beyond the Company's control, including,
but not limited to, oil and natural gas prices, governmental actions and  taxes,
the  availability and attractiveness of properties for acquisition, the adequacy
and attractiveness of financing and  operational results. The Company  continues
to examine alternative sources of long-term liquidity, including bank borrowings
or  the issuance of debt  instruments, the sale of  production payments or other
nonrecourse financing, the sale of Common Stock, preferred stock or other equity
securities of the Company, the issuance of net profits interests, sales of  non-
strategic  properties,  prospects and  technical  information, or  joint venture
financing.
    

    VOLUMETRIC PRODUCTION PAYMENTS

    As of September 30, 1995,  deferred revenue relating to production  payments
was  $18,501,000  and  the  annual  amortization  of  deferred  revenue  and the
corresponding delivery and net sales volumes were as set forth below:

<TABLE>
<CAPTION>
                                                             VOLUMES REQUIRED TO BE        NET SALES VOLUMES
                                                                                       ATTRIBUTABLE TO PRODUCTION
                                                            DELIVERED TO ENRON CORP.     PAYMENT DELIVERIES (1)
                                                           --------------------------  --------------------------
                                                               OIL       NATURAL GAS       OIL       NATURAL GAS
                                                             (MBLS)        (MMCF)        (MBLS)        (MMCF)
                                      ANNUAL AMORTIZATION  -----------  -------------  -----------  -------------
                                      OF DEFERRED REVENUE
                                      -------------------
                                        (IN THOUSANDS)
<S>                                   <C>                  <C>          <C>            <C>          <C>
Remainder of 1995...................       $   3,365               41         1,653            34         1,375
1996................................           7,545               87         3,721            73         3,095
1997................................           2,439               --         1,410            --         1,173
1998................................           1,592               --           892            --           742
Thereafter..........................           3,560               --         1,994            --         1,658
                                            --------              ---         -----           ---         -----
                                           $  18,501              128         9,670           107         8,043
                                            --------              ---         -----           ---         -----
                                            --------              ---         -----           ---         -----
</TABLE>

- ------------------------
(1) Represents volumes required to be delivered to Enron Corp. net of  estimated
    royalty volumes.

    NON-RECOURSE SECURED LOAN AND DOLLAR-DENOMINATED PRODUCTION PAYMENT

   
    Under  the  terms of  the JEDI  loan  and the  dollar-denominated production
payment, the Company is required to make payments based on the net proceeds,  as
defined,  from certain subject properties. The terms  of the JEDI loan have been
restructured and are proposed to be  further restructured based on the terms  of
certain  agreements described in  "-- Pending JEDI  Agreement" and "The Anschutz
and JEDI Transactions" above.
    

   
    The JEDI loan was initially recorded  at a discounted amount to reflect  the
conveyance  to the lender of  a 20% interest in the  net profits, as defined, of
properties located  in south  Texas. Before  restructuring, the  JEDI loan  bore
annual  interest at  the rate  of 12.5%.  At September  30, 1995,  the principal
amount of the loan was $62,684,000  and the recorded liability was  $46,069,000.
Under  the terms of  the JEDI loan, additional  funds may be  advanced to fund a
portion of the development projects which  will be undertaken by the Company  on
the  properties  pledged as  security for  the loan.  Payments of  principal and
interest under the JEDI Loan are due monthly  and are equal to 90% of total  net
operating  income  from  the secured  properties,  reduced by  80%  of allowable
capital expenditures, as defined.
    

                                       33
<PAGE>
   
    Pursuant to the restructuring  of the JEDI loan  in July 1995, as  described
above,  the net profits  interest has been eliminated  and the required interest
payments reduced. Under the  restructured loan, the Company  is required to  pay
interest  at 12.5% per annum  on $40,316,000 of the  loan balance. All principal
payments will be applied to reduce this  balance, as will the proceeds, if  any,
from  the exercise of the  A Warrants. The remaining  loan balance, which had an
undiscounted value  of $22,368,000  as of  September 30,  1995, is  non-interest
bearing  and will be reduced by principal  payments made after full repayment of
the $40,316,000 balance as well as by the proceeds, if any, from the exercise of
the B Warrants. The recorded amount of the JEDI loan, net of discount to reflect
the issuance of the B Warrants, was $45,493,000 as of July 27, 1995, the date of
the restructuring.  Based on  production and  prices, capital  expenditures  and
discount   amortization,  the  recorded  liability  increased  by  approximately
$902,000 as of the  end of 1995. New  drilling and recompletions should  reverse
this trend in 1996.
    

   
    The  dollar-denominated  production  payment  was entered  into  in  1992 to
finance property  acquisitions. The  original amount  of the  dollar-denominated
production  payment  was  $37,550,000,  which was  recorded  as  a  liability of
$28,805,000 after a discount to reflect a market rate of interest. At  September
30,  1995  the  remaining  principal amount  was  $21,155,000  and  the recorded
liability was  $16,826,000. Under  the  terms of  this production  payment,  the
Company  must make a monthly cash payment which  is the greater of a base amount
or 85% of the net proceeds from the subject properties, as defined, except  that
the  amount required to be paid in any  given month shall not exceed 100% of the
net proceeds from the subject properties. Forest retains a management fee  equal
to 10% of sales from the properties, which is deducted in the calculation of net
proceeds.  Based  on production  and prices,  capital expenditures  and discount
amortization, the  recorded  liability  was reduced  by  approximately  $406,000
during the fourth quarter of 1995.
    

    HEDGING PROGRAM

   
    In  addition to the volumes  of natural gas and  oil dedicated to volumetric
production payments, the Company has also used energy swaps and other  financial
agreements  to hedge against the effects of fluctuations in the sales prices for
oil and natural gas.  In a typical energy  swap agreement, the Company  receives
the difference between a fixed price per unit of production and a price based on
an agreed upon third-party index if the index price is lower. If the index price
is  higher, the  Company pays  the difference.  The Company's  current swaps are
settled on a monthly basis. At September  30, 1995, the Company had natural  gas
swaps and collars for an aggregate of approximately 29.2 Bbtu per day of natural
gas  during  the remainder  of 1995  at  fixed prices  and floors  (NYMEX basis)
ranging from $1.90  to $2.41 per  MMbtu and an  aggregate of approximately  17.5
Bbtu  per day of natural gas during 1996 at fixed prices and floors ranging from
$1.90 to $2.48 per MMbtu. At September  30, 1995, the Company had oil swaps  for
an  aggregate of approximately 1,300 Bbls per day of oil during the remainder of
1995 at  fixed  prices  ranging from  $16.70  to  $17.75 (NYMEX  basis)  and  an
aggregate  of approximately 600 Bbls per day  of oil during 1996 at fixed prices
ranging from $16.70 to $17.75 per barrel.
    

   
    In the third quarter of 1995, the Company sold a call at $2.00 per MMbtu  on
10,000  MMbtu per  day to  Enron Corp. for  the period  from January  1, 1996 to
December 31, 1997 for a price of $.086 per MMbtu. Enron Corp. will pay the $.086
per MMbtu price every month. The Company will pay Enron Corp. only in the  event
that  the average of the last three days NYMEX price exceeds $2.00 per MMbtu for
any month.
    

   
    As a result of volumetric production payments, energy swaps, and fixed price
contracts, the Company currently estimates that approximately 57% of its natural
gas production  and 58%  of its  oil production  will not  be subject  to  price
fluctuations  from  October 1995  through December  1995.  It is  estimated that
existing volumetric production payments, energy swaps, fixed price contracts and
other hedging instruments  currently cover  approximately 56%  of the  Company's
natural  gas  production and  23%  of its  oil  production for  the  year ending
December 31, 1996. Currently,  it is the Company's  intention to commit no  more
than  75%  of its  anticipated  total production  and no  more  than 85%  of its
anticipated undedicated production to such arrangements at any point in time.
    

                                       34
<PAGE>
    EFFECTS OF ATCOR ACQUISITION

    The completion of the acquisition of ATCOR is anticipated to provide several
benefits to the Company including:

   
    REDUCING FINANCIAL LEVERAGE.   The acquisition of  ATCOR, together with  the
completion  of the transactions  contemplated by the  Pending JEDI Agreement and
the  Offerings,  is  expected  to  reduce  debt  as  a  percent  of  total  book
capitalization  from 82% as of  September 30, 1995 to 47%  on a pro forma basis,
which is  consistent with  the Company's  long-term goal  of reducing  financial
leverage.
    

   
    GROWTH  OF  ASSET BASE.    The addition  of  153.5 Bcfe  of  proved reserves
represents a 51% increase  in the Company's estimated  proved reserves on a  pro
forma  basis as  of December  31, 1995. Including  other assets  acquired in the
transaction, the Company's total assets will increase by approximately 60% on  a
pro forma basis as of September 30, 1995.
    

   
    PRODUCTION.   For  the first nine  months of 1995,  the Company's production
would increase by 57% from 36.1 Bcfe to 56.8 Bcfe on a pro forma basis.
    

   
    LIQUIDITY.  The Offerings  and the ATCOR acquisition  will give the  Company
flexibility to implement its 1996 U.S. capital expenditure program for which the
Company  has budgeted approximately $35  million. Before fully implementing this
program, the  Company  believes it  must  obtain approximately  $30  million  of
additional  financing. A portion  of this financing may  be provided by proceeds
raised from the Offerings in excess of  the amount needed to acquire ATCOR.  The
Company  expects  to be  able  to meet  its  remaining 1996  capital expenditure
financing requirements by borrowings or financings based on ATCOR's reserves.
    

CAPITAL EXPENDITURES

    The  Company's  expenditures  for  property  acquisition,  exploration   and
development  for  the first  nine months  of 1995  and 1994,  including overhead
related to these activities which was capitalized, were as follows:

<TABLE>
<CAPTION>
                                                                 NINE MONTHS ENDED
                                                                   SEPTEMBER 30,
                                                                --------------------
                                                                  1995       1994
                                                                ---------  ---------
                                                                   (IN THOUSANDS)
<S>                                                             <C>        <C>
Property acquisition costs:
  Proved properties...........................................  $     199      8,835
  Undeveloped properties......................................        192         --
                                                                ---------  ---------
                                                                      391      8,835
Exploration costs:
  Direct costs................................................      7,482      5,501
  Overhead capitalized........................................        600        414
                                                                ---------  ---------
                                                                    8,082      5,915
Development costs:
  Direct costs................................................      8,032      6,693
  Overhead capitalized........................................      3,769      5,109
                                                                ---------  ---------
                                                                   11,801     11,802
                                                                ---------  ---------
                                                                $  20,274     26,552
                                                                ---------  ---------
                                                                ---------  ---------
</TABLE>

   
    In response to market conditions,  the Company reduced its budgeted  capital
expenditures  during the first six months of  1995 to those required to maintain
its producing oil and gas properties  as well as certain essential  development,
drilling  and  other  activities. Using  the  capital provided  by  the Anschutz
investment, however, the Company's capital  expenditures in the last six  months
of 1995 are expected to be greater in the aggregate than capital expenditures in
the  first six months of the year.  The Company's 1995 budgeted expenditures for
exploration and development  for the fourth  quarter of 1995,  exclusive of  the
Saxon  acquisition, are  approximately $5,348,000  and $3,246,000, respectively,
including capitalized
    

                                       35
<PAGE>
   
overhead of $1,224,000 and $194,000,  respectively. The Company's 1996  budgeted
capital   expenditures  for   exploration  and   development  are  approximately
$14,000,000 and $21,000,000, respectively.  There can be  no assurance that  the
Company will have access to sufficient capital to meet its capital requirements.
The  planned  levels of  capital expenditures  could be  reduced if  the Company
experiences lower  than anticipated  net cash  provided by  operations or  other
liquidity  needs or could be increased if the Company experiences increased cash
flow.
    

   
    The Company intends to continue its strategy of acquiring reserves that meet
its investment criteria; however, no assurance can be given that the Company can
locate or  finance  any  property  acquisitions.  In  order  to  finance  future
acquisitions,  the Company is exploring many  options including, but not limited
to: bank borrowings  or the  issuance of  debt instruments,  sale of  production
payments  or other  nonrecourse financing, the  sale of  Common Stock, preferred
stock or other  equity securities of  the Company, the  issuance of net  profits
interests,   sales   of  non-strategic   properties,  prospects   and  technical
information, or  joint  venture  financing. Availability  of  these  sources  of
capital  and, therefore, the Company's ability to execute its operating strategy
will depend upon a number  of factors, some of which  are beyond the control  of
the  Company. If adequate sources of financing are not available to the Company,
the amount invested in exploration, development and reserve acquisitions will be
required to be reduced significantly.
    

DIVIDENDS

   
    On February  1, 1995,  a cash  dividend of  $.1875 on  its $.75  Convertible
Preferred  Stock was paid  to holders of record  on January 10,  1995. On May 1,
1995 a stock dividend of .0189386 shares of Common Stock was paid on each  share
of  its outstanding  $.75 Convertible  Preferred Stock  to holders  of record on
April 10, 1995. On August 1, 1995  a stock dividend of .022409 shares of  Common
Stock was paid on each share of its outstanding $.75 Convertible Preferred Stock
to  holders of record on July 10, 1995.  On November 1, 1995 a stock dividend of
 .0149796 shares of Common Stock was paid  on each share of its outstanding  $.75
Convertible  Preferred Stock to holders of record on October 10, 1995. Effective
as of March 31, 1995  the Company was prohibited  from paying cash dividends  on
its $.75 Convertible Preferred Stock due to restrictions contained in the Credit
Agreement  with its lending banks. The Indenture executed in connection with the
11 1/4%  Senior Subordinated  Notes due  2003 and  the Credit  Facility  contain
restrictive provisions governing dividend payments.
    

    On  November 15, 1995, the Board of Directors declared a dividend payable in
shares of Common  Stock on February  1, 1996 to  holders of record  of the  $.75
Convertible  Preferred Stock on January 10, 1996. The number of shares of Common
Stock to be issued  per share of  the $.75 Convertible  Preferred Stock will  be
announced  prior  to  the  payment  date  in  accordance  with  the  formula for
determining dividends payable  with respect  to the  $.75 Convertible  Preferred
Stock.

OTHER MATTERS

   
    GAS BALANCING
    

    It  is customary  in the industry  for various working  interest partners to
produce more or less than  their entitlement share of  natural gas from time  to
time. The Company's net overproduced position decreased in the first nine months
of  1995 to  approximately 6.7  Bcf from approximately  8.4 Bcf  at December 31,
1994. At  September  30,  1995  the undiscounted  value  of  this  imbalance  is
approximately $10,926,000, of which $5,000,000 is reflected on the balance sheet
as  a  short-term liability  and the  remaining $5,926,000  is reflected  on the
balance sheet  as a  long-term liability.  In  the absence  of a  gas  balancing
agreement,  the Company is unable  to determine when its  partners may choose to
make up their share of production. If and when the Company's partners do make up
their share of production, the  Company's deliverable natural gas volumes  could
decrease, adversely affecting cash flow.

   
    UNFUNDED PENSION LIABILITIES
    

    In  1994, in response to market  conditions, the Company increased from 7.5%
to 9% the discount rate used in  determining the actuarial present value of  the
projected  benefit  obligations  under its  qualified  defined  benefit trusteed
pension  plan   and   its  supplemental   executive   retirement  plan.   As   a

                                       36
<PAGE>
result  of the change  in the discount  rate, the Company  reduced the liability
representing the unfunded liabilities of these plans by approximately $1,570,000
with a corresponding increase  in capital surplus. The  Company does not  expect
the  change in discount rate to have  a significant impact on future expense due
to a pension plan  curtailment effected May 31,  1991. The Company currently  is
not  required  to make  a contribution  to  the pension  plan under  the minimum
funding requirements of ERISA, but may choose to do so or may be required to  do
so in the future.

   
    NATURAL GAS SALES CONTRACTS
    

    The   Company  had  two  natural  gas  sales  contracts  with  Columbia  Gas
Transmission  Corp.  ("Transmission"),  a  subsidiary  of  Columbia  Gas  System
("CGS"),  which  were  rejected  when  CGS  and  Transmission  filed  Chapter 11
bankruptcy petitions. The  Company sold  a participation interest  in its  claim
against  CGS to  a bank.  Consideration received  from the  bank consisted  of a
$4,000,000 nonrecourse loan,  in exchange  for which  the bank  was to  receive,
solely  from the proceeds of  the bankruptcy claim, an  amount equal to the loan
principal plus accrued  interest at  23.5% per  annum. In  November 1995,  CGS's
proposed  plan of  reorganization was approved  by the bankruptcy  court and the
Company received net proceeds of approximately $2,270,000 for its claim  against
CGS, after repayments of the loan and other expenses.

   
    NET OPERATING LOSS AND TAX CREDIT CARRYFORWARDS
    

    At  December  31,  1994, the  Company  has consolidated  net  operating loss
carryforwards  of   $62,789,000,   depletion  carryforwards   of   approximately
$19,879,000  and investment tax credit carryforwards of approximately $3,674,000
for United States  federal income tax  purposes. The availability  of these  tax
attributes to reduce current and future taxable income of the Company is subject
to  various  limitations under  the Internal  Revenue  Code. In  particular, the
Company's ability  to utilize  such  tax attributes  is  restricted due  to  the
occurrence  of an "ownership  change" within the  meaning of Section  382 of the
Internal Revenue Code resulting from the Company's transaction with Anschutz  in
1995.

    Even  though the Company is limited in its ability to use net operating loss
carryforwards under the general provisions of Section 382, it may be entitled to
use its net operating loss carryforwards  to offset (a) gains recognized in  the
five  years following the ownership change on the disposition of certain assets,
to the extent that the value of the assets disposed of exceeds its tax basis  on
the  date of the  ownership change or (b)  any item of  income which is properly
taken into account in the five years following the ownership change but which is
attributable to  periods before  the ownership  change ("built-in  gains").  The
ability  of  the  Company to  use  net  operating loss  carryforwards  to offset
built-in gains first requires that the Company have total built-in gains at  the
time  of the  ownership change  which are  greater than  a threshold  amount. In
addition, the use  of the net  operating loss carryforwards  to offset  built-in
gains cannot exceed the amount of the total built-in gains.

    The  Company has  not finalized  its calculation  of the  amount of built-in
gains at the date  of the ownership  change, but estimates  that its ability  to
fully  utilize  its  net operating  loss  carryforwards  may be  limited  by the
provisions of Section 382. Under  these provisions, the Company's net  operating
loss  carryforwards will be subject  to an annual limitation  as to their use of
approximately $5,700,000, exclusive of gains recognized or taken into account in
the five year period following the  ownership change. Due to limitations in  the
Internal  Revenue Code other  than the Section  382 limitations discussed above,
the Company believes it is  unlikely that it will  use a significant portion  of
its investment tax credit carryforwards.

                                       37
<PAGE>
   
                            BUSINESS AND PROPERTIES
    

   
GENERAL
    

   
    Forest  is  an  independent  oil  and natural  gas  company  focused  on the
exploration,  exploitation,  development   and  acquisition  of   oil  and   gas
properties.  The Company, which is a successor to a company founded in 1916, has
extensive operating experience  in most of  the major producing  regions of  the
United  States and Canada.  The Company's reserves  and producing properties are
located primarily in the Gulf of Mexico, Texas, Oklahoma and Canada. The Company
currently operates  43  offshore platforms  in  the  Gulf of  Mexico,  and  1995
production  from  this area  accounted for  approximately  78% of  the Company's
production on a Mcfe basis. At December 31, 1995, the Company's estimated proved
reserves of 301.4 Bcfe consisted of 238.1 Bcf of natural gas (approximately  79%
of  total estimated proved reserves on an Mcfe basis) and 10.5 MMbbls of oil and
condensate. Approximately 76% of total estimated proved reserves were classified
as proved developed reserves. The  Company's pre-tax discounted future net  cash
flows  from  its estimated  proved  reserves at  December  31, 1995  were $274.4
million. These volumes and values include the reserves of Saxon, a  consolidated
subsidiary of the Company in which the Company purchased a 56% economic interest
on  December  20,  1995,  as  well  as  amounts  attributable  to  the Company's
volumetric production payments.
    

   
    In recent years,  the Company  has grown primarily  through acquisitions  of
producing  properties.  From  January 1,  1991  through December  31,  1995, the
Company acquired an estimated 281.1 Bcfe of proved oil and gas reserves, located
primarily in the Gulf  of Mexico, Texas and  western Canada. The Company's  most
recent acquisition and a proposed acquisition together will establish a new core
area  of operations in western Canada. On December 12, 1995, the Company entered
into the ATCOR Agreement to acquire ATCOR for approximately $135 million.  ATCOR
is  a Canadian corporation engaged in oil  and gas exploration and production in
western Canada and the marketing and processing of natural gas. The Company will
use a substantial portion of the net  proceeds of the Offering to pay the  costs
and  expenses of the ATCOR acquisition. The  closing of the ATCOR acquisition is
subject to certain conditions,  including the completion  of the Offerings,  and
consummation of the Offerings is conditioned upon the Company's ability to close
the ATCOR acquisition. In addition, on December 20, 1995, the Company acquired a
controlling  interest in Saxon, an Alberta, Canada corporation engaged primarily
in oil and gas exploration and production in western Canada, for $1.1 million in
cash and  1,060,000  shares  of Company  Common  Stock.  On a  pro  forma  basis
including  the ATCOR acquisition,  the Company had  estimated proved reserves of
454.9 Bcfe at  December 31, 1995  (approximately 73% of  which were natural  gas
reserves)  with  pre-tax discounted  future net  cash  flows from  its estimated
proved reserves of  $375.8 million.  See "--  ATCOR Acquisition"  and "--  Saxon
Acquisition"  below.  While the  Company has  had  no significant  operations in
Canada since 1992, it has operated in Canada for over 35 years.
    

   
    In late 1994, the Company began pursuing various alternatives to reduce  its
leverage and increase its liquidity. On July 27, 1995, Anschutz purchased equity
securities  of the  Company for $45  million and the  Company restructured $62.4
million of indebtedness  to JEDI. On  December 29, 1995,  JEDI entered into  the
Pending  JEDI Agreement with the  Company to exchange $22.4  million of the JEDI
indebtedness and  the B  Warrants for  1,680,000 shares  of Common  Stock. As  a
result  of these transactions, Anschutz and  JEDI will own approximately 30% and
14%, respectively, of the outstanding Common Stock of the Company, approximately
$40 million  of JEDI  indebtedness will  remain outstanding,  and the  Company's
liquidity  will have been significantly improved.  Anschutz has entered into the
five year Anschutz Shareholders Agreement  with the Company, and, in  connection
with  the Offerings,  has agreed  to not  transfer any  of its  shares of Common
Stock, except in limited  circumstances, for a period  of nine months  following
completion  of  the  Offerings.  JEDI  will  enter  into  the  JEDI Shareholders
Agreement and has agreed to not transfer any of its shares of Common Stock  that
it  will acquire  pursuant to  the Pending JEDI  Agreement until  July 27, 1998,
except in  limited circumstances.  In addition,  Anschutz has  designated  three
members  of  the Company's  Board  of Directors.  See  " The  Anschutz  and JEDI
Transactions."
    

   
    In recent years, the Company has not been able to exploit the full potential
of its acquisitions due to the  financial constraints resulting from its  highly
leveraged capital structure and low natural gas market
    

                                       38
<PAGE>
   
prices. As a result of the Anschutz and JEDI transactions, the ATCOR acquisition
and  the Offering, the Company believes  its improved financial flexibility will
allow it to exploit its expanded  property base more effectively. This  property
base  will include,  on a  pro forma  basis as  of December  31, 1994 (including
ATCOR), over 670,000  net acres of  undeveloped acreage. In  addition, on a  pro
forma basis, the Company currently has 2-D seismic surveys covering over 430,000
miles and 3-D seismic surveys covering over 312,000 acres.
    

   
STRATEGY
    

   
    The  Company's objective is  to increase value  through sustained profitable
growth of  its  oil and  gas  reserves and  production  by pursuing  a  combined
strategy  of  focused exploration,  exploitation, development  and acquisitions,
while  reducing  operating  and  financial  risk.  The  Company's  strategy  for
achieving this objective includes:
    

   
    -  INCREASED  EXPLORATION  SPENDING.   The  Company believes  that  its U.S.
       properties, particularly those  located offshore in  the Gulf of  Mexico,
       have   significant   exploration   potential.  Due   to   past  financial
       constraints, the  Company  had  sought  to  reduce  its  initial  capital
       commitment with respect to certain of these properties through farm outs.
       The  Company intends to accelerate the exploration and development of its
       inventory of  prospects  and  the  acquisition  of  additional  prospects
       identified  by the Company's exploration  teams, while maintaining higher
       working  interests  in  those  prospects  deemed  to  have  the   highest
       potential.  Consistent with this strategy, the Company recently announced
       a significant natural gas discovery  on West Cameron Block 615,  offshore
       Louisiana,  in which the Company owns a 25% working interest. A sidetrack
       well was drilled to confirm the discovery. The Company holds 50%  working
       interests  in two adjoining  blocks, West Cameron Blocks  616 and 617. In
       Canada, the Company  intends to  focus exploration  in the  near term  on
       natural  gas  prospects in  proximity  to Company-owned  plant processing
       capacity, as  well as  oil prospects  generally. The  Company intends  to
       accelerate  the evaluation of ATCOR's  properties to confirm and generate
       prospects for drilling in late 1996 and 1997.
    

   
    -  EXPLOITATION AND DEVELOPMENT OF EXISTING PROPERTIES.  The Company pursues
       workovers,  recompletions,  secondary   recovery  operations  and   other
       production   enhancement  techniques   on  its   properties  to  increase
       production. In addition, the Company intends to increase exploitation and
       development expenditures and activities in order to increase the reserves
       and production potential that  it believes are present  in the ATCOR  and
       Saxon acquisitions.
    

   
    -  ACQUISITIONS.     The  Company  focuses   on  acquisitions  of  producing
       properties that substantially meet its selection criteria, which  include
       (a)  location in a core area of operations or establishment of a new core
       area  through  the  acquisition  of  a  significant  property  base,  (b)
       attractive  potential return on investment,  (c) potential for increasing
       reserves  and   production   through  reduced   risk   exploitation   and
       development,  and (d) opportunities  for improved operating efficiencies.
       In Canada, Forest has an additional criterion that natural gas properties
       include sufficient plant processing  capacity to provide adequate  access
       to markets.
    

   
    -  REDUCED  FINANCIAL  LEVERAGE.   The  Company's long-term  debt (including
       $18.5 million and $35.9 million of deferred revenue related to volumetric
       production  payments  at  September  30,  1995  and  December  31,  1994,
       respectively)  as  a percentage  of  capitalization decreased  to  82% at
       September 30, 1995 from 98% at  December 31, 1994 following the  closings
       of  the Anschutz and JEDI  transactions in July 1995.  See " The Anschutz
       and JEDI  Transactions."  As  a  result of  the  ATCOR  acquisition,  the
       Offering  and the  consummation of  the transactions  contemplated by the
       Pending JEDI Agreement, long-term debt as a percentage of  capitalization
       is  expected to  be reduced  to approximately 47%  on a  pro forma basis,
       which is  consistent  with  the  Company's  long-term  goal  of  reducing
       financial leverage.
    

   
    -  HEDGING.    The Company  utilizes short-term  oil  and natural  gas price
       hedges in  order  to  facilitate financial  planning  and  budgeting  and
       long-term hedges to protect desired levels of
    

                                       39
<PAGE>
   
       cash  flow.  As  of  December  31, 1995,  approximately  35  Bcfe  of the
       Company's oil and gas reserves were hedged. Of this total hedged  volume,
       15 Bcfe and 11 Bcfe are hedged for 1996 and 1997, respectively.
    

PRO FORMA OIL AND GAS RESERVES

   
    The following table sets forth summary pro forma information with respect to
estimates of proved oil and gas reserves of the Company, Saxon and ATCOR and the
pre-tax  discounted future net cash flows for  these reserves as of December 31,
1995. For  additional information  relating to  reserves, see  "Risk Factors  --
Ceiling  Limitation Writedowns," "-- Reliance on Reserve Estimates," and Note 16
of Notes to Consolidated Financial Statements of the Company.
    

   
<TABLE>
<CAPTION>
                                                                             COMBINED                  PRO FORMA
                                                                            FOREST AND                 COMBINED
                                                  FOREST (1)    SAXON (2)      SAXON        ATCOR       FOREST
                                                  -----------  -----------  -----------  -----------  -----------
<S>                                               <C>          <C>          <C>          <C>          <C>
Proved Developed
  Natural Gas (MMcf)............................      156,250       14,184      170,434       92,038      262,472
  Liquids (Mbbls) (3)...........................        5,678        3,188        8,866       10,247       19,113
                                                  -----------  -----------  -----------  -----------  -----------
    Total (MMcfe) (4)...........................      190,318       33,312      223,630      153,520      377,150
Proved Undeveloped
  Natural Gas (MMcf)............................       59,201        2,034       61,235           --       61,235
  Liquids (Mbbls) (3)...........................          451        1,150        1,601           --        1,601
                                                  -----------  -----------  -----------  -----------  -----------
    Total (MMcfe) (4)...........................       61,907        8,934       70,841           --       70,841
                                                  -----------  -----------  -----------  -----------  -----------
Total Proved (MMcfe) (4)........................      252,225       42,246      294,471      153,520      447,991
Proved reserves attributable to volumetric
 production payments, all of which are proved
 developed:
  Natural gas (MMcf)............................        6,459           --        6,459           --        6,459
  Liquids (Mbbls) (3)...........................           74           --           74           --           74
                                                  -----------  -----------  -----------  -----------  -----------
Total proved reserves attributable to volumetric
 production payments (MMcfe) (4)................        6,903           --        6,903           --        6,903
                                                  -----------  -----------  -----------  -----------  -----------
Total proved reserves including amounts
 attributable to volumetric production payments
 (MMcfe) (4)....................................      259,128       42,246      301,374      153,520      454,894
                                                  -----------  -----------  -----------  -----------  -----------
                                                  -----------  -----------  -----------  -----------  -----------
Pre-tax discounted future net cash flows
 relating to proved oil and gas reserves (in
 thousands).....................................  $   236,911       28,891      265,802      101,386      367,188
                                                  -----------  -----------  -----------  -----------  -----------
                                                  -----------  -----------  -----------  -----------  -----------
Total pre-tax discounted future net cash flows
 relating to proved oil and gas reserves,
 including amounts attributable to volumetric
 production payments (in thousands).............  $   245,487       28,891      274,378      101,386      375,764
                                                  -----------  -----------  -----------  -----------  -----------
                                                  -----------  -----------  -----------  -----------  -----------
</TABLE>
    

- ------------------------
   
(1) Includes certain Canadian reserves which are not significant.
    

   
(2) Represents 100% of the reserves owned by Saxon, a consolidated subsidiary in
which the Company holds a 56% economic interest.
    

   
(3) Includes crude oil, condensate and natural gas liquids.
    

   
(4) Computed on the basis that one barrel  of liquids is equivalent to 6 Mcf  of
natural gas.
    

                                       40
<PAGE>
   
    The  Company's United States  reserves have been reviewed  by Ryder Scott. A
report on Saxon's  reserves has  been prepared by  Fekete. A  report on  ATCOR's
reserves  has been prepared  by McDaniel. Copies  of the review  letter of Ryder
Scott and the  summary reserve reports  of Fekete and  McDaniel are attached  as
Appendices A, B and C to this Prospectus.
    

    RESERVES DERIVED FROM ACQUISITIONS

   
    The  following  table summarizes  the  proved reserves  at  acquisition date
associated with the Company's acquisitions from 1991 to 1995.
    

   
<TABLE>
<CAPTION>
                                                                      ESTIMATED PROVED    ACQUISITION
                                                   NUMBER OF MAJOR    RESERVES ACQUIRED      COST      ACQUISITION COST
                                                    ACQUISITIONS            BCFE          (MILLIONS)       PER MCFE
                                                  -----------------  -------------------  -----------  -----------------
<S>                                               <C>                <C>                  <C>          <C>
1991............................................              1                25.8        $    13.5       $     .52
1992............................................              4                98.1             88.8             .90
1993............................................              4               104.9            144.9            1.38
1994............................................              1                 8.3              9.8            1.17
1995 (1)........................................              1                44.0             26.7             .61
                                                             --
                                                                              -----       -----------          -----
    Total.......................................             11               281.1        $   283.7       $    1.01
                                                             --
                                                             --
                                                                              -----       -----------          -----
                                                                              -----       -----------          -----
</TABLE>
    

- ------------------------
   
(1) Includes 100% of the  reserves and property basis  of Saxon, a  consolidated
    subsidiary  in  which  the  Company purchased  a  56%  economic  interest in
    December 1995.
    

   
ATCOR ACQUISITION
    

   
    On December 12,  1995, the  Company entered  into an  agreement (the  "ATCOR
Agreement")  with ATCOR  Resources Ltd.,  a Canadian  corporation ("ATCOR"), and
three of the controlling stockholders of ATCOR, who own collectively 45% of  the
common  stock of ATCOR and who have agreed  to vote their shares in favor of the
acquisition. Pursuant to the ATCOR Agreement, the Company has agreed to  acquire
all   of  the  outstanding  capital  stock   of  ATCOR  for  an  aggregate  cash
consideration of $186  million Cdn  (or approximately $135  million assuming  an
exchange  rate of $1.38 Cdn to $1.00). The closing of the acquisition is subject
to  certain  conditions,   including  obtaining   certain  Canadian   regulatory
approvals,  the  approval of  the  holders of  both  classes of  the outstanding
capital stock of ATCOR  and the completion  of this offering.  A meeting of  the
shareholders of ATCOR to consider the approval of the acquisition is expected to
occur  on January 16,  1996. The Company  will use substantially  all of the net
proceeds  of  this  offering  to  pay  the  costs  and  expenses  of  the  ATCOR
acquisition.  The closing  of the acquisition  is expected  to occur immediately
following the closing of this offering.
    

   
    The information  included  in  this  Prospectus  regarding  ATCOR  has  been
provided  by ATCOR. No assurance can be given  by the Company as to the accuracy
or completeness of  such information. Due  diligence has been  conducted by  the
Company  only on  those properties  and other assets  of ATCOR  that the Company
believes have  the most  significant  value. The  Company will  receive  certain
representations  and warranties from  ATCOR in connection  with the acquisition.
These representations and warranties will not survive the closing, however,  and
therefore the Company will have no recourse against any third party for breaches
of  such representations and warranties and will only be able to rely on its due
diligence with respect to such matters.  See "Risk Factors -- Limited  Knowledge
of ATCOR Business and Properties."
    
   
    As  part of  the acquisition,  Forest has agreed  to sell  certain assets of
ATCOR to  ATCOR's controlling  shareholders for  an aggregate  consideration  of
approximately  $21.5 million Cdn (or  approximately $15.6 million). These assets
include one-half of ATCOR's interests  in certain frontier lands (see  "Frontier
Exploration"  below), an 18% interest in an ethane extraction plant in Edmonton,
Alberta in which  ATCOR will retain  a 15 1/3%  interest and certain  marketable
securities held by ATCOR.
    
   
    ATCOR is engaged in oil and gas exploration and production and the marketing
and  processing  of  natural  gas.  ATCOR's  principal  reserves  and  producing
properties are  located  in  the  Canadian  provinces  of  Alberta  and  British
Columbia.  At December 31,  1995, ATCOR's estimated proved  oil and gas reserves
    

                                       41
<PAGE>
   
totaled 153.5 Bcfe, as estimated by McDaniel. ATCOR held a total of 265,774  net
acres of undeveloped oil and natural gas rights at December 31, 1994. ATCOR owns
interests  in processing  and gathering facilities  in substantially  all of its
major fields. ATCOR has invested more than $70 million Cdn in these  facilities.
Additionally, ATCOR is one of the largest marketers of natural gas in Canada and
the  Company  believes that  ATCOR's marketing  capabilities provide  ATCOR with
access to markets that  afford it a competitive  advantage compared to  Canadian
companies  having  only  exploration  and  production  operations.  The  average
wellhead price received by ATCOR during the nine months ended September 30, 1995
was $1.45 Cdn  per Mcf versus  $1.14 Cdn per  MMbtu as the  average spot  market
price  quoted at AECO C Hub near Calgary, Alberta. ATCOR's voting and non-voting
common stock are listed on The Toronto Stock Exchange under the symbols  "AKR.A"
and "AKR.B".
    

   
    SIGNIFICANT PROPERTIES.  The following is a description of ATCOR's principal
oil  and gas properties.  All stated production  data is net  to ATCOR's working
interest.
    

   
<TABLE>
<CAPTION>
                                                                                             NET PRODUCTION (1)
                                                                                     -----------------------------------
                                                        OPERATED/       PRODUCING       GAS       LIQUIDS
FIELD                LOCATION                          NON-OPERATED       WELLS        MCF/D      BBLS/D     MCFE/D (2)
- -------------------  -------------------------------  --------------  -------------  ---------  -----------  -----------
<S>                  <C>                              <C>             <C>            <C>        <C>          <C>
Caroline             West Central Alberta             Non-Operated             16        2,300       1,286       10,016
Surmont/Newby        Northeast Alberta                Non-Operated             26        6,100      --            6,100
Rigel/Doig           Northeast British Columbia       Operated                 18        5,500          60        5,860
Thornbury/Winefred   Northeast Alberta                Non-Operated             42        4,300      --            4,300
Herronton            Southern Alberta                 Operated                 11        2,200         244        3,664
Bittern Lake         Central Alberta                  Operated                  4        2,500          17        2,602
Maple Glen           Central Alberta                  Non-Operated             40        2,000      --            2,000
Chauvin              East Central Alberta             Operated                 14       --             190        1,140
Drumheller           Central Alberta                  Operated                  8       --             155          930
Utikuma              North Central Alberta            Non-Operated              2       --             150          900
                                                                            -----    ---------       -----   -----------
                                                      Sub-Total               181       24,900       2,102       37,512
                                                      All Others              236       17,200       1,720       27,520
                                                                            -----    ---------       -----   -----------
                     Total ATCOR....................................          417       42,100       3,822       65,032
                                                                            -----    ---------       -----   -----------
                                                                            -----    ---------       -----   -----------
</TABLE>
    

- ------------------------------
   
(1)  January - September 1995 average on a net revenue interest basis.
    

   
(2)  Bbls converted to Mcfe on a 6:1 basis.
    

   
     FRONTIER EXPLORATION.    ATCOR owns  varying  interests in  22  significant
discovery  areas on which wells  have been drilled and  oil and/or gas have been
discovered. Twenty-one of these discovery areas are located within the  Beaufort
Sea  - Mackenzie Delta area of northern  Canada. The remaining discovery area is
situated off the coast of Nova Scotia near Sable Island. None of the recoverable
reserves underlying  these  discoveries is  included  in the  published  reserve
information  under "-- Pro Forma Oil and Gas Reserves" above. In connection with
the acquisition of ATCOR by Forest, ATCOR will sell one-half of its interests in
these frontier lands  to the controlling  shareholders of ATCOR  for $8  million
Cdn.
    

   
    Virtually  all of ATCOR's interests in these discovery areas are retained by
Significant Discovery  Licenses.  ATCOR  has estimated  that  it,  its  Canadian
partners and the Canadian government have expended a total of approximately $200
million  Cdn in the exploration and delineation of oil and gas reservoirs in the
Amauligak area.  Financial  requirements  to  retain  these  interests  in  good
standing  are not  significant and  are part  of ATCOR's  annual capital budget.
Development through  to production  will  be a  significant investment  and  may
require separate financing.
    

   
    The  operators of the Sable Island gas field announced in October 1995, that
they plan to file a development plan application that will target placing  Sable
Island  production on-line  by January 1,  2000. The operators  indicated that a
final decision on whether to proceed with the project is expected by mid-1997.
    

    NATURAL GAS MARKETING.   ATCOR has  been involved in  natural gas  marketing
since  1981. Activities consist of the  marketing of ATCOR's own gas production,
the purchase and  direct sale  of other parties'  natural gas,  the handling  of
transportation  and operations  of customers'  gas, the  operation of  the ATCOR

                                       42
<PAGE>
   
Netback Pool and the spot purchasing and selling of natural gas. During the nine
months ended September 30, 1995, ATCOR marketed, on behalf of itself and others,
183 Bcf or approximately 671 MMcf/d. ATCOR operates the ATCOR Netback Pool  that
matches   major  end  users  with  providers  of  gas  supply  through  arranged
transportation channels and uses  a netback pricing  mechanism to establish  the
wellhead  price  paid  to  producers. Sales  of  natural  gas  to petrochemical,
fertilizer and cement  plants, electrical  cogeneration facilities,  refineries,
straddle  plants and  utilities are  made within  Canada and  the United States.
ATCOR serves  customers  on short  term  and  long term  contracts  in  Alberta,
Saskatchewan,  Ontario, Quebec  and the  United States  and participates  in the
daily trading of gas. Gas supplied  to these markets is partially supplied  from
ATCOR  wells, and the  remainder is obtained from  other producing and marketing
companies. In 1994, ATCOR marketed, on behalf  of itself and others, 125 Bcf  or
approximately 342 MMcf/d.
    

    Sales  in the northeastern United States to Alberta Northeast Gas Limited, a
consortium of 16  gas and electric  utilities located in  New York, New  Jersey,
Connecticut,  Massachusetts, New  Hampshire and  Rhode Island  (the ANE Project)
were at full contract volumes  of 37.3 million cubic  feet per day during  1995.
This contract, which expires in 2006, has a variable pricing formula not tied to
any single index or factor.

   
    ATCOR  commenced  sales  of  approximately  18  MMcf/d  to  the  Selkirk  II
Cogeneration Project in New York State  on November 1, 1994 through the  Netback
Pool.   This  cogeneration  plant  generates   approximately  270  megawatts  of
electricity for sale to  the Consolidated Edison Company  of New York and  sells
steam  under  a long  term  contract to  a  plastics facility  owned  by General
Electric. This project, which has a contract term of 15 years, also utilizes the
Iroquois Gas Transmission  System pipeline for  gas transportation. ATCOR  sells
approximately 30 MMcf/day of shrinkage replacement gas through the ATCOR Netback
Pool  to the ethane extraction plant  in Edmonton, Alberta described below. This
contract expires on December 31, 1998. After such date, it is expected that  the
amount of shrinkage gas sold by the pool may be significantly reduced.
    

    The  average  price  paid to  producers  in  the ATCOR  Netback  Pool, which
includes the  above mentioned  contracts, was  $1.36 Cdn  per Mcf  for the  nine
months ended September 30, 1995.

   
    NATURAL  GAS LIQUIDS  AND SULPHUR  MARKETING.   ATCOR owns  interests in two
plants which are  producing natural  gas liquids. ATCOR  owns an  interest in  a
processing  plant in the Caroline gas field. ATCOR currently markets its natural
gas liquids from the Caroline field to a major oil and gas producer for use in a
miscible flood, under a short-term arrangement. The Caroline plant also produces
sulphur, and ATCOR's share of  the sulphur production was  75 long tons per  day
during  1994. ATCOR's  share of the  sulphur production is  marketed to offshore
markets through the Prism Marketing Consortium.
    

   
    ATCOR also  owns a  one-third  interest in  an  ethane extraction  plant  in
Edmonton, Alberta. The present plant configuration has a maximum design capacity
to remove 12,000-14,000 Bbls/d of ethane and 8,500 Bbls/d of natural gas liquids
from  an inlet natural gas  volume of 315 MMcf/d.  The plant extracts ethane and
natural gas liquids from gas streams flowing into south Edmonton. The ethane  is
sold  to  an  Alberta  ethylene  producer  under  a  long-term  contract  at  an
above-market price that expires in 1998. The natural gas liquids produced at the
Edmonton plant  are sold  under  a long-term  contract  at Sarnia,  Ontario.  In
connection with the acquisition by Forest, an 18% interest in the Edmonton plant
will be sold to the controlling shareholders of ATCOR for $10 million Cdn.
    

   
    In  addition to liquids extracted, the  Edmonton plant processes natural gas
for a large resource company under a long-term toll processing contract. For the
nine months  ended September  30, 1995,  the plant  processed an  average of  36
MMcf/d  under the  contract. The  gas processed under  the contract  in 1996 and
future years will be substantially less as this supply becomes depleted and  the
remaining  reserves are  limited. The  plant owners  will continue  to negotiate
alternate contracts for third party processing as well as determining methods to
increase the  portion  of the  Edmonton  gas  supply requirement  which  can  be
processed at the Plant prior to consumption in the City.
    

                                       43
<PAGE>
    CANADIAN  REGULATION.   For  a  description of  certain  Canadian regulatory
matters, see "-- Foreign Operations" below.

    EMPLOYEES  At September 30, 1995, ATCOR had 76 full-time employees including
eight field employees.  None of  ATCOR's employees  are represented  by a  labor
union or collective bargaining agreement. Management believes that its relations
with its employees are good.

   
SAXON ACQUISITION
    

   
    On  December  20, 1995,  the Company  acquired a  56% economic  (49% voting)
interest  in  Saxon,  an  oil   and  gas  exploration  and  production   company
headquartered  in Calgary, Alberta, Canada.  In the transaction, Forest acquired
common stock and warrants of Saxon in exchange for approximately $1,100,000  and
1,060,000  shares  of Common  Stock, all  of  which are  being offered  for sale
hereby.
    

   
    Saxon is  focused  on exploitation  and  development drilling  primarily  in
Alberta.  Principal  reserves  and  producing properties  are  located  in three
project areas in western  and northwestern Alberta in  the Pembina, Bigoray  and
Kaybob  South fields. At December  31, 1995, Saxon had  estimated proved oil and
natural gas reserves of 42.2 Bcfe as estimated by Fekete.
    

SIGNIFICANT PROPERTIES

   
    Set forth below are brief descriptions of the Company's 15 most  significant
offshore and onshore properties, including certain fields recently acquired from
Saxon. All stated production data is net to the Company's or Saxon's interest.
    

   
<TABLE>
<CAPTION>
                                                                                             NET PRODUCTION (1)
                                                                                     -----------------------------------
                                                        OPERATED/       PRODUCING       GAS       LIQUIDS
FIELD                            LOCATION              NON-OPERATED       WELLS        MCF/D      BBLS/D     MCFE/D (2)
- -------------------------------  -------------------  --------------  -------------  ---------  -----------  -----------
<S>                              <C>                  <C>             <C>            <C>        <C>          <C>
Eugene Island 325                Offshore-Louisiana   Operated                 10       12,704         157       13,646
South Pelto 6                    Offshore-Louisiana   Non-Operated              1        8,788         145        9,660
Eugene Island 273                Offshore-Louisiana   Operated                 10        8,472      --            8,472
Eugene Island 292 & 309          Offshore-Louisiana   Operated                  8        6,631         158        7,579
Katy                             Gulf Coast           Non-Operated             90        5,415         150        6,317
East Cam 109/Verm. 101 & 102     Offshore-Louisiana   Operated                  5        5,268          39        5,503
Eugene Island 255                Offshore-Louisiana   Operated                  3          391         744        4,855
Loma Vieja                       South Texas          Non-Operated              6        4,445      --            4,445
Ship Shoal 277                   Offshore-Louisiana   Operated                  7        1,882         404        4,306
Bigoray                          West Central         Both                     21        2,710         246        4,186
                                 Alberta
Eugene Island 190                Offshore-Louisiana   Operated                  2        3,309           5        3,337
Pembina                          Central Alberta      Operated                 68          286         507        3,328
Matagorda 682                    Offshore-Texas       Operated                  2        3,106          10        3,164
Eugene Island 53                 Offshore-Louisiana   Operated                 20        2,807          26        2,963
Elk City                         Oklahoma             Both                     44        2,882           9        2,936
                                 All Others - Forest                          258       28,201       1,546       37,474
                                 All Others - Saxon                           432        4,080         433        6,678
                                                                            -----    ---------       -----   -----------
                                                      Total                   987      101,377       4,579      128,849
                                                                            -----    ---------       -----   -----------
                                                                            -----    ---------       -----   -----------
</TABLE>
    

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

   
(1) January - September 1995 average on a net revenue interest basis.
    

   
(2)  Computed on the basis that one barrel  of liquids is equivalent to 6 Mcf of
    natural gas.
    

                                       44
<PAGE>
PRODUCTION

   
    The following table shows net oil and natural gas production for the Company
on a historical basis for each of  the three years in the period ended  December
31,  1994  and on  a  pro forma  combined basis  including  the ATCOR  and Saxon
acquisitions for the  nine months ended  September 30, 1995  and the year  ended
December 31, 1994:
    

   
<TABLE>
<CAPTION>
                                                           NET LIQUIDS AND
                                                       NATURAL GAS PRODUCTION
                         -----------------------------------------------------------------------------------
                            PRO FORMA
                           NINE MONTHS                                  YEAR ENDED DECEMBER 31,
                              ENDED         NINE MONTHS    -------------------------------------------------
                          SEPTEMBER 30,   ENDED SEPTEMBER     PRO FORMA
                              1995           30, 1995            1994          1994       1993       1992
                         ---------------  ---------------  ----------------  ---------  ---------  ---------
<S>                      <C>              <C>              <C>               <C>        <C>        <C>
United States:
  Natural Gas (MMcf)...        25,744           25,744            48,048        48,048     41,114     27,814
  Liquids (Mbbls)......           926              926             1,543         1,543      1,493      1,308
Canada:
  Natural Gas (MMcf)...        15,762               --            18,604            --         --      1,360
  Liquids (Mbbls)......         1,618               --             2,040            --         --        142
                              -------          -------           -------     ---------  ---------  ---------
Total (MMcfe)(1).......        56,770           31,300            88,150        57,306     50,072     37,874
                              -------          -------           -------     ---------  ---------  ---------
                              -------          -------           -------     ---------  ---------  ---------
</TABLE>
    

   
(1)  Computed on the basis that one barrel  of liquids is equivalent to 6 Mcf of
    natual gas.
    

PRODUCTIVE WELLS

   
    The following summarizes the Company's total gross and net productive  wells
at  December 31, 1994  on a historical basis  and on a  pro forma combined basis
including the ATCOR and Saxon acquisitions:
    
   
<TABLE>
<CAPTION>
                                                                      PRODUCTIVE WELLS (1)
                                                                    ------------------------
Historical                                                           GROSS (2)     NET (3)
- ------------------------------------------------------------------  -----------  -----------
<S>                                                                 <C>          <C>
 Oil..............................................................         200      133.8
  Natural Gas.....................................................         416      137.9
                                                                         -----      -----
      Totals......................................................         616      271.7
                                                                         -----      -----
                                                                         -----      -----

<CAPTION>
Pro Forma Combined
- ------------------------------------------------------------------
<S>                                                                 <C>          <C>
  Oil.............................................................         876      317.3
  Natural Gas.....................................................         758      245.6
                                                                         -----      -----
      Totals......................................................       1,634      562.9
                                                                         -----      -----
                                                                         -----      -----
</TABLE>
    

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

(1) Productive  wells  are producing  wells  and wells  capable  of  production,
    including wells that are shut-in.

(2)  A gross well is a well in which  a working interest is owned. The number of
    gross wells is  the total number  of wells  in which a  working interest  is
    owned.

   
(3)  A net well is deemed to exist  when the sum of fractional ownership working
    interests in gross wells equals one. The  number of net wells is the sum  of
    the  fractional working  interests owned in  gross wells  expressed as whole
    numbers and fractions thereof.
    

                                       45
<PAGE>
DEVELOPED AND UNDEVELOPED ACREAGE

   
    The following table sets forth the Company's acreage at December 31, 1994 on
a historical basis and  on a pro  forma combined basis  including the ATCOR  and
Saxon acquisitions. A majority of the developed acreage is subject to a mortgage
lien  securing either the Company's bank indebtedness or its nonrecourse secured
debt. A portion of the developed acreage is also subject to production payments.
See "Management's Discussion and Analysis of Financial Condition and Results  of
Operations"  and Notes 4 and 5 of  Notes to Consolidated Financial Statements of
the Company.
    

   
<TABLE>
<CAPTION>
                                                                                     UNDEVELOPED ACREAGE
                                                            DEVELOPED ACREAGE (1)            (2)
                                                            ----------------------  ----------------------
Historical                                                   GROSS (3)    NET (4)    GROSS (3)    NET (4)
- ----------------------------------------------------------  -----------  ---------  -----------  ---------
<S>                                                         <C>          <C>        <C>          <C>
  Louisiana Offshore......................................     180,108      72,689      108,174     69,028
  Oklahoma................................................      63,779      22,891        5,976      1,321
  Texas Onshore...........................................     126,330      59,502       26,991     19,210
  Texas Offshore..........................................      51,142      31,175       47,298     42,078
  Wyoming.................................................      12,803       8,797       24,676     20,334
  Other...................................................      30,883       9,017        6,615      3,592
                                                            -----------  ---------  -----------  ---------
  Total Acreage at December 31, 1994......................     465,045     204,071      219,730    155,563
                                                            -----------  ---------  -----------  ---------
                                                            -----------  ---------  -----------  ---------
Pro Forma Combined Acreage at December 31, 1994...........     830,328     330,747    1,478,443    677,800
                                                            -----------  ---------  -----------  ---------
                                                            -----------  ---------  -----------  ---------
</TABLE>
    

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

(1) Developed acres are those acres  which are spaced or assigned to  productive
    wells.

(2)  Undeveloped acres are considered to be  those acres on which wells have not
    been drilled or  completed to a  point that would  permit the production  of
    commercial  quantities of  oil or  natural gas,  regardless of  whether such
    acreage contains proved reserves. It  should not be confused with  undrilled
    acreage held by production under the terms of a lease.

(3)  A gross acre is an acre in which a working interest is owned. The number of
    gross acres is  the total number  of acres  in which a  working interest  is
    owned.

(4)  A net  acre is  deemed to exist  when the  sum of  the fractional ownership
    working interests in gross acres equals one. The number of net acres is  the
    sum  of the fractional  working interests owned in  gross acres expressed as
    whole numbers and fractions thereof.

    During 1994, the Company's  gross developed acreage increased  approximately
9%  and net developed acreage increased 13%,  primarily as a result of producing
property acquisitions. The Company's gross and net undeveloped acreage decreased
35% and 33% respectively, primarily due to reductions in acreage as a result  of
reclassifications  to  developed acreage,  lease  expirations and  the Company's
decision not  to renew  certain  leases which  were located  primarily  offshore
Louisiana and in Texas.

   
    Approximately  49% of the  Company's total net  undeveloped acreage is under
leases that have terms expiring in 1995, if not held by production, and  another
approximately 9% of net undeveloped acreage will expire in 1996 if not also held
by production.
    

COMPETITION

    The  oil and natural  gas industry is  intensely competitive. Competition is
particularly intense  in the  acquisition  of prospective  oil and  natural  gas
properties  and oil and  gas reserves. Forest's  competitive position depends on
its  geological,  geophysical  and  engineering  expertise,  on  its   financial
resources,  its ability  to develop  its properties  and its  ability to select,
acquire and develop proved reserves.  Forest competes with a substantial  number
of  other companies  having larger  technical staffs  and greater  financial and
operational resources. Many such companies  not only engage in the  acquisition,
exploration,  development and  production of oil  and natural  gas reserves, but
also carry on refining operations,

                                       46
<PAGE>
generate electricity and market refined products. The Company also competes with
major and independent oil and gas companies in the marketing and sale of oil and
gas to  transporters, distributors  and  end users.  There is  also  competition
between  the oil and natural gas  industry and other industries supplying energy
and fuel  to  industrial,  commercial  and  individual  consumers.  Forest  also
competes  with  other oil  and  natural gas  companies  in attempting  to secure
drilling rigs  and other  equipment  necessary for  drilling and  completion  of
wells.  Such equipment may be in short  supply from time to time, although there
is no  current shortage  of such  equipment. Finally,  companies not  previously
investing  in oil and natural gas may  choose to acquire reserves to establish a
firm supply  or  simply as  an  investment.  Such companies  will  also  provide
competition  for  Forest.  Forest's  business  is  affected  not  only  by  such
competition, but also by general economic developments, governmental regulations
and other factors  that affect its  ability to  market its oil  and natural  gas
production. The prices of oil and natural gas realized by Forest are both highly
volatile  and generally dependent on world  supply and demand. Declines in crude
oil prices  or natural  gas  prices adversely  impact Forest's  activities.  The
Company's  financial  position  and  resources  may  also  adversely  affect the
Company's  competitive   position.  Lack   of  available   funds  or   financing
alternatives  will prevent the Company from executing its operating strategy and
from  deriving  the  expected   benefits  therefrom.  For  further   information
concerning  the Company's  financial position,  see Management's  Discussion and
Analysis of Financial Condition and Results of Operations.

   
    ATCOR's gas marketing business also faces significant competition from other
gas marketers, some of whom are significantly larger in size and have access  to
greater financial resources than ATCOR will have as a subsidiary of the Company.
    

REGULATION

   
    Various  aspects  of  the  Company's  oil  and  natural  gas  operations are
regulated by administrative  agencies under statutory  provisions of the  states
where  such  operations are  conducted and  by certain  agencies of  the Federal
government for  operations  on Federal  leases.  The Federal  Energy  Regulatory
Commission  ("FERC") regulates the transportation and sale for resale of natural
gas in interstate commerce pursuant to the  Natural Gas Act of 1938 ("NGA")  and
the Natural Gas Policy Act of 1978 ("NGPA"). In the past, the Federal government
has  regulated the  prices at which  oil and gas  could be sold.  While sales by
producers of natural gas, and all sales of crude oil, condensate and natural gas
liquids can  currently be  made at  uncontrolled market  prices, Congress  could
reenact  price controls  in the  future. Deregulation  of wellhead  sales in the
natural gas industry  began with the  enactment of  the NGPA in  1978. In  1989,
Congress  enacted the Natural Gas Wellhead  Decontrol Act ("the Decontrol Act").
The Decontrol Act removed all NGA and NGPA price and nonprice controls affecting
wellhead sales of natural gas effective January 1, 1993.
    

   
    Commencing in April 1992, the FERC  issued Order Nos. 636, 636-A, and  636-B
("Order  No. 636"), which require interstate pipelines to provide transportation
separate, or "unbundled", from the pipelines' sales of gas. Also, Order No.  636
requires  pipelines to  provide open-access  transportation on  a basis  that is
equal for all gas  supplies. Although Order No.  636 does not directly  regulate
the  Company's activities, the FERC has stated that it intends for Order No. 636
to foster increased competition within all  phases of the natural gas  industry.
It  is unclear what impact, if any, increased competition within the natural gas
industry under Order  No. 636 will  have on the  Company's activities.  Although
Order  No. 636, assuming it is upheld in its entirety, could provide the Company
with additional market  access and  more fairly  applied transportation  service
rates, Order No. 636 could also subject the Company to more restrictive pipeline
imbalance  tolerances and greater  penalties for violation  of those tolerances.
Numerous parties have filed petitions  for review of Order  No. 636, as well  as
orders  in  individual pipeline  restructuring  proceedings. Upon  such judicial
review, these orders may be remanded or reversed in whole or in part. With Order
No. 636 subject to court review, it  is difficult to predict with precision  its
ultimate effects.
    

   
    The   FERC  has  announced  its  intention  to  re-examine  certain  of  its
transportation-related policies,  including  the  appropriate  manner  in  which
interstate  pipelines release transportation  capacity under Order  No. 636, and
the use  of  market-based  rates  for interstate  gas  transmission.  While  any
resulting
    

                                       47
<PAGE>
   
FERC  action would affect the Company  only indirectly, the FERC's current rules
and policy statements may  have the effect of  enhancing competition in  natural
gas  markets  by,  among  other  things,  encouraging  non-producer  natural gas
marketers to  engage in  certain  purchase and  sale transactions.  The  Company
cannot  predict what  action the  FERC will  take on  these matters,  nor can it
accurately  predict  whether  the  FERC's  actions  will  achieve  the  goal  of
increasing  competition in markets  in which the Company's  natural gas is sold.
However, the  Company  does not  believe  that  it will  be  treated  materially
differently  than  other  natural  gas producers  and  marketers  with  which it
competes.
    

   
    Recently, the FERC issued a policy  statement on how interstate natural  gas
pipelines  can recover the  costs of new pipeline  facilities. While this policy
statement affects the  Company only  indirectly, in  its present  form, the  new
policy  should  enhance  competition  in  natural  gas  markets  and  facilitate
construction of gas  supply laterals.  However, requests for  rehearing of  this
policy  statement are currently pending. The  Company cannot predict what action
the FERC will take on these requests.
    

   
    Commencing in October 1993,  the FERC issued a  series of rules (Order  Nos.
561 and 561-A) establishing an indexing system under which oil pipelines will be
able to change their transportation rates, subject to prescribed ceiling levels.
The  indexing system, which allows or may require pipelines to make rate changes
to track  changes in  the Producer  Price Index  for Finished  Goods, minus  one
percent, became effective January 1, 1995. The FERC's decision in this matter is
currently  the subject of various petitions  for judicial review. The Company is
not able at this  time to predict the  effects of Order Nos.  561 and 561-A,  if
any,  on  the  transportation  costs associated  with  oil  production  from the
Company's oil producing operations.
    

   
    The Outer Continental Shelf Lands Act ("OCSLA") requires that all  pipelines
operating  on  or  across  the  Outer  Continental  Shelf  (the  "OCS")  provide
open-access, non-discriminatory  service. Although  the FERC  has opted  not  to
impose  the regulations  of Order  No. 509,  in which  the FERC  implemented the
OCSLA, on gatherers and other non-jurisdictional entities, the FERC has retained
the authority  to exercise  jurisdiction  over those  entities if  necessary  to
permit non-discriminatory access to service on the OCS. In this regard, the FERC
recently  initiated a  Notice of Inquiry  ("NOI") into its  policy regarding the
application of its  jurisdiction under the  NGA and the  OCSLA over natural  gas
facilities  and services on the OCS. The  FERC intends to use the NOI proceeding
to gather information to assist it  in examining the structure and operation  of
natural  gas gathering and transmission on the OCS and the effects of the FERC's
current policy regarding those services. The Company is not able to predict what
action, if any, the FERC  might take as a result  of the NOI proceeding, or  the
effects,  if any, of such proceeding on its  OCS operations. If the FERC were to
determine that it was no longer necessary to regulate the rates and services  of
OCS  transmission  facilities under  the NGA,  the  Company could  experience an
increase in transportation costs associated with its OCS natural gas  production
and, possibly, reduced access to OCS transmission capacity.
    

   
    Certain  operations the Company conducts are  on federal oil and gas leases,
which the Minerals  Management Service  "MMS" administers. The  MMS issues  such
leases through competitive bidding. These leases contain relatively standardized
terms  and require compliance with detailed  MMS regulations and orders pursuant
to the OCSLA (which are subject to change by the MMS). For offshore  operations,
lessees  must  obtain MMS  approval for  exploration  plans and  development and
production plans prior to  the commencement of such  operations. In addition  to
permits required from other agencies (such as the Coast Guard, the Army Corps of
Engineers and the Environmental Protection Agency), lessees must obtain a permit
from  the MMS  prior to  the commencement of  drilling. The  MMS has promulgated
regulations requiring offshore production facilities located on the OCS to  meet
stringent   engineering  and  construction   specifications.  The  MMS  proposed
additional  safety-related  regulations  concerning  the  design  and  operating
procedures   for  OCS   production  platforms  and   pipelines.  These  proposed
regulations were withdrawn pending further discussions among interested  federal
agencies.  The MMS  also has regulations  restricting the flaring  or venting of
natural gas, and has recently proposed to amend such regulations to prohibit the
flaring of liquid hydrocarbons and  oil without prior authorization.  Similarly,
the MMS has promulgated other regulations governing the plugging and abandonment
of wells located offshore and the removal of all production facilities. To cover
the various
    

                                       48
<PAGE>
obligations  of lessees on the OCS, the MMS generally requires that lessees post
substantial bonds or other acceptable  assurances that such obligations will  be
met.  The cost of such bonds or other  surety can be substantial and there is no
assurance that the Company can continue to  obtain bonds or other surety in  all
cases.

    In  addition,  the  MMS  is  conducting  an  inquiry  into  certain contract
agreements from which producers on MMS leases have received settlement  proceeds
that  are  royalty bearing  and  the extent  to  which producers  have  paid the
appropriate royalties on those proceeds. The Company believes that this  inquiry
will not have a material impact on its financial condition, liquidity or results
of operations.

   
    The  MMS has  recently issued  a notice of  proposed rulemaking  in which it
proposes to amend its regulations governing the calculation of royalties and the
valuation of natural gas produced from federal leases. The principal feature  in
the  amendments, as proposed, would  establish an alternative market-index based
method to  calculate  royalties  on  certain  natural  gas  production  sold  to
affiliates or pursuant to non-arm's-length sales contracts. The MMS has proposed
this  rulemaking to facilitate royalty valuation in  light of changes in the gas
marketing environment. The Company cannot predict what action the MMS will  take
on  these matters, nor can it predict at this stage of the rulemaking proceeding
how the Company might be affected by amendments to the regulations.
    

    Additional proposals  and proceedings  that  might affect  the oil  and  gas
industry  are pending before the FERC and the courts. The Company cannot predict
when or  whether any  such proposals  may  become effective.  In the  past,  the
natural  gas industry has been heavily regulated. There is no assurance that the
regulatory approach currently  pursued by the  FERC will continue  indefinitely.
Notwithstanding  the foregoing, the Company  does not anticipate that compliance
with existing federal, state and local  laws, rules and regulations will have  a
material or significantly adverse effect upon the capital expenditures, earnings
or  competitive position of the Company or its subsidiaries. No material portion
of Forest's business is  subject to renegotiation of  profits or termination  of
contracts or subcontracts at the election of the Federal government.

OIL SPILL FINANCIAL RESPONSIBILITY REQUIREMENTS

   
    In  August 1993,  the MMS  published an advance  notice of  its intention to
adopt a rule under the Oil Pollution  Act of 1990 ("OPA 90") that would  require
owners  and operators of oil and gas facilities located on or adjacent to waters
of the United States  to establish $150 million  in financial responsibility  to
cover  oil spill related liabilities. Compliance with the proposed rule could be
financially burdensome for many small oil  and gas companies, and in June  1995,
The  U.S. House of  Representatives approved a  bill that would  amend OPA 90 to
reduce the  level  of  financial  responsibility to  $35  million.  The  Clinton
Administration  has expressed its  support for the  pending legislation, but the
U.S. Senate has not yet  taken any action on the  bill approved by the House  of
Representatives.  The Company  cannot predict  whether Congress  will reduce the
level of financial responsibility required under  OPA 90 nor can it predict  the
final  form of any financial responsibility rule  that might be adopted, but any
such action  has  the potential  to  result  in the  imposition  of  substantial
additional  annual costs on the Company or otherwise materially adversely affect
the Company.  The impact  of the  rule should  not be  any more  adverse to  the
Company  than it will be to other  similarly situated or less capitalized owners
or operators in  the Gulf  of Mexico  and other  affected regions.  The MMS  has
indicated  that it will not move forward with the adoption of the rule until the
United States Congress has had an  opportunity to act on the pending  amendments
to OPA 90.
    

OPERATING HAZARDS AND ENVIRONMENTAL MATTERS

    The  oil and gas  business involves a variety  of operating risks, including
the  risk  of  fire,  explosions,  blow-outs,  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
which could result in substantial losses to the Company due to injury or loss of
life,  severe  damage  to  or destruction  of  property,  natural  resources and
equipment, pollution or other environmental damage,

                                       49
<PAGE>
clean-up responsibilities, regulatory investigation and penalties and suspension
of operations.  In addition,  the  Company currently  operates offshore  and  is
subject  to  the additional  hazards of  marine  operations, such  as capsizing,
collision and adverse  weather and sea  conditions. Such hazards  may hinder  or
delay drilling, development and on-line production operations.

   
    Extensive  federal,  state  and  local  laws  govern  oil  and  natural  gas
operations regulating  the  discharge  of  materials  into  the  environment  or
otherwise  relating to the protection  of the environment. Numerous governmental
departments issue rules and regulations to implement and enforce such laws which
are often  difficult and  costly  to comply  with  and which  carry  substantial
penalties  for failure to  comply. Some laws, rules  and regulations relating to
protection of  the environment  may, in  certain circumstances,  impose  "strict
liability"  for  environmental  contamination,  rendering  a  person  liable for
environmental damages and cleanup costs without regard to negligence or fault on
the part of such person. Other laws, rules and regulations may restrict the rate
of oil and natural gas production below the rate that would otherwise exist. The
regulatory burden on  the oil  and natural gas  industry increases  its cost  of
doing business and consequently affects its profitability. These laws, rules and
regulations  affect the operations of the Company. Compliance with environmental
requirements generally could  have a  material adverse effect  upon the  capital
expenditures,  earnings or competitive position  of Forest and its subsidiaries.
The  Company  believes  that  it  is  in  substantial  compliance  with  current
applicable environmental laws and regulations and that continued compliance with
existing  requirements will not  have a material adverse  impact on the Company.
Nevertheless, changes  in  environmental law  have  the potential  to  adversely
affect the Company's operations. For instance, at least two separate courts have
recently  ruled that certain wastes associated  with the production of crude oil
may be classified as hazardous substances under the Comprehensive  Environmental
Response, Compensation, and Liability Act (commonly called "Superfund") and thus
the  Company  could  become  subject to  the  burdensome  cleanup  and liability
standards  established  under  the  federal  Superfund  program  if  significant
concentrations  of such  wastes were determined  to be present  at the Company's
properties or to  have been produced  as a result  of the Company's  operations.
Alternately,  pending amendments  to Superfund presently  under consideration by
the U.S.  Congress could  relax many  of the  burdensome cleanup  and  liability
standards established under the statute.
    

    Although  the Company maintains insurance against  some, but not all, of the
risks described  above, including  insuring the  costs of  clean-up  operations,
public  liability and physical damage, there is no assurance that such insurance
will be adequate to cover all such costs or that such insurance will continue to
be available in the future or that  such insurance will be available at  premium
levels  that justify  its purchase.  The occurrence  of a  significant event not
fully insured or indemnified against could have a material adverse effect on the
Company's financial condition and operations.

    The Company  has  established  guidelines  to be  followed  to  comply  with
environmental  laws,  rules  and  regulations.  The  Company  has  designated  a
compliance officer whose  responsibility is to  monitor regulatory  requirements
and  their  impacts  on  the Company  and  to  implement  appropriate compliance
procedures.  The   Company  also   employs   an  environmental   manager   whose
responsibilities  include  causing  Forest's  operations to  be  carried  out in
accordance with applicable  environmental guidelines  and implementing  adequate
safety  precautions. Although the Company  maintains pollution insurance against
the costs of clean-up operations, public liability and physical damage, there is
no assurance that such  insurance will be  adequate to cover  all such costs  or
that such insurance will continue to be available in the future.

FOREIGN OPERATIONS

   
    Forest  has entered into  an agreement to  acquire ATCOR and  has acquired a
controlling interest  in  Saxon.  See  "--  ATCOR  Acquisition"  and  "--  Saxon
Acquisition."  In  1992,  the Company  sold  substantially all  of  its Canadian
operations  to  CanEagle  Resources  Corporation  ("CanEagle").  In  June  1994,
CanEagle sold a significant portion of its oil and gas properties in Canada to a
third party. In conjunction
    

                                       50
<PAGE>
   
with  this transaction,  the Company  exchanged its  investment in  CanEagle for
preferred shares of a newly formed entity, Archean Energy, Ltd. ("Archean").  In
connection  with  the  Saxon  transaction,  the  Company  exchanged  its Archean
preferred stock for Saxon preferred stock.
    

    In Canada, the  petroleum industry  operates under  federal, provincial  and
municipal  legislation and regulations governing  taxes, land tenure, royalties,
production rates, pricing, environmental protection, exports and other  matters.
Prices of oil and natural gas in Canada have been deregulated and are determined
by market conditions and negotiations between buyers and sellers.

   
    Various  matters relating to the  transportation and distribution of natural
gas are  the  subject  of  hearings  before  various  regulatory  tribunals.  In
addition,  although the price of natural gas  exported from Canada is subject to
negotiation between  buyers  and  sellers,  the  National  Energy  Board,  which
regulates  exports of  natural gas, requires  that natural  gas export contracts
meet certain criteria as a condition of approving such exports. These  criteria,
including price and reserve considerations, are designed to demonstrate that the
export is in the Canadian public interest.
    

    Several  provincial  governments have  introduced  a number  of  programs to
encourage and  assist the  oil  and natural  gas industry,  including  incentive
payments, royalty holidays and royalty tax credits.

    Canadian governmental regulations may have a material effect on the economic
parameters  for engaging  in oil  and gas  activities in  Canada and  may have a
material effect  on the  advisability of  investments in  Canadian oil  and  gas
drilling activities.

    Forest  considers, from time  to time, certain oil  and gas opportunities in
other foreign countries. Foreign oil and  natural gas operations are subject  to
certain  risks, such as  nationalization, confiscation, terrorism, renegotiation
of existing contracts and currency fluctuations. Forest monitors the  political,
regulatory  and  economic  developments in  any  foreign countries  in  which it
operates.

   
LEGAL PROCEEDINGS
    

   
    Royalty owners have  filed two  separate class action  lawsuits against  the
Company  in the State District Court of Caddo County, Oklahoma. In each case the
plaintiff has alleged unjust enrichment, breach of fiduciary duty,  constructive
fraud  and  breach  of contract.  The  claims in  both  suits are  based  on the
allegation that the  Company underpaid royalties  on the consideration  received
pursuant to settlement agreements with ONEOK, Inc. in 1990 and 1992.
    

   
    In  MODRALL V. FOREST OIL CORPORATION, Case No. CJ-95-67, filed on March 24,
1995, the  Court, on  September 13,  1995, certified  a class  comprised of  the
royalty  and overriding royalty owners  in the three wells  involved in the 1992
ONEOK, Inc. settlement. No class has been certified as yet in MERCO OF OKLAHOMA,
INC. V. FOREST  OIL CORPORATION,  Case No. CJ-95-230,  which suit  was filed  on
September  27, 1995.  This suit  involves the  1990 ONEOK,  Inc. settlement. The
plaintiffs in both  suits seek  actual damages  in excess  of $10,000,  punitive
damages  in excess of $10,000, an accounting, interest and costs. There has been
no specific determination of the amount in controversy in either case.
    

   
    The plaintiffs allege in both cases that  they are entitled to share in  all
value  received  by  the  Company  under  the  aforesaid  settlements, including
proceeds not attributable to actual gas production. The Company believes that it
was not required to  pay a royalty  on such proceeds,  and therefore intends  to
vigorously resist these claims.
    

    The Company, in the ordinary course of business, is a party to various legal
actions.  In the opinion  of management, none of  these actions, including those
discussed above, either individually or in  the aggregate, will have a  material
adverse  effect on  the Company's financial  condition, liquidity  or results of
operations.

                                       51
<PAGE>
   
                       THE ANSCHUTZ AND JEDI TRANSACTIONS
    

   
    ORIGINAL TRANSACTIONS
    

    On  July 27, 1995, the Company  consummated the transactions contemplated by
the Purchase Agreement between the Company and Anschutz dated May 17, 1995  (the
"Anschutz Agreement") and the Restructure Agreement between the Company and JEDI
(a  Delaware limited partnership, whose general  partner is Enron Capital Corp.,
an affiliate of Enron Corp.) dated May 17, 1995 (the "JEDI Agreement").

   
    Pursuant to the Anschutz Agreement, for a total consideration of $45 million
Anschutz purchased an aggregate of 3,760,000 shares of Common Stock and  620,000
shares  of Second Series Preferred Stock  that are convertible into an aggregate
of 1,240,000 additional shares of Common Stock. The Anschutz investment was made
in two closings. In the first closing, which occurred on May 19, 1995,  Anschutz
loaned the Company $9,900,000. At the second closing, which occurred on July 27,
1995,  Anschutz converted  the loan  into 1,100,000  shares of  Common Stock and
purchased from the Company, for an additional payment of $35,100,000,  2,660,000
shares  of Common Stock, the Second Series Preferred Stock and the A Warrants to
purchase 3,888,888 shares of  Common Stock and acquired  from JEDI an option  to
acquire up to an additional 2,250,000 shares of Common Stock, subject to certain
restrictions  (the "Anschutz Option"). The  A Warrants were originally scheduled
to expire on January 27, 1997. Such expiration will be extended to July 27, 1998
upon completion of the Offering in consideration of Anschutz's agreement to  not
sell  its shares of Common  Stock for nine months  thereafter, except in limited
circumstances. See "Description of Capital Stock -- Warrants."
    

   
    At the second closing, Anschutz agreed pursuant to a shareholders  agreement
with  the  Company (the  "Anschutz Shareholders  Agreement") to  certain voting,
acquisition, transfer and certain other limitations regarding all its shares  of
Common  Stock for five years after the  second closing, including (a) a limit on
voting, subject to certain exceptions, that required Anschutz to vote all equity
securities of the Company owned by Anschutz having voting power in excess of  an
amount equal to 19.99% of the aggregate voting power of the equity securities of
the  Company  then  outstanding  in  the same  proportion  as  all  other equity
securities of the Company  voted with respect to  the matter (other than  equity
securities  owned by Anschutz)  are voted, (b)  limiting to three  the number of
persons associated with Anschutz that may at any time be elected as directors of
the Company and limit the total number of directors to 10 and (c) a limit on the
acquisition of additional shares of  Common Stock by Anschutz (whether  pursuant
to  the conversion  of the  Second Series Preferred  Stock, the  exercise of the
warrants or  the  option  received  from  JEDI,  each  as  described  below,  or
otherwise),  subject to  certain exceptions,  that prohibits  any acquisition by
Anschutz that would result  in Anschutz beneficially owning  40% or more of  the
shares  of  Common  Stock  then  issued  and  outstanding.  While  the foregoing
limitations are  in effect,  Anschutz will  have the  right to  designate  three
members  of the Company's  Board of Directors.  See "-- Shareholders Agreements"
below.
    

   
    At the second  closing, the  Company and JEDI  restructured JEDI's  existing
loan  which had  a principal  balance of  approximately $62,400,000  at July 27,
1995. As a part of the restructuring, the existing JEDI Loan balance was divided
into two tranches: a  $40,000,000 tranche, which bears  interest at the rate  of
12.5%  per annum and  is due and  payable in full  on December 31,  2000; and an
approximately $22,400,000 tranche, which does not  bear interest and is due  and
payable  in full on  December 31, 2002.  JEDI also relinquished  the net profits
interest that it held  in certain properties of  the Company. In  consideration,
JEDI  received the B Warrants, which entitle  it to purchase 2,250,000 shares of
the Company's common stock for $10.00 per  share. The B Warrants will expire  on
the  earlier  of  December 31,  2002  or  36 months  following  exercise  of the
Company's option to convey properties in satisfaction of JEDI indebtedness ("the
Conveyance Option").  Also at  the  second closing,  JEDI granted  the  Anschutz
Option to Anschutz, pursuant to which Anschutz is entitled to purchase from JEDI
up  to 2,250,000 shares at a purchase price per share equal to the lesser of (a)
$10.00 plus 18% per annum from the  second closing date to the date of  exercise
of  the  option, or  (b) $15.50.  JEDI  will satisfy  its obligations  under the
Anshutz Option  by exercising  the B  Warrants. Provided  the Conveyance  Option
    

                                       52
<PAGE>
   
has  not been exercised,  the Company may  terminate the B  Warrants at any time
beginning 36 months after the second closing if the average closing price of the
common stock for both the  90 day and 15  day periods immediately preceding  the
termination is in excess of $12.50 per share.
    

   
    Subject  to certain  conditions, the  Company may  satisfy the  JEDI Loan by
conveying to  JEDI the  properties securing  the loan,  during a  30-day  period
beginning  July 27, 1998, pursuant to an  exercise of the Conveyance Option. The
conditions to exercising the  Conveyance Option include  the expiration or  full
exercise  of  the A  Warrants,  the absence  of a  default  under the  JEDI Loan
agreement, the accuracy of certain representations and warranties under the JEDI
Loan agreement and  the absence of  material liens or  litigation affecting  the
JEDI  properties. Any such conveyance prior to July 27, 1998 must be approved by
Anschutz, if the Anshutz Option has  not then been exercised or terminated.  The
Company  believes that the option  to convey the properties  to JEDI affords the
Company greater  flexibility in  managing its  capital structure.  Although  the
Company  has no current plans regarding  the possible exercise of the Conveyance
Option, the Company  would likely do  so if  at the time  the Conveyance  Option
became  exercisable the outstanding  balance of the  JEDI Loan was significantly
greater than the value of  the properties securing the  JEDI Loan. Prior to  the
exercise  or termination of the JEDI option, JEDI agreed that it will not assign
all or any portion of the JEDI Loan or the B Warrants to an unaffiliated  person
without  the  approval of  the  Company. The  Company  agreed to  not  give such
approval without the consent of Anschutz.
    

   
    The Company agreed to use the proceeds  from the exercise of the A  Warrants
to pay principal and interest on the $40,000,000 tranche of the JEDI loan and to
use  proceeds from the exercise of the B Warrants to repay the remaining tranche
of the JEDI loan.
    

   
    PENDING JEDI TRANSACTION
    

   
    On December 29, 1995, JEDI entered into the Pending JEDI Agreement with  the
Company  to exchange  the $22,400,000 tranche  and the B  Warrants for 1,680,000
shares of  Common Stock.  Completion  of the  transactions contemplated  by  the
Pending  JEDI Agreement  is subject  to certain  conditions, including obtaining
clearance pursuant to the Hart-Scott-Rodino Antitrust Improvements Act of  1976.
The  Pending JEDI Agreement would also eliminate the Conveyance Option described
above and provide for other changes to  the JEDI loan agreement that would  have
the  effect  of  increasing  the  Company's  flexibility  with  respect  to  the
development of the properties  securing the JEDI  indebtedness. Pursuant to  the
Pending  JEDI Agreement, JEDI will enter  into a shareholders agreement with the
Company (the "JEDI Shareholders Agreement") that limits JEDI's right to vote its
shares of Common  Stock and, except  in certain circumstances,  to transfer  its
shares  before July 27, 1998. The  JEDI Shareholders Agreement also will entitle
JEDI to designate a member  of the Company's Board  of Directors if the  average
price of the Common Stock over a period of 30 trading days is less than or equal
to $8.75 per share or if there is a substantial downgrading in the rating of the
Company's  debt securities. The JEDI  Shareholders Agreement will terminate upon
the termination of the Anschutz Shareholders Agreement or earlier if the  shares
acquired  by JEDI pursuant to the Pending  JEDI Agreement and still held by JEDI
are less than 3% of the outstanding shares of Common Stock. See  "--Shareholders
Agreements" below.
    

   
    Pursuant  to the JEDI Agreement, the Company would assume JEDI's obligations
under the  Anschutz Option.  Under the  Anschutz Option,  the Company  would  be
obligated  to issue shares directly to  Anschutz that previously would have been
issued to JEDI pursuant  to the B  Warrants. Upon the  exercise of the  Anschutz
Option,  instead of the B  Warrant price of $10.00  per share, the Company would
receive an amount equal to the lesser of (a) $10.00 plus 18% per annum from July
27, 1995 to the date of exercise of the option, or (b) $15.50. The Company would
be permitted to use proceeds  from the exercise of  the Anschutz Option for  any
corporate purpose.
    

   
    SHAREHOLDERS AGREEMENTS
    

   
    At  the second closing  under the Anschutz  Agreement, Anschutz entered into
the Anschutz  Shareholders  Agreement providing  for  certain voting  and  other
limitations  regarding its  shares of  Common Stock for  the lesser  of (i) five
years after the second closing  and (ii) the first day  on which the sum of  the
    

                                       53
<PAGE>
   
number  of shares of Common  Stock owned by Anschutz  and its affiliates and any
shares of Common  Stock subject to  acquisition by Anschutz  and its  affiliates
(regardless  of any conditions or restrictions on  such rights) is less than 20%
of the total of all shares of Common Stock issued and outstanding and subject to
issuance (regardless  of any  conditions or  restrictions on  such rights).  The
Anschutz  Shareholders Agreement  requires the  Company to,  among other things,
except as otherwise approved by the Board of Directors, including a majority  of
the  Independent Directors  (as defined  below), or  by vote  of the  holders of
two-thirds of the shares of Common  Stock then issued and outstanding (in  which
Anschutz  Excess Securities (as defined below)  are voted in accordance with the
restrictions contained  in  the Anschutz  Shareholders  Agreement) (a)  fix  the
number  of directors of the Company at ten, who are to be three persons selected
by Anschutz (the  "Anschutz Designees"),  two persons  who are  officers of  the
Company  and five persons  unaffiliated with Anschutz  who are not  and have not
been at any time during  the preceding two years an  officer or employee of  the
Company  or a director, officer or employee of  a beneficial owner of 5% or more
of the shares of  Common Stock then  issued and outstanding  or an affiliate  of
such  beneficial  owner  ("Independent  Directors"),  (b)  appoint  an  Anschutz
Designee chosen by Anschutz to each of the Executive Committee, the Compensation
Committee and the Audit  Committee (or committees  having similar functions)  of
the  Board of  Directors, (c) appoint  a Nominating Committee  composed of three
directors, one of whom shall  be an Anschutz Designee, one  of whom shall be  an
officer  of the Company  and one of  whom shall be  an Independent Director, (d)
require that  nominees  to  the  Board of  Directors  other  than  the  Anschutz
Designees  be  selected by  a vote  of at  least two  members of  the Nominating
Committee, of whom  one shall be  an Independent Director,  (e) if any  Anschutz
Designee shall cease to be a director for any reason, fill the vacancy resulting
thereby  with  an  Anschutz Designee  and  (f)  call meetings  of  the  Board of
Directors and  committees  thereof upon  the  written request  of  any  Anschutz
Designee who is a director.
    

   
    The  Anschutz Shareholders  Agreement also contains  a limit  on voting that
would require  Anschutz to  vote all  equity securities  of the  Company  having
voting  power in  excess of an  amount equal  to 19.99% of  the aggregate voting
power of the equity  securities of the Company  then outstanding (the  "Anschutz
Excess Securities") in the same proportion as all other equity securities of the
Company  voted with respect to the matter  (other than equity securities held by
Anschutz or JEDI) are voted, except  that Anschutz may vote the Anschutz  Excess
Securities  without restriction (a) for the  election of the permitted number of
Anschutz Designees,  (b) with  respect  to all  matters  with respect  to  which
Anschutz  may have liability under Section 16(b) of the Exchange Act (unless the
Company has obtained a final judgment to  the effect that Anschutz will have  no
such  liability) and (c) with respect to  other matters as approved by the Board
of Directors, including a majority of Independent Directors.
    

    The exception with respect to Section  16(b) of the Exchange Act could  have
the effect of permitting Anschutz to vote the Anschutz Excess Securities without
restriction  in connection with  a proposed merger  of the Company  with a third
party, which merger had been approved  by the Board of Directors (regardless  of
how  the directors appointed  by Anschutz might vote  on such merger). Depending
upon its  percentage  ownership,  if  permitted  to  vote  the  Anschutz  Excess
Securities,  Anschutz could have a veto  power over certain transactions between
the Company and third parties such as  a merger, which requires the approval  of
the holders of two-thirds of the outstanding Common Stock.

   
    The  Anschutz Shareholders Agreement also contains  an agreement on the part
of Anschutz not to  transfer the beneficial  ownership of any  of its shares  of
Common  Stock and Preferred  Stock (including shares  later acquired pursuant to
the conversion of the  Second Series Preferred  Stock or the  exercise of the  A
Warrants  or the option received from JEDI),  except (a) in a public offering of
Common Stock pursuant to a registration statement effective under the Securities
Act, (b) to a person  or Group (as defined in  Section 13(d)(3) of the  Exchange
Act) who represents that it will then beneficially own 9.9% or less of the total
number  of shares of Common Stock then  issued and outstanding and those subject
to issuance  (even if  then subject  to conditions  or restrictions),  (c) to  a
person  or Group who will then beneficially own more than 9.9% but less than 20%
of the total number of shares of  Common Stock issued and outstanding and  those
subject to issuance (even if then subject to conditions or restrictions) if such
person  or Group assumes by written instrument satisfactory to both Anschutz and
the Company
    

                                       54
<PAGE>
the transfer restrictions  previously applicable to  Anschutz, (d) any  transfer
approved  by the  Board of  Directors, including  a majority  of the Independent
Directors, which approval shall not be  unreasonably withheld with respect to  a
transfer  to any person or  Group who represents that  it will then beneficially
own more than 9.9%  and less than 20%  of the total number  of shares of  Common
Stock issued and outstanding and those subject to issuance (even if then subject
to  conditions  or  restrictions), (e)  a  transfer in  connection  with certain
business combination  transactions  or  tender  or  exchange  offers,  upon  the
liquidation or dissolution of the Company or as effected by operation of law and
(f) the pledge or grant of a security interest in certain cases.

   
    The Anschutz Shareholders Agreement also provides that Anschutz will neither
alone, nor through or with its affiliates, acquire shares of Common Stock which,
when  combined  with shares  of  Common Stock  then  owned by  Anschutz  and its
affiliates, would result  in Anschutz  beneficially owning  40% or  more of  the
shares  of Common  Stock then  issued and  outstanding (provided  that shares of
Common Stock which  may be  acquired pursuant to  the conversion  of the  Second
Series  Preferred Stock or the exercise of the A Warrants or the option received
from  JEDI  that  have   not  been  issued  shall   not  be  included  in   such
determination), except that such restriction shall not apply to (i) acquisitions
following  a business combination transaction that  (A) has been approved by the
Board of Directors (including a majority of the Independent Directors) or by the
holders of two-thirds of the shares of  Common Stock voted with respect to  such
transaction in which Anschutz Excess Securities are voted in accordance with the
Shareholders  Agreement)  and (B)  results in  the  beneficial ownership  by any
person or Group of  20% or more of  the shares of Common  Stock then issued  and
outstanding  (or if all  or any part of  the shares of  Common Stock are changed
into or exchanged for shares of capital  stock of any other person, 20% of  such
issued  and outstanding shares), (ii) acquisitions following the commencement of
a tender or  exchange offer  made by  any person or  Group (other  than and  not
including  Anschutz or an  affiliate of, or  any person acting  in concert with,
Anschutz) to acquire beneficial ownership of 40% or more of the shares of Common
Stock then issued and outstanding, (iii) acquisitions after any person or  Group
(other  than and not including an  affiliate of Anschutz) shall own beneficially
shares of Common Stock which  exceed the sum of the  number of shares of  Common
Stock  then owned by Anschutz and its affiliates plus the number then subject to
acquisition upon  the  conversion, exercise  or  exchange by  Anschutz  and  its
affiliates  of  equity securities  of  the Company  or  other rights  then owned
(whether or not  subject to  restrictions or conditions)  and (iv)  acquisitions
approved  by  the  Board  of  Directors,  including  a  majority  of Independent
Directors. If Anschutz's percentage ownership  were diluted by future  increases
in  the outstanding  Common Stock, the  40% restriction  on Anschutz's ownership
would not preclude Anschutz  from acquiring shares of  Common Stock in the  open
market  up  to  the 40%  level,  regardless  of Anschutz's  ability  to exercise
warrants or options or to convert the Second Series Preferred Stock.
    

   
    The Anschutz Shareholders Agreement also provides that the Company will  not
take  or recommend to its shareholders any action which would impose on Anschutz
or its  affiliates any  limitations  on their  legal  rights, other  than  those
imposed by the express terms of the Shareholders Agreement, and that the Company
will  not take any  action that will  or may, directly  or indirectly, result in
Anschutz or any affiliate having liability  under Section 16(b) of the  Exchange
Act  with  respect to  securities acquired  pursuant  to the  Anschutz Agreement
(including shares acquired upon  the conversion of  the Second Series  Preferred
Stock  or the exercise of the A Warrants  or the option received from JEDI). The
Company has the right to  seek a declaratory judgment  as to whether any  action
described  in  the preceding  sentence  or the  provisions  with respect  to the
limitations on the voting of the Anschutz Excess Securities on a matter shall be
effective and in  doing so whether  Anschutz will have  Section 16(b)  liability
with  respect to such matters. The Anschutz Shareholders Agreement also provides
that the voting restrictions on the Anschutz Excess Securities, and the transfer
restrictions and the cap on purchases of  Common Stock by Anschutz in excess  of
40%,  shall no longer apply if any of  the Anschutz Designees are not elected to
the Board of Directors (and Anschutz and its affiliates voted all the shares  of
Common  Stock owned by them in favor of  such election) or one or more directors
who are Anschutz Designees  are not appointed to  the Committees as provided  in
the  Anschutz  Shareholders'  Agreement  (and  the  directors  who  are Anschutz
Designees voted in favor of such appointment).
    

                                       55
<PAGE>
   
    In connection with the Pending JEDI Agreement, JEDI will also enter into the
JEDI Shareholders Agreement. The JEDI  Shareholders Agreement will entitle  JEDI
to  designate a member of the Company's  Board of Directors if the average price
of the Common Stock over a  period of 30 trading days  is less than or equal  to
$8.75  per share or if  there is a substantial downgrading  in the rating of the
Company's debt  securities. At  any time  during which  a JEDI  designee is  not
serving  as a  director of  the Company,  JEDI will  have the  right to  have an
observer at meetings of the Board of Directors at which significant transactions
are  considered.  The  JEDI  Shareholders  Agreement  will  terminate  upon  the
termination  of the  Anschutz Shareholders  Agreement or  earlier if  the shares
acquired by JEDI pursuant to the Pending  JEDI Agreement and still held by  JEDI
are less than 3% of the shares of Common Stock then outstanding.
    

   
    The  JEDI Shareholders  Agreement voting  restriction would  require JEDI to
vote all shares of Common  Stock owned by JEDI in  excess of a base amount  (the
"JEDI Excess Securities") in the same proportion as all equity securities of the
Company voted with respect to the matter (other than securities held by Anschutz
and  JEDI)  are voted,  except that  JEDI  may vote  the JEDI  Excess Securities
without restriction  (a) for  the  election of  a  director designated  by  JEDI
pursuant  to the  JEDI Shareholders Agreement,  (b) with respect  to all matters
with respect  to  which JEDI  may  have liability  under  Section 16(b)  of  the
Exchange  Act (unless the  Company has obtained  a final judgment  to the effect
that JEDI will have no such liability) and (c) with respect to other matters  as
approved  by  the  Board  of  Directors,  including  a  majority  of Independent
Directors. The number  of JEDI Excess  Shares is calculated  on a  proportionate
basis with reference to the number of shares that are not Anschutz Excess Shares
(including  for  the purpose  of  such calculation  the  shares of  Common Stock
issuable upon conversion of the Second Series Preferred Stock, even though  such
shares may not vote on the matter in question).
    

   
    The  JEDI Shareholders Agreement will also  contain an agreement on the part
of JEDI not to transfer the beneficial ownership of any of its shares of  Common
Stock  until July  27, 1998, except  (a) any  transfer approved by  the Board of
Directors, including a majority of the Independent Directors, (b) a transfer  in
connection  with certain business combination transactions or tender or exchange
offers, upon the  liquidation or dissolution  of the Company  or as effected  by
operation  of law and (c) the pledge or  grant of a security interest in certain
cases.
    

   
    The JEDI Shareholders Agreement will also provide that the Company will  not
take  or recommend to its shareholders any  action which would impose on JEDI or
its affiliates any limitations on their  legal rights, other than those  imposed
by  the express terms of  the JEDI Shareholders Agreement,  and that the Company
will not take any action for six months after the date thereof that will or may,
directly or indirectly,  result in  Anschutz or any  affiliate having  liability
under  Section 16(b)  of the  Exchange Act  with respect  to securities acquired
pursuant to the  Pending JEDI Agreement.  The Company  has the right  to seek  a
declaratory  judgment as to whether JEDI  will have Section 16(b) liability with
respect to such matters.
    

   
    REGISTRATION RIGHTS AGREEMENTS
    

   
    At the first closing under the Anschutz Agreement, the Company and  Anschutz
also  entered into a  registration rights agreement  (the "Anschutz Registration
Rights Agreement") pursuant to which the Company agreed to register pursuant  to
the  Securities Act of 1933, as amended (the "Securities Act"), any Common Stock
acquired by Anschutz in connection with the Anschutz Agreement. Anschutz has the
right to  demand such  registration on  four separate  occasions and  will  have
certain  "piggy-back" registration rights with respect to Company registrations.
The Company will  bear the  cost of any  registration pursuant  to the  Anschutz
Registration  Rights Agreement. At the second closing, the Company and JEDI also
entered into  a registration  rights agreement  (the "JEDI  Registration  Rights
Agreement")  on terms substantially similar  to the Anschutz Registration Rights
Agreement, including two  demand registration  rights. Pursuant  to the  Pending
JEDI  Agreement,  the JEDI  Registration Rights  Agreement  would be  amended to
reflect the transfer of  the B Warrants  to the Company  and the acquisition  by
JEDI  of  shares  of  Common  Stock  upon  the  completion  of  the transactions
contemplated by the Pending JEDI Agreement.
    

                                       56
<PAGE>
   
    RIGHTS AGREEMENT
    

   
    The Anschutz Agreement required  the Company to  amend the Rights  Agreement
dated  as of October  14, 1993 between  the Company and  Mellon Securities Trust
Company,  as  Rights  Agent,  (the  "Rights  Agreement")  with  respect  to  the
transactions contemplated by the Anschutz Agreement. The amendment to the Rights
Agreement  exempted from the provisions of the Rights Agreement shares of Common
Stock acquired by Anschutz pursuant to the Anschutz Agreement (including  shares
later  acquired pursuant to the conversion  of the Second Series Preferred Stock
or the  exercise of  the  A Warrants  or the  option  received from  JEDI).  The
amendment  to the Rights Agreement  did not exempt other  shares of Common Stock
acquired by  Anschutz  from the  provisions  of  the Rights  Agreement.  In  the
Anschutz  Agreement, the  Company agreed to  waive the provisions  of the Rights
Agreement with respect to Anschutz  if, and to the  same extent, it waives  such
provisions  with respect to any other  person. See "Description of Capital Stock
- -- Anti-Takeover Provisions."
    

                                       57
<PAGE>
                                   MANAGEMENT

    The executive officers  and directors  of the Company  and their  respective
positions and ages are set forth below.

   
<TABLE>
<CAPTION>
                                 AGE AND YEARS OF                       PRINCIPAL OCCUPATION,
                                      SERVICE               POSITIONS WITH COMPANY AND BUSINESS EXPERIENCE
             NAME                  WITH COMPANY                         DURING LAST FIVE YEARS
- -------------------------------  -----------------  --------------------------------------------------------------
<S>                              <C>                <C>
William L. Dorn................          47-24      Chairman  of the Board and Chairman of the Executive Committee
                                                      since July 1991  and Chief Executive  Officer from  February
                                                      1990   until  December  1995.  Chairman  of  the  Nominating
                                                      Committee since July  1995. Director since  1982. Member  of
                                                      the  Executive Committee  since August  1988. President from
                                                      February 1990 until November 1993. Executive Vice  President
                                                      from August 1989 until February 1990.
Robert S. Boswell..............          46-10      President  since  November  1993 and  Chief  Executive Officer
                                                      since December  1995. Director  since 1985.  Vice  President
                                                      from  May 1991 until November  1993. Chief Financial Officer
                                                      since May 1991. Financial Vice President from September 1989
                                                      until May 1991. Member of the Executive Committee since July
                                                      1991. Director  of Franklin  Supply Company  Ltd. and  Saxon
                                                      Petroleum Inc.
David H. Keyte.................           39-8      Vice  President  and  Chief Financial  Officer  since December
                                                      1995. Vice  President  and  Chief  Accounting  Officer  from
                                                      December  1993 until December  1995. Prior thereto Corporate
                                                      Controller since  January 1989.  Chairman of  the  Company's
                                                      Employee Benefits Committee, which assumed the duties of the
                                                      Trustees  of  the Pension  Trust  and of  the Administrative
                                                      Committee of  the Retirement  Savings Plan  in August  1994.
                                                      Director of Saxon Petroleum Inc.
V. Bruce Thompson..............           48-1      Vice  President and  General Counsel  since August  1994. Vice
                                                      President  --  Legal  of  Mid-America  Dairymen,  Inc.  from
                                                      November  1993 to August  1994. Chief of  Staff for Oklahoma
                                                      Congressman James M. Inhofe  from February 1990 to  November
                                                      1993.
Bulent A. Berilgen.............          47-11      Vice  President  of  Operations  since  December  1993.  Prior
                                                      thereto Vice President -- Engineering and Development  since
                                                      January  1992.  Prior thereto  Regional  Reservoir Engineer.
                                                      Director of Saxon Petroleum Inc.
Kenton M. Scroggs..............          43-12      Vice President  since December  1993 and  Treasurer since  May
                                                      1988.  Member of the  Company's Employee Benefits Committee,
                                                      which assumed  the duties  of the  Trustees of  the  Pension
                                                      Trust  and of the Administrative Committee of the Retirement
                                                      Savings Plan in August 1994.
</TABLE>
    

                                       58
<PAGE>
   
<TABLE>
<CAPTION>
                                 AGE AND YEARS OF                       PRINCIPAL OCCUPATION,
                                      SERVICE               POSITIONS WITH COMPANY AND BUSINESS EXPERIENCE
             NAME                  WITH COMPANY                         DURING LAST FIVE YEARS
- -------------------------------  -----------------  --------------------------------------------------------------
<S>                              <C>                <C>
Forest D. Dorn.................          41-18      Vice  President  since  February  1991  and  General  Business
                                                      Manager  since December 1993.  Prior thereto General Manager
                                                      -- Operations since  January 1992.  Prior thereto  Assistant
                                                      Division Manager of the Southern Division.
Daniel L. McNamara.............          50-24      Secretary  and  Corporate  Counsel since  January  1991. Prior
                                                      thereto Assistant Secretary and Associate Corporate Counsel.
                                                      Member of the Company's  Employee Benefits Committee,  which
                                                      assumed  the duties of the Trustees of the Pension Trust and
                                                      of the Administrative  Committee of  the Retirement  Savings
                                                      Plan in August 1994.
Joan C. Sonnen.................           42-6      Controller  since  December  1993. Prior  thereto  Director of
                                                      Financial Accounting  and  Reporting since  April  1991  and
                                                      Manager of Financial Systems and Reports since July 1989.
Philip F. Anschutz.............           56-0      Director  since  1995.  Director, Chairman  of  the  Board and
                                                      President of Anschutz for more than the past five years, and
                                                      a Director, Chairman of the Board and President of  Anschutz
                                                      Company,   the  corporate  parent  of  Anschutz,  since  the
                                                      formation of Anschutz  Company in August  1991. Director  of
                                                      Southern  Pacific Rail Corporation  ("SPRC") since June 1988
                                                      and Chairman of SPRC since October 1988. Served as President
                                                      and Chief Executive Officer of SPRC from October 1988  until
                                                      July  1993. Member  of the  Nominating Committee  since July
                                                      1995.
Richard J. Callahan............           54-2      Director since 1993.  Executive Vice  President of  U S  WEST,
                                                      Inc.   since  January  1988  and   President  of  U  S  WEST
                                                      International and Business  Development Group since  October
                                                      1991. Member of the Compensation Committee.
Dale F. Dorn...................          53-29      Director since 1977. Resigned as a Vice President in September
                                                      1989; currently engaged in private investments.
James H. Lee...................           47-4      Director  since 1991. Managing Partner, Lee, Hite & Wisda Ltd.
                                                      Member of  the  Executive  Committee  since  February  1994.
                                                      Member  of the  Royalty Bonus Committee  and Audit Committee
                                                      since July 1995.
Craig D. Slater................           38-0      Director since 1995.  Vice President of  Anschutz since  1995.
                                                      Director  of  Finance  of  Anschutz from  1992  to  1995 and
                                                      Corporate Secretary  of  Anschutz  since  1991.  Held  other
                                                      positions  with Anschutz  from 1988  to 1992.  Member of the
                                                      Executive Committee and Audit Committee since July 1995.
</TABLE>
    

                                       59
<PAGE>
<TABLE>
<CAPTION>
                                 AGE AND YEARS OF                       PRINCIPAL OCCUPATION,
                                      SERVICE               POSITIONS WITH COMPANY AND BUSINESS EXPERIENCE
             NAME                  WITH COMPANY                         DURING LAST FIVE YEARS
- -------------------------------  -----------------  --------------------------------------------------------------
<S>                              <C>                <C>
Drake S. Tempest...............           42-0      Director since 1995. Partner  in the law  firm of O'Melveny  &
                                                      Myers  since February 1991  and was Special  Counsel to such
                                                      firm from 1988 to February 1991. Member of the  Compensation
                                                      Committee since July 1995.
Michael B. Yanney..............           62-3      Director  since 1992. Chairman and  Chief Executive Officer of
                                                      the American  First  Companies,  L.L.C. and  a  director  of
                                                      Burlington    Northern   Inc.,   Lozier   Corporation,   MFS
                                                      Communications Company, Inc.  and America  First REITs  Inc.
                                                      Chairman  of  the  Compensation  Committee.  Member  of  the
                                                      Nominating Committee since July 1995.
</TABLE>

   
    William L. Dorn, Philip F. Anschutz and  James H. Lee are Class I  directors
whose  terms expire at the  Annual Shareholders' Meeting in  1999. Dale F. Dorn,
Drake S. Tempest and Robert S. Boswell are Class II directors whose terms expire
at the Annual Shareholders' Meeting  in 1996. Michael B.  Yanney is a Class  III
director whose term expires at the Annual Shareholders' Meeting in 1997. Richard
J. Callahan and Craig D. Slater are Class IV directors whose terms expire at the
Annual Shareholders' Meeting in 1998.
    

   
    The  Board of  Directors is  divided into  four classes  as nearly  equal in
number as possible,  with each  class having not  less than  two members,  whose
terms  expire at different times  in annual succession. There  is one vacancy on
the Board of Directors.
    

                                       60
<PAGE>
                       PRINCIPAL AND SELLING SHAREHOLDERS

   
    The following table describes  certain information as  of December 21,  1995
with  respect to the ownership of the  Company's Common Stock by (i) each person
known by the Company to  own beneficially more than  five percent of its  Common
Stock  (including any "group"  as that term  is used in  Section 13(d)(3) of the
1934 Act), (ii) each director of the Company, (iii) the chief executive  officer
and  four other executive  officers of the Company,  (iv) all executive officers
and directors as  a group  and (v)  the Selling  Shareholders. Unless  otherwise
indicated,  to the Company's  knowledge, all such  shares are owned beneficially
and of record by the person indicated  and each such person has sole voting  and
investment  power with respect to such  shares. The following table gives effect
to the proposed acquisition by JEDI of 1,680,000 shares of Common Stock.
    

   
<TABLE>
<CAPTION>
                                                          SHARES OWNED                SHARES        SHARES TO BE OWNED
                                                     BEFORE OFFERINGS(1)(2)         TO BE SOLD     AFTER OFFERINGS(1)(2)
                                                ---------------------------------       IN        -----------------------
               NAME AND ADDRESS                         NUMBER            PERCENT    OFFERINGS       NUMBER       PERCENT
- ----------------------------------------------  -----------------------   -------   -----------   -------------   -------
<S>                                             <C>                       <C>       <C>           <C>             <C>
The Anschutz Corporation......................        11,138,888(3)(5)     56.5%            --    11,138,888       36.3%
2400 Anaconda Tower
555 17th Street
Denver, Colorado 80202
R. B. Haave Associates, Inc...................           740,330(4)(5)      5.9             --       740,330(2)     3.1
270 Madison Avenue
New York, NY 10016
Joint Energy Development Investments Limited
Partnership...................................         1,680,000           13.6             --     1,680,000        7.2
1400 Smith Street
Houston, TX 77002
Saxon Petroleum Inc...........................         1,060,000            8.6      1,060,000            --         --
1700, 736 6th Avenue SW
Calgary, Alberta T2P 3T7
Canada
Philip F. Anschutz............................        11,138,888(3)(5)(6)  56.5             --    11,138,888       36.3
Bulent A. Berilgen............................            28,754(7)         *               --        28,754        *
Robert S. Boswell.............................            57,435(7)(12)                               57,435        *
Richard J. Callahan...........................               400            *               --           400        *
Dale F. Dorn..................................            18,401(8)         *               --        18,401        *
Forest D. Dorn................................            50,473(7)(9)      *               --        50,473        *
William L. Dorn...............................            97,363(7)(10)     *               --        97,363        *
David H. Keyte................................            31,891(7)(11)     *               --        31,891        *
James H. Lee..................................               200            *               --           200        *
Craig D. Slater...............................                --             --             --            --         --
Drake S. Tempest..............................                --             --             --            --         --
Michael B. Yanney.............................             3,000            *               --         3,000        *
All Officers and Directors....................        11,494,034           57.6             --    11,494,034       37.2
</TABLE>
    

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

*   The percentage of shares  beneficially owned does not exceed one percent  of
    the outstanding shares of the class.

   
(1)  Assumes that  the Underwriters'  over-allotment options  covering 1,800,000
    additional shares will not be  exercised and that the respective  beneficial
    owners listed in the table will not purchase any shares in the Offerings.
    

                                       61
<PAGE>
(2)  Amounts  reported  also include  shares  held  for the  benefit  of certain
    directors and executive officers by the trustee of the Company's  Retirement
    Savings Plan Trust as of September 30, 1995.

   
(3)  The  shares  indicated as  beneficially  owned  by Anschutz  and  Philip F.
    Anschutz include (a)  1,240,000 shares issuable  upon conversion of  620,000
    shares  of the  Company's Second  Series Preferred  Stock and  (b) 6,138,888
    shares issuable  pursuant to  the Anschutz  Option or  warrants  exercisable
    within  60 days. Anschutz has also agreed  to not transfer any of its shares
    of Common  Stock, except  in limited  circumstances, for  a period  of  nine
    months following completion of the Offerings.
    

   
 (4)  The shares indicated as beneficially  owned by R.B. Haave Associates, Inc.
    include 230,090 shares  issuable upon  conversion of 328,700  shares of  the
    Company's Convertible Preferred Stock.
    

   
 (5)  Based on Schedules 13D  and 13G and amendments  thereto filed with the SEC
    and the Company by the reporting person through June 1, 1995 and the  amount
    of Common Stock outstanding on December 21, 1995.
    

 (6)  The shares indicated as owned by Philip F. Anschutz are owned of record by
    The Anschutz Corporation, of which Mr. Anshutz is the Chairman of the Board,
    President and a director. Mr. Anshutz may be deemed to beneficially own such
    shares based on his affiliation with The Anschutz Corporation.

   
 (7) The shares indicated as owned by Messrs. Berilgen, Boswell, Forest D. Dorn,
    William L. Dorn and Keyte include 28,000, 49,000, 28,000, 49,000 and  28,000
    shares,  respectively, which such  party has the right  to acquire within 60
    days upon the exercise of stock options.
    

   
 (8) Of the 18,401 shares indicated as owned by Mr. Dale F. Dorn, 687 shares are
    held by Mr.  Dorn as trustee  of a trust  for the benefit  of his  immediate
    family,  and of which  shares Mr. Dorn  has disclaimed beneficial ownership,
    and 2,450 shares are  shares, which Mr.  Dorn as trustee,  has the right  to
    acquire  upon conversion of  3,500 shares of  the Company's $.75 Convertible
    Preferred Stock.
    

   
 (9) Of the 50,473 shares indicated as owned by Mr. Forest D. Dorn, 5,160 shares
    are shares held  of record  by Mr.  Dorn as co-trustee  of a  trust for  the
    benefit  of his  mother and  of which  shares Mr.  Dorn disclaims beneficial
    ownership. This amount excludes 1,725 shares  held by Forest D. Dorn's  wife
    and  5,193 shares held by  his children, of which  shares Mr. Dorn disclaims
    beneficial ownership.
    

   
(10) Of the 97,363  shares indicated as beneficially  owned by William L.  Dorn,
    5,160 shares are held of record by William L. Dorn, as co-trustee of a trust
    for  the  benefit of  his mother  and 14,844  shares are  held of  record by
    William L. Dorn as trustee of trusts for the benefit of related parties,  of
    which  shares  Mr.  Dorn  disclaims beneficial  ownership.  Amount  does not
    include 2,998 shares held by William L. Dorn's wife or 7,199 shares held  by
    his children, of which shares Mr. Dorn disclaims beneficial ownership.
    

   
(11) Of the 31,891 shares indicated as owned by David H. Keyte, 1,400 shares are
    issuable  upon conversion of 2,000 shares  of the Company's $.75 Convertible
    Preferred Stock.
    

   
(12) Such amount excludes 45  shares held by Mr.  Boswell's wife and 166  shares
    held  by Mr.  Boswell's children of  which Mr.  Boswell disclaims beneficial
    ownership.
    

   
    The shares of Common Stock offered  by Saxon hereby are being registered  by
the  Company  pursuant to  the "piggyback"  registration  rights contained  in a
Registration Rights Agreement between the  Company and Saxon, dated October  25,
1995  (the "Registration Rights Agreement"). Pursuant to the Registration Rights
Agreement, the Company is required to  bear the expenses of the registration  of
the  shares of  Common Stock  offered by  Saxon hereby,  other than underwriting
discounts and commissions,  the fees and  expenses of counsel  to Saxon and  all
other  out-of-pocket expenses of Saxon.  The expenses to be  paid by the Company
for the registration of the shares of Common Stock offered hereby are  estimated
at  $1,000,000.  The  Company  has agreed  to  indemnify  Saxon  against certain
liabilities, including liabilities under the Securities Act.
    

                                       62
<PAGE>
                          DESCRIPTION OF CAPITAL STOCK

GENERAL

    The following statements are brief summaries of certain provisions  relating
to  the capital stock of the Company and  are qualified in their entirety by the
provisions of the Company's Restated  Certificate of Incorporation, as  amended,
and  By-Laws  and  the  subsequent Certificates  of  Amendment  to  the Restated
Certificate of Incorporation adopted by the  Board of Directors of the  Company,
which  are  included as  exhibits to  the Registration  Statement of  which this
Prospectus is a part.

   
    The Company is  authorized to  issue 210  million shares  of capital  stock,
consisting  of 200 million shares of Common Stock, par value $.10 per share, and
10 million shares of preferred stock, par value $.01 per share. Unless otherwise
indicated, all  share amounts  have been  adjusted to  give effect  to a  5-to-1
reverse  stock  split  that  the  Company  has  proposed  for  adoption  by  its
shareholders at a  meeting to be  held on January  5, 1996. As  of December  21,
1995,  10,657,992  shares  of Common  Stock  were held  by  1,990 recordholders,
248,943 Public Warrants to purchase 248,943 shares of Common Stock were held  by
78  recordholders, A Warrants to purchase  3,888,888 shares of Common Stock were
held by one  recordholder, B  Warrants to  purchase 2,250,000  shares of  Common
Stock  were held by  one recordholder, and 2,880,173  shares of $.75 Convertible
Preferred Stock were held by 80  recordholders. On November 15, 1995,  2,016,121
shares  of Common Stock were  reserved for issuance upon  conversion of the $.75
Convertible Preferred Stock, 1,240,000 shares of Common Stock were reserved  for
issuance upon conversion of the Second Series Preferred Stock and 611,800 shares
of  Common Stock were reserved for issuance  upon the exercise of stock options.
Holders of the Common Stock, the $.75 Convertible Preferred Stock and the Second
Series Preferred Stock are not entitled to any preemptive rights with respect to
issuances of capital stock of the Company.
    

   
    On December 29, 1995, JEDI entered into the Pending JEDI Agreement with  the
Company  to exchange the $22,400,000 tranche of  the JEDI indebtedness and the B
Warrants for 1,680,000 shares  of Common Stock.  Completion of the  transactions
contemplated  by the JEDI Agreement is  subject to certain conditions, including
obtaining clearance pursuant to the Hart-Scott-Rodino Antitrust Improvements Act
of 1976. See "The Anschutz and JEDI Transactions -- Pending JEDI Transaction."
    

   
COMMON STOCK
    

   
    The holders  of Common  Stock are  entitled to  one vote  per share  on  all
matters  submitted  to a  vote of  the  common shareholders  of the  Company. In
addition, such holders are entitled to  receive ratably such dividends, if  any,
as  may be declared  from time to  time by the  Board of Directors  out of funds
legally available therefor,  subject to  the payment  of preferential  dividends
with  respect to (i) the $.75 Convertible Preferred Stock as set forth below and
(ii) any other  preferred stock of  the Company that  from time to  time may  be
outstanding.  The Company does not  intend to pay dividends  on the Common Stock
for the foreseeable future. See  "Dividend Policy" and "Management's  Discussion
and  Analysis  of  Financial  Condition and  Results  of  Operations  -- Capital
Resources and Liquidity" for a description of certain limitations on the payment
of dividends on the Common Stock.
    

    In the event of dissolution, liquidation  or winding-up of the Company,  the
holders  of Common Stock are  entitled to share ratably  in all assets remaining
after payment  of  all liabilities  of  the Company  and  subject to  the  prior
distribution  rights of the holders of  (i) the $.75 Convertible Preferred Stock
and the Second  Series Preferred Stock  as set  forth below and  (ii) any  other
preferred stock of the Company that may be outstanding at that time. The holders
of  Common Stock  do not  have cumulative voting  rights or  preemptive or other
rights to acquire or subscribe for additional, unissued or treasury shares.  All
outstanding  shares of Common Stock  are, and when issued,  the shares of Common
Stock offered hereby will be, fully paid and nonassessable.

    The transfer agent  and registrar for  the Common Stock  is Chemical  Mellon
Shareholder Services.

   
    See  "Price Range of Common Stock" for the  high and low sales prices of the
Common Stock for each quarter of 1993, 1994, 1995 and 1996.
    

                                       63
<PAGE>
PREFERRED STOCK

   
    The Board of Directors is authorized  to provide for the issuance from  time
to  time of  one or more  series of  preferred stock. Shares  of preferred stock
could have rights that are superior to the Common Stock with respect to  voting,
dividends  and liquidation or that could  adversely affect the holders of Common
Stock or discourage  or make more  difficult an  attempt to effect  a change  in
control  of  the  Company.  The  Company  has  two  classes  of  preferred stock
outstanding,  the  $.75  Convertible  Preferred  Stock  and  the  Second  Series
Preferred Stock.
    

   
    $.75  CONVERTIBLE  PREFERRED  STOCK.   Each  share of  the  $.75 Convertible
Preferred Stock  is convertible  into  .7 shares  of  Common Stock,  subject  to
adjustment  upon certain events. Holders of shares of $.75 Convertible Preferred
Stock are entitled to cumulative preferential cash dividends at the annual  rate
of  $.75 per share prior  to the payment of  any dividends (except for dividends
paid  in  shares  of  Common  Stock)  or  other  distributions  on  (or  certain
repurchases  of) Common Stock  and on liquidation, dissolution  or winding up of
the Company to preferential payment of $10 per share plus accumulated and unpaid
dividends before  any  distribution  is  made  with  respect  to  Common  Stock.
Dividends on the $.75 Convertible Preferred Stock may be paid in cash or, at the
Company's  election, in shares of  Common Stock or in  a combination of cash and
Common Stock. Common Stock  is valued for dividend  payment purposes at  between
75% and 90%, based upon trading volume, of the average last reported sales price
of  the Common  Stock for the  10 consecutive  trading days ending  on the tenth
calendar day prior to  the date for determining  record holders entitled to  the
dividend payment.
    

    Whenever  dividends on  the $.75 Convertible  Preferred Stock  have not been
paid, the amount  of the  deficiency, plus an  amount equal  to the  accumulated
dividend  for the then current quarterly dividend period, must be fully paid, or
declared and set apart for payment, before any dividend may be declared and paid
or set apart for  payment upon the  Common Stock, except  for dividends paid  in
shares of Common Stock.

   
    Whenever  $.75 Convertible  Preferred Stock dividends  are in  arrears in an
amount equivalent  to six  full quarterly  dividends, the  holders of  the  $.75
Convertible  Preferred Stock, voting separately as a class and with one vote per
share, will have the right to  elect two directors. If two consecutive  dividend
payments  are in arrears, the holder of each share of $.75 Convertible Preferred
Stock will be  entitled to a  penalty conversion right  enabling such holder  to
convert  each such  share, plus  accumulated dividends,  into a  share of Common
Stock during a two-day period 30 days after the second dividend payment date  at
a  conversion price of 75%  of the average of the  last reported sales prices of
the Common Stock  during the period  from such second  dividend payment date  to
five  trading days prior to the  conversion date. The $.75 Convertible Preferred
Stock is redeemable, in whole or in part,  at the option of the Company, at  any
time  after the earlier of (i)  July 1, 1996 or (ii)  the date on which the last
reported sales price of the Common Stock will have been $37.50 or higher for  at
least 20 of the prior 30 trading days, at a redemption price of $14.44 per share
before  July 1, 1996 and $14.29  per share thereafter, including accumulated and
unpaid dividends.
    

   
    SECOND SERIES PREFERRED STOCK.  Each share of Second Series Preferred  Stock
(1)  has  the right  to receive  dividends on  the  dates and  in the  form that
dividends shall be payable on the Common Stock, in each case in an amount  equal
to  the amount of such dividend payable on  the number of shares of Common Stock
into which such  share of  Second Series  Preferred Stock  shall be  convertible
immediately  preceding the record date for the determination of the shareholders
entitled to receive such dividend, (2) has no right to vote, (3) has the  right,
upon  any  liquidation, dissolution  or winding  up of  the Company,  before any
distribution is made on  any shares of  Common Stock, to be  paid the amount  of
$18.00  and, after there shall have been paid  to each share of Common Stock the
amount of $9.00, has the right to receive distributions on the dates and in  the
form that distributions shall be payable on the Common Stock, in each case in an
amount equal to the amount of such distributions payable on the number of shares
of  Common  Stock into  which such  share  of Second  Series Preferred  Stock is
convertible (assuming  for  such purpose  that  such conversion  were  possible)
immediately  preceding the record date for the determination of the shareholders
entitled to receive such distribution and (4) is
    

                                       64
<PAGE>
   
convertible into 2  shares of Common  Stock, which conversion  may be made  from
time  to time on or  before the July 27,  2000, but which in  any event shall be
made on July 27, 2000. The rights of the holders of the Second Series  Preferred
Stock  to receive  dividends are  junior and  subordinate to  the rights  of the
holders of the  Company's $.75 Convertible  Preferred Stock to  the same  extent
that  the rights of the holders of the  Common Stock are subordinate in right to
receive dividends to  the rights of  the holders of  $.75 Convertible  Preferred
Stock  to receive dividends, and the rights  of the holders of the Second Series
Preferred Stock  will  rank  pari  passu with  the  Company's  $.75  Convertible
Preferred Stock as to liquidation preference.
    

WARRANTS

   
    The Company has outstanding Public Warrants to purchase shares of its Common
Stock.  Each  Public  Warrant (the  "Public  Warrants") entitles  the  holder to
purchase one share of  Common Stock at  a price of  $15.00, is non-callable  and
expires on October 1, 1996.
    

   
    The  Company  has A  Warrants outstanding  that are  held by  Anschutz. Each
warrant entitles the holder to purchase one share of Common Stock at a price  of
$10.50.  The A Warrants were originally scheduled to expire on January 27, 1997.
Such expiration  will  be extended  to  July 27,  1998  upon completion  of  the
Offering  in consideration  of Anschutz's  agreement to  not sell  its shares of
Common Stock for nine months, except in limited circumstances.
    

   
    The Company has outstanding B Warrants that  are held by JEDI and expire  on
the  earlier  of  December 31,  2002  or  36 months  following  exercise  of the
Conveyance Option. JEDI has granted the Anschutz Option to Anschutz, which is an
option to purchase  from JEDI up  to 2,250,000  shares at a  purchase price  per
share  of $10.00 plus  an amount equal to  the lesser of (a)  18% per annum from
July 27, 1995 to the date of exercise  of the option, or (b) $15.50. The  option
expires  on July 27, 1998. JEDI will satisfy its obligations under the option to
Anschutz by exercising the  B Warrants. Provided the  Conveyance Option has  not
been  exercised, the Company may terminate the  B Warrants at any time beginning
July 27, 1998 if the average closing price  of the Common Stock for the 90  days
and 15 days preceding the termination is in excess of $12.50 per share.
    

   
    On  December 29, 1995, JEDI entered into the Pending JEDI Agreement with the
Company to  exchange the  $22.4  million tranche  of the  JEDI  Loan and  the  B
Warrants  for 1,680,000  shares of Common  Stock Completion  of the transactions
contemplated by the  Pending JEDI  Agreement is subject  to certain  conditions,
including  obtaining  clearance  pursuant  to  the  Hart-Scott-Rodino  Antitrust
Improvements Act of 1976.  See "Anschutz and JEDI  Transactions -- Pending  JEDI
Transaction."
    

   
    Pursuant  to the  Pending JEDI  Agreement, the  Company would  assume JEDI's
obligations under the Anschutz  Option. Under the  Anschutz Option, the  Company
would  be obligated to  issue shares directly to  Anschutz that previously would
have been issued to JEDI  pursuant to the B Warrants.  Upon the exercise of  the
Anschutz Option, instead of the B Warrant price of $10.00 per share, the Company
would  receive an amount  equal to the lesser  of (a) $10.00  plus 18% per annum
from July 27, 1995 to the date of exercise of the option, or (b) $15.50.
    

ANTI-TAKEOVER PROVISIONS

    Certain provisions in  the Company's Restated  Certificate of  Incorporation
and  By-laws,  the  Company's  shareholders'  rights  plan,  executive severance
agreements and  the  ownership position  of  Anschutz  may have  the  effect  of
encouraging  persons considering  unsolicited tender offers  or other unilateral
takeover proposals to negotiate with the  Board of Directors rather than  pursue
nonnegotiated takeover attempts.

    CLASSIFIED BOARD OF DIRECTORS.  The Company's By-laws provide that the Board
of Directors is divided into four classes as nearly equal in number as possible,
with  each class having  not less than  three members, whose  four year terms of
office expire at different times in  annual succession. Presently the number  of
directors  is  fixed  at 10.  A  staggered  board makes  it  more  difficult for
shareholders to change  the majority  of the  directors and  instead promotes  a
continuity of existing management.

                                       65
<PAGE>
    BLANK  CHECK  PREFERRED  STOCK.    The  Company's  Restated  Certificate  of
Incorporation authorizes the issuance of blank check preferred stock. The  Board
of Directors can set the voting rights, redemption rights, conversion rights and
other  rights relating  to such  preferred stock and  could issue  such stock in
either private or public  transactions. In some  circumstances, the blank  check
preferred  stock could  be issued  and have the  effect of  preventing a merger,
tender offer or other takeover attempt which the Board of Directors opposes.

    SHAREHOLDERS' RIGHTS PLAN.  In October 1993, the Board of Directors  adopted
a  shareholders' rights plan (the "Plan") and entered into the Rights Agreement.
The Company issued a dividend of a preferred stock purchase right (the "Rights")
on each  outstanding share  of Common  Stock of  the Company,  which, after  the
Rights become exercisable, entitles the holder to purchase 1/100th of a share of
a  newly issued series of  the Company's preferred stock  at a purchase price of
$30 per 1/100th of a preferred  share, subject to adjustment. The Rights  expire
on  October 29, 2003 unless extended or redeemed earlier. The Rights will become
exercisable (unless previously redeemed or the expiration date of the rights has
occurred) following a public announcement that a person or group (an  "Acquiring
Person")  has acquired  20% or  more of  the Common  Stock or  has commenced (or
announced an intention to make) a tender offer or exchange offer for 20% or more
of the Common Stock. In certain circumstances each holder of Rights (other  than
an  Acquiring Person) would have the right  to receive, upon exercise (i) shares
of Common Stock having a value significantly in excess of the exercise price  of
the  Rights, or  (ii) shares of  Common Stock  of an acquiring  company having a
value significantly in excess of the exercise price of the Rights. In connection
with the  Anschutz transaction,  the  Company amended  the Rights  Agreement  to
exempt  from  the provisions  of  the Rights  Agreement  shares of  Common Stock
acquired by Anschutz and JEDI in  the Anschutz and JEDI transactions  (including
shares  later acquired pursuant to the conversion of the Second Series Preferred
Stock or the exercise of the A Warrants or the option received by Anschutz  from
JEDI).  The amendment to Rights Agreement did  not exempt other shares of Common
Stock acquired by Anschutz or JEDI from the provisions of the Rights  Agreement.
In  the Anschutz transaction, the Company agreed  to waive the provisions of the
Rights Agreement with respect to Anschutz if, and to the same extent, it  waives
such provisions with respect to any other person.

    EXECUTIVE  SEVERANCE  AGREEMENTS.   The Company  has entered  into executive
severance  agreements  (the  "Executive  Severance  Agreements")  with   certain
executive  officers,  including  the  persons  listed  under  "Management."  The
Executive Severance Agreements  provide for severance  benefits for  termination
without  cause  and  for termination  following  a  "change of  control"  of the
Company. In  March  1995,  the  Compensation  Committee  renewed  the  Executive
Severance  Agreements and extended their term to December 1997. In addition, the
definition of "change of  control" was modified.  Under the Executive  Severance
Agreements, a "change of control" of the Company would be deemed to occur if, as
modified  in March  1995, (i)  the Company  is not  the surviving  entity in any
merger, consolidation or other reorganization (or survives only as a  subsidiary
of  an entity other  than a previously wholly-owned  subsidiary of the Company);
(ii) the Company  sells, leases  or exchanges all  or substantially  all of  its
assets  to any other person  or entity (other than  a wholly-owned subsidiary of
the Company); (iii) the Company is dissolved and liquidated; (iv) any person  or
entity,  including  a  "group"  as  contemplated  by  Section  13(d)(3)  of  the
Securities Exchange  Act of  more than  40%  of the  outstanding shares  of  the
Company's  voting stock (based upon  voting power); or (v) as  a result of or in
connection with  a  contested  election  of  directors,  the  persons  who  were
directors  of the Company before such election cease to constitute a majority of
the Board of Directors.

    The executive officers who had  entered into Executive Severance  Agreements
were  required,  as  a  condition  to the  closings  of  the  Anschutz  and JEDI
transactions,  to  waive  the  obligations  of  the  Company  pursuant  to  such
agreements  with respect to  a "change of  control." See "The  Anschutz and JEDI
Transactions."

   
    OWNERSHIP POSITION  OF  ANSCHUTZ.   Anschutz  has  a  substantial  ownership
position  in the Company and may designate three of the Company's ten directors.
Therefore, Anschutz has the ability to exert substantial influence with  respect
to matters considered by the Board of Directors. Anschutz owns approximately 35%
of  the outstanding Common Stock  as of December 21,  1995. Anschutz may acquire
    

                                       66
<PAGE>
   
additional shares  to maintain  its position,  but its  ability to  exceed  such
percentage  is limited by  a five-year Shareholders  Agreement with the Company.
Under certain  circumstances,  Anschutz  could have  veto  power  over  proposed
transactions  between  the Company  and third  parties such  as a  merger, which
requires the approval  of the holders  of two-thirds of  the outstanding  Common
Stock.  It is  unlikely that control  of the  Company could be  transferred to a
third party without Anschutz's consent and agreement. It is also unlikely that a
third party would  offer to pay  a premium  to acquire the  Company without  the
prior  agreement of Anschutz,  even if the  Board of Directors  should choose to
attempt to sell the  Company in the  future. It will also  be unlikely that  the
Company  will be able to enter into a  transaction accounted for as a pooling of
interests in  the next  two  years. Finally,  the  40% ownership  limitation  on
Anschutz's  ownership  terminates after  five  years and  earlier  under certain
circumstances. In  the absence  of these  limitations, based  on the  number  of
shares outstanding on December 21, 1995, Anschutz would be able to acquire up to
an  additional approximately  27% of the  Common Stock by  converting its Second
Series Preferred Stock and exercising the Anschutz Option and A Warrants  during
their respective terms. After completion of the transactions contemplated by the
Pending  JEDI Agreement and the Offering  (assuming that the Underwriters do not
exercise their over-allotment option), Anschutz  would own approximately 16%  of
the  Common Stock then  outstanding, and, if  Anschutz were then  to convert its
Second Series  Preferred  Stock and  exercise  the  Anschutz Option  and  the  A
Warrants,  Anschutz  would  own  approximately  36%  of  the  Common  Stock then
outstanding.  See   "The  Anschutz   and  JEDI   Transactions  --   Shareholders
Agreements."
    

                                       67
<PAGE>
                                  UNDERWRITING

   
    Subject  to  the terms  and conditions  set forth  in the  U.S. Underwriting
Agreement among the Company, the  Selling Shareholder and Salomon Brothers  Inc,
Dillon, Read & Co. Inc., Morgan Stanley & Co. Incorporated and Chase Securities,
Inc.   (together,  the  "U.S.  Underwriters"),   the  Company  and  the  Selling
Shareholder have agreed to sell to the  U.S. Underwriters, and each of the  U.S.
Underwriters  has severally agreed to purchase  from the Company and the Selling
Shareholder, the aggregate number of shares  of Common Stock set forth  opposite
its name below.
    

   
<TABLE>
<CAPTION>
                                                                          NUMBER
U.S. UNDERWRITERS                                                        OF SHARES
- ---------------------------------------------------------------------  -------------
<S>                                                                    <C>
Salomon Brothers Inc.................................................
Dillon, Read & Co. Inc...............................................
Morgan Stanley & Co. Incorporated....................................
Chase Securities, Inc................................................

                                                                       -------------
      Total..........................................................     10,200,000
                                                                       -------------
                                                                       -------------
</TABLE>
    

   
    The  U.S. Underwriting Agreement provides that the several U.S. Underwriters
will be  obligated to  purchase all  the shares  of Common  Stock being  offered
(other than the shares covered by the over-allotment option described below), if
any  are purchased.  The U.S.  Managing Underwriters  are Salomon  Brothers Inc,
Dillon,  Read  &  Co.  Inc.,  Morgan  Stanley  &  Co.  Incorporated,  and  Chase
Securities, Inc.
    

   
    The  U.S. Underwriters have advised the  Company that they propose initially
to offer the Common Stock  directly to the public  at the public offering  price
set  forth on the cover  page of this Prospectus and  to certain dealers at such
price less a concession not in excess of  $    per share. The U.S.  Underwriters
may  allow, and such dealers may reallow, a concession not in excess of $    per
share on sales to certain other  dealers. After the initial offering, the  price
to public, and concessions to dealers may be changed.
    

   
    The  Company and the Selling Shareholder  have entered into an International
Underwriting Agreement with  the International Underwriters  named therein,  for
whom  Salomon Brothers International Limited, Dillon, Read & Co. Inc. and Morgan
Stanley & Co.  International are acting  as representatives (the  "International
Managing  Underwriters"),  providing  for  the  concurrent  offer  and  sale  of
1,800,000 shares of Common Stock outside of the United States and Canada.
    

   
    The initial public offering price  and underwriting discounts per share  for
the  U.S. Offering and the International Offering will be identical. The closing
of the  U.S. Offering  is  conditioned upon  the  closing of  the  International
Offering,  and the closing of the International Offering is conditioned upon the
closing of the U.S. Offering.
    

   
    Each U.S. Underwriter has severally agreed that, as part of the distribution
of the U.S. Offering, (i)  it is not purchasing any  shares of Common Stock  for
the  account of anyone other than a United States or Canadian Person and (ii) it
has not offered or sold, and will not offer or sell, directly or indirectly, any
shares of Common Stock or distribute  this Prospectus to any person outside  the
United  States or  Canada or to  anyone other  than a United  States or Canadian
Person. Each International Underwriter has severally agreed that, as part of the
distribution of the International Offering, (i) it is not purchasing any  shares
of  Common Stock for  the account of  any United States  or Canadian Person, and
(ii) it  has not  offered or  sold,  and will  not offer  or sell,  directly  or
indirectly,  any shares of Common Stock  or distribute any Prospectus related to
the International Offering to any person  within the United States or Canada  or
    

                                       68
<PAGE>
   
to  any United States or Canadian Person. The foregoing limitations do not apply
to stabilization transactions or to certain other transactions specified in  the
Agreement  Between  U.S.  Underwriters and  International  Underwriters. "United
States or  Canadian  Person" means  any  person who  is  a national  citizen  or
resident  of the United States or  Canada, any corporation, partnership or other
entity created or organized in or under the laws of the United States or Canada,
or any political subdivision thereof, any estate or trust the income of which is
subject to United States or Canadian federal income taxation, regardless of  the
source  of  its income  (other than  a foreign  branch of  any United  States or
Canadian Person), and includes any United States or Canadian branch of a  person
other than a United States or Canadian Person.
    

   
    Each  U.S. Underwriter  that will  offer or sell  shares of  Common Stock in
Canada as part  of the distribution  has severally agreed  that such offers  and
sales   will  be  made  only  pursuant  to  an  exemption  from  the  prospectus
requirements in each jurisdiction in Canada  in which such offers and sales  are
made.
    

   
    Pursuant  to  the  Agreement  Between  U.S.  Underwriters  and International
Underwriters,  sales  may  be  made  between  the  U.S.  Underwriters  and   the
International  Underwriters of such number  of shares of Common  Stock as may be
mutually agreed. The price of  any shares of Common Stock  so sold shall be  the
initial public offering price, less an amount not greater than the concession to
securities  dealers.  To  the  extent  that there  are  sales  between  the U.S.
Underwriters and  the  International  Underwriters  pursuant  to  the  Agreement
Between  U.S. Underwriters and International  Underwriters, the number of shares
initially available for sale  by the U.S. Underwriters  or by the  International
Underwriters  may be more or less than the amount appearing on the cover page of
this Prospectus.
    

   
    The Company  has granted  to  the U.S.  Underwriters and  the  International
Underwriters  options  to purchase  up to  an  additional 1,530,000  and 270,000
shares of Common  Stock, respectively, at  the initial offering  price less  the
aggregate    underwriting   discounts   and   commissions,   solely   to   cover
over-allotments. Either or both options  may be exercised at  any time up to  30
days after the date of this Prospectus. To the extent that the U.S. Underwriters
and   International  Underwriters  exercise  such  options,  each  of  the  U.S.
Underwriters or  International  Underwriters,  as  the  case  may  be,  will  be
committed,  subject to certain conditions, to purchase a number of option shares
proportionate to such U.S. Underwriter's or International Underwriter's  initial
commitment.
    

   
    For a period of 120 days after the date of this Prospectus, the Company, the
Selling Shareholder, and each director and executive officer of the Company have
agreed  not to offer, sell, contract to  sell or otherwise dispose of any shares
of Common  Stock,  any  other capital  stock  of  the Company  or  any  security
convertible  into or  exercisable or exchangeable  for Common Stock  or any such
other capital stock without the prior  written consent of Salomon Brothers  Inc,
and  Salomon Brothers International Limited except  (a) the Company may register
the Common Stock and the Company and the Selling Shareholder may sell the shares
of Common  Stock  offered  in  the  Offerings and  (b)  the  Company  may  issue
securities  pursuant to the Company's stock option or other benefit or incentive
plans maintained for its officers, directors or employees.
    

   
    No action has been taken or will be taken in any jursidiction by the Company
or the  U.S. Underwriters  that would  permit a  public offering  of the  shares
offered  hereby in any  jurisdiction where action for  that purpose is required,
other than  the  United  States.  Persons  who  come  into  possession  of  this
Prospectus  are  required by  the Company  and the  U.S. Underwriters  to inform
themselves about  and to  observe any  restrictions as  to the  offering of  the
shares offered hereby and the distribution of this Prospectus.
    

    Dillon,  Read & Co.  Inc. has performed  various investment banking services
for the Company in the past 12 months, for which it has received customary fees.
Chase, an affiliate of Chase  Securities, Inc., acts as  a lender and the  agent
for  a group  of banks pursuant  to the  Company's Credit Facility.  See "Use of
Proceeds" and "Management's Discussion and  Analysis of Financial Condition  and
Results   of  Operations  --  Liquidity  and  Capital  Resources  --  Short-Term
Liquidity."

                                       69
<PAGE>
   
    The Company and the  Selling Shareholder have agreed  to indemnify the  U.S.
Underwriters  against certain  civil liabilities,  including certain liabilities
under the  Securities  Act  of  1933, as  amended  (the  "Securities  Act"),  or
contribute  to payments the U.S. Underwriters may be required to make in respect
thereof.
    

   
    In connection with the U.S. Offering, certain U.S. Underwriters and  selling
group members who are qualifying registered market makers on the Nasdaq National
Market  may engage in passive market making  transactions in the Common Stock on
the Nasdaq National Market in accordance  with Rule 10b-6A under the  Securities
Exchange  Act of 1934, during the two business day period before commencement of
offers or  sales of  the  Common Stock  offered  hereby. Passive  market  making
transactions  must  comply  with certain  volume  and price  limitations  and be
identified as such. In general, a passive market maker may display its bid at  a
price  not in excess of the highest independent bid for the security, and if all
independent bids are lowered below the passive market maker's bid, then such bid
must be lowered when certain purchase limits are exceeded.
    

   
                                 LEGAL MATTERS
    

    The legality of the Common Stock offered hereby will be passed upon for  the
Company  by Vinson  & Elkins L.L.P.,  Houston, Texas, and  certain legal matters
will be  passed  upon  for  the  Underwriters by  Cahill  Gordon  &  Reindel,  a
partnership including a professional corporation, New York, New York.

                                    EXPERTS

    The  consolidated  financial  statements  of Forest  Oil  Corporation  as of
December 31, 1994 and 1993  and for each of the  years in the three-year  period
ended  December 31, 1994 have been incorporated by reference and included herein
in reliance upon  the report  of KPMG  Peat Marwick  LLP, independent  certified
public  accountants, incorporated  by reference and  appearing elsewhere herein,
and upon the authority of said firm as experts in accounting and auditing.

   
    The consolidated  financial  statements  of  ATCOR  Resources,  Ltd.  as  at
December  31, 1994 and 1993  and for each of the  years in the three-year period
ended December 31, 1994 have been included herein in reliance upon the report of
Price Waterhouse, independent auditors, appearing elsewhere herein, and upon the
authority of said firm as experts  in accounting and auditing. Price  Waterhouse
is a Canadian partnership, resident in Canada.
    

   
    The  Company's U.S. reserve estimates set forth in this Prospectus have been
reviewed by Ryder  Scott Company and  are included herein  in reliance upon  the
authority of said firm as experts in petroleum engineering.
    

   
    The  reserve  estimates of  ATCOR  set forth  in  this Prospectus  have been
prepared by McDaniel & Associates Ltd. and are included herein in reliance  upon
the authority of said firm as experts in petroleum engineering.
    

   
    The  reserve  estimates of  Saxon  set forth  in  this Prospectus  have been
prepared by Fekete & Associates, Inc.  and are included herein in reliance  upon
the authority of said firm as experts in petroleum engineering.
    

                              CERTAIN DEFINITIONS

    Unless  otherwise  indicated in  this  Prospectus, natural  gas  volumes are
stated at the legal pressure base of the state or area in which the reserves are
located at 60 Fahrenheit. Natural gas equivalents are determined using the ratio
of six Mcf of natural gas to one barrel of crude oil, condensate or natural  gas
liquids  so that  one barrel of  oil is  referred to as  six Mcf  of natural gas
equivalent or "Mcfe".

   
    As used in this Prospectus, the following terms have the following  specific
meanings:  "Mcf" means  thousand cubic  feet, "MMcf"  means million  cubic feet,
"Bcf" means billion  cubic feet,  "Mcfe" means thousand  cubic feet  equivalent,
"MMcfe"   means   million   cubic   feet   equivalent,   "Bcfe"   means  billion
    

                                       70
<PAGE>
   
cubic feet equivalent, "MMbtu"  means million British  thermal units and  "Bbtu"
means  billion British Thermal Units. "Mcf/d" means thousand cubic feet per day,
"MMcf/d" means million cubic feet per day and "MMcfe/d" means million cubic feet
equivalent per day.
    

    "Bbls" means  barrels, "Mbbls"  means thousand  barrels and  "MMbbls"  means
million barrels. "Bbls/d" means barrels per day.

    The  term "spot  market" as  used herein  refers to  natural gas  sold under
contracts with  a term  of six  months or  less or  contracts which  call for  a
redetermination of sales prices every six months or earlier.

    With  respect to information  concerning the Company's  working interests in
wells or drilling locations, "gross" oil and  gas wells or "gross" acres is  the
number of wells or acres in which the Company has an interest, and "net" oil and
gas wells or "net" acres are determined by multiplying "gross" wells or acres by
the Company's working interest in those wells or acres. A working interest in an
oil  and gas  lease is  an interest  that gives  the owner  the right  to drill,
produce, and conduct operating activities on the property and to receive a share
of production of any hydrocarbons covered by the lease. A working interest in an
oil and gas lease  also entitles its  owner to a  proportionate interest in  any
well  located  on the  lands covered  by  the lease,  subject to  all royalties,
overriding  royalties  and  other  burdens,   to  all  costs  and  expenses   of
exploration,  development and operation of any well located on the lease, and to
all risks in connection therewith.

   
    "Capital  expenditures"  means   costs  associated   with  exploratory   and
development  drilling (including exploratory dry holes); leasehold acquisitions;
seismic data  acquisitions; geological,  geophysical and  land related  overhead
expenditures;  delay rentals; controlling interests in other independent oil and
natural gas companies; producing property acquisitions; and other  miscellaneous
capital expenditures.
    

    A  "development well" is  a well drilled  as an additional  well to the same
horizon or horizons as other producing wells on a prospect, or a well drilled on
a spacing unit  adjacent to  a spacing  unit with  an existing  well capable  of
commercial  production and which  is intended to  extend the proven  limits of a
prospect.  An  "exploratory  well"  is  a  well  drilled  to  find  commercially
productive  hydrocarbons in a unproved area,  or to extend significantly a known
prospect.

    A "farmout" is an assignment to another  party of an interest in a  drilling
location  and  related acreage  conditional  upon performing  future exploratory
efforts including the drilling of a well on that location.

    "Reserves" means  natural gas  and  crude oil,  condensate and  natural  gas
liquids  on a net revenue interest  basis, found to be commercially recoverable.
"Proved  developed  reserves"  includes  proved  developed  producing  reserves.
"Proved  developed producing reserves" includes  only those reserves expected to
be recovered  from  existing completion  intervals  in existing  wells.  "Proved
undeveloped  reserves" includes those reserves expected to be recovered from new
wells on proved  undrilled acreage  or from  existing wells  where a  relatively
major expenditure is required for recompletion.

                                       71
<PAGE>
                             AVAILABLE INFORMATION

    The  Company has filed with the  Commission a registration statement on Form
S-2 (the  "Registration  Statement",  which  term  encompasses  all  amendments,
exhibits,  annexes and schedules  thereto) under the Securities  Act of 1933, as
amended (the "Securities Act"), with respect to the Common Stock offered hereby.
This Prospectus, which constitutes  a part of  the Registration Statement,  does
not  contain all  the information  set forth  in the  Registration Statement, to
which reference is  hereby made. Statements  made in this  Prospectus as to  the
contents  of  any contract,  agreement  or other  document  referred to  are not
necessarily complete. With  respect to  each such contract,  agreement or  other
document  filed as  an exhibit  to the  Registration Statement  and the exhibits
thereto, reference is hereby made to the exhibit for a more complete description
of the matter involved, and each statement made herein shall be deemed qualified
in its entirety by such reference.

   
    The Company is subject  to the informational  and reporting requirements  of
the  Securities  Exchange Act  of  1934, as  amended  (the "1934  Act"),  and in
accordance therewith files  periodic reports, proxy  and information  statements
and  other information with the Commission.  The Registration Statement filed by
the Company with the Commission, as well as such reports, proxy and  information
statements  and other information filed by  the Company with the Commission, may
be inspected and  copied at the  public reference facilities  maintained by  the
Commission  at Room 1024,  Judiciary Plaza, 450  Fifth Street, N.W., Washington,
D.C. 20549, and at  the regional offices  of the Commission  located at 7  World
Trade  Center,  New  York, New  York  10048,  and the  Chicago  Regional Office,
Northwestern Atrium  Center,  500  West Madison  Street,  Suite  1400,  Chicago,
Illinois  60661. Copies of such material, when  filed, may also be obtained from
the Public  Reference Section  of  the Commission  at  450 Fifth  Street,  N.W.,
Washington,  D.C. 20549 at prescribed  rates. The Common Stock  is quoted on the
Nasdaq National Market and  such reports, proxy  and information statements  and
other  information concerning  the Company are  available at the  offices of the
Nasdaq National Market located at 1735 K Street, N.W., Washington, D.C. 20006.
    

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

   
    Incorporated by reference  in this  Prospectus is (i)  the Company's  Annual
Report  on  Form 10-K  for the  fiscal year  ended December  31, 1994,  (ii) the
Company's Quarterly Reports on Form 10-Q for the quarters ended March 31,  1995,
June 30, 1995 and September 30, 1995 (iii) the Company's Current Reports on Form
8-K dated October 11, 1995 (as amended December 27, 1995), December 12, 1995 and
December  20, 1995 all filed  previously with the SEC  pursuant to Section 13 of
the 1934 Act. Any  statement contained in a  document incorporated by  reference
herein  shall  be deemed  to  be modified  or  superseded for  purposes  of this
Prospectus  to  the  extent  that  a  statement  contained  herein  modifies  or
supersedes  such statement. Any statement so modified or superseded shall not be
deemed, except  as so  modified or  superseded,  to constitute  a part  of  this
Prospectus.
    

    The  Company  will  provide without  charge  to each  person,  including any
beneficial owner of Common  Stock, to whom  a copy of  this Prospectus has  been
delivered,  on the written or oral request of  such person, a copy of any or all
of the foregoing documents incorporated  by reference in this Prospectus,  other
than   exhibits  to  such  documents   unless  such  exhibits  are  specifically
incorporated  by   reference  into   the   information  that   this   Prospectus
incorporates.  Written or  oral requests for  such copies should  be directed to
Daniel L. McNamara,  Corporate Counsel  and Secretary,  Forest Oil  Corporation,
1600 Broadway, Suite 2200, Denver, Colorado 80202 (telephone: (303) 812-1400).

                                       72
<PAGE>
                             FOREST OIL CORPORATION
                         INDEX TO FINANCIAL STATEMENTS

   
<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                              ---------
<S>                                                                                                           <C>
Condensed Pro Forma Combined Financial Statements of Forest Oil Corporation
  Condensed Pro Forma Combined Balance Sheet, September 30, 1995 (Unaudited)................................        F-3
  Condensed Pro Forma Combined Statement of Operations, Nine Months ended September 30, 1995 (Unaudited)....        F-4
  Condensed Pro Forma Combined Statement of Operations, Year ended December 31, 1994 (Unaudited)............        F-5
  Notes to Condensed Pro Forma Combined Financial Statements (Unaudited)....................................        F-6

Condensed Consolidated Financial Statements of Forest Oil Corporation
  Independent Accountants' Review Report....................................................................        F-9
  Condensed Consolidated Balance Sheets, September 30, 1995 and December 31, 1994 (Unaudited)...............       F-10
  Condensed Consolidated Statements of Production and Operations, Nine Months ended September 30, 1995 and
   1994 (Unaudited).........................................................................................       F-11
  Condensed Consolidated Statements of Cash Flows, Nine Months ended September 30, 1995 and 1994
   (Unaudited)..............................................................................................       F-12
  Notes to Condensed Consolidated Financial Statements (Unaudited)..........................................       F-13

Consolidated Financial Statements of Forest Oil Corporation
  Independent Auditors' Report..............................................................................       F-17
  Consolidated Balance Sheets, December 31, 1994 and 1993...................................................       F-18
  Consolidated Statements of Operations, Years ended December 31, 1994, 1993 and 1992.......................       F-19
  Consolidated Statements of Shareholders' Equity, Years ended December 31, 1994, 1993 and 1992.............       F-21
  Consolidated Statements of Cash Flows, Years ended December 31, 1994, 1993 and 1992.......................       F-22
  Notes to Consolidated Financial Statements, December 31, 1994, 1993 and 1992..............................       F-23

Consolidated Financial Statements of ATCOR Resources Ltd.
  Auditors' Report..........................................................................................       F-51
  Consolidated Balance Sheet, September 30, 1995 and 1994 (Unaudited), December 31, 1994 and 1993...........       F-52
  Consolidated Statement of Earnings and Retained Earnings, Nine Months ended September 30, 1995 and 1994
   (Unaudited), Years ended December 31, 1994, 1993 and 1992................................................       F-53
  Consolidated Statement of Changes in Financial Position, Nine Months ended September 30, 1995 and 1994
   (Unaudited), Years ended December 31, 1994, 1993 and 1992................................................       F-54
  Notes to Consolidated Financial Statements (Unaudited)....................................................       F-55
</TABLE>
    

                                      F-1
<PAGE>
                             FOREST OIL CORPORATION
               CONDENSED PRO FORMA COMBINED FINANCIAL STATEMENTS

   
    On  October 11, 1995, Forest Oil  Corporation ("Forest") and Saxon Petroleum
Inc. ("Saxon"), a Canadian  Corporation, entered into  an agreement pursuant  to
which Forest agreed to contribute capital in exchange for a majority interest in
Saxon.  Saxon's  shareholders  approved  the  transaction  by  majority  vote on
December 18,  1995. As  a  result of  this  transaction, Forest  currently  owns
approximately  56% of the  outstanding common shares of  Saxon, including 49% of
the voting shares.
    

   
    On December 12, 1995, Forest entered into an agreement with ATCOR Resources,
Ltd.,  a  Canadian   corporation  ("ATCOR"),  and   three  of  the   controlling
stockholders  of ATCOR, pursuant to which the  Company has agreed to acquire all
of the outstanding Capital stock of ATCOR for an aggregate cash consideration of
$186 million Cdn (or approximately $135 million assuming a current exchange rate
of $1.38 Cdn to  $1.00). The closing  of the acquisition  is subject to  certain
conditions,  including obtaining certain U.S.  and Canadian regulatory approvals
and the completion of a United States offering and an international offering  of
Forest's  common stock (the "Offerings"). The Company  will use a portion of the
net proceeds  of  the  Offerings  to fund  the  ATCOR  acquisition  and  related
expenses.  The  closing  of the  acquisition  is expected  to  occur immediately
following the closing of the Offerings.
    

   
    On  December  29,  1995  Forest   and  Joint  Energy  Developments   Limited
Partnership ("JEDI") entered into an agreement (the "Pending JEDI Agreement") to
exchange  1,680,000 shares of Forest  Common Stock for approximately $22,400,000
principal amount of  debt and warrants  to purchase 2,250,000  shares of  Common
Stock.
    

   
    The  following unaudited condensed pro  forma combined balance sheet assumes
that the acquisition  of the Saxon  interest, the acquisition  of ATCOR and  the
JEDI  transaction occurred on September 30,  1995 and reflects the September 30,
1995 historical consolidated balance sheet of Forest giving pro forma effect  to
the  Saxon,  ATCOR  and JEDI  transactions.  The unaudited  condensed  pro forma
combined balance  sheet  should  be  read in  conjunction  with  the  historical
statements and related notes of Forest and ATCOR.
    

   
    The   following  unaudited  condensed  pro   forma  combined  statements  of
operations for the nine months ended September  30, 1995 and for the year  ended
December 31, 1994 assume that the Saxon, ATCOR and JEDI transactions occurred as
of  January 1,  1994. The  pro forma results  of operations  are not necessarily
indicative of the results of operations  that would actually have been  attained
if  the transactions had occurred as of January 1, 1994. These statements should
be read  in conjunction  with the  historical statements  and related  notes  of
Forest and ATCOR.
    

   
    The  historical financial statements of Saxon and ATCOR have been translated
assuming an historical exchange rate of approximately $1.35 Cdn to $1.00.
    

                                      F-2
<PAGE>
                             FOREST OIL CORPORATION

              CONDENSED PRO FORMA COMBINED BALANCE SHEET (NOTE A)

                               SEPTEMBER 30, 1995
                                  (UNAUDITED)

                                     ASSETS
   
<TABLE>
<CAPTION>
                                                                                SAXON      COMBINED
                                                      FOREST      SAXON      ADJUSTMENTS    FOREST
                                                    HISTORICAL  HISTORICAL    (NOTE B)     AND SAXON
                                                    ----------  ----------   -----------   ---------
                                                                     (IN THOUSANDS)
<S>                                                 <C>         <C>          <C>           <C>
Current assets:
  Cash and cash equivalents.......................  $    3,417       223                      3,640
  Accounts receivable.............................      15,299     2,583                     17,882
  Other current assets............................       3,499       428                      3,927
                                                    ----------  ----------   -----------   ---------
    Total current assets..........................      22,215     3,234                     25,449
Property and equipment, at cost:
  Oil and gas properties -- full cost accounting
   method.........................................   1,189,665    33,533      (7,798)(1)   1,215,400
  Buildings, transportation and other equipment...      12,782        --                     12,782
                                                    ----------  ----------   -----------   ---------
                                                     1,202,447    33,533      (7,798)      1,228,182
  Less accumulated depreciation, depletion and
   valuation allowance............................     941,701     7,545      (7,545)(1)    941,701
                                                    ----------  ----------   -----------   ---------
    Net property and equipment....................     260,746    25,988        (253)       286,481
Investment in and advances to affiliates..........      11,452        --                     11,452
Other assets......................................      10,330       414                     10,744
                                                    ----------  ----------   -----------   ---------
                                                    $  304,743    29,636        (253)       334,126
                                                    ----------  ----------   -----------   ---------
                                                    ----------  ----------   -----------   ---------
                                LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Cash overdraft..................................  $    1,739        --                      1,739
  Current portion of long-term debt...............          89     5,314      (1,533)(2)      3,870
  Current portion of gas balancing liability......       5,000        --                      5,000
  Accounts payable................................      20,396     2,344                     22,740
  Retirement benefits payable to executives and
   directors......................................         672        --                        672
  Accrued expenses and other liabilities..........       3,078        --                      3,078
                                                    ----------  ----------   -----------   ---------
    Total current liabilities.....................      30,974     7,658      (1,533)        37,099
Long-term debt....................................     181,959    12,277     (12,277)(2)    181,959
Gas balancing liabilities.........................       5,926        --                      5,926
Retirement benefits payable to executives and
 directors........................................       2,951        --                      2,951
Other liabilities.................................      20,045       181                     20,226
Deferred revenue..................................      18,501        --                     18,501
Deferred taxes....................................          --       739                        739
Minority interest in Saxon Petroleum, Inc.........          --        --       8,528(1)       8,528
Shareholders' equity:
  Preferred stock.................................      24,356        --                     24,356
  Common stock....................................         955     7,677      (7,677)(1)      1,061
                                                                                 106(2)
  Capital surplus.................................     234,576        --       9,540(1)     248,280
                                                                               4,164(2)
  Retained earnings (deficit).....................    (214,032)    1,104      (1,104)(1)   (214,032)
  Foreign currency translation....................      (1,468)       --                     (1,468)
  Treasury stock..................................          --        --      (9,540)(1)
                                                                               9,540(2)
                                                    ----------  ----------   -----------   ---------
    Total shareholders' equity....................      44,387     8,781       5,029         58,197
                                                    ----------  ----------   -----------   ---------
                                                    $  304,743    29,636        (253)       334,126
                                                    ----------  ----------   -----------   ---------
                                                    ----------  ----------   -----------   ---------

<CAPTION>
                                                                    ATCOR      COMBINED      JEDI       PRO FORMA
                                                      ATCOR      ADJUSTMENTS    FOREST    TRANSACTION   COMBINED
                                                    HISTORICAL    (NOTE C)     AND ATCOR   (NOTE D)      FOREST
                                                    ----------   -----------   ---------  -----------   ---------

<S>                                                 <C>          <C>           <C>        <C>           <C>
Current assets:
  Cash and cash equivalents.......................        --      141,528(1)      3,709                    3,709
                                                                 (135,759)(3)
                                                                   (5,700)(4)
  Accounts receivable.............................    20,715         (622)(3)    37,975                   37,975
  Other current assets............................     2,618                      6,545                    6,545
                                                    ----------   -----------   ---------  -----------   ---------
    Total current assets..........................    23,333         (553)       48,229                   48,229
Property and equipment, at cost:
  Oil and gas properties -- full cost accounting
   method.........................................   332,699     (193,511)(3)  1,348,791                1,348,971
                                                                   (5,797)(5)
  Buildings, transportation and other equipment...    22,039       (1,212)(3)    26,362                   26,362
                                                                   (7,247)(5)
                                                    ----------   -----------   ---------  -----------   ---------
                                                     354,738     (207,767)     1,375,153                1,375,153
  Less accumulated depreciation, depletion and
   valuation allowance............................   172,943       38,160(2)    941,701                  941,701
                                                                 (211,103)(3)
                                                    ----------   -----------   ---------  -----------   ---------
    Net property and equipment....................   181,795      (34,824)      433,452                  433,452
Investment in and advances to affiliates..........        --                     11,452                   11,452
Other assets......................................     3,689       (1,990)(2)    35,860                   35,860
                                                                   25,953(3)
                                                                   (2,536)(5)
                                                    ----------   -----------   ---------  -----------   ---------
                                                     208,817      (13,950)      528,993                  528,993
                                                    ----------   -----------   ---------  -----------   ---------
                                                    ----------   -----------   ---------  -----------   ---------
                                LIABILITIES AND SH
Current liabilities:
  Cash overdraft..................................        --                      1,739                    1,739
  Current portion of long-term debt...............     3,700       (1,386)(5)     6,184                    6,184
  Current portion of gas balancing liability......        --                      5,000                    5,000
  Accounts payable................................    19,814        1,850(3)     46,032                   46,032
                                                                    1,628(5)
  Retirement benefits payable to executives and
   directors......................................        --                        672                      672
  Accrued expenses and other liabilities..........        --                      3,078                    3,078
                                                    ----------   -----------   ---------  -----------   ---------
    Total current liabilities.....................    23,514        2,092        62,705                   62,705
Long-term debt....................................    14,194       (5,700)(4)   176,259    (5,711)(1)    170,548
                                                                  (14,194)(5)
Gas balancing liabilities.........................        --                      5,926                    5,926
Retirement benefits payable to executives and
 directors........................................        --                      2,951                    2,951
Other liabilities.................................     2,584       (1,963)(3)    20,847                   20,847
Deferred revenue..................................        --                     18,501                   18,501
Deferred taxes....................................    38,297          152(2)     33,552                   33,552
                                                                   (4,008)(3)
                                                                   (1,628)(5)
Minority interest in Saxon Petroleum, Inc.........        --                      8,528                    8,528
Shareholders' equity:
  Preferred stock.................................        --                     24,356                   24,356
  Common stock....................................   100,482        1,094(1)      2,155       168(1)       2,323
                                                                 (100,482)(3)
  Capital surplus.................................        --      140,433(1)    388,713                  394,256
                                                                    2,725(2)                5,543(1)
                                                                   (2,725)(3)
  Retained earnings (deficit).....................    29,746      (43,027)(2)  (214,032 )               (214,032 )
                                                                   13,281(3)
  Foreign currency translation....................        --                     (1,468 )                 (1,468 )
  Treasury stock..................................        --           --                      --

                                                    ----------   -----------   ---------  -----------   ---------
    Total shareholders' equity....................   130,228       11,299       199,724     5,711        205,435
                                                    ----------   -----------   ---------  -----------   ---------
                                                     208,817      (13,950)      528,993                  528,993
                                                    ----------   -----------   ---------  -----------   ---------
                                                    ----------   -----------   ---------  -----------   ---------
</TABLE>
    

  See accompanying notes to condensed pro forma combined financial statements.

                                      F-3
<PAGE>
                             FOREST OIL CORPORATION

         CONDENSED PRO FORMA COMBINED STATEMENT OF OPERATIONS (NOTE A)

                      NINE MONTHS ENDED SEPTEMBER 30, 1995
                                  (UNAUDITED)
   
<TABLE>
<CAPTION>
                                                                       SAXON       COMBINED                    ATCOR
                                            FOREST       SAXON      ADJUSTMENTS   FOREST AND     ATCOR      ADJUSTMENTS
                                          HISTORICAL   HISTORICAL    (NOTE B)       SAXON      HISTORICAL    (NOTE C)
                                          ----------   ----------   -----------   ----------   ----------   -----------
                                                           (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS)
<S>                                       <C>          <C>          <C>           <C>          <C>          <C>
Revenue:
  Oil and gas sales.....................   $ 60,154      6,700                      66,854       28,697
  Gas marketing and processing..........         --         --                          --      113,620
  Miscellaneous, net....................        374      1,050                       1,424           90        (172)(7)
                                          ----------     -----          ---       ----------   ----------   -----------
      Total revenue.....................     60,528      7,750                      68,278      142,407        (172)
Expenses:
  Oil and gas production................     16,576      3,313                      19,889        9,142
  Cost of gas sold and processed........         --         --                          --      105,595
  General and administrative............      5,761        615                       6,376        2,656        (333)(8)
  Interest..............................     19,100        370         (249)(3)     19,221        1,923        (346)(6)
                                                                                                             (1,100)(9)
  Depreciation and depletion............     33,631      3,081                      36,712       19,095      (4,514)(2)
                                                                                                             (1,854)(10)
  Provision for impairment of oil and
   gas properties.......................         --         --                          --           --      10,777(2)
                                                                                                            (10,777)(11)
  Minority interest in earnings of Saxon
   Petroleum, Inc.......................         --         --           77(4)          77           --
                                          ----------     -----          ---       ----------   ----------   -----------
      Total expenses....................     75,068      7,379         (172)        82,275      138,411      (8,147)
                                          ----------     -----          ---       ----------   ----------   -----------
Earnings (loss) before income taxes.....    (14,540)       371          172        (13,997)       3,996       7,975
Income tax expense (benefit)............         (7)       335          110(5)         438        2,577      (3,832)(2)
                                                                                                              4,779(11)
                                                                                                              1,454(12)
                                          ----------     -----          ---       ----------   ----------   -----------
Net earnings (loss).....................   $(14,533)        36           62        (14,435)       1,419       5,574
                                          ----------     -----          ---       ----------   ----------   -----------
                                          ----------     -----          ---       ----------   ----------   -----------
Weighted average number of common shares
 outstanding............................      6,611
                                          ----------
                                          ----------
Net loss attributable to common stock...   $(16,153)
                                          ----------
                                          ----------
Primary and fully diluted earnings loss
 per share..............................   $  (2.44)
                                          ----------
                                          ----------

<CAPTION>
                                          COMBINED
                                           FOREST       JEDI       PRO FORMA
                                            AND      TRANSACTION   COMBINED
                                           ATCOR      (NOTE D)      FOREST
                                          --------   -----------   ---------

<S>                                       <C>        <C>           <C>
Revenue:
  Oil and gas sales.....................   95,551                    95,551
  Gas marketing and processing..........  113,620                   113,620
  Miscellaneous, net....................    1,342                     1,342
                                          --------   -----------   ---------
      Total revenue.....................  210,513                   210,513
Expenses:
  Oil and gas production................   29,031                    29,031
  Cost of gas sold and processed........  105,595                   105,595
  General and administrative............    8,699                     8,699
  Interest..............................   19,698     (1,200)(2)     18,498

  Depreciation and depletion............   49,439                    49,439

  Provision for impairment of oil and
   gas properties.......................       --

  Minority interest in earnings of Saxon
   Petroleum, Inc.......................       77                        77
                                          --------   -----------   ---------
      Total expenses....................  212,539     (1,200)       211,339
                                          --------   -----------   ---------
Earnings (loss) before income taxes.....   (2,026)     1,200           (826)
Income tax expense (benefit)............    5,416                     5,416

                                          --------   -----------   ---------
Net earnings (loss).....................   (7,442)     1,200         (6,242)
                                          --------   -----------   ---------
                                          --------   -----------   ---------
Weighted average number of common shares
 outstanding............................                             20,291
                                                                   ---------
                                                                   ---------
Net loss attributable to common stock...                            $(7,862)
                                                                   ---------
                                                                   ---------
Primary and fully diluted earnings loss
 per share..............................                            $  (.39)
                                                                   ---------
                                                                   ---------
</TABLE>
    

  See accompanying notes to condensed pro forma combined financial statements.

                                      F-4
<PAGE>
                             FOREST OIL CORPORATION

         CONDENSED PRO FORMA COMBINED STATEMENT OF OPERATIONS (NOTE A)

                          YEAR ENDED DECEMBER 31, 1994
                                  (UNAUDITED)
   
<TABLE>
<CAPTION>
                                                                     SAXON AD-     COMBINED
                                            FOREST       SAXON       JUSTMENTS    FOREST AND     ATCOR
                                          HISTORICAL   HISTORICAL    (NOTE B)       SAXON      HISTORICAL
                                          ----------   ----------   -----------   ----------   ----------
                                                    (IN THOUSANDS EXCEPT FOR PER SHARE AMOUNTS)
<S>                                       <C>          <C>          <C>           <C>          <C>
Revenue:
  Oil and gas sales.....................   $114,541      8,028                     122,569       37,228
  Gas marketing and processing..........         --         --                          --       97,828
  Miscellaneous, net....................      1,406         --                       1,406        2,725
                                          ----------     -----          ---       ----------   ----------
      Total revenue.....................    115,947      8,028                     123,975      137,781
Expenses:
  Oil and gas production................     22,384      3,067                      25,451        9,518
  Cost of gas sold and processed........         --         --                          --       91,535
  General and administrative............     11,166        815                      11,981        3,510
  Interest..............................     26,773        359         (239)(3)     26,893        2,967
  Depreciation and depletion............     65,468      2,839                      68,307       20,821
  Provision for impairment of oil and
   gas properties.......................     58,000         --                      58,000           --
  Minority interest in earnings of Saxon
   Petroleum, Inc.......................         --         --          426(4)         426           --
                                          ----------     -----          ---       ----------   ----------
      Total expenses....................    183,791      7,080          187        191,058      128,351
                                          ----------     -----          ---       ----------   ----------
Earnings (loss) before income taxes and
 cumulative effects of change in
 accounting principle...................    (67,844)       948         (187)       (67,083)       9,430
Income tax expense (benefit)............          9        112          105(5)         226        5,170
                                          ----------     -----          ---       ----------   ----------
Earnings (loss) before cumulative
 effects of change in accounting
 principle..............................    (67,853)       836         (292)       (67,309)       4,260
Cumulative effects of change in
 accounting principle for oil and gas
 sales..................................    (13,990)        --                     (13,990)          --
                                          ----------     -----          ---       ----------   ----------
Net earnings (loss).....................   $(81,843)       836         (292)       (81,299)       4,260
                                          ----------     -----          ---       ----------   ----------
                                          ----------     -----          ---       ----------   ----------
Weighted average number of common shares
 outstanding............................      5,619
                                          ----------
                                          ----------
Net loss attributable to common stock...   $(84,004)
                                          ----------
                                          ----------
Primary and fully diluted loss per
 share..................................   $ (14.95)
                                          ----------
                                          ----------

<CAPTION>
                                           ATCOR AD-     COMBINED       JEDI       PRO FORMA
                                           JUSTMENTS    FOREST AND   TRANSACTION   COMBINED
                                           (NOTE C)       ATCOR       (NOTE D)      FOREST
                                          -----------   ----------   -----------   ---------

<S>                                       <C>           <C>          <C>           <C>
Revenue:
  Oil and gas sales.....................                 159,797                    159,797
  Gas marketing and processing..........                  97,828                     97,828
  Miscellaneous, net....................       (75)(7)     4,056                      4,056
                                          -----------   ----------   -----------   ---------
      Total revenue.....................       (75)      261,681                    261,681
Expenses:
  Oil and gas production................                  34,969                     34,969
  Cost of gas sold and processed........                  91,535                     91,535
  General and administrative............      (444)(8)    15,047                     15,047
  Interest..............................      (461)(6)    27,932      (1,500)(2)     26,432
                                            (1,467)(9)
  Depreciation and depletion............    (3,221)(2)    82,292                     82,292
                                            (3,615)(10)
  Provision for impairment of oil and
   gas properties.......................    19,726(2)     58,000                     58,000
                                           (19,726)(11)
  Minority interest in earnings of Saxon
   Petroleum, Inc.......................                     426                        426
                                          -----------   ----------   -----------   ---------
      Total expenses....................    (9,208)      310,201      (1,500)       308,701
                                          -----------   ----------   -----------   ---------
Earnings (loss) before income taxes and
 cumulative effects of change in
 accounting principle...................     9,133        48,520       1,500        (47,020)
Income tax expense (benefit)............    (8,253)(2)     8,334                      8,334
                                             8,746(11)
                                             2,445(12)
                                          -----------   ----------   -----------   ---------
Earnings (loss) before cumulative
 effects of change in accounting
 principle..............................     6,195       (56,854)      1,500        (55,354)
Cumulative effects of change in
 accounting principle for oil and gas
 sales..................................                 (13,990)                   (13,990)
                                          -----------   ----------   -----------   ---------
Net earnings (loss).....................     6,195       (70,844)      1,500        (69,344)
                                          -----------   ----------   -----------   ---------
                                          -----------   ----------   -----------   ---------
Weighted average number of common shares
 outstanding............................                                             19,299
                                                                                   ---------
                                                                                   ---------
Net loss attributable to common stock...                                           $(71,505)
                                                                                   ---------
                                                                                   ---------
Primary and fully diluted loss per
 share..................................                                           $  (3.71)
                                                                                   ---------
                                                                                   ---------
</TABLE>
    

  See accompanying notes to condensed pro forma combined financial statements.

                                      F-5
<PAGE>
                             FOREST OIL CORPORATION
           NOTES TO CONDENSED PRO FORMA COMBINED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1995
                                  (UNAUDITED)

A.  BASIS OF PRESENTATION
   
    On December 20, 1995, Forest acquired a majority interest in Saxon Petroleum
Inc. (Saxon), an oil and gas exploration and production company headquartered in
Calgary, Alberta, Canada.
    

   
    Forest  received from  Saxon, in  two closings,  an aggregate  of 53,100,000
common shares, warrants to purchase 5,300,000 common shares, and $15,500,000 Cdn
of convertible preferred shares due November 15, 1998. Saxon received $1,500,000
Cdn in cash, 1,060,000 common shares of  Forest and all of the preferred  shares
owned  by Forest in Archean  Energy, Ltd., a privately  held oil and gas company
based in Calgary.
    

   
    As a  result  of the  transaction,  Forest  owns approximately  56%  of  the
outstanding  common shares  of Saxon,  including slightly  less than  50% of the
voting shares, and  holds warrants and  conversion rights for  shares which,  if
fully  exercised,  constitute approximately  63%  of Saxon's  outstanding common
stock. Pursuant to the terms of  the agreement with Saxon, Forest has  appointed
four  of seven directors  to a newly-constituted board.  In addition, Forest has
the right to participate in any future equity issues undertaken by Saxon.
    

    The accompanying condensed  pro forma  combined balance  sheet includes  pro
forma  adjustments to give effect to the acquisition of the interest in Saxon as
of September 30, 1995. The condensed pro forma combined statements of operations
include the results of operations of Saxon for the respective periods  presented
and adjustments for the pro forma effects of the Saxon transaction.

   
    On  December  12, 1995,  the Company  entered into  an agreement  with ATCOR
Resources,  Ltd,  a   Canadian  corporation,  and   three  of  the   controlling
stockholders  of ATCOR, pursuant to which the  Company has agreed to acquire all
of the outstanding capital stock of ATCOR for an aggregate cash consideration of
approximately $186  million  Cdn (or  approximately  $135 million,  assuming  an
exchange  rate of $1.38 Cdn to $1.00). The closing of the acquisition is subject
to certain conditions, including obtaining certain U.S. and Canadian  regulatory
approvals  and the  completion of an  offering of Forest's  common stock. Forest
will use a portion of the net proceeds of the Offerings to pay the costs of  the
ATCOR  acquisition  and  related expenses.  The  closing of  the  acquisition is
expected to occur immediately following the closing of the Offerings.
    

   
    ATCOR is engaged in oil and gas exploration and production and the marketing
and  processing  of  natural  gas.  ATCOR's  principal  reserves  and  producing
properties  are located in  the Canadian provinces  of Alberta, British Columbia
and Saskatchewan.
    

   
    As part of  the acquisition,  Forest has agreed  to sell  certain assets  of
ATCOR  to its controlling  shareholders for an  aggregate consideration of $21.5
million Cdn (or approximately $15.6 million, assuming an exchange rate of  $1.38
Cdn  to  $1.00) These  assets include  one-half of  ATCOR's interest  in certain
frontier lands, a portion of ATCOR's  interest in an ethane extraction plant  in
Edmonton,  Alberta, and  certain marketable securities  held by  ATCOR in Trilon
Financial Corporation.
    

   
    The accompanying condensed  pro forma  combined balance  sheet includes  pro
forma  adjustments to give effect to the sale of the common stock offered hereby
and the use of a portion of the  proceeds to fund the acquisition of ATCOR.  The
accompanying  condensed pro forma combined financial statements also include pro
forma adjustments  to give  effect  to (i)  the  restatement of  the  historical
financial  statements of ATCOR to conform  to U.S. generally accepted accounting
principles, (ii) the acquisition of ATCOR, and (iii) the sale of certain  assets
to  ATCOR's controlling  shareholders and the  use of the  proceeds therefrom to
repay long-term debt of ATCOR.
    

                                      F-6
<PAGE>
                             FOREST OIL CORPORATION
           NOTES TO CONDENSED PRO FORMA COMBINED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1995
                                  (UNAUDITED)

A.  BASIS OF PRESENTATION (CONTINUED)
   
    On December 29, 1995, JEDI entered into the Pending JEDI Agreement with  the
Company to exchange 1,680,000 shares of Common Stock of Forest for approximately
$22,400,000 principal amount of debt and warrants for 2,250,000 shares of common
stock  held currently by JEDI (the "B Warrants"). Completion of the transactions
contemplated by the  Pending JEDI  Agreement is subject  to certain  conditions,
including  obtaining  clearance  pursuant  to  the  Hart-Scott-Rodino  Antitrust
Improvements Act of  1976. Pursuant to  the Pending JEDI  Agreement, JEDI  would
agree  to certain  voting and  transfer limitations  regarding shares  of Common
Stock. In addition, JEDI would  receive the right to  elect a director if  there
has  been a  material adverse  change in the  price of  the Common  Stock or the
rating of the Company's debt securities.
    

   
    Pursuant to  the Pending  JEDI Agreement,  the Company  would assume  JEDI's
obligations  under an option granted by  JEDI (the "Anschutz Option"). Under the
Anschutz Option, the  Company would  be obligated  to issue  shares directly  to
Anschutz  that  previously would  have been  issued  to JEDI  pursuant to  the B
Warrants. Upon the exercise  of the Anschutz Option,  instead of the original  B
Warrant  price of $10.00 per share, the Company would receive an amount equal to
the lesser of (a) $10.00 plus  18% per annum from July  27, 1995 to the date  of
exercise  of the option,  or (b) $15.50.  The Company would  be permitted to use
proceeds from the exercise of the Anschutz Option for any corporate purpose.
    

   
    The accompanying condensed pro  forma combined financial statements  include
pro forma adjustments to give effect to the Pending JEDI Agreement.
    

   
B.  PRO FORMA ADJUSTMENTS FOR THE ACQUISITION OF THE SAXON INTEREST
    
   
    The following pro forma adjustments have been made to the historical balance
sheet  of  Forest at  September 30,  1995  and to  the historical  statements of
operations for  the nine  months ended  September 30,  1995 and  the year  ended
December 31, 1994:
    

   
        1.   To record the transactions related  to the purchase of the interest
    in Saxon by Forest.
    

   
        2.  To reflect the  sale of 1,060,000 shares  of common stock of  Forest
    owned  by  Saxon at  an assumed  offering  price of  $13.75 per  share, less
    underwriting discounts and commissions of $765,000,  and the use of the  net
    proceeds therefrom to repay long-term debt of Saxon.
    

   
        3.    To adjust  interest expense  of  Saxon to  reflect the  payment of
    outstanding long-term debt using proceeds of  the sale of the Forest  shares
    owned by Saxon.
    

   
        4.  To recognize the minority interest in the earnings of Saxon.
    

   
        5.   To record the  income tax effects of  the pro forma adjustments for
    the Saxon transaction.
    

   
C. PRO FORMA ADJUSTMENTS FOR THE ATCOR ACQUISITION
    
   
    The following pro forma adjustments have been made to the historical balance
sheet of  Forest at  September 30,  1995  and to  the historical  statements  of
operations  for the  nine months  ended September  30, 1995  and the  year ended
December 31, 1994:
    

   
        1.   To record  the issuance  of 10,940,000  shares of  common stock  by
    Forest  at an  assumed offering  price of  $13.75 per  share, less estimated
    underwriting discounts and commissions and expenses of $8,897,000.
    

                                      F-7
<PAGE>
                             FOREST OIL CORPORATION
           NOTES TO CONDENSED PRO FORMA COMBINED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1995
                                  (UNAUDITED)

   
C. PRO FORMA ADJUSTMENTS FOR THE ATCOR ACQUISITION (CONTINUED)
    
        2.   To  record the  adjustments  necessary to  restate  the  historical
    financial  statements  of  ATCOR  to  conform  to  U.S.  generally  accepted
    accounting principles, including recording provisions for impairment of  oil
    and  gas properties  under the  U.S. ceiling  test and  providing for income
    taxes under the liability method.

        3.  To record the purchase of ATCOR by Forest.

   
        4.  To record the repayment of long term debt of Forest using a  portion
    of the proceeds of the Offerings.
    

   
        5.  To record the sale of certain assets to the controlling shareholders
    of  ATCOR for $21,500,000 Cdn and the use of the proceeds therefrom to repay
    long-term debt of ATCOR. No gain or loss was recognized on the sale.
    

   
        6.  To  adjust interest expense  of Forest to  reflect the repayment  of
    outstanding long-term debt using a portion of the proceeds of the Offerings.
    

   
        7.   To eliminate dividend income  on the investment in Trilon Financial
    Corporation to be sold to the controlling shareholders of ATCOR.
    

   
        8.  To adjust general and administrative expense of ATCOR to reflect the
    elimination of administration  and financial  management fees  charged by  a
    controlling shareholder of ATCOR.
    

   
        9.    To adjust  interest expense  of  ATCOR to  reflect the  payment of
    outstanding long-term debt using proceeds of  the sale of certain assets  to
    the controlling shareholders of ATCOR.
    

   
        10.  To adjust  depletion and depreciation  expense of  ATCOR to reflect
    Forest's basis in the properties acquired.
    

   
        11. To  reverse the  provision for  impairment of  ATCOR's oil  and  gas
    properties  recorded  under U.S.  generally accepted  accounting principles,
    since Forest's basis in the properties is less than the ceiling limit.
    

   
        12. To record the  income tax effects of  the pro forma adjustments  for
    the ATCOR acquisition.
    

   
D.  PRO FORMA ADJUSTMENTS FOR THE PENDING JEDI AGREEMENT
    
   
    The following pro forma adjustments have been made to the historical balance
sheet  of  Forest at  September 30,  1995  and to  the historical  statements of
operations for  the nine  months ended  September 30,  1995 and  the year  ended
December 31, 1994:
    

   
        1.   To  reflect the  exchange of  1,680,000 shares  of Common  Stock of
    Forest for certain debt and warrants currently held by JEDI.
    

   
        2.  To adjust interest expense of Forest to reflect the reduction of the
    JEDI debt.
    

                                      F-8
<PAGE>
   
                     INDEPENDENT ACCOUNTANTS' REVIEW REPORT
    

   
The Board of Directors and Shareholders
Forest Oil Corporation
    

   
    WHEN  THE  REVERSE  STOCK SPLIT  REFERRED  TO  IN NOTE  1  TO  THE CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS HAS BEEN CONSUMMATED, WE WILL BE IN A POSITION
TO RENDER THE FOLLOWING REPORT.
    

   
                                          KPMG PEAT MARWICK LLP
    

   
    We have reviewed  the accompanying condensed  consolidated balance sheet  of
Forest  Oil  Corporation and  subsidiaries  as of  September  30, 1995,  and the
related condensed consolidated statements of production and operations and  cash
flows for the nine months ended September 30, 1995. These consolidated financial
statements are the responsibility of the Company's management.
    

   
    We  conducted our  review in  accordance with  standards established  by the
American  Institute  of  Certified  Public  Accountants.  A  review  of  interim
financial  information consists principally of applying analytical procedures to
financial data and  making inquiries  of persons responsible  for financial  and
accounting matters. It is substantially less in scope than an audit conducted in
accordance with generally accepted auditing standards, the objective of which is
the  expression  of an  opinion regarding  the financial  statements taken  as a
whole. Accordingly, we do not express such an opinion.
    

   
    Based on our  review, we are  not aware of  any material modifications  that
should  be made to  the condensed consolidated  financial statements referred to
above  for  them  to  be  in  conformity  with  generally  accepted   accounting
principals.
    

   
    We  have previously audited  in accordance with  generally accepted auditing
standards, the accompanying consolidated balance sheet of Forest Oil Corporation
and  subsidiaries  as  of  December  31,  1994,  and  the  related  consolidated
statements  of operations, shareholders' equity and cash flows for the year then
ended (not presented herein); and in our report dated March 30, 1995, except  as
to Note 17 which is as of April 17, 1995 and the reverse stock split referred to
in  Note 1, which is as of January  5, 1996, we expressed an unqualified opinion
on those consolidated financial statements. In our opinion, the information  set
forth  in the accompanying  condensed consolidated balance  sheet as of December
31, 1994,  is  fairly stated,  in  all material  respects,  in relation  to  the
consolidated balance sheet from which it was derived.
    

   
                                          (UNSIGNED)
    

   
Denver, Colorado
December 29, 1995 (except as to the
reverse stock split referred to in Note 1,
which is as of January 5, 1996)
    

                                      F-9
<PAGE>
                             FOREST OIL CORPORATION
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                  (UNAUDITED)
                                     ASSETS

   
<TABLE>
<CAPTION>
                                                                                   SEPTEMBER 30,    DECEMBER 31,
                                                                                        1995            1994
                                                                                   --------------  --------------
                                                                                           (IN THOUSANDS)
<S>                                                                                <C>             <C>
Current assets:
  Cash and cash equivalents......................................................   $      3,417           2,869
  Accounts receivable............................................................         15,299          20,418
  Other current assets...........................................................          3,499           2,231
                                                                                   --------------  --------------
    Total current assets.........................................................         22,215          25,518
Property and equipment, at cost:
  Oil and gas properties -- full cost accounting method..........................      1,189,665       1,171,887
  Buildings, transportation and other equipment..................................         12,782          12,649
                                                                                   --------------  --------------
                                                                                       1,202,447       1,184,536
  Less accumulated depreciation, depletion and valuation allowance...............        941,701         907,927
                                                                                   --------------  --------------
    Net property and equipment...................................................        260,746         276,609
Investment in and advances to affiliate..........................................         11,452          11,652
Other assets.....................................................................         10,330          11,053
                                                                                   --------------  --------------
                                                                                    $    304,743         324,832
                                                                                   --------------  --------------
                                                                                   --------------  --------------
                                      LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Cash overdraft.................................................................   $      1,739           4,445
  Current portion of long-term debt..............................................             89           1,636
  Current portion of gas balancing liability.....................................          5,000           5,735
  Accounts payable...............................................................         20,396          26,557
  Retirement benefits payable to executives and directors........................            672             630
  Accrued expenses and other liabilities:
    Interest.....................................................................          1,970           4,318
    Other........................................................................          1,108           4,297
                                                                                   --------------  --------------
    Total current liabilities....................................................         30,974          47,618

Long-term debt...................................................................        181,959         207,054
Gas balancing liability..........................................................          5,926           8,525
Retirement benefits payable to executives and directors..........................          2,951           3,505
Other liabilities................................................................         20,045          16,136
Deferred revenue.................................................................         18,501          35,908
Shareholders' equity:
  Preferred stock................................................................         24,356          15,845
  Common stock...................................................................            955             566
  Capital surplus................................................................        234,576         192,337
  Accumulated deficit............................................................       (214,032)       (199,499)
  Foreign currency translation...................................................         (1,468)         (1,337)
  Treasury stock, at cost........................................................             --          (1,826)
                                                                                   --------------  --------------
    Total shareholders' equity...................................................         44,387           6,086
                                                                                   --------------  --------------
                                                                                    $    304,743         324,832
                                                                                   --------------  --------------
                                                                                   --------------  --------------
</TABLE>
    

     See accompanying notes to condensed consolidated financial statements.

                                      F-10
<PAGE>
                             FOREST OIL CORPORATION
         CONDENSED CONSOLIDATED STATEMENTS OF PRODUCTION AND OPERATIONS
                                  (UNAUDITED)

   
<TABLE>
<CAPTION>
                                                       THREE MONTHS ENDED              NINE MONTHS ENDED
                                                 ------------------------------  ------------------------------
                                                 SEPTEMBER 30,   SEPTEMBER 30,   SEPTEMBER 30,   SEPTEMBER 30,
                                                      1995            1994            1995            1994
                                                 --------------  --------------  --------------  --------------
                                                     (IN THOUSANDS EXCEPT PRODUCTION AND PER SHARE AMOUNTS)
<S>                                              <C>             <C>             <C>             <C>
PRODUCTION
  Gas (MMCF)...................................         7,807          11,957          25,744          38,432
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
  Oil and condensate (thousand barrels)........           275             365             926           1,152
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
CONSOLIDATED STATEMENTS OF OPERATIONS
Revenue:
  Oil and gas sales:
    Gas........................................    $   13,139          21,874          45,141          74,323
    Oil and condensate.........................         4,236           5,830          14,764          16,825
    Products and other.........................            81              66             249             280
                                                 --------------       -------         -------    --------------
                                                       17,456          27,770          60,154          91,428
  Miscellaneous, net...........................           161             437             374           2,299
                                                 --------------       -------         -------    --------------
      Total revenue............................        17,617          28,207          60,528          93,727
Expenses:
  Oil and gas production.......................         5,379           5,419          16,576          16,647
  General and administrative...................         1,900           2,964           5,761           7,553
  Interest.....................................         6,679           6,602          19,100          20,077
  Depreciation and depletion...................        10,233          16,150          33,631          52,323
  Provision for impairment of oil and gas
   properties..................................            --          30,000              --          30,000
                                                 --------------       -------         -------    --------------
      Total expenses...........................        24,191          61,135          75,068         126,600
                                                 --------------       -------         -------    --------------
Loss before income taxes and cumulative effect
 of change in accounting principle.............        (6,574)        (32,928)        (14,540)        (32,873)
Income tax expense (benefit):
  Current......................................            --             (55)             (7)             29
                                                 --------------       -------         -------    --------------
Loss before cumulative effect of change in
 accounting principle..........................        (6,574)        (32,873)        (14,533)        (32,902)
Cumulative effect of change in method of
 accounting for oil and gas sales..............            --              --              --         (13,990)
                                                 --------------       -------         -------    --------------
Net loss.......................................    $   (6,574)        (32,873)        (14,533)        (46,892)
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
Weighted average number of common shares
 outstanding...................................         8,462           5,627           6,611           5,614
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
Net loss attributable to common stock..........    $   (7,114)        (33,414)        (16,153)        (48,513)
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
Primary and fully diluted loss per share:
  Loss before cumulative effect of change in
   accounting principle........................  $        (.84 )        (5.94  )        (2.44  )         (6.15 )
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
  Net loss.....................................  $        (.84 )        (5.94  )        (2.44  )         (8.64 )
                                                 --------------       -------         -------    --------------
                                                 --------------       -------         -------    --------------
</TABLE>
    

     See accompanying notes to condensed consolidated financial statements.

                                      F-11
<PAGE>
                             FOREST OIL CORPORATION
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                         NINE MONTHS ENDED
                                                                                   ------------------------------
                                                                                   SEPTEMBER 30,   SEPTEMBER 30,
                                                                                        1995            1994
                                                                                   --------------  --------------
                                                                                           (IN THOUSANDS)
<S>                                                                                <C>             <C>
Cash flows from operating activities:
  Loss before cumulative effect of change in accounting principle................    $  (14,533)        (32,902)
  Adjustments to reconcile loss before cumulative effect of change in accounting
   principle to net cash provided (used) by operating activities:
    Depreciation and depletion...................................................        33,631          52,323
    Provision for impairment of oil and gas properties...........................            --          30,000
    Other, net...................................................................         2,596           3,230
    Decrease in accounts receivable..............................................         5,119           2,339
    Decrease (increase) in other current assets..................................        (1,268)            653
    Decrease in accounts payable.................................................        (6,854)         (6,788)
    Increase (decrease) in accrued expenses and other liabilities................        (5,537)            425
    Proceeds from volumetric production payments.................................            --           4,353
    Amortization of deferred revenue.............................................       (17,407)        (27,790)
                                                                                   --------------       -------
      Net cash provided (used) by operating activities...........................        (4,253)         25,843
Cash flows from investing activities:
  Capital expenditures for property and equipment................................       (20,405)        (26,706)
  Proceeds from sales of property and equipment..................................         2,706          13,203
  Decrease (increase) in other assets, net.......................................           464          (1,895)
                                                                                   --------------       -------
      Net cash used by investing activities......................................       (17,235)        (15,398)
Cash flows from financing activities:
  Proceeds of bank debt..........................................................        61,200          12,500
  Repayments of bank debt........................................................       (74,400)        (10,500)
  Proceeds of stock and warrants issued, net of costs............................        41,060              --
  Proceeds of nonrecourse secured loan...........................................            --           1,400
  Repayments of nonrecourse secured loan.........................................        (1,143)             --
  Repayments of production payment...............................................        (1,708)         (2,394)
  Redemptions and purchases of subordinated debentures...........................            --          (7,171)
  Payment of preferred stock dividends...........................................          (540)         (1,621)
  Deferred debt costs............................................................          (482)           (702)
  Decrease in cash overdraft.....................................................        (2,706)           (430)
  Increase (decrease) in other liabilities, net..................................           756          (6,613)
                                                                                   --------------       -------
      Net cash provided (used) by financing activities...........................        22,037         (15,531)
Effect of exchange rate changes on cash..........................................            (1)            164
                                                                                   --------------       -------
Net increase (decrease) in cash and cash equivalents.............................           548          (4,922)
Cash and cash equivalents at beginning of period.................................         2,869           6,949
                                                                                   --------------       -------
Cash and cash equivalents at end of period.......................................    $    3,417           2,027
                                                                                   --------------       -------
                                                                                   --------------       -------
Cash paid during the period for:
  Interest.......................................................................    $   19,002          20,543
                                                                                   --------------       -------
                                                                                   --------------       -------
  Income taxes...................................................................    $       --               6
                                                                                   --------------       -------
                                                                                   --------------       -------
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                      F-12
<PAGE>
                             FOREST OIL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994
                                  (UNAUDITED)

(1) BASIS OF PRESENTATION:
    The   condensed  consolidated  financial   statements  included  herein  are
unaudited. In the opinion of  management, all adjustments, consisting of  normal
recurring  accruals, have been made which  are necessary for a fair presentation
of the financial position of the Company  at September 30, 1995 and the  results
of  operations for  the nine  month periods ended  September 30,  1995 and 1994.
Quarterly results  are not  necessarily indicative  of expected  annual  results
because of the impact of fluctuations in prices received for oil and natural gas
and other factors. For a more complete understanding of the Company's operations
and  financial  position,  reference  is  made  to  the  consolidated  financial
statements of the Company, and related  notes thereto, filed with the  Company's
annual  report on  Form 10-K  for the year  ended December  31, 1994, previously
filed with the Securities and Exchange Commission.

   
    The Company has submitted a proposal to its shareholders to effect a reverse
stock split of its outstanding Common Stock. The proposal would cause each share
of Common Stock to be converted into one  fifth of a share of Common Stock.  The
proposal  is scheduled for consideration at a special meeting of shareholders to
be held  on  January  5, 1996.  The  share  and per  share  information  in  the
accompanying  condensed consolidated  financial statements  has been  amended to
reflect the effects of the proposal on the assumption that it will be adopted.
    

(2) LONG-TERM DEBT:
    The components of long-term debt are as follows:

<TABLE>
<CAPTION>
                                                               SEPTEMBER 30,    DECEMBER 31,
                                                                    1995            1994
                                                               --------------  --------------
                                                                       (IN THOUSANDS)
<S>                                                            <C>             <C>
Bank debt....................................................   $     19,800         33,000
Nonrecourse secured loan.....................................         46,069         57,840
Production payment obligation................................         16,826         18,534
11 1/4% Subordinated debentures..............................         99,353         99,316
                                                               --------------  --------------
                                                                     182,048        208,690
Less current portion.........................................            (89)        (1,636)
                                                               --------------  --------------
Long-term debt...............................................   $    181,959        207,054
                                                               --------------  --------------
                                                               --------------  --------------
</TABLE>

    On August 11, 1995 the  Company and the banks  executed an amendment to  the
Company's  credit facility  pursuant to which  the ratios required  by the tests
were amended.  At September  30, 1995  the Company  was in  compliance with  the
covenants of its bank debt.

(3) EARNINGS (LOSS) PER SHARE:
    Primary  earnings  (loss) per  share is  computed  by dividing  net earnings
(loss) attributable to  common stock by  the weighted average  number of  common
shares  and common share  equivalents outstanding during  each period, excluding
treasury shares. Net earnings (loss) attributable to common stock represents net
earnings  (loss)  less  preferred  stock  dividend  requirements.  Common  share
equivalents  include, when applicable, dilutive stock options using the treasury
stock method and warrants using the if converted method.

    Fully diluted earnings (loss) per share  assumes, in addition to the  above,
(i)  that convertible debentures were converted  at the beginning of each period
or date  of issuance,  if  later, with  earnings  being increased  for  interest
expense,  net of taxes, that  would not have been  incurred had conversion taken
place, (ii) that convertible preferred stock  was converted at the beginning  of
each  period or date  of issuance, if  later, and (iii)  any additional dilutive
effect of stock options and warrants. The assumed exercises and conversions were
antidilutive for the nine month periods ended September 30, 1995 and 1994.

                                      F-13
<PAGE>
                             FOREST OIL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994
                                  (UNAUDITED)

(4) CHANGE IN ACCOUNTING FOR OIL AND GAS SALES:
    The Company changed its method of accounting for oil and gas sales from  the
sales  method to  the entitlements method  effective January 1,  1994. Under the
sales method  previously  used by  the  Company, all  proceeds  from  production
credited  to the Company were recorded as revenue until such time as the Company
had produced its share of the  related reserves. Under the entitlements  method,
revenue  is recorded based upon the  Company's share of volumes sold, regardless
of whether the Company has taken its proportionate share of volumes produced.

    Under the entitlements method, the  Company records a receivable or  payable
to  the extent  it receives  less or  more than  its proportionate  share of the
related revenue. The Company believes that the entitlements method is preferable
because it allows for recognition of revenue based on the Company's actual share
of jointly  owned production  and  provides a  better  matching of  revenue  and
related expenses.

    The  cumulative effect  of the change  for the periods  through December 31,
1993 was a charge of $13,990,000 recorded  in the first quarter of 1994. As  the
Company  adopted this change in the  fourth quarter of 1994, previously reported
1994 information has been  restated to reflect the  change effective January  1,
1994.

   
(5) ANSCHUTZ AND JEDI TRANSACTIONS:
    
    During  the  second  and  third  quarters  of  1995,  following  receipt  of
shareholder approval,  the Company  consummated transactions  with The  Anschutz
Corporation  (Anschutz) and  with Joint  Energy Development  Investments Limited
Partnership (JEDI), a Delaware limited partnership the general partner of  which
is an affiliate of Enron Corp., in each case as described below.

ANSCHUTZ TRANSACTION:

   
    Pursuant  to the Anschutz agreement,  Anschutz purchased 3,760,000 shares of
the Company's common stock and  shares of a new  series of preferred stock  that
are  convertible into  1,240,000 additional shares  of common stock  for a total
consideration of  $45,000,000,  or $9.00  per  share. The  preferred  stock  has
liquidation  preference and receives dividends ratably with the common stock. In
addition, Anschutz  received  warrants  to  purchase  3,888,888  shares  of  the
Company's  common stock for $10.50 per share  (the "A" Warrants). The A Warrants
were originally exercisable during the first 18 months after the second closing,
subject to extension in certain circumstances to 36 months.
    

   
    The Anschutz investment  was made  in two  closings. At  the first  closing,
which occurred on May 19, 1995, Anschutz loaned the Company $9,900,000. The loan
carried  interest at 8% per  annum. The loan was  nonrecourse to the Company and
was secured by oil and gas properties owned by the Company, the preferred  stock
of  Archean Energy Ltd. and a cash collateral account with an initial balance of
$2,000,000. At the second closing, which occurred on July 27, 1995, the loan was
converted into 1,100,000  shares of Forest's  common stock. Also  at the  second
closing,  Anschutz purchased an additional 2,660,000 shares of common stock, the
convertible preferred stock and  the A warrants for  $35,100,000. At the  second
closing,  Anschutz also received from JEDI an option to purchase from JEDI up to
2,250,000 shares of  common stock that  JEDI may acquire  from the Company  upon
exercise  of  the B  warrants  referred to  below  (the "Anschutz  Option"). The
Anschutz Option will terminate  36 months after the  second closing, or  earlier
upon  the conveyance by the Company of  certain property to JEDI in satisfaction
of the restructured JEDI loan, as described below.
    

   
    Pursuant to  the  Anschutz agreement,  Anschutz  agreed to  certain  voting,
acquisition,  and transfer limitations regarding shares of common stock for five
years after the second closing, including (a) a limit
    

                                      F-14
<PAGE>
                             FOREST OIL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994
                                  (UNAUDITED)

   
(5) ANSCHUTZ AND JEDI TRANSACTIONS: (CONTINUED)
    
   
on voting, subject to  certain exceptions, that would  require Anschutz to  vote
all  equity securities of the  Company owned by Anschutz  having voting power in
excess of an amount equal to 19.99% of the aggregate voting power of the  equity
securities  of the Company then outstanding in  the same proportion as all other
equity securities of the  Company voted with respect  to the matter (other  than
equity  securities  owned by  Anschutz)  are voted,  (b)  the number  of persons
associated with Anschutz that  may at any  time be elected  as directors of  the
Company  is limited to three,  and (c) a limit  on the acquisition of additional
shares of common stock  by Anschutz (whether pursuant  to the conversion of  the
new  preferred stock, the exercise of the A Warrants or the option received from
JEDI, or  otherwise), subject  to certain  exceptions, that  would prohibit  any
acquisition  by Anschutz that would result in Anschutz owning 40% or more of the
shares of  common  stock  then  issued  and  outstanding.  While  the  foregoing
limitations  are in effect, Anschutz will be  entitled to designate three of the
Company's directors.
    

JEDI TRANSACTION:

   
    At the second  closing, Forest  and JEDI restructured  JEDI's existing  loan
which  had a  principal balance  on July  27, 1995  of approximately $62,368,000
before unamortized discount of $4,984,000. As  a part of the restructuring,  the
existing JEDI loan balance was divided into two tranches: a $40,000,000 tranche,
which  bears interest at the rate of 12.5%  per annum and is due on December 31,
2000; and an approximately $22,400,000 tranche, which does not bear interest and
matures on December 31,  2002. JEDI also relinquished  the net profits  interest
that it held in certain Forest properties and reduced the interest rate relating
to  the loan.  In consideration,  JEDI received  warrants to  purchase 2,250,000
shares of the Company's  common stock for $10.00  per share (the "B"  Warrants).
The  B Warrants  will expire on  the earlier of  December 31, 2002  or 36 months
following exercise of the Company's option to convey properties in  satisfaction
of  the JEDI  loan (the  Conveyance Option).  Also at  the second  closing, JEDI
granted the Anschutz Option to Anschutz, pursuant to which Anschutz is  entitled
to purchase from JEDI up to 2,250,000 shares at a purchase price per share equal
to  the lesser of (a) $10.00 plus 18%  per annum from the second closing date to
the date  of exercise  of  the option,  or (b)  $15.50.  JEDI will  satisfy  its
obligations under the Anschutz Option by exercising the B Warrants. Provided the
Conveyance  Option  has not  been  exercised, the  Company  may terminate  the B
Warrants at any time beginning 36 months after the second closing if the average
closing price  of the  common stock  for  both the  90 day  and 15  day  periods
immediately preceding the termination is in excess of $12.50 per share.
    

   
    As  a result of the  loan restructuring and the  issuance of the B Warrants,
the  Company  reduced  the   recorded  amount  of   the  related  liability   to
approximately   $45,493,000  and   annual  interest   expense  by  approximately
$2,000,000. Subject to certain conditions,  the Company also received the  right
to  satisfy  the restructured  JEDI  loan by  conveying  to JEDI  the properties
securing the loan during  a 30-day period beginning  18 months after the  second
closing  or,  if the  A  Warrants have  been  extended, during  a  30-day period
beginning 36 months  after the second  closing. Any such  conveyance during  the
first  36 months after the  second closing must be  approved by Anschutz, if the
Anschutz Option has not then been exercised or terminated. Prior to the exercise
or termination of the JEDI option, JEDI  has agreed that it will not assign  all
or  any portion  of the JEDI  loan or the  B Warrants to  an unaffiliated person
without the  approval  of the  Company.  The Company  agreed  to not  give  such
approval without the consent of Anschutz.
    

   
    The  Company agreed to use the proceeds  from the exercise of the A Warrants
to pay principal and interest on the $40 million tranche of the JEDI loan and to
use proceeds from the exercise of the B Warrants to repay the remaining  tranche
of the JEDI loan.
    

                                      F-15
<PAGE>
                             FOREST OIL CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                 NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994
                                  (UNAUDITED)

   
(5) ANSCHUTZ AND JEDI TRANSACTIONS: (CONTINUED)
    
   
PENDING JEDI AGREEMENT:
    

   
    On  December 29, 1995, JEDI entered into  an agreement with the Company (the
"Pending JEDI Agreement") to exchange the $22,400,000 tranche and the B Warrants
for 1,680,000 shares of Common Stock. As a result of the Pending JEDI Agreement,
the Company  expects  that non  cash  interest expense  will  be reduced  by  an
additional $1.5 million per year. Completion of the transactions contemplated by
the Pending JEDI Agreement is subject to certain conditions, including obtaining
clearance  pursuant to the Hart-Scott-Rodino Antitrust Improvements Act of 1976.
The Pending JEDI Agreement would also eliminate the Conveyance Option  described
above  and provide for other changes to  the JEDI loan agreement that would have
the  effect  of  increasing  the  Company's  flexibility  with  respect  to  the
development  of the properties  securing the JEDI  indebtedness. Pursuant to the
Pending JEDI Agreement, JEDI will enter  into a shareholders agreement with  the
Company (the "JEDI Shareholders Agreement") that limits JEDI's right to vote its
shares  of Common  Stock and, except  in certain circumstances,  to transfer its
shares before July 27, 1998. The  JEDI Shareholders Agreement also will  entitle
JEDI  to designate a member  of the Company's Board  of Directors if the average
price of the Common Stock over a period of 30 trading days is less than or equal
to $8.75 per share or if there is a substantial downgrading in the rating of the
Company's debt securities. The JEDI  Shareholders Agreement will terminate  upon
the  termination of the Anschutz shareholders agreement or earlier if the shares
acquired by JEDI pursuant to the Pending  JEDI Agreement and still held by  JEDI
are less than 3% of the outstanding shares of Common Stock.
    

   
    Pursuant  to the  Pending JEDI  Agreement, the  Company would  assume JEDI's
obligations under the Anschutz  Option. Under the  Anschutz Option, the  Company
would  be obligated to  issue shares directly to  Anschutz that previously would
have been issued to JEDI  pursuant to the B Warrants.  Upon the exercise of  the
Anschutz Option, instead of the B Warrant price of $10.00 per share, the Company
would  receive an amount  equal to the lesser  of (a) $10.00  plus 18% per annum
from July 27, 1995  to the date of  exercise of the option,  or (b) $15.50.  The
Company  would be permitted  to use proceeds  from the exercise  of the Anschutz
Option for any corporate purpose.
    

   
(6) SAXON PETROLEUM ACQUISITION:
    
   
    On December 20, 1995 Forest acquired a majority interest in Saxon  Petroleum
Inc. (Saxon), an oil and gas exploration and production company headquartered in
Calgary, Alberta Canada.
    

   
    Forest  received from  Saxon, in  two closings,  an aggregate  of 53,100,000
common shares, warrants to purchase 5,300,000 common shares, and $15,500,000 Cdn
of convertible preferred shares due November 15, 1998. Saxon received $1,500,000
Cdn in cash, 1,060,000 common shares of  Forest and all of the preferred  shares
owned  by Forest in Archean  Energy, Ltd., a privately  held oil and gas company
based in Calgary.
    

   
    At the completion of the transaction,  Forest owns approximately 56% of  the
outstanding  common shares  of Saxon,  including slightly  less than  50% of the
voting shares, and  holds warrants and  conversion rights for  shares which,  if
fully  exercised,  constitute approximately  63%  of Saxon's  outstanding common
stock. Pursuant to the terms of  the agreement with Saxon, Forest has  appointed
four  of seven directors  to a newly-constituted board.  In addition, Forest has
the right to participate in any future equity issues undertaken by Saxon.
    

                                      F-16
<PAGE>
                          INDEPENDENT AUDITORS' REPORT

The Board of Directors and Shareholders
Forest Oil Corporation:

   
    WHEN  THE REVERSE  STOCK SPLIT  REFERRED TO  IN NOTE  1 TO  THE CONSOLIDATED
FINANCIAL STATEMENTS HAS BEEN  CONSUMMATED, WE WILL BE  IN A POSITION TO  RENDER
THE FOLLOWING REPORT.
    

                                          KPMG PEAT MARWICK LLP

   
    We  have audited the accompanying consolidated  balance sheets of Forest Oil
Corporation and subsidiaries as of December  31, 1994 and 1993, and the  related
consolidated  statements of operations, shareholders' equity, and cash flows for
each of  the years  in the  three-year  period ended  December 31,  1994.  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 Forest  Oil
Corporation  and subsidiaries as of December 31,  1994 and 1993, and the results
of their operations and their cash flows for each of the years in the three-year
period ended December 31, 1994 in conformity with generally accepted  accounting
principles.
    

   
    As discussed in Note 1 to the consolidated financial statements, the Company
changed  its method of accounting for oil and gas sales from the sales method to
the entitlements method effective January 1, 1994.
    

   
    As  discussed  in  Notes  6  and  10  of  Notes  to  Consolidated  Financial
Statements, the Company adopted the provisions of Financial Accounting Standards
Board  Statement  of Financial  Accounting  Standards No.  109,  "Accounting for
Income  Taxes"  and  Statement  of  Financial  Accounting  Standards  No.   106,
"Employers' Accounting for Postretirement Benefits Other Than Pensions" in 1993.
    

   
                                          (UNSIGNED)
    

Denver, Colorado
   
March 30, 1995, except as to Note 17
which is as of April 17, 1995 and the
reverse stock split referred to in Note 1,
which is as of January 5, 1996
    

                                      F-17
<PAGE>
                             FOREST OIL CORPORATION

                          CONSOLIDATED BALANCE SHEETS

                                     ASSETS

<TABLE>
<CAPTION>
                                                                                              DECEMBER 31,
                                                                                      ----------------------------
                                                                                          1994           1993
                                                                                      -------------  -------------
                                                                                             (IN THOUSANDS)
<S>                                                                                   <C>            <C>
Current assets:
  Cash and cash equivalents.........................................................  $       2,869          6,949
  Accounts receivable...............................................................         20,418         25,257
  Other current assets..............................................................          2,231          3,309
      Total current assets..........................................................         25,518         35,515
Property and equipment, at cost:
  Oil and gas properties -- full cost accounting method (Note 2)....................      1,171,887      1,140,656
  Buildings, transportation and other equipment.....................................         12,649         12,420
                                                                                      -------------  -------------
                                                                                          1,184,536      1,153,076
  Less accumulated depreciation, depletion and valuation allowance..................        907,927        787,380
    Net property and equipment......................................................        276,609        365,696
Investment in and advances to affiliate (Note 3)....................................         11,652         16,451
Other assets........................................................................         11,053          9,093
                                                                                      -------------  -------------
                                                                                      $     324,832        426,755
                                                                                      -------------  -------------
                                                                                      -------------  -------------
</TABLE>

                      LIABILITIES AND SHAREHOLDERS' EQUITY

   
<TABLE>
<S>                                                                  <C>         <C>
Current liabilities:
  Cash overdraft...................................................  $    4,445       3,894
  Current portion of long-term debt (Notes 4 and 17)...............       1,636      11,542
  Current portion of gas balancing liability.......................       5,735          --
  Accounts payable.................................................      26,557      28,348
  Retirement benefits payable to executives and directors (Note
   10).............................................................         630         553
  Accrued expenses and other liabilities:
    Interest.......................................................       4,318       3,817
    Other..........................................................       4,297       1,857
                                                                     ----------  ----------
      Total current liabilities....................................      47,618      50,011
Commitments and contingencies (Notes 10 and 12)
Long-term debt (Notes 4 and 17)....................................     207,054     194,307
Retirement benefits payable to executives and directors (Note
 10)...............................................................       3,505       4,135
Gas balancing liability............................................       8,525          --
Other liabilities..................................................      16,136      22,918
Deferred revenue (Note 5)..........................................      35,908      67,228
Shareholders' equity (Notes 4, 7, 8 and 17):
  Preferred stock..................................................      15,845      15,845
  Common stock.....................................................         566         565
  Capital surplus..................................................     192,337     195,977
  Accumulated deficit..............................................    (199,499)   (117,656)
  Foreign currency translation.....................................      (1,337)       (785)
  Treasury stock, at cost..........................................      (1,826)     (5,790)
                                                                     ----------  ----------
      Total shareholders' equity...................................       6,086      88,156
                                                                     ----------  ----------
                                                                     $  324,832     426,755
                                                                     ----------  ----------
                                                                     ----------  ----------
</TABLE>
    

          See accompanying Notes to Consolidated Financial Statements.

                                      F-18
<PAGE>
                             FOREST OIL CORPORATION

                     CONSOLIDATED STATEMENTS OF OPERATIONS

   
<TABLE>
<CAPTION>
                                                                                   YEARS ENDED DECEMBER 31,
                                                                             -------------------------------------
                                                                                1994         1993         1992
                                                                             -----------  -----------  -----------
                                                                                (IN THOUSANDS EXCEPT PER SHARE
                                                                                           AMOUNTS)
<S>                                                                          <C>          <C>          <C>
Revenue:
  Oil and gas sales:
    Gas....................................................................  $    91,309       77,249       72,011
    Oil and condensate.....................................................       22,874       25,341       26,299
    Products and other.....................................................          358          293          929
                                                                             -----------  -----------  -----------
                                                                                 114,541      102,883       99,239
  Miscellaneous, net.......................................................        1,406        2,265       13,947
                                                                             -----------  -----------  -----------
    Total revenue..........................................................      115,947      105,148      113,186
Expenses:
  Oil and gas production...................................................       22,384       19,540       15,865
  General and administrative...............................................       11,166       12,003       11,611
  Interest.................................................................       26,773       23,729       27,800
  Depreciation and depletion...............................................       65,468       60,581       46,624
  Provision for impairment of oil and gas properties.......................       58,000           --           --
                                                                             -----------  -----------  -----------
    Total expenses.........................................................      183,791      115,853      101,900
                                                                             -----------  -----------  -----------
Earnings (loss) before income taxes, cumulative effects of changes in
 accounting principles and extraordinary item..............................      (67,844)     (10,705)      11,286
Income tax expense (benefit) (Note 6):
  Current..................................................................            9          254          435
  Deferred.................................................................           --       (1,604)       3,553
                                                                             -----------  -----------  -----------
                                                                                       9       (1,350)       3,988
                                                                             -----------  -----------  -----------
Earnings (loss) before cumulative effects of changes in accounting
 principles and extraordinary item.........................................      (67,853)      (9,355)       7,298
Cumulative effects of changes in accounting principles:
  Oil and gas sales (Note 1)...............................................      (13,990)          --           --
  Postretirement benefits, net of income tax benefit of $1,639,000 (Note
   10).....................................................................           --       (3,183)          --
  Income taxes (Note 6)....................................................           --        2,060           --
                                                                             -----------  -----------  -----------
                                                                                 (13,990)      (1,123)          --
Earnings (loss) before extraordinary item..................................      (81,843)     (10,478)       7,298
Extraordinary item -- extinguishment of debt, net of income tax benefit of
 $4,652,000 in 1993 (Note 4)...............................................           --      (10,735)          --
                                                                             -----------  -----------  -----------
Net earnings (loss)........................................................  $   (81,843)     (21,213)       7,298
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
Weighted average number of common shares outstanding.......................        5,619        4,399        2,755
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
Net earnings (loss) attributable to common stock...........................  $   (84,004)     (23,463)       4,950
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
</TABLE>
    

          See accompanying Notes to Consolidated Financial Statements.

                                      F-19
<PAGE>
                             FOREST OIL CORPORATION

               CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)

   
<TABLE>
<CAPTION>
                                                                                   YEARS ENDED DECEMBER 31,
                                                                             -------------------------------------
                                                                                1994         1993         1992
                                                                             -----------  -----------  -----------
                                                                                (IN THOUSANDS EXCEPT PER SHARE
                                                                                           AMOUNTS)
<S>                                                                          <C>          <C>          <C>
Pro forma amounts assuming the change in accounting for oil and gas sales
 is applied retroactively:
  Earnings (loss) before cumulative effects of changes in accounting
   principles and extraordinary item.......................................               $    (3,962)      13,151
                                                                                          -----------  -----------
                                                                                          -----------  -----------
  Net earnings (loss)......................................................                   (15,820)      13,151
                                                                                          -----------  -----------
                                                                                          -----------  -----------
Primary earnings (loss) per common share (1):
  Earnings (loss) before cumulative effects of changes in accounting
   principles and extraordinary item.......................................  $    (12.46)       (2.64)        1.80
  Cumulative effects of changes in accounting principles...................        (2.49)        (.26)          --
                                                                             -----------  -----------  -----------
  Earnings (loss) before extraordinary item................................       (14.95)       (2.90)        1.80
  Extraordinary item -- extinguishment of debt.............................           --        (2.44)          --
                                                                             -----------  -----------  -----------
  Net earnings (loss) attributable to common stock.........................  $    (14.95)       (5.34)        1.80
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
Pro forma amounts assuming the change in accounting for oil and gas sales
 is applied retroactively:
  Primary earnings (loss) per common share:
    Earnings (loss) before cumulative effects of changes in accounting
     principles and extraordinary item.....................................                     (1.41)        3.92
                                                                                          -----------  -----------
                                                                                          -----------  -----------
    Net earnings (loss) attributable to common stock.......................                     (4.11)        3.92
                                                                                          -----------  -----------
                                                                                          -----------  -----------
  Fully diluted earnings (loss) per common share:
    Earnings (loss) before cumulative effects of changes in accounting
     principles and extraordinary item.....................................                     (1.41)        2.55
                                                                                          -----------  -----------
                                                                                          -----------  -----------
    Net earnings (loss) attributable to common stock.......................                     (4.11)        2.55
                                                                                          -----------  -----------
                                                                                          -----------  -----------
</TABLE>
    

- ------------------------
   
(1) Fully  diluted earnings  (loss) per share  was the same  as primary earnings
    (loss) per share in all years  except 1992. In 1992, fully diluted  earnings
    per share was $1.45.
    

          See accompanying Notes to Consolidated Financial Statements.

                                      F-20
<PAGE>
                             FOREST OIL CORPORATION

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

   
<TABLE>
<CAPTION>
                                     $.75
                                  CONVERTIBLE                                                        FOREIGN
                                   PREFERRED     COMMON       CLASS B     CAPITAL    ACCUMULATED    CURRENCY     TREASURY
                                     STOCK        STOCK        STOCK      SURPLUS      DEFICIT     TRANSLATION     STOCK
                                  -----------  -----------  -----------  ---------  -------------  -----------  -----------
<S>                               <C>          <C>          <C>          <C>        <C>            <C>          <C>
                                                                       (IN THOUSANDS)
Balance December 31, 1991.......   $  17,280          190           75     150,130      (103,741)       2,476      (11,570)
  Net earnings..................          --           --           --          --         7,298           --           --
  $.75 Convertible Preferred
   Stock dividends paid in
   Common Stock (Note 7)........          --           31           --         (31)           --           --           --
  Conversions of $.75
   Convertible Preferred Stock
   to Common Stock..............         (66)           1           --          65            --           --           --
  Issuance of Common Stock in
   payment of executive
   retirement liability (Note
   10)..........................          --            3           --         186            --           --           --
  Treasury stock contributed to
   the Retirement Savings Plan
   and other....................          --            2           (2)     (3,758)           --           --        4,215
  Foreign currency
   translation..................          --           --           --          --            --       (2,903)          --
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
Balance December 31, 1992.......      17,214          227           73     146,592       (96,443)        (427)      (7,355)
  Net loss......................          --           --           --          --       (21,213)          --
  Common Stock issued, net of
   offering costs (Note 8)......          --          222           --      51,284            --           --           --
  $.75 Convertible Preferred
   Stock dividends paid in
   Common Stock (Note 7)........          --           13           --         (13)           --           --           --
  Conversions of $.75
   Convertible Preferred Stock
   to Common Stock..............      (1,369)          17           --       1,352            --           --           --
  Reclassification of Class B to
   Common Stock (Note 8)........          --           79          (72)         (7)           --           --           --
  Exercise of employee stock
   options (Note 8).............          --            3           --         393            --           --           --
  Stock issued to the Retirement
   Savings Plan for profit
   sharing contributions (Note
   10)..........................          --            3           --         612            --           --           --
  Unfunded pension liability
   (Note 10)....................          --           --           --      (3,038)           --
  Treasury stock contributed to
   the Retirement Savings Plan
   and other....................          --            1           (1)     (1,198)           --           --        1,565
  Foreign currency
   translation..................          --           --           --          --            --         (358)          --
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
Balance December 31, 1993.......      15,845          565           --     195,977      (117,656)        (785)      (5,790)
  Net loss......................          --           --           --          --       (81,843)          --           --
  Exercise of employee stock
   options (Note 8).............          --            1           --         104            --           --           --
  $.75 Convertible Preferred
   Stock dividends paid in cash
   (Note 7).....................          --           --           --      (2,161)           --           --           --
  Treasury stock issued to the
   Retirement Savings Plan for
   profit sharing contributions
   (Note 10)....................          --           --           --        (824)           --           --        1,035
  Treasury stock contributed to
   the Retirement Savings Plan
   and other....................          --           --           --        (759)           --           --        2,929
  Foreign currency
   translation..................          --           --           --          --            --         (552)          --
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
Balance December 31, 1994.......   $  15,845          566           --     192,337      (199,499)      (1,337)      (1,826)
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
                                  -----------  -----------         ---   ---------  -------------  -----------  -----------
</TABLE>
    

                                      F-21
<PAGE>
                             FOREST OIL CORPORATION

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                    YEARS ENDED DECEMBER 31,
                                                                                ---------------------------------
                                                                                  1994        1993        1992
                                                                                ---------  -----------  ---------
                                                                                         (IN THOUSANDS)
<S>                                                                             <C>        <C>          <C>
Cash flows from operating activities:
  Earnings (loss) before cumulative effects of changes in accounting
   principles and extraordinary item..........................................  $ (67,853)      (9,355)     7,298
  Adjustments to reconcile earnings (loss) before cumulative effects of
   changes in accounting principles and extraordinary item to net cash
   provided by operating activities:
    Depreciation and depletion................................................     65,468       60,581     46,624
    Provision for impairment of oil and gas properties........................     58,000           --         --
    Deferred Federal income tax expense (benefit).............................         --       (1,604)     3,553
    Other, net................................................................      5,372        3,045      3,387
                                                                                ---------  -----------  ---------
                                                                                   60,987       52,667     60,862
    Net changes in other operating assets and liabilities:
      (Increase) decrease in accounts receivable..............................      4,839        2,264     (3,447)
      (Increase) decrease in other current assets.............................      1,078          375     (1,903)
      Increase (decrease) in accounts payable.................................      4,021      (12,668)    13,090
      Increase (decrease) in accrued expenses and other liabilities...........      2,941       (1,078)     1,772
      Proceeds from volumetric production payments............................      4,353       40,468     45,057
      Amortization of deferred revenue........................................    (35,673)     (40,306)   (18,190)
                                                                                ---------  -----------  ---------
        Net cash provided by operating activities.............................     42,546       41,722     97,241
Cash flows from investing activities:
  Capital expenditures for property and equipment.............................    (42,780)    (171,166)  (107,425)
  Proceeds of sales of property and equipment, net............................     12,941        2,997     25,730
  Increase in other assets, net...............................................     (2,468)      (1,965)    (1,659)
                                                                                ---------  -----------  ---------
        Net cash used by investing activities.................................    (32,307)    (170,134)   (83,354)
Cash flows from financing activities:
  Proceeds of long-term bank debt.............................................     31,500       25,000      9,623
  Repayments of long-term bank debt...........................................    (23,500)          --     (9,623)
  Proceeds of nonrecourse secured loan........................................      1,400       57,400         --
  Proceeds of production payment..............................................         --           --     28,805
  Repayments of production payment............................................     (2,771)      (5,980)    (1,520)
  Proceeds of common stock offering, net of offering costs....................         --       51,506         --
  Issuance of senior subordinated notes, net of offering costs................         --       95,827         --
  Redemptions and repurchases of subordinated debentures and secured notes....     (7,171)    (148,918)    (1,115)
  Payment of preferred stock dividends........................................     (2,161)          --         --
  Deferred debt and exchange offer costs......................................       (772)      (1,336)      (285)
  Increase (decrease) in cash overdraft.......................................        551       (1,347)     2,963
  Increase (decrease) in other liabilities, net...............................    (11,307)        (266)     1,998
                                                                                ---------  -----------  ---------
        Net cash provided (used) by financing activities......................    (14,231)      71,886     30,846
Effect of exchange rate changes on cash.......................................        (88)         (12)      (110)
                                                                                ---------  -----------  ---------
Net increase (decrease) in cash and cash equivalents..........................     (4,080)     (56,538)    44,623
Cash and cash equivalents at beginning of year................................      6,949       63,487     18,864
                                                                                ---------  -----------  ---------
Cash and cash equivalents at end of year......................................  $   2,869        6,949     63,487
                                                                                ---------  -----------  ---------
                                                                                ---------  -----------  ---------
Cash paid during the year for:
Interest......................................................................  $  23,989       23,123     26,079
                                                                                ---------  -----------  ---------
                                                                                ---------  -----------  ---------
Income taxes..................................................................  $       9          452        177
                                                                                ---------  -----------  ---------
                                                                                ---------  -----------  ---------
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.

                                      F-22
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

   
    BASIS  OF  PRESENTATION  -- The  Company  has  submitted a  proposal  to its
shareholders to effect a  reverse stock split of  its outstanding Common  Stock.
The  proposal would cause  each share of  Common Stock to  be converted into one
fifth of a share of Common Stock. The proposal is scheduled for consideration at
a special meeting of shareholders to be  held on January 5, 1996. The share  and
per  share information in the accompanying consolidated financial statements has
been amended to reflect the  effects of the proposal  on the assumption that  it
will be adopted prior to completion of the offering described herein.
    

    BASIS  OF CONSOLIDATION -- The consolidated financial statements include the
accounts  of  Forest  Oil  Corporation   (the  Company)  and  its   wholly-owned
subsidiaries. Significant intercompany balances and transactions are eliminated.

    CASH  EQUIVALENTS  -- For  purposes  of the  statements  of cash  flows, the
Company considers all debt instruments with original maturities of three  months
or less to be cash equivalents.

    PROPERTY  AND  EQUIPMENT  --  The  Company  uses  the  full  cost  method of
accounting for oil and gas  properties. Presently, the Company's operations  are
conducted  in  the  United  States.  All  costs  incurred  in  the  acquisition,
exploration and development  of properties (including  costs of surrendered  and
abandoned  leaseholds, delay  lease rentals, dry  holes and  overhead related to
exploration and development activities)  are capitalized. Capitalized costs  are
depleted  using  the  units of  production  method.  A reserve  is  provided for
estimated future  costs  of  site  restoration,  dismantlement  and  abandonment
activities  as a  component of  depletion. Unusually  significant investments in
unproved properties,  including  related  capitalized interest  costs,  are  not
depleted  pending the determination  of the existence of  proved reserves. As of
December 31,  1994, 1993  and 1992,  there were  undeveloped property  costs  of
$30,441,000,  $41,216,000 and  $18,306,000, respectively,  in the  United States
which were not being depleted.

    Depletion per  unit of  production  was determined  based on  conversion  to
common  units of measure using one barrel of  oil as an equivalent to six MCF of
natural gas. Depletion per unit of  production (MCFE) for each of the  Company's
cost centers was as follows:

<TABLE>
<CAPTION>
                                                   UNITED STATES     CANADA
                                                  ---------------  -----------
<S>                                               <C>              <C>
1994............................................     $    1.13      $      --
1993............................................          1.19             --
1992............................................          1.21           1.19
</TABLE>

    Capitalized  costs less  related accumulated  depletion and  deferred income
taxes may not exceed the sum of (1) the present value of future net revenue from
estimated production  of proved  oil and  gas  reserves; plus  (2) the  cost  of
properties  not being amortized, if any; plus (3) the lower of cost or estimated
fair value of unproved properties included in the costs being amortized, if any;
less (4) income tax effects related to differences in the book and tax basis  of
oil and gas properties. As a result of this limitation on capitalized costs, the
accompanying  financial statements include a provision for impairment of oil and
gas property costs of $58,000,000  in 1994. There was  no impairment of oil  and
gas property costs in 1993 or 1992.

    Gain  or  loss is  recognized only  on the  sale of  oil and  gas properties
involving significant reserves.

    Buildings,  transportation  and  other  equipment  are  depreciated  on  the
straight-line  method based  upon estimated useful  lives of  the assets ranging
from five to forty-five years.

                                      F-23
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)
    OIL AND GAS SALES --  The Company changed its  method of accounting for  oil
and gas sales from the sales method to the entitlements method effective January
1,  1994. Under the  sales method previously  used by the  Company, all proceeds
from production credited to the Company were recorded as revenue until such time
as  the  Company  had  produced  its  share  of  related  reserves.  Under   the
entitlements  method,  revenue is  recorded based  upon  the Company's  share of
volumes sold,  regardless of  whether the  Company has  taken its  proportionate
share of volumes produced.

    Under  the entitlements method, the Company  records a receivable or payable
to the extent  it receives  less or  more than  its proportionate  share of  the
related revenue. The Company believes that the entitlements method is preferable
because it allows for recognition of revenue based on the Company's actual share
of  jointly  owned production  and  provides a  better  matching of  revenue and
related expenses.

    The cumulative effect  of the change  for the periods  through December  31,
1993  was a  charge of  $13,990,000. The effect  of this  change on  1994 was an
increase in earnings from operations of $3,584,000 and an increase in production
volumes of 1,555,000 MCF. There were no  related income tax effects in 1994.  As
the  Company  adopted this  change  in the  fourth  quarter of  1994, previously
reported 1994  quarterly information  has been  restated to  reflect the  change
effective January 1, 1994. See Note 15 for restated selected quarterly financial
data.  The pro forma amounts shown  on the consolidated statements of operations
have been adjusted for the effect  of the retroactive application of the  change
and related income taxes.

    As  of December 31, 1994 the Company had produced approximately 8.4 BCF more
than its entitled share of production. The estimated value of this imbalance  is
approximately  $14,260,000, which is reflected on the accompanying balance sheet
as a short-term liability of $5,735,000 and a long-term liability of $8,525,000.

    HEDGING TRANSACTIONS -- In order to minimize exposure to fluctuations in oil
and natural gas prices, the Company hedges  the price of future oil and  natural
gas  production by entering  into certain contracts  and financial arrangements.
Gains and  losses  related  to  these hedging  transactions  are  recognized  as
adjustments  to revenue  recorded for  the related  production. Costs associated
with the  purchase  of certain  hedge  instruments are  deferred  and  amortized
against revenue related to hedged production.

    INCOME  TAXES -- The adoption of Statement of Financial Accounting Standards
No. 109, "Accounting for Income Taxes" (SFAS No. 109), effective January 1, 1993
changed the Company's method  of accounting for income  taxes from the  deferred
method  to an asset  and liability method. Previously,  the Company deferred the
tax effects  of  timing  differences between  financial  reporting  and  taxable
income.  The asset and liability method requires the recognition of deferred tax
liabilities and assets  for the  expected future tax  consequences of  temporary
differences  between  financial accounting  bases and  tax  bases of  assets and
liabilities.

    FOREIGN CURRENCY TRANSLATION -- Assets  and liabilities related to  Canadian
investments  are  generally translated  at current  exchange rates,  and related
translation adjustments are  reported as  a component  of shareholders'  equity.
Income statement accounts are translated at the average rates during the period.

    EARNINGS  (LOSS) PER SHARE -- Primary  earnings (loss) per share is computed
by dividing net  earnings (loss) attributable  to common stock  by the  weighted
average  number of common shares and common share equivalents outstanding during
each period, excluding treasury shares. Net earnings

                                      F-24
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)
(loss)  attributable  to  common  stock  represents  net  earnings  (loss)  less
preferred  stock dividend requirements of $2,161,000 in 1994, $2,250,000 in 1993
and $2,348,000  in  1992. Common  share  equivalents include,  when  applicable,
dilutive stock options using the treasury stock method and warrants using the if
converted method.

   
    Fully  diluted earnings per  share is computed assuming,  in addition to the
above, (i) that convertible debentures were  converted at the beginning of  each
period or date of issuance, if later, with earnings being increased for interest
expense,  net of taxes, that  would not have been  incurred had conversion taken
place, (ii) that convertible preferred stock  was converted at the beginning  of
each  period or date  of issuance, if  later, and (iii)  any additional dilutive
effect of stock  options and  warrants. The  effects of  these assumptions  were
anti-dilutive   in  1994  and  1993.  The  weighted  average  number  of  shares
outstanding on a fully-diluted basis was  5,303,000 for the year ended  December
31, 1992.
    

    RECLASSIFICATIONS  --  Certain  amounts  in  the  1993  and  1992  financial
statements have been  reclassified to  conform to the  1994 financial  statement
presentation.

(2) ACQUISITIONS:
    During   1994,  the  Company  completed  acquisitions  totaling  $9,762,000,
including additional  interests in  properties  acquired in  1993. In  order  to
finance  one  of  the acquisitions,  the  Company sold  a  volumetric production
payment for approximately $4,353,000 (net of fees).

    In May and  December, 1993,  the Company purchased  interests in  properties
from  Atlantic  Richfield  Company  (ARCO)  for  approximately  $60,862,000.  In
conjunction with the ARCO acquisitions,  the Company sold volumetric  production
payments  from certain of the ARCO properties for approximately $40,468,000 (net
of fees).  In  December  1993,  the  Company  purchased  interests  in  offshore
properties  for approximately $24,050,000  and interests in  properties in south
Texas for approximately $59,458,000. In conjunction with these acquisitions, the
Company entered into a nonrecourse secured loan agreement for $51,600,000.

    In February 1992, Forest I Development Company, a wholly-owned subsidiary of
the Company,  purchased  substantially  all  of the  assets  of  Harbert  Energy
Corporation  and its  associated entities in  an acquisition accounted  for as a
purchase. The purchase  price of  $40,400,000 was funded  primarily through  the
sale  of  a  dollar-denominated production  payment  which was  recorded  at its
present value  of  $28,805,000. In  July  1992, the  Company  purchased  Transco
Exploration  and Production  Company (TEPCO)  for approximately  $45,000,000. In
conjunction with  the  acquisition, the  Company  sold a  volumetric  production
payment  from certain of the TEPCO properties for approximately $38,500,000 (net
of fees).

    The Company's results  of operations for  the year ended  December 31,  1993
include  the effects  of the first  ARCO acquisition  since May 1,  1993 and the
offshore properties and the second ARCO acquisition since December 1, 1993.  The
Company's results of operations for the year ended December 31, 1992 include the
effects  of the Harbert and TEPCO acquisitions since February 1, 1992 and August
1, 1992, respectively.

(3) INVESTMENT IN AND ADVANCES TO AFFILIATE:
    In May 1992, the Company transferred  substantially all of its Canadian  oil
and  gas  properties  to a  wholly-owned  Canadian subsidiary,  Forest  Canada I
Development Ltd. (FCID). In  September 1992, FCID sold  its Canadian assets  and
related   operations   to   CanEagle   Resources   Corporation   (CanEagle)  for
approximately $51,250,000  in Canadian  funds ($41,000,000  U.S.). CanEagle  was
formed  for the purpose of acquiring the  assets and related operations of FCID.
In the transaction, FCID received cash of

                                      F-25
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(3) INVESTMENT IN AND ADVANCES TO AFFILIATE: (CONTINUED)
approximately $28,000,000 CDN ($22,400,000 U.S.), net of expenses, and  provided
financing  in  the aggregate  principal amount  of $22,000,000  CDN ($17,600,000
U.S.). On June 24, 1994, CanEagle sold a significant portion of its oil and  gas
properties in Canada to a third party. In conjunction with this transaction, the
Company  received  payment  of  $6,124,000  CDN  ($4,400,000  U.S.) representing
principal and unpaid interest on a  CanEagle subordinated debenture held by  the
Company. In addition, the Company exchanged its remaining investment in CanEagle
for preferred shares of a newly formed entity, Archean Energy, Ltd. (Archean).

    The   Company  has  accounted  for  the  proceeds  from  the  aforementioned
transactions as  reductions in  the  carrying value  of  its investment  in  and
advances  to its Canadian affiliates. The Company accounts for its investment in
Canadian affiliates in a manner analagous  to equity accounting. Losses will  be
recognized  to the extent that the  Canadian affiliates' losses are attributable
to the Company's interest.  Earnings will be recognized  only if realization  is
assured.  No  earnings  or losses  attributable  to the  investment  in Canadian
affiliates have been recognized in 1994, 1993 or 1992.

(4) LONG-TERM DEBT:
    Long-term debt at December 31, 1994 and 1993 consists of the following:

<TABLE>
<CAPTION>
                                                                                   1994         1993
                                                                                -----------  -----------
<S>                                                                             <C>          <C>
Bank debt.....................................................................  $    33,000  $    25,000
Nonrecourse secured loan......................................................       57,840       53,101
Production payment obligation.................................................       18,534       21,305
11 1/4% Subordinated debentures...............................................       99,316       99,272
5 1/2% Subordinated debentures................................................           --        7,171
                                                                                -----------  -----------
                                                                                    208,690      205,849
Less current portion..........................................................       (1,636)     (11,542)
                                                                                -----------  -----------
Long-term debt................................................................  $   207,054  $   194,307
                                                                                -----------  -----------
                                                                                -----------  -----------
</TABLE>

    BANK DEBT:

    The Company has  a secured credit  facility (The Credit  Facility) with  The
Chase  Manhattan Bank,  NA. (Chase)  as agent  for a  group of  banks. Under the
Credit Facility, the  Company may borrow  up to $17,500,000  for acquisition  or
development  of proved oil and  gas reserves, and up  to $32,500,000 for working
capital and general corporate purposes, subject to semi-annual redemption at the
banks' discretion. The total borrowing capacity of the Company under the  Credit
Facility  is $50,000,000. In March, 1995,  the banks completed their most recent
semi-annual redetermination of the Credit Facility and advised the Company  that
the  maximum borrowing capacity would be maintained at $50,000,000. However, the
amount of the maximum borrowings under the Credit Facility is at the  discretion
of the banks and is subject to change at any time.

    The  Credit Facility is secured by a lien  on, and a security interest in, a
majority of  the Company's  proved oil  and gas  properties and  related  assets
(subject to prior security interests granted to holders of volumetric production
payment agreements), a pledge of accounts receivable, material contracts and the
stock  of material subsidiaries, and a  negative pledge on remaining assets. The
maturity date of the Credit  Facility is December 31,  1996. Under the terms  of
the  Credit Facility, the Company is  subject to certain covenants and financial
tests (which may from time to time restrict the Company's activities), including
restrictions or requirements  with respect  to working capital,  net cash  flow,
additional  debt,  asset sales,  mergers, cash  dividends  on capital  stock and
reporting responsibilities. At December 31,  1994 the outstanding balance  under
the   Credit   Facility  was   $33,000,000  at   interest  rates   ranging  from

                                      F-26
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(4) LONG-TERM DEBT: (CONTINUED)
7.255% to 8.875% and  the Company was  in compliance with  the covenants of  the
Credit  Facility. The  Company currently  anticipates that  it may  not meet the
working capital and/or  interest coverage  ratio tests  during 1995.  Management
believes,  however, that any instances of  noncompliance can be cured within the
period of time permitted or that waivers can be obtained from the banks.

    NONRECOURSE SECURED LOAN:

    On December 30, 1993,  the Company entered into  a nonrecourse secured  loan
agreement  arranged by Enron  Finance Corp., an affiliate  of Enron Gas Services
(the Enron loan). Advances under the loan agreement bear annual interest at  the
rate  of 12.5%. Approximately  $51,600,000 was advanced on  December 30, 1993 to
provide financing for acquisitions. Another $5,800,000 of the available  balance
was  advanced on December 30, 1993 to fund a portion of the development projects
which will be undertaken  by the Company on  the properties pledged as  security
for  the  loan. Under  the  terms of  the Enron  loan,  additional funds  may be
advanced to fund additional development projects which will be undertaken by the
Company on the properties pledged as security for the loan.

    The loan was recorded at a discount to reflect conveyance to the lender of a
20% interest in  the net  profits, as defined,  of properties  located in  south
Texas.  This discount of $4,299,000 is being amortized over the life of the loan
using the effective interest method. At  December 31, 1994 the principal  amount
of the loan was $61,717,000 and the recorded liability was $57,840,000.

    Payments  of principal and interest under the Enron loan are due monthly and
are equal to  90% of  total net operating  income from  the secured  properties,
reduced  by 80%  of allowable  capital expenditures,  as defined.  The Company's
current estimate,  based on  expected production  and prices,  budgeted  capital
expenditure  levels and  expected discount  amortization, is  that 1995 payments
will reduce the  recorded liability  by approximately $524,000.  This amount  is
included  in  current  liabilities.  Estimated  liability  reductions, including
required principal payments, for 1996  through 1999, under the same  production,
pricing,   capital   expenditure  and   discount  scenario,   are  approximately
$11,280,000, $18,741,000, $15,119,000 and $9,113,000, respectively. Payments, if
any, under  the net  profits  conveyance will  commence  upon repayment  of  the
principal  amount of the Enron loan and  will cease when the lender has received
an internal rate  of return,  as defined, of  18% (15.25%  through December  31,
1995).  The Company  has signed a  letter of  intent to restructure  the loan as
described in Note 17.

    PRODUCTION PAYMENT OBLIGATION:

    The original principal amount  of the dollar-denominated production  payment
was  $37,550,000,  which was  recorded  as a  liability  of $28,805,000  after a
discount to reflect a market rate of interest of 15.5%. At December 31, 1994 the
remaining principal  amount  was  $23,373,000 and  the  recorded  liability  was
$18,534,000. Under the terms of this production payment, the Company must make a
monthly  cash  payment which  is the  greater of  a  base amount  or 85%  of net
proceeds from  the  subject  properties,  as defined,  except  that  the  amount
required to be paid in any given month shall not exceed 100% of the net proceeds
from  the subject properties. The Company retains  a management fee equal to 10%
of sales  from the  properties, which  is  deducted in  the calculation  of  net
proceeds.  The  Company's current  estimate,  based on  expected  production and
prices, budgeted capital expenditure levels and expected discount  amortization,
is  that  1995  payments will  reduce  the recorded  liability  by approximately
$1,112,000; this amount is included in current liabilities. Estimated  liability
reductions  for 1996 through  1999, under the  same production, pricing, capital
expenditure and  discount scenario,  are  $811,000, $1,177,000,  $2,988,000  and
$4,220,000, respectively.

                                      F-27
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(4) LONG-TERM DEBT: (CONTINUED)
    11 1/4% SUBORDINATED DEBENTURES:

    On September 8, 1993 the Company completed a public offering of $100,000,000
aggregate principal amount of 11 1/4% Senior Subordinated Notes due September 1,
2003.  The Senior Subordinated Notes were issued  at a price of 99.259% yielding
11.375% to the holders. The Company used  the net proceeds from the sale of  the
Senior   Subordinated   Notes  of   approximately  $95,827,000,   together  with
approximately $19,400,000 of available  cash, to redeem  all of its  outstanding
Senior  Secured  Notes and  long-term  subordinated debentures.  The redemptions
resulted in a  net loss of  $15,387,000 which was  recorded as an  extraordinary
loss of $10,735,000 (net of income tax benefit of $4,652,000).

    The  Senior Subordinated Notes are redeemable  at the option of the Company,
in whole or in part, at  any time on or after  September 1, 1998 initially at  a
redemption  price of 105.688%, plus accrued  interest to the date of redemption,
declining at  the rate  of 1.896%  per year  to September  9, 2000  and at  100%
thereafter.  In  addition,  the Company  may,  at  its option,  redeem  prior to
September 1, 1996 up to 30% of the initially outstanding principal amount of the
Notes at 110% of the principal amount thereof, plus accrued interest to the date
of redemption, with the net proceeds of any future public offering of its Common
Stock.

    Under the terms  of the  Senior Subordinated  Notes, the  Company must  meet
certain  tests before it is able to  pay cash dividends (other than dividends on
the Company's  $.75  Convertible  Preferred  Stock)  or  make  other  restricted
payments,  incur  additional  indebtedness,  engage  in  transactions  with  its
affiliates, incur liens and engage  in certain sale and leaseback  arrangements.
The  terms  of the  Senior Secured  Notes  also limit  the Company's  ability to
undertake a consolidation, merger or transfer of all or substantially all of its
assets. In addition, the Company is, subject to certain conditions, obligated to
offer to repurchase  Senior Subordinated  Notes at  par value  plus accrued  and
unpaid interest to the date of repurchase, with the net cash proceeds of certain
sales  or dispositions  of assets.  Upon a  change of  control, as  defined, the
Company will be required  to make an offer  to purchase the Senior  Subordinated
Notes at 101% of the principal amount thereof, plus accrued interest to the date
of purchase.

    5 1/2% SUBORDINATED DEBENTURES:

    At  December 31, 1993  the 5 1/2% Convertible  Subordinated Debentures had a
remaining balance of $7,171,000 which was paid  in full on the February 1,  1994
due date.

(5) DEFERRED REVENUE:
    From  April 1991 through May 1993,  the Company entered into four volumetric
production payments with entities  associated with Enron  Corp. (Enron) for  net
proceeds  of $121,498,000.  Under the  terms of  these production  payments, the
Company was required to deliver 70.1 BCF  of natural gas and 770,000 barrels  of
oil over periods ranging from three to six years.

    Effective  November 1, 1993, the four separate volumetric payment financings
described above  between  the  Company  and Enron  were  consolidated  into  one
production   payment.  The  delivery  schedules  from  the  previously  separate
production payments  were  not adjusted;  however,  delivery shortfalls  on  any
property can now be made up from excess production from any other property which
is  dedicated  to  the  production payment  obligation.  The  consolidation also
provided that certain  acreage previously committed  to the production  payments
was  released and  can be  developed by the  Company unburdened  by the delivery
obligations of the production payment.

    In connection with  the purchase  of interests  in properties  from ARCO  in
December  1993,  a  volumetric  production  payment  from  certain  of  the ARCO
properties was sold to  Enron for net proceeds  of $13,207,000. This  production
payment  covered approximately  7.3 BCF  of natural gas  to be  delivered over 8
years.

                                      F-28
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(5) DEFERRED REVENUE: (CONTINUED)
    In July 1994, the Company  purchased additional interests in the  properties
acquired  from ARCO  in December  1993. In  connection with  this transaction, a
volumetric production payment was sold to Enron for net proceeds of  $4,353,000.
This  production  payment covered  approximately 2.7  BCF of  natural gas  to be
delivered over 8 years.

    The Company is required  to deliver the scheduled  volumes from the  subject
properties  or to make a cash payment for volumes produced but not delivered, in
combination not  to exceed  a  specified percentage  of monthly  production.  If
production levels are not sufficient to meet scheduled delivery commitments, the
Company  must account  for and make  up such shortages,  at market-based prices,
from future production.

    The Company is responsible for royalties and for production costs associated
with operating the properties subject to the production payment agreements.  The
Company  may  grant  liens  on  properties  subject  to  the  production payment
agreements, but it  must notify  prospective lienholders that  their rights  are
subject to the prior rights of the production payment owner.

    Amounts  received were recorded as deferred revenue. Volumes associated with
amortization of deferred revenue for the years ended December 31, 1994, 1993 and
1992 were as follows:

<TABLE>
<CAPTION>
                                                                                               NET SALES VOLUME
                                                                VOLUMES DELIVERED (1)     ATTRIBUTABLE TO PRODUCTION
                                                                                            PAYMENT DELIVERIES (2)
                                                              --------------------------  --------------------------
                                                                             NATURAL GAS                 NATURAL GAS
                                                               OIL (MBBLS)     (MMCF)      OIL (MBBLS)     (MMCF)
                                                              -------------  -----------  -------------  -----------
<S>                                                           <C>            <C>          <C>            <C>
1994........................................................          218        19,985           182        16,005
1993........................................................          221        23,392           185        18,731
1992........................................................           70        11,689            59         9,117
<FN>
- ------------------------
(1)  Amounts settled in cash in lieu of volumes were $1,611,381, $3,138,628  and
     $7,965,945,  for  the  years  ended  December  31,  1994,  1993  and  1992,
     respectively.

(2)  Represents volumes  required to  be  delivered to  Enron net  of  estimated
     royalty volumes.
</TABLE>

    Future  amortization of deferred revenue,  based on the scheduled deliveries
under the production payment agreements, is as follows:

<TABLE>
<CAPTION>
                                                                                                         NET SALES VOLUMES
                                                                                                          ATTRIBUTABLE TO
                                                                                VOLUMES REQUIRED TO     PRODUCTION PAYMENT
                                                                               BE DELIVERED TO ENRON      DELIVERIES (1)
                                                                               ---------------------   ---------------------
                                                                  ANNUAL       NATURAL GAS     OIL     NATURAL GAS     OIL
                                                               AMORTIZATION      (MMCF)      (MBBLS)     (MMCF)      (MBBLS)
                                                              --------------   -----------   -------   -----------   -------
                                                              (IN THOUSANDS)
<S>                                                           <C>              <C>           <C>       <C>           <C>
1995........................................................     $20,770         11,045        174        8,899        145
1996........................................................       7,546          3,721         87        2,998         74
1997........................................................       2,439          1,410         --        1,136         --
1998........................................................       1,593            892         --          719         --
Thereafter..................................................       3,560          1,994         --        1,606         --
                                                              --------------   -----------   -------   -----------   -------
                                                                 $35,908         19,062        261       15,358        219
                                                              --------------   -----------   -------   -----------   -------
                                                              --------------   -----------   -------   -----------   -------
<FN>
- ------------------------
(1)  Represents volumes  required to  be  delivered to  Enron net  of  estimated
     royalty volumes.
</TABLE>

                                      F-29
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1994, 1993 and 1992

(6) INCOME TAXES:
    The  Company adopted  Statement of  Financial Accounting  Standards No. 109,
"Accounting for Income Taxes," (SFAS No.  109) on a prospective basis  effective
January  1, 1993. The cumulative effect of  this change in accounting for income
taxes of  $2,060,000 was  determined as  of  January 1,  1993 and  was  reported
separately  in  the  Consolidated Statement  of  Operations for  the  year ended
December 31, 1993.

    The income  tax expense  (benefit)  is different  from amounts  computed  by
applying the statutory Federal income tax rate for the following reasons:

<TABLE>
<CAPTION>
                                                                           1994       1993       1992
                                                                        ----------  ---------  ---------
                                                                                 (IN THOUSANDS)
<S>                                                                     <C>         <C>        <C>
Tax expense (benefit) at 35% (34% for 1992) of earnings (loss) before
 income taxes, cumulative effects of changes in accounting principles
 and extraordinary item...............................................  $  (23,749)    (3,747)     3,837
Change in the balance of the valuation allowance for deferred tax
 assets attributable to loss before income taxes, cumulative effects
 of changes in accounting principles and extraordinary item...........      23,220      2,034         --
Expiration of tax carryforwards.......................................         455        318         --
Other.................................................................          83         45        151
                                                                        ----------  ---------  ---------
    Total income tax expense (benefit)................................  $        9     (1,350)     3,988
                                                                        ----------  ---------  ---------
                                                                        ----------  ---------  ---------
</TABLE>

    The  Omnibus  Budget  Reconciliation  Act  of  1993  increased  the  Federal
corporate tax rate from 34% to 35% retroactively to January 1, 1993. As a result
of this tax increase,  the tax benefits  at December 31,  1994 and December  31,
1993,  respectively, on the losses from continuing operations were approximately
$677,000 and  $167,000 less  than  such amounts  would  have been  without  such
increase  in the  tax rate.  However, due to  limitations on  the recognition of
deferred tax assets, the total tax benefit at December 31, 1994 and December 31,
1993, including  the tax  benefit on  the  cumulative effect  of the  change  in
accounting  method in  1994 and on  the extraordinary loss  on extinguishment of
debt in 1993, is unaffected by the tax rate increase. The impact of the tax rate
increase will be recognized when  future taxable income allows the  unrecognized
deferred tax asset to be realized.

    Deferred  income taxes generally result from recognizing income and expenses
at different times  for financial  and tax reporting.  These differences  result
from  recording proceeds  from the  sale of  properties in  the full  cost pool,
capitalization of certain  development, exploration  and other  costs under  the
full  cost method of accounting and the  provision for impairment of oil and gas
properties for financial accounting purposes.

                                      F-30
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(6) INCOME TAXES: (CONTINUED)
    The components of  the net  deferred tax liability,  computed in  accordance
with SFAS No. 109 are as follows:

<TABLE>
<CAPTION>
                                                                              DECEMBER 31,   JANUARY 1,
                                                                                  1994          1994
                                                                             --------------  -----------
                                                                                   (IN THOUSANDS)
<S>                                                                          <C>             <C>
Deferred tax assets:
  Accounts receivable, due to allowance for doubtful accounts..............   $        289          468
  Current and long term liabilities due to accrual for retirement
   benefits................................................................          1,475        1,641
  Current and long term liabilities due to accrual for medical benefits....          2,040        1,857
  Current and long term liabilities due to accrual for sales recorded on
   the entitlements method.................................................          3,642           --
  Net operating loss carryforward..........................................         19,965       13,990
  Depletion carryforward...................................................          6,958        6,958
  Contribution carryforward................................................            106          348
  Investment tax credit carryforward.......................................          3,674        3,885
  Alternative minimum tax credit carryforward..............................          2,206        2,206
  Other....................................................................             94           96
                                                                             --------------  -----------
    Total gross deferred tax assets........................................         40,449       31,449
    Less valuation allowance...............................................        (36,258)      (8,142)
                                                                             --------------  -----------
    Net deferred tax assets................................................          4,191       23,307
Deferred tax liabilities:
  Full cost pool, due principally to capitalized expenditures..............         (4,191)     (23,307)
                                                                             --------------  -----------
    Net deferred tax liability.............................................   $         --           --
                                                                             --------------  -----------
                                                                             --------------  -----------
</TABLE>

    The  valuation allowance for deferred  tax assets as of  January 1, 1994 was
$8,142,000. The net  change in the  total valuation allowance  for the tax  year
ended  December 31, 1994 was  an increase of $28,116,000.  The total increase in
the valuation allowance includes $4,896,000 resulting from the cumulative effect
of the change in accounting for oil and  gas sales from the sales method to  the
entitlements method.

    The  Alternative Minimum Tax  (AMT) credit carryforward  available to reduce
future Federal regular taxes  aggregated $2,206,000 at  December 31, 1994.  This
amount  may be carried forward indefinitely.  Regular and AMT net operating loss
carryforwards  at   December  31,   1994  were   $57,044,000  and   $55,387,000,
respectively, and will expire in the years indicated below:

<TABLE>
<CAPTION>
                                                                                    REGULAR      AMT
                                                                                   ---------  ---------
                                                                                      (IN THOUSANDS)
<S>                                                                                <C>        <C>
2000.............................................................................  $   2,665      4,143
2005.............................................................................      8,307         --
2008.............................................................................     28,999     31,800
2009.............................................................................     17,073     19,444
                                                                                   ---------  ---------
                                                                                   $  57,044     55,387
                                                                                   ---------  ---------
                                                                                   ---------  ---------
</TABLE>

    AMT net operating loss carryforwards can be used to offset 90% of AMT income
in future years.

                                      F-31
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(6) INCOME TAXES: (CONTINUED)
    Investment  tax  credit  carryforwards available  to  reduce  future Federal
income taxes aggregated $3,674,000  at December 31, 1994  and expire at  various
dates  through the  year 2001.  Percentage depletion  carryforwards available to
reduce future  Federal taxable  income aggregated  $19,879,000 at  December  31,
1994.  This amount may  be carried forward indefinitely.  The net operating loss
and investment tax credit carryforwards have  been recognized as a deferred  tax
asset, subject to a valuation allowance.

    The  availability  of some  of these  tax attributes  to reduce  current and
future taxable income of the Company is subject to various limitations under the
Internal Revenue Code. In particular, the Company's ability to utilize such  tax
attributes  could be severely restricted due  to the occurrence of an "ownership
change" within the meaning of Section 382 of the Internal Revenue Code resulting
from the  Company's 1991  recapitalization. At  December 31,  1994, the  Company
estimated  that net operating loss and investment tax credit carryforwards would
be limited to offset current taxable income to the extent described below.

    The net operating loss carryforwards which  expire in 2008 and 2009 are  not
subject  to the provisions of  Section 382 as they  were generated subsequent to
the ownership change. Even though the Company  is limited in its ability to  use
the  remaining net  operating loss  carryovers under  the general  provisions of
Section 382, it may be  entitled to use these  net operating loss carryovers  to
offset  (a) gains recognized in the five years following the ownership change on
the disposition of certain assets,  to the extent that  the value of the  assets
disposed of exceeds its tax basis on the date of the ownership change or (b) any
item  of income which is properly taken into account in the five years following
the ownership change but which is  attributable to periods before the  ownership
change  ("built-in gain"). The ability of the Company to use these net operating
loss carryovers to  offset built-in gain  first requires that  the Company  have
total  built-in gains at the time of the ownership change which are greater than
a  threshold  amount.  In  addition,  the  use  of  these  net  operating   loss
carryforwards  to offset  built-in gain  cannot exceed  the amount  of the total
built-in gain.

    The Company believes that due to the amount of built-in gain as of the  date
of ownership change, and the recognition of such gain through December 31, 1994,
there  is no significant  limitation on the  Company's ability to  use these net
operating loss carryforwards or investment tax credit carryforwards.

(7) PREFERRED STOCK:
   
    The Company  has  10,000,000  shares of  $.75  Convertible  Preferred  Stock
authorized,  par  value $.01  per share,  of which  there were  2,880,973 shares
outstanding at  December  31,  1994  and 1993,  with  an  aggregate  liquidation
preference  of  $28,809,730  at  December  31,  1994  and  1993.  This  stock is
convertible at any time, at the option of  the holder, at the rate of .7  shares
of  Common Stock for each share of  $.75 Convertible Preferred Stock, subject to
adjustment upon occurrence  of certain events.  During 1994, no  shares of  $.75
Convertible Preferred Stock were converted into shares of Common Stock. The $.75
Convertible Preferred Stock is redeemable, in whole or in part, at the option of
the  Company, at any time after the earlier of (i) July 1, 1996 or (ii) the date
on which the last reported sales price of the Common Stock will have been $37.50
or higher for at least 20 of the prior 30 trading days, at a redemption price of
$51.65 per share  during the twelve-month  period which began  July 1, 1994  and
declining  ratably to $50.00 per share at July 1, 1996 and thereafter, including
accumulated and unpaid dividends. Cumulative annual dividends of $.75 per  share
are payable quarterly, in arrears, on the first day of February, May, August and
November,  when and as declared. Until December  31, 1993, the Company paid such
dividends in shares of Common Stock. After  such date, dividends may be paid  in
cash  or,  at  the  Company's  election,  in shares  of  Common  Stock  or  in a
combination of cash and  Common Stock. However, the  Company is prohibited  from
paying    cash   dividends    on   its   $.75    Convertible   Preferred   Stock
    

                                      F-32
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(7) PREFERRED STOCK: (CONTINUED)
after the February 1, 1995 dividend due to restrictions contained in the  Credit
Agreement  with its lending banks. Common Stock delivered in payment of dividend
will be valued for dividend  payment purposes at between  75% and 90%, based  on
trading  volume, of the  average last reported  sales price of  the Common Stock
during a specified period prior to the record date for the dividend payment.

    During any period in which dividends  on preferred stock are in arrears,  no
dividends or distributions, except for dividends paid in shares of Common Stock,
may  be paid or declared on the Common Stock, nor may any shares of Common Stock
be acquired by the Company.

(8) COMMON STOCK:
   
    The Company has  112,000,000 shares  of Common Stock  authorized, par  value
$.10  per share, of  which there were  5,659,042 and 5,650,089  shares issued at
December 31, 1994 and 1993, respectively, with 21,188 and 67,163 shares held  by
the  Company at December  31, 1994 and  1993, respectively. The  Common Stock is
entitled to one vote per share. Prior to  May 1993 the Company also had Class  B
stock  which  had superior  voting  rights to  the  Company's Common  Stock, had
limited transferability  and  was  not  traded in  any  public  market  but  was
convertible  at any time into shares of Common Stock on a share-for-share basis.
At  the  Company's  Annual  Meeting  of  Shareholders  on  May  12,  1993,   the
shareholders  adopted  amendments  to  the  Company's  Restated  Certificate  of
Incorporation to increase  the number of  authorized shares of  Common Stock  to
112,000,000  and to reclassify  each share of  Class B Stock  into .22 shares of
Common Stock.
    

   
    On June 15, 1993,  the Company issued 2,216,000  shares of Common Stock  for
$25.00 per share in a public offering. The net proceeds from the issuance of the
shares  totalled approximately  $51,506,000 after  deducting issuance  costs and
underwriting fees.
    

    On October  29,  1993  the  Company paid  a  dividend  distribution  of  one
Preferred Share Purchase Right on each outstanding share of the Company's Common
Stock. The Rights are exercisable only if a person or group acquires 20% or more
of  the Company's Common Stock or announces a tender offer which would result in
ownership by a person or  group of 20% or more  of the Common Stock. Each  Right
initially entitles each shareholder to buy 1/100th of a share of a new series of
Preferred  Stock  at an  exercise price  of $30.00,  subject to  adjustment upon
certain occurrences. Each 1/100th  of a share of  such new Preferred Stock  that
can  be  purchased upon  exercise  of a  Right  has economic  terms  designed to
approximate the value of one  share of Common Stock.  The Rights will expire  on
October 29, 2003, unless extended or terminated earlier.

   
    The  Company  has  Warrants  outstanding  which  permit  holders  thereof to
purchase 248,943  shares of  Common Stock  at an  exercise price  of $15.00  per
share.  The Warrants  are noncallable  by the Company  and expire  on October 1,
1996. The exercise price is payable in cash.
    

    In March 1992, the  Company adopted the 1992  Stock Option Plan under  which
non-qualified  stock options  may be granted  to key  employees and non-employee
directors. The aggregate number of shares of Common Stock which the Company  may
issue  under options  granted pursuant to  this plan  may not exceed  10% of the
total number of shares outstanding or issuable at the date of grant pursuant  to
outstanding  rights, warrants,  convertible or exchangeable  securities or other
options. The exercise price of  an option may not be  less than 85% of the  fair
market  value of one share  of the Company's Common Stock  on the date of grant.
The  options  vest  20%  on  the  date  of  grant  and  an  additional  20%   on

                                      F-33
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(8) COMMON STOCK: (CONTINUED)
each  grant anniversary  date thereafter.  The Company  may, in  its discretion,
grant each optionee a  cash bonus upon  the exercise of  each granted option.  A
summary of stock option activity related to the Plan is as follows:

   
<TABLE>
<CAPTION>
                                                                                          OPTION PRICE
                                                                              SHARES        PER SHARE
                                                                            -----------  ---------------
<S>                                                                         <C>          <C>
Options granted during 1992 and outstanding at December 31, 1992..........      348,000  $         15.00
  Granted.................................................................      305,000            25.00
  Exercised...............................................................      (26,400)           15.00
  Cancelled or surrendered................................................      (15,800)           15.00
                                                                            -----------  ---------------
Options outstanding at December 31, 1993..................................      610,800      15.00-25.00
  Granted.................................................................       62,000            25.00
  Exercised...............................................................       (7,000)           15.00
  Cancelled or surrendered................................................       (7,000)           25.00
                                                                            -----------  ---------------
Options outstanding at December 31, 1994..................................      658,800  $   15.00-25.00
                                                                            -----------  ---------------
                                                                            -----------  ---------------
Options exercisable at December 31, 1994..................................      372,080  $   15.00-25.00
                                                                            -----------  ---------------
                                                                            -----------  ---------------
</TABLE>
    

(9) GAS PURCHASE CONTRACT SETTLEMENT:
   
    On  December 17, 1992, the Company and  ONEOK, Inc. (ONEOK) agreed to settle
the case styled Forest  Oil Corporation v. ONEOK,  Inc. (Number 71,582) and  its
companion  case styled Forest Oil Corporation v. ONEOK, Inc. (Case No. C-89-53).
The cases  involved  take-or-pay damages  relating  to a  natural  gas  purchase
contract  between the Company and ONEOK. The settlement encompassed all disputed
contracts, claims  and future  claims.  The cash  proceeds of  $51,250,000  were
received  by the Company on December  24, 1992. Proceeds after deducting related
royalties  and  production  taxes  were  approximately  $36,429,000.  The  ONEOK
settlement  increased  the  Company's  net earnings  for  1992  by approximately
$24,043,000 or $8.73 per share.
    

(10) EMPLOYEE BENEFITS:

    PENSION PLANS:

    The Company has a qualified defined benefit pension plan (Pension Plan). The
Company has effected  a curtailment of  the Pension Plan  pursuant to which  all
benefit accruals were suspended effective May 31, 1991.

    The  benefits under the Pension  Plan are based on  years of service and the
employee's average  compensation  during  the  highest  consecutive  sixty-month
period in the fifteen years prior to retirement.

                                      F-34
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(10) EMPLOYEE BENEFITS: (CONTINUED)
No  contribution was made in 1994, 1993  or 1992. The following table sets forth
the Pension  Plan's  funded  status  and amounts  recognized  in  the  Company's
consolidated financial statements at December 31:

<TABLE>
<CAPTION>
                                                                                    1994        1993
                                                                                 ----------  ----------
                                                                                     (IN THOUSANDS)
<S>                                                                              <C>         <C>
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including vested benefits of $23,953,000 in
   1994 and $28,484,000 in 1993................................................  $  (23,953)    (28,484)
                                                                                 ----------  ----------
                                                                                 ----------  ----------
Projected benefit obligation for service rendered to date......................  $  (23,953)    (28,484)
Plan assets at fair market value, consisting primarily of listed stocks, bonds
 and other fixed income obligations............................................      23,443      25,576
                                                                                 ----------  ----------
Plan assets in excess of projected benefit obligation (unfunded pension
 liability)....................................................................        (510)     (2,908)
Unrecognized net loss from past experience different from that assumed and
 effects of changes in assumptions.............................................       1,468       3,642
                                                                                 ----------  ----------
Pension asset recognized in the balance sheet..................................  $      958         734
                                                                                 ----------  ----------
                                                                                 ----------  ----------
</TABLE>

    For  1994 the discount rate used  in determining the actuarial present value
of the projected benefit  obligation was 9% and  the expected long-term rate  of
return  on assets was  9%. For 1993,  the discount rate  used in determining the
actuarial present value  of the projected  benefit obligation was  7.5% and  the
expected  long-term rate of return on assets was 9%. For 1992, the discount rate
used in  determining  the  actuarial  present value  of  the  projected  benefit
obligation was 9% and the expected long-term rate of return on assets was 9%.

    The components of net pension expense (benefit) for the years ended December
31, 1994, 1993 and 1992 are as follows:

<TABLE>
<CAPTION>
                                                                          1994       1993       1992
                                                                        ---------  ---------  ---------
                                                                                (IN THOUSANDS)
<S>                                                                     <C>        <C>        <C>
Net pension expense (benefit) included the following components:
  Interest cost on projected benefit obligation.......................  $   1,976      2,039      2,074
  Actual return on plan assets........................................       (245)    (3,534)    (1,890)
  Net amortization and deferral.......................................     (1,955)     1,441       (240)
                                                                        ---------  ---------  ---------
Net pension expense (benefit).........................................  $    (224)       (54)       (56)
                                                                        ---------  ---------  ---------
                                                                        ---------  ---------  ---------
</TABLE>

    The  Company has a non-qualified unfunded supplementary retirement plan that
provides  certain  officers  with  defined  retirement  benefits  in  excess  of
qualified  plan limits imposed  by Federal tax law.  Benefit accruals under this
plan were suspended  effective May  31, 1991  in connection  with suspension  of
benefit  accruals under  the Company's  Pension Plan.  At December  31, 1994 the
projected benefit obligation under this plan totaled $480,000, which is included
in other liabilities in  the accompanying balance  sheet. The projected  benefit
obligation   is  determined  using  the  same  discount  rate  as  is  used  for
calculations for the Pension Plan.

    In 1993 as a result of the change in the discount rate for the Pension  Plan
and  the  supplementary retirement  plan, the  Company  recorded a  liability of
$3,038,000 representing  the  unfunded  pension liability  and  a  corresponding
decrease  in capital surplus. As  a result of the  increase in the discount rate

                                      F-35
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(10) EMPLOYEE BENEFITS: (CONTINUED)
for the Pension Plan and the supplementary retirement plan in 1994, the  Company
reduced   the  liability   representing  the   unfunded  pension   liability  by
approximately $1,570,000 with a corresponding increase in capital surplus.

    RETIREMENT SAVINGS PLAN:

    The Company sponsors  a qualified  tax deferred savings  plan in  accordance
with  the provisions of  Section 401(k) of the  Internal Revenue Code. Employees
may defer up to 10% of  their compensation, subject to certain limitations.  The
Company matches the employee contributions up to 5% of employee compensation. In
1994,  1993 and 1992, Company contributions  were made using treasury stock. The
expense associated  with  the  Company's  contribution  was  $516,000  in  1994,
$367,000 in 1993 and $454,000 in 1992.

    Effective  January 1,  1992 the plan  was amended  to include profit-sharing
contributions by  the Company.  In 1994,  the Company  did not  make any  profit
sharing  contributions.  The  Company's profit-sharing  contributions  were made
using Company  stock  valued  at  $276,000  and  $465,000  for  1993  and  1992,
respectively.

    ANNUAL INCENTIVE PLAN:

    The Forest Oil Corporation Annual Incentive Plan (the Incentive Plan), which
became effective January 1, 1992, permits participating employees to earn annual
bonus  awards  payable in  cash  or in  shares  of the  Company's  Common Stock,
generally  based  in  part  upon   the  Company  attaining  certain  levels   of
performance.  In 1994, no  bonuses were awarded.  In 1993 and  1992, the Company
accrued bonuses  of $426,000  and $930,000,  respectively, under  the  Incentive
Plan.  Amounts awarded will  be disbursed in equal  annual installments over the
succeeding three-year period.

    EXECUTIVE RETIREMENT AGREEMENTS:

    The Company entered into Agreements  in December 1990 (the Agreements)  with
certain  executives and directors (the  Retirees) whereby each executive retired
from the employ of the Company as of December 28, 1990. Pursuant to the terms of
the Agreements, the  Retirees are  entitled to  receive supplemental  retirement
payments  from the Company in addition to the amounts to which they are entitled
under the Company's retirement plan. In addition, the Retirees and their spouses
are entitled to lifetime coverage under  the Company's group medical and  dental
plans,  tax  and  other  financial  services, and  payments  by  the  Company in
connection with certain club membership dues. The Retirees will also continue to
participate in the Company's royalty bonus program until December 31, 1995.  The
Company has also agreed to maintain certain life insurance policies in effect at
December 1990, for the benefit of each of the Retirees.

    Six  of the  Retirees have  subsequently resigned  as directors.  One of the
Retirees continues  to  serve as  a  director and  will  be paid  the  customary
non-employee director's fee. Pursuant to the terms of the retirement agreements,
the  former directors and any other Retiree who  ceases to be a director (or his
spouse) will be paid $2,500 a month until December 2000.

    The Company's obligation to one retiree under a revised retirement agreement
is payable in Common Stock or cash, at the Company's option, in May of each year
from 1993 through 1996  at approximately $190,000 per  year with the balance  of
$149,000  payable  in May  1997.  The retirement  agreements  for the  other six
Retirees, one of whom received in 1991 the payments scheduled to be made in 1999
and 2000, provide for  supplemental retirement payments totalling  approximately
$938,400  per year through 1998 and approximately  $740,400 per year in 1999 and
2000.

                                      F-36
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(10) EMPLOYEE BENEFITS: (CONTINUED)
    The present value  of the amounts  due under the  agreements, discounted  at
13%,  has  been  recorded  as  retirement  benefits  payable  to  executives and
directors.

    LIFE INSURANCE:

    The Company provides life insurance  benefits for certain key employees  and
retirees under split dollar life insurance plans. The premiums paid for the life
insurance policies were $916,000, $861,000, and $995,000 in 1994, 1993 and 1992,
respectively,  including $831,000, $766,000  and $765,000 paid  for policies for
retired executives. Under the  life insurance plans, the  Company is assigned  a
portion of the benefits which is designed to recover the premiums paid.

    HEALTH AND DENTAL INSURANCE:

    The  Company provides health  and dental insurance to  all of its employees,
eligible retirees and eligible dependents.  The Company provides these  benefits
at  nominal cost  to employees  and retirees who  are required  to contribute an
estimated 50% of  the cost of  dependent coverage.  In 1994, 1993  and 1992  the
costs of providing these benefits for both active and retired employees totalled
$1,714,000,  $1,350,000  and $1,359,000,  respectively.  The 1994  cost includes
$1,384,000 related  to 191  participating active  employees and  4 employees  on
long-term  disability and  $330,000 related to  115 eligible  retirees. The 1993
cost includes  $993,000 related  to  184 participating  active employees  and  4
employees on long-term disability and $357,000 related to 125 eligible retirees.
The  1992 cost includes $1,011,000 related to 183 participating active employees
and $348,000 related to 119 eligible retirees.

    POSTRETIREMENT BENEFITS:

    The Company accrues expected costs  of providing postretirement benefits  to
employees,  their  beneficiaries  and  covered  dependents  in  accordance  with
Statement of Financial Accounting Standards No. 106, "Employers' Accounting  for
Postretirement  Benefits  Other  Than  Pensions," (SFAS  No.  106).  The Company
adopted the  provisions of  SFAS  No. 106  in the  first  quarter of  1993.  The
estimated  accumulated postretirement benefit  obligation as of  January 1, 1993
was approximately  $4,822,000. This  amount, reduced  by applicable  income  tax
benefits,  was  charged  to operations  in  the  first quarter  of  1993  as the
cumulative  effect  of  a  change  in  accounting  principle.  The  annual   net
postretirement  benefit cost was approximately $510,000 for 1994 and $483,000 in
1993.

    At December 31,  1994, December 31,  1993 and January  1, 1993 the  discount
rates  used  in  determining  the actuarial  present  value  of  the accumulated
postretirement benefit obligation were 9%, 7.5% and 8.5%, respectively.

(11) RELATED PARTY TRANSACTIONS:
    During 1994, the  Company used  a real  estate complex  (the Complex)  owned
directly  or  indirectly by  certain stockholders  and members  of the  Board of
Directors for Company-sponsored seminars, the accommodation of business  guests,
the  housing of  personnel attending  corporate meetings  and for  other general
business purposes.  In 1994,  in connection  with the  Company's termination  of
usage,  the  Company  paid $662,000  on  account  of the  business  use  of such
property, and  an additional  $300,000 as  a partial  reimbursement of  deferred
maintenance  costs. The Company incurred expenses for  its use of the Complex of
$635,000 in 1993 and $611,000 in 1992.

    John F. Dorn resigned as an executive officer and director of the Company in
1993. The Company agreed to pay John  F. Dorn his salary at time of  resignation
through  September 30,  1996. In  addition, the  Company provided  certain other
benefits and services to  Mr. Dorn. The present  value of the severance  package
was  estimated  at $500,000,  which  amount was  recorded  as an  expense  and a
liability at December 31, 1993.

                                      F-37
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(11) RELATED PARTY TRANSACTIONS: (CONTINUED)
   
    In March 1994, the Company sold certain non-strategic oil and gas properties
to an entity controlled by John F. Dorn and another former executive officer  of
the   Company  for  net  proceeds,  after  costs  of  sale  and  purchase  price
adjustments, of $3,661,000. The Company  established the sales price based  upon
an  opinion from an independent third party. The purchasers financed 100% of the
purchase price with a loan  bearing interest at the rate  of prime plus 1%.  The
loan  was secured by a mortgage on the properties and personal guarantees of the
purchasers. The Company participated as  a lender in the  loan in the amount  of
approximately  $800,000. In addition,  the Company agreed  to subordinate to the
other lender its right of payment  of principal on default. The purchasers  have
separately  agreed with  the Company  that certain  options to  purchase company
stock will be cancelled  to the extent that  the Company's participation in  the
loan  is  not  repaid in  full.  Collectively,  the purchasers  have  options to
purchase 55,000 shares  of the Company's  Common Stock at  $15.00 per share  and
55,000 shares at $25.00 per share.
    

(12) COMMITMENTS AND CONTINGENCIES:
    Future  rental  payments  for  office  facilities  and  equipment  under the
remaining terms of  noncancelable leases are  $1,619,000, $1,138,000,  $961,000,
$969,000  and $1,002,000  for the years  ending December 31,  1995 through 1999,
respectively.

    Net rental payments applicable to exploration and development activities and
capitalized in the oil  and gas property accounts  aggregated $851,000 in  1994,
$688,000  in 1993 and $874,000  in 1992. Net rental  payments charged to expense
amounted to  $3,512,000 in  1994, $3,098,000  in 1993  and $3,112,000  in  1992.
Rental payments include the short-term lease of vehicles. None of the leases are
accounted for as capital leases.

    The Company, in the ordinary course of business, is a party to various legal
actions.   In  the  opinion  of  management,   none  of  these  actions,  either
individually or in  the aggregate, will  have a material  adverse effect on  the
Company's financial condition, liquidity or results of operations.

(13) FINANCIAL INSTRUMENTS:
    The  Company is  exposed to  off-balance-sheet risks  associated with energy
swap agreements arising from movements in the prices of oil and natural gas  and
from  the  unlikely event  of non-performance  by the  counterparty to  the swap
agreements.

    In order to hedge  against the effects  of declines in  oil and natural  gas
prices,  the Company enters  into energy swap agreements  with third parties and
accounts for the agreements as hedges based on analogy to the criteria set forth
in Statement of Financial Accounting  Standards No. 80, "Accounting for  Futures
Contracts".  In a  typical swap agreement,  the Company  receives the difference
between a fixed price per unit of production and a price based on an agreed-upon
third party index if the index price is lower. If the index price is higher, the
Company pays  the difference.  The  Company's current  swaps  are settled  on  a
monthly basis. For the years ended December 31, 1994, 1993 and 1992, the Company
incurred  swap  gains  (losses) of  $1,810,000,  $(2,050,000)  and $(1,642,000),
respectively.

                                      F-38
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(13) FINANCIAL INSTRUMENTS: (CONTINUED)
    The following table indicates outstanding energy swaps of the Company  which
were in place at December 31, 1994:

<TABLE>
<CAPTION>
   PRODUCT                     VOLUME                    FIXED PRICE      DURATION
- --------------  -------------------------------------  ---------------  ------------
<S>             <C>                                    <C>              <C>
Natural Gas     5,000 MMBTU/day                        $1.90-$2.38      1/95-12/95
Natural Gas     194 to 16,275 MMBTU/day                $2.06-$2.535     1/95-12/99
Natural Gas     10,000 MMBTU/day                       $2.00-$2.37      1/95-12/97
Natural Gas     10 to 350 MMBTU/day                    $2.12-$3.003     1/95-12/02
Natural Gas     5,000 MMBTU/day                        $2.25            1/95-2/95
Natural Gas     850 to 1,377 MMBTU/day                 $2.255           1/95-9/95
Oil             657 BBLS/day                           $16.70           1/95-4/96
Oil             657 BBLS/day                           $17.75           1/95-6/96
</TABLE>

    OPTION   AGREEMENT.  --  In  1993,   under  another  agreement  (the  Option
Agreement), the  Company paid  a premium  of $516,000  in conjunction  with  the
closing of the Enron loan agreement. The payment of this premium gave Forest the
right  to set  a floor price  of $1.70 per  MMBTU on  a total of  18,400 BBTU of
natural gas over  a five year  period commencing  January 1, 1995.  In order  to
exercise  this right to set a floor,  the Company must pay an additional premium
of 10 per MMBTU, effectively  setting the floor at  $1.60 per MMBTU. The  option
agreement  is broken into  five calendar year  periods with the  option for each
calendar year expiring four trading days prior  to the last trading day for  the
January  NYMEX contract for  that year. The  premium of $516,000  related to the
Option Agreement was recorded as  a long-term asset and  will be amortized as  a
reduction to oil and gas income beginning in 1995 based on the volumes involved.

    Set  forth below is the  estimated fair value of  certain on and off-balance
sheet financial  instruments, along  with the  methods and  assumptions used  to
estimate such fair values as of December 31, 1994:

    CASH AND CASH EQUIVALENTS, ACCOUNTS RECEIVABLES AND ACCOUNTS PAYABLE:

    The  carrying amount  of these  instruments approximates  fair value  due to
their short maturity.

    NONRECOURSE SECURED LOAN:

    The fair value of the Company's nonrecourse secured loan has been  estimated
as  approximately $58,684,000 by discounting  the projected future cash payments
required under the agreement by 14.45%.

    PRODUCTION PAYMENT OBLIGATION:

    The fair  value of  the  Company's production  payment obligation  has  been
estimated  as approximately $17,405,000 by discounting the projected future cash
payments required under the agreement by 12.5%.

    SENIOR SUBORDINATED NOTES:

    The fair value of the Company's 11 1/4% Subordinated Notes was approximately
$91,000,000, based upon quoted market prices for the same or similar issues.

    ENERGY SWAP AGREEMENTS:

    The fair value  of the  Company's energy swap  agreements was  approximately
$7,673,000,  based upon  the estimated net  amount the Company  would receive to
terminate the agreements.

                                      F-39
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        December 31, 1994, 1993 and 1992

(14) MAJOR CUSTOMERS:
    The  Company's sales  of oil and  natural gas to  individual customers which
exceeded 10% of the  Company's total sales (exclusive  of the effects of  energy
swaps and hedges) were:

<TABLE>
<CAPTION>
                                                                         1994       1993       1992
                                                                       ---------  ---------  ---------
                                                                               (IN THOUSANDS)
<S>                                                                    <C>        <C>        <C>
Enron Affiliates (A).................................................  $  58,805     63,075     12,646
Chevron USA Production Company.......................................     12,829         --         --
ONEOK Exploration Company (B)........................................         --         --     22,392
</TABLE>

- ------------------------
(A)  The amount shown for Enron Affiliates includes oil and natural gas sales to
    Enron Gas Marketing Inc., Enron Oil & Gas Company, EOTT Energy  Corporation,
    Cactus  Funding  Corporation,  Cactus Hydrocarbon  III  Limited Partnership,
    Enron Gas Services Corporation and Enron Reserve Acquisition.  Approximately
    $29,046,000,  $32,702,000  and  $14,081,000  represent  sales  recorded  for
    deliveries under volumetric production payments in the years ended  December
    31, 1994, 1993 and 1992, respectively.

(B)  The  amount  shown  for ONEOK  Exploration  Company  represents  the amount
    recorded as a result  of the gas purchase  contract settlement described  in
    Note 9.

(15) SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED):

   
<TABLE>
<CAPTION>
                                                                    FIRST      SECOND      THIRD       FOURTH
                                                                   QUARTER     QUARTER    QUARTER     QUARTER
                                                                  ----------  ---------  ----------  ----------
                                                                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
<S>                                                               <C>         <C>        <C>         <C>
1994 (A)
Revenue.........................................................  $   32,543     32,977      28,207      22,220
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Earnings from operations........................................  $   24,241     23,600      19,387      13,763
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Income (loss) before cumulative effects of changes in accounting
 principles and extraordinary item..............................  $      236       (265)    (32,873)    (34,951)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Net loss........................................................  $  (13,754)      (265)    (32,873)    (34,951)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Net loss attributable to common stock...........................  $  (14,294)      (805)    (33,414)    (35,491)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Primary and fully diluted loss per share before cumulative
 effects of changes in accounting principles and extraordinary
 item...........................................................  $     (.05)      (.14)      (5.94)      (6.30)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Primary and fully diluted loss per share........................  $    (2.55)      (.14)      (5.94)      (6.30)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
</TABLE>
    

                                      F-40
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(15) SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED): (CONTINUED)

   
<TABLE>
<CAPTION>
                                                                    FIRST      SECOND      THIRD       FOURTH
                                                                   QUARTER     QUARTER    QUARTER     QUARTER
                                                                  ----------  ---------  ----------  ----------
                                                                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
1993
<S>                                                               <C>         <C>        <C>         <C>
Revenue.........................................................  $   25,126     27,975      26,214      25,833
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Earnings from operations........................................  $   16,949     21,029      18,275      15,087
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Loss before cumulative effects of changes in changes in
 accounting principles and extraordinary item...................  $   (1,266)      (938)     (2,353)     (4,798)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Net loss........................................................  $   (2,389)      (938)    (13,102)     (4,784)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Net loss attributable to common stock...........................  $   (2,976)    (1,508)    (13,653)     (5,326)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Primary and fully diluted loss per share before cumulative
 effects of changes in accounting principles and extraordinary
 item...........................................................  $    (0.60)     (0.43)      (0.53)      (0.95)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
Primary and fully diluted loss per share........................  $    (1.00)     (0.43)      (2.48)      (0.95)
                                                                  ----------  ---------  ----------  ----------
                                                                  ----------  ---------  ----------  ----------
</TABLE>
    

- ------------------------
   
(A)  Amounts have  been restated  to give  retroactive effect  to the  change in
    accounting for oil and  gas sales as discussed  in Note 1. Restated  amounts
    for  the first  quarter reflect  increases of  $1,473,000 in  Revenue and in
    Earnings from operations and $1,131,000  in Income (loss) before  cumulative
    effects  of  changes in  accounting  principles and  extraordinary  item; an
    increase of $12,859,000 in Net loss  and in Net loss attributable to  common
    stock; a decrease of $.20 in Primary and fully diluted loss per share before
    cumulative  effects of  changes in  accounting principles  and extraordinary
    item; and an increase of $2.30 in Primary and fully diluted loss per  share.
    Restated  amounts for the second quarter  reflect increases of $1,220,000 in
    Revenue and  in Earnings  from  operations; decreases  of $993,000  in  Loss
    before   cumulative  effects   of  changes  in   accounting  principles  and
    extraordinary item, Net loss and Net loss attributable to common stock;  and
    decreases  of $.15 in  the per share losses  presented. Restated amounts for
    the third quarter reflect increases of $1,147,000 in Revenue and in Earnings
    from operations; decreases of $866,000 in Loss before cumulative effects  of
    changes  in accounting principles  and extraordinary item,  Net loss and Net
    loss attributable to common  stock; and decreases of  $.15 in the per  share
    losses presented.
    

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED):
          The following information is presented in accordance with Statement of
     Financial Accounting  Standards  No.  69, "Disclosure  about  Oil  and  Gas
     Producing Activities," (SFAS No. 69), except as noted.

                                      F-41
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    (A)   COSTS   INCURRED  IN   OIL   AND  GAS   EXPLORATION   AND  DEVELOPMENT
ACTIVITIES -- The following costs were  incurred in oil and gas exploration  and
development activities during the years ended December 31, 1994, 1993 and 1992:

<TABLE>
<CAPTION>
                                                                        UNITED
                                                                        STATES       CANADA        TOTAL
                                                                      -----------  -----------  -----------
                                                                                 (IN THOUSANDS)
<S>                                                                   <C>          <C>          <C>
1994
  Property acquisition costs (undeveloped leases and proved
   properties)......................................................  $     9,762          --         9,762
  Exploration costs.................................................       15,693          --        15,693
  Development costs.................................................       17,089          --        17,089
                                                                      -----------       -----   -----------
    Total...........................................................  $    42,544          --        42,544
                                                                      -----------       -----   -----------
                                                                      -----------       -----   -----------

1993
  Property acquisition costs (undeveloped leases and proved
   properties)......................................................  $   144,916          --       144,916
  Exploration costs.................................................        5,433          --         5,433
  Development costs.................................................       20,472          --        20,472
                                                                      -----------       -----   -----------
    Total...........................................................  $   170,821          --       170,821
                                                                      -----------       -----   -----------
                                                                      -----------       -----   -----------

1992
  Property acquisition costs (undeveloped leases and proved
   properties)......................................................  $    88,770           2        88,772
  Exploration costs.................................................        2,171         126         2,297
  Development costs.................................................       14,828         730        15,558
                                                                      -----------       -----   -----------
    Total...........................................................  $   105,769         858       106,627
                                                                      -----------       -----   -----------
                                                                      -----------       -----   -----------
</TABLE>

    (B)  AGGREGATE CAPITALIZED COSTS -- The aggregate capitalized costs relating
to oil and gas activities were incurred as of the dates indicated:

<TABLE>
<CAPTION>
                                                                             DECEMBER 31,
                                                               -----------------------------------------
                                                                   1994           1993          1992
                                                               -------------  -------------  -----------
                                                                            (IN THOUSANDS)
<S>                                                            <C>            <C>            <C>
Costs related to proved properties...........................  $   1,109,158      1,079,164      928,890
Costs related to unproved properties:
  Costs subject to depletion (including wells in progress)...         32,288         20,276       24,785
Costs not subject to depletion...............................         30,441         41,216       18,306
                                                               -------------  -------------  -----------
                                                                   1,171,887      1,140,656      971,981
                                                               -------------  -------------  -----------
Less accumulated depletion and valuation allowance...........        895,335        778,226      717,444
                                                               -------------  -------------  -----------
                                                               $     276,552        362,430      254,537
                                                               -------------  -------------  -----------
                                                               -------------  -------------  -----------
</TABLE>

                                      F-42
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    (C) RESULTS OF OPERATIONS FROM PRODUCING ACTIVITIES -- Results of operations
from producing activities for  1994, 1993 and 1992  are presented below.  Income
taxes  are different from  income taxes shown in  the Consolidated Statements of
Operations because this table excludes  general and administrative and  interest
expense.

<TABLE>
<CAPTION>
                                                                        UNITED STATES    CANADA        TOTAL
                                                                        --------------  ---------  --------------
                                                                                     (IN THOUSANDS)
<S>                                                                     <C>             <C>        <C>
1994
  Oil and gas sales...................................................  $   114,541            --      114,541
  Production expense..................................................       22,384            --       22,384
  Depletion expense...................................................       64,883            --       64,883
  Provision for impairment of oil and gas properties..................       58,000            --       58,000
  Income tax benefit (A)..............................................           --            --           --
                                                                        --------------  ---------  --------------
                                                                            145,267            --      145,267
                                                                        --------------  ---------  --------------
    Results of operations from producing activities...................  $   (30,726)           --      (30,726)
                                                                        --------------  ---------  --------------
                                                                        --------------  ---------  --------------
1993
  Oil and gas sales...................................................  $   102,883            --      102,883
  Production expense..................................................       19,540            --       19,540
  Depletion expense...................................................       59,759            --       59,759
  Income tax expense (B)..............................................           --            --           --
                                                                        --------------  ---------  --------------
                                                                             79,299            --       79,299
                                                                        --------------  ---------  --------------
    Results of operations from producing activities...................  $    23,584            --       23,584
                                                                        --------------  ---------  --------------
                                                                        --------------  ---------  --------------
1992
  Oil and gas sales...................................................  $    94,289(C)      4,950       99,239(C)
  Production expense..................................................       14,516(D)      1,349       15,865(D)
  Depletion expense...................................................       43,052         2,625       45,677
  Income tax expense..................................................       12,615           332       12,947
                                                                        --------------  ---------  --------------
                                                                             70,183         4,306       74,489
                                                                        --------------  ---------  --------------
    Results of operations from producing activities...................  $    24,106           644       24,750
                                                                        --------------  ---------  --------------
                                                                        --------------  ---------  --------------
</TABLE>

- ------------------------
(A) No income tax benefit has been recognized as it has not been realized by the
    Company.

(B) No  income tax expense was reflected in results of operations from producing
    activities in  1993 because  of  the availability  of tax  loss,  percentage
    depletion and credit carryforwards.

(C) Includes $22,392,000 attributable to the ONEOK settlement.

(D) Includes $1,589,000 attributable to the ONEOK settlement.

    (D)  ESTIMATED PROVED OIL AND GAS RESERVES  -- The Company's estimate of its
proved and proved  developed future  net recoverable  oil and  gas reserves  and
changes for 1992, 1993 and 1994 follows. Such estimates are inherently imprecise
and may be subject to substantial revisions.

    Proved  oil  and gas  reserves are  the estimated  quantities of  crude oil,
natural gas  and  natural gas  liquids  which geological  and  engineering  data
demonstrate  with reasonable  certainty to be  recoverable in  future years from
known reservoirs under existing economic and operating conditions; i.e.,  prices
and

                                      F-43
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
costs  as of  the date  the estimate  is made.  Prices include  consideration of
changes in existing prices provided  only by contractual arrangement,  including
energy  swap agreements (see  Note 13), but  not on escalations  based on future
conditions.

    Proved developed oil and gas reserves  are reserves that can be expected  to
be  recovered  through  existing  wells with  existing  equipment  and operating
methods. Additional oil and gas expected to be obtained through the  application
of fluid injection or other improved mechanisms of primary recovery are included
as  "proved developed reserves" only  after testing by a  pilot project or after
the operation of an installed program has confirmed through production  response
that increased recovery will be achieved.

    The Company's presentation of estimated proved oil and gas reserves has been
restated  to  exclude,  for  each  of  the  years  presented,  those  quantities
attributable to future deliveries required under volumetric production payments.
In order to  calculate such  amounts, the  Company has  assumed that  deliveries
under  volumetric  production payments  are made  as  scheduled at  expected BTU
factors, and that delivery commitments are satisfied through delivery of  actual
volumes  as opposed  to cash  settlements. This  restatement was  made following
discussion with the Staff of the Securities and Exchange Commission.

    The Company has also  presented, as additional  information, proved oil  and
gas  reserves including  quantities attributable  to future  deliveries required
under volumetric production payments. The Company believes that this information
is informative to readers of its financial statements as the related oil and gas
property costs and deferred revenue are included on the Company's balance sheets
for each of

                                      F-44
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
the years presented. This additional information is not presented in  accordance
with  SFAS No. 69; however, the  Company believes this additional information is
useful in  assessing  its  reserve  acquisitions and  financial  position  on  a
comprehensive basis.

<TABLE>
<CAPTION>
                                                          OIL AND CONDENSATE
                                                   ---------------------------------
                                                                                                    GAS
                                                                (MBBLS)               -------------------------------
                                                   ---------------------------------                    (MMCF)
                                                    UNITED                             UNITED    --------------------
                                                    STATES      CANADA       TOTAL     STATES     CANADA      TOTAL
                                                   ---------  -----------  ---------  ---------  ---------  ---------
<S>                                                <C>        <C>          <C>        <C>        <C>        <C>
Balance at December 31, 1991.....................      3,131       2,184       5,315    148,758     23,752    172,510
  Revisions of previous estimates................       (139)         33        (106)    (9,837)      (219)   (10,056)
  Extensions and discoveries.....................          9          --           9      1,127         --      1,127
  Production.....................................     (1,249)       (142)     (1,391)   (18,697)    (1,360)   (20,057)
  Sales of reserves in place.....................       (646)     (2,075)     (2,721)   (20,273)   (22,173)   (42,446)
  Purchases of reserves in place.................      5,867          --       5,867     63,343         --     63,343
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1992.....................      6,973          --       6,973    164,421         --    164,421
Additional disclosures:
  Volumes attributable to volumetric production
   payments......................................        587          --         587     30,234         --     30,234
                                                   ---------  -----------  ---------  ---------  ---------  ---------
  Balance at December 31, 1992, including volumes
   attributable to volumetric production
   payments......................................      7,560          --       7,560    194,655         --    194,655
                                                   ---------  -----------  ---------  ---------  ---------  ---------
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1992.....................      6,973          --       6,973    164,421         --    164,421
  Revisions of previous estimates................        507          --         507     17,874         --     17,874
  Extensions and discoveries.....................        201          --         201      8,395         --      8,395
  Production.....................................     (1,308)         --      (1,308)   (22,383)        --    (22,383)
  Sales of reserves in place.....................       (280)         --        (280)   (18,941)        --    (18,941)
  Purchases of reserves in place.................      1,704          --       1,704     94,730         --     94,730
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1993.....................      7,797          --       7,797    244,096         --    244,096
Additional disclosures:
  Volumes attributable to volumetric production
   payments......................................        401          --         401     29,286         --     29,286
                                                   ---------  -----------  ---------  ---------  ---------  ---------
  Balance at December 31, 1993, including volumes
   attributable to volumetric production
   payments......................................      8,198          --       8,198    273,382         --    273,382
                                                   ---------  -----------  ---------  ---------  ---------  ---------
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1993.....................      7,797          --       7,797    244,096         --    244,096
  Revisions of previous estimates................        989          --         989      7,848         --      7,848
  Extensions and discoveries.....................         41          --          41      9,894         --      9,894
  Production.....................................     (1,361)         --      (1,361)   (32,043)        --    (32,043)
  Sales of reserves in place.....................       (170)         --        (170)    (6,377)        --     (6,377)
  Purchases of reserves in place.................         17          --          17      8,220         --      8,220
                                                   ---------  -----------  ---------  ---------  ---------  ---------
Balance at December 31, 1994.....................      7,313          --       7,313    231,638         --    231,638
Additional disclosures:
  Volumes attributable to volumetric production
   payments......................................        219          --         219     15,358         --     15,358
                                                   ---------  -----------  ---------  ---------  ---------  ---------
  Balance at December 31, 1994, including volumes
   attributable to volumetric production
   payments......................................      7,532          --       7,532    246,996         --    246,996
                                                   ---------  -----------  ---------  ---------  ---------  ---------
                                                   ---------  -----------  ---------  ---------  ---------  ---------
</TABLE>

                                      F-45
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    Purchases  of reserves  in place represent  volumes recorded  on the closing
dates of the acquisitions  for financial accounting  purposes. The revisions  of
previous  estimates for natural gas in 1994 include 5,833 MMCF for an adjustment
related to the change in accounting for oil and gas sales from the sales  method
to the entitlements method.

<TABLE>
<CAPTION>
                                                            OIL AND CONDENSATE                        GAS
                                                     ---------------------------------  -------------------------------
                                                                  (MBBLS)                           (MMCF)
                                                     ---------------------------------  -------------------------------
                                                      UNITED                             UNITED
                                                      STATES      CANADA       TOTAL     STATES     CANADA      TOTAL
                                                     ---------  -----------  ---------  ---------  ---------  ---------
<S>                                                  <C>        <C>          <C>        <C>        <C>        <C>
Proved developed reserves at:
  December 31, 1991................................      2,903       1,824       4,727    132,434     20,807    153,241
  December 31, 1992................................      5,831          --       5,831    146,048         --    146,048
  December 31, 1993................................      6,377          --       6,377    187,534         --    187,534
  December 31, 1994................................      6,775          --       6,775    179,574         --    179,574
</TABLE>

    The  Company's proved developed reserves,  including amounts attributable to
volumetric production payments, are shown below. This disclosure is presented as
additional information  and is  not intended  to represent  required  disclosure
pursuant to SFAS No. 69.

<TABLE>
<CAPTION>
                                                            OIL AND CONDENSATE                        GAS
                                                     ---------------------------------  -------------------------------
                                                                  (MBBLS)                           (MMCF)
                                                     ---------------------------------  -------------------------------
                                                      UNITED                             UNITED
                                                      STATES      CANADA       TOTAL     STATES     CANADA      TOTAL
                                                     ---------  -----------  ---------  ---------  ---------  ---------
<S>                                                  <C>        <C>          <C>        <C>        <C>        <C>
Proved developed reserves, including amounts
 attributable to volumetric production payments at:
  December 31, 1991................................      2,903       1,824       4,727    153,395     20,807    174,202
  December 31, 1992................................      6,418          --       6,418    176,282         --    176,282
  December 31, 1993................................      6,778          --       6,778    216,820         --    216,820
  December 31, 1994................................      6,994          --       6,994    194,932         --    194,932
</TABLE>

    (E)  STANDARDIZED MEASURE OF DISCOUNTED FUTURE  NET CASH FLOWS -- Future oil
and gas sales  and production and  development costs have  been estimated  using
prices  and costs in effect  at the end of the  years indicated, except in those
instances where the sale of oil and natural gas is covered by contracts,  energy
swap agreements or volumetric production payments. In the case of contracts, the
applicable  contract prices, including fixed  and determinable escalations, were
used for the duration  of the contract. Thereafter,  the current spot price  was
used.  Prior  to December  31,  1993 the  contracts  included natural  gas sales
contracts with a company which is involved in Chapter 11 bankruptcy proceedings.
Subsequent to December  31, 1993 the  volumes applicable to  this contract  were
priced at spot prices. Future oil and gas sales include the estimated effects of
existing energy swap agreements as discussed in Note 13.

    Future  income tax  expenses are estimated  using the statutory  tax rate of
35%. Estimates for future general and administrative and interest expenses  have
not been considered.

    Changes  in the demand for oil and  natural gas, inflation and other factors
make such estimates  inherently imprecise and  subject to substantial  revision.
This table should not be construed to be an estimate of the current market value
of  the Company's proved reserves. Management does not rely upon the information
that follows in making investment decisions.

                                      F-46
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    The Company's presentation of the standardized measure of discounted  future
net cash flows and changes therein has been restated to exclude, for each of the
years  presented,  amounts  attributable  to  future  deliveries  required under
volumetric production payments. In order to calculate such amounts, the  Company
has  assumed that  deliveries under volumetric  production payments  are made as
scheduled, that  production costs  corresponding to  the volumes  delivered  are
incurred  by the  Company at  average rates  for the  properties subject  to the
production  payments,  and  that  delivery  commitments  are  satisfied  through
delivery  of actual volumes as opposed to cash settlements. This restatement was
made following  discussions  with  the  Staff of  the  Securities  and  Exchange
Commission.

    The  Company has also presented, as additional information, the standardized
measure of  discounted  future net  cash  flows and  changes  therein  including
amounts  attributable to future deliveries  required under volumetric production
payments. The Company believes that  this information is informative to  readers
of  its financial statements because the related  oil and gas property costs and
deferred revenue are shown on the Company's balance sheets for each of the years
presented. This  additional  information is  not  required to  be  presented  in
accordance  with  SFAS No.  69; however,  the  Company believes  this additional
information is  useful  in  assessing its  reserve  acquisitions  and  financial
position on a comprehensive basis.

<TABLE>
<CAPTION>
                                                                                        DECEMBER 31,
                                                                          ----------------------------------------
                                                                              1994          1993          1992
                                                                          ------------  ------------  ------------
                                                                                       (IN THOUSANDS)
<S>                                                                       <C>           <C>           <C>
Future oil and gas sales................................................  $    502,186       662,265       497,567
Future production and development costs.................................      (193,376)     (240,145)     (187,604)
                                                                          ------------  ------------  ------------
Future net revenue......................................................       308,810       422,120       309,963
10% annual discount for estimated timing of cash flows..................      (100,480)     (138,917)     (103,636)
                                                                          ------------  ------------  ------------
Present value of future net cash flows before income taxes..............       208,330       283,203       206,327
Present value of future income tax expense..............................          (867)      (24,286)      (18,566)
                                                                          ------------  ------------  ------------
Standardized measure of discounted future net cash flows................  $    207,463       258,917       187,761
Additional disclosures:
  Amounts attributable to volumetric production payments................        22,686        40,136        39,248
                                                                          ------------  ------------  ------------
  Total discounted future net cash flows, including amounts attributable
   to volumetric production payments....................................  $    230,149       299,053       227,009
                                                                          ------------  ------------  ------------
                                                                          ------------  ------------  ------------
</TABLE>

    Undiscounted  future income tax expense was $1,348,000 at December 31, 1994,
$35,028,000 at December 31, 1993 and $32,718,000 at December 31, 1992.

                                      F-47
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(16) SUPPLEMENTAL FINANCIAL DATA -- OIL AND GAS PRODUCING ACTIVITIES
     (UNAUDITED): (CONTINUED)
    CHANGES IN  THE STANDARDIZED  MEASURE OF  DISCOUNTED FUTURE  NET CASH  FLOWS
RELATING  TO PROVED OIL  AND GAS RESERVES --  An analysis of  the changes in the
standardized measure of discounted future net cash flows during each of the last
three years is as follows:

<TABLE>
<CAPTION>
                                                                                1994         1993         1992
                                                                             -----------  -----------  -----------
                                                                                        (IN THOUSANDS)
<S>                                                                          <C>          <C>          <C>
Standardized measure of discounted future net cash flows relating to proved
 oil and gas reserves, at beginning of year................................  $   258,917      187,761      164,651
Changes resulting from:
  Sales of oil and gas, net of production costs............................      (69,607)     (59,572)     (52,090)
  Net changes in prices and future production costs........................      (80,526)     (22,010)      14,287
  Net changes in future development costs..................................        7,432      (18,724)      (2,444)
  Extensions, discoveries and improved recovery............................       10,817       15,322        2,122
  Previously estimated development costs incurred during the period........       10,000       13,424        9,315
  Revisions of previous quantity estimates.................................       16,840       25,262      (11,450)
  Sales of reserves in place...............................................      (10,630)     (28,802)     (67,877)
  Purchases of reserves in place...........................................        8,467      127,418      113,567
  Accretion of discount on reserves at beginning of year before income
   taxes...................................................................       32,334       24,558       20,392
  Net change in income taxes...............................................       23,419       (5,720)      (2,712)
                                                                             -----------  -----------  -----------
Standardized measure of discounted future net cash flows relating to proved
 oil and gas reserves, at end of year......................................  $   207,463      258,917      187,761
Additional disclosures:
  Amounts attributable to volumetric production payments...................       22,686       40,136       39,248
                                                                             -----------  -----------  -----------
  Total discounted future net cash flows relating to proved oil and gas
   reserves, including amounts attributable to volumetric production
   payments, at end of year................................................  $   230,149      299,053      227,009
                                                                             -----------  -----------  -----------
                                                                             -----------  -----------  -----------
</TABLE>

    As of April 1, 1995 the Company was receiving an average price of $1.59  per
MCF  and $17.25 per  barrel. Based on  these prices the  standardized measure of
discounted  future  net  cash  flows,  exclusive  of  amounts  attributable   to
volumetric  production payments,  would have been  approximately $193,600,000 at
December 31, 1994.

(17) SUBSEQUENT EVENTS:
    On April 13, 1995 the Company sold to a bank a participation interest in the
Company's claim in a bankruptcy proceeding. Consideration received consisted  of
a  $4,000,000 nonrecourse  loan, in  exchange for  which the  bank will receive,
solely from the proceeds of  the bankruptcy claim, an  amount equal to the  loan
principal  plus accrued interest at  16.5% per annum plus  25% of the excess, if
any, of the  proceeds over  the loan principal  and interest.  The Company  may,
under certain conditions, limit the overall cost of financing to 23.5% per annum
by  exercising its  option to repurchase  the bank's interest  in the bankruptcy
claim prior to receipt of any proceeds of the claim.

    On April 17, 1995,  the Company signed letters  of intent with The  Anschutz
Corporation  (Anschutz) and  with Joint  Energy Development  Investments Limited
Partnership (JEDI),  an affiliate  of Enron  Corp., in  each case  as  described
below.

                                      F-48
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(17) SUBSEQUENT EVENTS: (CONTINUED)
   
    The  Anschutz  letter of  intent  contemplates that  Anschutz  will purchase
3,760,000 shares  of  the Company's  common  stock and  shares  of  newly-issued
preferred  stock that are convertible into 1,240,000 additional shares of common
stock for  a  total  consideration  of $45,000,000,  or  $9.00  per  share.  The
preferred  stock will have  a liquidation preference  and will receive dividends
ratably with the common stock. The investment  will be made in two closings.  In
the  first closing, expected to occur in  early May 1995, Anschutz will loan the
Company $9,900,000 for a term of 9 months. The loan will bear interest at 8% per
annum for 16 weeks and at 12.5%  per annum thereafter. The loan will be  secured
by  oil and gas properties owned by  the Company, the preferred stock of Archean
Energy Ltd. and  certain other assets  acceptable to Anschutz.  The loan may  be
converted into 1,100,000 shares of Forest's common stock at Anschutz's election,
but  the loan must be so converted at the second closing. At the second closing,
expected to occur by July 1995 following receipt of shareholder approval of  the
transactions  contemplated  by  the  letter of  intent,  Anschutz  will purchase
2,660,000 shares  of  common  stock  and the  convertible  preferred  stock.  In
connection   with  this  purchase,  Anschutz   will  agree  to  certain  voting,
acquisition, and transfer limitations regarding shares of common stock for  five
years  after the  second closing,  including (a) a  limit on  voting, subject to
certain exceptions, that  would require Anschutz  to vote all  shares of  common
stock  acquired by Anschutz in  the transaction in excess  of an amount equal to
19.99% of the shares of common stock then outstanding in the same proportion  as
all other shares of common stock are voted, (b) a limit on the number of persons
associated  with Anschutz that  may at any  time be elected  as directors of the
Company and (c) a limit on the acquisition of additional shares of common  stock
by  Anschutz (whether  pursuant to  the exercise of  the $10.50  warrants or the
option received from JEDI,  each as described below,  or otherwise), subject  to
certain  exceptions, that would prohibit any  acquisition by Anschutz that would
result in Anschutz owning 40% or more of the shares of common stock then  issued
and  outstanding. While the  foregoing limitations are  in effect, Anschutz will
have a minority representation on the board of directors.
    

    The JEDI letter of intent contemplates that, at the second closing  referred
to above, Forest and JEDI will restructure JEDI's existing loan currently having
a  principal  balance  of  approximately $62,100,000.  In  exchange  for certain
warrants referred to below, JEDI will  relinquish the net profits interest  that
it holds in certain Forest properties and will reduce the interest rate relating
to  the loan.  As a  result of the  loan restructuring  and the  issuance of the
warrants, the Company  anticipates a  reduction of  the recorded  amount of  the
related  liability  to approximately  $45,000,000  and a  reduction  of interest
expense of approximately $2,100,000 per annum. In addition, beginning 18  months
after  the second closing, the  Company may prepay the loan  at any time and may
tender its interest  in the underlying  properties in full  satisfaction of  the
loan.

   
    The  JEDI letter  of intent also  contemplates that, at  the second closing,
JEDI will receive warrants to purchase 2,250,000 shares of the Company's  common
stock  for $10.00 per share and warrants  to purchase 3,888,888 shares of common
stock at $10.50  per share.  The $10.00 warrants  expire on  December 31,  2002,
except that, in certain circumstances, the Company may terminate the warrants at
any  time beginning 36  months after the  second closing if  the average closing
price of the common  stock for both  the 90 day and  15 day periods  immediately
preceding  the termination is  in excess of  $12.50 per share.  For the first 36
months after the second  closing, the $10.00 warrants  may be exercised only  on
the  dates and in the  respective numbers of shares  required to be delivered by
JEDI to Anschutz  pursuant to  the exercise  of the  option granted  by JEDI  to
Anschutz,  as described  below. The $10.50  warrants are  exercisable during the
first 18  months after  the  second closing,  subject  to extension  in  certain
circumstances  to 36 months after the second closing. The letters of intent also
contemplate that, at the second closing, JEDI will assign to Anschutz the $10.50
warrants and will grant to Anschutz an option to purchase up to 2,250,000 shares
of common stock during the first 36 months after the second closing.
    

                                      F-49
<PAGE>
                             FOREST OIL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1994, 1993 AND 1992

(17) SUBSEQUENT EVENTS: (CONTINUED)
    The letters of intent require the  Company to pay Anschutz and JEDI  certain
fees  and expenses in connection with the letters of intent and the transactions
contemplated thereby in  certain circumstances.  The Anschutz  letter of  intent
requires the Company to pay to Anschutz a fee (called a subsequent event fee) of
up  to $2,500,000  upon the  occurrence of  certain events  prior to  the second
closing (or, if the second  closing does not occur, April  17, 1996), such as  a
merger,  consolidation or other  business combination between  the Company and a
person other than Anschutz.  In the Anschutz letter  of intent, the Company  has
agreed  not to solicit proposals for transactions that would require the Company
to pay a subsequent event fee and to keep Anschutz generally informed  regarding
the  receipt  and  disposition  by  the  Company  of  proposals  regarding  such
transactions made by other persons.

    The transactions contemplated by the letters of intent are subject to, among
other  things,  the  preparation  and  execution  of  definitive   documentation
satisfactory  to the parties and to the  approval of Forest's board of directors
and certain of its creditors.  The purchase by Anschutz  of common stock at  the
second  closing, the  restructure of JEDI's  existing loan  and the transactions
between Anschutz  and JEDI  described above  are also  subject to,  among  other
things,  the  prior  approval  of  Forest's  shareholders  and Hart-Scott-Rodino
clearance. The Company believes that short-term and long-term liquidity would be
significantly improved by  the conclusion of  the transactions described  above.
Although  the  Company  believes  that  the conditions  to  the  closing  of the
transactions can be satisfied, there can  be no assurance that the  transactions
will close on the terms and on the dates referred to above, or at all.

                                      F-50
<PAGE>
   
                                AUDITORS' REPORT
    

   
FEBRUARY 1, 1995
    

To the Directors of
ATCOR Resources Ltd.

    We  have audited the consolidated balance  sheets of ATCOR Resources Ltd. as
at December 31, 1994 and 1993,  and the consolidated statements of earnings  and
retained earnings and changes in financial position for each of the years in the
three  year period ended  December 31, 1994. These  financial statements are the
responsibility of the Company's management. Our responsibility is to express  an
opinion on these financial statements based on our audits.

    We  conducted  our audits  in  accordance with  Canadian  generally accepted
auditing standards. Those standards require that we plan and perform an audit to
obtain reasonable  assurance  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.

    In our opinion, these financial  statements present fairly, in all  material
respects, the financial position of the Company as at December 31, 1994 and 1993
and  the results of its operations and the changes in its financial position for
each of the years in the three year period ended December 31, 1994 in accordance
with Canadian generally accepted accounting principles.

   
    Accounting  principles  generally  accepted   in  Canada  vary  in   certain
significant respects from accounting principles generally accepted in the United
States.  In our opinion, the  application of the latter  would have affected the
determination of consolidated  net earnings income  and changes in  consolidated
financial  position expressed in Canadian dollars for each of the three years in
the period ended December 31, 1994 and the determination of consolidated deficit
also expressed in Canadian dollars at December  31, 1994 and 1993 to the  extent
summarized in Note 16 to the consolidated financial statements.
    

/s/ PRICE WATERHOUSE

Chartered Accountants
Calgary, Alberta

                                      F-51
<PAGE>
                              ATCOR RESOURCES LTD.

                           CONSOLIDATED BALANCE SHEET

                     (STATED IN 000'S OF CANADIAN DOLLARS)

                                     ASSETS

<TABLE>
<CAPTION>
                                                                        AS OF                     AS OF
                                                                    SEPTEMBER 30,              DECEMBER 31,
                                                               ------------------------  ------------------------
                                                                  1995         1994         1994         1993
                                                               -----------  -----------  -----------  -----------
                                                                     (UNAUDITED)
<S>                                                            <C>          <C>          <C>          <C>
Current Assets
  Accounts receivable........................................  $    27,993  $    23,548  $    31,142  $    28,747
  Inventories................................................        2,600        1,845        1,502          864
  Prepaid expenses...........................................          938        1,099        1,786        2,076
  Amount receivable relating to sale of asset................           --           --           --       10,350
                                                               -----------  -----------  -----------  -----------
                                                                    31,531       26,492       34,430       42,037
Investment in Securities (Note 8)............................        4,985        4,985        4,985        4,985
Property, Plant and Equipment (Note 9).......................      245,669      257,837      258,014      259,180
                                                               -----------  -----------  -----------  -----------
                                                               $   282,185  $   289,314  $   297,429  $   306,202
                                                               -----------  -----------  -----------  -----------
                                                               -----------  -----------  -----------  -----------

                                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
  Due to bank (Note 10)......................................  $     5,000  $     5,000  $     5,000  $    15,250
  Accounts payable and accrued liabilities...................       26,776       24,013       30,855       25,955
                                                               -----------  -----------  -----------  -----------
                                                                    31,776       29,013       35,855       41,205
Other Liabilities............................................        3,492        3,009        3,084        2,679
Due to Bank (Note 10)........................................       19,181       37,616       34,005       46,251
Deferred Income Taxes........................................       51,753       48,893       50,421       47,759
Shareholders' Equity
  Class A and Class B shares (Note 11).......................      135,787      135,787      135,787      135,787
  Retained earnings..........................................       40,196       34,996       38,277       32,521
                                                               -----------  -----------  -----------  -----------
                                                                   175,983      170,783      174,064      168,308
  Commitments and Contingencies (Note 15)
                                                               -----------  -----------  -----------  -----------
                                                               $   282,185  $   289,314  $   297,429  $   306,202
                                                               -----------  -----------  -----------  -----------
                                                               -----------  -----------  -----------  -----------
</TABLE>

                                      F-52
<PAGE>
                              ATCOR RESOURCES LTD.

            CONSOLIDATED STATEMENT OF EARNINGS AND RETAINED EARNINGS

                     (STATED IN 000'S OF CANADIAN DOLLARS)

<TABLE>
<CAPTION>
                                                     NINE MONTHS ENDED                   YEAR ENDED
                                                        SEPTEMBER 30                     DECEMBER 31
                                                  ------------------------  -------------------------------------
                                                     1995         1994         1994         1993         1992
                                                  -----------  -----------  -----------  -----------  -----------
                                                        (UNAUDITED)
<S>                                               <C>          <C>          <C>          <C>          <C>
Revenues
  Sales.........................................  $   197,389  $   129,340  $   191,007  $   124,344  $   104,110
  Investment and other income...................          122          377          504          258          506
  Settlement fee (Note 4).......................           --           --        3,178           --           --
                                                  -----------  -----------  -----------  -----------  -----------
                                                      197,511      129,717      194,689      124,602      104,616
Expenses
  Cost of gas...................................      133,738       65,940      105,732       41,695       40,074
  Operating and gas transportation..............       21,311       22,825       30,827       31,953       27,483
  Royalties.....................................        6,171        7,870       10,119        8,972        5,869
  Alberta Royalty Tax Credit....................       (1,102)      (1,215)      (1,621)      (1,580)      (1,530)
  General and administrative (Note 9(c))........        3,590        3,506        4,743        4,385        4,269
  Depletion and depreciation (Note 9(a) and
   (b)).........................................       25,804       20,724       28,137       22,990       14,927
  Gain on sale of interest in ethane extraction
   plant (Note 3(a))............................           --           --           --       (7,326)          --
  Interest (Note 9(d))..........................        2,598        3,058        4,009        2,767          144
  Recovery of loss in value of securities.......           --           --           --          (83)          --
                                                  -----------  -----------  -----------  -----------  -----------
                                                      192,110      122,708      181,946      103,773       91,236
Earnings before income taxes....................        5,401        7,009       12,743       20,829       13,380
Income taxes (Note 6)
  Current.......................................        2,150        3,400        4,325        1,969        1,859
  Deferred......................................        1,332        1,134        2,662        8,622        4,048
                                                  -----------  -----------  -----------  -----------  -----------
                                                        3,482        4,534        6,987       10,591        5,907
Net earnings....................................        1,919        2,475        5,756       10,238        7,473
Dividends on Preferred shares...................           --           --           --          591          747
                                                  -----------  -----------  -----------  -----------  -----------
Net earnings attributable to Class A and Class B
 shares (Note 7)................................        1,919        2,475        5,756        9,647        6,726
Retained earnings, beginning of year............       38,277       32,521       32,521       22,874       16,148
                                                  -----------  -----------  -----------  -----------  -----------
Retained earnings, end of year..................  $    40,196  $    34,996  $    38,277  $    32,521  $    22,874
                                                  -----------  -----------  -----------  -----------  -----------
                                                  -----------  -----------  -----------  -----------  -----------
</TABLE>

                                      F-53
<PAGE>
                              ATCOR RESOURCES LTD.

            CONSOLIDATED STATEMENT OF CHANGES IN FINANCIAL POSITION

                     (STATED IN 000'S OF CANADIAN DOLLARS)

   
<TABLE>
<CAPTION>
                                                         NINE MONTHS ENDED               YEAR ENDED
                                                           SEPTEMBER 30                 DECEMBER 31
                                                       ---------------------  --------------------------------
                                                          1995       1994       1994        1993       1992
                                                       ----------  ---------  ---------  ----------  ---------
                                                            (UNAUDITED)
<S>                                                    <C>         <C>        <C>        <C>         <C>
Cash provided from (used in) operating activities
  Net earnings.......................................  $    1,919  $   2,475  $   5,756  $   10,238  $   7,473
  Depletion and depreciation.........................      25,804     20,724     28,137      22,990     14,927
  Deferred income taxes..............................       1,332      1,134      2,662       8,622      4,048
  Gain on sale of asset..............................          --         --         --      (7,326)        --
  Recovery of loss in value of securities............          --         --         --         (83)        --
                                                       ----------  ---------  ---------  ----------  ---------
Cash flow from operating activities..................      29,055     24,333     36,555      34,441     26,448
  (Increase) decrease in working capital other than
   cash..............................................      (1,182)    13,604     12,507     (16,739)     1,202
  Other..............................................          --         --       (409)        (56)      (695)
                                                       ----------  ---------  ---------  ----------  ---------
                                                           27,873     37,937     48,653      17,646     26,955
Cash provided from (used in) financing activities
  Long-term borrowing/(repaid).......................     (14,824)    (8,635)   (12,246)     (5,446)    15,676
  Issue of shares to acquire Altex Resources Ltd.....          --         --         --      22,202         --
  Issue of shares net of costs.......................          --         --         --       9,623         --
  Proceeds from sale of investments..................          --         --         --         618         --
  Dividends on preferred shares......................          --         --         --        (591)      (747)
  Redemption of preferred shares.....................          --         --         --     (12,000)    (2,000)
  (Decrease) in other liabilities....................        (283)      (272)        --          --         --
                                                       ----------  ---------  ---------  ----------  ---------
  Cash available for investing activities............      12,766     29,030     36,407      32,052     39,884
Investment
  Acquisition of Altex Resources Ltd., net of working
   capital deficiency of $4,822......................          --         --         --      27,387         --
  Capital expenditures, net of oil and gas
   dispositions......................................      12,807     18,787     26,164      24,023     40,192
  Net proceeds from sale of non-oil and gas fixed
   assets............................................         (41)        (7)        (7)    (10,255)        --
                                                       ----------  ---------  ---------  ----------  ---------
                                                           12,766     18,780     26,157      41,155     40,192
                                                       ----------  ---------  ---------  ----------  ---------
Increase (decrease) in cash*.........................  $       --  $  10,250  $  10,250  $   (9,103) $    (308)
                                                       ----------  ---------  ---------  ----------  ---------
                                                       ----------  ---------  ---------  ----------  ---------
</TABLE>
    

*  For the purposes of this statement, cash represents the current portion of
   the amount due to the bank.

                                      F-54
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

    CONSOLIDATED FINANCIAL STATEMENTS

    The  consolidated financial statements  have been prepared  by management in
accordance with  Canadian  generally  accepted  accounting  principles.  Certain
amounts have been reclassified to conform to the current presentation.

    PROPERTY, PLANT AND EQUIPMENT

    (A)  PETROLEUM AND NATURAL GAS PROPERTIES

        The Company follows the full cost method of accounting, as prescribed by
    the  guideline issued  by The  Canadian Institute  of Chartered Accountants,
    whereby all  costs  related  to  the  exploration  for  and  development  of
    petroleum  and natural gas  are capitalized. Such  costs, including tangible
    equipment and  directly related  general  and administrative  expenses,  are
    accumulated  in  one  cost  centre  for  each  country.  Interest  costs are
    capitalized on major development projects.

        Costs of petroleum and natural gas properties (except for those relating
    to significant  unproved  properties  and major  development  projects)  are
    depleted  by the unit of production method based on gross (before royalties)
    proved reserves and  production. Oil  and natural gas  liquids reserves  and
    production  are  converted to  natural  gas equivalents  using  the relative
    energy content of  6.5 thousand cubic  feet of gas  equalling one barrel  of
    oil.   Sulphur  reserves  and  production   are  converted  to  natural  gas
    equivalents at one long ton to 15 thousand cubic feet of gas.

         The  net book  value, less related  deferred income  taxes and  accrued
    future  removal and site  restoration costs, is limited  to a ceiling amount
    which represents the aggregate of (a) proved reserves at current prices  and
    costs  and (b) the  cost less impairment  of significant unproved properties
    and major  development  projects,  less (c)  future  estimated  general  and
    administrative expenses, financing costs and income taxes.

         Proceeds of  disposals are credited to cost  and no gains or losses are
    recognized unless such treatment alters the  depletion rate by more than  20
    percent.

        Substantially all of the Company's exploration and production activities
    are  conducted jointly with others and the consolidated financial statements
    reflect only the Company's proportionate interest in such activities.

    (B)  ETHANE EXTRACTION PLANT

        The Company has  a working interest  in a joint  venture which owns  and
    operates  a  plant to  extract  ethane and  other  natural gas  liquids from
    natural gas.  The consolidated  financial statements  reflect the  Company's
    proportionate interest in this joint venture.

        The Company's investment in this plant is depreciated on a straight-line
    basis over the estimated useful life of the plant.

    (C)  FUTURE REMOVAL AND SITE RESTORATION COSTS

        Provision  for estimated  future removal  and site  restoration costs is
    made by the unit of production  method. The related charge is included  with
    depletion and depreciation and is reflected in other liabilities.

                                      F-55
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES: (CONTINUED)
    INVENTORIES

    Inventories,  consisting of  natural gas  and equipment,  are valued  at the
lower of cost or net realizable value.

    INVESTMENT IN SECURITIES

    Investment in securities is carried at cost less any permanent impairment in
value.

    INCOME TAXES

    The Company provides for deferred income taxes, which principally arise from
the excess  of capital  cost  allowance and  exploration and  development  costs
claimed for tax purposes over related depletion and depreciation.

    PER SHARE INFORMATION

    Earnings per share are calculated using the weighted average number of Class
A and Class B shares outstanding.

    PENSIONS

    The  Company's employees are  members of a  non-contributory defined benefit
plan. The  cost of  pension benefits  is determined  using the  accrued  benefit
actuarial  cost method and  reflects managements's best  estimates of investment
returns, wage and  salary increases,  mortality rates, terminations  and age  at
retirement.  Adjustments resulting from plan  enhancements, experience gains and
losses and  changes in  assumptions  are amortized  over the  estimated  average
remaining service life of employees.

(2) ACQUISITION OF ALTEX RESOURCES LTD.:
    On  January 1, 1993, the Company acquired  all of the Common Shares of Altex
Resources Ltd. ("Altex"), an oil and gas exploration and development company. As
consideration, the Company issued 6,343,400 Class A Non-Voting shares.

    The acquisition was recorded January 1,  1993 at $3.50 per share, using  the
purchase  method, and the allocation of the  purchase price and related costs of
$363,000 was as follows:

<TABLE>
<S>                                                                 <C>
ASSETS
  Current.........................................................  $   2,400
  Property, plant and equipment...................................     29,941
                                                                    ---------
                                                                       32,341
                                                                    ---------

LIABILITIES
  Due to bank.....................................................  $   4,070
  Other current...................................................      3,151
  Other liabilities...............................................        204
  Deferred income taxes...........................................      2,351
                                                                    ---------
                                                                        9,776
                                                                    ---------
                                                                    $  22,565
                                                                    ---------
                                                                    ---------
</TABLE>

                                      F-56
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(3) SALE OF INTEREST IN ETHANE EXTRACTION PLANT:

    (a) Effective December 1, 1993 (the transaction closed on January 17, 1994),
the Company sold a  16.67 percent working interest  (leaving the Company with  a
remaining  interest  of  33.33  percent)  in the  plant  to  CU  Gas  Limited, a
subsidiary of Canadian Utilities  Limited. Proceeds of  the sale, after  related
costs,  were $10,250,000 and a  before tax gain of  $7,326,000 was recorded. The
estimated after tax gain was $3,683,000. The effect of the gain was to  increase
earnings by $0.10 per share.

    (b)  Effective December 1, 1993, the estimated  useful life of the plant was
extended from 1998 to 2013. The impact of this change together with the sale  of
one-third  of the  Corporation's interest  in the  plant is  estimated to reduce
depreciation expense by $1,872,000 in 1994 and increase earnings attributable to
Class A Non-Voting and Class B Common Shares by $1,123,000.

(4) SETTLEMENT FEE:
    During the year ended December 31,  1994, a company which had contracted  to
purchase  gas  from the  Company  and other  suppliers  paid these  companies to
suspend deliveries under the  contracts until 2001. In  the interim period,  the
Company is selling the related gas into other markets.

(5) HEDGING:
    The  Company enters into contracts  from time to time  to lock in prices for
future oil production.  Gains or  losses from  these contracts  are included  in
income when the related production is sold.

    During the period, the Company made hedging gains and losses as follows:

<TABLE>
<CAPTION>
                                                                    NINE MONTHS ENDED                  YEAR ENDED
                                                                   --------------------  ---------------------------------------
                                                                       SEPTEMBER 30                    DECEMBER 31
                                                                     1995       1994          1994          1993        1992
<S>                                                                <C>        <C>        <C>              <C>        <C>
Gains/(losses)...................................................  $     296  $    (110)    $    (110)    $     507   $      32
</TABLE>

    The  Company enters into forward exchange contracts from time to time to fix
the exchange rate of the Canadian dollar against the U.S. dollar.

    At September 30, 1995,  December 31, 1994, December  31, 1993, and  December
31,  1991, no such contracts were outstanding. At December 31, 1992, the Company
had sold forward 60,000 barrels of 1993 production at approximately U.S.  $21.70
per barrel.

                                      F-57
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(6) INCOME TAXES:
    The actual income tax provision differs from that which would be expected as
follows:

<TABLE>
<CAPTION>
                                                    NINE MONTHS ENDED                YEAR ENDED
                                                       SEPTEMBER 30                  DECEMBER 31
                                                 ------------------------  -------------------------------
                                                    1995         1994        1994       1993       1992
                                                 -----------  -----------  ---------  ---------  ---------
<S>                                              <C>          <C>          <C>        <C>        <C>
Earnings before income taxes...................  $     5,401  $     7,009  $  12,743  $  20,829  $  13,380
                                                 -----------  -----------  ---------  ---------  ---------
Income taxes at the statutory rates............        2,408        3,108      5,650      9,236      5,933
Crown payments (net of Alberta Royalty Tax
 Credit).......................................        1,767        2,296      2,885      2,479      1,600
Resource allowance.............................       (2,316)      (2,501)    (3,182)    (2,909)    (1,841)
Depletion of assets with no tax value..........        1,704        1,506      2,045      1,393        204
Large corporation tax..........................          375          285        539        530        412
Manufacturing and processing credit............         (440)        (588)    (1,006)    (1,110)      (366)
Dividend income................................         (107)         (67)      (102)      (122)      (212)
Amortization of deferred tax benefits..........          236          236        315      1,316         --
Other..........................................         (145)         259       (157)      (222)       177
                                                 -----------  -----------  ---------  ---------  ---------
                                                 $     3,482  $     4,534  $   6,987  $  10,591  $   5,907
                                                 -----------  -----------  ---------  ---------  ---------
                                                 -----------  -----------  ---------  ---------  ---------
</TABLE>

    Deferred  tax benefits relating to certain  earnings under a cost of service
contract were  previously  recognized. The  related  benefits of  $1,258,000  at
December  31, 1994 (1993 -- $1,573,000;  1992 -- $2,889,000) are being amortized
over the life of a related contract.

    Assets with a net  book value of $39,212,000  (1993 -- $43,387,000; 1992  --
$46,011,000)  have no tax base and related depletion results in an increased tax
rate. Of these assets $40,766,000 were not depleted during 1992.

(7) EARNINGS PER SHARE:

<TABLE>
<CAPTION>
                                                                   NINE MONTHS ENDED
                                                                                                  YEAR ENDED
                                                                      SEPTEMBER 30                DECEMBER 31
                                                                  --------------------  -------------------------------
                                                                    1995       1994       1994       1993       1992
                                                                  ---------  ---------  ---------  ---------  ---------
<S>                                                               <C>        <C>        <C>        <C>        <C>
Earnings per share..............................................  $    0.05  $    0.06  $    0.15  $    0.26  $    0.23
</TABLE>

    The average number of shares used in the above calculations were 38,107,952;
38,107,952;  38,107,952;  36,774,618;  29,764,552  for  the  nine  months  ended
September  30, 1995 and 1994 and for the years ended December 31, 1994, 1993 and
1992, respectively.  The  above  per  share  amounts,  in  1993  and  1992,  are
calculated  after deducting dividends on the Floating Rate Cumulative Redeemable
Preferred Shares, Series A.

(8) INVESTMENT IN SECURITIES:

<TABLE>
<CAPTION>
                                                               SEPTEMBER 30                DECEMBER 31
                                                           --------------------  -------------------------------
                                                             1995       1994       1994       1993       1992
                                                           ---------  ---------  ---------  ---------  ---------
<S>                                                        <C>        <C>        <C>        <C>        <C>
Book value...............................................  $   4,985  $   4,985  $   4,985  $   4,985  $   5,520
Quoted value.............................................      3,425      2,700      2,700      2,500      2,831
Face value...............................................      5,000      5,000      5,000      5,000      9,000
</TABLE>

                                      F-58
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(8) INVESTMENT IN SECURITIES: (CONTINUED)
    The investment consists of  200,000 Class I, Series  A, preferred shares  of
Trilon Corporation. In the opinion of management, the excess of book over quoted
value does not represent a permanent impairment.

(9) PROPERTY PLANT AND EQUIPMENT:

<TABLE>
<CAPTION>
                                                   SEPTEMBER 30                     DECEMBER 31
                                             ------------------------  -------------------------------------
                                                1995         1994         1994         1993         1992
                                             -----------  -----------  -----------  -----------  -----------
<S>                                          <C>          <C>          <C>          <C>          <C>
Cost
  Petroleum and natural gas properties.....  $   449,592  $   429,965  $   437,215  $   412,464  $   359,229
  Ethane extraction plant and other related
   processing equipment....................       23,366       23,324       23,324       23,186       33,925
  Administrative assets....................        6,417        6,006        6,133        4,882        4,040
                                             -----------  -----------  -----------  -----------  -----------
                                             $   479,375  $   459,295  $   466,672  $   440,532  $   397,194
                                             -----------  -----------  -----------  -----------  -----------
                                             -----------  -----------  -----------  -----------  -----------
Accumulated depletion and depreciation
  Petroleum and natural gas properties.....  $   211,362  $   180,031  $   186,955  $   160,609  $   140,757
  Ethane extraction plant and other related
   processing equipment....................       17,889       17,590       17,666       17,366       23,126
  Administrative assets....................        4,455        3,837        4,037        3,377        2,955
                                             -----------  -----------  -----------  -----------  -----------
                                                 233,706      201,458      208,658      181,352      166,838
                                             -----------  -----------  -----------  -----------  -----------
  Net property plant and equipment.........  $   245,669  $   257,837  $   258,014  $   259,180  $   230,356
                                             -----------  -----------  -----------  -----------  -----------
                                             -----------  -----------  -----------  -----------  -----------
</TABLE>

(a)  As explained in Note 1, the Company  applies a ceiling test to the net book
    value of its  petroleum and  natural gas  assets. In  applying this  ceiling
    test, the Company used the following approximate product prices:

<TABLE>
<CAPTION>
                                                            NINE MONTHS ENDED
                                                                                           YEAR ENDED
                                                               SEPTEMBER 30                DECEMBER 31
                                                           --------------------  -------------------------------
                                                             1995       1994       1994       1993       1992
                                                           ---------  ---------  ---------  ---------  ---------
<S>                                                        <C>        <C>        <C>        <C>        <C>
Oil (per barrel).........................................  $   21.06  $   19.00  $   19.40  $   13.17  $   19.00
Natural gas (per Mcf)....................................       1.44       1.82       1.60       2.35       1.76
</TABLE>

    No  write-down  was required  as a  result  of this  ceiling test  (see Note
15(c)).

(b)  Significant  volumes  of  recoverable  oil  and  gas  reserves  have   been
    established  in the  Beaufort-Mackenzie Delta area,  but they  have not been
    categorized as  proved  reserves  at  this  time  due  to  current  economic
    conditions.  Effective  October  1, 1993  the  cost of  these  properties of
    $36,032,000 (at December 31, 1992 -- $35,963,000) commenced being  depleted.
    This  was a result of a planned well being deferred indefinitely. The effect
    of this change was to increase depletion expense in 1993 by $795,000 and  by
    an estimated $3,727,000 in 1994. This reduced earnings attributable to Class
    A

                                      F-59
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(9) PROPERTY PLANT AND EQUIPMENT: (CONTINUED)
    Non-Voting  and  Class B  Common Shares  by  approximately $450,000  in 1993
    (estimated $2,100,000 in  1994). Costs  of $77,222,000 relating  to a  major
    development  project (Caroline) were  not depleted in  1992; the Corporation
    commenced depletion of these costs effective April 1993. Costs of $4,000,000
    relating to other unproved properties were  not subject to depletion in  any
    of the periods presented.

(c)  General and administrative  ("G&A") details are  described in the following
    table:

<TABLE>
<CAPTION>
                                                        NINE MONTHS ENDED
                                                                                       YEAR ENDED
                                                           SEPTEMBER 30                DECEMBER 31
                                                       --------------------  -------------------------------
                                                         1995       1994       1994       1993       1992
                                                       ---------  ---------  ---------  ---------  ---------
<S>                                                    <C>        <C>        <C>        <C>        <C>
G&A net of recoveries................................  $   6,285  $   6,126  $   8,278  $   8,411  $   7,964
Less:
  Allocated as marketing-processing operating
   expense...........................................     (1,873)    (1,809)    (2,434)    (2,927)    (2,620)
  Capitalized........................................       (822)      (811)    (1,101)    (1,099)    (1,075)
                                                       ---------  ---------  ---------  ---------  ---------
Net G&A..............................................  $   3,590  $   3,506  $   4,743  $   4,385  $   4,269
                                                       ---------  ---------  ---------  ---------  ---------
                                                       ---------  ---------  ---------  ---------  ---------
</TABLE>

(d) Interest expense is described in the following table:

<TABLE>
<CAPTION>
                                                            NINE MONTHS ENDED
                                                                                           YEAR ENDED
                                                               SEPTEMBER 30                DECEMBER 31
                                                           --------------------  -------------------------------
                                                             1995       1994       1994       1993       1992
                                                           ---------  ---------  ---------  ---------  ---------
<S>                                                        <C>        <C>        <C>        <C>        <C>
Interest expensed........................................  $   2,598  $   3,058  $   4,009  $   2,767  $     144
Interest capitalized.....................................         --         --         --      1,825      4,928
                                                           ---------  ---------  ---------  ---------  ---------
  Total interest expense.................................  $   2,598  $   3,058  $   4,009  $   4,592  $   5,072
                                                           ---------  ---------  ---------  ---------  ---------
                                                           ---------  ---------  ---------  ---------  ---------
</TABLE>

(10) DUE TO BANK:
    Amounts due to bank at December 31, 1994 represent amounts outstanding under
the  Revolving  Credit  Facility  ($15,255,000)  and  the  Caroline  Term   Loan
($23,750,000).  These amounts were $4,181,000  and $20,000,000, respectively, at
September 30, 1995.  The Company has  fixed the interest  rate at  approximately
10.3  percent on $30 million  of debt by entering  into three interest rate swap
agreements of $10 million each to  1998. The remaining amounts bear interest  at
approximately the prime rate.

    Management has the option to June 30, 1995 (to June 30, 1996 as of September
30,  1995), which can  be extended subject to  an annual review  by the bank, to
convert the indebtedness under the  Revolving Credit Facility (maximum  facility
$30,000,000  -- $25,000,000 at September  30, 1995) to a  term loan repayable in
equal annual instalments over five years.  Management's intention in 1995 is  to
make  no principal  repayments of  this facility,  and accordingly,  all of this
indebtedness has been classified as long term.

    The Caroline Term Loan is repayable in equal quarterly instalments amounting
to $5 million per year.

                                      F-60
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(10) DUE TO BANK: (CONTINUED)
    A first floating charge debenture of $90,000,000 (removed in June 1995) over
the assets of the Company and a  general security agreement has been granted  to
the  bank. As further security, the Company's interest in the Caroline property,
its other hydrocarbon properties, and its interest in the Ethane Extraction Plan
will be pledged at the request of the bank.

(11) CLASS A AND CLASS B SHARES:

<TABLE>
<S>                                                                        <C>
Authorized
  An unlimited number of Class A Non-Voting Shares
  An unlimited number of Class B Common Shares
Issued:
</TABLE>

<TABLE>
<CAPTION>
                                                           CLASS A NON-VOTING SHARES
                                                                                         CLASS B COMMON SHARES
                                                 TOTAL     --------------------------  --------------------------
                                                AMOUNT        NUMBER        AMOUNT        NUMBER        AMOUNT
                                              -----------  -------------  -----------  -------------  -----------
<S>                                           <C>          <C>            <C>          <C>            <C>
Balance at December 31, 1991................  $   103,752     17,886,390  $    62,348     11,878,162  $    41,404
Conversions.................................           --        293,222        1,022       (293,222)      (1,022)
                                              -----------  -------------  -----------  -------------  -----------
Balance at December 31, 1992................      103,752     18,179,612       63,370     11,584,940       40,382
Acquisition of Altex Resources Ltd. (Note
 2).........................................       22,202      6,343,400       22,202             --           --
Issue (net of costs and related tax
 benefit)...................................        9,833      2,000,000        9,833             --           --
Conversions.................................           --        497,162        1,778       (497,162)      (1,778)
                                              -----------  -------------  -----------  -------------  -----------
Balance at December 31, 1993................      135,787     27,020,174       97,183     11,087,778       38,604
Conversions.................................           --         23,150           83        (23,150)         (83)
                                              -----------  -------------  -----------  -------------  -----------
Balance at December 31, 1994................  $   135,787     27,043,324  $    97,266     11,064,628  $    38,521
                                              -----------  -------------  -----------  -------------  -----------
                                              -----------  -------------  -----------  -------------  -----------
</TABLE>

    SHAREHOLDER RIGHTS

    The holders of the Class A Non-Voting Shares are entitled to share  equally,
on  a share for share basis,  with the holders of the  Class B Common Shares, in
all dividends  declared by  the  Company on  Common Shares  as  well as  in  the
remaining  property of the Company upon dissolution.  The holders of the Class B
Common Shares are entitled  to vote and  to exchange each  Class B Common  Share
held for one Class A Non-Voting Share.

    If a take-over bid is made for the Class B Common Shares, holders of Class A
Non-Voting Shares are entitled in certain circumstances, for the duration of the
bid, to exchange each Class A Non-Voting Share for one Class B Common Share, and
to tender such Class B Common Shares pursuant to the terms of the take-over bid.
Such  right of exchange is conditional upon  the completion of the take-over bid
giving rise to the right of exchange, and if the take-over bid is not completed,
then the right of exchange shall be deemed to never to have existed.

    DIVIDENDS

    The Company currently  has no intention  of paying dividends  on either  the
Class A Non-voting Shares or the Class B Common Shares in the near future.

                                      F-61
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(11) CLASS A AND CLASS B SHARES: (CONTINUED)
    STOCK OPTION PLAN

    On  November  19,  1990,  a  resolution to  establish  a  stock  option plan
(relating to  the Class  A Non-Voting  Shares) was  approved on  such terms  and
conditions as the Directors may determine. As at December 31, 1994 and September
30, 1995 no options have been granted.

(12) RELATED PARTY TRANSACTIONS:
    The  following  transactions  were  carried  out  between  the  Company  and
corporations (including  Canadian  Utilities  Limited) controlled  by  the  same
shareholder who controls the Company.

<TABLE>
<CAPTION>
                                                           NINE MONTHS ENDED              YEAR ENDED
                                                              SEPTEMBER 30                DECEMBER 31
                                                          --------------------  -------------------------------
                                                            1995       1994       1994       1993       1992
                                                          ---------  ---------  ---------  ---------  ---------
<S>                                                       <C>        <C>        <C>        <C>        <C>
Cost of administration and financial management.........  $     469  $     646  $     974  $     848  $     826
Sale of natural gas.....................................     12,523     15,036     20,043      9,285      6,916
Cost of transportation..................................      8,245      6,429      8,370      8,880      9,517
Sale of interest in the Ethane Extraction Plant.........         --         --         --     10,350         --
Sale of undeveloped petroleum rights....................      1,277         --         --         --         --
Cost of storage.........................................         --         --         51         95        101
Costs of drilling of wells and related services.........        295        478        761      1,308        683
Cost of power...........................................        250        245        352        433         12
Payment of processing fees for facilities...............        222        229        313        254        235
Revenue related to processing fees......................        332         --        453         --         --
Cost of rental and leasehold improvements...............          7          7          8         16         14
Accounts payable at period ended........................         41         51         47         64         51
</TABLE>

    These  related party transactions are considered  by management to be in the
normal course of business and at market value.

(13) PENSIONS:
    Pension costs for  the year  amounted to  $102,961 (1993  -- $358,826).  The
following table shows the present value of the accrued pension benefits based on
an  actuarial appraisal  dated December 31,  1993 and projected  to December 31,
1994 and the net assets available to  provide for these benefits, measured on  a
basis adjusted to market over three years.

<TABLE>
<CAPTION>
                                                                         AT DECEMBER 31
                                                                 -------------------------------
                                                                   1994       1993       1992
                                                                 ---------  ---------  ---------
<S>                                                              <C>        <C>        <C>
Estimated market related value of assets.......................  $   5,836  $   5,533  $   4,397
Estimated accrued pension benefits.............................      5,318      4,851      4,157
                                                                 ---------  ---------  ---------
  Surplus......................................................  $     518  $     682  $     240
                                                                 ---------  ---------  ---------
                                                                 ---------  ---------  ---------
</TABLE>

                                      F-62
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              For each of the years in the three year period ended
  December 31, 1994 and for the nine months ended September 30, 1995 and 1994

       (Information with respect to the nine month periods is unaudited)
 (Tabular amounts are in thousands of Canadian dollars except where indicated)

(14) SEGMENTED INFORMATION:
    The  oil and gas segment includes exploration, development and production of
oil and  natural gas  while the  natural gas  marketing and  processing  segment
includes  the operations of the natural gas marketing business and of the Ethane
Extraction Plant.

<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31, 1994
                                                               ---------------------------------------------------
                                                                            NATURAL GAS
                                                                OIL & GAS   MARKETING &
                                                               PRODUCTION    PROCESSING    CORPORATE      TOTAL
                                                               -----------  ------------  -----------  -----------
<S>                                                            <C>          <C>           <C>          <C>
Revenues.....................................................   $  58,807    $  132,200    $      --   $   191,007
                                                               -----------  ------------  -----------  -----------
Cost of gas..................................................          --       105,732           --       105,732
Operating and gas transportation.............................      12,863        17,964           --        30,827
Royalties....................................................      10,119            --           --        10,119
Alberta Royalty Tax Credit...................................      (1,621)           --           --        (1,621)
Depletion and depreciation...................................      27,160           300          677        28,137
                                                               -----------  ------------  -----------  -----------
                                                                   48,521       123,996          677       173,194
                                                               -----------  ------------  -----------  -----------
                                                                $  10,286    $    8,204    $    (677)       17,813
                                                               -----------  ------------  -----------
                                                               -----------  ------------  -----------
Investment income............................................                                                  504
Settlement fee...............................................                                                3,178
General and administrative...................................                                               (4,743)
Interest.....................................................                                               (4,009)
Income taxes.................................................                                               (6,987)
                                                                                                       -----------
Net earnings.................................................                                          $     5,756
                                                                                                       -----------
                                                                                                       -----------
Identifiable assets..........................................   $ 259,554    $   30,650    $   7,225   $   297,429
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
Capital expenditures.........................................   $  32,307    $      138    $   1,276   $    33,721
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
</TABLE>

    Included in revenues relating  to the natural  gas marketing and  processing
segment are sales to customers in the United States of $30,362,000 in 1994; 1993
- -- $31,805,000 and 1992 -- $31,352,000.

                                      F-63
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(14) SEGMENTED INFORMATION: (CONTINUED)

<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31, 1993
                                                               ---------------------------------------------------
                                                                            NATURAL GAS
                                                                OIL & GAS   MARKETING &
                                                               PRODUCTION    PROCESSING    CORPORATE      TOTAL
                                                               -----------  ------------  -----------  -----------
<S>                                                            <C>          <C>           <C>          <C>
Revenues.....................................................   $  51,528    $   72,816    $      --   $   124,344
                                                               -----------  ------------  -----------  -----------
Cost of gas..................................................          --        41,695           --        41,695
Operating and gas transportation.............................      13,331        18,622           --        31,953
Royalties....................................................       8,972            --           --         8,972
Alberta Royalty Tax Credit...................................      (1,580)           --           --        (1,580)
Depletion and depreciation...................................      20,629         1,915          446        22,990
                                                               -----------  ------------  -----------  -----------
                                                                   41,352        62,232          446       104,030
                                                               -----------  ------------  -----------  -----------
                                                                $  10,176    $   10,584    $    (446)       20,314
                                                               -----------  ------------  -----------
                                                               -----------  ------------  -----------
Investment income............................................                                                  258
General and administrative...................................                                               (4,385)
Gain on sale of interest Ethane Extraction Plant.............                                                7,326
Recovery of loss in value of securities......................                                                   83
Interest.....................................................                                               (2,767)
Income taxes.................................................                                              (10,591)
                                                                                                       -----------
Net earnings.................................................                                          $    10,238
                                                                                                       -----------
                                                                                                       -----------
Identifiable assets..........................................   $ 262,127    $   37,476    $   6,599   $   306,202
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
Capital expenditures.........................................   $  24,706    $     (140)   $     828   $    25,394
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
</TABLE>

                                      F-64
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(14) SEGMENTED INFORMATION: (CONTINUED)

<TABLE>
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31, 1992
                                                               ---------------------------------------------------
                                                                            NATURAL GAS
                                                                OIL & GAS   MARKETING &
                                                               PRODUCTION    PROCESSING    CORPORATE      TOTAL
                                                               -----------  ------------  -----------  -----------
<S>                                                            <C>          <C>           <C>          <C>
Revenues.....................................................   $  31,199    $   72,911    $      --   $   104,110
                                                               -----------  ------------  -----------  -----------
Cost of gas..................................................          --        40,074           --        40,074
Operating and gas transportation.............................       8,676        18,807           --        27,483
Royalties....................................................       5,869            --           --         5,869
Alberta Royalty Tax Credit...................................      (1,530)           --           --        (1,530)
Depletion and depreciation...................................      12,447         2,118          362        14,927
                                                               -----------  ------------  -----------  -----------
                                                                   25,462        60,999          362        86,823
                                                               -----------  ------------  -----------  -----------
                                                                $   5,737    $   11,912    $    (362)       17,287
                                                               -----------  ------------  -----------
                                                               -----------  ------------  -----------
Investment income............................................                                                  506
General and administrative...................................                                               (4,269)
Interest.....................................................                                                 (144)
Income taxes.................................................                                               (5,907)
                                                                                                       -----------
Net earnings.................................................                                          $     7,473
                                                                                                       -----------
                                                                                                       -----------
Identifiable assets..........................................   $ 224,577    $   24,691    $   6,941   $   256,209
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
Capital expenditures.........................................   $  40,538    $      226    $     227   $    40,991
                                                               -----------  ------------  -----------  -----------
                                                               -----------  ------------  -----------  -----------
</TABLE>

(15) COMMITMENTS AND CONTINGENCIES:

    (a) ATCOR has various commitments including those to buy, sell and transport
natural  gas. These  commitments are  considered to be  in the  normal course of
business and, in the opinion of  management, no material losses are  anticipated
in fulfilling such commitments.

    (b)  The Company  has been  advised by the  operator of  the Edmonton Ethane
Extraction Plant that a joint venture  audit has identified potential errors  in
the  processing fees charged and  in the allocations of  product volumes for the
period 1989 through 1993. It is estimated that the cost to the Company could  be
up  to $1.6 million pre-tax. Since the amount has not yet been agreed, no charge
has been  recorded in  the financial  statements. It  is anticipated  that  this
charge  will be finalized during 1995 (during 1996 as of September 30, 1995) and
will be accounted for as a prior period adjustment.

    (c) As  outlined in  Note 1,  the  net book  value of  oil and  natural  gas
properties  is limited to  a ceiling amount.  At December 31,  1994, there was a
small surplus of the ceiling  amount over the related  net book value based,  in
part,  on the assumption that costs related to the Beaufort-Mackenzie Delta area
(Note 9(b)) were unimpaired. The ceiling test at September 30, 1995 was prepared
using average prices;  if period end  prices had been  used, a write-down  would
have been necessary. After the issue of the financial statements as at September
30,  1995, revisions were made to the estimated reserves at that date to reflect
possible reductions in such reserves. If the ceiling test at September 30,  1995
had  been prepared  using period  end, rather  than average  prices, and  if the
revised  reserve  estimates   had  been   used,  an   after-tax  write-down   of
approximately $12,000,000 would have been required.

                                      F-65
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(15) COMMITMENTS AND CONTINGENCIES: (CONTINUED)
    During  December  1995,  the  principal  shareholders  of  the  Company (the
"Shareholders") agreed to sell their shares in the Company to an unrelated  U.S.
based  company which is to make a similar offer to the other shareholders of the
Company  and  arrange  the  necessary  financing.  If  these  transactions   are
completed,   the  Company's  investment   in  50%  of   its  properties  in  the
Beaufort-Mackenzie Delta area are  to be sold to  these Shareholders for  prices
which  are less than  the carried costs  of such properties.  This would, in the
absence of other  changes to reserves  and prices, result  in a further  ceiling
test write-down of approximately $11,000,000 after tax. Certain other assets are
also to be sold to the Shareholders for prices which would result in a gain.

   
    The  ceiling  test  status  at  December 31,  1995  will  depend  on reserve
quantities and prices at that date and completion of the above proposed sales to
the Shareholders. The foregoing does not take into account the reserve report as
of December 31, 1995  since such report was  not available when these  financial
statements were prepared.
    

(16) RECONCILIATION TO UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES:
    The  consolidated financial statements have been prepared in accordance with
generally accepted accounting  principles ("GAAP") in  Canada. These  principles
differ from United States GAAP; the principal differences are as follow:

   
    (a)  Under  U.S.  GAAP  the  carrying value  of  petroleum  and  natural gas
properties, net of deferred income taxes, is limited to the 10% present value of
after-tax future net revenue from proved reserves (based on prices and costs  at
the  balance sheet  date) and  the unimpaired  cost of  unproved properties (the
"U.S. ceiling test"). Under Canadian GAAP, future net revenue is not  discounted
but projected financing costs are deducted; this is the principal reason for the
ceiling test write-downs under U.S. GAAP.
    

    (b)  U.S. GAAP requires that deferred  tax assets or liabilities be computed
on the difference between financial statement and income tax bases of assets and
liabilities. Deferred tax provisions are based  on the change during the  period
in  the related deferred  tax asset or  liability accounts (Financial Accounting
Standard 109 ("FAS 109")). FAS 109 effects are shown from December 31, 1991.

    (c) The Ethane  Extraction Plant  was sold to  a related  party. Under  U.S.
GAAP,  the gain would  be credited to  contributed capital in  the year the sale
closed--1994.

    (d) Under U.S. GAAP, the excess of  book value over quoted or fair value  of
investments would be written off if the impairment is other than temporary.

    (e) Under U.S. GAAP, the possible charge, referred to in Note 15(b), will be
accounted  for as a charge  against earnings in the  year the amount is resolved
rather than as a prior period  adjustment. Some $800,000 of the possible  charge
was determined probable in 1994 and the after tax effect is reflected below.

                                      F-66
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(16) RECONCILIATION TO UNITED STATES GENERALLY ACCEPTED ACCOUNTING
     PRINCIPLES: (CONTINUED)
    The  effect  of  the  differences  between Canadian  and  U.S.  GAAP  on the
consolidated statement of earnings are as follows:

   
<TABLE>
<CAPTION>
                                                                NINE MONTHS ENDED
                                                                                                YEAR ENDED
                                                                   SEPTEMBER 30                DECEMBER 31
                                                               --------------------  --------------------------------
                                                                 1995       1994        1994       1993       1992
                                                               ---------  ---------  ----------  ---------  ---------
<S>                                                            <C>        <C>        <C>         <C>        <C>
Net income as reported.......................................  $   1,919  $   2,475  $    5,756  $  10,238  $   7,473
(Increase) decrease in depletion, net of tax (a).............     (4,711)     1,817     (12,414)    (5,579)     2,191
Income taxes -- liability method (b).........................      1,425     (1,857)      1,264        936       (978)
Elimination of gain on sale of interest in Ethane Extraction
 Plant, net of tax (c).......................................     --         --          --         (3,683)    --
Write-down of investment in securities (d)...................     --         --          --         --         (2,689)
Probable charge related to correction of a prior period
 error, net of tax (e).......................................     --         --            (448)    --         --
                                                               ---------  ---------  ----------  ---------  ---------
Net (loss) income under U.S. GAAP............................  $  (1,367) $   2,435  $   (5,842) $   1,912  $   5,997
                                                               ---------  ---------  ----------  ---------  ---------
                                                               ---------  ---------  ----------  ---------  ---------
(Loss) earnings per share under U.S. GAAP....................  $   (0.04) $    0.06  $    (0.15) $    0.04  $    0.18
                                                               ---------  ---------  ----------  ---------  ---------
                                                               ---------  ---------  ----------  ---------  ---------
</TABLE>
    

   
    As outlined in Note 15(c), the estimated oil and gas reserves of the Company
were revised  to reflect  possible reductions  in reserve  quantities after  the
Canadian  GAAP financial statements for the nine months ended September 30, 1995
were issued. The  increase in  depletion of  $4,711,000, referred  to above,  is
after giving effect to such possible reduction.
    

    The  reported  cash  flows  in  the  consolidated  statement  of  changes in
financial condition under U.S. GAAP are as follows:

<TABLE>
<CAPTION>
                                                            NINE MONTHS ENDED                 YEAR ENDED
                                                               SEPTEMBER 30                  DECEMBER 31
                                                          ----------------------  ----------------------------------
                                                             1995        1994        1994        1993        1992
                                                          ----------  ----------  ----------  ----------  ----------
<S>                                                       <C>         <C>         <C>         <C>         <C>
Operating activities....................................  $   28,205  $   27,251  $   37,021  $   27,388  $   27,500
Financing activities....................................     (14,824)     (8,635)    (11,798)     14,406      12,929
Investing activities....................................     (13,381)     (8,366)    (14,973)    (50,897)    (40,737)
</TABLE>

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

                                      F-67
<PAGE>
                              ATCOR RESOURCES LTD.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

              FOR EACH OF THE YEARS IN THE THREE YEAR PERIOD ENDED
  DECEMBER 31, 1994 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1995 AND 1994

       (INFORMATION WITH RESPECT TO THE NINE MONTH PERIODS IS UNAUDITED)
 (TABULAR AMOUNTS ARE IN THOUSANDS OF CANADIAN DOLLARS EXCEPT WHERE INDICATED)

(16) RECONCILIATION TO UNITED STATES GENERALLY ACCEPTED ACCOUNTING
     PRINCIPLES: (CONTINUED)
    The effect of U.S. GAAP on retained earnings is as follows:

<TABLE>
<S>                                                                        <C>
Retained earnings under Canadian GAAP, December 31, 1991.................  $  16,148
Charge on adoption for FAS 109...........................................     (2,851)
Write-down of oil and gas assets required under U.S. ceiling test at
 December 31, 1991.......................................................    (31,055)
                                                                           ---------
    Deficit at December 31, 1991 restated under U.S. GAAP................    (17,758)
Net income (loss) under U.S. GAAP for the years ended
  December 31, 1992......................................................      5,997
  December 31, 1993......................................................      1,912
  December 31, 1994......................................................     (5,842)
                                                                           ---------
                                                                             (15,691)
Dividends declared during the years ended
  December 31, 1992......................................................       (747)
  December 31, 1993......................................................       (591)
  December 31, 1994......................................................         --
                                                                           ---------
                                                                              (1,338)
                                                                           ---------
    Deficit at December 31, 1994 under U.S. GAAP.........................    (17,029)
                                                                           ---------
Net loss for the nine month period ended September 30, 1995 under U.S.
 GAAP (unaudited)........................................................     (1,367)
                                                                           ---------
Deficit at September 30, 1995 under U.S. GAAP (unaudited)................  $ (18,396)
                                                                           ---------
                                                                           ---------
</TABLE>

                                      F-68
<PAGE>

                                  [Letterhead]

                                             January 1, 1996


Forest Oil Corporation
1600 Broadway, Suite 2200
Denver, Colorado 80202


Gentlemen:

          At your request, we have reviewed the estimates prepared by the
engineering staff of Forest Oil Corporation (Forest) of net proved hydrocarbon
reserves, future net revenue and discounted future net revenue attributable to
the interests owned by Forest in certain designated properties as set forth on
Exhibit A hereto, as of December 31, 1995.  In our opinion, the proved reserves
and future net revenue information associated with the reviewed properties
presented herein comply with the definitions and disclosure guidelines of the
Security and Exchange Commission's Regulation S-X Part 210.4-10 Sec. (a) as
clarified by the Commissioner's Staff Accounting Bulletin No. 40 and the
Statement of Financial Accounting Standards No. 69.

          The estimated December 1995 product prices used by Forest in its
preparation of the future net revenue presented herein may vary significantly
in the future for such reasons as normal price fluctuations and unsettled world
economic and political conditions.  The recoverable reserves and future net
revenue attributable thereto are related to a large extent to the hydrocarbon
prices received.  Therefore, quantities of reserves actually recovered and the
future net revenue actually received may differ substantially from the estimated
quantities presented in this report.

          The estimated net reserves, future net revenue, and discounted future
net revenue attributable to Forest's interest in the properties reviewed and
those properties not reviewed are summarized as follows.

                                 SEC PARAMETERS
                     Estimated Net Reserve and Income Data
                   Certain Leasehold and Royalty Interests of
                             Forest Oil Corporation
                             As of December 31, 1995

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

<TABLE>
<CAPTION>

                                                                                          Future Net      Future Net Revenue
                                                Oil/Condensate             Gas              Revenue        Discounted @ 10%
                                                    Barrels               MMCF                ($)                 ($)
                                                --------------            ----            ----------      ------------------
<S>                                             <C>                       <C>             <C>             <C>

PROVED DEVELOPED
  PRODUCING
    Reviewed                                       3,215,640              62,588          92,353,851          74,631,132
    Not Reviewed                                       1,186               1,147             535,603             334,554
                                                   ---------              ------          ----------          ----------
     Total PDP                                     3,216,826              63,715          92,889,454          74,965,686

  NON-PRODUCING
    Reviewed                                       2,402,314              96,840         183,438,076         109,583,991

PROVED UNDEVELOPED
    Reviewed                                         343,034              56,279          85,280,180          55,476,450



                                     A-1

<PAGE>

Forest Oil Corporation
January 1, 1996
Page 2

<CAPTION>

                                                                                          Future Net      Future Net Revenue
                                                Oil/Condensate             Gas              Revenue        Discounted @ 10%
                                                    Barrels               MMCF                ($)                 ($)
                                                --------------            ----            ----------      ------------------
<S>                                             <C>                      <C>             <C>             <C>

TOTAL PROVED
    Reviewed                                       5,960,988             215,687         361,072,109         239,691,573
    Not Reviewed                                       1,186               1,147             535,603             334,554
                                                   ---------             -------         -----------         -----------
     Total                                         5,962,174             216,834         361,607,712         240,026,127

PERCENT REVIEWED                                       100.0%               99.5%               99.9%               99.9%

</TABLE>

          Liquid hydrocarbons are expressed in standard 42 gallon barrels.  All
gas volumes are sales gas expressed in millions of cubic feet (MMCF) at the
official temperature and pressure bases of the areas where the gas reserves are
located.  The above stated values do not quantify or otherwise account for any
accumulated gas imbalances that may exist.

          The future gross revenue is after the deduction of production taxes.
The deductions are comprised of the normal direct costs of operating the wells,
ad valorem taxes, recompletion costs, development costs, and certain abandonment
costs net of salvage.  The future undiscounted net revenue is before the
deduction of state and federal income taxes and general administrative overhead,
and has not been adjusted for outstanding loans which may exist nor does it
include any adjustment for cash on hand or undistributed income.  The discounted
future net revenue reflects a $3,577,445 adjustment for the additional value
associated with volumetric production payment considerations, but has not been
adjusted for any outstanding loans which may exist nor does it include any
adjustment for cash on hand or undistributed income.

          In performing our review we have relied upon data furnished by Forest
with respect to property interests owned, production from the examined wells,
current costs for operations and future development, current prices for the
products, geological, structural and isopach maps, well logs, core analyses, and
pressure measurements.  These data were accepted as authentic and sufficient for
determining the reserves unless, during the course of our examination, a matter
of question came to our attention in which case the data were not accepted until
all questions were satisfactorily resolved.  No consideration was given in this
report, for the reviewed properties, to potential environmental liabilities
which may exist nor were any costs included for potential liability to restore
and clean up damages, if any, caused by past operating practices.  Our review
included (1) a study and evaluation of Forest's methods and procedures for
estimating and documenting its reserve information, production expense and
development expense, (2) tests to evaluate Forest's estimate of its proved oil
and gas reserves, future net revenue and discounted future net revenue, and (3)
such tests and procedures as we considered necessary under the circumstances to
render the conclusions set forth herein.  The reserve estimates examined
represent approximately 99.9 percent of Forest's estimated proved future net
revenue discounted at 10 percent.

          In our opinion, Forest's estimates of the proved reserves, future net
revenue and discounted future net revenue for its interests in the designated
properties set forth in Exhibit A hereto are, in the aggregate, reasonable and
were prepared in accordance with generally accepted engineering and evaluation
principles, and we found no bias in the utilization and analysis of data.  In
certain cases Forest's estimates of reserves or income data for a given field
were significantly higher or lower than Ryder Scott's estimates.  However, it is
our opinion, that in the aggregate Forest's estimates of reserves, future net
revenue, and discounted future net revenue are reasonable in accordance with
generally accepted engineering and evaluation principles.


                                     A-2

<PAGE>

Forest Oil Corporation
January 1, 1996
Page 3

          In the utilization of the reserve and income data presented herein,
consideration should be given to the following characteristics of estimates of
reserves, future production rates, and resulting net income:

     1)   The reserves included in this report are estimates only and should not
          be construed as being exact quantities.  They may or may not be
          actually recovered.  Moreover, estimates of proved reserves may
          increase or decrease as a result of future operations of Forest.

     2)   The future production rates from properties now on production may be
          more or less than estimated because of changes in market demand or
          allowables set by regulatory bodies.  Properties which are not
          currently producing may start producing earlier or later than
          anticipated in our estimates of their future production rates.

     3)   The future prices received by Forest for the sale of its production
          may be higher or lower than the prices used in this report as
          described above, and the operating costs and other costs relating to
          such production may also increase or decrease from existing levels;
          however, such possible changes in prices and costs were, in accordance
          with rules adopted by the Securities and Exchange Commission, omitted
          from consideration in preparing this report.

          Neither we nor any of our employees have any interest in the subject
properties and neither the employment to make this study nor the compensation is
contingent on our expression of opinion regarding estimates of reserves, future
net revenue or discounted future net revenue for the subject properties.

                                        Very truly yours,


                                        RYDER SCOTT COMPANY
                                        PETROLEUM ENGINEERS

                                        /S/ L.B. BRANUM

                                        L.B. Branum, P.E.
                                        Petroleum Engineer

LBB/sw

Approved

/S/ JOHN WARNER
- --------------------
John R. Warner, P.E.
Group Vice President


                                     A-3

<PAGE>

                                                                     Page 1 of 2

                                    EXHIBIT A

                             FOREST OIL CORPORATION

                     Fields Reviewed by Ryder Scott Company
                             As of December 31, 1995


ARKANSAS
  Aetna Field                      Franklin County
  Cecil Field                      Franklin County

LOUISIANA
  Anse LaButte Field               St. Martin Parish
  Black Hawk Field                 Concordia Parish
  Jeanerette Field                 St. Mary Parish

MISSISSIPPI
  Vintage Field                    Jefferson Davis County

OKLAHOMA
  Apache, East Field               Caddo County
  Elk City Field                   Washita County
  Jefferson NW Field               Grant County
  Perry Townsite Field             Noble County
  Polo, East Field                 Noble County
  South Mulhall Field              Logan County
  Stillwater, NW Field             Noble & Payne Counties
  Vassar, SE Field                 Payne County
  Washington Field                 McClain County
  West Webb Field                  Grant County

TEXAS
  Barbers Hill Field               Chambers County
  Gomez Field                      Pecos County
  Good, SE Field                   Borden County
  Katy Field                       Ft. Bend, Harris & Waller Counties
  Katy, South Field                Ft. Bend & Waller Counties
  Lockridge Field                  Ward County
  Loma Vieja Field                 Zapata County
  Martinez Field                   Jim Hogg County
  McAllen Ranch Field              Hidalgo County
  Slaughter Field                  Cockran County
  Vermejo Field                    Loving & Ward Counties

WYOMING
  Austin Creek Field               Natrona County
  Grieve Field                     Natrona County



                                     A-4


<PAGE>

                                                                     Page 2 of 2

                               EXHIBIT A (Cont'd.)

                             FOREST OIL CORPORATION

                     Fields Reviewed by Ryder Scott Company
                             As of December 31, 1995


                     OFFSHORE LOUISIANA
                       Chandeleur Sound Block 8 Field
                       Chandeleur Sound Block 32 Field
                       East Cameron Block 109 Field
                       Eugene Island Block 53 Field
                       Eugene Island Block 190 Field
                       Eugene Island Block 255 Field
                       Eugene Island Block 273 Field
                       Eugene Island Block 292 Field
                       Eugene Island Block 308 Field
                       Eugene Island Block 325 Field
                       Eugene Island Block 342 Field
                       Ship Shoal Block 58 Field
                       Ship Shoal Block 277 Field
                       South Marsh Island Block 142 Field
                       South Pelto Block 6 Field
                       South Timballer Block 178 Field
                       South Timballer Block 245 Field
                       Vermilion Block 102 Field
                       Vermilion Block 255 Field
                       Vermilion Block 275 Field
                       West Cameron Block 44 Field
                       West Cameron Block 225 Field
                       West Cameron Block 285/432 Field
                       West Cameron Block 615 Field


                     OFFSHORE TEXAS
                       Brazos Block 491 Field
                       Brazos Block 507 Field
                       Galveston Block A34/A35 Field
                       High Island Block A20 Field
                       High Island Block 116 Field
                       High Island Block 164 Field
                       Matagorda Island Block 682/670 Field




                                     A-5

<PAGE>

                     [Fekete Associates Inc. Letterhead]


December 27, 1995




Forest Oil Corporation
1600 Broadway - Suite 2200
Denver, Colorado
80202

ATTENTION: MR. BILL BERILGEN
- ----------------------------

Gentlemen:

RE:  LETTER OF TRANSMITTAL
     EVALUATION OF THE OIL AND GAS INTERESTS OF
     SAXON PETROLEUM INC.
     AS AT DECEMBER 31, 1995
     (CONSTANT COSTS AND PRICES)
- -----------------------------------------------


Pursuant to your request we have prepared an evaluation of the proved crude
oil, natural gas and natural gas products reserves and the present worth
values of these reserves for the petroleum and natural gas interests of Saxon
Petroleum Inc., herein after referred to as the "Company", as of December 31,
1995.

The future net revenues and present worth values presented in this report
were calculated using "Yearend Pricing" assumptions based on the crude oil,
natural gas and natural gas product prices in effect at December, 1995 with
no inflation of operating or capital costs. All revenues were presented in
U.S. dollars and do not include an allowance for income tax.

The Company's share of proved remaining crude oil, natural gas, natural gas
liquids as of December 31, 1995 and the respective present worth values assigned
to these reserves based on "Yearend Pricing" assumptions were estimated to be as
follows:


                                     B-1

<PAGE>

                                      SAXON PETROLEUM INC.
                                       EXECUTIVE SUMMARY
                                     AS AT DECEMBER 31, 1995
                                   (YEAR END COSTS AND PRICES)
                                           *U.S. FUNDS*
                                   ---------------------------
<TABLE>
<CAPTION>

                                                              COMPANY INTEREST RESERVES REMAINING*
                                                     -----------------------------------------------------
                                                      BEFORE ROYALTY      AFTER ROYALTY      ROYALTY REC.
                                                     ----------------   -----------------   ---------------
                                                       OIL      GAS       OIL      GAS       OIL     GAS
                                                     -------  -------   -------  --------   ------  -------
                                                      (MSTB)  (MMSCF)    (MSTB)   (MMSCF)   (MSTB)  (MMSCF)
<S>                                                  <C>      <C>       <C>       <C>       <C>     <C>
Proved Producing                                      3515.8  12074.1    3007.7    9682.6      6.1     19.3
Proved Non-Producing                                  1541.0   8045.4    1330.3    6534.8        -        -
                                                      ------  -------    ------   -------    -----   ------
Total Proved                                          5056.8  20119.6    4337.9   16217.5      6.1     19.3


                                                      NET PRESENT VALUE, M$
                                                      ---------------------
NET PRESENT VALUE                                     DISC @ 0%       10%
- -----------------                                     ---------     -------

Proved Producing                                        34180.0     21611.0
Proved Non-Producing                                    14400.8      7280.0
                                                        -------     -------
Total Proved                                            48580.8     28891.0


VALUE OF ALBERTA ROYALTY TAX CREDIT
- -----------------------------------

Proved Producing                                          1617.0     1175.0
Proved Non-Producing                                      2154.0     1504.0
                                                          ------     ------
Total Proved                                              3771.0     2679.0


GRAND TOTAL

Proved Producing                                         35797.0    22786.0
Proved Non-Producing                                     16554.8     8784.0
                                                         -------    -------
Total Proved                                             52351.8    31570.0

</TABLE>

*     Includes Company working interest and/or royalty interest share of
      remaining natural gas, solution gas, oil, condensate and natural gas
      liquids reserves.

NOTE: Numbers may not add due to rounding.



The estimates of remaining reserves for each property are summarized in
Table 1. Remaining reserves include primary and secondary (solution gas
recovered from oil, propane, butane, condensate recovered from natural gas
and sulphur) products.


                                                 [Fekete Associates Inc. LOGO]


                                     B-2

<PAGE>

A summary of the net present value, in U.S. funds, of the Company's
interests, discounted at rates of 0%, 10%, 15%, 20% and 25% to the evaluation
reference date of December 31, 1995, is shown in Table 2.

The cash flow projections and net present values, in U.S. funds, for proved
producing, proved non-producing total proved, probable additional and total
proved plus probable additional reserves are attached as Tables 3 through 7,
respectively.

The cash flow projections and net present values, in U.S. funds, for proved
producing, proved non-producing total proved, probable additional and total
proved plus probable additional reserves are attached as Tables 8 through 12,
respectively.

Product price forecasts are shown in Table 13.

The reserve and net present values shown in the attached Tables are not
risked.

The extent and character of ownership and all other factual data were supplied
by or obtained from the files of Saxon Petroleum Inc. and were accepted as
correct.

A field inspection was not considered necessary by Fekete Associates Inc.

Future capital additions from salvage value of wells, pipelines, plants,
tanks, batteries and other facilities have NOT been identified and therefore
NOT included in the cash flow and net present value projections.

This report has been prepared for the exclusive use of Saxon Petroleum Inc.
and no part thereof should be reproduced, distributed or made available to
any other person, company, regulatory body or organization without the
complete context of the report and the knowledge and consent of Fekete
Associates Inc.

The analyses, interpretations and opinions expressed in this report reflect
the best judgment of Fekete Associates Inc. Due to the inherent risks
associated with the petroleum business,


                                                 [Fekete Associates Inc. LOGO]


                                     B-3

<PAGE>

Fekete Associates Inc. assumes no responsibility and makes no warranty
whatsoever in connection with the information, analyses, interpretations and
opinions presented herein.


Yours truly,
FEKETE ASSOCIATES INC.

/s/ Gary D. Metcalfe

Gary D. Metcalfe, P. Eng.
Vice-President

GDM/np
Attach.




                                               [Fekete Associates Inc. LOGO]


                                     B-4

<PAGE>


               [MCDANIEL & ASSOCIATES CONSULTANTS LTD. LETTERHEAD]



December 22, 1995



ATCOR LTD.
600, 800 - 6th Avenue S.W.
Calgary, Alberta
T2P 3G3



Attention:   MR. R. PRATT, V.P. OF FINANCE



Reference:   ATCOR LTD.
             EVALUATION OF PROVED OIL AND GAS RESERVES
             YEAREND PRICING & COSTS



Dear Sir:


Pursuant to your request we have prepared an evaluation of the proved crude
oil, natural gas and natural gas products reserves and the present worth
values of these reserves for the petroleum and natural gas interests of Atcor
Ltd., hereinafter referred to as the "Company", as of December 31, 1995. The
future net revenues  and present worth values presented in this report were
calculated using "Yearend Pricing" assumptions based on the crude oil, natural
gas and natural gas product prices in effect at December, 1995 with no
inflation of operating or capital costs. All revenues were presented in U.S.
dollars and do not include an allowance for income tax.

The properties evaluated in this report were indicated to include
essentially all of the Company's conventional petroleum and natural gas
interests in Canada. The Company's principal crude oil properties are located
in the Caroline, Herronton and Provost areas in the province of Alberta and
the Success area in the province of Saskatchewan. The principal natural gas
properties are in the Caroline, Herronton and Provost areas in the province
of Alberta and the Doig River area in the province of British Columbia.

The Company's share of proved remaining crude oil, natural gas, natural gas
liquids and sulphur reserves as of December 31, 1995 and the respective
present worth values assigned to these reserves based on "Yearend Pricing"
assumptions were estimated to be as follows:



                                    C-1

<PAGE>

Atcor Ltd.
Yearend Pricing & Costs
December 22, 1995
Page 2


<TABLE>
<CAPTION>

                                          ESTIMATED COMPANY SHARE OF
                                          PROVED REMAINING RESERVES
                                           AS OF DECEMBER 31, 1995
                                              MBBL - MMCF - MLT
                         -----------------------------------------------------
                            Proved              Proved               Total
                           Producing         Non-Producing         Proved(3)
                           ---------         -------------         ---------
<S>                        <C>               <C>                   <C>
Crude Oil
    Gross  (1)               7,279                224                 7,503
    Net    (2)               5,952                194                 6,146

Natural Gas
    Gross  (1)              71,769             39,718               111,487
    Net    (2)              58,792             33,246                92,038

Natural Gas Liquids
    Gross  (1)               4,543                270                 4,813
    Net    (2)               3,411                184                 3,595

Sulphur
    Gross  (1)                 624                -                     624
    Net    (2)                 505                -                     505

</TABLE>

<TABLE>
<CAPTION>

                                          ESTIMATED COMPANY SHARE OF
                                    PRESENT WORTH VALUES BEFORE INCOME TAX
                                           AS OF DECEMBER 31, 1995
                                               $1000 (4) (5) (6)
                                ----------------------------------------------
                                                 DISCOUNTED AT
                                      0%                              10%
                                    -------                         -------
<S>                                 <C>                             <C>
Proved Producing Reserves           128,532                          87,879
Proved Non-Producing Reserves        26,877                          13,506
Total Proved Reserves               155,409                         101,385

</TABLE>

(1)  Gross reserves are defined as the aggregate of the Company's working
     interest and royalty interest reserves before deduction of royalties
     payable to others.

(2)  Net reserves are gross reserves less all royalties payable to others.

(3)  Essentially all of the proved reserves were considered to be developed.

(4)  Financial matters such as prepayments, take or pay payments, general
     obligations, etc. were not included.

(5)  Based on "Constant Price" assumptions at December, 1995 (see Appendix 1
     - Price Schedules).

(6)  All present worth values are presented in U.S. $.

(7)  No allowance has been made for any Alberta Royalty Tax Credit.




                   - McDaniel & Associates Consultants Ltd. -



                                    C-2

<PAGE>

Atcor Ltd.
Yearend Pricing & Costs
December 22, 1995
Page 3

The Company's share of remaining reserves and present worth values are
presented on a total Company basis in Table A. Tables summarizing the
reserves, production and revenues for the total proved, proved producing and
proved non-producing reserve categories are presented in Appendices 2 to 4
respectively. Reserve estimates are presented by property in Table 2 and by
area in Table 3. Summations of the forecast production, revenues, applicable
royalties and operating and capital expenses are presented on a total basis
in Table 1 and by area in Table 4. Separate tables presenting the 1995
reserve additions resulting from 1995 drilling programs are presented in
Appendix 5. A summary of the Company's interests and encumbrances in each
property is also presented in Appendix 6.

Discussions of the assumptions and methodology employed to prepare the
reserve estimates and revenue forecasts are contained in the "Evaluation
Methodology" section of Appendix I. A summary of the product price schedules,
reserve definitions and Imperial and SI unit conversion factors are also
presented in Appendix I.

The extent and character of all factual information supplied by the Company
including ownership, well data, production, prices, revenues, operating
costs, contracts, and other relevant data were relied upon by us in preparing
this report and has been accepted as represented without independent
verification. In view of the generality of the assignment the opinions
expressed are not intended to provide a stand alone analysis of any specific
property but to relate to an overall evaluation of the reserves of the
Company.

This report was prepared by McDaniel & Associates Consultants Ltd. for the
exclusive use of Atcor Ltd. and is not to be reproduced, distributed or made
available, in whole or in part, to any person, company or organization other
than Atcor Ltd. without the knowledge and consent of McDaniel & Associates
Consultants Ltd. We reserve the right to revise any estimates provided
herein if any relevant data existing prior to preparation of this report were
not made available or if any data provided were found to be erroneous.

Sincerely,

MCDANIEL & ASSOCIATES CONSULTANTS LTD.

/s/ R. E. Hughes
- ----------------------------                   PERMIT TO PRACTICE
R. E. Hughes, P. Eng.                MCDANIEL & ASSOCIATES CONSULTANTS LTD.
                                     Signature /s/ R. E. Hughes
/s/ C. B. Kowalski                             -------------------------------
- ----------------------------         Date      DEC 22 1995
C. B. Kowalski, P. Eng.                   ------------------------------------
                                             PERMIT NUMBER: P 3145
/s/ F. Shorning                     The Association of Professional Engineers,
- ----------------------------         Geologists and Geophysicists of Alberta
F. Shorning, P. Geol.



                                    C-3

<PAGE>
   
NO  DEALER,  SALESPERSON  OR  OTHER  PERSON  HAS  BEEN  AUTHORIZED  TO  GIVE ANY
INFORMATION OR  TO  MAKE  ANY  REPRESENTATIONS OTHER  THAN  THOSE  CONTAINED  OR
INCORPORATED  BY REFERENCE IN THIS PROSPECTUS  IN CONNECTION WITH THE OFFER MADE
BY THIS PROSPECTUS AND,  IF GIVEN OR MADE,  SUCH INFORMATION OR  REPRESENTATIONS
MUST  NOT BE RELIED UPON  AS HAVING BEEN AUTHORIZED  BY THE COMPANY, THE SELLING
SHAREHOLDER OR ANY OF THE UNDERWRITERS. NEITHER THE DELIVERY OF THIS  PROSPECTUS
NOR ANY SALE MADE HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE ANY IMPLICATION
THAT  THERE HAS  BEEN NO  CHANGE IN THE  AFFAIRS OF  THE COMPANY  SINCE THE DATE
HEREOF. THIS PROSPECTUS DOES NOT CONSTITUTE  AN OFFER OR SOLICITATION BY  ANYONE
IN  ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED OR IN
WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO  OR
TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH QUALIFIED SOLICITATION.
    

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

                               TABLE OF CONTENTS

   
<TABLE>
<CAPTION>
                                                    PAGE
                                                    -----
<S>                                              <C>
Prospectus Summary.............................           3
Risk Factors...................................          10
The Company....................................          16
Use of Proceeds................................          16
Capitalization.................................          17
Price Range of Common Stock....................          18
Dividend Policy................................          18
Selected Financial and Operating
  Data.........................................          19
Management's Discussion and Analysis of
  Financial Condition and Results of
  Operations...................................          22
Business and Properties........................          38
The Anschutz and JEDI Transactions.............          52
Management.....................................          58
Principal and Selling Shareholders.............          61
Description of Capital Stock...................          63
Underwriting...................................          68
Legal Matters..................................          70
Experts........................................          70
Certain Definitions............................          70
Available Information..........................          72
Incorporation of Certain Documents by
  Reference....................................          72
Index to Financial Statements..................         F-1
Review Report of Ryder Scott
  Company......................................         A-1
Summary Reserve Report of Fekete Associates,
  Inc..........................................         B-1
Summary Reserve Report of McDaniel & Associates
  Consultants Ltd..............................         C-1
</TABLE>
    

   
12,000,000 SHARES
    

FOREST OIL
CORPORATION

COMMON STOCK
($.10 PAR VALUE)

                                     [LOGO]

SALOMON BROTHERS INC
DILLON, READ & CO. INC.
MORGAN STANLEY & CO.
                INCORPORATED

CHASE SECURITIES, INC.

PROSPECTUS

DATED             , 1996
<PAGE>
                          [ALTERNATE INTERNATIONAL PAGE]

Information   contained  herein  is  subject   to  completion  or  amendment.  A
registration statement  relating to  these securities  has been  filed with  the
Securities  and Exchange  Commission. These securities  may not be  sold nor may
offers to buy be accepted prior  to the time the registration statement  becomes
effective.  This  prospectus  shall  not  constitute an  offer  to  sell  or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in  any State in which such offer,  solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

                             SUBJECT TO COMPLETION
                                JANUARY 3, 1996

PROSPECTUS

12,000,000 SHARES

                                                                      [LOGO]
FOREST OIL CORPORATION

COMMON STOCK
($.10 PAR VALUE)

Of the 12,000,000 shares of Common Stock, $.10 par value per share (the  "Common
Stock"),  of  Forest  Oil  Corporation  (the  "Company")  being  offered hereby,
10,940,000 are being  issued and sold  by the Company  and 1,060,000 shares  are
being  sold  by Saxon  Petroleum Inc.  (the  "Selling Shareholder"),  a Canadian
corporation in which the Company holds a 56% economic (49% voting) interest. See
"Principal and Selling Shareholders."

Of the 12,000,000 shares  of Common Stock offered  hereby, 1,800,000 shares  are
being  offered hereby in an international offering outside the United States and
Canada (the "International Offering") and 10,200,000 shares are being offered in
a concurrent offering in the United States and Canada (the "U.S. Offering"  and,
collectively  with  the  International Offering,  the  "Offerings"),  subject to
transfers between  the  International  Underwriters and  the  U.S.  Underwriters
(collectively,  the  "Underwriters").  The  Price  to  Public  and  Underwriting
Discount per  share will  be identical  for each  Offering. The  closing of  the
International  Offering and the  U.S. Offering are  conditioned upon each other.
See "Underwriting."

The Common  Stock is  quoted on  the  Nasdaq National  Market under  the  symbol
"FOIL."  On December 29, 1995, the last  reported sale price of the Common Stock
was $2 13/16 per  share. This price does  not reflect the 5  to 1 reverse  stock
split  proposed to  be effected  on January  5, 1996.  Pro forma  for a proposed
reverse stock  split,  the last  reported  sale price  of  the Common  Stock  on
December  29, 1995 was $14 1/16 per share. See "Price Range of Common Stock" and
"Description of Capital Stock."

SEE "RISK FACTORS" ON PAGE 10 FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE
CONSIDERED BY PROSPECTIVE PURCHASERS OF THE COMMON STOCK.

THESE SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES  AND
EXCHANGE  COMMISSION OR ANY  STATE SECURITIES COMMISSION  NOR HAS THE SECURITIES
AND EXCHANGE  COMMISSION OR  ANY  STATE SECURITIES  COMMISSION PASSED  UPON  THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------
<S>                                <C>           <C>             <C>           <C>
                                                                               PROCEEDS TO
                                   PRICE TO      UNDERWRITING    PROCEEDS TO   SELLING
                                   PUBLIC        DISCOUNT        COMPANY(1)    SHAREHOLDER(1)
Per Share........................  $             $               $             $
Total(2).........................  $             $               $             $
- -------------------------------------------------------------------------------------------
</TABLE>

(1) Before deducting expenses, estimated at $1,000,000.

(2)  The  Company  has  granted  the  International  Underwriters  and  the U.S.
    Underwriters 30-day  options to  purchase up  to an  aggregate of  1,800,000
    shares  of Common Stock at the  Price to Public, less Underwriting Discount,
    solely to cover over-allotments, if  any. If the Underwriters exercise  such
    options  in  full,  the total  Price  to Public,  Underwriting  Discount and
    Proceeds to Selling  Shareholder will be  $       , $       , and  $       ,
    respectively. See "Underwriting."

The   Common  Stock  is  offered  subject  to  receipt  and  acceptance  by  the
Underwriters, to prior sale and to  the Underwriters' right to reject any  order
in  whole or in part and to withdraw, cancel or modify the offer without notice.
It is expected that delivery of the Common  Stock will be made at the office  of
Salomon  Brothers Inc, Seven World Trade Center,  New York, New York, or through
the facilities of The Depository Trust Company, on or about          , 1996.

SALOMON BROTHERS INTERNATIONAL LIMITED

                            DILLON, READ & CO. INC.

                                                            MORGAN STANLEY & CO.
                                                                   INTERNATIONAL

The date of this Prospectus is              , 1996.
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

           CERTAIN UNITED STATES TAX CONSEQUENCES TO NON-U.S. HOLDERS

    The  following  is a  general discussion  of  certain United  States federal
income and estate tax consequences of the ownership and disposition of shares of
Common Stock  by a  Non-U.S. Holder.  The  term "Non-U.S.  Holder" means  (a)  a
foreign  corporation,  (b)  a  foreign  partnership,  (c)  a  nonresident  alien
individual or (d)  a foreign estate  or trust (that  is, a trust  or estate  not
subject  to United States federal income tax  on income from sources without the
United States that is not effectively connected  with the conduct of a trade  or
business  within  the  United States).  An  individual may,  subject  to certain
exceptions, be deemed to be a resident alien (as opposed to a nonresident alien)
with respect to a calendar year by virtue of being present in the United  States
on  at least 31 days in that calendar year  and for an aggregate of at least 183
days during a three-year period ending in that calendar year (counting for  such
purposes  all of the days present in that year, one-third of the days present in
the immediately preceding year, and one-sixth of the days present in the  second
preceding  year). Resident aliens are subject to United States federal tax as if
they were United States citizens.

    This discussion  does not  describe  all aspects  of United  States  federal
income  and  estate  taxation  that  may  be  relevant  to  a  Non-U.S. Holder's
particular circumstances or  to certain types  of Non-U.S. Holders  that may  be
subject  to special treatment  under United States federal  income tax laws (for
example, insurance companies,  tax-exempt organizations, financial  institutions
or  broker-dealers). Moreover, this discussion  does not address non-U.S., state
and local tax  consequences. Furthermore,  this discussion is  based on  current
provisions  of  the Internal  Revenue  Code of  1986,  as amended  (the "Code"),
existing and proposed regulations promulgated thereunder and administrative  and
judicial  interpretations as of  the date of  this Prospectus, all  of which are
subject to change. Any revisions of these authorities could be made  retroactive
with  respect to  transactions consummated  prior to  the time  such changes are
announced or  enacted.  NON-U.S.  HOLDERS  SHOULD  CONSULT  THEIR  TAX  ADVISORS
REGARDING THE SPECIFIC UNITED STATES AND OTHER TAX CONSEQUENCES OF THE PURCHASE,
OWNERSHIP AND DISPOSITION OF SHARES OF COMMON STOCK.

DIVIDENDS

    A  dividend paid  to a Non-U.S.  Holder of  Common stock will  be subject to
United States  withholding tax  at a  rate of  30% of  the gross  amount of  the
dividend  (or at such lower rate as may  be provided by an applicable income tax
treaty), unless the  dividend is  effectively connected  with the  conduct of  a
trade  or business in the United States by the Non-U.S. Holder. If a dividend is
effectively connected  with a  United States  trade or  business of  a  Non-U.S.
Holder  (or,  if a  tax  treaty applies,  is  attributable to  a  U.S. permanent
establishment of the  Non-U.S. Holder) who  has properly filed  a Form 4224  (or
similar  statement) with the withholding agent  with respect to the taxable year
in which the dividend  is paid, no withholding  will be required. However,  that
dividend  will be subject to  the regular United States  federal income tax on a
net income basis at applicable graduated individual or corporate rates, which is
not collected by  withholding. Further, under  certain circumstances,  corporate
Non-U.S.  Holders may be subject to an  additional "branch profits tax" at a 30%
rate or such lower rate as may be specified by an applicable income tax treaty.

    Although proposed  regulations  could alter  this  position if  they  become
effective,  currently the Internal Revenue Service's position is that a dividend
paid to an address in  a foreign country is generally  presumed to be paid to  a
resident of the foreign country for purposes of determining the applicability of
the  United States withholding tax discussed above (either at the statutory rate
of 30%  or  at any  lower  rate established  by  treaty) unless  the  payer  has
knowledge  to the contrary. Under the  proposed regulations, however, a Non-U.S.
Holder of Common Stock who wishes to  claim the benefit of an applicable  treaty
rate  would be required to file Form  1001 (Ownership, Exemption of Reduced Rate
Certificate) and, subject to a DE MINIMIS exception, Form 8305. (Certificate  of
Residence)  (a form not  yet printed by  the Internal Revenue  Service) with the
withholding agent. Such forms would be required to contain the name and  address
of  the Non-U.S. Holder and  other pertinent information to  be certified by the
Non-U.S.

                                       68
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
Holder under penalties of perjury, and, in the case of Form 8306, to include  an
official  statement by the  competent authority in the  foreign country that the
Non-U.S. Holder is a resident thereof for purposes of its tax laws.

    A Non-U.S. Holder  of Common  Stock eligible for  a reduced  rate of  United
States  withholding pursuant to an  income tax treaty may  obtain a refund as to
any excess  amounts withheld  by filing  a claim  for refund  with the  Internal
Revenue Service.

GAIN ON DISPOSITION

    In  general, a  Non-U.S. Holder  will not  be subject  to the  United States
federal withholding tax in respect of  gain realized on a disposition of  shares
of  Common Stock. In addition, except  as described below, regular United States
federal income tax will not apply to gain realized on the disposition of  shares
of  Common Stock, provided that  (i) the gain is  not effectively connected with
the conduct of a trade or business  of the Non-U.S. Holder in the United  States
(or,  if any of  certain tax treaties  applies, is not  attributable to a United
States permanent establishment of the Non-U.S. Holder within the meaning of  the
applicable  treaty), (ii) in the case of  a Non-U.S. Holder who is an individual
(a) if such individual holds the Common Stock as a capital asset, either he  (1)
is  not present in the United States for 183 or more days in the taxable year of
the disposition (as calculated under certain  provisions of the Code) or (2)  if
so  present in the United States, such individual's "tax home" for United States
federal income tax  purposes is not  in the United  States and the  gain is  not
attributable  to an office  or other fixed  place of business  maintained in the
United States by  such individual,  (b) such individual  is not  subject to  tax
pursuant  to the Code provisions applicable  to certain expatriates and (c) such
individual has not elected to be treated as a resident of the United States  for
federal  income tax purposes and (iii) at the time of disposition the Company is
not and has not been  a United States Real  Property Holding Corporation at  any
time  during the shorter of  the holders holding period  or the five-year period
ending on the date of disposition or, if the Company is or was a "United  States
Real  Property  Holding Corporation"  whose Common  Stock is  or was  during the
calendar year  of  disposition regularly  traded  on an  established  securities
market,  the Non-U.S. Holder has  not held, directly or  indirectly, at any time
during the  shorter of  the holder's  holding period  and the  five-year  period
ending  on the date of disposition, more than  5% of the shares of Common Stock.
The Company believes  that it currently  is and  will continue to  be a  "United
States Real Property Holding Corporation."

    A  partner in  a partnership or  a beneficiary of  a trust or  estate may be
subject to United States federal income tax on gain realized on the  disposition
of  shares of Common Stock by the partnership, trust or estate (even though that
entity may not be subject to tax)  if (i) the partner or beneficiary is  subject
to  United States federal income tax because of its own status, such as a United
States resident or a foreign person engaged in a trade or business in the United
States whose gain is effectively connected  with that trade or business or  (ii)
the  partner  or  beneficiary  is  a  nonresident  alien  individual  or foreign
corporation and the gain  of the partnership, estate  or trust disposing of  the
shares  of Common Stock is effectively connected  with the conduct of a trade or
business within the United States by such partnership, estate or trust.

FEDERAL ESTATE TAXES

    Shares of Common Stock owned, or treated as owned, by an individual who is a
Non-U.S. Holder at the time  of death will be  subject to United States  federal
estate taxes, unless an applicable estate tax treaty provides otherwise.

UNITED STATES INFORMATION REPORTING REQUIREMENTS AND BACKUP WITHHOLDING

    The  Company must report annually to the Internal Revenue Service the amount
of dividends paid to, and the tax  withheld with respect to, a Non-U.S.  Holder.
These  information  reporting requirements  apply  even if  withholding  was not
required because  the  dividends were  effectively  connected with  a  trade  or
business  in the United States of the Non-U.S. Holder or withholding was reduced
by an applicable  tax treaty. Copies  of these information  returns may also  be
made  available, under the provisions of a  specific treaty or agreement, to the
tax authorities in  the country  in which  the Non-U.S.  Holder resides.  United
States backup withholding tax, which generally is a withholding tax imposed at a
rate of 31% on certain

                                       69
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
payments  to persons  that fail  to furnish  the information  required under the
United States information  reporting requirements, will  generally not apply  to
dividends  paid on  shares of Common  Stock to  a Non-U.S. Holder  at an address
outside the  United States,  under temporary  treasury regulations,  unless  the
payor has knowledge that the payee is a U.S. person.

    In  general, the  payment of  the proceeds of  the disposition  of shares of
Common Stock to  or through  a non-U.S.  office of  a non-U.S.  broker will  not
generally be subject to information reporting or backup withholding. Information
reporting  requirements will  apply, but backup  withholding will  not apply, to
payments made outside  the United States  to or  through a foreign  office of  a
broker  that  is a  United  States person,  a  United States  controlled foreign
corporation or  a foreign  person 50%  or more  of whose  gross income  (over  a
three-year  period) is effectively connected with the conduct of a United States
trade or business unless such broker has documentary evidence in its records  of
the  owner's non-U.S. status,  certain other conditions are  met and such broker
has  no  actual  knowledge  to  the  contrary  or  unless  the  owner  otherwise
establishes  an  exemption.  Temporary  Treasury  regulations  provide  that the
Treasury is considering whether  backup withholding will  apply with respect  to
such  payments that  are not currently  subject to backup  withholding under the
current regulations.  Under  proposed  Treasury  regulations  not  currently  in
effect,  backup  withholding  will  not apply  to  such  payments  absent actual
knowledge that the payee is a U.S. person.

    The payment of proceeds of  the disposition of shares  of Common Stock by  a
broker  to  or  through  a  U.S.  office  is  subject  to  both  possible backup
withholding and information reporting  requirements unless the holder  certifies
his  non-U.S. status  under penalties  of perjury,  or otherwise  establishes an
applicable exception.

REFUNDS

    Any amounts withheld under the backup withholding rules from a payment to  a
Non-U.S.  Holder  will be  refunded or  credited  against the  Non-U.S. Holder's
United States federal income tax liability, if any, provided that a proper claim
for refund is  made or  the required information  is furnished  to the  Internal
Revenue Service.

                                       70
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

                                  UNDERWRITING

    Subject  to  the  terms  and  conditions  set  forth  in  the  International
Underwriting Agreement among  the Company, the  Selling Shareholder and  Salomon
Brothers International Limited, Dillon, Read & Co. Inc. and Morgan Stanley & Co.
International  (together, the "International Underwriters"), the Company and the
Selling Shareholder have agreed to  sell to the International Underwriters,  and
each of the International Underwriters has severally agreed to purchase from the
Company  and the Selling  Shareholder, the aggregate number  of shares of Common
Stock set forth opposite its name below.

<TABLE>
<CAPTION>
                                                                           NUMBER
INTERNATIONAL UNDERWRITERS                                                OF SHARES
- -----------------------------------------------------------------------  -----------
<S>                                                                      <C>
Salomon Brothers International Limited.................................
Dillon, Read & Co. Inc.................................................
Morgan Stanley & Co. International.....................................

                                                                         -----------
      Total............................................................    1,800,000
                                                                         -----------
                                                                         -----------
</TABLE>

    The  International  Underwriting   Agreement  provides   that  the   several
International  Underwriters  will be  obligated to  purchase  all the  shares of
Common Stock being offered (other than the shares covered by the  over-allotment
option  described  below),  if  any are  purchased.  The  International Managing
Underwriters are Salomon Brothers International Limited, Dillon, Read & Co. Inc.
and Morgan Stanley & Co. International.

    The International Underwriters  have advised the  Company that they  propose
initially  to  offer the  Common  Stock directly  to  the public  at  the public
offering price set forth  on the cover  page of this  Prospectus and to  certain
dealers  at such price less  a concession not in  excess of $     per share. The
International Underwriters may allow, and such dealers may reallow, a concession
not in excess of $     per  share on sales to  certain other dealers. After  the
initial  offering,  the  price to  public,  and  concessions to  dealers  may be
changed.

    The Company  has granted  to  the International  Underwriters and  the  U.S.
Underwriters  options  to purchase  up to  an  additional 270,000  and 1,530,000
shares of Common  Stock, respectively, at  the initial offering  price less  the
aggregate    underwriting   discounts   and   commissions,   solely   to   cover
over-allotments. Either or both options  may be exercised at  any time up to  30
days  after the date  of this Prospectus.  To the extent  that the International
Underwriters  and  U.S.  Underwriters  exercise   such  options,  each  of   the
International  Underwriters or  U.S. Underwriters, as  the case may  be, will be
committed, subject to certain conditions, to purchase a number of option  shares
proportionate  to such International Underwriter's or U.S. Underwriter's initial
commitment. The Company  and the Selling  Shareholder have entered  into a  U.S.
Underwriting  Agreement with the U.S.  Underwriters providing for the concurrent
offer and sale of 10,200,000 shares of  Common Stock (in addition to the  shares
covered  by the over-allotment options described above) in the United States and
Canada. The price to  public and aggregate underwriting  discount per share  for
the  International Offering and U.S. Offering  are identical. The closing of the
International Offering is a condition to  the closing of the U.S. Offering,  and
vice  versa. The representatives  of the U.S.  Underwriters are Salomon Brothers
Inc, Dillon,  Read &  Co. Inc.,  Morgan  Stanley &  Co. Incorporated  and  Chase
Securities, Inc.

    The  International Underwriters and the  U.S. Underwriters have entered into
an Agreement Between U.S.  Underwriters and International Underwriters  pursuant
to  which each U.S. Underwriter has agreed  that, as part of the distribution of
the shares of Common Stock offered in  the U.S. Offering and subject to  certain
exceptions,  (a) it  is not  purchasing any  such shares  for the  account of an
International Person (as defined blow), (b) it has not offered or sold, and will
not   offer,    sell,   resell    or    deliver,   directly    or    indirectly,

                                       71
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
any  shares of Common Stock or distribute  any prospectus relating to the Common
Stock to anyone other than a U.S. or Canadian Person (as defined below) and  (c)
any  dealer to whom it may sell any of the shares of Common Stock will represent
and agree that it will comply with the restrictions set forth in (a) and (b) and
will not offer,  sell, resell  or deliver, directly  or indirectly,  any of  the
shares  or distribute any prospectus  relating to the Common  Stock to any other
dealer who  does  not so  represent  and agree.  In  addition, pursuant  to  the
Agreement   Between  U.S.  Underwriters  and  International  Underwriters,  each
International Underwriter has agreed that, as part of the distribution of shares
of Common Stock  offered in the  International Offering and  subject to  certain
exceptions,  (1) it is not purchasing any  such shares for the account of anyone
other than an International Person, (2) it has not offered or sold, and will not
offer, sell, resell  or deliver, directly  or indirectly, any  shares of  Common
Stock  or distribute any prospectus relating to the Common Stock to anyone other
than an International Person and (3) any dealer  to whom it may sell any of  the
shares  of Common Stock  will represent and  agree that it  will comply with the
restrictions set  forth in  (1) and  (2) and  will not  offer, sell,  resell  or
deliver,  directly or indirectly, any of the shares or distribute any prospectus
relating to the Common Stock to any  other dealer who does not so represent  and
agree.

    The  foregoing limitations do not apply  to stabilization transactions or to
transactions among  the International  Underwriters  and the  U.S.  Underwriters
pursuant   to  the   Agreement  Between  U.S.   Underwriters  and  International
Underwriters. As used herein, "United States" means the United States of America
(including the District of Columbia) and its territories, possessions and  other
areas  subject  to  its  jurisdiction,  "Canada"  means  Canada,  its provinces,
territories, possessions and other areas  subject to its jurisdiction and  "U.S.
or  Canadian Person" means a citizen or resident of the United States or Canada,
a corporation, partnership or other entity created or organized in or under  the
laws of the United States or Canada or any political subdivision thereof, or any
estate  or trust  the income of  which is  subject to United  States or Canadian
income taxation regardless of  its source (other than  a foreign branch of  such
entity),  and includes any  United States or  Canadian branch of  a person other
than a U.S. or Canadian Person. As used herein, the term "International  Person"
means any person, corporation, partnership or other entity that is not a U.S. or
Canadian Person.

    Pursuant  to  the  Agreement  Between  U.S.  Underwriters  and International
Underwriters, sales may be made  between the International Underwriters and  the
U.S.  Underwriters of such number  of shares of Common  Stock as may be mutually
agreed.

    The Company and each International Underwriter and U.S. Underwriter (a) have
not offered or sold, and will not offer or sell. in the United Kingdom, by means
of any document, any shares of Common Stock other than to persons whose ordinary
business it is  to buy or  sell shares  or debentures, whether  as principal  or
agent (except under circumstances which do not constitute an offer to the public
within  the meaning of  the Companies Act  of 1985), (b)  have complied and will
comply with all applicable provisions of the Financial Services Act of 1986 (the
"1986 Act") with respect to anything done  by them in relation to the shares  of
Common  Stock in, from  or otherwise involving  the United Kingdom  and (c) have
only issued or passed on, and  will only issue or pass  on to any person in  the
United  Kingdom, any  investment advertisement (within  the meaning  of the 1988
Act) relating to the shares of Common Stock if that person falls within  Article
9(3) of the 1986 Act (Investment Advertisements) (Exemptions) Order 1988.

    The shares of Common Stock may not be offered or sold directly or indirectly
in  Hong  Kong by  means  of this  document or  any  other offering  material or
document other than  to persons whose  ordinary business  it is to  buy or  sell
shares  or debentures, whether as principal or  as agent. Unless permitted to do
so by the  securities laws  of Hong Kong,  no person  may issue or  cause to  be
issued  in Hong Kong this document or any amendment or supplement thereto or any
other information, advertisement or  document relating to  the shares of  Common
Stock  other than with respect to shares of Common Stock intended to be disposed
of to  persons outside  Hong Kong  or  to persons  whose business  involves  the
acquisition,  disposal  or holding  of securities,  whether  as principal  or as
agent.

                                       72
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

    The shares of Common Stock have not been registered under the Securities and
Exchange Law of Japan and are not being  offered and may not be offered or  sold
directly  or indirectly in  Japan or to  residents of Japan,  except pursuant to
applicable Japanese laws and regulations.

    For a period of 120 days after the date of this Prospectus, the Company, the
Selling Shareholder, and each director and executive officer of the Company have
agreed not to offer, sell, contract to  sell or otherwise dispose of any  shares
of  Common  Stock,  any other  capital  stock  of the  Company  or  any security
convertible into or  exercisable or exchangeable  for Common Stock  or any  such
other  capital stock without  the prior written consent  of Salomon Brothers Inc
and Salomon Brothers International Limited, except (a) the Company may  register
the Common Stock and the Company and the Selling Shareholder may sell the shares
of  Common  Stock  offered  in  the Offerings  and  (b)  the  Company  may issue
securities pursuant to the Company's stock option or other benefit or  incentive
plans maintained for its officers, directors or employees.

    No action has been taken or will be taken in any jursidiction by the Company
or  the International Underwriters or the  U.S. Underwriters that would permit a
public offering of the  shares offered hereby in  any jurisdiction where  action
for  that purpose is  required, other than  the United States.  Persons who come
into possession  of  this  Prospectus  are  required  by  the  Company  and  the
International  Underwriters and the U.S. Underwriters to inform themselves about
and to observe any restrictions as to the offering of the shares offered  hereby
and the distribution of this Prospectus.

    Purchasers  of the shares of Common Stock  offered hereby may be required to
pay stamp taxes and other charges in  accordance with the laws and practices  of
the country of purchase in addition to the offering price set forth on the cover
page hereof.

    Dillon,  Read & Co.  Inc. has performed  various investment banking services
for the Company in the past 12 months, for which it has received customary fees.

    The Company  and  the  Selling  Shareholder have  agreed  to  indemnify  the
International  Underwriters against certain civil liabilities, including certain
liabilities under the Securities Act of 1933, as amended (the "Securities Act"),
or contribute to payments the International Underwriters may be required to make
in respect thereof.

    In  connection  with  the  International  Offering,  certain   International
Underwriters  and  selling group  members who  are qualifying  registered market
makers on  the  Nasdaq National  Market  may  engage in  passive  market  making
transactions  in the  Common Stock on  the Nasdaq National  Market in accordance
with Rule  10b-6A under  the Securities  Exchange Act  of 1934,  during the  two
business  day period before commencement of offers  or sales of the Common Stock
offered hereby.  Passive market  making transactions  must comply  with  certain
volume  and price limitations and  be identified as such.  In general, a passive
market maker  may display  its bid  at  a price  not in  excess of  the  highest
independent  bid for the security, and if all independent bids are lowered below
the passive  market maker's  bid, then  such bid  must be  lowered when  certain
purchase limits are exceeded.

                                 LEGAL MATTERS

    The  legality of the Common Stock offered hereby will be passed upon for the
Company by Vinson  & Elkins L.L.P.,  Houston, Texas, and  certain legal  matters
will  be  passed  upon  for  the Underwriters  by  Cahill  Gordon  &  Reindel, a
partnership including a professional corporation, New York, New York.

                                    EXPERTS

    The consolidated  financial  statements  of Forest  Oil  Corporation  as  of
December  31, 1994 and 1993  and for each of the  years in the three-year period
ended December 31, 1994 have been incorporated by reference and included  herein
in  reliance upon  the report  of KPMG  Peat Marwick  LLP, independent certified
public accountants, incorporated  by reference and  appearing elsewhere  herein,
and upon the authority of said firm as experts in accounting and auditing.

                                       73
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

    The  consolidated  financial  statements  of  ATCOR  Resources,  Ltd.  as at
December 31, 1994 and 1993  and for each of the  years in the three-year  period
ended December 31, 1994 have been included herein in reliance upon the report of
Price Waterhouse, independent auditors, appearing elsewhere herein, and upon the
authority  of said firm as experts  in accounting and auditing. Price Waterhouse
is a Canadian partnership, resident in Canada.

    The Company's U.S. reserve estimates set forth in this Prospectus have  been
reviewed  by Ryder Scott  Company and are  included herein in  reliance upon the
authority of said firm as experts in petroleum engineering.

    The reserve  estimates of  ATCOR  set forth  in  this Prospectus  have  been
prepared  by McDaniel &  Associates Consultants Ltd. and  are included herein in
reliance upon the authority of said firm as experts in petroleum engineering.

    The reserve  estimates of  Saxon  set forth  in  this Prospectus  have  been
prepared  by Fekete & Associates, Inc. and  are included herein in reliance upon
the authority of said firm as experts in petroleum engineering.

                              CERTAIN DEFINITIONS

    Unless otherwise  indicated  in this  Prospectus,  natural gas  volumes  are
stated at the legal pressure base of the state or area in which the reserves are
located at 60 Fahrenheit. Natural gas equivalents are determined using the ratio
of  six Mcf of natural gas to one barrel of crude oil, condensate or natural gas
liquids so that  one barrel  of oil is  referred to  as six Mcf  of natural  gas
equivalent or "Mcfe".

    As  used in this Prospectus, the following terms have the following specific
meanings: "Mcf"  means thousand  cubic feet,  "MMcf" means  million cubic  feet,
"Bcf"  means billion  cubic feet, "Mcfe"  means thousand  cubic feet equivalent,
"MMcfe" means million  cubic feet  equivalent, "Bcfe" means  billion cubic  feet
equivalent, "MMbtu" means million British thermal units and "Bbtu" means billion
British Thermal Units. "Mcf/d" means thousand cubic feet per day, "MMcf/d" means
million cubic feet per day and "MMcfe/d" means million cubic feet equivalent per
day.

    "Bbls"  means  barrels, "Mbbls"  means thousand  barrels and  "MMbbls" means
million barrels. "Bbls/d" means barrels per day.

    The term  "spot market"  as used  herein refers  to natural  gas sold  under
contracts  with a  term of  six months  or less  or contracts  which call  for a
redetermination of sales prices every six months or earlier.

    With respect to  information concerning the  Company's working interests  in
wells  or drilling locations, "gross" oil and  gas wells or "gross" acres is the
number of wells or acres in which the Company has an interest, and "net" oil and
gas wells or "net" acres are determined by multiplying "gross" wells or acres by
the Company's working interest in those wells or acres. A working interest in an
oil and  gas lease  is an  interest that  gives the  owner the  right to  drill,
produce, and conduct operating activities on the property and to receive a share
of production of any hydrocarbons covered by the lease. A working interest in an
oil  and gas lease  also entitles its  owner to a  proportionate interest in any
well located  on the  lands covered  by  the lease,  subject to  all  royalties,
overriding   royalties  and  other  burdens,  to   all  costs  and  expenses  of
exploration, development and operation of any well located on the lease, and  to
all risks in connection therewith.

    "Capital   expenditures"  means   costs  associated   with  exploratory  and
development drilling (including exploratory dry holes); leasehold  acquisitions;
seismic  data acquisitions;  geological, geophysical  and land  related overhead
expenditures; delay rentals; controlling interests in other independent oil  and
natural  gas companies; producing property acquisitions; and other miscellaneous
capital expenditures.

    A "development well" is  a well drilled  as an additional  well to the  same
horizon or horizons as other producing wells on a prospect, or a well drilled on
a spacing unit adjacent to a spacing unit with an

                                       74
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
existing  well capable of commercial production  and which is intended to extend
the proven limits of a prospect. An "exploratory well" is a well drilled to find
commercially  productive  hydrocarbons  in  a   unproved  area,  or  to   extend
significantly a known prospect.

    A  "farmout" is an assignment to another  party of an interest in a drilling
location and  related acreage  conditional  upon performing  future  exploratory
efforts including the drilling of a well on that location.

    "Reserves"  means  natural gas  and crude  oil,  condensate and  natural gas
liquids on a net revenue interest  basis, found to be commercially  recoverable.
"Proved  developed  reserves"  includes  proved  developed  producing  reserves.
"Proved developed producing reserves" includes  only those reserves expected  to
be  recovered  from existing  completion  intervals in  existing  wells. "Proved
undeveloped reserves" includes those reserves expected to be recovered from  new
wells  on proved  undrilled acreage  or from  existing wells  where a relatively
major expenditure is required for recompletion.

                             AVAILABLE INFORMATION

    The Company has filed with the  Commission a registration statement on  Form
S-2  (the  "Registration  Statement",  which  term  encompasses  all amendments,
exhibits, annexes and schedules  thereto) under the Securities  Act of 1933,  as
amended (the "Securities Act"), with respect to the Common Stock offered hereby.
This  Prospectus, which constitutes  a part of  the Registration Statement, does
not contain all  the information  set forth  in the  Registration Statement,  to
which  reference is hereby  made. Statements made  in this Prospectus  as to the
contents of  any contract,  agreement  or other  document  referred to  are  not
necessarily  complete. With  respect to each  such contract,  agreement or other
document filed as  an exhibit  to the  Registration Statement  and the  exhibits
thereto, reference is hereby made to the exhibit for a more complete description
of the matter involved, and each statement made herein shall be deemed qualified
in its entirety by such reference.

    The  Company is subject  to the informational  and reporting requirements of
the Securities  Exchange  Act of  1934,  as amended  (the  "1934 Act"),  and  in
accordance  therewith files  periodic reports, proxy  and information statements
and other information with the  Commission. The Registration Statement filed  by
the  Company with the Commission, as well as such reports, proxy and information
statements and other information filed by  the Company with the Commission,  may
be  inspected and  copied at the  public reference facilities  maintained by the
Commission at Room 1024,  Judiciary Plaza, 450  Fifth Street, N.W.,  Washington,
D.C.  20549, and at  the regional offices  of the Commission  located at 7 World
Trade Center,  New  York, New  York  10048,  and the  Chicago  Regional  Office,
Northwestern  Atrium  Center,  500  West Madison  Street,  Suite  1400, Chicago,
Illinois 60661. Copies of such material,  when filed, may also be obtained  from
the  Public  Reference Section  of  the Commission  at  450 Fifth  Street, N.W.,
Washington, D.C. 20549 at  prescribed rates. The Common  Stock is quoted on  the
Nasdaq  National Market and  such reports, proxy  and information statements and
other information concerning  the Company are  available at the  offices of  the
Nasdaq National Market located at 1735 K Street, N.W., Washington, D.C. 20006.

                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    Incorporated  by reference  in this Prospectus  is (i)  the Company's Annual
Report on  Form 10-K  for the  fiscal year  ended December  31, 1994,  (ii)  the
Company's  Quarterly Reports on Form 10-Q for the quarters ended March 31, 1995,
June 30, 1995 and September 30, 1995 (iii) the Company's Current Reports on Form
8-K dated October 11, 1995 (as amended December 27, 1995), December 12, 1995 and
December 20, 1995 all filed  previously with the SEC  pursuant to Section 13  of
the  1934 Act. Any  statement contained in a  document incorporated by reference
herein shall  be  deemed to  be  modified or  superseded  for purposes  of  this
Prospectus  to  the  extent  that  a  statement  contained  herein  modifies  or
supersedes such statement. Any statement so modified or superseded shall not  be
deemed,  except  as so  modified or  superseded,  to constitute  a part  of this
Prospectus.

    The Company  will  provide without  charge  to each  person,  including  any
beneficial  owner of Common  Stock, to whom  a copy of  this Prospectus has been
delivered, on the written or oral request of

                                       75
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]
such person, a copy  of any or  all of the  foregoing documents incorporated  by
reference  in this Prospectus, other than exhibits to such documents unless such
exhibits are specifically  incorporated by reference  into the information  that
this Prospectus incorporates. Written or oral requests for such copies should be
directed  to Daniel  L. McNamara,  Corporate Counsel  and Secretary,  Forest Oil
Corporation, 1600 Broadway, Suite 2200, Denver, Colorado 80202 (telephone: (303)
812-1400).

                                       76
<PAGE>
                         [ALTERNATE INTERNATIONAL PAGE]

NO  DEALER,  SALESPERSON  OR  OTHER  PERSON  HAS  BEEN  AUTHORIZED  TO  GIVE ANY
INFORMATION OR  TO  MAKE  ANY  REPRESENTATIONS OTHER  THAN  THOSE  CONTAINED  OR
INCORPORATED  BY REFERENCE IN THIS PROSPECTUS  IN CONNECTION WITH THE OFFER MADE
BY THIS PROSPECTUS AND,  IF GIVEN OR MADE,  SUCH INFORMATION OR  REPRESENTATIONS
MUST  NOT BE RELIED UPON  AS HAVING BEEN AUTHORIZED  BY THE COMPANY, THE SELLING
SHAREHOLDER OR ANY OF THE UNDERWRITERS. NEITHER THE DELIVERY OF THIS  PROSPECTUS
NOR ANY SALE MADE HEREUNDER SHALL UNDER ANY CIRCUMSTANCES CREATE ANY IMPLICATION
THAT  THERE HAS  BEEN NO  CHANGE IN THE  AFFAIRS OF  THE COMPANY  SINCE THE DATE
HEREOF. THIS PROSPECTUS DOES NOT CONSTITUTE  AN OFFER OR SOLICITATION BY  ANYONE
IN  ANY JURISDICTION IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED OR IN
WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO  OR
TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH QUALIFIED SOLICITATION.

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

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                    PAGE
                                                    -----
<S>                                              <C>
Prospectus Summary.............................           3
Risk Factors...................................          10
The Company....................................          16
Use of Proceeds................................          16
Capitalization.................................          17
Price Range of Common Stock....................          18
Dividend Policy................................          18
Selected Financial and Operating
  Data.........................................          19
Management's Discussion and Analysis of
  Financial Condition and Results of
  Operations...................................          22
Business and Properties........................          38
The Anschutz and JEDI Transactions.............          52
Management.....................................          58
Principal and Selling Shareholders.............          61
Description of Capital Stock...................          63
Certain United States Tax Consequences to
  Non-U.S. Holders.............................          68
Underwriting...................................          71
Legal Matters..................................          73
Experts........................................          73
Certain Definitions............................          74
Available Information..........................          75
Incorporation of Certain Documents by
  Reference....................................          75
Index to Financial Statements..................         F-1
Review Report of Ryder Scott
  Company......................................         A-1
Summary Reserve Report of Fekete Associates,
  Inc..........................................         B-1
Summary Reserve Report of McDaniel & Associates
  Consultants Ltd..............................         C-1
</TABLE>

12,000,000 SHARES

FOREST OIL
CORPORATION

COMMON STOCK
($.10 PAR VALUE)

                                     [LOGO]

SALOMON BROTHERS
INTERNATIONAL LIMITED

DILLON, READ & CO. INC.
MORGAN STANLEY & CO.
                INTERNATIONAL

PROSPECTUS

DATED             , 1996
<PAGE>
                                    PART II
                   INFORMATION NOT REQUIRED IN THE PROSPECTUS

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

   
<TABLE>
<S>                                                              <C>
SEC registration fee...........................................  $   64,004
NASD fee.......................................................      19,061
Printing and engraving expenses................................     300,000
Accounting fees................................................     150,000
Reserve Engineers..............................................     175,000
Legal fees.....................................................     200,000
Blue Sky fees and expenses.....................................      12,000
Transfer Agent and Registrar fee...............................      10,000
Miscellaneous..................................................      69,935
                                                                 ----------
    Total......................................................  $1,000,000
                                                                 ----------
                                                                 ----------
</TABLE>
    

   
ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.
    

    Sections 721 through 725 of the Business Corporation Law of the State of New
York  (the "BCL"), in  which Forest Oil Corporation  is incorporated, permit New
York corporations, acting  through their  boards of directors,  to extend  broad
protection  to their directors, officers and other employees by way of indemnity
and advancement  of expenses.  These  sections (1)  provide that  the  statutory
indemnification  provisions  of  the BCL  are  not exclusive,  provided  that no
indemnification may be  made to or  on behalf of  any director or  officer if  a
judgment  or  other  final  adjudication  adverse  to  the  director  or officer
establishes that his  acts were committed  in bad  faith or were  the result  of
active  and deliberate dishonesty  and were material  to the cause  of action so
adjudicated, or that he  personally gained in fact  a financial profit or  other
advantage   to  which  he  was  not   entitled,  (2)  establish  procedures  for
indemnification and  advancement  of  expenses  that may  be  contained  in  the
certificate  of incorporation or  by-laws, or, when authorized  by either of the
foregoing, set forth  in a  resolution of the  shareholders or  directors or  an
agreement providing for indemnification and advancement of expenses, (3) apply a
single  standard for  statutory indemnification  for third-party  and derivative
suits by providing that indemnification is available if the director or  officer
acted,  in good faith, for  a purpose which he reasonably  believed to be in the
best interests of the corporation, and,  in criminal actions, had no  reasonable
cause  to believe that  his conduct was unlawful,  (4) eliminate the requirement
for mandatory statutory indemnification that  the indemnified party be  "wholly"
successful  and  (5) provide  for the  advancement  of litigation  expenses upon
receipt of an undertaking to  repay such advance if  the director or officer  is
ultimately  determined not to be entitled to indemnification. Section 726 of the
BCL permits the purchase of insurance to indemnify a corporation or its officers
and directors  to the  extent  permitted. Essentially,  the amended  BCL  allows
corporations to provide for indemnification of directors, officers and employees
except  in those cases where  a judgment or other  final adjudication adverse to
the indemnified party establishes that the  acts were committed in bad faith  or
were  the result  of active  and deliberate  dishonesty or  that the indemnified
party personally gained a  financial profit or other  advantage to which he  was
not legally entitled.

    Article  IX of  the By-laws  of Forest  Oil Corporation  contains very broad
indemnification provisions which permit the  corporation to avail itself of  the
amended  BCL to extend broad protection to its directors, officers and employees
by way of indemnity and advancement of expenses. It sets out the standard  under
which   the  Company  will  indemnify   directors  and  officers,  provides  for
reimbursement in  such  instances,  for the  advancement  or  reimbursement  for
expenses  reasonably incurred in  defending an action, and  for the extension of
indemnity to persons other than directors and officers. It also establishes  the
manner of handling indemnification when a lawsuit is settled. It is not intended
that this By-law is an exclusive method of indemnification.

    Article  IX of the  By-laws may only be  amended prospectively. In addition,
the Company cannot, except  by elimination or amendment  of such section of  the
By- laws, limit the rights of any indemnified

                                      II-1
<PAGE>
   
person  to indemnity or advancement of expenses provided in accordance with this
By-law.  It  also  permits  the  indemnified  person  to  sue  the  Company  for
indemnification,  shifting the burden of proof to  the Company to prove that the
indemnified  person  has  not  met   the  standards  of  conduct  required   for
indemnification  and requires the Company  to pay the costs  of such suit if the
indemnified person is successful.
    

    The Restated Certificate of Incorporation of the Company limits the personal
liability of the Company's directors to  the fullest extent permitted under  the
BCL.

    Additionally,  the BCL was amended in 1987 to allow New York corporations to
limit or  eliminate  director's liability  for  certain breaches  of  duty.  The
Restated  Certificate of Incorporation  provides that a  director of the Company
shall not be  liable to  the Company  or its  shareholders for  damages for  any
breach  of duty in such a capacity unless a judgment or other final adjudication
adverse to the director establishes that:

        (a) the  director's acts  or omissions  were in  bad faith  or  involved
    intentional misconduct or a knowing violation of law; or

        (b)  the director personally gained in  fact a financial profit or other
    advantage to which the director was not legally entitled; or

        (c) the director's acts violated Section 719 of the BCL.

    A director's liability for any act or omission prior to the adoption of  the
amendment  to the BCL to eliminate  director's liability for certain breaches of
duty shall not  be eliminated or  limited by  virtue thereof and  any repeal  or
modification  of the foregoing  provisions of, or the  adoption of any provision
of, the Restated Certificate  of Incorporation inconsistent  with the BCL  shall
not  adversely affect  any right,  immunity or  protection of  director existing
thereunder with respect to any act or omission occurring prior to or at the time
of such repeal or modification or the adoption of such inconsistent provision.

    If the BCL  is subsequently  amended to  permit the  further elimination  or
limitation  of the personal liability  of a director, then  the liability of the
director shall be eliminated or limited  to the fullest extent permitted by  the
BCL as so amended.

   
    The  Company has insurance coverage which protects directors and officers of
Forest Oil Corporation and its  subsidiaries against judgments, settlements  and
legal  costs  incurred  because of  actual  or  alleged errors  or  omissions in
connection with  their  activities  as  directors  or  officers  of  Forest  Oil
Corporation  and  its  subsidiaries. One  of  the  policies is  a  Directors and
Officers Liability and Corporation Reimbursement Policy, which covers the period
July 25, 1995 to July 25, 1996. Where Forest Oil Corporation or its subsidiaries
indemnifies  covered  directors   and  officers,  Forest   Oil  Corporation   is
responsible  for a $500,000  deductible per loss.  The maximum annual cumulative
policy limit is $20 million.
    

    The Company also has Pension Trust Liability Coverage as respects Forest Oil
Corporation Pension  Trust and  the  Retirement Savings  Plan. It  covers  legal
liability  and defense of Plan sponsors and fiduciaries for certain claims based
upon actual or alleged Breach  of Fiduciary Duty (as  defined in the policy)  as
respects  the covered benefit  plans. The coverage limit  is $10 million (annual
cumulative policy limit)  and is subject  to a deductible  of $100,000 for  each
loss when indemnifiable by Forest Oil Corporation and its subsidiaries.

    These  policies contain exclusions commonly found in such insurance policies
including, but  not  limited  to,  exclusions for  claims  based  on  fines  and
penalties  imposed by  law or  other matters  deemed uninsurable  by law, claims
brought  by  one  insured  against   another  insured,  claims  based  upon   or
attributable  to an officer or director gaining any personal profit or advantage
to which  he or  she is  not legally  entitled, adjudicated  acts of  active  or
deliberate  dishonesty,  and  claims  based upon  attempts  (whether  alleged or
actual, successful  or unsuccessful)  by persons  to acquire  securities of  the
Company  against  the opposition  of  the Company's  Board  of Directors  and in
connection with which the Company acquires its securities from such persons at a
price not available to all other shareholders or gives

                                      II-2
<PAGE>
consideration to  such persons  to terminate  such attempts.  Also excluded  are
those  attempts (whether alleged  or actual, successful  or unsuccessful) by the
Company to acquire  its securities at  a premium over  the then existing  market
price other than pursuant to an offer to all of the holders of that class.

   
    Insofar  as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to  directors, officers and controlling persons of  the
Company pursuant to the foregoing provisions, or otherwise, the Company has been
advised  that  in the  opinion of  the Securities  and Exchange  Commission such
indemnification is  against public  policy  as expressed  in  the Act,  and  is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Company of expenses incurred  or
paid  by  a  director, officer  or  controlling  person of  the  Company  in the
successful defense  of any  action,  suit or  proceeding)  is asserted  by  such
director,   officer  or  controlling  person  thereof  in  connection  with  the
securities being registered (and the Securities and Exchange Commission is still
of the same opinion), the Company will, unless in the opinion of its counsel the
matter has  been  settled  by  controlling  precedent,  submit  to  a  court  of
appropriate  jurisdiction the question of whether  such indemnification by it is
against public policy as expressed in the Act and will be governed by the  final
adjudication of such issue.
    

ITEM 16.  EXHIBITS.

   
<TABLE>
<C>        <S>             <C>
   **      Exhibit 1.1     Form of U.S. Underwriting Agreement.
   **      Exhibit 1.2     Form of International Underwriting Agreement.
           Exhibit 3(i)    Restated  Certificate of  Incorporation of Forest  Oil Corporation dated
                           October 14, 1993, incorporated  herein by reference  to Exhibit 3(i)  to
                           Form 10-Q for Forest Oil Corporation for the quarter ended September 30,
                           1993 (File No. 0-4597).
           Exhibit         Certificate  of Amendment  of the Restated  Certificate of Incorporation
           3(i)(a)         dated as of July 20, 1995,  incorporated herein by reference to  Exhibit
                           3(i)(a)  to Form 10-Q  for Forest Oil Corporation  for the quarter ended
                           June 30, 1995 (File No. 0-4597).
           Exhibit         Certificate of Amendment  of the Restated  Certificate of  Incorporation
           3(i)(b)         dated  as of July 26, 1995,  incorporated herein by reference to Exhibit
                           3(i)(b) to Form 10-Q  for Forest Oil Corporation  for the quarter  ended
                           June 30, 1995 (File No. 0-4597).
   **      Exhibit         Certificate of Amendment of the Restated Certificate of Incorporation.
           3(i)(c)
           Exhibit 3(ii)   Restated  By-Laws of Forest Oil Corporation as of May 9, 1990, Amendment
                           No. 1 to By-Laws dated as of  April 2, 1991, Amendment No. 2 to  By-Laws
                           dated as of May 8, 1991, Amendment No. 3 to By-Laws dated as of July 30,
                           1991, Amendment No. 4 to By-Laws dated as of January 17, 1992, Amendment
                           No.  5 to  By-Laws dated  as of March  18, 1993  and Amendment  No. 6 to
                           By-Laws dated as of September 14, 1993, incorporated herein by reference
                           to Exhibit 3(ii) to Form 10-Q for Forest Oil Corporation for the quarter
                           ended September 30, 1993 (File No. 0-4597).
           Exhibit         Amendment No. 7 to  By-Laws dated as of  December 3, 1993,  incorporated
           3(ii)(a)        herein  by reference  to Exhibit  3(ii)(a) to  Form 10-K  for Forest Oil
                           Corporation for the year ended December 31, 1993 (File No. 0-4597).
           Exhibit         Amendment No. 8 to By-Laws dated  as of February 24, 1994,  incorporated
           3(ii)(b)        herein  by reference  to Exhibit  3(ii)(b) to  Form 10-K  for Forest Oil
                           Corporation for the year ended December 31, 1993 (File No. 0-4597).
           Exhibit         Amendment No. 9 to By-Laws dated as of May 15, 1995, incorporated herein
           3(ii)(c)        by reference to Exhibit 3(ii)(c) to Form 10-Q for Forest Oil Corporation
                           for the quarter ended June 30, 1995 (File No. 0-4597).
           Exhibit         Amendment No. 10  to By-Laws  dated as  of July  27, 1995,  incorporated
           3(ii)(d)        herein  by reference  to Exhibit  3(ii)(d) to  Form 10-Q  for Forest Oil
                           Corporation for the quarter ended June 30, 1995 (File No. 0-4597).
</TABLE>
    

                                      II-3
<PAGE>
   
<TABLE>
<C>        <S>             <C>
           Exhibit 4.1     Indenture dated as of September  8, 1993 between Forest Oil  Corporation
                           and  Shawmut  Bank,  Connecticut,  (National  Association), incorporated
                           herein by  reference  to  Exhibit  4.1  to  Form  10-Q  for  Forest  Oil
                           Corporation for the quarter ended September 30, 1993 (File No. 0-4597).
           Exhibit 4.2     Loan   Agreement  between  Forest  Oil   Corporation  and  Joint  Energy
                           Development Investments  Limited Partnership  dated as  of December  28,
                           1993,  incorporated herein by  reference to Exhibit 4.1  to Form 8-K for
                           Forest Oil Corporation dated December 30, 1993 (File No. 0-4597).
           Exhibit 4.3     Second Amendment  effective  as of  July  27,  1995 to  Deed  of  Trust,
                           Assignment  of Production,  Security Agreement  and Financing Statement,
                           incorporated herein by reference to Exhibit  4.2 to Form 8-K for  Forest
                           Oil Corporation dated October 11, 1995 (File No. 0-4597).
           Exhibit 4.4     Amended  and  Restated  Credit Agreement  dated  as of  August  31, 1995
                           between Forest Oil Corporation and Subsidiaries, Borrower and Subsidiary
                           Guarantors and  The  Chase  Manhattan Bank  (National  Association),  as
                           agent,  incorporated herein by reference to Exhibit 4.1 to Form 10-Q for
                           Forest Oil Corporation for  the quarter ended  September 30, 1995  (File
                           No. 0-4597).
           Exhibit 4.5     First  Amendment dated as  of December 28, 1993  relating to Exhibit 4.2
                           hereof, incorporated herein by reference to Exhibit 4.3 to Form 10-Q for
                           Forest Oil Corporation  for the quarter  ended June 30,  1994 (File  No.
                           0-4597).
           Exhibit 4.6     Second  Amendment  dated as  of July  27, 1995  relating to  Exhibit 4.2
                           hereof, incorporated by reference to Exhibit 4.1.
           Exhibit 4.7     Deed  of  Trust,  Assignment  of  Production,  Security  Agreement   and
                           Financing  Statement dated as of December 28, 1993 by and between Forest
                           Oil  Corporation  and  Joint  Energy  Development  Investments   Limited
                           Partnership, incorporated herein by reference to Exhibit 4.2 to Form 8-K
                           for Forest Oil Corporation dated December 30, 1993 (File No. 0-4597).
           Exhibit 4.8     First  Amendment  dated as  of  June 15,  1994  relating to  Exhibit 4.7
                           hereof, incorporated herein by reference to Exhibit 4.4 to Form 10-Q for
                           Forest Oil Corporation  for the quarter  ended June 30,  1994 (File  No.
                           0-4597).
           Exhibit 4.9     Specimen of Common Stock Certificate.
           Exhibit 4.10    Act  of  Mortgage,  Assignment  of  Production,  Security  Agreement and
                           Financing Statement dated  as of  December 28, 1993  between Forest  Oil
                           Corporation   and   Joint   Energy   Development   Investments   Limited
                           Partnership, incorporated herein by reference to Exhibit 4.3 to Form 8-K
                           for Forest Oil Corporation dated December 30, 1993 (File No. 0-4597).
           Exhibit 4.11    Warrant Agreement  dated  as of  December  3, 1991  between  Forest  Oil
                           Corporation  and  The Chase  Manhattan  Bank (National  Association), as
                           Warrant Agent  (including  Form  of  Warrant),  incorporated  herein  by
                           reference to Exhibit 4.7 to Form 10-K for Forest Oil Corporation for the
                           year ended December 31, 1991 (File No. 0-4597).
           Exhibit 4.12    Rights  Agreement between  Forest Oil Corporation  and Mellon Securities
                           Trust  Company,  as  Rights  Agent   dated  as  of  October  14,   1993,
                           incorporated  herein by reference to Exhibit 4.3 to Form 10-Q for Forest
                           Oil Corporation  for the  quarter  ended September  30, 1993  (File  No.
                           0-4597).
    *      Exhibit 5.1     Opinion  of  Vinson &  Elkins L.L.P.,  relating to  the legality  of the
                           Common Stock,  par  value $.10  per  share, of  Forest  Oil  Corporation
                           registered pursuant hereto.
</TABLE>
    

                                      II-4
<PAGE>
   
<TABLE>
<C>        <S>             <C>
           Exhibit 10.1    Description  of Employee Overriding Royalty Bonuses, incorporated herein
                           by reference to Exhibit 10.1 to Form 10-K for Forest Oil Corporation for
                           the year ended December 31, 1990 (File No. 0-4597).
           Exhibit 10.2    Description of  Executive Life  Insurance Plan,  incorporated herein  by
                           reference  to Exhibit 10.2  to Form 10-K for  Forest Oil Corporation for
                           the year ended December 31, 1991 (File No. 0-4597).
           Exhibit 10.3    Form of non-qualified Executive Deferred Compensation Plan, incorporated
                           herein by  reference  to  Exhibit  10.3 to  Form  10-Q  for  Forest  Oil
                           Corporation for the quarter ended June 30, 1990 (File No. 0-4597).
           Exhibit 10.4    Form   of   non-qualified   Supplemental   Executive   Retirement  Plan,
                           incorporated herein by reference to Exhibit 10.4 to Form 10-K for Forest
                           Oil Corporation for the year ended December 31, 1990 (File No. 0-4597).
           Exhibit 10.5    Form of Executive Retirement Agreement, incorporated herein by reference
                           to Exhibit 10.5  to Form 10-K  for Forest Oil  Corporation for the  year
                           ended December 31, 1990 (File No. 0-4597).
           Exhibit 10.6    Forest  Oil  Corporation 1992  Stock Option  Plan and  Option Agreement,
                           incorporated herein by reference to Exhibit 10.7 to Form 10-K for Forest
                           Oil Corporation for the year ended December 31, 1991 (File No. 0-4597).
           Exhibit 10.7    Letter Agreement with Richard B. Dorn relating to a revision to  Exhibit
                           10.5  hereof, incorporated herein by reference  to Exhibit 10.11 to Form
                           10-K for Forest  Oil Corporation for  the year ended  December 31,  1991
                           (File No. 0-4597).
           Exhibit 10.8    Forest  Oil Corporation Annual Incentive Plan effective as of January 1,
                           1992, incorporated herein by reference to Exhibit 10.8 to Form 10-K  for
                           Forest  Oil Corporation for  the year ended December  31, 1992 (File No.
                           0-4597).
           Exhibit 10.9    Form of Executive Severance Agreement, incorporated herein by  reference
                           to  Exhibit 10.9 to  Form 10-K for  Forest Oil Corporation  for the year
                           ended December 31, 1993 (File No. 0-597).
           Exhibit 10.10   Form of Settlement Agreement  and General Release  between John F.  Dorn
                           and  Forest Oil Corporation dated March  7, 1994, incorporated herein by
                           reference to Exhibit 10.10 to Form  10-K for Forest Oil Corporation  for
                           the year ended December 31, 1993 (File No. 0-4597).
    *      Exhibit 10.11   Acquisition  Agreement  among  Forest Oil  Corporation,  ATCOR Resources
                           Ltd., ATCO Ltd.,  Canadian Utilities Limited  and CanUtilities  Holdings
                           Ltd. dated December 12, 1995.
    *      Exhibit 10.12   Second   Restructure   Agreement   between   Joint   Energy  Development
                           Investments  Limited  Partnership  and  Forest  Oil  Corporation   dated
                           December 29, 1995.
    *      Exhibit 23.1    Consent of Vinson & Elkins L.L.P. (included in Exhibit 5 hereto).
    *      Exhibit 23.2    Consent of KPMG Peat Marwick LLP.
    *      Exhibit 23.3    Consent of Price Waterhouse.
    *      Exhibit 23.4    Consent of Ryder Scott Company.
    *      Exhibit 23.5    Consent of Fekete Associates, Inc.
    *      Exhibit 23.6    Consent of McDaniel & Associates, Consultants Ltd.
           Exhibit 24      Powers  of Attorney of  the following Officers  and Directors: Philip F.
                           Anschutz, Robert S. Boswell, Richard J. Callahan, Dale F. Dorn,  William
                           L.  Dorn, David  H. Keyte,  James H. Lee,  Daniel L.  McNamara, Craig D.
                           Slater, Joan C. Sonnen, Drake S. Tempest and Michael B. Yanney.
</TABLE>
    

- ------------------------
 *  Filed herewith.

   
**  To be filed by amendment.
    

   
    All other exhibits have previously been filed.
    

                                      II-5
<PAGE>
ITEM 17.  UNDERTAKINGS.

    The undersigned registrant hereby undertakes that:

        (1) For purposes of determining  any liability under the Securities  Act
    of  1933, the information omitted from the  form of prospectus filed as part
    of this registration statement in reliance upon Rule 430A and contained in a
    form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4)
    497(h) under  the  Securities  Act  shall  be deemed  to  be  part  of  this
    registration statement as of the time it was declared effective; and

        (2)  For the purpose  of determining any  liability under the Securities
    Act  of  1933,  each  post-effective  amendment  that  contains  a  form  of
    prospectus  shall be deemed  to be a new  registration statement relating to
    the securities offered therein, and the offering of such securities at  that
    time shall be deemed to be the initial bona fide offering thereof.

                                      II-6
<PAGE>
                                   SIGNATURES

   
    Pursuant  to the requirements of the  Securities Act of 1933, the registrant
certifies that it has  reasonable grounds to  believe that it  meets all of  the
requirements  for  filing on  Form  S-2 and  has  duly caused  this registration
statement to  be  signed  on  its behalf  by  the  undersigned,  thereunto  duly
authorized, in the City of Denver, State of Colorado, on January 2, 1996.
    

                                          FOREST OIL CORPORATION

                                          By:       /s/  DANIEL L. MCNAMARA

                                             -----------------------------------
                                                     Daniel L. McNamara
                                               CORPORATE COUNSEL AND SECRETARY

    Pursuant   to  the  requirements  of  the   Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities indicated and on the dates indicated.

   
<TABLE>
<CAPTION>
                      SIGNATURES                                        TITLE                         DATE
- ------------------------------------------------------  -------------------------------------  ------------------

<C>                                                     <S>                                    <C>
                         ROBERT S. BOSWELL*
   ------------------------------------------------     President and Chief Executive Officer   January 2, 1996
                 (Robert S. Boswell)                     (Principal Executive Officer)

                           DAVID H. KEYTE*              Vice President and Chief Financial
   ------------------------------------------------      Officer (Principal Financial           January 2, 1996
                   (David H. Keyte)                      Officer)

                           JOAN C. SONNEN*
   ------------------------------------------------     Controller (Principal Accounting        January 2, 1996
                   (Joan C. Sonnen)                      Officer)

                        PHILIP F. ANSCHUTZ*
   ------------------------------------------------
                 (Philip F. Anschutz)

                         ROBERT S. BOSWELL*
   ------------------------------------------------     Directors of the Registrant             January 2, 1996
                 (Robert S. Boswell)

                       RICHARD J. CALLAHAN*
   ------------------------------------------------
                (Richard J. Callahan)

                            DALE F. DORN*
   ------------------------------------------------
                    (Dale F. Dorn)

                          WILLIAM L. DORN*
   ------------------------------------------------
                  (William L. Dorn)

                             JAMES H. LEE*
   ------------------------------------------------
                    (James H. Lee)

                          CRAIG D. SLATER*
   ------------------------------------------------
                  (Craig D. Slater)

                         DRAKE S. TEMPEST*
   ------------------------------------------------
                  (Drake S. Tempest)

                         MICHAEL B. YANNEY*
   ------------------------------------------------
                 (Michael B. Yanney)

*By:          /s/  Daniel L. McNamara
           -------------------------------------------
                    Daniel L. McNamara
                 (AS ATTORNEY-IN-FACT FOR
              EACH OF THE PERSONS INDICATED)
</TABLE>
    

                                      II-7
<PAGE>
                                 EXHIBIT INDEX

   
<TABLE>
<CAPTION>
                                                                                                                    PAGE
              EXHIBIT NO.                                        DESCRIPTION                                         NO.
           -----------------  ----------------------------------------------------------------------------------  ---------
<C>        <S>                <C>                                                                                 <C>
   **      Exhibit 1.1        Form of U.S. Underwriting Agreement.
   **      Exhibit 1.2        Form of International Underwriting Agreement.
           Exhibit 3(i)       Restated  Certificate of Incorporation of Forest Oil Corporation dated October 14,
                              1993, incorporated herein by reference to Exhibit 3(i) to Form 10-Q for Forest Oil
                              Corporation for the quarter ended September 30, 1993 (File No. 0-4597).
           Exhibit 3(i)(a)    Certificate of Amendment of the Restated Certificate of Incorporation dated as  of
                              July  20, 1995, incorporated herein  by reference to Exhibit  3(i)(a) to Form 10-Q
                              for Forest Oil Corporation for the quarter ended June 30, 1995 (File No. 0-4597).
           Exhibit 3(i)(b)    Certificate of Amendment of the Restated Certificate of Incorporation dated as  of
                              July  26, 1995, incorporated herein  by reference to Exhibit  3(i)(b) to Form 10-Q
                              for Forest Oil Corporation for the quarter ended June 30, 1995 (File No. 0-4597).
   **      Exhibit 3(i)(c)    Certificate of Amendment of the Restated Certificate of Incorporation.
           Exhibit 3(ii)      Restated By-Laws of Forest Oil Corporation as  of May 9, 1990, Amendment No. 1  to
                              By-Laws  dated as of April 2, 1991, Amendment No.  2 to By-Laws dated as of May 8,
                              1991, Amendment No. 3  to By-Laws dated as  of July 30, 1991,  Amendment No. 4  to
                              By-Laws dated as of January 17, 1992, Amendment No. 5 to By-Laws dated as of March
                              18,  1993  and  Amendment  No.  6  to By-Laws  dated  as  of  September  14, 1993,
                              incorporated herein by  reference to  Exhibit 3(ii) to  Form 10-Q  for Forest  Oil
                              Corporation for the quarter ended September 30, 1993 (File No. 0-4597).
           Exhibit 3(ii)(a)   Amendment  No. 7 to By-Laws  dated as of December  3, 1993, incorporated herein by
                              reference to Exhibit 3(ii)(a) to Form 10-K for Forest Oil Corporation for the year
                              ended December 31, 1993 (File No. 0-4597).
           Exhibit 3(ii)(b)   Amendment No. 8 to By-Laws dated as  of February 24, 1994, incorporated herein  by
                              reference to Exhibit 3(ii)(b) to Form 10-K for Forest Oil Corporation for the year
                              ended December 31, 1993 (File No. 0-4597).
           Exhibit 3(ii)(c)   Amendment  No.  9 to  By-Laws dated  as of  May 15,  1995, incorporated  herein by
                              reference to Exhibit  3(ii)(c) to  Form 10-Q for  Forest Oil  Corporation for  the
                              quarter ended June 30, 1995 (File No. 0-4597).
           Exhibit 3(ii)(d)   Amendment  No. 10  to By-Laws dated  as of  July 27, 1995,  incorporated herein by
                              reference to Exhibit  3(ii)(d) to  Form 10-Q for  Forest Oil  Corporation for  the
                              quarter ended June 30, 1995 (File No. 0-4597).
           Exhibit 4.1        Indenture dated as of September 8, 1993 between Forest Oil Corporation and Shawmut
                              Bank,  Connecticut, (National  Association), incorporated  herein by  reference to
                              Exhibit 4.1  to  Form  10-Q for  Forest  Oil  Corporation for  the  quarter  ended
                              September 30, 1993 (File No. 0-4597).
           Exhibit 4.2        Loan  Agreement  between  Forest  Oil  Corporation  and  Joint  Energy Development
                              Investments Limited Partnership dated as of December 28, 1993, incorporated herein
                              by reference to Exhibit 4.1 to Form 8-K for Forest Oil Corporation dated  December
                              30, 1993 (File No. 0-4597).
           Exhibit 4.3        Second  Amendment effective as  of July 27,  1995 to Deed  of Trust, Assignment of
                              Production, Security  Agreement and  Financing Statement,  incorporated herein  by
                              reference  to Exhibit 4.2 to Form 8-K for Forest Oil Corporation dated October 11,
                              1995 (File No. 0-4597).
</TABLE>
    
<PAGE>
   
<TABLE>
<CAPTION>
                                                                                                                    PAGE
              EXHIBIT NO.                                        DESCRIPTION                                         NO.
           -----------------  ----------------------------------------------------------------------------------  ---------
<C>        <S>                <C>                                                                                 <C>
           Exhibit 4.4        Amended and Restated Credit Agreement dated  as of August 31, 1995 between  Forest
                              Oil Corporation and Subsidiaries, Borrower and Subsidiary Guarantors and The Chase
                              Manhattan  Bank (National Association), as agent, incorporated herein by reference
                              to Exhibit 4.1  to Form  10-Q for  Forest Oil  Corporation for  the quarter  ended
                              September 30, 1995 (File No. 0-4597).
           Exhibit 4.5        First  Amendment dated  as of  December 28, 1993  relating to  Exhibit 4.2 hereof,
                              incorporated herein  by reference  to Exhibit  4.3  to Form  10-Q for  Forest  Oil
                              Corporation for the quarter ended June 30, 1994 (File No. 0-4597).
           Exhibit 4.6        Second  Amendment  dated as  of  July 27,  1995  relating to  Exhibit  4.2 hereof,
                              incorporated by reference to Exhibit 4.1.
           Exhibit 4.7        Deed  of  Trust,  Assignment  of  Production,  Security  Agreement  and  Financing
                              Statement  dated as of December 28, 1993 by and between Forest Oil Corporation and
                              Joint Energy Development Investments  Limited Partnership, incorporated herein  by
                              reference to Exhibit 4.2 to Form 8-K for Forest Oil Corporation dated December 30,
                              1993 (File No. 0-4597).
           Exhibit 4.8        First  Amendment  dated  as of  June  15,  1994 relating  to  Exhibit  4.7 hereof,
                              incorporated herein  by reference  to Exhibit  4.4  to Form  10-Q for  Forest  Oil
                              Corporation for the quarter ended June 30, 1994 (File No. 0-4597).
           Exhibit 4.9        Specimen of Common Stock Certificate.
           Exhibit 4.10       Act  of  Mortgage,  Assignment  of Production,  Security  Agreement  and Financing
                              Statement dated as of December 28,  1993 between Forest Oil Corporation and  Joint
                              Energy   Development  Investments  Limited  Partnership,  incorporated  herein  by
                              reference to Exhibit 4.3 to Form 8-K for Forest Oil Corporation dated December 30,
                              1993 (File No. 0-4597).
           Exhibit 4.11       Warrant Agreement dated as of December 3, 1991 between Forest Oil Corporation  and
                              The  Chase Manhattan Bank (National Association), as Warrant Agent (including Form
                              of Warrant), incorporated  herein by  reference to Exhibit  4.7 to  Form 10-K  for
                              Forest Oil Corporation for the year ended December 31, 1991 (File No. 0-4597).
           Exhibit 4.12       Rights  Agreement  between  Forest  Oil Corporation  and  Mellon  Securities Trust
                              Company, as Rights  Agent dated  as of October  14, 1993,  incorporated herein  by
                              reference  to Exhibit 4.3 to Form 10-Q  for Forest Oil Corporation for the quarter
                              ended September 30, 1993 (File No. 0-4597).
    *      Exhibit 5.1        Opinion of Vinson & Elkins L.L.P., relating  to the legality of the Common  Stock,
                              par value $.10 per share, of Forest Oil Corporation registered pursuant hereto.
           Exhibit 10.1       Description  of  Employee  Overriding  Royalty  Bonuses,  incorporated  herein  by
                              reference to Exhibit 10.1  to Form 10-K  for Forest Oil  Corporation for the  year
                              ended December 31, 1990 (File No. 0-4597).
           Exhibit 10.2       Description  of Executive Life Insurance Plan, incorporated herein by reference to
                              Exhibit 10.2 to Form 10-K for Forest  Oil Corporation for the year ended  December
                              31, 1991 (File No. 0-4597).
           Exhibit 10.3       Form of non-qualified Executive Deferred Compensation Plan, incorporated herein by
                              reference  to Exhibit 10.3 to Form 10-Q for Forest Oil Corporation for the quarter
                              ended June 30, 1990 (File No. 0-4597).
           Exhibit 10.4       Form of non-qualified Supplemental Executive Retirement Plan, incorporated  herein
                              by  reference to Exhibit 10.4 to Form 10-K for Forest Oil Corporation for the year
                              ended December 31, 1990 (File No. 0-4597).
</TABLE>
    
<PAGE>
   
<TABLE>
<CAPTION>
                                                                                                                    PAGE
              EXHIBIT NO.                                        DESCRIPTION                                         NO.
           -----------------  ----------------------------------------------------------------------------------  ---------
<C>        <S>                <C>                                                                                 <C>
           Exhibit 10.5       Form of  Executive  Retirement  Agreement, incorporated  herein  by  reference  to
                              Exhibit  10.5 to Form 10-K for Forest  Oil Corporation for the year ended December
                              31, 1990 (File No. 0-4597).
           Exhibit 10.6       Forest Oil Corporation 1992 Stock  Option Plan and Option Agreement,  incorporated
                              herein  by reference to Exhibit  10.7 to Form 10-K  for Forest Oil Corporation for
                              the year ended December 31, 1991 (File No. 0-4597).
           Exhibit 10.7       Letter Agreement  with Richard  B. Dorn  relating to  a revision  to Exhibit  10.5
                              hereof,  incorporated herein by reference to Exhibit 10.11 to Form 10-K for Forest
                              Oil Corporation for the year ended December 31, 1991 (File No. 0-4597).
           Exhibit 10.8       Forest Oil Corporation  Annual Incentive  Plan effective  as of  January 1,  1992,
                              incorporated  herein by  reference to  Exhibit 10.8  to Form  10-K for  Forest Oil
                              Corporation for the year ended December 31, 1992 (File No. 0-4597).
           Exhibit 10.9       Form of Executive Severance Agreement, incorporated herein by reference to Exhibit
                              10.9 to Form 10-K for Forest Oil Corporation for the year ended December 31,  1993
                              (File No. 0-597).
           Exhibit 10.10      Form  of Settlement Agreement and General Release  between John F. Dorn and Forest
                              Oil Corporation dated March 7, 1994,  incorporated herein by reference to  Exhibit
                              10.10 to Form 10-K for Forest Oil Corporation for the year ended December 31, 1993
                              (File No. 0-4597).
    *      Exhibit 10.11      Acquisition  Agreement among  Forest Oil  Corporation, ATCOR  Resources Ltd., ATCO
                              Ltd., Canadian Utilities Limited and CanUtilities Holdings Ltd. dated December 12,
                              1995.
    *      Exhibit 10.12      Second Restructure Agreement between Joint Energy Development Investments  Limited
                              Partnership and Forest Oil Corporation dated December 29, 1995.
    *      Exhibit 23.1       Consent of Vinson & Elkins L.L.P. (included in Exhibit 5 hereto).
    *      Exhibit 23.2       Consent of KPMG Peat Marwick LLP.
    *      Exhibit 23.3       Consent of Price Waterhouse.
    *      Exhibit 23.4       Consent of Ryder Scott Company.
    *      Exhibit 23.5       Consent of Fekete Associates, Inc.
    *      Exhibit 23.6       Consent of McDaniel & Associates, Consultants Ltd.
           Exhibit 24         Powers  of Attorney of  the following Officers and  Directors: Philip F. Anschutz,
                              Robert S. Boswell, Richard J.  Callahan, Dale F. Dorn,  William L. Dorn, David  H.
                              Keyte, James H. Lee, Daniel L. McNamara, Craig D. Slater, Joan C. Sonnen, Drake S.
                              Tempest and Michael B. Yanney.
</TABLE>
    

- ------------------------
 *  Filed herewith.

   
**  To be filed by amendment.
    

   
    All other exhibits have previously been filed.
    

<PAGE>

                                                       [Exhibit 5.1 Opinion]



                             January 3, 1996


Forest Oil Corporation
1600 Broadway, Suite 2200
Denver, CO 80202

Gentlemen:

     We are acting as counsel for Forest Oil Corporation, a New York
corporation (the "Company"), in connection with the proposed offer and sale
by the Company and Saxon Petroleum Inc. (the "Selling Shareholder") to the
Underwriters (the "Underwriters"), pursuant to the prospectus forming a part
of a Registration Statement on Form S-2, File No. 33-64949, originally filed
with the Securities and Exchange Commission on December 13, 1995 (such
Registration Statement, as amended at the effective date thereof being
referred to herein as the "Registration Statement") of 10,940,000 and
1,060,000, shares, respectively, of Common Stock, par value $.10 per share
("Common Stock"), of the Company, together with a maximum of 1,800,000 shares
of Common Stock which may be sold to the Underwriters pursuant to the over-
allotment option provided in the Underwriting Agreement (collectively, said
13,800,000 shares of Common Stock are referred to herein as the "Shares").
Share numbers in this opinion have been adjusted to reflect a proposed 5 to 1
reverse stock split to be considered at a special meeting of shareholders
scheduled to be held on January 5, 1996. Capitalized terms used but not
defined herein have the meanings set forth in the Registration Statement.

     We are rendering this opinion as of the time the Registration Statement
becomes effective in accordance with Section 8(a) of the Securities Act of
1933, as amended.

     In connection with the opinion expressed herein, we have examined, among
other things, the Restated Certificate of Incorporation and the bylaws of the
Company, as amended, the records of corporate proceedings that have occurred
prior to the date hereof with respect to such offering, the Registration
Statement and the form of Underwriting Agreement to be executed among the
Company, the Selling Shareholder and Salomon Brothers Inc, Dillon, Read & Co.
Inc., Morgan Stanley & Co. Incorporated and Chase Securities, Inc., as
Representatives of the several Underwriters. We have also reviewed such
questions of law as we have deemed necessary or appropriate.

<PAGE>

Forest Oil Corporation
January 3, 1996
Page 2


     Based upon the foregoing, we are of the opinion that the Shares proposed
to be sold by the Company to the Underwriters have been validly authorized
for issuance and, upon the issuance and delivery of those Shares to be sold
by the Company, and the Shares to be sold by the Selling Shareholder in
accordance with the provisions of the Underwriting Agreement (assuming that
it is executed in the form reviewed by us), and as set forth in the
Registration Statement, the Shares will be validly issued, fully paid and
nonassessable.

     This opinion is limited in all respects to the General Corporation Law
of the State of New York.

     We hereby consent to the statements with respect to us under the heading
"Legal Matters" in the prospectus forming a part of the Registration
Statement and to the filing of this opinion as an exhibit to the Registration
Statement, but we do not thereby admit that we are within the class of
persons whose consent is required under the provisions of the Securities Act
of 1933, as amended, or the rules and regulations of the Securities and
Exchange Commission issued thereunder.

                                        Very truly yours,



                                        /s/ VINSON & ELKINS L.L.P.





<PAGE>

                          Exhibit 10.11 Acquisition Agreement among Forest Oil
                                        Corporation, ATCOR Resources Ltd., ATCO
                                        Ltd., Canadian Utilities Limited and
                                        CanUtilities Holdings Ltd. dated
                                        December 12, 1995.


                             ACQUISITION AGREEMENT



                                   BETWEEN:



                            FOREST OIL CORPORATION

                                    - and -

                             ATCOR RESOURCES LTD.

                                    - and -

                                    ATCO LTD.

                                    - and -

                          CANADIAN UTILITIES LIMITED

                                    - and -

                          CANUTILITIES HOLDINGS LTD



                           DATED DECEMBER 12, 1995

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                <C>                                                      <C>
ARTICLE 1      INTERPRETATION  . . . . . . . . . . . . . . . . . . . . . . . . 2
     1.1       DEFINITIONS . . . . . . . . . . . . . . . . . . . . . . . . . . 2
     1.2       ARTICLE REFERENCES. . . . . . . . . . . . . . . . . . . . . . . 7
     1.3       INTERPRETATION. . . . . . . . . . . . . . . . . . . . . . . . . 7
     1.4       GOVERNING LAW AND JURISDICTION. . . . . . . . . . . . . . . . . 8
     1.5       INVALIDITY, ETC.. . . . . . . . . . . . . . . . . . . . . . . . 8
     1.6       DATE FOR ANY ACTION . . . . . . . . . . . . . . . . . . . . . . 8
     1.7       CURRENCY. . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
     1.8       ENTIRE AGREEMENT. . . . . . . . . . . . . . . . . . . . . . . . 8
     1.9       SCHEDULES . . . . . . . . . . . . . . . . . . . . . . . . . . . 9

ARTICLE 2      THE ACQUISITION . . . . . . . . . . . . . . . . . . . . . . . . 9
     2.1       ACQUISITION . . . . . . . . . . . . . . . . . . . . . . . . . . 9
     2.2       ANCILLARY TRANSACTIONS. . . . . . . . . . . . . . . . . . . . . 9

ARTICLE 3      REPRESENTATIONS AND WARRANTIES  . . . . . . . . . . . . . . . . 9
     3.1       REPRESENTATIONS AND WARRANTIES OF ATCOR . . . . . . . . . . . . 9
               (a)  CORPORATE EXISTENCE AND POWER  . . . . . . . . . . . . . .10
               (b)  CORPORATE AUTHORITY  . . . . . . . . . . . . . . . . . . .10
               (c)  AUTHORIZATION; CONTRAVENTION . . . . . . . . . . . . . . .10
               (d)  APPROVALS  . . . . . . . . . . . . . . . . . . . . . . . .10
               (e)  BINDING EFFECT . . . . . . . . . . . . . . . . . . . . . .11
               (f)  REPORTS  . . . . . . . . . . . . . . . . . . . . . . . . .11
               (g)  NO MATERIAL ADVERSE CHANGE . . . . . . . . . . . . . . . .12
               (h)  LITIGATION . . . . . . . . . . . . . . . . . . . . . . . .12
               (i)  BOOKS AND RECORDS  . . . . . . . . . . . . . . . . . . . .12
               (j)  MISSTATEMENTS  . . . . . . . . . . . . . . . . . . . . . .13
               (k)  RECOMMENDATION . . . . . . . . . . . . . . . . . . . . . .13
               (l)  NO MERGER AGREEMENTS . . . . . . . . . . . . . . . . . . .13
               (m)  ISSUED CAPITAL . . . . . . . . . . . . . . . . . . . . . .13
               (n)  OPTIONS  . . . . . . . . . . . . . . . . . . . . . . . . .13
               (o)  U.S. CONTACTS  . . . . . . . . . . . . . . . . . . . . . .13
               (p)  CONTINUING REPRESENTATIONS AND WARRANTIES  . . . . . . . .14
     3.2       REPRESENTATIONS AND WARRANTIES OF FOREST. . . . . . . . . . . .14
               (a)  CORPORATE EXISTENCE AND POWER  . . . . . . . . . . . . . .14
               (b)  CORPORATE AUTHORITY  . . . . . . . . . . . . . . . . . . .14
               (c)  AUTHORIZATION; CONTRAVENTION . . . . . . . . . . . . . . .14
               (d)  APPROVALS  . . . . . . . . . . . . . . . . . . . . . . . .15
               (e)  BINDING EFFECT . . . . . . . . . . . . . . . . . . . . . .15
               (f)  REPORTS  . . . . . . . . . . . . . . . . . . . . . . . . .15
               (g)  CONTINUING REPRESENTATIONS AND WARRANTIES  . . . . . . . .16
               (h)  NO MATERIAL ADVERSE CHANGE . . . . . . . . . . . . . . . .16
               (i)  NO MERGER AGREEMENTS . . . . . . . . . . . . . . . . . . .16
               (j)  EMPLOYEES  . . . . . . . . . . . . . . . . . . . . . . . .16
</TABLE>

<PAGE>

                                     -ii-
<TABLE>
<S>               <C>                                                       <C>
     3.3       REPRESENTATIONS AND WARRANTIES OF PARENT 1. . . . . . . . . . .17
     3.4       REPRESENTATIONS AND WARRANTIES OF PARENT 2. . . . . . . . . . .18
     3.5       REPRESENTATIONS AND WARRANTIES OF PARENT 3. . . . . . . . . . .19

ARTICLE 4      COVENANTS . . . . . . . . . . . . . . . . . . . . . . . . . . .21
     4.1       COVENANTS OF ATCOR AND THE PRINCIPAL SHAREHOLDERS . . . . . . .21
     4.2       COVENANTS OF FOREST . . . . . . . . . . . . . . . . . . . . . .26
     4.3       MUTUAL COVENANTS OF ATCOR AND FOREST. . . . . . . . . . . . . .29

ARTICLE 5      CONDITIONS PRECEDENT  . . . . . . . . . . . . . . . . . . . . .29
     5.1       MUTUAL CONDITIONS PRECEDENT . . . . . . . . . . . . . . . . . .29
     5.2       CONDITIONS TO OBLIGATIONS OF ATCOR AND
               THE PRINCIPAL SHAREHOLDERS  . . . . . . . . . . . . . . . . . .31
     5.3       CONDITIONS TO OBLIGATION OF FOREST. . . . . . . . . . . . . . .32
     5.4       MATERIALITY THRESHOLD . . . . . . . . . . . . . . . . . . . . .33
     5.5       NOTICE OF NON-COMPLIANCE. . . . . . . . . . . . . . . . . . . .34

ARTICLE 6      OTHER COVENANTS . . . . . . . . . . . . . . . . . . . . . . . .34
     6.1       INDEMNIFICATION . . . . . . . . . . . . . . . . . . . . . . . .34
     6.2       COVENANTS OF PRINCIPAL SHAREHOLDERS . . . . . . . . . . . . . .38
     6.3       SALE OF PRINCIPAL SHAREHOLDERS' ATCOR SHARES. . . . . . . . . .39
     6.4       PUBLIC OFFERING . . . . . . . . . . . . . . . . . . . . . . . .40
     6.5       NON-COMPETITION . . . . . . . . . . . . . . . . . . . . . . . .40
     6.6       EXPENSES. . . . . . . . . . . . . . . . . . . . . . . . . . . .41
     6.7       NAME. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .42

ARTICLE 7      AMENDMENT AND TERMINATION . . . . . . . . . . . . . . . . . . .42
     7.1       AMENDMENT . . . . . . . . . . . . . . . . . . . . . . . . . . .42
     7.2       TERMINATION . . . . . . . . . . . . . . . . . . . . . . . . . .42
     7.3       EFFECT OF TERMINATION . . . . . . . . . . . . . . . . . . . . .43

ARTICLE 8      GENERAL . . . . . . . . . . . . . . . . . . . . . . . . . . . .43
     8.1       NOTICES . . . . . . . . . . . . . . . . . . . . . . . . . . . .43
     8.2       SURVIVAL OF REPRESENTATIONS AND WARRANTIES. . . . . . . . . . .44
     8.3       BINDING EFFECT AND ASSIGNMENT . . . . . . . . . . . . . . . . .44
     8.4       PUBLIC DISCLOSURE . . . . . . . . . . . . . . . . . . . . . . .45
     8.5       EXPENSES. . . . . . . . . . . . . . . . . . . . . . . . . . . .45
     8.6       BEST INTERESTS  . . . . . . . . . . . . . . . . . . . . . . . .45
     8.7       TIME OF ESSENCE . . . . . . . . . . . . . . . . . . . . . . . .45
     8.8       COUNTERPARTS. . . . . . . . . . . . . . . . . . . . . . . . . .45
     8.9       FURTHER ASSURANCES. . . . . . . . . . . . . . . . . . . . . . .46

</TABLE>


<PAGE>

                              ACQUISITION AGREEMENT

          THIS AGREEMENT made as of the 12th day of December, 1995.

BETWEEN:

          FOREST OIL CORPORATION, a corporation incorporated under the
          laws of New York ("Forest")

                                     - and -

          ATCOR RESOURCES LTD., a corporation incorporated under the
          laws of Canada ("ATCOR")

                                     - and -

          ATCO LTD., a corporation incorporated under the laws of
          Alberta ("Parent 1")

                                     - and -

          CANADIAN UTILITIES LIMITED, a corporation incorporated under
          the laws of Canada ("Parent 2")

                                     - and -

          CANUTILITIES HOLDINGS LTD., a corporation incorporated under
          the laws of Alberta ("Parent 3")




          WHEREAS ATCOR intends to amalgamate with a wholly-owned subsidiary
("Newco") of Parent 1 under Section 182 of the CANADA BUSINESS CORPORATIONS ACT
on the terms and conditions of the Amalgamation Agreement annexed hereto as
Schedule A;

          AND WHEREAS immediately upon the Amalgamation becoming effective,
Parent 1 will sell its common shares of Amalco to an indirect wholly-owned
Subsidiary of Forest, which will subscribe for treasury shares of Amalco, and
purchase all outstanding shares of Amalco tendered to it, and Amalco will redeem
the remaining shares other than the shares held by the Subsidiary;

          AND WHEREAS the parties hereto have entered into this Agreement to
provide for the matters referred to in the foregoing recitals and for other
matters relating to such transaction;

          NOW THEREFORE THIS AGREEMENT WITNESSES THAT in consideration of the
premises and the respective covenants and agreements herein contained, the
parties hereto covenant and agree as follows:


<PAGE>

                                     -2-


                                  ARTICLE 1
                               INTERPRETATION

1.1       DEFINITIONS

          In this Agreement, unless there is something in the subject matter or
context inconsistent therewith, the following terms shall have the following
meanings:

     "ACT" means the CANADA BUSINESS CORPORATIONS ACT, as amended;

     "ACTION" against a person means an action, suit, investigation, complaint
     or other proceeding pending against or affecting the person or its
     property, whether civil or criminal, in law or equity or before any
     arbitrator or Governmental Body.

     "ACQUISITION" means the acquisition by Forest 1 of all shares of Amalco
     (newly issued and previously outstanding) as described in Section 2.1(b),
     (c) and (d);

     "AFFILIATE" has the meaning ascribed thereto in the Act;

     "AMALCO" means the corporation resulting from the Amalgamation;

     "AMALGAMATION" means the amalgamation of ATCOR and Newco under the
     provisions of the Act on the terms and conditions set forth in the
     Amalgamation Agreement;

     "AMALGAMATION AGREEMENT" means the agreement attached hereto as Schedule A;

     "ANCILLARY DOCUMENTS" means the agreements implementing the Ancillary
     Transactions;

     "ANCILLARY TRANSACTIONS" means the Sale Transactions and the
     Reorganization;

     "APPROVAL" means an authorization, consent, approval or waiver of,
     clearance by, notice to or registration or filing with, or any other
     similar action by or with respect to a Governmental Body or any other
     person and the expiration or termination of all prescribed waiting, review
     or appeal periods with respect to any of the foregoing;

     "ASSESSMENT" has the meaning provided in section 4.1(i);

     "ASSOCIATE" has the meaning ascribed thereto in the Act;

     "ATCOR ASSETS" means all of the properties and assets of ATCOR and its
     Subsidiaries on a consolidated basis;

     "ATCOR FINANCIAL STATEMENTS" means the audited consolidated financial
     statements of ATCOR for the year ended December 31, 1994 and the unaudited
     consolidated financial statements of ATCOR for the nine month period ended
     September 30, 1995;

<PAGE>

                                     -3-

     "ATCOR INFORMATION CIRCULAR" means the information circular of ATCOR to be
     sent to shareholders of ATCOR in connection with the ATCOR Shareholders'
     Meeting;

     "ATCOR LTD." means the company of that name which is a Subsidiary of ATCOR;

     "ATCOR SHAREHOLDERS MEETING" means the special meeting of shareholders of
     ATCOR (including any adjournment thereof) to be held to consider and, if
     thought fit, to approve the Amalgamation;

     "ATCOR SHARES" means Class A Shares and Class B Shares as constituted on
     the date hereof and includes all shares of Amalco issued pursuant to the
     Amalgamation;

     "BUSINESS DAY" means a day other than a Saturday, Sunday or a day when
     banks in Calgary, Alberta or New York, New York generally are not open for
     business;

     "CLASS A SHARES" means the Class A Non-voting Shares of ATCOR;

     "CLASS B SHARES" means the Class B Common Shares of ATCOR;

     "CLOSING" means the completion of the Acquisition;

     "CLOSING DATE" means the date of completion of the Acquisition, which shall
     be a date selected by Forest which shall be not more than two days
     following completion of the Offering;

     "COURT" means the Court of Queen's Bench of Alberta;

     "DISSENTING SHAREHOLDERS" means holders of ATCOR Shares who exercise, and
     do not prior to the Closing Date withdraw or otherwise relinquish, the
     right of dissent available to such holders in respect of the special
     resolution to be placed before the shareholders of ATCOR at the ATCOR
     Shareholders Meeting;

     "DUE DILIGENCE RESPONSE" means the letter of even date herewith delivered
     by ATCOR to Forest responding to various due diligence inquiries;

     "ENCUMBRANCE" includes, without limitation, any mortgage, pledge,
     assignment, charge (fixed or floating), lien, security interest, claim or
     trust, or any royalty, carried, working, participation, net profits or
     other third party interest and any agreement, option, right or privilege
     capable of becoming any of the foregoing;

     "ESCROW AGENT" means The R-M Trust Company;

     "ESCROW AGREEMENT" means an agreement to be entered into among ATCOR,
     Parent 1, Parent 2, Parent 3, Forest and the Escrow Agent providing for the
     release of funds deposited with the Escrow Agent pursuant to Sections
     4.2(f) and 5.2;

<PAGE>

                                     -4-

     "ETHANE PLANT" means the Edmonton Ethane Extraction Plant;

     "EXCHANGE ACT" means the Securities Exchange Act of 1934 of the United
     States, as amended, and the related rules and regulations thereunder;

     "FINANCIAL INSTRUMENT TRANSACTIONS" means any agreements involving the
     purchase, sale or ownership of interest rate or currency swaps, foreign
     exchange swaps or forward delivery agreements or commodity or financial
     derivatives (other than a contract for purchase or sale of oil or gas at a
     fixed price on which delivery is intended to be made and in respect of
     which the vendor has entered into a corresponding contract for sale or
     purchase of such oil or gas at a fixed price);

     "FOREST 1" means a corporation incorporated or to be incorporated under the
     laws of Canada which is or shall be a wholly-owned Subsidiary of Forest;

     "FRONTIER LANDS" means ATCOR's oil and gas rights in Canada lands and
     freehold lands in the Arctic and offshore the east coast of Canada;

     "GAAP" means generally accepted accounting principles as in effect in
     Canada from time to time;

     "GOVERNMENTAL BODY" means any agency, bureau, commission, court,
     department, official, political subdivision, tribunal or other
     instrumentality of any government, whether federal, provincial, county or
     local, domestic or foreign;

     "INSIDER" has the meaning ascribed thereto in the SECURITIES ACT,
     S.A. 1981, c. S-6.1, as amended;

     "INTERCOMPANY TRANSACTIONS" means any transaction between Parent 1,
     Parent 2 or their affiliates, on the one hand, and ATCOR or its
     Subsidiaries, on the other hand, entered into on or prior to the Closing
     Date and including, but not limited to the Sale Transactions, but excluding
     the transactions described in Section 2.1;

     "INDEMNIFIED PERSON" means any person entitled to be or alleging to have a
     right to be indemnified pursuant to the provisions of Sections 6.1(a)
     through (e);

     "INDEMNIFYING PERSON" means any person from whom an Indemnified Person is
     seeking indemnity pursuant to the provisions of Sections 6.1(a) through
     (e);

     "LIEN" means any mortgage, deed of trust, lien (statutory or otherwise),
     pledge, hypothecation, charge, deposit arrangement, preference, priority,
     security interest or encumbrance of any kind (including, but not limited
     to, any conditional sale agreement or other title retention agreement, any
     capitalized lease or financing lease having substantially the same economic
     effect as the foregoing and the filing of or agreement to give any
     financing


<PAGE>

                                     -5-

     statement under the PERSONAL PROPERTY SECURITY ACT or comparable law of
     any jurisdiction to evidence any of the foregoing);

     "LOSS" means any cost, damage, disbursement, expense, liability, judgment,
     loss, deficiency, obligation, penalty or settlement of any kind or nature,
     whether foreseeable or unforeseeable, including, but not limited to,
     interest or other carrying costs, penalties, legal, accounting, expert
     witness, consultant and other professional fees and expenses incurred in
     the investigation, collection, prosecution and defense of claims and
     amounts paid in settlement, that may be imposed on or otherwise incurred or
     suffered by the specified person;

     "MARKETABLE SECURITIES" means 200,000 Class I preferred shares of Trilon
     Corporation;

     "MARKETING BUSINESS" means the business of buying gas from third parties
     for resale and marketing such gas to others (or as shrinkage gas for ATCOR
     Ltd.'s interest in the Ethane Plant), and marketing gas produced by ATCOR
     Ltd., and buying gas or selling gas to or for third parties as broker as
     conducted by ATCOR Ltd. (or Parent 2 or its Subsidiaries, as the case may
     be) on the date hereof;


     "MARKETING EMPLOYEES" means the officers, employees, representatives,
     agents and advisors who as at the date hereof conduct the Marketing
     Business, as specified in the Due Diligence Response;

     "MATERIAL CONTRACT" means (i) agreements with investment bankers, brokers,
     finders, consultants and advisers engaged by ATCOR or a Subsidiary with
     respect to any transactions contemplating the recapitalization of ATCOR or
     the Subsidiary, the purchase or sale by ATCOR or a Subsidiary of assets not
     in the ordinary course of business or the issuance and sale by ATCOR or a
     Subsidiary of any securities of ATCOR or a Subsidiary, as the case may be;
     (ii) agreements of arrangements for the purchase, sale, delivery,
     gathering, transportation or processing of oil or gas to which ATCOR or a
     Subsidiary of ATCOR is bound, other than those which are terminable by
     ATCOR or its Subsidiary without penalty or payment on not more than one
     month's notice; (iii) Financial Instrument Transactions; (iv) agreements
     with any shareholder having beneficial ownership of 5% or more of the ATCOR
     Shares of any class then issued and outstanding, or any director or officer
     of ATCOR or a Subsidiary and all shareholders' agreements and voting
     trusts; and (v) agreements not made in the ordinary course of business and
     which are materially adverse to the business of ATCOR or a Subsidiary;

     "NEWCO" means a corporation incorporated or to be incorporated under the
     laws of Canada which is or shall be a wholly-owned Subsidiary of Parent 1;

     "OFFER" means the offer to purchase Amalco shares pursuant to
     Section 2.1(c) at a price of $4.88 per share;

     "OFFERING" means the public offering of shares by Forest described in
     Section 6.4;


<PAGE>

                                     -6-

     "PARENT 1 ATCOR SHARES", "PARENT 2 ATCOR SHARES", and PARENT 3 ATCOR
     SHARES" have the meaning set out in Sections 3.3, 3.4 and 3.5 respectively;

     "PRINCIPAL SHAREHOLDERS" means Parent 1, Parent 2 and Parent 3;

     "PRINCIPAL SHAREHOLDERS' ATCOR SHARES" means Parent 1's ATCOR Shares,
     Parent 2's ATCOR Shares, and Parent 3's ATCOR Shares;

     "PROPRIETARY RIGHTS" means all computer software, seismic data, copyrights,
     uncopyrighted works, trademarks, trademark rights, service marks, trade
     names, trade name rights, patents, patent rights, unpatented inventions,
     licenses, permits, trade secrets, know-how, inventions and intellectual
     property rights and other proprietary rights together with applications and
     licenses for any of the foregoing;

     "RECOMMENDATION" has the meaning set out in Section 3.1(k);

     "REDEMPTION AMOUNT" means the amount required to redeem all shares of
     Amalco not tendered to the Offer;

     REGISTRATION STATEMENT" means the registration statement filed by Forest at
     the Securities and Exchange Commission in respect of the Offering;

     "REGULATION" means (i) any applicable law, rule, regulation, judgment,
     decree, ruling, order, award, injunction, recommendation or other official
     action of any Governmental Body and (ii) any official change in the
     interpretation or administration of any of the foregoing by the
     Governmental Body or by any other Governmental Body or other person
     responsible for the interpretation or administration of any of the
     foregoing;

     "REORGANIZATION" means the transfer of all the ATCOR Assets used in the
     Marketing Business carried on by ATCOR Ltd. and all of such business to a
     wholly-owned Subsidiary of ATCOR Ltd. (which shall hold no other assets and
     carry on no other business) in consideration for shares of the Subsidiary,
     all in a form satisfactory to Forest;

     "SALE DOCUMENTS" means the agreements implementing the Sale Transactions in
     a form satisfactory to ATCOR and Forest;

     "SALE TRANSACTIONS" means the sale of the Marketable Securities and
     interests in the Ethane Plant and Frontier Lands to Parent 1 and Parent 2;

     "SAXON" means Saxon Petroleum, Inc.;

     "SUBSIDIARY" has the meaning ascribed thereto in the Act and, except where
     the context otherwise requires, means a Subsidiary of ATCOR;

<PAGE>

                                     -7-

     "TAXES" means all taxes, charges, fees, levies, duties, imposts,
     withholdings, restrictions, fines, interest, penalties, additions to tax or
     other assessments or charges, including, but not limited to, income,
     excise, goods and services, property, withholding, sales, use, gross
     receipts, value added and franchise taxes, license recording, documentation
     and registration fees and customs duties imposed by any Governmental Body;

     "TAX RETURN" means a report, return or other information required to be
     filed by a person with or submitted to a Governmental Body with respect to
     Taxes, including, where permitted or required, combined or consolidated
     returns for any group of entities that includes the person;

     "TRADE SECRETS" means all information of a confidential and proprietary
     nature to ATCOR or Parent 2, respectively, pertaining to the Marketing
     Business including all customer lists and proprietary computer software;

     "TRANSACTION EXPENSES" means all expenses of ATCOR in connection with
     negotiating, entering into and approving this Agreement, and the Ancillary
     Transactions including fees and expenses of counsel, accountants, and
     financial advisors, costs of valuations and fairness opinions, fees payable
     to any brokers, in each case payable to parties retained by ATCOR prior to
     Closing, fees and expenses of the members of the Special Committee of
     ATCOR's board of directors and amounts required to be included by Section
     4.1(c)(iii);

     "TRANSACTION PROPOSAL" has the meaning set out in Section 4.1(a).

1.2       ARTICLE REFERENCES

          The division of this Agreement into Articles, Sections, paragraphs and
other subdivisions, the insertion of headings and the provision of a table of
contents are for convenience of reference only and shall not affect the
construction or interpretation hereof.

1.3       INTERPRETATION

          In this Agreement, except where otherwise specified:

     (a)  the terms "this Agreement", "hereof", "herein", "hereunder" and
          similar expressions refer, unless otherwise specified, to this
          Agreement taken as a whole and not to any particular section,
          paragraph or clause;


     (b)  words importing the singular number or masculine gender shall include
          the plural number or the feminine or neuter genders, and vice versa;

     (c)  all references to Articles and Schedules refer, unless otherwise
          specified, to articles of and schedules to this Agreement;

<PAGE>

                                     -8-

     (d)  all references to Sections refer, unless otherwise specified, to
          sections, paragraphs or clauses of this Agreement and reference to
          paragraphs or clauses refer to paragraphs in the same section as the
          reference or clauses in the same paragraph as the reference; and

     (e)  words and terms denoting inclusiveness (such as "include" or
          "includes" or "including"), whether or not so stated, are not limited
          by and do not imply limitation of, their context or the words or
          phrases which precede or succeed them.

1.4       GOVERNING LAW AND JURISDICTION

          This Agreement and, unless otherwise specified therein, all other
documents and instruments delivered in accordance with this Agreement shall be
governed by and interpreted in accordance with the laws of the Province of
Alberta.  The parties irrevocably submit to the non-exclusive jurisdiction of
the courts of the Province of Alberta, without prejudice to the rights of the
parties to take proceedings in any other jurisdictions.

1.5       INVALIDITY, ETC.

          Any provision hereof which is prohibited or unenforceable shall be
ineffective only to the extent of such prohibition or unenforceability, without
invalidating the remaining provisions hereof.

1.6       DATE FOR ANY ACTION

          If any date on which any action is required to be taken hereunder by
any of the parties hereto is not a business day, such action shall be required
to be taken on the next succeeding day which is a business day.

1.7       CURRENCY

          Unless otherwise stated, all references in this Agreement to sums of
money are expressed in lawful money of Canada.

1.8       ENTIRE AGREEMENT

          This Agreement constitutes the entire agreement among the parties
pertaining to the subject matter hereof and supersedes all prior agreements,
understandings, negotiations and discussions, whether oral or written, among the
parties with respect to the subject matter hereof, except for agreements between
the parties and their agents respecting the confidentiality of information
provided in connection with the transactions contemplated herein.

<PAGE>

                                     -9-

1.9       SCHEDULES

          The following Schedule forms part of this Agreement:

          Schedule A - Amalgamation Agreement

                                    ARTICLE 2
                                 THE ACQUISITION

2.1       ACQUISITION

          Subject to the terms and conditions hereof, the parties shall complete
each of the following transactions on the Closing Date in the order set forth in
this Section 2.1:

     (a)  The Amalgamation shall be completed and made effective;

     (b)  Forest 1 shall purchase from Parent 1 and Parent 1 shall sell to
          Forest 1, all outstanding Common Shares of Amalco for an aggregate
          price of $1.00;

     (c)  Forest 1 shall make the Offer to acquire all of the shares of Amalco
          not held by Forest 1 and shall acquire all of the shares of Amalco
          tendered to the Offer;

     (d)  Forest 1 shall subscribe for and purchase from Amalco, and Amalco,
          ATCOR and Parent 1 hereby agree that Amalco shall issue to Forest 1 a
          number of Common Shares of Amalco to be designated by Forest at an
          aggregate price of the Redemption Amount; and

     (e)  Amalco shall redeem all shares not held by Forest 1.

2.2       ANCILLARY TRANSACTIONS

          Prior to the Closing Date, ATCOR shall complete the Reorganization and
execute the Sale Documents.


                                    ARTICLE 3
                         REPRESENTATIONS AND WARRANTIES

3.1       REPRESENTATIONS AND WARRANTIES OF ATCOR

          ATCOR represents and warrants to and in favour of Forest as follows
and acknowledges that Forest is relying upon such representations and warranties
in connection with the matters contemplated by this Agreement:

<PAGE>

                                     -10-

     (a)  CORPORATE EXISTENCE AND POWER.  Each of ATCOR and its Subsidiaries is
          a corporation duly incorporated, validly existing and in good standing
          under the laws of the jurisdiction of its incorporation, has all
          necessary corporate power and authority and all material licenses,
          authorizations, consents and approvals required to own, lease, license
          or use its properties now owned, leased, licensed or used and to carry
          on its business as now conducted and is duly qualified as a foreign
          corporation under the laws of each jurisdiction in which such
          qualification is required to own, lease, license or use its properties
          now owned, leased, licensed and used or to carry on its business as
          now conducted and in which the failure to be so qualified could
          materially and adversely affect the business, properties, operations,
          prospects or condition (financial or otherwise) of ATCOR and its
          Subsidiaries, taken as a whole, or the ability of ATCOR or the
          Subsidiary, as the case may be, to perform its obligations under this
          Agreement, the Amalgamation Agreement and the Ancillary Documents.

     (b)  CORPORATE AUTHORITY. ATCOR has all necessary corporate power and
          authority to execute, deliver and perform its obligations under this
          Agreement, the Amalgamation Agreement and the Ancillary Documents.

     (c)  AUTHORIZATION; CONTRAVENTION.  Subject to obtaining the Approvals
          referred to in paragraph (d), the execution and delivery of this
          Agreement, the Amalgamation Agreement and the Ancillary Documents by
          ATCOR and the performance by ATCOR of its obligations hereunder and
          thereunder have been duly authorized by all necessary corporate action
          and do not and will not:

          (i)  contravene, violate, result in a breach of or constitute a
               default under, its articles of incorporation or certificate of
               incorporation, as the case may be, or bylaws, any Regulation or
               any decision, ruling, order or award of any arbitrator by which
               ATCOR or any Subsidiary may be bound or affected, or any
               indenture, mortgage, deed of trust, loan agreement or other
               agreement or instrument to which ATCOR or any Subsidiary is a
               party or by which it is bound where such contravention could
               reasonably be expected to prevent or materially hinder the
               completion of the transactions contemplated by this Agreement or
               could have a material adverse effect on ATCOR;

          (ii) terminate or modify any rights, or accelerate or increase any
               obligations, of ATCOR or a Subsidiary under any Material Contract
               to which ATCOR or any of its Subsidiaries is a party or pursuant
               to which any of its property is held, or give any person a right
               to do so.

     (d)  APPROVALS.  Except for an Approval from the Alberta Energy and Utility
          Board and the approval of the ATCOR Shareholders, no Approval of any
          Governmental Body or other person is required or advisable on the part
          of ATCOR or any Subsidiary for the due execution delivery and
          performance by ATCOR of this Agreement, the Amalgamation Agreement and
          the Ancillary Documents.


<PAGE>

                                     -11-

     (e)  BINDING EFFECT.  Each of this Agreement, the Amalgamation Agreement
          and the Ancillary Documents is a legally valid and binding obligation
          of ATCOR enforceable against it in accordance with its terms, except
          as may be limited by bankruptcy, insolvency, reorganization,
          moratorium or other similar laws relating to or affecting creditors'
          rights generally and general principles of equity.

     (f)  REPORTS

          (i)  ATCOR has heretofore delivered to Forest true and complete copies
               of ATCOR's 1994 Annual Information Form, ATCOR's information
               circular relating to its 1995 annual meeting of shareholders,
               ATCOR's Annual Report to shareholders and ATCOR's Financial
               Statements.  As of their respective dates, such forms and
               statements did not contain any untrue statement of a material
               fact or omit to state a material fact required to be stated
               therein or necessary to make the statements therein, in light of
               the circumstances under which they were made, not misleading and
               complied in all material respects with all applicable
               requirements of law.  The audited financial statements and
               unaudited interim financial statements of ATCOR and its
               consolidated subsidiaries included or incorporated by reference
               in such forms and statements were prepared in accordance with
               GAAP (except (i) as otherwise indicated in such financial
               statements and the notes thereto or, in the case of audited
               statements, in the related report of ATCOR's independent
               accountants or (ii) in the case of unaudited interim statements,
               to the extent they may not include notes or may be condensed or
               summary statements), and fairly present the consolidated
               financial position, results of operations and changes in
               financial position of ATCOR and its consolidated subsidiaries as
               of the dates thereof and for the periods indicated therein
               (subject, in the case of any unaudited interim financial
               statements, to normal year-end audit adjustments).

          (ii) ATCOR will deliver to Forest as soon as they become available
               true and complete copies of any report or statement filed by it
               with Canadian securities regulatory authorities subsequent to the
               date hereof.  As of their respective dates, such reports and
               statements (excluding any information therein provided by Forest,
               as to which ATCOR makes no representation) will not contain any
               untrue statement of a material fact or omit to state a material
               fact required to be stated therein or necessary to make the
               statements therein, in light of the circumstances under which
               they are made, not misleading and will comply in all material
               respects with all applicable requirements of law.  The
               consolidated financial statements of ATCOR to be included in such
               reports and statements (excluding any information therein
               provided by Forest, as to which ATCOR makes no representation)
               will be prepared in accordance with GAAP (except (i) as otherwise
               indicated in such financial statements and the notes thereto or,
               in the case of audited statements, in the related report of
               ATCOR's independent accountants or (ii)


<PAGE>

                                     -12-

               in the case of unaudited interim statements, to the extent
               they may not include notes or may be condensed or summary
               statements) and will present fairly the consolidated financial
               position, results of operations and changes in financial
               position of ATCOR as of the dates thereof and for the periods
               indicated therein (subject, in the case of any unaudited
               interim financial statements, to normal year-end audit
               adjustments).

     (g)  NO MATERIAL ADVERSE CHANGE.  Since December 31, 1994, there has been
          no material adverse change in the business, properties, operations,
          prospects or condition (financial or otherwise) of ATCOR and its
          Subsidiaries, taken as a whole, except as disclosed by ATCOR in the
          public filing documents which were provided to Forest pursuant to
          Section 3.1(f).

     (h)  LITIGATION.  Except as previously disclosed to Forest in writing,
          which writing makes reference to this Agreement, there is no Action
          commenced or, to the knowledge of ATCOR, threatened against ATCOR or
          any of its Subsidiaries or that might affect the property of ATCOR or
          any of its Subsidiaries that (i) individually or in the aggregate, if
          determined adversely to any of them, could result in a liability to
          any of them in an amount that exceeds $200,000 in the aggregate, or
          (ii) involves the Amalgamation, the Acquisition or the Ancillary
          Transactions nor, to the knowledge of ATCOR are there any grounds on
          which any such Action could be commenced with any reasonable
          likelihood of success.

     (i)  BOOKS AND RECORDS.

          (i)   The records and books of account of each of ATCOR and its
                Subsidiaries are correct and complete in all material
                respects, have been maintained in accordance with good
                business practices and are reflected accurately in the
                financial statements referred to in Section 3.1(f).  Each of
                ATCOR and its Subsidiaries has accounting controls sufficient
                to ensure that its transactions are executed in accordance
                with management's general or specific authorization and
                recorded in conformity with GAAP so as to maintain
                accountability for assets.

          (ii)  The minute books of each of ATCOR and its Subsidiaries contain
                accurate records of all meetings and accurately reflect all
                corporate action of the shareholders and the board of directors
                (including committees) of ATCOR or the Subsidiary, as the case
                may be.

          (iii) The books and ledgers of each of ATCOR and its Subsidiaries
                correctly record all transfer and issuances of all shares of
                ATCOR or the Subsidiary, as the case may be, and (in the
                case of the Subsidiaries) contain all cancelled and unused
                stock certificates of the Subsidiary.


<PAGE>

                                     -13-

     (j)  MISSTATEMENTS.  Except to the extent revised or superseded by a
          subsequent certificate, schedule or report furnished to Forest, no
          certificate, schedule or report (including the Due Diligence Response)
          furnished by ATCOR to Forest with respect to ATCOR or a Subsidiary of
          ATCOR in connection with the negotiation of this Agreement or any of
          the Ancillary Documents or the satisfaction of any condition under
          this Agreement or any of the Sale Documents contained as of the date
          thereof any untrue statement of a material fact or omitted to state a
          material fact necessary to make the statement contained therein, in
          the light of the circumstances under which it was made, not
          misleading.

     (k)  RECOMMENDATION.  The Board of Directors of ATCOR, at a meeting duly
          called and held, has (i) duly determined that the Amalgamation, the
          Acquisition and the Ancillary Transactions are in the best interests
          of ATCOR and its shareholders, and (ii) resolved to recommend that
          holders of ATCOR Shares approve the Amalgamation and the Amalgamation
          Agreement, (collectively, the "Recommendation").

     (l)  NO MERGER AGREEMENTS.  Except for this Agreement, none of ATCOR and
          its Subsidiaries has entered into any agreement with any person which
          has not been terminated as of the date of this Agreement and under
          which there remains any liability or obligation of any of ATCOR and
          its Subsidiaries with respect to a merger or consolidation with any of
          ATCOR and its Subsidiaries, an acquisition of any equity securities of
          any of ATCOR and its Subsidiaries or any other acquisition of a
          substantial amount of the assets of any of ATCOR and its Subsidiaries.

     (m)  ISSUED CAPITAL.  The authorized capital of ATCOR consists of:

          (i)   an unlimited number of Class A Shares, of which 27,272,536 (and
                no more) are issued and outstanding as of the date hereof;

          (ii)  an unlimited number of Class B Shares, of which 10,835,416 (and
                no more) are issued and outstanding as of the date hereof; and

          (iii) an unlimited number of Series Preferred Shares issuable in
                series, of which no shares are issued and outstanding as of
                the date hereof.

          provided that the respective number of Class A Shares and Class B
          Shares may vary by reason of the conversion of shares of one class
          into the other class.


     (n)  OPTIONS.  No person has any agreement, warrant, right or option, or
          any privilege capable of becoming an agreement, right or option, for
          the purchase or issuance of any unissued shares of ATCOR or any
          material subsidiary of ATCOR.

     (o)  U.S. CONTACTS.  ATCOR, its Subsidiaries and any entities controlled by
          them did not have either assets having an aggregate book value of
          $15 million (U.S.) in the United


<PAGE>

                                     -14-

          States or an aggregate of $25 million (U.S.) in revenues from sales
          in or into the United States in any of their most recent fiscal years,
          nor is it expected that such entities will have such assets or sales
          in their current fiscal years.

     (p)  CONTINUING REPRESENTATIONS AND WARRANTIES.  Each of the
          representations and warranties made with respect to ATCOR or a
          Subsidiary of ATCOR in this Agreement as of any date other than the
          Closing Date shall be true and correct in all material respects on and
          as of the Closing Date except as and except that ATCOR will prepare
          and deliver to Forest such updates or other revisions of the written
          disclosures referred to in this Section 3.1 or the Due Diligence
          Response as having been delivered by ATCOR as shall be necessary in
          order to make each of such written disclosures correct and complete in
          all material respects on and as of the Closing Date.   Subject to
          Section 5.4, the requirement to prepare and deliver updates or other
          revisions of the written disclosures, and the receipt by Forest of
          information on or before the Closing Date, shall not limit the right
          of Forest to require as a condition precedent to the performance of
          its obligations under this Agreement on the Closing Date the accuracy
          in all material respects of the representations and warranties and the
          performance in all material respects of the covenants of ATCOR
          (without regard to such updates or other revisions).

3.2       REPRESENTATIONS AND WARRANTIES OF FOREST

          Forest represents and warrants to and in favour of ATCOR and the
Principal Shareholders as follows and acknowledges that ATCOR and the Principal
Shareholders are relying upon such representations and warranties in connection
with the matters contemplated by this Agreement:

     (a)  CORPORATE EXISTENCE AND POWER.  Forest is a corporation duly
          incorporated, validly existing and in good standing under the laws of
          the jurisdiction of its incorporation.

     (b)  CORPORATE AUTHORITY.  Forest has all necessary corporate power and
          authority to execute, deliver and perform its obligations under this
          Agreement.

     (c)  AUTHORIZATION; CONTRAVENTION.  The execution and delivery of this
          Agreement by Forest and the performance by Forest of its obligations
          hereunder have been duly authorized by all necessary corporate action
          and do not and will not contravene, violate, result in a breach of or
          constitute a default under, its articles of incorporation or
          certificate of incorporation, as the case may be, or bylaws, any
          Regulation or any decision, ruling, order or award of any arbitrator
          by which Forest or any Subsidiary may be bound or affected or any
          indenture, mortgage, deed of trust, loan agreement or other agreement
          or instrument to which Forest or any Subsidiary is a party or by which
          it is bound where such contravention could reasonably be expected to
          prevent or materially hinder the completion of the transactions
          contemplated by this Agreement or could have a material adverse effect
          on Forest.

<PAGE>

                                     -15-

     (d)  APPROVALS:  Other than (i) Approval pursuant to the INVESTMENT CANADA
          ACT, (ii) filing of a pre-notification pursuant to the COMPETITION ACT
          (Canada), and (iii) Approval from the Alberta Energy and Utilities
          Board; no Approval of any Governmental Body or other person is
          required or advisable for the due execution, delivery and performance
          by Forest of this Agreement;

     (e)  BINDING EFFECT.  This Agreement is a legally valid and binding
          obligation of Forest enforceable against it in accordance with its
          terms, except as may be limited by bankruptcy, insolvency,
          reorganization, moratorium or other similar laws relating to or
          affecting creditors' rights generally and general principles of
          equity.


     (f)  REPORTS:

          (i)  Forest has heretofore delivered to ATCOR and the Principal
               Shareholders true and complete copies of Forest's Form 10-K
               relating to the year ended December 31, 1994, Forest's Form 10-Q
               for the nine months ended September 30, 1995, Forest's Proxy
               Statement relating to its 1995 annual meeting of shareholders and
               Forest's Annual Report to shareholders.  As of their respective
               dates, such forms and statements, (including all exhibits and
               schedules thereto and documents incorporated by reference
               therein) did not contain any untrue statement of a material fact
               or omit to state a material fact required to be stated therein or
               necessary to make the statements therein, in light of the
               circumstances under which they were made, not misleading and
               complied in all material respects with all applicable
               requirements of law.  The audited financial statements and
               unaudited interim financial statements of Forest and its
               consolidated subsidiaries included or incorporated by reference
               in such forms and statements, were prepared in accordance with
               generally accepted accounting principles in the United States
               (except (i) as otherwise indicated in such financial statements
               and the notes thereto or, in the case of audited statements, in
               the related report of Forest's independent accountants or (ii) in
               the case of unaudited interim statements, to the extent they may
               not include notes or may be condensed or summary statements), and
               fairly present the consolidated financial position, results of
               operations and changes in financial position of Forest and its
               consolidated subsidiaries as of the dates thereof and for the
               periods indicated therein (subject, in the case of any unaudited
               interim financial statements, to normal year-end audit
               adjustments).

          (ii) Forest will deliver to ATCOR as soon as they become available
               true and complete copies of any report or statement filed by it
               in accordance with applicable Regulations and policies of
               securities regulatory authorities subsequent to the date hereof.
               As of their respective dates, such reports and statements
               (excluding any information therein provided by or with respect to
               ATCOR, as to which Forest makes no representation) will not
               contain any untrue statement of a material fact or omit to state
               a material fact required to


<PAGE>

                                     -16-

               be stated therein or necessary to make the statements therein,
               in light of the circumstances under which they are made, not
               misleading and will comply in all material respects with all
               applicable requirements of law.  The consolidated financial
               statements of Forest to be included in such reports and
               statements (excluding any information therein provided by or
               with respect to ATCOR, as to which Forest makes no
               representation) will be prepared in accordance with generally
               accepted accounting principles in the United States (except
               (i) as otherwise indicated in such financial statements and
               the notes thereto or, in the case of audited statements, in
               the related report of Forest's independent accountants or (ii)
               in the case of unaudited interim statements, to the extent
               they may not include notes or may be condensed or summary
               statements) and will present fairly the consolidated financial
               position, results of operations and changes in financial
               position of Forest as of the dates thereof and for the periods
               indicated therein (subject, in the case of any unaudited
               interim financial statements, to normal year-end audit
               adjustments).

     (g)  CONTINUING REPRESENTATIONS AND WARRANTIES.  Each of the
          representations and warranties made with respect to Forest or a
          Subsidiary of Forest in this Agreement as of any date other than the
          Closing Date shall be true and correct in all material respects on and
          as of the Closing Date.

     (h)  NO MATERIAL ADVERSE CHANGE.  Since December 31, 1994, there has been
          no material adverse change in the business, properties, operations,
          prospects or condition (financial or otherwise) of Forest and its
          Subsidiaries, taken as a whole, except as disclosed by Forest in the
          public filing documents which were provided to ATCOR pursuant to
          Section 3.2(f).

     (i)  NO MERGER AGREEMENTS.  Except for this Agreement, and except as
          disclosed in the public filing documents provided to ATCOR pursuant to
          Section 3.2(f), none of Forest and its Subsidiaries has entered into
          any agreement with any person which has not been terminated as of the
          date of this Agreement and under which there remains any liability or
          obligation of any of Forest and its Subsidiaries with respect to a
          merger or consolidation with any of Forest and its Subsidiaries, an
          acquisition of any equity securities of any of Forest and its
          Subsidiaries or any other acquisition of a substantial amount of the
          assets of any of Forest and its Subsidiaries.

     (j)  EMPLOYEES.  Forest intends to cause ATCOR to continue the employment
          of ATCOR's current employees following the Closing upon substantially
          the same terms and conditions of employment as presently exist,
          subject to Forest's personnel policies.


<PAGE>

                                     -17-

3.3       REPRESENTATIONS AND WARRANTIES OF PARENT 1

          Parent 1 represents and warrants to and in favour of Forest as
follows, and acknowledges that Forest is relying upon such representations and
warranties in connection with the matters contemplated by this Agreement:

     (a)  Parent 1 is a corporation duly incorporated validly existing and in
          good standing under the laws of Alberta and has the corporate power
          and authority to own and lease its property and assets and to carry on
          its current activities;

     (b)  Parent 1 has all necessary corporate power and authority to execute,
          deliver and perform its obligations under this Agreement;

     (c)  the execution and delivery of this Agreement by Parent 1 and the
          performance by Parent 1 of its obligations hereunder have been duly
          authorized by all necessary corporate action and do not and will not
          contravene, violate or result in a breach of or constitute a default
          under:

          (i)   the Articles of Incorporation or by-laws of Parent 1;

          (ii)  any applicable laws, the contravention of which could reasonably
                be expected to prevent or materially hinder the completion of
                the Amalgamation; or

          (iii) any indenture, mortgage, deed of trust, loan agreement or
                other agreement or instrument to which Parent 1 is a party
                or by which it is bound where such contravention could
                reasonably be expected to prevent or materially hinder the
                completion of the Amalgamation, the Acquisition or the
                Ancillary Transactions or could have any material adverse
                effect on Forest or ATCOR;

     (d)  this Agreement is a legally valid and binding obligation of Parent 1
          enforceable against it in accordance with its terms, except as may be
          limited by bankruptcy, insolvency, reorganization, moratorium or
          similar laws relating to or affecting creditors rights generally and
          general principles of equity;

     (e)  no Approval of any Governmental Body or other person is required or
          advisable on the part of Parent 1 or any Subsidiary of Parent 1 for
          the due execution, delivery and performance by Parent 1 of this
          Agreement and the Ancillary Documents to which it is a party;

     (f)  Parent 1 is the registered and beneficial owner of the following
          securities of ATCOR;

          (i)  Nil Class A Shares;

          (ii) 2,500 Class B Shares;


<PAGE>

                                     -18-

          (The shares referred to in (i) to (ii) inclusive being collectively
          "PARENT 1'S ATCOR SHARES");

     (g)  Parent 1 has good and marketable title to Parent 1's ATCOR Shares,
          free and clear of any and all mortgages, liens, charges, restrictions,
          security interests, adverse claims, pledges, encumbrances and demands
          or rights of others of any nature or kind whatsoever including,
          without limitation, any agreement, right or option, or any privilege
          capable of becoming an agreement, right or option, for the purchase or
          transfer of any of Parent 1's ATCOR Shares or any interest therein or
          right thereto, except pursuant to the terms of this Agreement; and

     (h)  Parent 1's ATCOR Shares, Parent 2's ATCOR Shares and Parent 3's ATCOR
          Shares comprise all of the securities of ATCOR of any kind or nature
          which Parent 1 owns, directly or indirectly, or over which Parent 1
          exercises voting or other control.

3.4       REPRESENTATIONS AND WARRANTIES OF PARENT 2

          Parent 2 represents and warrants to and in favour of Forest as
follows, and acknowledges that Forest is relying upon such representations and
warranties in connection with the matters contemplated by this Agreement:

     (a)  Parent 2 is a corporation duly incorporated, validly existing and in
          good standing under the laws of Canada and has the corporate power and
          authority to own and lease its property and assets and to carry on its
          current activities;

     (b)  Parent 2 has all necessary corporate power and authority to execute,
          deliver and perform its obligations under this Agreement;

     (c)  the execution and delivery of this Agreement by Parent 2 and the
          performance by Parent 2 of its obligations hereunder have been duly
          authorized by all necessary corporate action and do not and will not
          contravene, violate, result in a breach of or constitute a default
          under:

          (i)   the Articles of Incorporation or by-laws of Parent 2;

          (ii)  any applicable laws, the contravention of which could reasonably
                be expected to prevent or materially hinder the completion of
                the Amalgamation; or

          (iii) any indenture, mortgage, deed of trust, loan agreement or
                other agreement or instrument to which Parent 2 is a party
                or by which it is bound where such contravention could
                reasonably be expected to prevent or materially hinder the
                completion of the Amalgamation, the Acquisition or the
                Ancillary Transactions or could have any material adverse
                effect on Forest or ATCOR;


<PAGE>

                                     -19-

     (d)  this Agreement is a legally valid and binding obligation of Parent 2
          enforceable against it in accordance with its terms, except as may be
          limited by bankruptcy, insolvency, reorganization moratoriums or
          similar laws affecting creditors rights generally and general
          principles of equity;

     (e)  no Approval of any Governmental Body or other person is required or
          advisable on the part of Parent 2 for the due execution, delivery and
          performance by Parent 2 of this Agreement, and the Ancillary Documents
          to which it is a party;

     (f)  Parent 2 is the registered and beneficial owner of the following
          securities of ATCOR:

          (i)  6,465,083 Class A Shares;

          (ii) 5,417,208 Class B Shares;

          (collectively "PARENT 2'S ATCOR SHARES");

     (g)  Parent 2 has good and marketable title to Parent 2's ATCOR Shares,
          free and clear of any and all mortgages, liens, charges, restrictions,
          security interests, adverse claims, pledges, encumbrances and demands
          or rights of others of any nature or kind whatsoever including,
          without limitation, any agreement, right or option, or any privilege
          capable of becoming an agreement, right or option, for the purchase or
          transfer of any of Parent 2's ATCOR Shares or any interest therein or
          right thereto, except pursuant to the terms of this Agreement; and

     (h)  Parent 2's ATCOR Shares comprise all of the securities of ATCOR of any
          kind or nature which Parent 2 owns, directly or indirectly, or over
          which Parent 2 exercises voting or other control.

3.5       REPRESENTATIONS AND WARRANTIES OF PARENT 3

          Parent 3 represents and warrants to and in favour of Forest as
follows, and acknowledges that Forest is relying upon such representations and
warranties in connection with the matters contemplated by this Agreement:

     (a)  Parent 3 is a corporation duly incorporated, validly existing and in
          good standing under the laws of Alberta and has the corporate power
          and authority to own and lease its property and assets and to carry on
          its current activities;

     (b)  Parent 3 has all necessary corporate power and authority to execute,
          deliver and perform its obligations under this Agreement;

     (c)  the execution and delivery of this Agreement by Parent 3 and the
          performance by Parent 3 of its obligations hereunder have been duly
          authorized by all necessary


<PAGE>

                                     -20-

          corporate action and do not and will not contravene, violate, result
          in a breach of or constitute a default under:

          (i)   the Articles of Incorporation or by-laws of Parent 3;

          (ii)  any applicable laws, the contravention of which could reasonably
                be expected to prevent or materially hinder the completion of
                the Amalgamation; or

          (iii) any indenture, mortgage, deed of trust, loan agreement or
                other agreement or instrument to which Parent 3 is a party
                or by which it is bound where such contravention could
                reasonably be expected to prevent or materially hinder the
                completion of the Amalgamation, the Acquisition or the
                Ancillary Transactions or could have any material adverse
                effect on Forest or ATCOR;

     (d)  this Agreement is a legally valid and binding obligation of Parent 3
          enforceable against it in accordance with its terms, except as may be
          limited by bankruptcy, insolvency, reorganization moratoriums or
          similar laws affecting creditors rights generally and general
          principles of equity;

     (e)  no Approval of any Governmental Body or other person is required or
          advisable on the part of Parent 3 for the due execution, delivery and
          performance by Parent 3 of this Agreement, and the Ancillary Documents
          to which it is a party;

     (f)  Parent 3 is the registered and beneficial owner of the following
          securities of ATCOR:

          (i)  1,544,638 Class A Shares;

          (ii) 3,894,638 Class B Shares;

          (collectively "PARENT 3'S ATCOR SHARES");

     (g)  Parent 3 has good and marketable title to Parent 3's ATCOR Shares,
          free and clear of any and all mortgages, liens, charges, restrictions,
          security interests, adverse claims, pledges, encumbrances and demands
          or rights of others of any nature or kind whatsoever including,
          without limitation, any agreement, right or option, or any privilege
          capable of becoming an agreement, right or option, for the purchase or
          transfer of any of Parent 3's ATCOR Shares or any interest therein or
          right thereto, except pursuant to the terms of this Agreement; and

     (h)  Parent 3's ATCOR Shares comprise all of the securities of ATCOR of any
          kind or nature which Parent 3 owns, directly or indirectly, or over
          which Parent 3 exercises voting or other control.


<PAGE>

                                 - 21 -


                                    ARTICLE 4
                                    COVENANTS

4.1       COVENANTS OF ATCOR AND THE PRINCIPAL SHAREHOLDERS

          ATCOR and, for the purposes of Sections 4.1(a) and 4.1(b) only, each
of the Principal Shareholders covenant in favour of Forest that prior to the
Closing Date they shall do, take or perform or refrain from doing, taking and
performing such actions and steps as may be necessary or advisable to ensure
compliance with the following:

     (a)  None of the Principal Shareholders, ATCOR and their respective
          Subsidiaries shall, nor shall any of the Principal Shareholders,
          ATCOR and their respective Subsidiaries authorize or permit any of
          their officers, directors or employees or any financial advisor,
          attorney, accountant or other representative retained by them to:

          (i)  solicit, initiate or encourage (including, without limitation,
               by way of furnishing information), any inquiry or the making of
               any proposal to ATCOR or its shareholders from any person (other
               than Forest, any affiliate of Forest or any person acting in
               concert with Forest), which constitutes, or may reasonably be
               expected to lead to, in each case whether in one transaction
               or in a series of transactions, (A) an acquisition from ATCOR or
               its shareholders of any securities (other than non-convertible
               debt securities) of any of ATCOR and its Subsidiaries, (B) any
               acquisition of a substantial amount of assets of any of ATCOR
               and its Subsidiaries, (C) an amalgamation, merger or
               consolidation of any of ATCOR and its Subsidiaries or (D) any
               take-over bid, issuer bid, exchange offer, recapitalization,
               liquidation, dissolution or similar transaction involving any
               of ATCOR and its Subsidiaries or any other transaction the
               consummation of which would or could reasonably be expected to
               impede, interfere with, prevent or materially delay the
               conclusion of any of the Amalgamation, the Acquisition and
               the Ancillary Transactions or which would or could reasonably
               be expected to materially delay the conclusion of any of the
               Amalgamation or which would or could reasonably be expected
               to materially reduce the benefits to Forest of the Acquisition
               (collectively, the "TRANSACTION PROPOSALS") or agree to or
               endorse any Transaction Proposal; or

          (ii) enter into or participate in any discussions or negotiations
               regarding any of the foregoing, or furnish to any other person
               any information with respect to the business, properties,
               operations, prospects or conditions (financial or otherwise) of
               ATCOR and its Subsidiaries or any of the foregoing, or otherwise
               cooperate in any way with, or assist or participate in,
               facilitate or encourage, any effort or attempt by any other
               person to do or seek any of the foregoing;


<PAGE>

                                 - 22 -


          provided that nothing in this paragraph (a) shall be construed as
          limiting the power of the board of directors of ATCOR to respond as
          required by law to any submission or proposal regarding any take-over
          bid or any acquisition or disposition of assets or to amalgamate,
          merge or effect an arrangement or otherwise to fulfil their fiduciary
          duties to ATCOR and its shareholders in relation to such transaction
          (including, without limitation, to provide information on a
          confidential basis enter into discussions and negotiations, or
          withdraw or modify the Recommendation) if the board of directors of
          ATCOR (having consulted outside counsel), concludes in good faith that
          to do so would be a proper exercise of such directors' fiduciary
          duties and provided further that the foregoing shall not entitle ATCOR
          to terminate this Agreement, to not proceed with the ATCOR
          Shareholders Meeting as contemplated herein or to withdraw from the
          shareholders the vote on the Amalgamation;

     (b)  In the event that ATCOR, a Principal Shareholder or any of their
          Subsidiaries receives any proposal or offer referred to in paragraph
          (a) or an enquiry with respect thereto, ATCOR, or such Principal
          Shareholder, as the case may be, will promptly notify Forest in
          writing of all relevant details relating thereto;

     (c)  Each of ATCOR and its Subsidiaries

          (i)   will not declare any dividends on or make any other
                distributions in respect of its outstanding shares;

          (ii)  will not issue, authorize or propose the issuance of, or
                purchase or propose the purchase of any of its shares of any
                class or securities convertible into or rights, warrants, or
                options to acquire any such shares or other exchangeable or
                convertible securities;

          (iii) will not, directly or indirectly, enter into any agreement,
                commitment, understanding or obligation with or in favour of
                or make any payment (for services rendered or otherwise) to
                any of the Principal Shareholders, other than management
                fees payable to Parent 1 and Parent 2 and other amounts paid
                to a Principal Shareholder in the ordinary course of
                business of such Principal Shareholder, provided that the
                amount by which such fees are paid at a rate exceeding the
                rate of the fees paid during the year ended December 31,
                1995 shall be included as Transaction Expenses.

     (d)  Each of ATCOR and its Subsidiaries:

          (i)   will carry on its business in, and only in,
                the ordinary course in substantially the same manner as
                heretofore conducted and, to the extent consistent with such
                business, use commercially reasonable best business efforts
                to preserve intact its present business organization,
                licences and permits to the end that its goodwill and
                business shall be maintained;

<PAGE>

                                 - 23 -

          (ii)   will keep adequate records and books of account reflecting
                 all its financial transactions, keep minute books containing
                 accurate records of all meetings and accurately reflecting
                 all corporate action of its shareholders and its board of
                 directors (including committees) and keep stock books and
                 ledgers correctly recording all transfers and issuances of
                 all capital stock;

          (iii)  will maintain, keep and preserve all its real property and
                 personal property used or useful in the proper conduct of
                 its business in good working order and condition, ordinary
                 wear and tear excepted;

          (iv)   will maintain adequate insurance;

          (v)    will comply in all material respects with all Regulations and
                 each decision, ruling, order or award of all arbitrators
                 applicable to its business, properties or operations;

          (vi)   will not acquire or agree to acquire any assets or acquire or
                 agree to acquire by amalgamating, merging or consolidating
                 with, purchasing substantially all of the assets of or
                 otherwise, any business or any corporation, partnership,
                 association or other business organization or division
                 thereof, other than in the ordinary course of business or
                 pursuant to commitments entered into after the date hereof
                 with the prior written consent of Forest;

          (vii)  will timely file all Tax Returns that are required to be
                 filed by it and pay before they become delinquent all Taxes
                 due pursuant to those Tax Returns or any Assessment received
                 by it or otherwise required to be paid, except Taxes being
                 contested in good faith by appropriate proceedings and for
                 which adequate reserves or other provisions are maintained;

          (viii) other than as contemplated by this Agreement, will not amend
                 its articles of incorporation or by-laws;

          (ix)   will not, without the prior written consent
                 of Forest sell, transfer, assign, convey or otherwise dispose
                 of or create any Encumbrance on or allow the sale, transfer,
                 assignment, conveyance or disposition of or creation of any
                 Lien on any of its assets which have a total aggregate value
                 in excess of $2,500,000, other than personal property that is
                 replaced by equivalent property or consumed or sold in the
                 ordinary course of business and other than Liens arising in
                 the ordinary course of business as a result of operations
                 under agreements affecting the assets of ATCOR or its
                 Subsidiaries;

          (x)    will not, without the prior written consent of Forest, sell,
                 transfer, assign, convey or otherwise dispose of or create any
                 Encumbrance on or allow the sale, transfer, assignment,
                 conveyance or disposition of or creation of any


<PAGE>

                                 - 24 -


                 Lien on any of its Proprietary Rights or any assets relating
                 to the Marketing Business;

          (xi)   will not, without the prior written consent of Forest, make
                 (except pursuant to existing commitments), commit, or allow
                 the committal to make individual expenditures exceeding
                 $750,000 or expenditures exceeding $5,000,000 in the
                 aggregate, except where such expenditures are required to
                 preserve property or safeguard individuals from harm where
                 such property or individuals are in imminent danger of
                 material damage or injury;

          (xii)  will not, without the prior written consent of Forest,
                 alter the compensation, benefits or retention plans or
                 arrangements currently in place (including rights upon
                 termination) of any of its officers or employees and will
                 not enter into any new employment or management contract;

          (xiii) will not, directly or indirectly, enter into any agreement,
                 commitment, understanding or other obligation with or in
                 favour of, or make any payment (for services rendered or
                 otherwise) to, any insider of ATCOR or any associate or
                 affiliate of any insider of ATCOR, except payment of
                 salaries and benefits to directors and senior officers of
                 ATCOR in accordance with ATCOR's salary and benefits program
                 in effect as at December 31, 1994 except for payments to
                 directors included in Transaction Expenses;

          (xiv)  will not guarantee the payment of indebtedness or incur
                 indebtedness for additional borrowed money or issue any debt
                 securities, except in connection with borrowings in the
                 ordinary course of business;

          (xv)   will not without the prior written consent of Forest, enter
                 into any contracts providing for the purchase, sale or
                 delivery of oil or gas with a term in excess of 95 days or
                 providing for delivery at a time more than 75 days after the
                 contract is entered into or any Financial Instrument
                 Transaction with a term in excess of 30 days;

          (xvi)  will not disclose to any person, other than officers,
                 directors, and key employees and professional advisors of
                 ATCOR who are bound by an agreement of confidentiality,
                 confidential information relating to Forest;

     (e)  ATCOR will:

          (i)    Notify Forest in writing:  (x) promptly after the occurrence
                 thereof, of any material adverse change (actual, anticipated,
                 contemplated or, to the knowledge of ATCOR, threatened,
                 financial or otherwise) in its business affairs, operations,
                 assets, liabilities (contingent or otherwise) or capital and
                 (y) promptly after the occurrence, or failure to occur, of
                 any such event, information with respect to any event which,
                 if known as of the date of this

<PAGE>

                                 - 25 -


                Agreement, would have been required to be disclosed to Forest or
                which would be likely to cause any representation or warranty
                of ATCOR herein or the Due Diligence Response to be untrue or
                inaccurate in any material respect at any time from the date
                of this Agreement to the Closing Date;

          (ii)  As soon as available, and in any event within 35 days after
                the end of each month, provide Forest with the consolidated
                balance sheet of ATCOR as of the end of the month and the
                related consolidated statements of income and retained
                earnings and changes in financial position for the portion of
                the fiscal year of ATCOR ended with the last day of the
                month, all in reasonable detail and stating in comparative
                form the respective consolidated figures for the
                corresponding date and period in the previous fiscal year
                (subject to year-end adjustments);

          (iii) Promptly after the commencement of each such matter, provide
                to Forest written notice of all Actions affecting ATCOR or a
                Subsidiary that, if adversely determined, could materially
                and adversely affect the business, properties, operations,
                prospects or condition (financial or otherwise) of ATCOR and
                its Subsidiaries, taken as a whole, or the ability of ATCOR
                or the Subsidiary, as the case may be, to perform its
                obligations under this Agreement or any Ancillary Document
                to which it is or may become a party; and

          (iv)  Provide Forest with such other information respecting the
                condition or operations, financial or otherwise, of any of ATCOR
                and its Subsidiaries as Forest may from time to time reasonably
                request;

     (f)  ATCOR will provide to Forest, and to the officers, employees,
          financial advisors, attorneys, accountants and other representatives
          of Forest, reasonable access during normal business hours to all its
          properties, books, contracts, commitments, personnel and records;
          furnish as promptly as practicable to Forest and its respective
          representatives such information with respect to the business,
          properties, operations, prospects or conditions (financial or
          otherwise) of ATCOR and its Subsidiaries as Forest may from time to
          time reasonably request to enable Forest to effect a thorough
          investigation of ATCOR; and to the extent reasonably requested by
          Forest, cause its officers, personnel, employees, independent public
          accountants and other representatives to, provide information
          regarding ATCOR to, and otherwise cooperate with, Forest;

     (g)  ATCOR will use commercially reasonable best business efforts to do all
          acts and things as may be necessary or desirable to ensure the
          successful implementation of the Amalgamation, the Acquisition and the
          Ancillary Transactions and, without limiting the generality of the
          foregoing:


<PAGE>

                                 - 26 -


          (i)   ATCOR will use commercially reasonable best business efforts
                to, as soon as practicable and in any event on or before
                December 18, 1995, complete the preparation of the ATCOR
                Information Circular and mail to its shareholders and file in
                all jurisdictions where required the ATCOR Information
                Circular and other documentation required in connection with
                the ATCOR Shareholders Meeting, all in accordance with
                National Policy No. 41 of the Canadian Securities
                Administrators (except as such Policy may be waived by the
                applicable authorities) and applicable law, and ATCOR will
                use all reasonable efforts to, as soon as practicable and in
                any event on or before January 18, 1996, convene the ATCOR
                Shareholders Meeting for the purpose of approving the
                Amalgamation;

          (ii)  ATCOR will cause a list of ATCOR shareholders as of the record
                date for the ATCOR Shareholders Meeting, in a form suitable for
                soliciting of ATCOR shareholders and prepared by the transfer
                agent of ATCOR, to be delivered to Forest no later than the
                second business day after such record date;

          (iii) Subject to obtaining the required shareholder approval,
                ATCOR will file Articles of Amalgamation implementing the
                Amalgamation on the Closing Date in accordance with Section
                2.1; and

          (iv)  ATCOR will use commercially reasonable best business efforts to
                cause each of the conditions precedent set forth in Sections 5.1
                and 5.3 which is within its control to be complied with;

     (h)  ATCOR will ensure that the ATCOR Information Circular and the
          convening and conduct of the ATCOR Shareholders Meeting comply with
          all applicable Regulations and policies of regulatory authorities and
          will allow Forest and its counsel to review and comment on drafts of
          the ATCOR Information Circular and participate in the preparation
          thereof; and

     (i)  ATCOR will, within five business days of ATCOR or any of its
          Subsidiaries receiving any written audit inquiry, assessment,
          reassessment, confirmation or variation of an assessment, indication
          that an assessment is being considered, request for filing of a waiver
          or extension of time or any other notice in writing relating to Taxes,
          losses or tax pools (an "ASSESSMENT"), deliver to Forest a copy
          thereof together with a statement setting out, to the extent then
          determinable, an estimate of the obligations, if any, of ATCOR, or the
          appropriate Subsidiary, on the assumption that such Assessment is
          valid and binding.

4.2       COVENANTS OF FOREST

          Forest covenants in favour of ATCOR and the Principal Shareholders
that prior to the Closing Date, it shall do, take or perform or refrain from
doing, taking or performing such actions and steps as may be necessary or
advisable to ensure compliance with the following:


<PAGE>


                                 - 27 -

     (a)  Forest will, subject to the terms hereof, use commercially reasonable
          best business efforts to do all other acts and things as may be
          necessary or desirable to ensure the successful implementation of the
          Acquisition, including the completion of the Offering or the providing
          of other financing for the Acquisition;

     (b)  Each of Forest and its Subsidiaries:

          (i)  will carry on its business in, and only in, the ordinary course
               in substantially the same manner as heretofore conducted and, to
               the extent consistent with such business, use  commercially
               reasonable best business efforts to preserve intact its present
               business organization, licences and permits to the end that its
               goodwill and business shall be maintained;

          (ii) will keep adequate records and books of account reflecting all
               its financial transactions, keep minute books containing accurate
               records of all meetings and accurately reflecting all corporate
               action of its shareholders and its board of directors (including
               committees) and keep stock books and ledgers correctly recording
               all transfers and issuances of all capital stock;

         (iii) will maintain, keep and preserve all its real property and
               personal property used or useful in the proper conduct of
               its business in good working order and condition, ordinary
               wear and tear excepted;

          (iv) will maintain adequate insurance;

          (v)  will comply in all material respects with all Regulations and
               each decision, ruling, order or award of all arbitrators
               applicable to its business, properties or operations;

          (vi) will not acquire or agree to acquire any assets or acquire or
               agree to acquire by amalgamating, merging or consolidating with,
               purchasing substantially all of the assets of or otherwise, any
               business or any corporation, partnership, association or other
               business organization or division thereof, other than in the
               ordinary course of business or pursuant to commitments entered
               into after the date hereof with the prior written consent of
               ATCOR;

         (vii) will timely file all Tax Returns that are required to be
               filed by it and pay before they become delinquent all Taxes
               due pursuant to those Tax Returns or any Assessment received
               by it or otherwise required to be paid, except Taxes being
               contested in good faith by appropriate proceedings and for
               which adequate reserves or other provisions are maintained; and

        (viii) will not disclose to any person, other than officers,
               directors, and key employees and professional advisors of
               Forest who are bound by an agreement of confidentiality,
               confidential information relating to ATCOR;


<PAGE>


                                 - 28 -


     (c)  Forest will promptly notify ATCOR in writing of:

          (i)   any material adverse change (actual, anticipated, contemplated
                or, to the knowledge of Forest, threatened, financial or
                otherwise, in its business, affairs, operations, assets,
                liabilities (contingent or otherwise) or capital of Forest or
                its ability to complete the Acquisition, the Ancillary
                Transactions or the Offering;

          (ii)  any change in any representation or warranty set forth in
                Section 3.2 hereof which change is or may be of such a nature as
                to render any such representation or warranty misleading or
                untrue; or

          (iii) any material fact which arises and which would have been
                required to be stated herein had the fact arisen on or prior
                to the date of this Agreement.

          Forest shall in good faith discuss with ATCOR any change in
          circumstances (actual, anticipated, contemplated or, to the knowledge
          of Forest, threatened, financial or otherwise) which is of such a
          nature that there may be a reasonable question as to whether notice
          need be given to ATCOR pursuant to this section;

     (d)  Forest will provide to ATCOR, and to the officers, employees,
          financial advisors, attorneys, accountants and other representatives
          of ATCOR, reasonable access during normal business hours to all its
          properties, books, contracts, commitments, personnel and records;
          furnish as promptly as practicable to ATCOR and its respective
          representatives such information with respect to the business,
          properties, operations, prospects or conditions (financial or
          otherwise) of Forest and its Subsidiaries as ATCOR may from time to
          time reasonably request to enable ATCOR to effect a thorough
          investigation of Forest; and to the extent reasonably requested by
          ATCOR, cause its officers, personnel, employees, independent public
          accountants and other representatives to, provide information
          regarding Forest, and otherwise cooperate with, ATCOR;

     (e)  Except as contemplated herein, neither Forest nor any person
          controlled directly or indirectly by Forest will, except pursuant to
          the terms of this Agreement, acquire or agree to acquire, or make any
          proposal or offer to acquire, directly or indirectly or in any manner,
          any securities of ATCOR or any of its Subsidiaries;

     (f)  Forest shall forthwith upon completion of the Offering, deposit in
          escrow with the Escrow Agent an amount equal to the Redemption Amount
          plus the amount required to purchase all the shares of Amalco which
          are tendered to the Offer, on terms acceptable to ATCOR, to be
          released only for the purposes specified in Section 2.1(c) and (d)
          hereof.

     (g)  Forest will use all reasonable efforts to cause each of the conditions
          set forth in Sections 5.1 and 5.3 which is within its control to be
          complied with.


<PAGE>

                                 - 29 -


4.3       MUTUAL COVENANTS OF ATCOR AND FOREST

          Each of ATCOR and Forest covenant in favour of the other that prior to
the Closing Date, it shall and it shall cause each of its subsidiaries, to do,
take or perform or refrain from doing, taking and performing such actions and
steps as may be necessary or advisable to ensure compliance with the following:

     (a)  each of ATCOR and Forest will use  commercially reasonable best
          business efforts to satisfy (or cause the satisfaction of) the
          conditions precedent to its obligations hereunder and to take, or
          cause to be taken, all other action and to do, or cause to be done,
          all other things necessary, proper or advisable under applicable laws
          and regulations to complete the Amalgamation, the Acquisition, the
          Ancillary Transactions and the Offering including using commercially
          reasonable best business efforts to:

          (i)   obtain all necessary waivers, consents and approvals required
                to be obtained by it from other parties to loan agreements,
                leases and other contracts;

          (ii)  obtain all necessary consents, approvals and authorizations as
                are required to be obtained by it under any Canadian or foreign
                law or regulation; and

          (iii) effect all necessary registrations and filings and
                submissions of information requested by governmental
                authorities required to be effected by it in connection with
                the Amalgamation, the Acquisition, the Ancillary Documents
                and the Offering; and

     (b)  each of ATCOR and Forest will use  commercially reasonable best
          business efforts to cooperate with the other in connection with the
          performance by the other of its obligations under this subsection
          including, without limitation, continuing to provide reasonable access
          to information and to maintain ongoing communications as between
          Forest and ATCOR.


                                    ARTICLE 5
                              CONDITIONS PRECEDENT

5.1       MUTUAL CONDITIONS PRECEDENT

          Subject to Section 5.4, the respective obligations of ATCOR and the
Principal Shareholders and Forest to complete the transactions contemplated by
Section 2.1 and the obligation of ATCOR to file articles of Amalgamation to give
effect to the Amalgamation, except that the condition specified in paragraph (i)
below shall not apply to ATCOR's obligation to file Articles of Amalgamation,
shall be subject to the satisfaction, on or before the Closing Date, of the
following conditions, any of which may be waived in whole or in part, by the
mutual consent of such parties without prejudice to their right to rely on any
other of such conditions:


<PAGE>

                                 - 30 -


     (a)  the Amalgamation shall have received the affirmative vote of not less
          than 66 2/3% of the votes cast by the holders of each of the Class A
          Shares and the Class B Shares, and by the holders of all ATCOR Shares;

     (b)  all other consents, orders and approvals necessary or that ATCOR and
          Forest agree are appropriate for the completion of the Amalgamation,
          the Acquisition and the Ancillary Transactions shall have been
          obtained;

     (c)  there shall be no action taken under any existing applicable law or
          regulation, nor any statute, rule, regulation or order which is
          enacted, enforced, promulgated or issued by any court, department,
          commission, board, regulatory body, government or governmental
          authority or similar agency, domestic or foreign, that:

          (i)   makes it illegal or otherwise directly or indirectly restrains,
                enjoins or prohibits the Amalgamation, the Acquisition or the
                Ancillary Transactions, where the failure to complete such
                transactions would have a material adverse effect on the
                completion of the Amalgamation, the Acquisition or the Ancillary
                Transactions;

          (ii)  results in a judgement or assessment of material damages,
                directly or indirectly, relating to the transactions
                contemplated herein; or

          (iii) imposes or confirms material limitations on the ability of
                Forest to effectively exercise full rights of ownership of
                the shares of Amalco to be acquired by Forest pursuant to
                the Acquisition;

     (d)  there shall not be in force any law, order or decree making illegal,
          restraining or enjoining the completion of the Amalgamation,
          Acquisition or Ancillary Transactions or which enables any court,
          department, commission, board, regulatory body, government or
          governmental authority or similar agency, domestic or foreign, as a
          result of the transactions contemplated herein, to:

          (i)  prohibit Forest or any of its Subsidiaries or ATCOR or any of its
               Subsidiaries from owning or operating all or any portion of their
               respective businesses or assets; or

          (ii) compel Forest or any of its Subsidiaries or ATCOR or any of its
               Subsidiaries to dispose of or hold separately all or any portion
               of their respective businesses or assets or the ATCOR Shares or
               shares of Amalco to be acquired by Forest pursuant to the
               Acquisition;

          if such prohibition or compulsion could have a material adverse effect
          on Forest and its Subsidiaries (including Amalco), on a consolidated
          basis, after completion of the Acquisition;


<PAGE>


                                 - 31 -

     (e)  ATCOR and the other parties thereto shall have entered into the Sale
          Documents in a form satisfactory to ATCOR and Forest;

     (f)  there shall have been filed notification and report forms to the
          extent required under the INVESTMENT CANADA ACT and the COMPETITION
          ACT and there shall be no legal impediment under such Acts to the
          transactions contemplated hereby;

     (g)  an Approval of the Alberta Energy and Utilities Board shall have been
          obtained pursuant to the PUBLIC UTILITIES BOARD ACT and GAS UTILITIES
          ACT;

     (h)  none of the consents, orders or approvals contemplated herein shall
          contain terms or conditions or require undertakings or security deemed
          unacceptable by ATCOR or Forest, acting reasonably; and

     (i)  the Amalgamation shall have been completed.

5.2       CONDITIONS TO OBLIGATIONS OF ATCOR AND THE PRINCIPAL SHAREHOLDERS

          In addition to the conditions set forth in Section 5.1 and subject to
Section 5.4, the obligations of ATCOR and the Principal Shareholders to complete
the transactions contemplated by Section 2.1 are subject to the satisfaction, on
or before the earlier of the dates specified in each paragraph below or the
Closing Date, of the following conditions, any of which may be waived by ATCOR,
Parent 1, Parent 2 or Parent 3 as applicable  in whole or in part without
prejudice to such party's right to rely on any other condition in its favour:

     (a)  the covenants of Forest to be performed on or before the Closing Date
          pursuant to the terms of this Agreement shall have been duly performed
          in all material respects by Forest, and ATCOR shall have received a
          certificate to that effect dated the Closing Date, signed by two
          senior officers of Forest on behalf of Forest, and ATCOR shall not
          have reasonably established that it has knowledge to the contrary;

     (b)  ATCOR and the Principal Shareholders shall have received on or before
          December 24, 1995 satisfactory assurances with respect to the
          Offering;

     (c)  on or before the Closing Date, Forest shall have furnished ATCOR and
          the Principal Shareholders with certified copies of the resolutions
          duly passed by the board of directors of Forest approving this
          Agreement and the completion of the transactions contemplated hereby
          and directing the submission for approval by Forest shareholders of
          any matters hereunder requiring such approval;

     (d)  the representations and warranties of Forest set out in Section 3.2
          shall have been true and correct in all material respects on the date
          of this Agreement and such representations and warranties shall be
          true and correct in all material respects on the Closing Date as if
          made on and as of such date, except as affected by transactions
          contemplated or permitted by this Agreement, and ATCOR and the
          Principal


<PAGE>

                                 - 32 -


          Shareholders shall have received a certificate from Forest to that
          effect, dated the Closing Date and signed by two senior officers of
          Forest, and ATCOR and the Principal Shareholders shall not have
          reasonably established that it has knowledge to the contrary; and

     (e)  ATCOR and the Principal Shareholders shall have received an opinion of
          counsel to Forest in a form acceptable to them, acting reasonably, as
          to the matters set forth in Sections 3.2(a), (b), (c), (d) and (e)
          which opinion may rely on certificates of an officer or officers of
          Forest as to matters of fact.

Notwithstanding the foregoing conditions, if any such condition fails due to
breach with respect to any representation or warranty set forth in
Section 3.2(f) or any covenant set forth in Section 4.2, such conditions shall
be deemed to be satisfied if within five business days after receipt by Forest
of written notice of such breach (x) Forest delivers assurances satisfactory to
ATCOR, Parent 1 and Parent 2 with respect to the Offering, (y) the condition set
forth in paragraph (c) above has been satisfied or (z) Forest deposits
$185,966,805.80  with the Escrow Agent.

5.3       CONDITIONS TO OBLIGATION OF FOREST

          In addition to the conditions set forth in Section 5.1 and subject to
Section 5.4, the obligation of Forest to complete the transactions contemplated
by Section 2.1 is subject to the satisfaction, on or before the Closing Date, of
the following conditions, any of which may be waived by Forest in whole or in
part without prejudice to Forest's right to rely on any other condition in
favour of Forest:

     (a)  the covenants of ATCOR and the Principal Shareholders to be performed
          on or before the Closing Date pursuant to the terms of this Agreement
          shall have been duly performed in all material respects by ATCOR and
          the Principal Shareholders and Forest shall have received a
          certificate from ATCOR and the Principal Shareholders to that effect,
          dated the Closing Date and signed by two senior officers of ATCOR and
          the Principal Shareholders, and Forest shall not have reasonably
          established that it has knowledge to the contrary;

     (b)  on or before the Closing Date, ATCOR and the Principal Shareholders
          shall have furnished Forest with:

          (i)  certified copies of the resolutions duly passed by the board of
               directors of ATCOR and the Principal Shareholders approving this
               Agreement and the completion of the transactions contemplated
               hereby and, in the case of ATCOR, directing the submission of the
               Amalgamation for approval at the ATCOR Shareholders' Meeting; and

          (ii) certified copies of the resolutions duly passed at the ATCOR
               Shareholders' Meeting approving the Amalgamation;


<PAGE>

                                 - 33 -


     (c)  the representations and warranties of ATCOR and the Principal
          Shareholders set out in Sections 3.1, 3.3, 3.4 and 3.5 shall have been
          true and correct in all material respects on the date of this
          Agreement and such representations and warranties shall be true and
          correct in all material respects on the Closing Date (before giving
          effect to the Amalgamation) as if made on and as of such date, except
          as affected by transactions contemplated or permitted by this
          Agreement, and Forest shall have received certificates from ATCOR, and
          each of the Principal Shareholders to that effect, dated the Closing
          Date and signed by two senior officers of ATCOR and each of the
          Principal Shareholders and Forest shall not have reasonably
          established that it has knowledge to the contrary;

     (d)  on the Closing Date, ATCOR shall have furnished Forest with a
          certificate of ATCOR, signed by two senior officers of ATCOR,
          certifying as to the number of shares in respect of which holders of
          the ATCOR Shares have exercised rights of dissent in respect of the
          Amalgamation;

     (e)  no material adverse change (or any event, condition or state of facts
          which may reasonably be expected to give rise to any such change)
          shall have occurred in the assets, liabilities, business, operations
          or capital of ATCOR from and after the date hereof (excluding any such
          change, event, condition or state of facts resulting from changes in
          general economic conditions, including changes in interest rates or
          prices received by ATCOR or any of its Subsidiaries for oil, gas or
          other commodities);

     (f)  shareholders representing not more than five (5%) percent of the
          aggregate of the issued and outstanding ATCOR Shares shall be
          Dissenting Shareholders;

     (g)  Forest shall have completed the Offering and received funds of not
          less than $185,966,805 therefrom;

     (h)  ATCOR shall have completed the Reorganization prior to the Closing
          Date;

     (i)  Forest shall have received an opinion of counsel to ATCOR and the
          Principal Shareholders in a form acceptable to Forest, acting
          reasonably, as to the matters set forth in paragraphs (a), (b), (c),
          (d) and (e) of Sections 3.1, 3.3, 3.4 and 3.5 which opinion may rely
          on certificates of an officer or officers of ATCOR and the Principal
          Shareholders as to matters of fact.

5.4       MATERIALITY THRESHOLD

          Notwithstanding the foregoing conditions, if any such condition fails
due to a breach with respect to any representation or warranty set forth in
Section 3.1 or any covenant set forth in Section 4.1(d), (e), (f), (g), (h) or
(i) such condition shall be deemed to be satisfied and such breach shall not
give rise to a right of Forest to terminate this Agreement unless such breaches
in the aggregate have a material adverse effect on ATCOR on a consolidated basis
taken as a whole.


<PAGE>

                                 - 34 -

5.5       NOTICE OF NON-COMPLIANCE

          Each of ATCOR and Forest shall give prompt notice to each of the other
of the occurrence, or failure to occur, at any time from the date hereof to the
Closing Date of any event or state of facts which occurrence or failure would,
or would be likely to:

     (a)  cause any of the representations or warranties of either party
          contained herein to be untrue or inaccurate in any material respect,
          or

     (b)  result in the failure to comply with or satisfy any covenant,
          condition or agreement to be complied with or satisfied hereunder,

provided that no such notification shall affect the representations or
warranties of the parties or the conditions to the obligations of the parties
hereunder.


                                    ARTICLE 6
                                 OTHER COVENANTS

6.1       INDEMNIFICATION

     (a)  Each of ATCOR, Parent 1 and Parent 2 shall severally indemnify Forest
          against and hold it harmless from any and all Losses in any way
          relating to or allegedly arising out of any breach of its respective
          representations, warranties, covenants or agreements contained in this
          Agreement, the Amalgamation Agreement or any Ancillary Document,
          whether or not the Acquisition is concluded or the obligations of the
          parties hereunder are terminated pursuant to Article 7 or otherwise.

     (b)  ATCOR shall indemnify Forest and its "CONTROLLING PERSONS" (within the
          meaning of Section 20 of the EXCHANGE ACT) and their respective
          shareholders, directors, officers, employees, agents and affiliates
          against, and hold each of those persons harmless from, any and all
          Losses in any way relating to or allegedly arising out of any untrue
          statement of a material fact relating solely to ATCOR contained in the
          Registration Statement (or any amendment or supplement thereto)
          relating to the Offering or any failure to state a material fact
          relating to ATCOR required to make any statement contained therein not
          misleading in light of the circumstances under which it was made.
          ATCOR shall have no obligation to Forest or any other person under
          this paragraph (b) with respect to any of the foregoing arising
          primarily out of the gross negligence or wilful misconduct of Forest
          or the other Indemnified Person, as the case may be, as determined by
          a final judgment of a court of competent jurisdiction or to the extent
          that the Registration Statement presents any information in a manner
          different from the presentation in the documents referred to in
          Section 3.1(f)(i) or (ii) or not contained in those documents, and
          such information as so presented in the Registration Statement would
          not have been misleading but for the different manner of presentation
          in the Registration Statement.


<PAGE>

                                 - 35 -

     (c)  Each of Parent 1 and Parent 2 shall jointly and severally indemnify
          Forest against and hold it harmless from (i) any Loss suffered with
          respect to Taxes as a result of any Intercompany Transaction to the
          extent such Taxes exceed Taxes due pursuant to the Tax Returns and
          (ii) any Loss suffered arising out of any direct or indirect claim
          made by any shareholder of ATCOR (other than Forest) in respect of any
          Intercompany Transaction.

     (d)  Forest shall indemnify each of ATCOR, Parent 1 and Parent 2 and each
          of their "CONTROLLING PERSONS" (within the meaning of Section 20 of
          the EXCHANGE ACT) from time to time, and their respective
          shareholders, directors, officers, employees, agents and affiliates,
          against, and hold each of those persons harmless from, any and all
          losses in any way relating to or allegedly arising out of any untrue
          statement of a material fact contained in the Registration Statement
          (other than information relating to ATCOR), other notification, or any
          materials filed by Forest with the Securities and Exchange Commission
          or distributed or otherwise disseminated to the public (or any
          amendment or supplement thereto), relating to the Offering or any
          failure to state a material fact (other than information relating to
          ATCOR) required to make any statement contained therein not misleading
          in light of the circumstances under which it was made.  Forest shall
          have no obligation to ATCOR and the Principal Shareholders or any
          other person under this paragraph (d) with respect to any of the
          foregoing arising primarily out of the gross negligence or wilful
          misconduct of any of ATCOR and the Principal Shareholders or the other
          Indemnified Person, as the case may be, as determined by a final
          judgment of a court of competent jurisdiction.

     (e)  Forest shall indemnify each of ATCOR and the Principal Shareholders
          against and hold them harmless from any and all losses in any way
          relating to or allegedly arising out of any breach of the
          representations, warranties, covenants or agreements of Forest
          contained in this Agreement, whether or not the Amalgamation is
          concluded or the obligations of the parties under this Agreement are
          terminated.

     (f)  If any Action indemnifiable under this Section shall be brought,
          asserted or threatened against any person, the Indemnified Person
          shall promptly notify the Indemnifying Persons.  A failure to notify
          an Indemnifying Person timely or at all shall reduce the liabilities
          and obligations of the Indemnifying Person under this Section only to
          the extent the Indemnifying Person is actually prejudiced by such
          failure.  The Indemnifying Persons shall be entitled to assume the
          defense of the Action, including the employment of counsel
          satisfactory to the Indemnified Person and the payment of all related
          fees and expenses, but the Indemnified Person may employ separate
          counsel in the Action and participate in the defense of the Action at
          its own expense.  However, the Indemnified Person may by written
          notice to the Indemnifying Person assume the defense of the Action,
          including the employment of counsel, at the expense of the
          Indemnifying Person (except that the Indemnifying Person shall not be
          liable for the fees and expenses of more than one such separate
          counsel with respect to the Action) if:


<PAGE>

                                 - 36 -

          (i)  without a delay that shall be prejudicial to the interests of the
               Indemnified Person, the Indemnifying Person fails to:
               (A) acknowledge in writing to the Indemnified Person the
               liability of the Indemnifying Person to the Indemnified Person
               under this Section with respect to the Action, (B) assume the
               defense, (C) post an indemnity or similar bond (in form and
               substance satisfactory to the Indemnified Person) in an amount
               equal to the full amount for which the Indemnified Person may be
               liable as a result of the Action (including penalties and
               interest) or provide other evidence satisfactory to the
               Indemnified Person of the ability of the Indemnifying Person to
               pay that amount in full or (D) employ counsel reasonably
               satisfactory to the Indemnified Person;

          (ii) the persons against whom the Action shall have been brought,
               asserted or threatened (including any impleaded parties) include
               both the Indemnified Person and the Indemnifying Person and the
               Indemnified Person is advised by counsel that there may be one or
               more legal defenses available to the Indemnified Person that are
               different from or additional to those available to the
               Indemnifying Person; or

         (iii) the Indemnified Person reasonably believes that the Action
               or an unfavourable resolution of the Action may materially
               and adversely affect the business, properties, operations,
               prospects or condition (financial or otherwise) of the
               Indemnified Person and its affiliates other than as a result
               of the payment of money damages.

          If the Indemnified Person has assumed the defense of the Action
          pursuant to any of the conditions stated above, then the Indemnifying
          Person shall not have the right to assume the defense of the Action on
          behalf of the Indemnified Person and the Indemnified Person shall have
          the right to control the defense, compromise or settlement of any
          indemnifiable Action on behalf of and for the account and risk of the
          Indemnifying Person.  The Indemnifying Person shall be bound by the
          result of the defense of any Action, whether the defense shall have
          been assumed by the Indemnifying Person or by the Indemnified Person,
          and shall indemnify the Indemnified Person against, and hold the
          Indemnified Person harmless from, all Losses in any way relating to or
          allegedly arising in connection with the matter or matters that shall
          be the basis of the Action or otherwise connected to the Action,
          except that the Indemnifying Person shall not be liable for the
          payment of the amount of money damages provided in a settlement of an
          indemnifiable Action defended by the Indemnified Person pursuant to
          the second or third conditions stated above that shall have been
          effected without the written consent of the Indemnifying Person, which
          consent shall not be unreasonably withheld.


     (g)  Notwithstanding anything in this Section to the contrary, if, in
          connection with an Action indemnifiable under this Section, a
          Governmental Body or other person having authority or jurisdiction
          over a matter or matters related to the Action shall


<PAGE>

                                 - 37 -

          have rendered, entered or granted a binding judgment, decision,
          ruling, order or award with respect to the matter or matters
          providing for the payment of money damages or the claimant and the
          Indemnifying Person shall have agreed to settle the Action for an
          amount of money damages without reservation of any rights or
          defenses against the Indemnified Person, and if the Indemnified
          Person elects to appeal the judgment, decision, ruling, order or
          award or declines to agree to the proposed settlement, as the case
          may be, then the Indemnified Person may continue to defend the
          Action, free of any participation by the Indemnifying Person, but
          the amount of any ultimate liability of the Indemnifying Person
          under this Section with respect to Losses related to or allegedly
          arising in connection with the matter or matters that shall have
          been comprehended by the judgment, decision, ruling, order or award
          or by the proposed settlement, as the case may be, shall then be
          limited to the amount of the judgment, decision, ruling, order or
          award or the amount of the proposed settlement, as the case may be,
          plus the other indemnified Losses of the Indemnified Person relating
          to the matter or matters through the date of its election to appeal or
          its rejection of the proposed settlement, as the case may be.

     (h)  If the indemnification provided for in paragraph (b) or (d) hereof is
          unavailable to an Indemnified Person (other than by reason of
          exceptions provided in this Section), or is insufficient to hold
          harmless an Indemnified Person in respect of any Loss then the
          Indemnifying Person, in lieu of indemnifying the Indemnified Person,
          shall contribute to the amount paid or payable by the Indemnified
          Person as a result of the Loss in the proportion that is appropriate
          to reflect the relative fault of the Indemnifying Person on the one
          part and of the Indemnified Person on the other part in connection
          with the events or circumstances which resulted in the Loss as well as
          any other relevant equitable considerations.  The relative fault of
          the Indemnifying Person on the one part and of the Indemnified Person
          on the other part shall be determined by reference to, among other
          things, those persons' relative intent, knowledge, access to
          information and opportunity to correct or prevent the events or
          circumstances resulting in the Loss.  The amount of any Loss suffered,
          incurred or paid any person shall be deemed to include all expenses
          incurred or paid by the person in connection with investigating or
          defending any Action, including, but not limited to, the fees and
          expenses of counsel.

     (i)  The indemnification set forth in this Section shall be in addition to
          any other obligations or liabilities of an Indemnifying Person to an
          Indemnified Person at common law or otherwise.  The provisions of this
          Section shall not eliminate or otherwise limit the right of any
          Indemnified Person or any other person to seek to recover
          contribution, damages or otherwise enforce its rights against the
          Indemnifying Person or any other person without regard to the
          provisions of this Section.  If at any time all or any part of any
          indemnification payment hereunder is or must be rescinded or returned
          to the person making such indemnity payment for any reason whatsoever
          (including, without limitation, the insolvency, bankruptcy or
          reorganization of any person) the indemnification obligations of the
          person


<PAGE>

                                 - 38 -

          making such payment shall be reinstated with respect to such payment
          so rescinded or returned as though such payment had never been made
          or received.

6.2       COVENANTS OF PRINCIPAL SHAREHOLDERS

          Each of the Principal Shareholders covenants in favour of Forest that
it shall do, take or perform or refrain from doing, taking and performing such
actions and steps as may be necessary or advisable to ensure compliance with the
following:

     (a)  Prior to the Closing Date, the Principal Shareholder will not,
          directly or indirectly, sell, assign, transfer or otherwise dispose of
          any of the Principal Shareholder's ATCOR Shares or in the case of
          Parent 1, shares of Newco, or commit to their disposal, or enter into
          any negotiations with the view to such disposal, other than pursuant
          to the Amalgamation or this Agreement, except as required by Forest
          pursuant to Section 6.3.

     (b)  Prior to the Closing Date, each Principal Shareholder will vote as a
          shareholder of ATCOR against any proposal, other than to approve the
          Amalgamation, submitted to the shareholders of ATCOR proposing that
          ATCOR directly or indirectly, do any of the things described in
          Section 4.1(a).

     (c)  Prior to the Closing Date, each Principal Shareholder will take or do
          all acts and things as may be necessary or appropriate to ensure the
          successful implementation of the Amalgamation and, without limiting
          the generality of the foregoing:

          (i)  each Principal Shareholder will exercise all voting rights
               attaching to ATCOR Shares held by it in favour of approving the
               Amalgamation, and contrary to any challenge to or modification of
               the Amalgamation not consented to by Forest, at the ATCOR
               Shareholders' Meeting;

          (ii) each Principal Shareholder will not take any action which might,
               directly or indirectly, interfere or be inconsistent with or
               otherwise adversely affect the implementation of the Amalgamation
               and will vote as a shareholder against any proposals submitted to
               the shareholders of ATCOR proposing that ATCOR take any such
               action;

         (iii) each Principal Shareholder agrees that it will not request
               any director of ATCOR to take or do any step or action which
               would reasonably be expected to make the implementation of
               the Amalgamation or the completion of the transactions
               contemplated herein less likely;

          (iv) each Principal Shareholder will cooperate with Forest and ATCOR
               in obtaining such other consents, orders or approvals as are
               necessary or appropriate for the completion of the Amalgamation,
               the Acquisition and the


<PAGE>

                                 - 39 -

               Ancillary Transactions and provide in a timely manner all
               information required in connection therewith.

     (d)  Parent 1 will cause Newco to be incorporated, will hold all
          outstanding shares of Newco and will cause Newco to effect the
          Amalgamation.

6.3       SALE OF PRINCIPAL SHAREHOLDERS' ATCOR SHARES

     (a)  Subject to paragraph (f), in the event a Transaction Proposal is made
          prior to the ATCOR Shareholders' Meeting, each Principal Shareholder
          agrees to cause ATCOR to complete the Reorganization and to tender and
          not withdraw all of the ATCOR Shares held, directly or indirectly, by
          such Principal Shareholder, to any offer made by Forest to all holders
          of ATCOR Shares for a consideration of not less than $4.88 per share,
          provided such offer is made prior to the date which is 10 days after
          the date of the ATCOR Shareholders' Meeting.

     (b)  Subject to paragraphs (e) and (f) the Principal Shareholders agree to
          tender their ATCOR Shares to any third party offer therefor made
          generally to holders of Class A Shares and Class B Shares if Forest so
          requires.  If the Principal Shareholders shall dispose of any ATCOR
          Shares as consented to or required by Forest, or in any manner
          directly or indirectly, the Principal Shareholders shall pay to Forest
          a fee equal to 50% of the amount by which (i) the aggregate proceeds
          of such disposition exceeds (ii) the aggregate of the amount which
          would be received by the Principal Shareholders pursuant to this
          Agreement (adjusted for any differences in the value to the Principal
          Shareholders arising from transactions collateral to such disposition,
          from the Sale Transactions) and $2 million.

     (c)  If Forest shall acquire ATCOR Shares pursuant to the Acquisition, and
          within 120 days of the Closing Date shall re-sell such shares at a
          price in excess of $4.88 per share, Forest shall pay to the Principal
          Shareholders an amount equal to $2 million in respect of their
          expenses in connection with negotiating and entering into this
          Agreement and the Ancillary Transactions and shall pay to the persons
          who were holders of ATCOR Shares on the Closing Date an aggregate
          amount equal to 50% of the amount by which the proceeds of sale of
          such shares (after deducting such $2 million) exceeds $4.88 per
          share. For greater certainty, this obligation shall not arise upon
          (i) a transaction in which ATCOR merges with Saxon or with any entity
          controlled by Forest; or (ii) a transaction in which ATCOR merges with
          any entity and the resulting entity is controlled directly or
          indirectly controlled by Forest; (iii) a sale, merger or joint venture
          of the Subsidiary carrying on the Marketing Business; (iv) a public
          offering of ATCOR Shares.

     (d)  If within 120 days after acquiring the ATCOR Shares pursuant to
          paragraph (a), Forest shall offer to acquire ATCOR Shares held by
          other shareholders, at a higher price, Forest shall pay, to those
          persons who sold ATCOR Shares pursuant to the


<PAGE>

                                 - 40 -


          Offer described in paragraph (a), the excess of the higher price
          over the price paid to such selling shareholders;

     (e)  Paragraph (b) shall cease to apply after termination of this Agreement
          pursuant to its terms by ATCOR or a Principal Shareholder as a result
          of failure of Forest to complete the Offering (other than any such
          failure following the announcement of a Transaction Proposal prior to
          termination of this Agreement) except with respect to a sale within
          120 days after (i) the announcement of a Transaction Proposal prior to
          termination of this Agreement; or (ii) the board of directors of ATCOR
          withdrawing the Recommendation.

     (f)  If Forest shall desire to make an offer to acquire ATCOR Shares
          pursuant to paragraph (a) or shall require the Principal Shareholders
          to tender their ATCOR Shares pursuant to paragraph (b), the Principal
          Shareholders and Forest will co-operate with each other and with any
          bidder to whom Forest desires the Principal Shareholders to tender the
          Principal Shareholder's ATCOR Shares to achieve substantially the same
          income tax consequences to the Principal Shareholders as the
          Acquisition.  If such result is not possible, the Principal
          Shareholders shall not be required by paragraphs (a) or (b) to sell
          their ATCOR Shares.

6.4       PUBLIC OFFERING

          Within 10 days after the execution and delivery of this Agreement,
Forest shall file a registration statement with the Securities and Exchange
Commission  in contemplation of a public offering of its capital stock.  Forest
will use commercially reasonable best business efforts to cause the registration
statement to become effective and to sell the registered shares in a public
offering as contemplated herein not later than February 14, 1996.  ATCOR will
cooperate with Forest in the preparation of the registration statement and will
furnish or make available all information, including financial information and
reserve reports, with respect to ATCOR and its properties which Forest
reasonably requests for inclusion therein in order to comply with applicable
Regulations.

6.5       NON-COMPETITION

     (a)  Each of Parent 1 and Parent 2 covenants with Forest and ATCOR that for
          a period of 3 years following Closing (the "Restricted Period"),
          neither Parent 1 nor Parent 2 nor any of their respective affiliates
          shall in any way, directly or indirectly:

          (i)  interfere in or with the employment or engagement of any of the
               Marketing Employees within the Marketing Business;

          (ii) attempt to induce any of the Marketing Employees to terminate his
               or her respective employment or engagement within the Marketing
               Business;

         (iii) attempt to induce any of the Marketing Employees to breach
               the terms or conditions of his or her respective employment
               or engagement contract


<PAGE>

                                 - 41 -


               including, without limitation, any breach related to the
               disclosure or misuse of confidential or otherwise
               proprietary information; or

          (iv) employ or engage or seek to employ or engage any of the Marketing
               Employees directly or indirectly in any business carried on by
               Parent 1, Parent 2 or any of their respective Affiliates,
               regardless of whether such Marketing Employees continue to be
               employed within the Marketing Business;

          (v)  utilize in any manner any of the Trade Secrets of ATCOR.

     (b)  Forest covenants with Parent 1, Parent 2 and Parent 3 that for the
          Restricted Period, neither Forest nor any of its affiliates shall in
          any way, directly or indirectly utilize in any manner any of the Trade
          Secrets of Parent 2.

     (c)  The Restricted Period shall be extended by the length of any period
          during which any of the Principal Shareholders or their Subsidiaries
          or Forest is in breach of the terms of this Section 6.5 and shall be
          reduced by such period as may be required so that the covenants in
          this section 6.5 are enforceable.

     (d)  Each of the Principal Shareholders and Forest acknowledges that the
          covenants set forth in this Section 6.5 are an essential element of
          this Agreement and that, but for the agreement of each of the
          Principal Shareholders and Forest to comply with these covenants,
          Forest and the Principal Shareholders would not have entered into this
          Agreement.  Each of the Principal Shareholders and Forest acknowledges
          that this Section 6.5 constitutes an independent covenant and shall
          not be affected by performance or nonperformance of any other
          provision of this Agreement by Forest and the Principal Shareholders.
          Each of the Principal Shareholders and Forest has independently
          consulted with its counsel and after such consultation agrees that the
          covenants set forth in this Section 6.5 are reasonable and proper.

     (e)  If any part of this Section 6.5 is unenforceable at law or in equity,
          then the covenants and agreements set forth in this Section shall be
          reduced in scope or amended, as to term, geographical area or
          otherwise, to the extent required so that such agreements and
          covenants, as so reduced or amended, are enforceable at law and in
          equity and the unenforceable part shall be deemed to be severed from
          the balance of the provisions of this Section which remaining
          provisions shall survive and be of full force and effect.

6.6       EXPENSES

          Parent 1 and Parent 2 jointly and severally agree that, if the
Acquisition is completed, they shall reimburse ATCOR for any amount by which
Transaction Expenses exceed $1 million.


<PAGE>

                                 - 42 -

6.7       NAME

          Forest agrees that, if the Acquisition is completed, it shall within
90 days after the Closing Date, cause ATCOR and its Subsidiaries to change their
name to a name which does not include the word "ATCOR" or "ATCO".

                                    ARTICLE 7
                            AMENDMENT AND TERMINATION

7.1       AMENDMENT

          This Agreement may at any time and from time to time, before or after
the holding of the ATCOR Shareholders' Meeting but not later than the Closing
Date, be amended by written agreement of the parties hereto without, subject to
applicable law, further notice to or authorization on the part of their
respective shareholders and any such amendment may, without limitation:

     (a)  change the time for performance of any of the obligations or acts of
          the parties hereto;

     (b)  waive any inaccuracies or modify any representation or warranty
          contained herein or in any document delivered pursuant hereto; or

     (c)  waive compliance with or modify any of the conditions precedent
          contained herein.

7.2       TERMINATION

          This Agreement may be terminated

     (a)  at any time prior to the Closing Date by mutual agreement of the
          parties hereto, without further action on the part of the shareholders
          of ATCOR;

     (b)  by ATCOR, Parent 1, Parent 2 or Parent 3 or Forest by notice to the
          others if the Closing has not occurred by February 14, 1996, or such
          other date as may be agreed to by the parties hereto in writing;

     (c)  by ATCOR, Parent 1, Parent 2 or Parent 3 by notice to Forest in the
          event of a breach of this Agreement by Forest, provided, however, that
          if such breach is with respect to any representation or warranty set
          forth in Section 3.2(f) or any covenant set forth in Section 4.2, this
          Agreement may not be terminated by ATCOR, Parent 1 or Parent 2 if
          within five business days after receipt by Forest of written notice of
          such breach (x) Forest delivers assurances satisfactory to ATCOR,
          Parent 1 and Parent 2 with respect to the Offering, (y) the condition
          set forth in Section 5.2(c) has been satisfied, or (z) Forest deposits
          $185,966,805.80 with the Escrow Agent;


<PAGE>

                                 - 43 -


     (d)  subject to Section 5.4, by Forest by notice to ATCOR in the event
          of a breach of this Agreement by any of ATCOR, Parent 1, Parent 2 or
          Parent 3.

7.3       EFFECT OF TERMINATION

          If this Agreement is validly terminated pursuant to any provision of
this Agreement the parties shall return all materials and copies of all
materials delivered to ATCOR or Forest, as the case may be, or their agents and
except for any liability arising or which may arise as a result of any breach by
either party of its obligations hereunder prior to such termination no party
shall have any further obligation to the other party hereunder with respect to
this Agreement.  Sections 6.1, 8.5 and this Section shall survive any
termination of this Agreement and continue in full force and effect.

                                    ARTICLE 8
                                     GENERAL

8.1       NOTICES

          All notices which may or are required to be given pursuant to any
provision of this Agreement shall be given or made in writing and shall be
served personally or sent by telecopy and in the case of:

     (a)  ATCOR, addressed to:

                 ATCOR Resources Ltd.
                 600, 800 - 6th Avenue S.W.
                 Calgary, Alberta
                 T2P 3G3

                 Attention:     Art C. Eastly
                 Telecopier:    (403) 261-7665

     (b) Forest, addressed to:

                 Forest Oil Corporation
                 1600 Broadway
                 Suite 2200
                 Denver, Colorado 80202

                 Attention:     V. Bruce Thompson
                 Telecopier:    (303) 812-1602


<PAGE>

                                 - 44 -


     (c)  ATCO Ltd.:
          1600, 909 - 11th Avenue S.W.
          Calgary, Alberta
          T2R 1N6

          Attention:     James A. Campbell
          Telecopier:    (403) 292-7532

     (d)  Canadian Utilities Limited:
          10035 - 105 Street
          Edmonton, Alberta
          T5J 2V6

          Attention:     Cameron S. Richardson
          Telecopier:    (403) 420-7400

     (e)  CanUtilities Holdings Ltd.:
          1600, 909 - 11th Avenue S.W.
          Calgary, Alberta
          T2R 1N6

          Attention:     Cameron S. Richardson
          Telecopier:    (403) 292-7507

or such other address or telecopier number as the parties may, from time to
time, advise the other parties hereto by notice in writing.  The date of receipt
of any such notice shall be deemed to be the date of delivery thereof or, in the
case of notice sent by telecopy, the date of successful transmission thereof
(unless transmission is received after normal business hours, in which case the
date of receipt shall be deemed to be the next business day).

8.2       SURVIVAL OF REPRESENTATIONS AND WARRANTIES

          The representations and warranties contained herein shall,
notwithstanding any investigation by any party, survive the execution of this
Agreement, provided that the liability of a party hereunder for a breach of any
of the representations and warranties contained herein shall terminate one year
after the Closing Date unless prior to such termination date written notice of a
claim for breach of any representation or warranty shall have been given by the
party alleging the breach (which notice must specify the claim made) to the
party alleged to have committed the breach.

8.3       BINDING EFFECT AND ASSIGNMENT

          This Agreement shall be binding upon and shall enure to the benefit of
the parties hereto, and their respective successors and permitted assigns.
Neither this Agreement nor any rights


<PAGE>

                                 - 45 -

hereunder or under the Amalgamation may be assigned by any party without the
prior written consent of the other parties.

8.4       PUBLIC DISCLOSURE

          The parties agree to consult with each other before making any public
disclosure or announcement of or pertaining to this Agreement and that any such
disclosure or announcement shall be mutually satisfactory to all parties;
provided, however, that this Section 8.4 shall not apply in the event any party
hereto is advised by its counsel that certain disclosures or announcements,
which the other parties after reasonable notice will not consent to, are
required to be made by applicable laws, stock exchange rules or policies of
regulatory authorities having jurisdiction.

8.5       EXPENSES

          Subject to Section 6.6, each party shall pay its own costs incurred in
connection with the Acquisition and shall not be responsible for any costs,
expenses or fees incurred or paid by the other parties.

8.6       BEST INTERESTS

          Notwithstanding the provisions of Section 6.4, it is expressly agreed
and understood that Forest shall not be obliged to complete an Offering which is
deemed imprudent, inadvisable and against Forest's best interests in all the
circumstances by the underwriters under the Offering.

8.7       TIME OF ESSENCE

          Time shall be of the essence of this Agreement.

8.8       COUNTERPARTS

          This Agreement may be executed in counterparts, each of which shall be
deemed an original, and all of which together shall constitute one and the same
instrument.  Each party that signs a counterpart shall provide an original of
that counterpart to the other parties hereto.


<PAGE>

8.8       FURTHER ASSURANCES

          Each of the parties shall make, do and execute, or cause to be made,
done and executed all such further acts, deeds, agreements, transfers,
assurances, instruments or documents as may reasonably be required in order to
implement this Agreement and the Acquisition.

          IN WITNESS WHEREOF the parties have executed this Agreement as of the
date first above written.


FOREST OIL CORPORATION                 ATCOR RESOURCES LTD.


by: /s/ William L. Dorn                by: /s/ Arthur C. Eastly
    --------------------------             --------------------------


by: /s/ Robert S. Boswell              by: /s/ Ronald E. Pratt
    --------------------------             --------------------------

ATCO LTD.                              CANADIAN UTILITIES LIMITED


By: /s/ James A. Campbell              by: /s/ James A. Campbell
    --------------------------             --------------------------


by: /s/ William L. Britton             by: /s/ William L. Britton
    --------------------------             --------------------------


CANUTILITIES HOLDINGS LTD.


by: /s/ William L. Britton
    --------------------------

by: /s/ Karen M. Watson
    --------------------------


<PAGE>

                                   SCHEDULE A

                             AMALGAMATION AGREEMENT

         This Amalgamation Agreement made as of the 15th day of December, 1995.

BETWEEN:

         ATCOR RESOURCES LTD., a corporation subject to the CANADA
         BUSINESS CORPORATIONS ACT (hereinafter referred to as
         "ATCOR")

                                                              OF THE FIRST PART

                                     - and -

          3140334 CANADA LTD., a corporation subject to the CANADA
          BUSINESS CORPORATIONS ACT (hereinafter referred to as
          "Newco")

                                                              OF THE SECOND PART



          WHEREAS ATCOR is a publicly traded corporation, the shares of which
are listed on The Toronto Stock Exchange;

          AND WHEREAS the parties intend to effect an amalgamation of ATCOR and
Newco;

          AND WHEREAS the parties intend to propose such amalgamation and
related transactions to their shareholders pursuant to and in accordance with
the CANADA BUSINESS CORPORATIONS ACT and in accordance with the terms
hereinafter set forth;

          NOW THEREFORE THIS AGREEMENT WITNESSES that in consideration of the
premises and the respective covenants and agreements herein contained, the
parties hereto covenant and agree as follows:


                                    ARTICLE 1
                                 INTERPRETATION

1.1       DEFINITIONS

          In this Agreement, including the recitals, unless there is something
in the subject matter or context inconsistent therewith, the following terms
shall have the following meanings:

     (a)  "ACQUISITION AGREEMENT" means the agreement dated December 12, 1995
          among Forest Oil Corporation, ATCOR, ATCO Ltd, Canadian Utilities
          Limited, and CanUtilities Holdings Ltd. to which this Agreement forms
          Schedule A;

     (b)  "ACT" means the CANADA BUSINESS CORPORATIONS ACT, as amended;

     (c)  "AGREEMENT" means this Amalgamation Agreement;

     (d)  "AMALCO" means the continuing corporation constituted upon the
          Amalgamation;

     (e)  "AMALGAMATING CORPORATIONS" means Newco and ATCOR;


                                 Page A-37



<PAGE>

     (f)  "AMALGAMATION" means the amalgamation of ATCOR and Newco contemplated
          by this Agreement;

     (g)  "ARTICLES OF AMALGAMATION" means the Articles of Amalgamation set out
          in Schedule A hereto;

     (h)  "ATCOR CLASS A SHARES" means the issued Class A non-voting shares of
          ATCOR;

     (i)  "ATCOR CLASS B SHARES" means the issued Class B common shares of
          ATCOR;

     (j)  "ATCOR SHAREHOLDERS' MEETING" means the special meeting of holders of
          ATCOR Shares to be held to consider and, if thought fit, approve the
          Amalgamation;

     (k)  "EFFECTIVE DATE" means the date shown on the Certificate of
          Amalgamation giving effect to the Amalgamation;

     (l)  "NEWCO SHARES" means the issued common shares of Newco;

     (m)  "SUBSIDIARY" means a subsidiary as defined in the SECURITIES ACT
          (Alberta);

     (n)  "TRANSMITTAL AND ELECTION FORM" means the Transmittal and Election
          Form forwarded to holders of ATCOR shares in connection with the ATCOR
          Shareholders' Meeting.

1.2       HEADINGS

          The division of this Agreement into Articles, Sections, paragraphs and
other subdivisions, the insertion of headings and the provision of a table of
contents are for convenience of reference only and shall not affect the
construction or interpretation hereof.

1.3       INTERPRETATION

          In this Agreement, except where otherwise specified:

     (a)  the terms "this Agreement", "hereof", "herein", "hereunder" and
          similar expressions refer, unless otherwise specified, to this
          Agreement taken as a whole and not to any particular section,
          paragraph or clause;

     (b)  words importing the singular number or masculine gender shall include
          the plural number or the feminine or neuter genders, and vice versa;

     (c)  all references to Articles and Schedules refer, unless otherwise
          specified, to articles of and schedules to this Agreement;

     (d)  all references to Sections refer, unless otherwise specified, to
          sections, paragraphs or clauses of this Agreement and references to
          paragraphs or clauses refer to paragraphs in the same section as the
          reference or clauses in the same paragraph as the reference; and

     (e)  words and terms denoting inclusiveness (such as "include" or
          "includes" or "including"), whether or not so stated, are not limited
          by and do not imply limitation of, their context or the words or
          phrases which precede or succeed them.


                                    Page A-38



<PAGE>

1.4       GOVERNING LAW AND JURISDICTION

          This Agreement and, unless otherwise specified therein, all other
documents and instruments delivered in accordance with this Agreement shall be
governed by and interpreted in accordance with the laws of the Province of
Alberta.  The parties irrevocably submit to the non-exclusive jurisdiction of
the courts of the Province of Alberta, without prejudice to the rights of the
parties to take proceedings in any other jurisdictions.

1.5       INVALIDITY, ETC.

          Any provision hereof which is prohibited or unenforceable shall be
ineffective only to the extent of such prohibition or unenforceability, without
invalidating the remaining provisions hereof.

1.6       DATE FOR ANY ACTION

          In the event that any date on which any action is required to be taken
hereunder by any of the parties hereto is not a business day in the place where
the action is required to be taken, such action shall be required to be taken on
the next succeeding day which is a business day in such place.

1.7       CURRENCY

          Unless otherwise stated, all references in this Agreement to sums of
money are expressed in lawful money of Canada.

1.8       ENTIRE AGREEMENT

          This Agreement constitutes the entire agreement between the parties
pertaining to the subject matter hereof and supersedes all prior agreements,
understandings, negotiations and discussions, whether oral or written, between
the parties with respect to the subject matter hereof.

1.9       SCHEDULES

          The following Schedule forms part of this Agreement:

          Schedule A -   Articles of Amalgamation


                                    ARTICLE 2
                                THE AMALGAMATION

2.1       AGREEMENT TO AMALGAMATE

          ATCOR and Newco agree to amalgamate pursuant to the Act in accordance
with the terms of this Agreement.

2.2       EFFECT OF AMALGAMATION

          On the Effective Date:

     (a)  ATCOR and Newco shall be amalgamated under the provisions of the Act
          and shall continue as one corporation;

     (b)  the property of each of ATCOR and Newco shall continue to be the
          property of Amalco;

     (c)  Amalco shall continue to be liable for the obligations of each of
          ATCOR and Newco; and


                                  Page A-39



<PAGE>

     (d)  the Articles of Amalgamation attached hereto as Schedule A shall be
          the articles of Amalco.

2.3       CERTAIN PROVISIONS APPLICABLE TO AMALCO

     (a)  The name of Amalco shall be "ATCOR Resources Ltd.".

     (b)  The registered office of Amalco shall be located at the City of
          Calgary, in the Province of Alberta.

     (c)  The authorized share capital of Amalco shall consist of an unlimited
          number of common shares (herein the "Common Shares") and an unlimited
          number of Class A Special Shares, Class B Special Shares and Class C
          Special Shares, the rights, privileges, restrictions and conditions of
          which are set forth in Exhibit A to the Articles of Amalgamation.

     (d)  There shall be no restrictions upon the right to transfer any shares
          of Amalco.

     (e)  The minimum number of directors in Amalco shall be one and the maximum
          number of directors shall be ten.

     (f)  There shall be no restriction on the business which Amalco may carry
          on.

     (g)  The first directors of Amalco shall be the persons whose names and
          addresses are set out below, who shall hold office until the first
          annual meeting of Amalco, or until their successors are elected or
          appointed:

               A. C. Eastly, 600, 800 - 6th Avenue S.W., Calgary, Alberta;
               W. L. Britton, 600, 800 - 6th Avenue S.W., Calgary, Alberta; and
               C. S. Richardson, 600, 800 - 6th Avenue S.W., Calgary, Alberta.

          The subsequent directors shall be elected each year thereafter at the
          annual meeting of the shareholders of Amalco.

     (h)  The by-laws of Amalco shall be the by-laws of Newco until repealed,
          amended, altered or added to.

2.4  CONVERSION OF SHARE CAPITAL

     On the Effective Date, the authorized share capital of Amalco shall be as
set forth in the Articles of Amalgamation.  The issued and outstanding shares in
the capital of each of the Amalgamating Corporations (other than any shares of
ATCOR held by a shareholder who is a dissenting shareholder under the Act at the
Effective Date) shall be converted into issued and outstanding Common Shares,
Class A Special Shares, Class B Special Shares or Class C Special  Shares of
Amalco on the Effective Date as follows:

     (a)  each Newco Share shall be converted into one Common Share of Amalco;

     (b)  subject to (d) hereof, each ATCOR Class A Share shall be converted
          into one Class A Special Share of Amalco;

     (c)  subject to (d) hereof, each ATCOR Class B Share shall be converted
          into one Class A Special Share of Amalco; and

     (d)  where a holder of ATCOR Class A Shares or ATCOR Class B Shares
          provides a written request to ATCOR in the Transmittal and Election
          Form, such ATCOR Class A Shares or ATCOR Class B Shares, as the case
          may be, of such holder as are designated in such written request shall
          be converted into Class B Special Shares or Class C Special Shares of
          Amalco in the ratio of one



                                    Page A-40

<PAGE>
          Class B Special Share or Class C Special
          Share for each ATCOR Class A Share or ATCOR Class B Share so
          converted.

2.5  STATED CAPITAL

     Upon the Amalgamation, Amalco shall add the following amounts to the stated
capital accounts of Amalco in respect of the Common Shares, the Class A Special
Shares, Class B Special Shares and Class C Special Shares:

     (a)  in respect of the Common Shares an amount equal to $1.00 (one dollar);

     (b)  in respect of the Class A Special Shares an amount equal to $2.65
          multiplied by the number of Class A Special Shares issued on the
          Effective Date;

     (c)  in respect of the Class B Special Shares an amount equal to $1.40
          multiplied by the number of Class B Special Shares issued on the
          Effective Date and

     (d)  in respect of the Class C Special Shares an amount equal to the lesser
          of: (i) $2.15 multiplied by the number of Class C Special Shares
          issued on the Effective Date and (ii) the amount by which the
          aggregate of the paid-up capital of the ATCOR Class A Shares and the
          ATCOR Class B Shares for the purposes of the INCOME TAX ACT (Canada)
          immediately prior to the Amalgamation exceeds the aggregate of the
          amounts which will be added to the stated capital of the Class A
          Special Shares and the Class B Special Shares pursuant to (b) and (c)
          of this Section 2.5.

                                    ARTICLE 3
                                   CONDITIONS

3.1       The respective obligations of the parties hereto to complete the
transactions contemplated by this Agreement and to file Articles of Amalgamation
shall be subject to satisfaction, on or before the Effective Date, of the
following conditions:

     (a)  the Amalgamation and this Agreement, with or without amendment, shall
          have been approved at the ATCOR Shareholders' Meeting, or any
          adjournment thereof, in accordance with the Act and shall have
          otherwise been approved by the requisite majority of persons entitled
          or required to vote thereon as determined by the Act;

     (b)  there shall not be in force any order or decree restraining or
          enjoining the consummation of the transactions contemplated by this
          Agreement;

     (c)  the Acquisition Agreement shall not have been terminated pursuant to
          Article 7 of the Acquisition Agreement.

3.2       MERGER OF CONDITIONS

          The conditions set out in Section 3.1 shall be conclusively deemed to
have been satisfied, waived or released on the filing of Articles of
Amalgamation under the Act.

                                    Page A-41



<PAGE>

                                    ARTICLE 4
                            AMENDMENT AND TERMINATION

4.1       AMENDMENT

          This Agreement may, at any time and from time to time before or after
the holding of the ATCOR Shareholders' Meeting but not later than the Effective
Date, be amended by written agreement of the parties hereto without further
notice to or authorization on the part of the holders of ATCOR shares or Newco
shares.  Without limiting the generality of the foregoing, any such amendment
may:

     (a)  change the time for performance of any of the obligations or acts of
          the parties hereto;

     (b)  waive any inaccuracies or modify any of the covenants contained herein
          or in any document to be delivered pursuant hereto; or

     (c)  waive compliance with or modify any of the covenants herein contained
          or waive or modify performance of any of the obligations of the
          parties hereto;

provided that, notwithstanding the foregoing, the consideration to be received
by holders of ATCOR shares shall not be decreased without the approval of the
holders of ATCOR shares given in the same manner as required for the approval of
the Amalgamation.

4.2       TERMINATION

          This Agreement may, at any time before or after the holding of the
ATCOR Shareholders' Meeting but prior to the Effective Date, be terminated by
agreement of the parties without further action on the part of the holders of
ATCOR shares or Newco shares.


                                    ARTICLE 5
                                     GENERAL

5.1       ASSIGNMENT

          No party may assign its rights or obligations under this Agreement or
the Amalgamation without the prior written consent of the other parties hereto.

5.2       BINDING EFFECT

          This Agreement shall be binding upon and shall enure to the benefit of
the parties hereto and their respective successors and permitted assigns.

5.3       WAIVER

          Any waiver or release of any of the provisions of this Agreement, to
be effective, must be in writing executed by the parties granting the same.
Waivers may only be granted upon compliance with the terms governing amendments
set forth in Section 7.1 of the Acquisition Agreement, mutatis mutandis.


                                     Page A-42



<PAGE>

5.4       COUNTERPARTS

          This Agreement may be executed in one or more counterparts each of
which shall be deemed an original but all of which together shall constitute one
and the same instrument.

          IN WITNESS WHEREOF the parties hereto have executed this Agreement as
of the date first above written.

                                    ATCOR RESOURCES LTD.


                                    By:   "Arthur C. Eastly"


                                    By:   "Ronald E. Pratt"


                                    3140334 CANADA LTD.

                                    By:   "Cameron  S. Richardson"


                                    By:   "Arthur C. Eastly"


                                    Page A-43



<PAGE>

                                   SCHEDULE A

                            ARTICLES OF AMALGAMATION


     NAME OF CORPORATION:          ATCOR Resources Ltd.

     CORPORATE ACCESS NO.:

     THE CLASSES AND ANY MAXIMUM NUMBER OF SHARES THAT THE CORPORATION IS
     AUTHORIZED TO ISSUE:

     The attached Exhibit A is incorporated into and forms part of this form.

     RESTRICTIONS IF ANY ON SHARE TRANSFERS:

     None.

     NUMBER (OR MINIMUM AND MAXIMUM NUMBER) OF DIRECTORS:
     The Corporation shall have a minimum of one and a maximum of ten directors,
     with the number of directors within such range to be set from time to time
     by ordinary resolution of the shareholders, or in the absence of such
     resolution by resolution of the directors.

     RESTRICTIONS IF ANY ON BUSINESS THE CORPORATION MAY CARRY ON:

     There shall be no restrictions as to the business which the Corporation may
     carry on.

     OTHER PROVISIONS IF ANY:

     Subject to the CANADA BUSINESS CORPORATIONS ACT, the directors may, between
     annual general meetings of shareholders, appoint one or more additional
     directors of the corporation to serve until the next annual general meeting
     of shareholders.

     NAME OF AMALGAMATING CORPORATIONS                 CORPORATE ACCESS NO.
     ATCOR Resources Ltd.                              266455-1
     3140334 Canada Ltd.                               314033-4



                                    Page A-44



<PAGE>

                                    EXHIBIT A
                                     TO THE
                            ARTICLES OF AMALGAMATION
                             OF ATCOR RESOURCES LTD.



                                    ARTICLE 1
                         DEFINITIONS AND INTERPRETATION

1.1  DEFINITIONS AND INTERPRETATIONS:  In these provisions, unless the context
otherwise requires, the following words and expressions shall have the meanings
set forth below:

     "ACT" means the CANADA BUSINESS CORPORATIONS ACT and the regulations
     thereunder;

     "ACQUISITION" means the acquisition by way of purchase of all of the issued
     and outstanding Common Shares by any Person following the Amalgamation;

     "AMALGAMATION" means the amalgamation of ATCOR Resources Ltd. and 3140334
     Canada Ltd. to form the Corporation;

     "ATCOR SHARES" means the Class A non-voting shares and Class B common
     shares of ATCOR Resources Ltd.;

     "BUSINESS DAY" means any day other than a Saturday, Sunday or banking
     holiday in Calgary, Alberta;

     "CLASS A SPECIAL SHARES" means the Class A Special Shares that the
     Corporation is authorized to issue;

     "CLASS B SPECIAL SHARES" means the Class B Special Shares that the
     Corporation is authorized to issue;

     "CLASS C SPECIAL SHARES" means the Class C Special Shares that the
     Corporation is authorized to issue;

     "COMMON SHARES" means the common shares that the Corporation is authorized
     to issue;

     "DIRECTORS" means, at any particular time, the directors of the Corporation
     at such time;

     "DISSENTING SHAREHOLDER" means a registered holder of issued and
     outstanding shares of ATCOR Resources Ltd. who has exercised his right to
     dissent in compliance with Section 190 of the Act;

     "PERSON" shall be broadly interpreted and includes an individual, body
     corporate, sole proprietorship, partnership, unincorporated association,
     unincorporated organization, association, organization, syndicate, joint
     venture, trust, trustee, the Crown, any government or any ministry, agency,
     department, board, commission, branch, office or tribunal of any government
     howsoever designated or constituted or any other entity recognized by law;

     "REDEMPTION PRICE" means, with respect to each Class A Special Share, Class
     B Special Share or Class C Special Share, $4.88 (CDN);

     "REMAINING PROPERTY" means the property and assets of the Corporation
     available for distribution to the shareholders of the Corporation on a
     liquidation, dissolution or winding-up of the Corporation, whether
     voluntary or involuntary, or any other distribution of the property and
     assets of the Corporation among its shareholders for the purpose of winding
     up its affairs; and


                                    Page A-45



<PAGE>

     "TRANSMITTAL AND ELECTION FORM" means the transmittal and election form
     sent to a holder of ATCOR Shares in connection with the Amalgamation, duly
     completed and executed in accordance with the instructions set forth
     therein.

1.2  REFERENCES:  All references in these provisions to subsections, paragraphs
and subparagraphs, unless otherwise specified, are to subsections, paragraphs
and subparagraphs of these provisions.

1.3  STATUTORY REFERENCES: Unless otherwise stated, any reference in these
provisions to any act or statute or section thereof shall be deemed to be a
reference to such act or statute or section, as amended, re-enacted or replaced
from time to time.

1.4  HEADINGS: The division of these provisions into sections, subsections,
paragraphs, subparagraphs and clauses and the insertion of headings are for
convenience of reference only and shall not affect the construction or
interpretation of these provisions.

1.5  NUMBER AND GENDER: Words importing the singular shall include the plural
and vice-versa and words importing gender shall include all genders, unless the
context otherwise requires.

1.6  CURRENCY:  In these provisions, all dollar amounts are stated in Canadian
currency.

1.7  HOLDER:  For the purpose of these provisions, unless otherwise provided
herein, any reference to a holder of shares of the Corporation shall be a
reference to the registered owner of such share at the relevant time.

1.8  NOTICE:  Any notice, share certificate, cheque, bank draft or other
document required or permitted to be given, deposited or delivered by the
Corporation to or with any holder of shares of the Corporation pursuant to these
provisions shall, except as otherwise specifically provided in these provisions,
be sent by first class mail, postage prepaid, or delivered to such holder, at
its last address shown in the books of the Corporation.  Any notice or other
document given, deposited or delivered as aforesaid shall be deemed to be given,
deposited or delivered, as the case may be, on the date upon which it is mailed
or delivered.

                                    ARTICLE 2
                                  COMMON SHARES

     The Common Shares shall have attached to them the following rights,
privileges, restrictions and conditions:

2.1            DIVIDENDS

2.1.1          DIVIDENDS: The holders of the Common Shares shall be entitled,
               subject to the rights, privileges, restrictions and conditions
               attaching to the Class A Special Shares, Class B Special Shares
               and the Class C Special Shares to receive any dividend declared
               by the Directors on the Common Shares from time to time.

2.2            LIQUIDATION, DISSOLUTION OR WINDING-UP

2.2.1          LIQUIDATION, DISSOLUTION OR WINDING-UP: In the event of a
               distribution of the property and assets of the Corporation among
               its shareholders in connection with the liquidation, dissolution
               or winding-up of the Corporation, whether voluntary or
               involuntary, or any other distribution of the property and assets
               of the Corporation among its shareholders for the purpose of
               winding up its affairs, the holders of the Common Shares shall be
               entitled, subject to the rights, privileges, restrictions and
               conditions attaching to the Class A Special Shares, Class B
               Special Shares and Class C Special Shares to receive the
               Remaining Property.


                                    Page A-46



<PAGE>

2.3            VOTING RIGHTS

2.3.1          VOTING RIGHTS: Each holder of Common Shares shall be entitled to
               receive notice of, and to attend, all meetings of shareholders of
               the Corporation and to vote at such meetings, except meetings at
               which only holders of a specified class of shares (other than
               Common Shares) are entitled to vote.  At all meetings at which
               the holders of Common Shares are entitled to vote, each holder of
               Common Shares shall be entitled to one vote in respect of each
               Common Share held by such holder.


                                    ARTICLE 3
                             CLASS A SPECIAL SHARES

     The Class A Special Shares shall have attached to them the following
rights, privileges, restrictions and conditions:

3.1            PRIORITIES

3.1.1          DISTRIBUTIONS OF THE REMAINING PROPERTY:

               (a) The Class A Special Shares shall rank prior to the Common
                   Shares, Class B Special Shares and Class C Special Shares
                   with respect to distributions of the Remaining Property; and

               (b) For so long as any of the Class A Special Shares are
                   outstanding, the Corporation shall not make any capital
                   distribution in respect of, or redeem, repurchase or
                   otherwise acquire, any Common Shares or Class C Special
                   Shares.

3.1.2          DIVIDENDS: For so long as any of the Class A Special Shares are
               outstanding, the Corporation shall not pay or set aside for
               payment, any dividends on the Common Shares.

3.2            DIVIDENDS

3.2.1          NON-ENTITLEMENT: The holders of Class A Special Shares, as such,
               shall not be entitled to receive any dividends.

3.3            LIQUIDATION, DISSOLUTION OR WINDING-UP

3.3.1          DISTRIBUTION OF REMAINING PROPERTY: In the event of a
               distribution of the property and assets of the Corporation among
               its shareholders in connection with the liquidation, dissolution
               or winding-up of the Corporation, whether voluntary or
               involuntary, or any other distribution of the property and assets
               of the Corporation among its shareholders for the purpose of
               winding up its affairs, a holder of Class A Special Shares shall
               be entitled to receive out of the Remaining Property, before any
               amount is paid or distributed to the holders of the Common
               Shares, Class B Special Shares or Class C Special Shares, an
               amount equal to the aggregate Redemption Price of the Class A
               Special Shares held by such holder on the date of distribution.
               After payment to a holder of Class A Special Shares of the
               amounts payable to such holder, as such, under this paragraph
               3.3.1, such holder shall not be entitled to share in any further
               distribution of Remaining Property.

3.3.2          METHOD OF PAYMENT:  The amount payable under paragraph 3.3.1 in
               respect of any Class A Special Share held by a particular holder
               may be satisfied by the delivery of a cheque of the Corporation
               and the provisions of paragraph 3.5.3 shall apply MUTATIS
               MUTANDIS to such payment.


                                     Page A-47



<PAGE>

3.4            REDEMPTION BY THE HOLDER

3.4.1          RIGHT/OBLIGATION TO REDEEM: The holders of Class A Special Shares
               shall be entitled to require the Corporation to redeem at any
               time, upon giving notice as hereinafter provided, all or any
               number of the Class A Special Shares registered in the name of
               such holders on the books of the Corporation.  The holders of
               Class A Special Shares exercising their option to have the
               Corporation redeem, shall give notice to the Corporation setting
               out the date on which the Corporation is to redeem the shares,
               which date shall be not less than 10 days from the date of the
               notice, and if the holders desire to have less than all the Class
               A Special Shares registered in their names redeemed by the
               Corporation, the number of the shares of the holders to be
               redeemed.  The date on which the redemption at the option of the
               holders is to occur shall be the option redemption date.  The
               holders of any Class A Special Shares may, with the consent of
               the Corporation, revoke such notice prior to the option
               redemption date.  Upon delivery to the Corporation of a share
               certificate or certificates representing the Class A Special
               Shares which the holders desire the Corporation to redeem (if any
               such share certificates have been issued by the Corporation), the
               Corporation shall on the option redemption date, to the extent
               permitted by applicable law, redeem such Class A Special Shares
               by paying to the holders the amount of  the Redemption Price.
               Upon payment of the Redemption Price of the Class A Special
               Shares so redeemed by the Corporation, the holder thereof shall
               not be entitled to exercise any of the rights of shareholders in
               respect thereof.


3.5            REDEMPTION BY THE CORPORATION

3.5.1          RIGHT/OBLIGATION TO REDEEM: The Corporation shall, immediately
               following an Acquisition, redeem all of the then outstanding
               Class A Special Shares at the Redemption Price.  The Corporation
               shall not be required to give any notice of redemption in
               connection therewith.  If the redemption by the Corporation of
               all of the then outstanding Class A Special Shares would be
               contrary to applicable law, the Corporation shall redeem the
               maximum number of Class A Special Shares (rounded to the next
               lower multiple of 100 shares) which the Corporation is then
               permitted to redeem, such redemption to be made on a pro rata
               basis (disregarding fractions of shares) among all registered
               holders of Class A Special Shares in accordance with the number
               of shares held by each of them, respectively.  From time to time
               thereafter, as soon as permitted by applicable law, the
               Corporation shall redeem the maximum number of then outstanding
               Class A Special Shares as would not be contrary to applicable
               law, MUTATIS MUTANDIS, in accordance with the foregoing
               provisions of this subsection.

3.5.2          REDEMPTION AND PAYMENT: Upon the redemption of Class A Special
               Shares, provided that a holder of any such Class A Special Shares
               shall have presented and surrendered to the Corporation the
               Transmittal and Election Form and the certificates representing
               all ATCOR Shares held by such holder which were converted into
               Class A Special Shares, the Corporation shall pay or cause to be
               paid to such holder the Redemption Price for each Class A Special
               Share so redeemed.  Without limitation, the Corporation shall be
               deemed to have paid to such holder the Redemption Price for each
               Class A Special Share so redeemed when a cheque representing such
               amount has been mailed to the address of such holder as it
               appeared on the applicable securities register of ATCOR when the
               Amalgamation became effective or as it appears in the Transmittal
               and Election Form, has been delivered to such holder, or has been
               set aside for pick up in accordance with the delivery
               instructions in the Transmittal and Election Form.  The holder of
               Class A Special Shares who has not so presented and surrendered
               the certificates representing all ATCOR Shares held by such
               holder which were so converted shall be entitled to receive, and
               the Corporation shall pay or cause to be paid to such holder, the
               Redemption Price for each Class A Special Share redeemed only
               upon presentation and surrender by such holder to the Corporation
               at its registered office of the certificates representing all
               ATCOR Shares of such holder which have been converted into Class
               A Special Shares.  On and after the redemption of any such Class
               A Special Shares, the holder thereof shall not be entitled to
               exercise any of the rights of shareholders in respect thereof,
               other than the right to receive payment, without interest, of the
               Redemption Price as aforesaid or as provided in subsection 3.5.3
               below, unless payment of the aforesaid Redemption Price shall not
               be made in accordance with the foregoing provisions or as
               provided in subsection 3.5.3 below, in which case the rights of
               such shareholders shall remain unaffected.

                                    Page A-48



<PAGE>

3.5.3          RIGHT TO DEPOSIT REDEMPTION PRICE: The Corporation shall have the
               right at any time in respect of a redemption of the Class A
               Special Shares to deposit the Redemption Price for such of the
               redeemed Class A Special Shares registered in the names of
               shareholders who have not at the date of such deposit presented
               and surrendered to the Corporation certificates representing all
               of their ATCOR Shares which were so converted into Class A
               Special Shares in a special account with a Canadian chartered
               bank or trust company to be paid without interest to or to the
               order of the respective holders of such Class A Special Shares
               upon presentation and surrender by them respectively, to the
               Corporation of their share certificates to be so presented and
               surrendered and the Transmittal and Election Form.  Any interest
               allowed on any such deposit shall belong to the Corporation.

3.5.4          UNCLAIMED MONIES: Redemption monies that are represented by a
               cheque which has not been presented to the Corporation's bankers
               for payment or that otherwise remain unclaimed (including monies
               held on deposit in a special account as provided for in
               subsection 3.5.3 above) for a period of six years shall be
               forfeited to the Corporation.

3.5.5          DISSENT: Notwithstanding anything to the contrary in the
               foregoing, in the event a Dissenting Shareholder in respect of
               ATCOR Shares has been paid the fair value of the ATCOR Shares
               held by such Shareholder immediately prior to the Amalgamation
               pursuant to Section 190 of the Act, such Dissenting Shareholder
               shall have no right to receive the redemption price for the Class
               A Special Shares into which such ATCOR Shares were converted
               notwithstanding that the same have been redeemed, shall not be
               entitled to exercise any of the rights of shareholders in respect
               thereof, and the redemption monies for such Class A Special
               Shares held on deposit in a special account as provided for in
               subsection 3.5.3 above shall be forfeited to the Corporation.

3.5.6          REPLACEMENT SHARE CERTIFICATE: If less than all of a holder's
               Class A Special Shares represented by any share certificate or
               share certificates are redeemed pursuant to this subsection 3.5,
               a new share certificate representing the balance of the Class A
               Special Shares held by such holder shall be issued to such
               holder, at the expense of the Corporation, on the later of the
               applicable redemption date and the date of receipt by the
               Corporation of the share certificate or share certificates
               representing the shares to be redeemed.


3.6            VOTING RIGHTS

3.6.1          VOTING RIGHTS:  Except as otherwise provided in the Act, the
               Class A Special Shares shall be non-voting shares, and a holder
               of Class A Special Shares, as such, shall not be entitled to
               receive notice of, or to attend, meetings of shareholders of the
               Corporation, and shall not be entitled to vote at such meetings.


                                    ARTICLE 4
                              CLASS B SPECIAL SHARES

  The Class B Special Shares shall have attached to them the following rights,
privileges, restrictions and conditions:

4.1            PRIORITIES

4.1.1          DISTRIBUTIONS OF THE REMAINING PROPERTY:

               (a) The Class B Special Shares shall rank prior to the Common
                   Shares and the Class C Special Shares with respect to
                   distributions of the Remaining Property; and

               (b) For so long as any of the Class B Special Shares are
                   outstanding, the Corporation shall not make any capital
                   distribution in respect of, or redeem, repurchase or
                   otherwise acquire, any Common Shares or Class C Special
                   Shares.


                                    Page A-49



<PAGE>

4.1.2          DIVIDENDS: For so long as any of the Class B Special Shares are
               outstanding, the Corporation shall not pay or set aside for
               payment, any dividends on the Common Shares.

4.2            DIVIDENDS

4.2.1          NON-ENTITLEMENT: The holders of Class B Special Shares, as such,
               shall not be entitled to receive any dividends.

4.3            LIQUIDATION, DISSOLUTION OR WINDING-UP

4.3.1          DISTRIBUTION OF REMAINING PROPERTY: In the event of a
               distribution of the property and assets of the Corporation among
               its shareholders in connection with the liquidation, dissolution
               or winding-up of the Corporation, whether voluntary or
               involuntary, or any other distribution of the property and assets
               of the Corporation among its shareholders for the purpose of
               winding up its affairs, a holder of Class B Special Shares shall
               be entitled to receive out of the Remaining Property, before any
               amount is paid or distributed to the holders of the Common Shares
               or Class C Special Shares, an amount equal to the aggregate Class
               B Redemption Price of the Class B Special Shares held by such
               holder on the date of distribution.  After payment to a holder of
               Class B Special Shares of the amounts payable to such holder, as
               such, under this paragraph 4.3.1, such holder shall not be
               entitled to share in any further distribution of Remaining
               Property.

4.3.2          METHOD OF PAYMENT:  The amount payable under paragraph 4.3.1 in
               respect of any Class B Special Share held by a particular holder
               may be satisfied by the delivery of a cheque of the Corporation
               and the provisions of paragraph 4.5.3 shall apply MUTATIS
               MUTANDIS to such payment.

4.4            REDEMPTION BY THE HOLDER

4.4.1          RIGHT/OBLIGATION TO REDEEM: The holders of Class B Special Shares
               shall be entitled to require the Corporation to redeem at any
               time, upon giving notice as hereinafter provided, all or any
               number of the Class B Special Shares registered in the name of
               such holders on the books of the Corporation.  The holders of
               Class B Special Shares exercising their option to have the
               Corporation redeem, shall give notice to the Corporation setting
               out the date on which the Corporation is to redeem the shares,
               which date shall be not less than 10 days from the date of the
               notice, and if the holders desire to have less than all the Class
               B Special Shares registered in their names redeemed by the
               Corporation, the number of the shares of the holders to be
               redeemed.  The date on which the redemption at the option of the
               holders is to occur shall be the option redemption date.  The
               holders of any Class B Special Shares may, with the consent of
               the Corporation, revoke such notice prior to the option
               redemption date.  Upon delivery to the Corporation of a share
               certificate or certificates representing the Class B Special
               Shares which the holders desire the Corporation to redeem (if any
               such share certificates have been issued by the Corporation), the
               Corporation shall on the option redemption date, to the extent
               permitted by applicable law, redeem such Class B Special Shares
               by paying to the holders the amount of  the Redemption Price.
               Upon payment of the Redemption Price of the Class B Special
               Shares so redeemed by the Corporation, the holder thereof shall
               not be entitled to exercise any of the rights of shareholders in
               respect thereof.


4.5            REDEMPTION BY THE CORPORATION

4.5.1          RIGHT/OBLIGATION TO REDEEM: The Corporation shall, immediately
               following an Acquisition, redeem all of the then outstanding
               Class B Special Shares at the Redemption Price.  The Corporation
               shall not be required to give any notice of redemption in
               connection therewith.  If the redemption by the Corporation of
               all of the then outstanding Class B Special Shares would be
               contrary to applicable law, the Corporation shall redeem the
               maximum number of Class B Special Shares (rounded to the next
               lower multiple of 100 shares) which the Corporation is then
               permitted to redeem, such redemption to be made on a pro rata
               basis (disregarding fractions of shares) among all registered
               holders of Class B Special Shares in accordance


                                    Page A-50



<PAGE>

               with the number of shares held by each of them, respectively.
               From time to time thereafter, as soon as permitted by applicable
               law, the Corporation shall redeem the maximum number of then
               outstanding Class B Special Shares as would not be contrary to
               applicable law, MUTATIS MUTANDIS, in accordance with the
               foregoing provisions of this subsection.

4.5.2          REDEMPTION AND PAYMENT: Upon the redemption of Class B Special
               Shares, provided that a holder of any such Class B Special Shares
               shall have presented and surrendered to the Corporation the
               Transmittal and Election Form and the certificates representing
               all ATCOR Shares held by such holder which were converted into
               Class B Special Shares, the Corporation shall pay or cause to be
               paid to such holder the Redemption Price for each Class B Special
               Share so redeemed.  Without limitation, the Corporation shall be
               deemed to have paid to such holder the Redemption Price for each
               Class B Special Share so redeemed when a cheque representing such
               amount has been mailed to the address of such holder as it
               appeared on the applicable securities register of ATCOR when the
               Amalgamation became effective or as it appears in the Transmittal
               and Election Form, has been delivered to such holder, or has been
               set aside for pick up in accordance with the delivery
               instructions in the Transmittal and Election Form.  The holder of
               Class B Special Shares who has not so presented and surrendered
               the certificates representing all ATCOR Shares held by such
               holder which were so converted shall be entitled to receive, and
               the Corporation shall pay or cause to be paid to such holder, the
               Redemption Price for each Class B Special Share redeemed only
               upon presentation and surrender by such holder to the Corporation
               at its registered office of the certificates representing all
               ATCOR Shares of such holder which have been converted into Class
               B Special Shares.  On and after the redemption of any such Class
               B Special Shares, the holder thereof shall not be entitled to
               exercise any of the rights of shareholders in respect thereof,
               other than the right to receive payment, without interest, of the
               Redemption Price as aforesaid or as provided in subsection 4.5.3
               below, unless payment of the aforesaid Redemption Price shall not
               be made in accordance with the foregoing provisions or as
               provided in subsection 4.5.3 below, in which case the rights of
               such shareholders shall remain unaffected.

4.5.3          RIGHT TO DEPOSIT REDEMPTION PRICE: The Corporation shall have the
               right at any time in respect of a redemption of the Class B
               Special Shares to deposit the Redemption Price for such of the
               redeemed Class B Special Shares registered in the names of
               shareholders who have not at the date of such deposit presented
               and surrendered to the Corporation certificates representing all
               of their ATCOR Shares which were so converted into Class B
               Special Shares in a special account with a Canadian chartered
               bank or trust company to be paid without interest to or to the
               order of the respective holders of such Class B Special Shares
               upon presentation and surrender by them respectively, to the
               Corporation of their share certificates to be so presented and
               surrendered.  Any interest allowed on any such deposit shall
               belong to the Corporation.

4.5.4          UNCLAIMED MONIES: Redemption monies that are represented by a
               cheque which has not been presented to the Corporation's bankers
               for payment or that otherwise remain unclaimed (including monies
               held on deposit in a special account as provided for in
               subsection 4.5.3 above) for a period of six years shall be
               forfeited to the Corporation.

4.5.5          DISSENT: Notwithstanding anything to the contrary in the
               foregoing, in the event a Dissenting Shareholder in respect of
               ATCOR Shares has been paid the fair value of the ATCOR Shares
               held by such Shareholder immediately prior to the Amalgamation
               pursuant to Section 190 of the Act, such Dissenting Shareholder
               shall have no right to receive the redemption price for the Class
               B Special Shares into which such ATCOR Shares were converted
               notwithstanding that the same have been redeemed, shall not be
               entitled to exercise any of the rights of shareholders in respect
               thereof, and the redemption monies for such Class B Special
               Shares held on deposit in a special account as provided for in
               subsection 4.5.3 above shall be forfeited to the Corporation.

4.5.6          REPLACEMENT SHARE CERTIFICATE: If less than all of a holder's
               Class B Special Shares represented by any share certificate or
               share certificates are redeemed pursuant to this subsection 4.5,
               a new share certificate representing the balance of the Class B
               Special Shares held by such holder shall be issued to such
               holder,


                                    Page A-51



<PAGE>

               at the expense of the Corporation, on the later of the
               applicable redemption date and the date of receipt by the
               Corporation of the share certificate or share certificates
               representing the shares to be redeemed.

4.6            VOTING RIGHTS

4.6.1          VOTING RIGHTS:  Except as otherwise provided in the Act, the
               Class B Special Shares shall be non-voting shares, and a holder
               of Class B Special Shares, as such, shall not be entitled to
               receive notice of, or to attend, meetings of shareholders of the
               Corporation, and shall not be entitled to vote at such meetings.

                                    ARTICLE 5
                             CLASS C SPECIAL SHARES

  The Class C Special Shares shall have attached to them the following rights,
privileges, restrictions and conditions:

5.1            PRIORITIES

5.1.1          DISTRIBUTIONS OF THE REMAINING PROPERTY:

               (a) The Class C Special Shares shall rank prior to the Common
                   Shares with respect to distributions of the Remaining
                   Property; and

               (b) For so long as any of the Class C Special Shares are
                   outstanding, the Corporation shall not make any capital
                   distribution in respect of, or redeem, repurchase or
                   otherwise acquire, any Common Shares.

5.1.2          DIVIDENDS: For so long as any of the Class C Special Shares are
               outstanding, the Corporation shall not pay or set aside for
               payment, any dividends on the Common Shares.

5.2            DIVIDENDS

5.2.1          NON-ENTITLEMENT: The holders of Class C Special Shares, as such,
               shall not be entitled to receive any dividends.

5.3            LIQUIDATION, DISSOLUTION OR WINDING-UP

5.3.1          DISTRIBUTION OF REMAINING PROPERTY: In the event of a
               distribution of the property and assets of the Corporation among
               its shareholders in connection with the liquidation, dissolution
               or winding-up of the Corporation, whether voluntary or
               involuntary, or any other distribution of the property and assets
               of the Corporation among its shareholders for the purpose of
               winding up its affairs, a holder of Class C Special Shares shall
               be entitled to receive out of the Remaining Property, before any
               amount is paid or distributed to the holders of the Common
               Shares, an amount equal to the aggregate Redemption Price of the
               Class C Special Shares held by such holder on the date of
               distribution.  After payment to a holder of Class C Special
               Shares of the amounts payable to such holder, as such, under this
               paragraph 5.3.1, such holder shall not be entitled to share in
               any further distribution of Remaining Property.

5.3.2          METHOD OF PAYMENT:  The amount payable under paragraph 5.3.1 in
               respect of any Class C Special Share held by a particular holder
               may be satisfied by the delivery of a cheque of the Corporation
               and the provisions of paragraph 5.5.3 shall apply MUTATIS
               MUTANDIS to such payment.


                                    Page A-52



<PAGE>

5.4            REDEMPTION BY THE HOLDER

5.4.1          RIGHT/OBLIGATION TO REDEEM: The holders of Class C Special Shares
               shall be entitled to require the Corporation to redeem at any
               time, upon giving notice as hereinafter provided, all or any
               number of the Class C Special Shares registered in the name of
               such holders on the books of the Corporation.  The holders of
               Class C Special Shares exercising their option to have the
               Corporation redeem, shall give notice to the Corporation setting
               out the date on which the Corporation is to redeem the shares,
               which date shall be not less than 10 days from the date of the
               notice, and if the holders desire to have less than all the Class
               C Special Shares registered in their names redeemed by the
               Corporation, the number of the shares of the holders to be
               redeemed.  The date on which the redemption at the option of the
               holders is to occur shall be the option redemption date.  The
               holders of any Class C Special Shares may, with the consent of
               the Corporation, revoke such notice prior to the option
               redemption date.  Upon delivery to the Corporation of a share
               certificate or certificates representing the Class C Special
               Shares which the holders desire the Corporation to redeem (if any
               such share certificates have been issued by the Corporation), the
               Corporation shall on the option redemption date, to the extent
               permitted by applicable law, redeem such Class C Special Shares
               by paying to the holders the amount of  the Redemption Price.
               Upon payment of the Redemption Price of the Class C Special
               Shares so redeemed by the Corporation, the holder thereof shall
               not be entitled to exercise any of the rights of shareholders in
               respect thereof.


5.5            REDEMPTION BY THE CORPORATION

5.5.1          RIGHT/OBLIGATION TO REDEEM: The Corporation may, following an
               Acquisition, redeem all of the then outstanding Class C Special
               Shares at the Redemption Price.  The Corporation shall be
               required to give not less than 5 days and not more than 30 days
               notice in writing of the intention of the Corporation to redeem
               the Class C Special Shares.  Such notice shall be given by
               posting the same in a postage paid envelope addressed to each
               holder at the last address of such holder as it appears on the
               applicable securities register of ATCOR when the Amalgamation
               became effective or as it appears on the Transmittal and Election
               Form.  If the redemption by the Corporation of all of the then
               outstanding Class C Special Shares would be contrary to
               applicable law, the Corporation shall redeem the maximum number
               of Class C Special Shares (rounded to the next lower multiple of
               100 shares) which the Corporation is then permitted to redeem,
               such redemption to be made on a pro rata basis (disregarding
               fractions of shares) among all registered holders of Class C
               Special Shares in accordance with the number of shares held by
               each of them, respectively.  From time to time thereafter, as
               soon as permitted by applicable law, the Corporation shall redeem
               the maximum number of then outstanding Class C Special Shares as
               would not be contrary to applicable law, MUTATIS MUTANDIS, in
               accordance with the foregoing provisions of this subsection.

5.5.2          REDEMPTION AND PAYMENT: Upon the redemption of Class C Special
               Shares, provided that a holder of any such Class C Special Shares
               shall have, prior to the date fixed for redemption, presented and
               surrendered to the Corporation the certificates representing all
               ATCOR Shares held by such holder which were converted into Class
               C Special Shares, the Corporation shall pay or cause to be paid
               to such holder the Redemption Price for each Class C Special
               Share so redeemed.  Without limitation, the Corporation shall be
               deemed to have paid to such holder the Redemption Price for each
               Class C Special Share so redeemed when a cheque representing such
               amount has been mailed to the address of such holder as it
               appeared on the applicable securities register of ATCOR when the
               Amalgamation became effective or as it appears in the Transmittal
               and Election Form, has been delivered to such holder, or has been
               set aside for pick up in accordance with the delivery
               instructions in the Transmittal and Election Form.  The holder of
               Class C Special Shares who has not so presented and surrendered
               the certificates representing all ATCOR Shares held by such
               holder which were so converted shall be entitled to receive, and
               the Corporation shall pay or cause to be paid to such holder, the
               Redemption Price for each Class C Special Share redeemed only
               upon presentation and surrender by such holder to the Corporation
               at its registered office of the certificates representing all
               ATCOR Shares of such holder which have been converted into Class
               C Special Shares.  On and after the redemption of any such Class
               C Special Shares, the holder thereof shall not be entitled to
               exercise any of the rights of shareholders in respect thereof,
               other than the


                                    Page A-53



<PAGE>

               right to receive payment, without interest, of the Redemption
               Price as aforesaid or as provided in subsection 5.5.3 below,
               unless payment of the aforesaid Redemption Price shall not
               be made in accordance with the foregoing provisions or as
               provided in subsection 5.5.3 below, in which case the rights
               of such shareholders shall remain unaffected.

5.5.3          RIGHT TO DEPOSIT REDEMPTION PRICE: The Corporation shall have the
               right at any time in respect of a redemption of the Class C
               Special Shares to deposit the Redemption Price for such of the
               redeemed Class C Special Shares registered in the names of
               shareholders (including, without limitation, Dissenting
               Shareholders in respect of ATCOR Shares) who have not at the date
               of such deposit presented and surrendered to the Corporation
               certificates representing all of their ATCOR Shares which were so
               converted into Class C Special Shares in a special account with a
               Canadian chartered bank or trust company to be paid without
               interest to or to the order of the respective holders of such
               Class C Special Shares upon presentation and surrender by them
               respectively, to the Corporation of their share certificates to
               be so presented and surrendered.  Any interest allowed on any
               such deposit shall belong to the Corporation.

5.5.4          UNCLAIMED MONIES: Redemption monies that are represented by a
               cheque which has not been presented to the Corporation's bankers
               for payment or that otherwise remain unclaimed (including monies
               held on deposit in a special account as provided for in
               subsection 5.5.3 above) for a period of six years shall be
               forfeited to the Corporation.

5.5.5          DISSENT: Notwithstanding anything to the contrary in the
               foregoing, in the event a Dissenting Shareholder in respect of
               ATCOR Shares has been paid the fair value of the ATCOR Shares
               held by such Shareholder immediately prior to the Amalgamation
               pursuant to Section 190 of the Act, such Dissenting Shareholder
               shall have no right to receive the redemption price for the Class
               C Special Shares into which such ATCOR Shares were converted
               notwithstanding that the same have been redeemed, shall not be
               entitled to exercise any of the rights of shareholders in respect
               thereof, and the redemption monies for such Class C Special
               Shares held on deposit in a special account as provided for in
               subsection 5.5.3 above shall be forfeited to the Corporation.

5.5.6          REPLACEMENT SHARE CERTIFICATE: If less than all of a holder's
               Class C Special Shares represented by any share certificate or
               share certificates are redeemed pursuant to this subsection 5.5,
               a new share certificate representing the balance of the Class C
               Special Shares held by such holder shall be issued to such
               holder, at the expense of the Corporation, on the later of the
               applicable redemption date and the date of receipt by the
               Corporation of the share certificate or share certificates
               representing the shares to be redeemed.

5.6            VOTING RIGHTS

5.6.1          VOTING RIGHTS:  Except as otherwise provided in the Act, the
               Class C Special Shares shall be non-voting shares, and a holder
               of Class C Special Shares, as such, shall not be entitled to
               receive notice of, or to attend, meetings of shareholders of the
               Corporation, and shall not be entitled to vote at such meetings.


                                    Page A-54



<PAGE>












                         SECOND RESTRUCTURE AGREEMENT


                                    BETWEEN


           JOINT ENERGY DEVELOPMENT INVESTMENTS LIMITED PARTNERSHIP


                                      AND


                            FOREST OIL CORPORATION







                               DECEMBER 29, 1995

<PAGE>

                               TABLE OF CONTENTS


                                   ARTICLE I

                          INTRODUCTION AND DEFINITIONS

Section 1.1    Introduction . . . . . . . . . . . . . . . . . . . . . . . 1
Section 1.2    Definitions. . . . . . . . . . . . . . . . . . . . . . . . 1

                                  ARTICLE II

                         SECOND RESTRUCTURE TRANSACTION

Section 2.1    Transaction. . . . . . . . . . . . . . . . . . . . . . . . 4
Section 2.2    Hart-Scott-Rodino Act Filing . . . . . . . . . . . . . . . 5
Section 2.3    Closing. . . . . . . . . . . . . . . . . . . . . . . . . . 5
Section 2.4    Simultaneous Closing.. . . . . . . . . . . . . . . . . . . 5
Section 2.5    JEDI Conditions to Closing . . . . . . . . . . . . . . . . 5
Section 2.6    Company Conditions to Closing. . . . . . . . . . . . . . . 8
Section 2.7    Additional Conditions to Closing . . . . . . . . . . . . . 9

                                  ARTICLE III

                     REPRESENTATIONS AND WARRANTIES OF JEDI

Section 3.1    Organization; Authority. . . . . . . . . . . . . . . . . . 9
Section 3.2    Execution and Delivery; Enforceability . . . . . . . . . . 9
Section 3.3    Approvals and Consents . . . . . . . . . . . . . . . . . .10
Section 3.4    No Violations. . . . . . . . . . . . . . . . . . . . . . .10
Section 3.5    Purchase for Investment. . . . . . . . . . . . . . . . . .10

                                   ARTICLE IV

                 REPRESENTATIONS AND WARRANTIES OF THE COMPANY

Section 4.1    Organization and Existence . . . . . . . . . . . . . . . .10
Section 4.2    Capitalization . . . . . . . . . . . . . . . . . . . . . .11
Section 4.4    Authority and Approval . . . . . . . . . . . . . . . . . .13
Section 4.5    No Conflict. . . . . . . . . . . . . . . . . . . . . . . .13
Section 4.6    SEC Documents. . . . . . . . . . . . . . . . . . . . . . .14


                                      -i-

<PAGE>

                                   ARTICLE V

                      ADDITIONAL COVENANTS OF THE PARTIES

Section 5.1    Notification . . . . . . . . . . . . . . . . . . . . . . .14
Section 5.2    Public Statements. . . . . . . . . . . . . . . . . . . . .15
Section 5.3    Confidentiality. . . . . . . . . . . . . . . . . . . . . .15
Section 5.4    Further Assurances . . . . . . . . . . . . . . . . . . . .15
Section 5.5    Expenses . . . . . . . . . . . . . . . . . . . . . . . . .15
Section 5.6    Adjustments to Shares. . . . . . . . . . . . . . . . . . .16
Section 5.7    Suspension of Non-Compliance . . . . . . . . . . . . . . .16

                                   ARTICLE VI

                                INDEMNIFICATION

Section 6.1    Indemnification. . . . . . . . . . . . . . . . . . . . . .17
Section 6.2    Indemnification Procedures . . . . . . . . . . . . . . . .18
Section 6.3    Appeal . . . . . . . . . . . . . . . . . . . . . . . . . .19
Section 6.4    Contribution . . . . . . . . . . . . . . . . . . . . . . .19
Section 6.5    No Limitation on Other Rights of Recovery. . . . . . . . .20

                                  ARTICLE VII

                                  TERMINATION

Section 7.1    Termination Events . . . . . . . . . . . . . . . . . . . .20
Section 7.2    Limitation on Termination. . . . . . . . . . . . . . . . .20

                                  ARTICLE VIII

                                 MISCELLANEOUS

Section 8.1    Survival . . . . . . . . . . . . . . . . . . . . . . . . .21
Section 8.2    Notices. . . . . . . . . . . . . . . . . . . . . . . . . .21
Section 8.3    Governing Law. . . . . . . . . . . . . . . . . . . . . . .22
Section 8.4    No Waivers; Rights Cumulative. . . . . . . . . . . . . . .22
Section 8.5    Remedies . . . . . . . . . . . . . . . . . . . . . . . . .22
Section 8.6    Amendments, Etc. . . . . . . . . . . . . . . . . . . . . .22
Section 8.7    Entire Agreement . . . . . . . . . . . . . . . . . . . . .23
Section 8.8    Binding Effect and Assignment. . . . . . . . . . . . . . .23
Section 8.9    Severability . . . . . . . . . . . . . . . . . . . . . . .23
Section 8.10   Headings; Schedules. . . . . . . . . . . . . . . . . . . .23


                                      -ii-

<PAGE>

                                    EXHIBITS

Exhibit A   Form of JEDI Shareholders Agreement
Exhibit B   Form of Third Amendment to Loan Agreement
Exhibit C   Form of Legends for Stock Certificates
Exhibit D   Form of Amendment No. 1 to JEDI Registration Rights Agreement


                                    -iii-

<PAGE>

                         SECOND RESTRUCTURE AGREEMENT


      This Second Restructure Agreement (the "Agreement") is made and entered
into as of December 29, 1995, between Joint Energy Development Investments
Limited Partnership, a Delaware limited partnership ("JEDI"), and Forest Oil
Corporation, a New York corporation (the "Company"), which agree as follows:

                                   ARTICLE I

                         INTRODUCTION AND DEFINITIONS

      SECTION 1.1  INTRODUCTION.  JEDI and the Company are parties to a Loan
Agreement dated December 28, 1993, as amended by First Amendment to Loan
Agreement dated as of December 28, 1993, and Second Amendment to Loan Agreement
dated July 27, 1995 (the "Loan Agreement"), and a Restructure Agreement dated
May 17, 1995 (the "First Restructure Agreement").  The Company and JEDI desire
to exchange the Tranche B Loan (as defined in the Loan Agreement) and JEDI's
interest in the Tranche B Warrants (as defined below) for the Shares (as
defined below) on the terms and subject to the conditions specified in this
Agreement.

      SECTION 1.2  DEFINITIONS.  The following terms shall have the respective
meanings set forth below when used in this Agreement:

      "ACTION" against a person means any written claim, or any action, suit,
investigation, complaint or other proceeding pending against or affecting the
person or its property, whether civil or criminal, in law or equity or before
any arbitrator or governmental body.

      "ACTS" means, collectively, the Securities Act, the Exchange Act and the
securities laws (including any rules and regulations thereunder) of any state.

      "AGREEMENT" shall have the meaning ascribed to it in the first paragraph
hereof, and shall include all schedules and exhibits hereto.

      "ANSCHUTZ" means The Anschutz Corporation, a Kansas corporation.

      "ANSCHUTZ REGISTRATION RIGHTS AGREEMENT" means the Registration Rights
Agreement dated as of May 17, 1995 between Anschutz and the Company.

      "ANSCHUTZ SHAREHOLDERS AGREEMENT" means the Shareholders Agreement dated
as of July 27, 1995 between Anschutz and the Company.

      "CLOSING" has the meaning ascribed to it in Section 2.1 hereof.

<PAGE>

      "CLOSING DATE" has the meaning ascribed to it in Section 2.1 hereof.

      "COMMON STOCK" means the common stock, par value $0.10 per share, of the
Company, together with the associated Rights.

      "COMPANY" has the meaning ascribed to it in the first paragraph hereof.

      "CREDIT AGREEMENT" means the Amended and Restated Credit Agreement dated
as of August 31, 1995 between The Chase Manhattan Bank (National Association),
as Agent, the banks party thereto and the Company.

      "EMPLOYEE OPTIONS" has the meaning ascribed to it in Section 4.2(b).

      "EQUITY SECURITIES" of the Company means the capital stock of the Company
and all other securities convertible into or exchangeable or exercisable for
any shares of its capital stock, all rights to subscribe for or to purchase,
all options for the purchase of, and all calls, commitments or claims of any
character relating to, any shares of its capital stock and any securities
convertible into or exchangeable or exercisable for any of the foregoing.

      "EXCHANGE ACT" means the Securities Exchange Act of 1934, as amended, and
the related rules, regulations and published interpretations thereunder.

      "EXISTING WARRANTS" has the meaning ascribed to it in Section 4.2(b).

      "FIRST RESTRUCTURE AGREEMENT" has the meaning ascribed to it in the first
paragraph hereof.

      "GOVERNMENTAL BODY" means any agency, bureau, commission, court,
department, official, political subdivision, tribunal or other instrumentality
of any government, whether federal, state, county or local, domestic or foreign.

      "HART-SCOTT-RODINO ACT" means the Hart-Scott-Rodino Antitrust
Improvements Act of 1976, as amended, and the related rules, regulations and
published interpretations thereunder.

      "INDEMNIFIED PERSON" has the meaning ascribed to it in Section 6.1 hereof.

      "INDENTURE" means the indenture dated as of September 8, 1993 between the
Company and Shawmut Bank Connecticut, N.A., under which the Subordinated Notes
were issued.

      "JEDI" has the meaning ascribed to it in the first paragraph hereof.

      "JEDI/ANSCHUTZ OPTION" means the JEDI/Anschutz Option dated July 27, 1995
to purchase the shares of Common Stock issuable upon exercise of the Tranche B
Warrants, executed by JEDI in favor of Anschutz.


                                      -2-

<PAGE>

      "JEDI REGISTRATION RIGHTS AGREEMENT" means the Registration Rights
Agreement dated as of July 27, 1995 between JEDI and the Company.

      "JEDI SHAREHOLDERS AGREEMENT" means the Shareholders Agreement between
JEDI and the Company, substantially in the form attached as Exhibit A hereto.

      "JUNIOR PREFERRED STOCK" has the meaning ascribed to it in Section 4.2(a).

      "LOAN AGREEMENT" has the meaning ascribed to it in Section 1.1 hereof.

      "LOSS" means any cost, damage, disbursement, expense, liability,
judgment, loss, deficiency, obligation, penalty or settlement of any kind or
nature, whether foreseeable or unforeseeable, including, but not limited to,
interest or other carrying costs, penalties, legal, accounting and other
professional, expert witness and consultant fees and expenses incurred in the
investigation, collection, prosecution and defense of claims and amounts paid
in settlement, that may be imposed on or otherwise incurred or suffered by the
specified person.

      "NASDAQ/NMS" means the NASDAQ National Market System.

      "NOTICE" has the meaning ascribed to it in Section 8.2 hereof for the
purposes of that section.

      "REGULATION" means (i) any applicable law, rule, regulation, judgment,
decree, ruling, order, award, injunction, recommendation or other official
action of any Governmental Body and (ii) any official change in the
interpretation or administration of any of the foregoing by the Governmental
Body or by any other Governmental Body or other person responsible for the
interpretation or administration of any of the foregoing.

      "RIGHTS" means the rights distributed to holders of shares of Common
Stock pursuant to the Rights Agreement.

      "RIGHTS AGREEMENT" means the Rights Agreement dated October 14, 1993, as
amended by Amendment No. 1 dated July 27, 1995, between the Company and Mellon
Securities Trust Company, as Rights Agent.

      "RIGHTS PREFERRED STOCK" has the meaning ascribed to it in Section 4.2(a).

      "SEC" means the United States Securities and Exchange Commission.

      "SECOND SERIES CONVERTIBLE PREFERRED STOCK" has the meaning ascribed to
it in Section 4.2(a).

      "SECURITIES ACT" means the Securities Act of 1993, as amended, and the
related rules, regulations and published interpretations thereunder.


                                      -3-

<PAGE>

      "SENIOR PREFERRED STOCK" has the meaning ascribed to it in Section 4.2(a).

      "$.75 CONVERTIBLE PREFERRED STOCK" has the meaning ascribed to it in
Section 4.2(a).

      "SHARES" has the meaning ascribed to it in Section 2.1(c).

      "SUBSIDIARY" of a person means (i) any corporation or other entity of
which securities or other ownership interests having ordinary voting power to
elect a majority of the board of directors or other persons performing similar
functions are at the time directly or indirectly owned by such person or (ii) a
partnership in which the person or a Subsidiary of the person is, at the date
of determination, a general or limited partner of such partnership, but only if
the person or its Subsidiary is entitled to receive more than fifty percent of
the assets of such partnership upon its dissolution.

      "SUBORDINATED NOTES" means the outstanding 11-1/4% Senior Subordinated
Notes due 2003 of the Company issued under the Indenture.

      "THIRD AMENDMENT" means the Third Amendment to the Loan Agreement, which
amendment shall be in substantially the form attached hereto as Exhibit B.

      "TRANCHE B WARRANTS" means the Warrants to purchase 11,250,000 shares of
Common Stock (as the number of shares may be adjusted pursuant to the terms of
the Tranche B Warrants).

      "TRANSACTION" means the transaction contemplated by Section 2.1 of this
Agreement.

      "TRANSACTION DOCUMENTS" means this Agreement, the Third Amendment,
Amendment No. 1 to the JEDI Registration Rights Agreement, the JEDI
Shareholders Agreement and all other documents and instruments executed
pursuant thereto.


                                  ARTICLE II

                        SECOND RESTRUCTURE TRANSACTION

      SECTION 2.1  TRANSACTION.  The Company and JEDI agree that, subject to
satisfaction or waiver of the conditions set forth below, the following events
(collectively, the "Transaction") shall occur on the Closing Date:

            (a)   The Company and JEDI will execute and deliver to each other
      the Third Amendment and all other documents or instruments contemplated
      therein as being executed on the Closing Date (including exhibits to the
      Third Amendment), each of such documents and instruments to be acceptable
      to the Company and JEDI in form and substance.


                                      -4-

<PAGE>

            (b)   JEDI will assign the Tranche B Warrants and its rights and
      obligations under the JEDI/Anschutz Option to the Company pursuant to an
      assignment acceptable to the Company in form and substance.

            (c)   The Company will issue and deliver to JEDI a certificate(s)
      with respect to 8,400,000 shares of Common Stock (subject to adjustment
      in accordance with Section 5.6) (the "Shares") in such denominations as
      JEDI may request, which certificate(s) and any certificate(s) issued in
      exchange therefor or upon transfer, except certificates issued in
      connection with a sale registered under the Securities Act, shall bear
      the legends set forth on Exhibit C hereto.

            (d)   The Company and JEDI will execute and deliver to each other
      Amendment No. 1 to the JEDI Registration Rights Agreement, which
      amendment shall be substantially in the form attached hereto as Exhibit D.

            (e)   The Company and JEDI will execute and deliver to each other
      the JEDI Shareholders Agreement.

      SECTION 2.2  HART-SCOTT-RODINO ACT FILING.  As soon as practicable
following the execution hereof, the Company and JEDI shall make all necessary
filings and, subject to Section 5.5, pay any applicable fees which the
Hart-Scott-Rodino Act may require with respect to the Transaction.

      SECTION 2.3  CLOSING.  Subject to the satisfaction of the conditions
precedent set forth in Sections 2.5, 2.6 and 2.7 below, the closing of the
Transaction (the "Closing") shall be held at the offices of Enron Capital &
Trade Resources Corp., 1200 17th Street, Suite 2750, Denver, Colorado, at 10
a.m., Denver, Colorado time, on the business day following the date on which
the Closing shall be permitted to occur without violation of the
Hart-Scott-Rodino Act, or at such other place, date and time as may be mutually
agreed in writing by the Company and JEDI; PROVIDED, HOWEVER, that if all of
the conditions to Closing set forth in Sections 2.5, 2.6 and 2.7 below have not
been satisfied or waived by such date or any mutually agreeable later date for
Closing, the party whose condition has not been satisfied or waived shall have
the right to extend the date of Closing for successive periods of up to five
days each, or for such longer period to which the parties may agree in writing,
but in no event beyond any date on which this Agreement is terminated pursuant
to Section 7.1.  The Closing also may occur at such other place, date and time
as the Company and JEDI may agree.  The date on which the Closing occurs shall
be referred to herein as the "Closing Date."

      SECTION 2.4  SIMULTANEOUS CLOSING.  All events specified in Section 2.1
shall be deemed to occur simultaneously and no event shall be deemed to occur
unless and until all such events shall have occurred.


                                      -5-

<PAGE>

      SECTION 2.5  JEDI CONDITIONS TO CLOSING.  The obligation of JEDI to
consummate the transactions contemplated hereunder is subject, at the option of
JEDI, to satisfaction or waiver of the following conditions (each of which is
deemed to be material) at or before the Closing:

            (a)   Each of the actions specified in Section 2.1 above shall
      have been taken.

            (b)   The Company shall have taken all action required, if any, to
      cause the Shares to be qualified for inclusion in the NASDAQ/NMS, and
      shall give such notice as may be required to the National Association of
      Securities Dealers, Inc. with respect to the Transaction.

            (c)   Anschutz shall have consented to the actions contemplated by
      Section 2.1(b) and delivered all documents necessary to effect such
      consent(s) and to release JEDI from all obligations under the Tranche B
      Warrants and the JEDI/Anschutz Option, which documents shall be
      acceptable to JEDI in form and substance.

            (d)   The Company and Anschutz shall have acknowledged in writing
      to JEDI that the JEDI Registration Rights Agreement, as amended by
      Amendment No. 1 thereto, continues to constitute the "Other Registration
      Rights Agreement" for purposes of the Anschutz Registration Rights
      Agreement.

            (e)   The Company and Anschutz shall have entered into an amendment
      to the Anschutz Shareholders Agreement to amend lines 5 and 6 of Section
      3.1(a) thereof to delete the phrase "(other than Equity Securities of the
      Company owned by Purchaser, any of its Affiliates or any such Group)" and
      substitute in its place the phrase "(other than Equity Securities of the
      Company owned by JEDI, Purchaser, any of their respective Affiliates or
      any Group of which any such entity is a member)".

            (f)   After giving effect to the waiver contemplated by Section
      5.7, no Default (as defined in the Loan Agreement) shall have occurred
      and be continuing nor shall any Default (as defined in the Loan
      Agreement) occur by virtue of the execution and delivery of the Third
      Amendment.

            (g)   The Company shall have paid to or on behalf of JEDI all
      amounts payable pursuant to Section 5.5 below.

            (h)   Except as disclosed in the SEC Documents filed with the
      Commission prior to the date hereof, since September 30, 1995, there
      shall have occurred no event which could have a Material Adverse Effect
      (as defined in the Loan Agreement) on the Company and its Subsidiaries
      taken as a whole.

            (i)   JEDI shall have received the following legal opinions dated
      as of the Closing Date:


                                      -6-


<PAGE>

                  (1)   a legal opinion from the law firm of Holme Roberts &
            Owen L.L.C. that is in substantially the same form as the opinion
            dated July 27, 1995, that was issued by such firm to JEDI in
            connection with the closing of the transactions contemplated by
            the First Restructure Agreement, with such changes as may be
            necessary to cause such opinion to cover the Third Amendment;

                  (2)   a legal opinion from the law firm of Vinson & Elkins
            L.L.P. that is in substantially the same form as the opinion dated
            July 27, 1995, that was issued by such firm to JEDI in connection
            with the closing of the transactions contemplated by the First
            Restructure Agreement, except that (A) for purposes of such
            opinion, the term "Amendment Documents" shall include this
            Agreement, the Third Amendment, Amendment No. 1 to the JEDI
            Registration Rights Agreement, the JEDI Shareholders Agreement and
            the Shares, and (B) such opinion shall cover the matters set forth
            in such prior opinion as opinion numbers 1, 2, 3, 4, 5, 7, 8, 10
            (with the term "Tranche B Warrants" to be replaced with the term
            "Shares" and other appropriate adjustments made to reflect such
            change), 12 and 13 as they relate to the Transaction and (C) such
            opinion shall contain exceptions, qualifications and assumptions
            similar to those contained in such prior opinion, as appropriate;
            and

                  (3)   a legal opinion from Daniel L.  McNamara, corporate
            counsel for the Company, that is in substantially the same form as
            the opinion of such counsel dated July 27, 1995, that JEDI was
            expressly authorized to rely upon in connection with the closing of
            the transactions contemplated by the First Restructure Agreement,
            with such changes as may be necessary to cause such opinion to be
            addressed to JEDI and cover the Transaction.

            (j)   Except as contemplated by this Agreement, (i) the
      representations and warranties of the Company contained herein shall be
      true and correct in all material respects as of the Closing Date, with
      the same force and effect as though made at such time, and (ii) the
      Company shall have performed in all material respects all obligations
      required of it by the terms of this Agreement to have been performed as
      of the Closing Date.

            (k)   JEDI shall have received a certificate in form and substance
      satisfactory to JEDI from each of (a) the Secretary or Assistant
      Secretary of the Company to the effect that, (i) the Board of Directors
      of the Company has taken all actions necessary with respect to the
      Transaction and the issuance of the Shares and (ii) except as set forth
      thereon or attached thereto there have been no amendments to the
      Company's Articles of Incorporation, as amended, or Bylaws, as amended,
      since July 27, 1995, and none are contemplated; and (b) the President or
      any Vice President of the Company to the effect that, (i) the
      representations and warranties of the Company contained herein are true
      and correct in all material respects as of the Closing Date, with the
      same force and effect as though made at such time, and (ii) the Company
      has performed in all material respects all obligations required of it by
      the terms of this Agreement to have been performed as of the Closing
      Date.


                                      -7-

<PAGE>

      SECTION 2.6  COMPANY CONDITIONS TO CLOSING.  The obligation of the
Company to consummate the Transaction is subject, at the option of the
Company, to satisfaction or waiver of the following conditions (each of which
is deemed to be material) at or before Closing:

            (a)   Each of the actions specified in Section 2.1 above shall
      have been taken.

            (b)   Except as contemplated by this Agreement, (i) the
      representations and warranties of JEDI contained herein shall be true
      and correct in all material respects as of the Closing Date, with the
      same force and effect as though made at such time, and (ii) JEDI shall
      have performed in all material respects all obligations required of it
      by the terms of this Agreement to have been performed as of the Closing
      Date.

            (c)   The Company shall have received from the general partner of
      JEDI a certificate in form and substance satisfactory to the Company to
      the effect that (i) all actions necessary to be taken by JEDI with
      respect to the Transaction have been authorized by its general partner
      and limited partner, (ii) the representations and warranties of JEDI
      contained herein are true and correct in all material respects as of the
      Closing Date, with the same force and effect as though made at such
      time, and (iii) JEDI has performed in all material respects all
      obligations required of it by the terms of this Agreement to have been
      performed as of the Closing Date.

            (d)   Anschutz shall have consented to the actions contemplated by
      Section 2.1(b) and delivered all documents necessary to effect such
      consent(s), which documents shall be acceptable to the Company in form
      and substance.

            (e)   Anschutz shall have acknowledged in writing to JEDI that the
      JEDI Registration Rights Agreement, as amended by Amendment No. 1
      thereto, continues to constitute the "the Other Registration Rights
      Agreement" for purposes of the Anschutz Registration Rights Agreement.

            (f)   Anschutz shall have entered into an amendment to the
      Anschutz Shareholders Agreement to amend lines 5 and 6 of Section 3.1(a)
      thereof to delete the phrase "(other than Equity Securities of the
      Company owned by Purchaser, and of its Affiliates or any such Group)"
      and substitute in its place the phrase "(other than Equity Securities of
      the Company owned by JEDI, Purchaser, any of their respective Affiliates
      or any Group of which any such entity is a member)".

            (g)   Except for events affecting the oil and gas industry
      generally, including, but not limited to, the market prices of the
      Company's products, no event shall have occurred since the date hereof
      that has had a material adverse effect on the value of the Mortgaged
      Properties taken as a whole (as defined in the Loan Agreement).


                                      -8-

<PAGE>

      SECTION 2.7.  ADDITIONAL CONDITIONS TO CLOSING.  In addition to those set
forth above, the obligations of JEDI and the Company to consummate the
Transaction shall be subject to satisfaction of the following conditions,
which may be waived only by the consent of both parties:

            (a)   The consummation of the Transaction shall not violate the
      Hart-Scott-Rodino Act.

            (b)   There shall not be in effect any Regulation that makes it
      illegal for JEDI or the Company to perform at Closing each of their
      respective obligations under this Agreement or any Transaction Document
      or that enjoins JEDI or the Company from performing such obligations.

            (c)   As of the Closing Date, no Action shall be pending or
      threatened (i) wherein an unfavorable judgment, decree or order could
      prevent, make unlawful or materially affect the consummation of the
      transactions contemplated by this Agreement or (ii) which if adversely
      determined would have a Material Adverse Effect (as defined in the Loan
      Agreement) on the Company and its Subsidiaries taken as a whole.


                                  ARTICLE III

                     REPRESENTATIONS AND WARRANTIES OF JEDI

      JEDI hereby represents and warrants to the Company as follows:

      SECTION 3.1  ORGANIZATION; AUTHORITY.  JEDI is a limited partnership duly
organized, validly existing and in good standing under the laws of the State of
Delaware and has all requisite power and authority under its Partnership
Agreement and under the laws of the State of Delaware to execute, deliver and
perform its obligations under this Agreement and each of the Transaction
Documents to which it is a party and to execute, deliver and perform its
obligations under all other agreements and instruments executed and delivered
by JEDI pursuant to or in connection with this Agreement or any of the
Transaction Documents.

      SECTION 3.2  EXECUTION AND DELIVERY; ENFORCEABILITY.  JEDI has taken all
partnership action necessary to authorize the due execution and delivery of
this Agreement and the Transaction Documents and the performance of its
obligations hereunder and thereunder.  This Agreement has been, and upon
execution and delivery, each other Transaction Document to which JEDI is a
party shall be, duly executed and delivered by JEDI, and shall constitute the
legal, valid and binding obligation of JEDI, enforceable against JEDI in
accordance with its terms, except to the extent that enforceability may be
subject to applicable bankruptcy, insolvency, fraudulent conveyance, moratorium
and other similar laws affecting generally the enforcement of creditors' rights
and by general principles of equity.

                                      -9-

<PAGE>

      SECTION 3.3  APPROVALS AND CONSENTS.  Except as may be required by the
Acts or the Hart-Scott-Rodino Act, no consent or approval is required in
connection with JEDI's execution and delivery of this Agreement or any of the
Transaction Documents and the performance of its obligations hereunder or
thereunder.

      SECTION 3.4  NO VIOLATIONS.  The execution and delivery by JEDI of this
Agreement and each of the Transaction Documents to which it is a party and the
performance of its obligations hereunder and thereunder will not cause a breach
or violation of, or a default or event of default under, any provision of (i)
the Partnership Agreement of Joint Energy Development Investments Limited
Partnership dated June 29, 1993, as amended, or its Certificate of Limited
Partnership, or any agreement, contract or arrangement, whether written or
oral, to which JEDI is a party or by which JEDI is bound; (ii) any law, rule or
regulation of any Governmental Body applicable to JEDI; or (iii) any decree,
order, injunction or other decision of any court, arbitrator, or Governmental
Body with jurisdiction over JEDI, the violation of which would have an adverse
effect on its ability to perform its obligations hereunder.

      SECTION 3.5  PURCHASE FOR INVESTMENT.  JEDI acknowledges that (i) the
Shares will be issued and sold pursuant hereto in reliance upon the exemption
afforded by Section 4(2) of the Securities Act; (ii) it is acquiring the Shares
for investment and without any view toward distribution of any of the Shares to
any other person in violation of the Securities Act; (iii) it will not sell or
otherwise dispose of the Shares except in compliance with the registration
requirements under the Securities Act and applicable state securities laws or
available exemptions therefrom; and (iv) before any sale or any disposition of
the Shares which is not registered under the Securities Act or effected
pursuant to Rule 144 under the Securities Act (unless the Company shall have
been advised by counsel that such sale does not meet the requirements of Rule
144), it will deliver to the Company an opinion of counsel reasonably
satisfactory to the Company to the effect that such registration is unnecessary.

                                   ARTICLE IV

                  REPRESENTATIONS AND WARRANTIES OF THE COMPANY

      The Company hereby represents and warrants to JEDI as follows:

      SECTION 4.1  ORGANIZATION AND EXISTENCE.  The Company is duly
incorporated, validly existing and in good standing under the laws of the State
of New York.  The Company has full corporate power and authority to own and
hold the properties and assets it now owns and holds and to carry on its
businesses as and where such properties are now owned or held and such business
is now conducted.  The Company is duly licensed or qualified to do business as
a foreign corporation and is in good standing in each jurisdiction in which the
character of the properties and assets now owned or held by it or the nature of
the business now conducted by it requires it to be so licensed

                                     -10-

<PAGE>

or qualified and where the failure so to qualify might reasonably be expected
to affect materially and adversely the business, financial condition or results
of operations of the Company.

      SECTION 4.2  CAPITALIZATION.  As of the date of this Agreement (unless
another date is specified),

            (a)   The authorized capital stock of the Company consists, as of
December 21, 1995, of 210,000,000 shares of stock, of which (i) 200,000,000
shares are Common Stock and (ii) 10,000,000 shares are preferred stock, par
value $.01 per share, consisting of (A) a class of 7,350,000 shares of
preferred stock (the "SENIOR PREFERRED STOCK"), of which up to (x) 5,444,425
shares may be issued in a series designated as "$.75 Convertible Preferred
Stock" (the "$.75 CONVERTIBLE PREFERRED STOCK") and (y) 620,000 shares are
authorized to be issued in a series designated as "Second Series Convertible
Preferred Stock" (the "SECOND SERIES CONVERTIBLE PREFERRED STOCK"), and (B) a
class of 2,650,000 shares of preferred stock (the "JUNIOR PREFERRED STOCK"), of
which up to 1,000,000 shares may be issued in a series designated "First Series
Junior Preferred Stock" (the "RIGHTS PREFERRED STOCK").  The Company has
submitted a proposal to its shareholders to effect a reverse stock split of its
outstanding Common Stock.  The proposal would cause each share of Common Stock
to be converted into one-fifth of a share of Common Stock.  The proposal is
scheduled for consideration at a special meeting of shareholders to be held on
January 5, 1996.  The authorized number of shares of Common Stock, however,
will not change.

            (b)   With respect to the Common Stock, as of December 21, 1995,
there are, (i) 53,289,960 shares of Common Stock issued and outstanding; (ii)
3,059,000 shares of Common Stock reserved for issuance upon exercise of
outstanding stock options issued by the Company to current and former employees
of the Company and its subsidiaries (the "EMPLOYEE OPTIONS"); (iii) 10,080,606
shares of Common Stock reserved for issuance upon conversion of the $.75
Convertible Preferred Stock, (iv) 1,244,715 shares of Common Stock reserved for
issuance upon exercise of warrants at an exercise price of $3.00 per share
issued under the Warrant Agreement dated as of December 31, 1991, between the
Company and Mellon Securities Trust Company, as Warrant Agent, successor to The
Chase Manhattan Bank (National Association) (the "EXISTING WARRANTS"); (v)
11,250,000 shares of Common Stock reserved for issuance upon exercise of the
Tranche B Warrants at an exercise price of $2.00 per share; (vi) 19,444,444
shares of Common Stock reserved for issuance upon exercise of the Tranche A
Warrants at an exercise price of $2.10 per share; (vii) 6,200,000 shares of
Common Stock reserved for issuance upon conversion of the 620,000 shares of
Second Series Convertible Preferred Stock.

            (c)   With respect to preferred stock and warrants of the Company,
as of December 21, 1995, there are (i) 2,880,173 shares of $.75 Convertible
Preferred Stock issued and outstanding; (ii) 532,900 shares of Rights Preferred
Stock reserved for issuance upon the exercise of the Rights, none of which are
issued or outstanding; (iii) 620,000 shares of Second Series Convertible
Preferred Stock issued and outstanding; (iv) 1,244,715 Existing Warrants issued
and outstanding, each of which, upon exercise, entitles the holder thereof to
purchase one share of Common Stock at a price of $3.00 per share; (v)
19,444,444 Tranche A Warrants, each of which, upon exercise, entitles


                                     -11-

<PAGE>

Anschutz to purchase one share of Common Stock at a price of $2.10 per share;
and (vi) 11,250,000 Tranche B Warrants, each of which, upon exercise, entitles
the holder thereof to purchase one share of Common Stock at a price of $2.00
per share.

            (d)   Except as set forth above and except as provided in the
Transaction Documents, no Equity Securities of the Company are issued, reserved
for issuance or outstanding.

            (e)   All outstanding shares of capital stock of the Company are,
and all shares which may be issued pursuant to the exercise of the Employee
Options or the Existing Warrants, the conversion of the $.75 Convertible
Preferred Stock or the Second Series Convertible Preferred Stock, the Tranche A
Warrants or the Tranche B Warrants, as the case may be, will be, when issued,
duly authorized, validly issued, fully paid and nonassessable and are not
subject to preemptive rights.

            (f)   Except with respect to the outstanding shares of Common
Stock, the Employee Options, the Existing Warrants, the $.75 Convertible
Preferred Stock, the Second Series Convertible Preferred Stock, the Rights, the
Tranche A Warrants, the Tranche B Warrants and the JEDI/Anschutz Option, there
are no outstanding bonds, debentures, notes or other indebtedness or other
securities of the Company having the right to vote (or convertible into, or
exchangeable for, securities having the right to vote) on any matters on which
shareholders of the Company may vote.

            (g)   Except as provided in the Transaction Documents and with
respect to the Employee Options, the Existing  Warrants, the $.75 Convertible
Preferred Stock, the Rights, the Second Series Convertible Preferred Stock, the
Tranche B Warrants and the Anschutz Shareholders Agreement, there is no
agreement or arrangement restricting the voting or transfer of the Equity
Securities of the Company;

            (h)   Except as provided in the Transaction Documents and with
respect to the Employee Options, the Existing  Warrants, the $.75 Convertible
Preferred Stock, the Rights, the Second Series Convertible Preferred Stock, the
Tranche B Warrants, the Tranche A Warrants and the JEDI/Anschutz Option, there
are no outstanding securities, options, warrants, calls, rights, commitments,
agreements, arrangements or undertakings of any kind to which the Company is a
party or by which it is bound obligating the Company to issue, deliver or sell,
or cause to be issued, delivered or sold, additional shares of capital stock or
other Equity Securities of the Company or obligating the Company to issue,
grant, extend or enter into any such security, option, warrant, call, right,
commitment, agreement, arrangement or undertaking.

            (i)   Except with respect to the Rights and the obligations of the
Company under this Agreement, there are no outstanding contractual obligations,
commitments, understandings or arrangements of the Company to repurchase,
redeem or otherwise acquire, require or make any payment in respect of any
shares of Equity Securities of the Company.

            (j)   Except with respect to statutory restrictions of general
application and the provisions of the $.75 Convertible Preferred Stock, the
Second Series Convertible Preferred Stock,


                                     -12-

<PAGE>

the Indenture, the Subordinated Notes and the Credit Agreement, there are no
legal, contractual or other restrictions on the payment of dividends or other
distributions or amounts on or in respect of any of the Equity Securities of
the Company.

            (k)   Except as contemplated by the JEDI and Anschutz Registration
Rights Agreements, there are no agreements or arrangements to which the Company
or any of its Subsidiaries is a party pursuant to which the Company is or could
be required to register shares of Common Stock or other securities under the
Securities Act.

            (l)   Equity Securities of the Company that were issued and
reacquired by the Company were so reacquired (and, if reissued, so reissued) in
compliance with all applicable Regulations, and the Company has no liability
with respect to the reacquisition or reissuance of the Equity Securities.

      SECTION 4.3  ISSUANCE OF SHARES.  The Shares to be issued hereunder will
be issued free and clear of all liens, charges, pledges and other encumbrances
and free from any prior or preferential rights or other rights to acquire the
Shares.  As of the Closing, the Shares will constitute validly issued, fully
paid and non-assessable shares of Common Stock.  No shareholder of the Company
or any other person has any preemptive rights with respect to the issuance of
the Shares.

      SECTION 4.4  AUTHORITY AND APPROVAL.  The Company has the corporate power
and authority to execute and deliver this Agreement and each of the Transaction
Documents to which it is a party, to consummate the transactions contemplated
hereby and thereby and to perform all the terms and conditions hereof and
thereof.  The execution and delivery by the Company of this Agreement and each
of the Transaction Documents to which it is a party, the performance by the
Company of all the terms and conditions hereof and thereof and the consummation
of the transactions contemplated hereby and thereby have been duly authorized
and approved by the Board of Directors of the Company and no approval of the
shareholders of the Company is required in connection with the consummation of
the transactions contemplated hereby or thereby.  This Agreement constitutes
and each Transaction Document shall, upon its execution, constitute the valid
and binding obligation of the Company enforceable in accordance with its
respective terms, except as such enforcement may be limited by bankruptcy,
insolvency, reorganization, moratorium or other similar laws affecting
enforcement of creditors' rights generally and by general principles of equity
(whether applied in a proceeding at law or in equity).

      SECTION 4.5  NO CONFLICT.  Except for the filings under the
Hart-Scott-Rodino Act contemplated in Section 2.2, this Agreement and each of
the Transaction Documents to which it is a party and the execution and delivery
hereof and thereof by the Company do not, and the fulfillment and compliance
with the terms and conditions hereof and thereof and the consummation of the
transactions contemplated hereby and thereby will not, (i) conflict with any
of, or require the consent of any person or entity under, the terms, conditions
or provisions of the charter documents or bylaws or equivalent governing
instruments of the Company or any of its Subsidiaries; (ii) violate any
provision of, or require any consent, authorization or approval under, any law
or administrative


                                     -13-

<PAGE>

regulation or any judicial, administrative or arbitration order, award,
judgment, writ, injunction or decree applicable to the Company or any of its
Subsidiaries; (iii) conflict with, result in a breach of, constitute a default
under (whether with notice or the lapse of time or both), or accelerate or
permit the acceleration of the performance required by, or, except for the
consent of Anschutz and such consents as may be required under the Credit
Agreement, require any consent, authorization or approval under, any indenture,
mortgage or lien, or any agreement, contract, commitment or instrument to which
the Company or any of its Subsidiaries is a party or by which it is bound or to
which any property of the Company or any of its Subsidiaries is subject; or
(iv) result in the creation of any lien, charge or encumbrance on the assets of
the Company or any of its Subsidiaries under any such indenture, mortgage,
lien, lease, agreement or instrument.

      SECTION 4.6  SEC DOCUMENTS. The Company has filed with the SEC all
reports, schedules, forms, statements and other documents required to be filed
by the Company with the SEC since December 31, 1994 and has delivered or made
available to JEDI all reports, schedules, forms, statements and other documents
filed by the Company with the SEC since such date (collectively, and in each
case including all exhibits and schedules thereto and documents incorporated by
reference therein, the "SEC DOCUMENTS").  As of their respective dates, except
to the extent revised or superseded by a subsequent filing with the SEC prior
to the date hereof, the SEC Documents, and any other reports, schedules, forms,
statements and other documents filed by the Company with the SEC after the date
hereof, complied or will comply in all material respects with the requirements
of the Securities Act or the Exchange Act, as the case may be, and none of the
SEC Documents (including any and all financial statements included therein) as
of such dates contained or will contain any untrue statement of a material fact
or omitted to state a material fact required to be stated therein or necessary
in order to make the statements therein, in light of the circumstances under
which they were made, not misleading.  The consolidated financial statements of
the Company included in all SEC Documents, and any other reports, schedules,
forms, statements and other documents filed by the Company with the SEC after
the date hereof, including any amendments thereto, comply or will comply as to
form in all material respects with applicable accounting requirements and the
published rules and regulations of the Securities and Exchange Commission with
respect thereto.

                                   ARTICLE V

                       ADDITIONAL COVENANTS OF THE PARTIES

      SECTION 5.1  NOTIFICATION.  Until the Closing, the Company or JEDI, as
the case may be, shall give prompt notice to the other party of (i) the
occurrence, or failure to occur, of any event that would be likely to cause any
of the notifying party's representation or warranty which is contained herein
or in any Transaction Document to which it is a party to be untrue or
inaccurate in any material respect at any time from the date of this Agreement
to the Closing Date and (ii) any failure of the notifying party to perform or
otherwise comply with, in any material respect, any covenant, condition or
agreement to be performed or complied with by it under this Agreement or any
Transaction Document to which it is a party.  This covenant of notification
shall not limit the right


                                     -14-

<PAGE>

of the other party under Article II above to require as a condition precedent
to the performance of its obligations under this Agreement the accuracy in all
material respects of the representations and warranties on the Closing Date,
and performance in all material respects of the covenants of the notifying
party made in this Agreement or in any Transaction Document and to receive an
unqualified certificate with respect to the same.

      SECTION 5.2  PUBLIC STATEMENTS.  Until the Closing, the Company and JEDI
shall consult with each other and no party shall issue any press release or
written statement with respect to the Transaction without the consent of the
other party, unless the party desiring to make such press release or written
statement, after seeking such consent from the other party (which shall not be
unreasonably withheld), obtains advice from legal counsel that a press release
or written statement is required by applicable law.

      SECTION 5.3  CONFIDENTIALITY.  Information disclosed by any party or its
representatives to any other party or its representatives, whether before or
after the execution of this Agreement, shall be kept confidential by the other
party and its representatives if the information was or is designated in
writing as confidential and except in each case to the extent that (i) the
information was known by the recipient when received or the information is or
hereafter becomes lawfully obtainable from other sources, (ii) upon the advice
of counsel, the disclosing party determines that disclosure to a Governmental
Body having jurisdiction over such party is necessary or appropriate, (iii)
upon the advice of counsel disclosure is required by applicable laws or
regulations (in each of clause (ii) and (iii), after providing written notice
of the proposed disclosure and the stated reason requiring such disclosure) or
(iv) the duty as to confidentiality is waived in writing by the other party.

      SECTION 5.4  FURTHER ASSURANCES.  Until the Closing and indefinitely
thereafter, promptly upon request by any other party, each party shall correct
any defect or error in the execution or acknowledgment of any Transaction
Document and execute, acknowledge and deliver such other documents and
instruments as the requesting party may require from time to time in order (i)
to carry out more effectively the purposes of this Agreement and each
Transaction Document, (ii) to enable the requesting party to exercise and
enforce its rights and remedies and collect any payments and proceeds under
this Agreement and any Transaction Document and (iii) to better transfer,
preserve, protect and confirm to the requesting party the rights granted or now
or hereafter intended to be granted to the requesting party under this
Agreement and any Transaction Document or under each other instrument executed
in connection with this Agreement and any Transaction Document.

      SECTION 5.5  EXPENSES.  Regardless of whether this Agreement is
terminated in accordance with Article VII or whether the transactions
contemplated by this Agreement are consummated:

            (a)   At Closing or within five business days following the
      termination of this Agreement, as applicable, the Company shall pay up
      to $25,000 to JEDI to cover a portion of JEDI's legal and other
      professional fees in accordance with the letter agreement dated as of
      December 19, 1995, and delivered in connection herewith; and


                                     -15-

<PAGE>

            (b)   Contemporaneously with the filing by JEDI of any filing
      required by the Hart-Scott-Rodino Act, the Company shall pay the filing
      fees required pursuant to the Hart-Scott-Rodino Act.

            (c)   Except as provided in clauses (a) and (b) of this Section
      5.5 and notwithstanding anything to the contrary contained in any other
      agreements between the Company and JEDI, each party shall bear its own
      costs and expenses incurred in connection with the evaluation and
      consummation of the Transaction and the negotiation, execution and
      delivery of any documents in connection therewith.

      SECTION 5.6  ADJUSTMENTS TO SHARES; ISSUANCES.

            (a)   Except as provided to the contrary in the following sentence,
the number of Shares to be received by JEDI hereunder shall be adjusted in the
event of any change in, or with respect to, the Common Stock by reason of the
issuance of any stock or other non-cash dividends, extraordinary cash
dividends, split-ups, mergers, recapitalizations, combinations, subdivisions,
conversions, exchanges of shares or the like on or before the Closing
(including, but not limited to, the proposed one-for-five reverse stock split)
such that, in each case JEDI shall receive at the Closing the number of shares
of Common Stock as if the Closing had occurred immediately prior to such event,
or the record date therefor, as applicable. Notwithstanding anything in this
Agreement or in any other Transaction Document to the contrary, no such
adjustments shall be required with respect to the issuance of shares of Common
Stock pursuant to the underwritten offering of up to 69 million shares
currently contemplated by the Company, the conversion of shares of $.75
Convertible Preferred Stock, the exercise of Employee Options or Existing
Warrants outstanding as of the date of this Agreement, the payment of regular
dividends on the $.75 Convertible Preferred Stock in stock or cash in
accordance with the terms thereof and the issuance of shares of Common Stock
pursuant to the Section 401(k) plan sponsored by the Company in accordance with
the terms thereof.

            (b)   No adjustment made pursuant to this Section 5.6 shall
constitute or be deemed a waiver by JEDI of any breach of any of the
representations, warranties or obligations of the Company contained in this
Agreement.

            (c)   Except with respect to issuances resulting from the actions
specifically set forth in the last sentence of paragraph (a) of this Section
5.6, prior to Closing and without the prior written consent of JEDI, the
Company will not issue, or enter into any agreement which would require it to
issue, any of its Equity Securities.

      SECTION 5.7  SUSPENSION OF NON-COMPLIANCE.  JEDI acknowledges that the
Company may not be in compliance with the requirements of the Loan Agreement
with respect to the status of the Company's title to that certain oil and gas
lease from El Peyote Mineral Trust dated as of May 24, 1994 (as amended, the
"Subject Lease").  JEDI agrees that until the earlier of the Closing Date and
the date on which this Agreement is terminated, JEDI will not enforce any
rights it may have against the Company or the Mortgaged Properties (as defined
in the Loan Agreement) with respect to any


                                     -16-

<PAGE>

event of non-compliance under the Loan Agreement that relates solely to the
status of the Company's title to the Subject Lease.  If Closing does not
occur, then the suspension provided for herein shall terminate and JEDI shall
have all of its rights set forth in the Loan Agreement.  Except as expressly
provided herein, JEDI does not waive any of its rights with respect to such
noncompliance.  If Closing occurs, JEDI hereby waives any rights it may have
against the Company (including, without limitation, the right to assert that
an Event of Default (as such term is defined in the Loan Agreement) has
occurred and the right to exercise any remedies under the Loan Agreement as a
result thereof) and releases the Company from any liability with respect to
any non-compliance under the Loan Agreement resulting solely from the status
of the Company's title to the Subject Lease; in exchange therefor, if Closing
occurs, the Company hereby agrees that on or before July 1, 1996, the Company
shall either (a) (i) obtain, on terms no less favorable to the Company in any
material respect than those contained in the Subject Lease, oil and gas
leasehold interests ("Replacement Leases") covering the acreage and depths
which were previously covered by the Subject Lease and pledged to JEDI
pursuant to the Security Instruments (as defined in the Loan Agreement) but
that, as of the Closing Date, are no longer subject to (A) the Subject Lease
or (B) leasehold interests constituting Mortgaged Properties and (ii) execute
and deliver to JEDI such Security Instruments as may be necessary or that are
reasonably requested by JEDI to grant JEDI a first priority perfected lien in
the Replacement Leases, subject only to the Permitted Encumbrances described
in Exhibit A to that certain Deed of Trust, Assignment of Production, Security
Agreement and Financing Statement dated as of December 28, 1993, between the
Company and JEDI, as amended, or (b) prepay the principal amount of the Loan
(as defined in the Loan Agreement) outstanding under the Loan Agreement in an
amount to be mutually agreed upon by both parties.  In connection with any
prepayment made pursuant to this Section 5.7, the Company shall also pay the
accrued but unpaid interest on the outstanding principal amount of the Loan
being prepaid to the date of prepayment.



                                  ARTICLE VI

                                INDEMNIFICATION

      SECTION 6.1  INDEMNIFICATION.  The Company shall indemnify and defend (i)
JEDI, (ii) each partner of JEDI, (iii) each "controlling person" (within the
meaning of Section 20 of the Exchange Act) of JEDI and each of its partners
and (iv) the shareholders, directors, officers, employees, agents and
affiliates of each of the foregoing (each referred to herein as an
"indemnified person"), and shall hold each indemnified person harmless from,
any and all Losses in any way relating to or arising out of any of the
following:

            (a)   any breach of the representations, warranties, covenants or
      agreements of the Company contained in this Agreement or any Transaction
      Document; and
                                    -17-
<PAGE>
            (b)   any Action brought against such indemnified person to the
      extent the Action arises out of or is attributable to the Transaction,
      excluding however any Action that is asserted by (i) one or more
      indemnified persons, (ii) any person having a contractual or other
      relationship with one or more of such indemnified persons, which
      contractual or other relationship serves as the basis upon which such
      person has standing to bring such Action or (iii) any Governmental Body
      in the exercise of its regulatory authority over the business and
      affairs of such indemnified person.

      The Company shall have no obligation under this Section to JEDI or any
other person indemnified under this Section 6.1 with respect to any of the
foregoing arising primarily out of the gross negligence or willful misconduct
of JEDI or the other indemnified person, as the case may be, as determined by
a final judgment of a court of competent jurisdiction.  Notwithstanding
anything herein or in any Transaction Document to the contrary, the terms and
provisions of such documents, including the indemnification provisions set
forth in this Article VI, shall not limit or otherwise affect in any way the
terms of Section 6.03 of the Loan Agreement.

      SECTION 6.2  INDEMNIFICATION PROCEDURES.  If any Action indemnifiable
under this Article VI shall be brought, asserted or threatened against any
person indemnified under this Article VI, the indemnified person shall
promptly notify the indemnifying person.  A failure to notify the indemnifying
person timely or at all shall reduce the liabilities and obligations of the
indemnifying person under this Article VI only to the extent the indemnifying
person actually shall be prejudiced by the failure.  The indemnifying person
shall assume the defense of the Action, including the employment of counsel
satisfactory to the indemnified person and the payment of all related fees and
expenses, but the indemnified person may employ separate counsel in the Action
and participate in the defense of the Action at its own expense.  The
indemnified person, however, may by written notice to the indemnifying person
assume the defense of the Action, including the employment of counsel, at the
expense of the indemnifying person (except that the indemnifying person shall
not be liable for the fees and expense of more than one such separate counsel
with respect to the Action) if:

           (a)    the indemnifying person fails to take one or more of the
following acts without a delay that reasonably could be expected to be
prejudicial to the interests of the indemnified person: (i) acknowledge in
writing to the indemnified person the liability of the indemnifying person to
the indemnified person under this Article VI with respect to the Action, (ii)
assume the defense, (iii) post an indemnity or similar bond (in form and
substance satisfactory to the indemnified person) in an amount equal to the
full amount for which the indemnified person may be liable as a result of the
Action (including penalties and interest) or provide other evidence
satisfactory to the indemnified person of the ability of the indemnifying
person to pay that amount in full or (D) employ counsel reasonably
satisfactory to the indemnified person; or

                                    -18-
<PAGE>
           (b)    the persons against whom the Action shall have been brought,
asserted or threatened (including any impleaded parties) include both the
indemnified person and the indemnifying person and the indemnified person is
advised by counsel that there may be one or more legal defenses available to
the indemnified person that are different from or in addition to those
available to the indemnifying person; or

           (c)    the indemnified person reasonably believes that the Action
or an unfavorable resolution of the Action may materially and adversely affect
the business, properties, operations, prospects or condition (financial or
otherwise) of the indemnified person and its affiliates other than as a result
of the payment of money damages.

If the indemnified person has assumed the defense of the Action pursuant
to any of the conditions stated above, then the indemnifying person shall not
have the right to assume the defense of the Action on behalf of the
indemnified person and the indemnified person shall have the right to control
the defense, compromise or settlement of any Action indemnifiable under this
Article on behalf of and for the account and risk of the indemnifying person.
The indemnifying person shall be bound by the result of the defense of any
Action, whether the defense shall have been assumed by the indemnifying
person or by the indemnified person, and shall indemnify the indemnified
person against, and hold the indemnified person harmless from, any Loss in
any way relating to or allegedly arising in connection with the matter or
matters which shall be the basis of the Action or otherwise connected to the
Action, except that the indemnifying person shall not be liable for the
payment of the amount of money damages provided in a settlement of any Action
indemnifiable under this Article defended by the indemnified person pursuant
to the second or third conditions stated above that shall have been effected
without the written consent of the indemnifying person, which consent shall
not be unreasonably withheld.

      SECTION 6.3  APPEAL.  Notwithstanding anything in this Article VI to the
contrary, if, in connection with an Action indemnifiable under this Article, a
Governmental Body or authority of competent jurisdiction or other person
having authority or jurisdiction over a matter or matters related to the
Action shall have rendered, entered or granted a binding judgment, decision,
ruling, order or award with respect to the matter or matters providing for the
payment of money damages or the claimant and the indemnifying party shall have
agreed to settle the Action for an amount of money damages without reservation
of any rights or defenses against the indemnified person, and if the
indemnified person elects to appeal the judgment, decision, ruling, order or
award or declines to agree to the proposed settlement, as the case may be,
then the indemnified person may continue to defend the Action, free of any
participation by the indemnifying person, but the amount of any ultimate
liability under this Article VI with respect to Losses related to or allegedly
arising in connection with the matter or matters that shall have been
comprehended by the judgment, decision,


                                    -19-

<PAGE>

ruling, order or award or by the proposed settlement, as the case may be,
shall then be limited to the amount of the judgment, decision, ruling, order
or award or the amount of the proposed settlement, as the case may be, plus
the other indemnified Losses of the indemnified person relating to the matter
or matters through the date of its election to appeal or its rejection of the
proposed settlement, as the case may be.

      SECTION 6.4  CONTRIBUTION.  If the indemnification provided for in this
Article VI is unavailable to an indemnified person (other than by reason of
exceptions provided in this Article VI), or is insufficient to hold harmless
an indemnified person in respect of any Loss, then the indemnifying person, in
lieu of indemnifying the indemnified person, shall contribute to the amount
paid or payable by the indemnified person as a result of the Loss in the
proportion that is appropriate to reflect the relative fault of the
indemnifying person on the one part and of the indemnified person on the other
part in connection with the events or circumstances which resulted in the Loss
as well as any other relevant equitable considerations.  The relative fault of
the indemnifying person on the one part and of the indemnified person on the
other part shall be determined by reference to, among other things, those
persons' relative intent, knowledge, access to information and opportunity to
correct or prevent the events or circumstances resulting in the Loss.  The
amount of any Loss suffered, incurred or paid by any person shall be deemed to
include all expenses incurred or paid by the person in connection with
investigating or defending any action, including, but not limited to, the fees
and expenses of counsel.

      SECTION 6.5  NO LIMITATION ON OTHER RIGHTS OF RECOVERY.  The
indemnification set forth in this Article VI shall be in addition to any other
obligations or liabilities of any indemnifying person to an indemnified person
at common law or otherwise.  The provisions of this Article VI shall not
eliminate or otherwise limit the right of any indemnified person or any other
person to seek to recover contribution, damages or otherwise enforce its
rights against the indemnifying person or any other person without regard to
the provisions of this Article VI.  JEDI and the Company further agree that if
at any time all or any part of any indemnification payment hereunder is or
must be rescinded or returned to the person making such indemnity payment for
any reason whatsoever (including, without limitation, the insolvency,
bankruptcy or reorganization of any person) the indemnification obligations of
the person making such payment shall be reinstated with respect to such
payment so rescinded or returned as though such payment had never been made or
received.


                                  ARTICLE VII

                                  TERMINATION

      SECTION 7.1  TERMINATION EVENTS.  This Agreement may be terminated as
follows:

            (a)   Upon the mutual written consent of each of the parties
      hereto;  or
                                    -20-
<PAGE>
            (b)   By either of the parties hereto upon written notice to the
      other party if the Transaction shall not have been consummated by
      February 29,  1996.

      SECTION 7.2  LIMITATION ON TERMINATION.  Except with respect to Section
6.1 above regarding indemnification and Section 5.5 regarding payment of
certain of JEDI's expenses, each of which shall survive in accordance with
their terms, upon termination of this Agreement, the parties hereto shall have
no further rights and obligations hereunder; PROVIDED, HOWEVER, termination of
this Agreement shall not release, or be construed as releasing, either party
hereto from any liability or damage to the other party hereto arising out of
the breaching party's willful and material breach of the warranties and
representations made by it, or willful and material failure in performance of
any its covenants, agreements, duties or obligations arising hereunder or
under any of the Transaction Documents.


                                 ARTICLE VIII

                                 MISCELLANEOUS

      SECTION 8.1  SURVIVAL.  Except as otherwise specifically provided herein
or in any Transaction Document, and notwithstanding any investigation or
notice to the contrary or any waiver by any other party of a related condition
precedent to the performance by the other party of an obligation hereunder or
under a Transaction Document, (i) each representation, warranty or covenant of
each party made pursuant to this Agreement or any Transaction Document shall
survive the Closing and remain in full force and effect until the last day of
the eighteenth calendar month following the calendar month in which the
Closing occurs and (ii) each party may assert or commence an Action against
the other party with respect to the breach of any such representation,
warranty or covenant on or before such date (but not thereafter) and may
maintain any such action thereafter.

      SECTION 8.2  NOTICES.  Any notice, request, instruction, correspondence
or other document to be given under this Agreement by either party hereto
(each, a "Notice" for purposes of this Section 8.2) shall be in writing and
(i) delivered in person or by courier service requiring acknowledgment of
receipt of delivery; (ii) mailed by certified mail, postage prepaid and return
receipt requested; (iii) or sent by telecopier, if appropriate.  All Notices
shall be sent to the address for each party set forth below, as the same may
be amended from time to time upon proper Notice given by either party hereto:

      If to JEDI:       Joint Energy Development Investments
                            Limited Partnership
                        c/o Enron Capital Corp.
                        1400 Smith Street
                        Houston, Texas  77002
                        Attention: Keith Power/Brenda McGee

                                    -21-
<PAGE>
                                   Room 2940
                        Telecopier:  (713) 646-3602

      with a copy to:   Enron Capital & Trade Resources Corp.
                        1200 17th Street, Suite 2750
                        Denver, Colorado 80202
                        Attention:  Mr. Clifford Hickey
                        Telecopier:  (303) 534-2205

                        Enron Capital & Trade Resources Corp.
                        1400 Smith Street, 38th Floor
                        Houston, Texas 77002
                        Attention: Mr. Lance Schuler
                        Telecopier: (713) 646-3393

      If to the Company:Forest Oil Corporation
                        1600 Broadway, Suite 2200
                        Denver, Colorado  80202
                        Attention: Corporate Secretary
                        Telecopier:  (303) 812-1602

Notice given by personal delivery, courier service or mail shall be effective
upon actual receipt.  Notice given by telecopier shall be confirmed by
appropriate answer back and shall be effective upon actual receipt if received
during the recipient's normal business hours, or at the beginning of the
recipient's next business day after receipt if not received during the
recipient's normal business hours.  All Notices by telecopier shall be
confirmed promptly after transmission in writing by personal delivery, courier
service or certified mail in the manners provided above.  Any procedural
modification pertaining to the delivery of Notice may be made in the same
manner as any other amendment to this Agreement.

      SECTION 8.3  GOVERNING LAW.  This Agreement shall be governed and
construed in accordance with the laws of the State of Colorado,
notwithstanding principles of conflicts of law.

      SECTION 8.4  NO WAIVERS; RIGHTS CUMULATIVE.  Unless expressly provided to
the contrary (i) no failure or delay by any party in exercising any right,
power or privilege hereunder or under any Transaction Document shall operate
as a waiver of any such right, power or privilege; and (ii) a single or
partial exercise of any right, power or privilege shall not preclude any other
or further exercise of the right, power or privilege or the exercise of any
other right, power or privilege.  The rights and remedies provided in this
Agreement and the Transaction Documents shall be cumulative and not exclusive
of any rights or remedies provided by law.

      SECTION 8.5  REMEDIES.  With respect to disputes between the parties as
to the validity of a party's refusal to perform its obligations hereunder on
the grounds that a condition to its obligations

                                    -22-

<PAGE>

hereunder has not been satisfied, and provided that the party asserting the
failure of such condition is acting in good faith, neither party shall be
liable to the other for any lost or prospective profits or any other special,
consequential, incidental or indirect losses or damages in connection
therewith.  With respect to all other disputes arising between the parties,
each party shall be entitled to seek such remedies, damages and other relief
as may be available under applicable law.

      SECTION 8.6  AMENDMENTS, ETC.  No amendment, modification, termination,
or waiver of any provision of this Agreement or any Transaction Document (or
any schedule or exhibit hereto or thereto), and no consent by any party to a
departure from any provision of this Agreement or such Transaction Document,
shall be effective unless it shall be in writing and signed and delivered by
the other party(ies) to this Agreement or the Transaction Document as the case
may be, and then it shall be effective only in the specific instance and for
the specific purpose for which it is given.

      SECTION 8.7  ENTIRE AGREEMENT.  This Agreement, together with any
schedules and exhibits attached hereto, and any documents delivered pursuant
hereto, including the Transaction Documents and the letter agreement dated
December 19, 1995 referenced in Section 5.5, shall constitute the entire
agreement among the parties hereto pertaining to the Transaction and, except
for the First Restructure Agreement, supersedes all prior agreements,
understandings, negotiations and discussions of the parties, whether oral or
written.

      SECTION 8.8  BINDING EFFECT AND ASSIGNMENT.  This Agreement shall be
binding upon and inure to the benefit of the parties hereto and their
respective permitted successors and assigns.  Neither this Agreement nor any
of the rights, benefits or obligations hereunder shall be assigned, conveyed,
transferred or otherwise disposed of, by operation of law or otherwise, by any
party hereto without the prior written consent of the other party; PROVIDED,
HOWEVER, that notwithstanding the foregoing, JEDI may assign, convey or
transfer any or all of its rights, privileges and obligations hereunder (i) to
any direct or indirect affiliate of JEDI organized under the laws of any of
the United States, (ii) any entity managed by Enron Corp. or one of its
affiliates or for which Enron Corp. or one of its affiliates acts as
administrative agent, or (iii) to any financial institution financing or
refinancing the transactions contemplated by this Agreement.  Any assignment,
conveyance, transfer or other disposition made or attempted in violation of
this Section 8.8 shall be void and of no effect.

      SECTION 8.9  SEVERABILITY.  If a minor or immaterial provision of this
Agreement (I.E., one that does not affect the essential nature of, or
consideration for, the arrangement among the parties reflected hereby) is
declared by a court of competent jurisdiction to be invalid, illegal or
unenforceable, such declaration shall not affect the validity or
enforceability of the remaining provisions of this Agreement, which shall
continue in full force and effect.  In such event, however, the parties shall
negotiate in good faith to replace such invalid, illegal or unenforceable
provision with a valid, legal and enforceable provision that places each party
in substantially the same position it would have been in had such original
provision been valid, legal and enforceable. If any one or more of the
provisions contained in Article VI of this Agreement shall, for any reason, be
held to be invalid, illegal or unenforceable in any respect, such invalidity,
illegality or unenforceability shall not affect any other provision of this
Agreement, and this Agreement shall be reformed and

                                    -23-

<PAGE>

construed as if such invalid, illegal or unenforceable provisions had never
been contained in this Agreement and such provisions shall be reformed so
that they would be valid, legal and enforceable to the maximum extent
permitted by law.

      SECTION 8.10  HEADINGS; SCHEDULES.  The headings of the several Articles
and Sections of this Agreement are inserted for convenience of reference only
and are not intended to be a part of or to affect the meaning or
interpretation of this Agreement.  The exhibits and schedules referred to
herein and attached hereto are incorporated in this Agreement by this
reference.

      SECTION 8.11  MULTIPLE COUNTERPARTS.  This Agreement may be executed in
one or more counterparts, each of which shall be deemed an original for all
purposes, but all of which together shall constitute one and the same
instrument.

                                    -24-

<PAGE>

      IN WITNESS WHEREOF, the parties execute this Agreement effective as of
the date first set forth above.


                              JOINT ENERGY DEVELOPMENT INVESTMENTS
                                LIMITED PARTNERSHIP

                              By:   Enron Capital Management Limited
                                       Partnership, its General Partner

                                    By:   Enron Capital Corp., its
                                             General Partner


                                          By: /s/ Clifford P. Hickey
                                             --------------------------------
                                                Clifford P. Hickey
                                                Vice President



                              FOREST OIL CORPORATION



                              By:
                                 --------------------------------------------
                              Name:
                                   ------------------------------------------
                              Title:
                                    -----------------------------------------

<PAGE>
                                                                       EXHIBIT A


                             SHAREHOLDERS AGREEMENT


          THIS SHAREHOLDERS AGREEMENT (the "Agreement") dated as of ___________,
1996 is between FOREST OIL CORPORATION, a New York corporation (the "Company"),
and JOINT ENERGY DEVELOPMENT INVESTMENTS LIMITED PARTNERSHIP, a Delaware limited
partnership ("JEDI").


                                    RECITALS

          A.   The parties have entered into the Second Restructure Agreement
(the "Second Restructure Agreement") dated as of December ___, 1995.

          B.   Pursuant to the Second Restructure Agreement, JEDI has acquired
[** insert number at Closing**] (the "JEDI Shares") of the Company's common
stock, par value $.10 per share, together with the associated Rights (as defined
in the Second Restructure Agreement) (the "Common Stock").


                                    AGREEMENT

          The parties agree as follows:


                                    ARTICLE I

                                   DEFINITIONS


          The following terms have the following meanings:

          "Action" against a person means an action, suit, investigation,
complaint or other proceeding, whether civil or criminal, in law or equity or
before any arbitrator or Governmental Body, pending against or affecting the
person or its property.


<PAGE>

          "Affiliate" of a person means any other person (i) that directly or
indirectly controls, is controlled by or is under common control with, the
person or any of its Subsidiaries, (ii) that directly or indirectly beneficially
owns or holds 5% or more of any class of voting stock of the person or any of
its Subsidiaries or (iii) 5% or more of the voting stock of which is directly or
indirectly beneficially owned or held by the person or any of its Subsidiaries.
The term "control" means the possession, directly or indirectly, of the power to
direct or cause the direction of the management and policies of a person,
whether through the ownership of voting securities, by contract or otherwise;
PROVIDED that in relation to JEDI, "Affiliate" shall not include  any Affiliate
of Enron Corp. that is not wholly owned, directly or indirectly, by Enron Corp.,
unless such Affiliate (a) beneficially owns any of the JEDI Shares or (b) is a
member of a Group in which any person  that beneficially owns any of the JEDI
Shares is a member or (ii) the California Public Employees Retirement System.

          "Anschutz" means The Anschutz Corporation, a Kansas corporation.

          "Anschutz Shareholders Agreement" means the Shareholders Agreement
entered into between the Company and Anschutz dated May 17, 1995.

          "beneficial ownership" has the meaning assigned to that term under
Section 13(d) of the Exchange Act, unless otherwise specified herein.

          "Board of Directors" means the board of directors of the Company, from
time to time.

          "Business Combination Transaction" means a merger, consolidation or
similar transaction and each transaction that constitutes a "Change of Control"
within the meaning of the Indenture dated as of September 8, 1993 between the
Company and Shawmut Bank Connecticut, N.A. (giving effect to other terms and
provisions of such indenture that are directly or indirectly incorporated or
referenced by the definition therein of "Change of Control").

          "Common Stock" has the meaning ascribed to it in Paragraph B of the
Recitals hereof.

          "Equity Securities" of a person means the capital stock of such person
and all other securities convertible into or exchangeable or exercisable for any
shares of its capital stock, all rights to subscribe for or to purchase, all
options for the purchase of, and all calls, commitments, or claims of any
character relating to any shares of its capital stock and any securities
convertible into or exchangeable or exercisable for any of the foregoing.


                                       A-2
<PAGE>

          "Excess JEDI Shares" means, at any time of determination and with
respect to the matter subject to the vote or consent for which the Excess JEDI
Shares are then being determined, (i) the Equity Securities of the Company owned
by any of JEDI and its Affiliates and the Groups in which any of them may be
members that may then be voted or with respect to which consent may then be
given, in each case with respect to such matter less (ii) the Non-Restricted
Shares.

          "Exchange Act" means the Securities Exchange Act of 1934, as amended,
and the related rules and regulations.

          "Governmental Body" means any agency, bureau, commission, court,
department, official, political subdivision, tribunal or other instrumentality
of any government, whether federal, state, county or local, domestic or foreign.

          "Group" has the meaning given such term in Section 13(d)(3) of the
Exchange Act.

          "Independent Director" means any director who is not and has not been
during the preceding two years an officer or employee of the Company or a
director, officer or employee of a beneficial owner of 5% or more of the shares
of Common Stock then issued and outstanding or of any Affiliate of such
beneficial owner.

          "JEDI Registration Rights Agreement" means the Registration Rights
Agreement dated July 27, 1995 between JEDI and the Company, as amended the date
hereof.

          "JEDI Designee" shall have the meaning ascribed to it in Section
2.1(a).

          "JEDI Shares" has the meaning set forth in Paragraph B of the Recitals
hereof.

          "Material Adverse Change" means any of (i) the average price for a
share of  Common Stock over a period of thirty trading days being less than or
equal to $1.75, such number being subject to adjustment for any stock or other
non-cash dividends, split-ups, mergers, recapitalizations, combinations,
subdivisions, conversions, exchanges of shares or the like; or  (ii) (a) any
downgrading by any "nationally recognized statistical rating organization" (as
that term is defined by the SEC for purposes of Rule 436(g)(2) under the
Securities Act of 1933, as amended) in the rating accorded to any debt security
of the Company by two or more ratings (including the relative standings within a
major rating category) (x) below the rating existing as of the date hereof or
(y) if not issued as of the date hereof, below the rating accorded thereto at
the time of its initial issuance, or (b) any such downgrading which results in
any debt security being accorded a rating of CCC or below by Standard & Poor's
Ratings Group, a division of McGraw-Hill, Inc., or a rating of Caa or below by
Moody's Investors Service, Inc. or their respective  equivalents by any other
such nationally recognized statistical rating organization.


                                       A-3
<PAGE>

          "Non-Restricted Shares" means those shares of Common Stock, calculated
by multiplying (i) the number of Equity Securities of the Company owned by any
of JEDI and its Affiliates and the Groups in which any of them may be members
that may then be voted or with respect to which consent may then be given by
(ii) the quotient of (x) the number of Effective Equity Securities (as defined
in the Anschutz Shareholders Agreement) less the number of Excess Purchaser
Securities (as defined in the Anschutz Shareholders Agreement) divided by (y)
the sum of the number of Effective Equity Securities and the shares of Common
Stock issuable to Anschutz or its Affiliates or Groups upon conversion of the
shares of Second Series Convertible Preferred Stock owned by Anschutz; PROVIDED,
HOWEVER, that if the Excess Purchaser Securities is equal to zero, the Effective
Equity Securities shall be deemed to include such number of shares of Common
Stock issuable upon conversion of the shares of Second Series Convertible
Preferred Stock owned by Anschutz or its Affiliates or Groups, which when added
to the Effective Equity Securities would result in Anschutz and its Affiliates
and Groups having voting power at the time of determination equal to 19.99% of
the aggregate voting power of all Equity Securities of the Company then issued
and outstanding.

          "Permitted Transfer Date" means the earlier to occur of (i) July 27,
1998 or (ii) the date on which Anschutz and its Affiliates or Groups shall have
sold 50% or more of the shares of Common Stock beneficially owned by Anschutz
and its Affiliates or Groups, which figure shall include shares of Common Stock
issuable pursuant to the Second Series Convertible Preferred Stock, the
JEDI/Anschutz Option and the Tranche A Warrants (as each such term is defined in
the Second Restructure Agreement), held by Anschutz and its Affiliates or Groups
on the date hereof, but excluding any shares of Common Stock issuable pursuant
to the JEDI/Anschutz Option or the Tranche A Warrants if such option or warrants
expires or is canceled or terminated during the period between the date hereof
and July 27, 1998.

          "Related Transaction" means, with respect to any acquisition or
disposition, or deemed acquisition or disposition, of any securities, a
transaction that (i) has been disclosed in a document filed with the SEC with
respect to the Company (that is then available for inspection at the offices of
the SEC) or has been otherwise publicly announced and (ii) by its terms is
effective upon, or immediately before or after giving effect to, the occurrence
of such acquisition or disposition or deemed acquisition or disposition.

          "Rights Agreement" has the meaning ascribed to it in the Second
Restructure Agreement.

          "SEC" means the United States Securities and Exchange Commission.

          "Second Restructure Agreement" has the meaning set forth in Paragraph
A of the Recitals hereof.


                                       A-4
<PAGE>


          "Section 16(b) Liability" means liability under Section 16(b) of the
Exchange Act with respect to or as a consequence, directly or indirectly, of
JEDI's or JEDI's Affiliate's acquisition (or deemed acquisition) or disposition
(or deemed disposition) of "beneficial ownership" of, or a "pecuniary interest"
or "indirect pecuniary interest" in, any of the JEDI Shares that shall have been
issued or otherwise created, acquired (or deemed to have been acquired) or
disposed of (or deemed to have been disposed of) by or pursuant to the Second
Restructure Agreement.

          "Section 16(b) Matter" means each matter or series of matters
(including, without limitation, a proposed transaction or series of transactions
involving any stock or other non-cash dividend, split-up, reverse split-up,
reclassification, recapitalization, reorganization, combination, subdivision,
conversion, exchange of shares or Business Combination Transaction) which,
directly or indirectly, as a result of the taking of action with respect thereto
by the Company, its Board of Directors or shareholders or any Governmental Body
having jurisdiction thereover, or the conclusion of any such matter will or may,
directly or indirectly, whether taken alone or together with other facts or
events, result in Section 16(b) Liability; PROVIDED, HOWEVER, that a Section
16(b) Matter shall not include any of the foregoing matters that will or may,
directly or indirectly, result in Section 16(b) Liability with respect to or as
a consequence of the transfer by JEDI or any of its Affiliates of any JEDI
Shares in violation of the provisions of Section 3.2 or in transfers that would
violate the provisions of Section 3.2 but for clauses (a), (d) and (e) thereof
(collectively, "Excluded Transfers").

          "Significant Transactions" means any one or more of the following:

               (i)  the approval of the annual budget of the Company and any
          amendments thereto;

               (ii) the incurrence of any indebtedness (excluding the
          indebtedness represented by the Loan Agreement (as defined in the
          Second Restructure Agreement)) by the Company or any Subsidiary in an
          amount in excess of $20,000,000 in the aggregate, in a single
          transaction or series of related transactions,  or any  amendment to
          any material term of any agreement representing such indebtedness;

               (iii)     the issuance, redemption or repurchase of 20% of the
          Equity Securities  of the Company then outstanding, in one transaction
          or a series of transactions, whether or not pursuant to a
          recapitalization, reorganization, merger or consolidation of the
          Company;

               (iv) the sale, lease, exchange, transfer or other disposition,
          directly or indirectly, of  the Company's or any Subsidiary's assets,
          in a single transaction or series of transactions, if such assets
          constitute or would constitute Substantial Assets;


                                       A-5
<PAGE>


          the merger or consolidation of the Company or the adoption of a plan
          of liquidation or dissolution of the Company; any motion by the
          Company to commence any case, proceeding or other action (A) under any
          existing or future law of any jurisdiction relating to bankruptcy,
          insolvency, reorganization or relief of debtors seeking to have an
          order for relief entered with respect to it, or seeking to adjudicate
          it a bankrupt or insolvent, or seeking reorganization, arrangement,
          adjustment, winding-up, liquidation, dissolution, composition or other
          relief with respect to it, or (B) seeking appointment of a receiver,
          trustee, custodian or other similar official for it or for all or any
          substantial part of its assets, or making a general assignment for the
          benefit of its creditors; and

               (v)  any purchase, lease, exchange or other acquisition, directly
          or indirectly, of assets (including securities) by the Company or any
          Subsidiary, in a single transaction or series of related transactions,
          if such assets constitute or would constitute Substantial Assets,
          except  purchases of equipment made in the ordinary course of
          business.


          "Subsidiary " of a person means (i) any corporation or other entity of
which securities or other ownership interests having ordinary voting power to
elect a majority of the board of directors or other persons performing similar
functions are at the time directly or indirectly owned by the person or (ii) a
partnership in which the person or a Subsidiary of the person is, at  the date
of determination, a general or limited partner of such partnership, but only if
the person or its Subsidiary is entitled to receive more than fifty percent of
the assets of such partnership upon its dissolution.  For purpose of the
foregoing definition, an arrangement by which a person who owns an oil and gas
interest is subject to a joint operating agreement, processing agreement, net
profits interest, overriding royalty interest, farmout agreement, development
agreement, area of mutual interest agreement, joint bidding agreement,
unitization agreement, pooling arrangement or other similar agreement or
arrangement shall not, by reason of such agreement or arrangement alone, be
considered a Subsidiary.  Unless the context otherwise requires, references to
one or more Subsidiaries shall be references to Subsidiaries of the Company.

          "Substantial Assets" means assets having a fair market value that, or
assets to be acquired for a consideration that, equals or exceeds 10% of the
amount of the Consolidated Tangible Net Assets of the Company, as reflected on
the most recent audited consolidated balance sheet of the Company existing at
the time the Board makes the determination whether or not to approve, adopt or
authorize the Significant Transaction involved.  The term "Consolidated Tangible
Net Assets" means, as of any date of determination, the amount of total assets
on a consolidated balance sheet of the Company, determined in accordance with
generally accepted accounting principles in


                                       A-6
<PAGE>


the United States as in effect from time to time consistently applied ("GAAP"),
less the sum of the amounts of all intangible assets determined in accordance
with GAAP.

          "Transaction Documents" has the meaning ascribed to it in the Second
Restructure Agreement.


                                   ARTICLE A.

                                COMPANY COVENANTS

          Section 2.1    BOARD OF DIRECTORS.

               (a)  At any time during the period of 90 days following the
occurrence of a Material Adverse Change, JEDI may, in writing, request that the
Company  take all actions necessary (including, without limitation, the
amendment of the bylaws of the Company and other applicable agreements,
including the Anschutz Shareholders Agreement) to cause (1) the election as a
director of the Company of a person selected by JEDI who may lawfully serve as a
director and who shall be reasonably satisfactory to the Company (the "JEDI
Designee"), (2) if the JEDI Designee shall cease to be a director for any
reason, the filling of the vacancy resulting thereby with another JEDI Designee
and (3) the calling of meetings of the Board of Directors upon the written
request of the JEDI Designee.  JEDI shall only be entitled to one JEDI Designee
at any given time.  The term of the JEDI Designee shall be until the second
annual meeting of the Company's shareholders following the date of such Material
Adverse Change (which term may be extended by JEDI for consecutive periods of
one year each if a Material Adverse Change is in existence or continuing on the
date of such second annual meeting).  Upon termination of this Agreement, the
Company may remove the JEDI Designee as a director.

               (b)  At any time during which a JEDI Designee is not serving as a
director of the Company, one individual who shall be designated from time to
time in writing by JEDI to the Company and who shall be reasonably satisfactory
to the Company (each such individual, during the period of such designation, a
"JEDI Observer") shall be entitled to (1) receive prior notice (at the time
given to members of the Board of Directors) of any meeting of the Board of
Directors of the Company at which the authorization or approval of a Significant
Transaction is proposed to be considered, (2) attend such portion of such
meeting at which such Significant Transaction shall be so considered and (3)
receive all written management reports relating to any Significant Transaction
that shall be considered for authorization and approval at such meeting;
PROVIDED, HOWEVER, that (x) JEDI and each JEDI Observer shall agree to keep
strictly confidential all information relating to the Company, whether or not
related to any Significant Transaction, that JEDI and such JEDI Observer shall
obtain in connection with the foregoing and shall acknowledge his, her or its
responsibilities


                                       A-7
<PAGE>


under securities laws and other laws in connection therewith, (y) JEDI and each
such JEDI Observer shall not be entitled to receive any such notice, attend any
such meeting (or portion thereof) or receive such written management reports if
doing so could, in the judgment of the Company, violate any obligation or duty
(whether contractual, statutory, fiduciary or otherwise) to which the Company or
its officers, directors or employees were then subject (including, without
limitation, obligations of confidentiality) or otherwise subject the Company or
any of such persons to any liability or otherwise materially and adversely
affect the interests of the Company and (z) JEDI and each such JEDI Observer
shall not be entitled to attend such portion of such meeting if, in the judgment
of the Chairman of the Board of Directors or a majority of the directors of the
Company, such attendance would impair the due consideration by the Board of
Directors of any matter.

               (c)  If at any time when permitted to be appointed by JEDI
pursuant to Section 2.1(a) the JEDI Designee shall not be elected to the Board
of Directors by the shareholders of the Company (notwithstanding JEDI and its
Affiliates having voted all shares of Common Stock owned by them in favor of
such election) and the JEDI Designee shall not otherwise have been elected to
the Board of Directors before a date that is 10 days after the date of such vote
by the shareholders of the Company and, in any event, before any other material
action or matter is considered and resolved by the Board of Directors, the
provisions set forth in Article III shall thereafter be of no further force or
effect.

          Section 2.2    EXCHANGE ACT SECTION 16(B).

               (a)  Without the prior written consent of JEDI, for a period of
six months from the date hereof, the Company shall take no action with respect
to a Section 16(b) Matter that will or may, directly or indirectly, whether
taken alone or together with other facts or events, result in JEDI or an
Affiliate of JEDI having Section 16(b) Liability, PROVIDED that the Company may
take any such action (1) with respect to a Section 16(b) Matter if there shall
have been entered a final judgment to the effect that JEDI and its Affiliates do
not and will not, directly or indirectly, have any Section 16(b) Liability,
which judgment shall not be subject to appeal and is RES JUDICATA as to all
matters that may give rise to Section 16(b) Liability in connection therewith,
or (2) that may, directly or indirectly, result in any such liability with
respect to or as a consequence of any Excluded Transfer.

               (b)  The Company may seek to determine by an Action brought
against JEDI in the United States District Court in the Southern District of New
York, or other jurisdiction approved by the Company and JEDI, the respective
rights and obligations of the parties under Section 2.2(a).

          Section 2.3    RESTRICTIONS ON JEDI.  Without the prior written
consent of JEDI, the Company shall not take or recommend to its shareholders any
action which would impose


                                       A-8
<PAGE>


limitations on the legal rights to be enjoyed by JEDI or Affiliates of JEDI as a
shareholder of the Company, other than those imposed by the express terms of
this Agreement and the Transaction Documents including, without limitation, any
action which would impose or increase restrictions on JEDI or Affiliates of JEDI
(a) based upon the size of its security holdings, the business in which it is
engaged or other considerations applicable to it and not to security holders
generally, (b) by means of the issuance of or proposal to issue any other class
of securities having voting power disproportionately greater than the equity
investment in the Company represented by such securities or by charter or by-law
amendment or (c) by reducing by any means (including, without limitation, by
split-up, reverse split-up, reclassification, recapitalization, reorganization,
combination, redemption, repurchase, or cancellation of securities or rights or
by a Business Combination Transaction) the number of shares of Common Stock that
are then issued and outstanding or are then subject to issuance upon the
conversion of or exercise or exchange for any Equity Securities (including
securities exchangeable or convertible into Equity Securities) of the Company
then outstanding, excepting only (i) the reduction in such number of shares of
Common Stock then issued and outstanding or subject to issuance resulting from
the conversion of, exercise or exchange for, or cancellation, termination or
modification of, Equity Securities of the Company and adjustments in the number
of shares of Common Stock subject to issuance under the outstanding stock
options issued by the Company to current and former employees of the Company and
its Subsidiaries pursuant to which 3,059,000 shares of Common Stock are reserved
for issuance or under other Equity Securities of the Company, or (ii) the
reduction in the number of shares of Common Stock issued and outstanding as a
result of the one-for-five reverse stock split contemplated by the Company to be
approved by shareholders of the Company at a special meeting to be held January
5, 1996.

          Section 2.4    ACCESS TO INFORMATION.

               (a)  The Company shall promptly furnish to JEDI all information
that is required by GAAP to enable JEDI to account for its investment in the
Company.  To the extent reasonably requested by JEDI, the Company shall, and
shall cause its employees, independent public accountants and other
representatives to, provide information regarding the Company to, and otherwise
cooperate with, JEDI and the representatives of JEDI so as to enable JEDI to
prepare financial statements in accordance with GAAP.

               (b)  Upon reasonable notice, JEDI may from time to time request
that the Company (1) promptly disclose to JEDI the number of shares of Common
Stock issued and outstanding on a date not more than five days prior to the date
of such request and the number of shares of Common Stock subject to issuance
upon the conversion of or exercise or exchange for the Equity Securities of the
Company outstanding on such date and (2) give JEDI reasonable access to all
books and records of the Company, including its minute books.



                                       A-9
<PAGE>


                                   ARTICLE III

                                JEDI RESTRICTIONS

          Section 3.1    VOTING RESTRICTIONS.

               (a)  In connection with each vote or written consent of the
holders of Common Stock, JEDI and its Affiliates shall vote, or consent with
respect to, and cause each of its Affiliates and each Group of which it is a
member, to vote or consent with respect to, all Excess JEDI Shares in respect of
the matters subject to such vote or consent in the same proportion that all
other Equity Securities of the Company (other than Equity Securities of the
Company owned by JEDI, Anschutz, any of their respective Affiliates or any Group
of which any such entity is a member) are  voted or with respect to which such
consent is given by holders of such Equity Securities with respect to such
matter; PROVIDED, HOWEVER, that notwithstanding the foregoing, each of JEDI, its
Affiliates and such Groups at all times may vote, or consent with respect to,
Excess Purchaser Securities (1) for the election of the JEDI Designee, (2) as
JEDI, such Affiliate or such Group shall determine with respect to each Section
16(b) Matter with respect to which (A) any of JEDI and its Affiliates and the
respective Groups in which any of them may be members will have or may, directly
or indirectly, have Section 16(b) Liability and (B) there shall not have been
entered, as of the date such vote or consent shall be required to be given, a
final judgment to the effect that JEDI and its Affiliates and the respective
Groups in which any of them may be members do not and will not, directly or
indirectly, have any Section 16(b) Liability, which judgment shall not be
subject to appeal and is RES JUDICATA as to all matters that may give rise to
Section 16(b) Liability in connection therewith,  and (3) as otherwise approved
by the Board of Directors of the Company, including a majority of Independent
Directors, with respect to the matter subject to such vote or consent.

               (b)  Notwithstanding anything contained in this Agreement, JEDI
and its Affiliates and the respective Groups in which any of them may be members
shall not be restricted in any manner whatsoever from voting, or consenting with
respect to, Equity Securities of the Company owned by any of them that are not
Excess JEDI Shares with respect to the matter subject to such vote or consent.

               (c)  The provisions of Section 3.1(a) shall terminate
contemporaneously with the termination of the restrictions contained in the
Anschutz Shareholders Agreement on the voting by Anschutz of its Excess
Purchaser Securities (as defined in the Anschutz Shareholders Agreement).

          Section 3.2    TRANSFER RESTRICTIONS.  Unless otherwise permitted
under the JEDI Registration Rights Agreement to include Registrable Shares (as
defined in the JEDI Registration


                                      A-10
<PAGE>


Rights Agreement) in an offering of the Company's Equity Securities, prior to
the Permitted Transfer Date JEDI shall not, and shall not cause or permit its
Affiliates to, transfer the beneficial ownership of any JEDI Shares, except in
one or more of the following transactions:

               (a)  each transfer approved by the Board of Directors,  including
a majority of Independent Directors; and

               (b)  each transfer in a Business Combination Transaction approved
by the Board of Directors, including a majority of Independent Directors, or by
two-thirds of the shares of Common Stock voted with respect to the transaction
(in which the JEDI Shares are voted in accordance with the restrictions
contained in Section 3.1, if applicable); and

               (c)  each transfer pursuant to a tender or exchange offer for
outstanding Common Stock by any person other than JEDI, any of its Affiliates or
any Group including JEDI or any of its Affiliates (1) which the Board of
Directors, including a majority of the Independent Directors, does not oppose,
or (2) which the Board of Directors or a majority of Independent Directors
opposes if after completion of such tender or exchange offer securities not
tendered or exchanged may be treated less favorably than securities tendered;
PROVIDED that no tender, indication or arrangement to tender Common Stock may be
made in the case of the preceding clause (2) until forty-eight hours prior to
the expiration of any time after which securities tendered may be treated less
favorably than securities tendered prior thereto; and

               (d)  each bona fide pledge of or the granting of a security
interest in or any other mortgage, deed of trust, lien, hypothecation, charge,
deposit, arrangement, preference, priority, or encumbrance ("Lien") relating to
the JEDI Shares to secure a bona fide loan, guarantee or other financial
support, the foreclosure of such pledge or security interest or any Lien that
may be placed involuntarily upon any JEDI Shares, or the subsequent sale or
other disposition of such JEDI Shares by such lender or its agent, provided that
such lender is not a member of a Group with respect to Common Stock which Group
includes JEDI or Affiliates of JEDI; and

               (e)  each transfer of JEDI Shares to any Affiliate of JEDI, or a
bona fide pledge of or the granting of a security interest in or any other Lien
relating to such JEDI Shares to an Affiliate of JEDI, provided in each case that
such Affiliate shall expressly assume by written instrument satisfactory to the
Company and JEDI all of the obligations and restrictions contained in this
Agreement to which such JEDI Shares shall be subject immediately before such
transfer; and

               (f)  a transfer upon the liquidation or dissolution of the
Company or a transfer which is effected by operation of law.


                                      A-11
<PAGE>


                                   ARTICLE IV

                                   TERMINATION

          Section 4.1    TERMINATION.  This Agreement shall terminate on the
earlier of (i) the  date of  termination of the Anschutz Shareholders Agreement
and (ii) the date on which JEDI has beneficial ownership of JEDI Shares
constituting less than 3% of the issued and outstanding shares of Common Stock.


                                    ARTICLE V

                                  MISCELLANEOUS

          Section 5.1    LEGENDS.  Certificates representing the JEDI Shares
shall bear the legends set forth in Exhibit C to the Second Restructure
Agreement; PROVIDED, HOWEVER,  that after (a) the transfer of any JEDI Shares in
accordance with Section 3.2 or (b) the termination of this Agreement, the third
paragraph of such legend shall be removed with respect to such JEDI Shares and
all JEDI Shares, respectively.

          Section 5.2    NOTICES.  All notices, requests and other
communications given under this Agreement shall be in writing. Each
communication shall be given to such party at its address stated on the
signature pages of this Agreement or at any other address as such party may from
time to time specify in writing to the other party. Each communication shall be
effective (a) if given by telecopy, when the telecopy is transmitted to the
proper address and the receipt of the transmission is confirmed, (b) if given by
mail, 72 hours after the communication is deposited in the mails properly
addressed with first class postage prepaid, or (c) if given by any other means,
when delivered to the proper address and a written acknowledgment of delivery is
received.

          Section 5.3    NO WAIVERS; REMEDIES; SPECIFIC PERFORMANCE.

               (a)  No failure or delay by either party in exercising any right,
power or privilege under this Agreement shall operate as a waiver of such right,
power or privilege. A single or partial exercise of any right, power or
privilege shall not preclude any other or further exercise of such right, power
or privilege or the exercise of any other right, power or privilege. The rights
and remedies provided in this Agreement shall be cumulative and not exclusive of
any rights or remedies available at law or in equity.

               (b)  In view of the uniqueness of the agreements contained in
this Agreement and the transactions contemplated hereby and the fact that each
party would not have an


                                      A-12
<PAGE>


adequate remedy at law for money damages in the event that any obligation under
this Agreement is not performed in accordance with its terms, each party
therefore agrees that the other party to this Agreement shall be entitled to
specific enforcement of the terms of this Agreement in addition to any other
remedy to which either of them may be entitled, at law or in equity.

          Section 5.4    AMENDMENTS, ETC.  No amendment, modification,
termination, or waiver of any provision of this Agreement, and no consent to any
departure by a party from any provision of this Agreement, shall be effective
unless it shall be in writing and signed and delivered by the other party to
this Agreement, and then it shall be effective only in the specific instance and
for the specific purpose for which it is given.

          Section 5.5    SUCCESSORS AND ASSIGNS.

               (a)  Except as expressly contemplated by this Agreement, no party
may assign its rights or delegate its obligations under this Agreement without
the prior written consent of the other party; PROVIDED that JEDI may assign its
rights and delegate its responsibilities under this Agreement (other than those
set forth in Article II) pursuant to Sections 3.2(d) or (e) without the consent
of the Company; provided, further, that the consent of the Company shall not be
unreasonably withheld with respect to an assignment and delegation of JEDI's
rights and obligations under Article II  if all of the JEDI Shares then owned
are transferred pursuant to Section 3.2(e).  Any assignment or delegation in
contravention of this Section 5.5 shall be void AB INITIO and shall not relieve
the delegating party of any of its obligations under this Agreement.

               (b)  The provisions of this Agreement shall be binding upon and
inure to the benefit of the parties to this Agreement and their respective
permitted successors and assigns.

               (c)  Notwithstanding anything herein to the contrary, each
transferee of JEDI Shares transferred in one or more of the transactions
specified in any of clauses (a) through (f), inclusive, of Section 3.2 shall
acquire such JEDI Shares free and clear of any restrictions or obligations
contained in this Agreement.

          Section 5.6    GOVERNING LAW .  This Agreement shall be governed by
and construed in accordance with the internal laws of the State of New York. All
rights and obligations of the parties shall be in addition to and not in
limitation of those provided by applicable law.

          Section 5.7    COUNTERPARTS; EFFECTIVENESS.  This Agreement may be
signed in any number of counterparts, each of which shall be an original, with
the same effect as if all signatures were on the same instrument.


                                      A-13
<PAGE>


           Section 5.8   SEVERABILITY OF PROVISIONS.  Any provision of this
Agreement that is prohibited or unenforceable in any jurisdiction shall, as to
that jurisdiction, be ineffective to the extent of the prohibition or
unenforceability without invalidating the remaining provisions of this Agreement
or affecting the validity or enforceability of the provision in any other
jurisdiction.

          Section 5.9    HEADINGS AND REFERENCES.  Article and section headings
in this Agreement are included for the convenience of reference only and do not
constitute a part of this Agreement for any other purpose. References to parties
and articles and sections in this Agreement are references to the parties to or
the articles and sections of this Agreement, as the case may be, unless the
context shall require otherwise.

          Section 5.10   ENTIRE AGREEMENT. Except for the Second Restructure
Agreement and the agreements referred to therein, this Agreement embodies the
entire agreement and understanding of the parties and supersedes all prior
agreements or understandings with respect to the subject matters of this
Agreement.

          Section 5.11   SURVIVAL.  Except as otherwise specifically provided in
this Agreement, each representation, warranty or covenant of each party
contained in this Agreement shall remain in full force and effect,
notwithstanding any investigation or notice to the contrary.

          Section 5.12   WAIVER OF JURY TRIAL.  Each party waives any right to a
trial by jury in any action to enforce or defend any right under this Agreement
or any amendment, instrument, document or agreement delivered, or which in the
future may be delivered, in connection with this Agreement and agrees that any
action shall be tried before a court and not before a jury.

          Section 5.13   AFFILIATE.  Nothing contained in this Agreement shall
cause JEDI to be or be deemed an "affiliate" of any of the Company and its
Subsidiaries within the meaning of Rule 13e-3 under the Exchange Act.




            [The remainder of this page is intentionally left blank.]


                                      A-14
<PAGE>


          IN WITNESS WHEREOF, the parties hereto have executed and delivered
this Shareholders Agreement as of the date first written above.

                         FOREST OIL CORPORATION

                         By:
                            ----------------------------------------------------
                         Name:
                              --------------------------------------------------
                         Title:

                               -------------------------------------------------
                                   Address:  1600 Broadway
                                             Suite 2200
                                             Denver, Colorado 80202
                                   Telecopy: (303) 812-1510

                         JOINT ENERGY DEVELOPMENT INVESTMENTS
                           LIMITED PARTNERSHIP

                         By:  Enron Capital Management Limited
                              Partnership, its General Partner

                              By:  Enron Capital Corp., its
                                   General Partner

                                   By:
                                      ------------------------------------------
                                        Clifford P. Hickey
                                        Vice President

                              Address:  1200 17th Street, Suite 2750
                                        Denver, Colorado 80202
                              Telecopy: (303) 534-2205

                              with a copy to:

                              Joint Energy Development Investments
                                  Limited Partnership
                              c/o Enron Capital Corp.
                              Attention: Keith Power/Brenda McGee
                              1400 Smith Street, Room 2940
                              Houston, Texas 77002
                              Telecopy: (713) 646-4485

                              Enron Capital & Trade Resources Corp.
                              Attention:  Lance Schuler
                              1400 Smith Street, 38th Floor
                              Houston, Texas 77002
                              Telecopy: (713) 646-3393


<PAGE>

                                                                EXHIBIT B



                       THIRD AMENDMENT TO LOAN AGREEMENT


     This Third Amendment to Loan Agreement (this "Amendment") is made and
entered into as of January __, 1996 ("Third Amendment Date"), by and between
FOREST OIL CORPORATION, a New York corporation, with principal offices at 1600
Broadway, Suite 2200, Denver, Colorado 80202 (the "Borrower"), and JOINT ENERGY
DEVELOPMENT INVESTMENTS LIMITED PARTNERSHIP, a Delaware limited partnership,
with offices at 1400 Smith Street, Houston, Texas 77002 (the "Lender").

     WHEREAS, reference for all purposes is hereby made to that certain Loan
Agreement dated December 28, 1993, between the Borrower and the Lender, as
amended by the First Amendment to Loan Agreement dated as of December 28, 1993,
and the Second Amendment to Loan Agreement dated as of July 27, 1995 (as so
amended, the "Agreement");

     WHEREAS, the Borrower and the Lender desire to amend the Agreement as
hereinafter set forth;

     NOW, THEREFORE, for and in consideration of ten dollars ($10.00) and other
good and valuable consideration, the Borrower and the Lender hereby agree as
follows:

     1.   Borrower and Lender hereby acknowledge and agree to the following:

          (a)  As of even date herewith and prior to the consummation of the
transactions provided for herein, the Tranche B Loan had an outstanding
principal balance of $[22,368,185.88]. On even date herewith, Lender has
conveyed to Borrower the Tranche B Warrant and its rights and obligations under
the Anschutz Option and in exchange therefor Borrower has, in full repayment of
the outstanding principal balance due under the Tranche B Loan, issued to
Lender the Shares, all as contemplated by the Second Restructure Agreement.  To
evidence the repayment of the Tranche B Loan, Lender shall make an appropriate
notation on the ledger forming a part of the Note or if no ledger is attached
to the Note, otherwise reflect the payment of the Tranche B Loan in its
records.

          (b)  As of the Third Amendment Date and after giving effect to this
Amendment, the Loan has an outstanding principal balance of $[____________]
together with accrued but unpaid interest thereon in the amount of $______.

          (c)  Lender hereby acknowledges that for purposes of the Agreement
(i) the Conveyance Expiration Date shall be deemed to have occurred; (ii) the
Anschutz Option shall be


                                      B-1

<PAGE>

deemed to have expired;  and (iii) the Tranche B Loan shall be deemed to have
been fully repaid by Borrower.

     2.   All references within the Agreement to either "110%" or "115%" shall
be modified to read "125%".

     3.   Section 1.01 of the Agreement is amended by replacing or inserting
the following defined terms, as appropriate:

          "PARTIAL RELEASE OF LIENS" shall mean an instrument or instruments in
     recordable form pursuant to which Lender shall release the appropriate
     interest in the Mortgaged Properties from the Liens granted pursuant to
     the terms of the Security Instruments.  Such instruments shall expressly
     state that they are partial release of liens only and that such release
     will not affect any other Liens securing the Mortgaged Properties or
     release any other property from such Liens.

          "SECOND RESTRUCTURE AGREEMENT" shall mean the Second Restructure
     Agreement dated as of December __, 1995 by and between Borrower and
     Lender, as the same may be amended from time to time.

          "SHARES" shall have the meaning given such term in the Second
     Restructure Agreement.

          "WARRANTS" shall mean the Tranche A Warrant.

     4.   Section 2.02(c) of the Agreement is deleted.

     5.   Section 2.03(a) of the Agreement is amended in its entirety to read
as follows:

          (a)  With respect to any Capital Operation, if Borrower elects or is
required to submit an AFE to Lender pursuant to the terms of this Agreement,
such AFE shall set forth among other things, the estimated commencement date,
the proposed depth, the objective zone or zones to be tested, the surface and
bottom hole locations, applicable details regarding directional drilling, the
equipment to be used and the estimated costs of the operation, and such other
information as Lender reasonably may request.

     6.   Section 2.03(c) of the Agreement is amended in its entirety to read
as follows:

          (c)  With respect to any AFEs submitted pursuant to the terms of
Sections 2.02(b), 2.03(b), 2.18, 2.20, and as provided in Footnote 1 to Exhibit
I, Lender shall have ten (10) Business Days (48 hours if the rig is on location
and Borrower notifies Lender of such circumstance at the time the AFE or
Supplemental AFE is submitted for approval, or sixty (60) Business Days if the
AFE involves the construction of a platform and/or facilities either as a part
of the well proposal or


                                      B-2

<PAGE>

as a separate proposal) after receipt of such AFE and all other information
requested by Lender within which to approve the proposed AFE and the related
operation.  Failure of Lender to notify Borrower in writing within such period
of time of such approval shall be deemed disapproval of the proposed AFE and
the related operation.  If, however, Lender notifies Borrower in writing prior
to the expiration of such period that it consents to Borrower's AFE, Lender
shall be deemed to have consented to the commencement and completion by
Borrower of such operation pursuant to such AFE.  In addition, if within 60
days after Borrower's receipt from Lender of a consent as provided for pursuant
to the terms of this Section 2.03 Borrower has not commenced the operation
covered by such consent, such consent shall be void; provided, however,
Borrower may resubmit the applicable AFE and operation to Lender for its
approval.

     7.   Section 2.03(d) of the Agreement is amended in its entirety to read
as follows:

          (d)  If at any time Lender elects not to consent or is deemed to have
elected not to consent to a Capital Operation and the related AFE submitted by
Borrower pursuant to Section 2.02(b) or 2.03(b), then Borrower shall have the
following options:  (x) Borrower may elect not to perform such Capital
Operation, and if such Capital Operation is a Scheduled Capital Operation,
Borrower's obligation to complete such Scheduled Capital Operation shall
terminate and Exhibit J to this Agreement shall be revised as provided for in
Section 2.17; or (y) Borrower may complete at its sole cost and expense the
operation provided for in such AFE ("Excluded Operation") pursuant to the terms
of this Section 2.03(d) and the zone or zones targeted in such Capital
Operation (as specified in the AFE) shall be released from the Liens granted to
Lender pursuant to the Security Instruments.  To obtain such a release, the
Borrower must commence the operation proposed in the rejected AFE within 60
days after the first to occur of the date on which Borrower received written
notice of Lender's election not to consent or the date on which Lender is
deemed to have elected not to consent to the applicable Capital Operation.  For
purposes of all Scheduled Capital Operations providing for the drilling of a
well, such operation shall be deemed to have commenced on the date the well is
spudded, for purposes of all recompletion operations, such operation shall be
deemed to have commenced on the date the workover rig is on-site and operations
using such rig are underway, and for purposes of all other Capital Operations,
such operations shall be deemed to have commenced on the date on which on-site
operations with respect to such Capital Operation have commenced and costs in
excess of 10% of costs set out in the AFE have been incurred.  Once the
Borrower has commenced a Capital Operation in accordance with the terms of the
immediately preceding sentence, Borrower shall so notify Lender and Lender
shall, within 10 Business Days following receipt of such notice, execute and
deliver to Borrower a Partial Release of Liens pursuant to which the Lender
releases only the zone or zones targeted pursuant to the terms of the AFE.
Notwithstanding the delivery of the Partial Release, Borrower shall thereafter
be obligated to conduct such operation as  a reasonable and prudent operator.

     8.   Sections 2.08(d), (e) and (f) of the Agreement are hereby deleted.

     9.   Section 2.16 of the Agreement is hereby deleted.


                                      B-3

<PAGE>

     10.  Section 2.17(a) of the Agreement is hereby modified in its entirety
to read as follows:

          (a)  If Lender does not consent to an AFE with respect to a Scheduled
Capital Operation, or if an adjustment to Exhibit J is required pursuant to
Sections 2.18 or 2.20, then in any such case Borrower and Lender shall attempt
to mutually agree on an appropriate adjustment to the Scheduled Principal
Amount and the Required Trailing Twelve Month Cash Flow.  If Borrower and
Lender are unable to agree on an appropriate adjustment to such amounts, then
the Scheduled Principal Amount and the Required Trailing Twelve Month Cash Flow
shall instead be adjusted as provided for on Attachment 1 to Exhibit J.

     11.  Section 2.18 of the Agreement is hereby modified in its entirety to
read as follows:

          Section 2.18  COST OVERRUNS.

          If Borrower anticipates incurring Overrun Expenses in connection with
any Capital Operation, Borrower shall have the right to submit a Supplemental
AFE ("Supplemental AFE") to Lender, which Supplemental AFE shall set forth the
estimated amount of the Overrun Expenses, a copy of the original AFE for such
operation, the status of the work on the operation including the depth drilled,
any objective zone or zones that have been tested, the expenses incurred, the
work remaining to be completed, the estimated costs necessary to complete such
work and such other information as Lender may reasonably request.  Lender shall
respond to any such Supplemental AFE within the time period provided for in
Section 2.03(c).  If Lender approves such Supplemental AFE then the costs set
forth in the Supplemental AFE shall be the only Overrun Expenses approved with
respect to such operation and such costs shall be used in calculating the
Approved Overrun Expenses.  If Lender elects not to consent to the Supplemental
AFE or is deemed to have elected not to consent to the Supplemental AFE,
Borrower shall have the right to either (i) terminate its participation in the
operation covered by the Supplemental AFE or (ii) continue its participation in
such operation.  If Borrower elects the option set forth in either clause (i)
or clause (ii) above, then Borrower's obligation to complete such operation
shall terminate and Exhibit J attached hereto shall be revised as provided for
in Section 2.17.  If Borrower elects to continue with its participation as
provided for in clause (ii), then Borrower shall so notify Lender and within 10
Business Days thereafter (if the operations subject to the Supplemental AFE
have already been commenced as of the date of Borrower's notification), or
within 10 Business Days following commencement of the operations subject to the
Supplemental AFE, Lender shall execute and deliver to Borrower a Partial
Release of Liens releasing only the objective zone or zones designated in the
Supplemental AFE. Notwithstanding the delivery of  the Partial Release,
Borrower shall thereafter be obligated to conduct such operation as a
reasonable and prudent operator.  Borrower shall not have the right to propose
a Supplemental AFE with respect to Overrun Expenses incurred in connection with
any Scheduled Capital Operation if Borrower's share of the initial AFE
submitted to the working interest owners prior to the commencement of such
Scheduled Capital Operation was more than 125% of the Schedule I amount for
such operation and such initial AFE was not submitted to Lender prior to the
commencement of such operation pursuant to the terms of Section 2.02(b).


                                      B-4

<PAGE>

     12.  Section 2.20 of the Agreement is hereby modified in its entirety to
read as follows:

          Section 2.20  MANDATORY CAPITAL EXPENSES.  From and after the Third
Amendment Date and subject to the terms of this Section 2.20, Borrower shall
maintain the leases described on Exhibit S attached hereto in full force and
effect.  If Borrower determines at any time that in order to maintain any lease
described on Exhibit S it anticipates incurring expenses in excess of 125% of
the amount set forth on Exhibit S as the projected cost of extending or
renewing such lease for the time period specified on Exhibit S, then Borrower
shall have the right to submit a request for approval (a "Lease Extension AFE")
to Lender setting forth the amount of such excess.  Borrower's Lease Extension
AFE shall include information relating to the consideration being requested by
the lessor and such other information as Lender may reasonably request.  Lender
shall respond to any such request within the time period provided for in
Section 2.03(c) with respect to AFEs.  If Lender consents to Borrower's Lease
Extension AFE, then Exhibit S shall be deemed modified to increase the
applicable amount set forth on Exhibit S by the excess amount approved by
Lender.  If Lender elects not to consent to Borrower's request or is deemed to
have elected not to consent to such request, Borrower shall have the right to
either (i) allow the lease in question to terminate or (ii) make the payments
provided for in its request.  If Borrower elects the option set forth in either
clause (i) or clause (ii)  above, then Borrower's obligation with respect to
any Scheduled Capital Operations attributable to the lease in question shall
terminate and Exhibit J attached hereto shall be revised as provided for in
Section 2.17.  If Borrower elects to extend the lease in question as provided
for in clause (ii), then provided Borrower pays to the lessor of such lease an
amount equal to or in excess of the amount set forth in the Lease Extension
AFE, Lender shall execute a Partial Release of Liens releasing the lease in
question.  Such Partial Release of Liens shall be delivered by Lender to
Borrower within 10 Business Days after receiving evidence of Borrower's payment
of the amounts required to effect the extension.

     13.  Section 4.17 of this Agreement is amended in its entirety to read as
follows:

          Section 4.17  CAPITAL EXPENDITURES.  Subject to the terms of this
Section 4.17 and to Lender's approval rights as set forth in Section 2.02 and
2.03(a), Borrower agrees to make the capital expenditures involved in and to
drill, complete, and equip for production, or recomplete and rework, as the
case may be, each of the wells and to conduct each of the other Scheduled
Capital Operations and Prior Capital Operations described or referred to on
Exhibit I hereto.  Borrower shall commence each Scheduled Capital Operation at
any time after the Third Amendment Date and no later than twelve (12) months
after the last day of, the month specified on Exhibit I with respect to such
Scheduled Capital Operation (such time period, with respect to a particular
Scheduled Operation being herein referred to as the "Window Period") and shall
thereafter conduct such operation as a reasonable and prudent operator.  For
purposes of all Scheduled Capital Operations providing for the drilling of a
well, such operation shall be deemed to have commenced on the date the well is
spudded.  Notwithstanding the foregoing or any other provision within this
Agreement to the contrary, Borrower shall not be required to commence a
Scheduled Capital Operation with respect to which (i) Borrower submits an AFE
pursuant to Section 2.02(b) and Lender does not consent thereto or is deemed to
have elected not to consent thereto; (ii) Lender elects not to or is


                                      B-5

<PAGE>

deemed to have elected not to consent to a Supplemental AFE with respect to
such operation pursuant to Section 2.18; (iii) Borrower's obligations have
terminated pursuant to Section 2.20; or (iv) Borrower provides evidence
satisfactory to the Lender that such operation is not reasonably necessary and
Lender has consented in writing to delay or elimination thereof.

     14.  Section 4.19 of the Agreement is hereby modified by deleting the
reference to "Sections 2.08(c), (d) and (e)" and inserting therefor the
following: "Section 2.08(c)".

     15.  Section 5.13 of the Agreement is hereby amended by deleting the two
references in such Section to "Sections 2.08(c) and (d)" and inserting therefor
"Section 2.08(c)".

     16.  The Borrower represents and warrants to the Lender that as of the
date of this Amendment:

          (a) Each of the representations and warranties contained in (i)
Sections 3.01 through 3.04, 3.13 through 3.16, and 3.21 through 3.27 are true
and correct in all material respects;

          (b) After giving effect to the amendments hereunder and the waiver
provided in Section 5.7 of the Second Restructure Agreement, there exists no
Default or Event of Default; and

          (c)  the Agreements described in Sections 3.18(a) and 3.18(b) (other
than the gas purchase agreement referenced in Section 3.18(a)) have not been
modified, terminated, assigned or pledged by Borrower, are in full force and
effect and Borrower, and to the best of Borrower's knowledge, no other party,
is in default in the performance of its obligations thereunder.

     17.  Except as amended and modified hereby, the Agreement, including,
without limitation, the terms and provisions of Section 6.03 thereof, shall
remain in full force and effect and the Borrower and the Lender hereby ratify,
adopt, and confirm the Agreement as hereby amended. The amendments to the
Agreement effected under this Amendment shall be effective as of the date of
this Amendment.  The execution of this Amendment shall not waive, modify,
release or limit any of Lender's existing rights, claims or remedies.

     IN WITNESS WHEREOF, the parties hereto have caused this instrument to be
duly executed as of the date first above written.

                              BORROWER:

                              FOREST OIL CORPORATION


                              By:  ____________________________________________
                                   Kenton M. Scroggs
                                   Vice President


                                      B-6

<PAGE>

                              LENDER:

                              JOINT ENERGY DEVELOPMENT
                              INVESTMENTS LIMITED PARTNERSHIP

                              By:  Enron Capital Management Limited
                                   Partnership, its general partner

                                   By:  Enron Capital Corp., its general
                                        partner


                                   By: ________________________________________
                                        Clifford P. Hickey
                                        Vice President


                                      B-7


<PAGE>

                                                                     EXHIBIT C


                        Legends for Stock Certificates


1.    "The shares represented by this certificate have not been registered
      under the Securities Act of 1933 and may not be offered, sold,
      transferred or otherwise disposed of except in compliance with said
      Act."

2.    "The shares represented by this certificate are subject to the
      restrictions contained in a Registration Rights Agreement dated as of
      July 27, 1995, as amended, a copy of which is on file at the office of
      the Secretary of the Company."

3.    "The shares represented by this certificate are subject to the
      restrictions contained in a Shareholders Agreement dated as of
      __________, 1996, a copy of which is on file at the office of the
      Secretary of the Company."

4.    "This certificate also evidences and entitles the holder hereof to
      certain Rights as set forth in a Rights Agreement between Forest Oil
      Corporation and Mellon Securities Trust Company, dated as of October 14,
      1993 (the "Rights Agreement"), the terms of which are hereby
      incorporated herein by reference and a copy of which is on file at the
      principal executive offices of Forest Oil Corporation.  Under certain
      circumstances, as set forth in the Rights Agreement, those Rights will
      be evidenced by separate certificates and will no longer be evidenced by
      this certificate.  Forest Oil Corporation will mail to the holder of
      this certificate a copy of the Rights Agreement without charge after
      receipt of a written request therefor.  As described in the Rights
      Agreement, Rights issued to or acquired by any Acquiring Person (as
      defined in the Rights Agreement) shall, under certain circumstances,
      become null and void."




<PAGE>
                                                                     EXHIBIT D



                           AMENDMENT NO. 1 TO
                      REGISTRATION RIGHTS AGREEMENT

     THIS AMENDMENT TO REGISTRATION RIGHTS AGREEMENT ("Amendment") dated
___________, 1996 is between FOREST OIL CORPORATION, a New York corporation
(the "Company"), and JOINT ENERGY DEVELOPMENT INVESTMENTS LIMITED
PARTNERSHIP, a Delaware limited partnership (the "Shareholder").

                                 RECITALS

     WHEREAS, the Company and the Shareholder entered into a Registration
Rights Agreement (the "Registration Rights Agreement") dated July 27, 1995
relating to registration rights granted by the Company to the Shareholder in
respect of certain Tranche B Warrant Shares.

     WHEREAS, pursuant to the Second Restructure Agreement dated December __,
1995 between the Company and the Shareholder, the Tranche B Warrants shall,
on the closing of the Second Restructure Agreement, be exchanged for
8,400,000 shares of common stock of the Company, par value $.10 per share,
together with the associated Rights.

     WHEREAS, the Company and the Shareholder wish to amend the Registration
Rights Agreement to take account of the exchange referred to above and to
make certain other amendments thereto.

                                AGREEMENT

     NOW, THEREFORE, for good and valuable consideration the adequacy and
sufficiency of which are hereby acknowledged by the parties, it is agreed as
follows:

1.   The Registration Rights Agreement shall be amended as follows:

     (a)  In the Recitals, the last sentence of Paragraph A shall be deleted
          and the following substituted therefor: "The 8,400,000 shares of the
          Common Stock of the Company acquired pursuant to the Second
          Restructure Agreement are referred to as the "Registrable Shares"."

     (b)  In Section 1(a), the phrase "Termination Date (as defined in the
          JEDI/Anschutz Option)" shall be deleted and the following substituted
          therefor:  "Permitted Transfer Date (as defined in the Shareholders
          Agreement dated ___________, 1996, between  the Company and the
          Shareholder)".

     (c)  In Section 1(b):

          (i)  The following clause shall be inserted at the beginning of the
               first sentence of Section 1(b): "Subject to the provisions of
               Section 1(b)(4),";


                                      D-1
<PAGE>
          (ii) The following Section 1(b)(4) shall be inserted:

               "(4) If prior to the Effective Date the Other Shareholder
               requests inclusion or demands registration of any Other
               Registrable Shares in an offering pursuant to its rights
               under the Other Registration Rights Agreement, the
               Shareholder shall be permitted to include in such offering
               the same percentage of its Registrable Shares as the
               percentage of Other Registrable Shares for which such
               request has been made; provided that the percentage of
               Other Registrable Shares shall be calculated based on the
               number of shares of Common Stock of the Company owned by
               the Other Shareholder, together with shares of Common
               Stock issuable pursuant to any derivative security owned
               by the Other Shareholder which is then in effect and
               convertible into or exchangeable for, or which entitles
               the Other Shareholder to purchase, Common Stock of the
               Company. If the managing underwriter of such offering
               advises the Company in writing that, in its opinion, the
               number of securities requested to be included in the
               registration is so great as would adversely affect the
               offering, including the price as to which the Registrable
               Shares can be sold, the Company will include in the
               registration the maximum number of securities which it is
               so advised can be sold without the adverse effect,
               allocated in accordance with the priorities set forth in
               Section 1(b)(2) or Section 1(b)(3), as the case may be."

2.   Except as modified by the terms of this Amendment, the terms of the
     Registration Rights Agreement shall continue in full force and effect.
     Any reference in the Registration Rights Agreement to "this Agreement"
     shall be deemed to include the amendments to the Registration Rights
     Agreement effected by this Amendment.

3.   This Amendment may be signed in any number of counterparts, each of
     which shall be an original, with the same effect as if all signatures
     were on the same instrument.

4.   This Amendment shall be governed by and construed in accordance with the
     internal laws of the State of New York.


                                      D-2
<PAGE>

     IN WITNESS WHEREOF, the parties have executed and delivered this Amendment
as of the date first written above.


                         JOINT ENERGY DEVELOPMENT INVESTMENTS
                           LIMITED PARTNERSHIP

                         By:  Enron Capital Management Limited
                                 Partnership, its General Partner

                              By:  Enron Capital Corp., its
                                      General Partner


                                   By:
                                      ----------------------------------------
                                        Clifford P. Hickey
                                        Vice President



                         FOREST OIL CORPORATION



                         By:
                            --------------------------------------------------
                         Name:
                              ------------------------------------------------
                         Title:
                               -----------------------------------------------


                                      D-3

<PAGE>
                                                                    EXHIBIT 23.2
                        CONSENT OF INDEPENDENT AUDITORS

The Board of Directors
Forest Oil Corporation:

    We  consent to the  use of our report  dated March 30,  1995 relating to the
consolidated financial statements of Forest  Oil Corporation as of December  31,
1994  and 1993 and for each of the years in the three-year period ended December
31, 1994 incorporated by reference and  included herein and to the reference  to
our firm under the heading "Experts" in the Prospectus.

   
                                             /s/ KPMG Peat Marwick LLP
    

   
Denver, Colorado
January 2, 1996
    

<PAGE>
                                                                    EXHIBIT 23.3

                        CONSENT OF INDEPENDENT AUDITORS

    We  consent to the use of our report  dated February 1, 1995 relating to the
consolidated financial statements  of ATCOR  Resources Ltd. as  at December  31,
1994  and 1993 and for each of the years in the three-year period ended December
31, 1994 included  herein and to  the reference  to our firm  under the  heading
"Experts" in the Prospectus.

   
                                             /s/ Price Waterhouse
    

   
Calgary, Alberta
January 2, 1996
    

<PAGE>

                       [Ryder Scott Company Letterhead]





                                    CONSENT


Board of Directors and Shareholders

Forest Oil Corporation:


We hereby consent to the use of our report dated January 1, 1996, with
respect to the United States oil and gas reserves, and the future net
revenues and net present value of such reserves as of December 31, 1995,
included as Appendix A to the Prospectus forming a part of the Registration
Statement on Form S-Z of Forest Oil Corporation, and to the reference to our
firm under the heading "Experts" in such prospectus.



                                       /s/ Ryder Scott Company
                                           Petroleum Engineers


                                       Ryder Scott Company

                                       Petroleum Engineers



Houston, Texas

January 2, 1996



<PAGE>

                      [Fekete Associates Inc. Letterhead]





                                    CONSENT


BOARD OF DIRECTORS AND SHAREHOLDERS

FOREST OIL CORPORATION:


We hereby consent to the use of our report dated December 21, 1995,
evaluating the crude oil, natural gas and natural gas liquids reserves, and
the future net revenues and net present value of such reserves attributable
to the properties of Saxon Petroleum Inc. as at December 31, 1995 included as
Appendix B to the Prospectus forming a part of the Registration Statement on
Form S-2 of Forest Oil Corporation, and to the reference to our firm under
the heading "Experts" in such prospectus.




                                       Fekete Associates Inc.

                                       Oil and Gas Reservoirs Engineers



Calgary, Alberta                            PERMIT TO PRACTICE
                                           FEKETE ASSOCIATES INC.
January 2, 1996
                                       Signature /s/ Gary D. Metcalfe
                                                 --------------------
                                       Date         95/12/27
                                            -------------------------
                                           PERMIT NUMBER: P 4676
                                    The Association of Professional Engineers,
                                     Geologists and Geophysicists of Alberta



<PAGE>

              [McDaniel & Associates Consultants Ltd. Letterhead]





                                    CONSENT


BOARD OF DIRECTORS AND SHAREHOLDERS

FOREST OIL CORPORATION:


We hereby consent to the use of our report dated December 22, 1995,
evaluating the crude oil, natural gas and natural gas liquids reserves and
the future net revenues and net present value of such reserves attributable
to the properties of ATCOR Resources Ltd, as at December 31, 1995, included
as Appendix C to the Prospectus forming a part of the Registration Statement
on Form S-2 of Forest Oil Corporation and to the reference to our firm under
the heading "Experts" in such prospectus.




                                       MCDANIEL & ASSOCIATES CONSULTANTS LTD.

                                       Oil and Gas Reservoir Engineers





                                       /s/ R. E. Hughes
                                       ---------------------------------------
                                       R. E. Hughes, P. Eng.
                                       Vice Chairman


Calgary, Alberta
Dated: January 2, 1996




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