CASTLE ENERGY CORP
10-Q, 1999-08-19
CRUDE PETROLEUM & NATURAL GAS
Previous: GRAHAM FIELD HEALTH PRODUCTS INC, 11-K, 1999-08-19
Next: APPLIED MICRO CIRCUITS CORP, DEF 14A, 1999-08-19




<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                    FORM 10-Q

(Mark One)


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

For the quarterly period ended                  June 30, 1999
                                ------------------------------------------------

                                       or

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


For the transition period ended
                               ------------------------------------------------

                         Commission file number: 0-10990
                                                 -------

                            CASTLE ENERGY CORPORATION
- --------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)


            Delaware                                       76-0035225
- --------------------------------------------------------------------------------
(State or Other Jurisdiction of            (I.R.S. Employer Identification No.)
 Incorporation or Organization)

 One Radnor Corporate Center, Suite 250, 100 Matsonford Road, Radnor,
                               Pennsylvania 19087
- --------------------------------------------------------------------------------
(Address of Principal Executive Offices)    (Zip Code)


Registrant's Telephone Number, Including Area Code         (610) 995-9400
                                                     ---------------------------


- --------------------------------------------------------------------------------
         (Former Name, Former Address and Former Fiscal Year, if Changed
                               Since Last Report)

         Indicate by check T whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days Yes  x   No   .
                                             ---    ---

         Indicate the number of shares outstanding of each of the issuer's
classes of common stock as of the latest practicable date: 2,579,329 shares of
Common Stock, $.50 par value outstanding as of August 13, 1999.

<PAGE>

                            CASTLE ENERGY CORPORATION

                                      INDEX
<TABLE>
<CAPTION>

                                                                                              Page #
                                                                                              ------
Part I.      Financial Information
<S>          <C>                                                                                <C>
             Item 1.    Financial Statements:

                        Consolidated Balance Sheets - June 30, 1999 (Unaudited)
                        and September 30, 1998 ................................................  1

                        Consolidated Statements of Operations - Three Months
                        Ended June 30, 1999 and 1998 (Unaudited) ..............................  2

                        Consolidated Statements of Operations - Nine Months
                        Ended June 30, 1999 and 1998 (Unaudited) ..............................  3

                        Consolidated Statements of Cash Flows - Nine Months
                        Ended June 30, 1999 and 1998 (Unaudited) ..............................  4

                        Consolidated Statements of Stockholders' Equity - Nine Months
                        Ended June 30, 1999 (Unaudited) and Year Ended September 30, 1998 .....  5

                        Notes to the Consolidated Financial Statements (Unaudited) ............  6

             Item 2.    Management's Discussion and Analysis of Financial
                        Condition and Results of Operations (Unaudited) ....................... 14

Part II.     Other Information

             Item 1.      Legal Proceedings ................................................... 24
             Item 4.      Submission of Matters to a Vote of Security Holders ................. 24
             Item 6.      Exhibits and Reports on Form 8-K .................................... 24

Signature ..................................................................................... 25
</TABLE>


<PAGE>

PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements

                            CASTLE ENERGY CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                     ("000's" Omitted Except Share Amounts)
<TABLE>
<CAPTION>
                                                                                  June 30,        September 30,
                                                                                    1999               1998
                                                                                 ---------          ---------
                                                                                 (Unaudited)
                                    ASSETS

Current assets:
<S>                                                                              <C>                <C>
  Cash and cash equivalent .............................................         $  28,310          $  36,600
  Restricted cash ......................................................             1,352                613
  Accounts receivable ..................................................             3,068              8,381
  Marketable securities - Penn Octane Corporation ......................             1,170                471
  Prepaid transportation, net ..........................................                                1,123
  Prepaid expenses and other current assets ............................               144                293
  Prepaid gas purchases ................................................                                  852
  Deferred income taxes ................................................                                2,765
  Note receivable - Penn Octane Corporation ............................               100              1,000
  Estimated realizable value of discontinued net refining assets .......             2,921              3,623
                                                                                 ---------          ---------
    Total current assets ...............................................            37,065             55,721
Property, plant and equipment, net:
  Natural gas transmission .............................................                59                 62
  Furniture, fixtures, equipment and software ..........................               311                307
Oil and gas properties, net (full cost method) .........................            25,536              4,600
Gas contracts, net .....................................................                                6,285
Investment in Penn Octane Corporation preferred stock ..................               477
Other assets ...........................................................                15                 29
                                                                                 ---------          ---------
    Total assets .......................................................         $  63,463          $  67,004
                                                                                 =========          =========

         LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Dividend payable .....................................................         $     389
  Accounts payable .....................................................             5,740          $   8,658
  Accrued expenses .....................................................               678              1,663
  Net refining liabilities retained ....................................             5,325              5,129
                                                                                 ---------          ---------
    Total current liabilities ..........................................            12,132             15,450
Other long-term liabilities ............................................                                    1
                                                                                 ---------          ---------
    Total liabilities ..................................................            12,132             15,451
                                                                                 ---------          ---------
Commitments and contingencies
Stockholders' equity:
  Series B participating preferred stock; par value - $1.00;
    10,000,000 shares authorized; no shares issued
  Common stock; par value - $0.50; 25,000,000 shares authorized;
    6,828,646 issued at June 30, 1999 and 6,803,646 issued at September
    30, 1998 ...........................................................             3,414              3,402
Additional paid-in capital .............................................            67,365             67,122
Retained earnings ......................................................            40,504             34,836
                                                                                 ---------          ---------
                                                                                   111,283            105,360
Treasury stock at cost - 4,237,317 shares at June 30, 1999 and 3,862,917
shares at September 30, 1998 ...........................................           (59,952)           (53,807)
                                                                                 ---------          ---------
    Total stockholders' equity .........................................            51,331             51,553
                                                                                 ---------          ---------
    Total liabilities and stockholders' equity .........................         $  63,463          $  67,004
                                                                                 =========          =========
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      -1-
<PAGE>
                            CASTLE ENERGY CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     ("000's" Omitted Except Share Amounts)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                    Three Months Ended June 30,
                                                                 --------------------------------
                                                                     1999                 1998
                                                                 -----------          -----------
<S>                                                              <C>                  <C>
Revenues:
  Natural gas marketing:
    Gas sales ..........................................         $     7,950          $    16,766
                                                                 -----------          -----------
  Exploration and production:
    Oil and gas sales ..................................               1,599                  641
    Well operations ....................................                 119                   57
                                                                 -----------          -----------
                                                                       1,718                  698
                                                                 -----------          -----------
                                                                       9,668               17,464
                                                                 -----------          -----------
Expenses:
  Natural gas marketing:
    Gas purchases ......................................               4,838                9,859
    Transportation .....................................                 170                  343
    Operating costs ....................................                                       16
    General and administrative .........................                  60                   75
    Amortization .......................................               1,553                2,365
                                                                 -----------          -----------
                                                                       6,621               12,658
                                                                 -----------          -----------
  Exploration and production:
    Oil and gas production .............................                 741                  162
    General and administrative .........................                 259                  377
    Depreciation, depletion and amortization ...........                 691                  175
                                                                 -----------          -----------
                                                                       1,691                  714
                                                                 -----------          -----------
  Corporate general and administrative expenses ........               1,211                  567
                                                                 -----------          -----------
                                                                       9,523               13,939
                                                                 -----------          -----------
Operating income .......................................                 145                3,525
                                                                 -----------          -----------

Other income (expense):
  Interest income ......................................                 356                  514
  Other income (expense) ...............................                 404                   (2)
                                                                 -----------          -----------
                                                                         760                  512
                                                                 -----------          -----------
Income before provision for (benefit of) income taxes ..                 905                4,037
                                                                 -----------          -----------

Provision for (benefit of) income taxes:
  State ................................................                                      (79)
  Federal ..............................................                   5               (2,748)
                                                                 -----------          -----------
                                                                           5               (2,827)
                                                                 -----------          -----------
Net income .............................................         $       900          $     6,864
                                                                 ===========          ===========

Net income per share:
  Basic ................................................         $       .35          $      2.06
                                                                 ===========          ===========
  Diluted ..............................................         $       .34          $      2.02
                                                                 ===========          ===========

Dividend declared per share ............................         $       .15          $       .15
                                                                 ===========          ===========
Weighted average number of common and potential dilutive
  common shares outstanding:
  Basic ................................................           2,596,312            3,332,319
                                                                 ===========          ===========
  Diluted ..............................................           2,643,718            3,404,773
                                                                 ===========          ===========

</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      -3-

<PAGE>


                            CASTLE ENERGY CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                     ("000's" Omitted Except Share Amounts)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                          Nine Months Ended June 30,
                                                                           1999               1998
                                                                        ----------         ----------
<S>                                                                     <C>                <C>
Revenues:
  Natural gas marketing:
    Gas sales .................................................         $   50,102         $   54,914
                                                                        ----------         ----------
  Exploration and production:
    Oil and gas sales .........................................              2,571              1,861
    Well operations ...........................................                296                172
                                                                        ----------         ----------
                                                                             2,867              2,033
                                                                        ----------         ----------
                                                                            52,969             56,947
                                                                        ----------         ----------
Expenses:
  Natural gas marketing:
    Gas purchases .............................................             31,102             34,058
    Transportation ............................................              1,123              1,203
    Operating costs
    General and administrative ................................                216                113
    Amortization ..............................................              6,284              7,096
                                                                        ----------         ----------
                                                                            38,725             42,470
                                                                        ----------         ----------
Exploration and production:
    Oil and gas production ....................................              1,222                510
    General and administrative ................................                655                684
    Depreciation, depletion and amortization ..................                840                502
                                                                        ----------         ----------
                                                                             2,717              1,696
                                                                        ----------         ----------
  Corporate general and administrative expenses ...............              3,102              2,135
                                                                        ----------         ----------
                                                                            44,544             46,301
                                                                        ----------         ----------
Operating income ..............................................              8,425             10,646
                                                                        ----------         ----------
Other income (expense):
  Interest income .............................................              1,301              1,745
  Other income (expense) ......................................                438                 27
                                                                        ----------         ----------
                                                                             1,739              1,772
                                                                        ----------         ----------
Income before provision for income taxes ......................             10,164             12,418
                                                                        ----------         ----------
Provision for income taxes:
  State .......................................................                 78                  5
  Federal .....................................................              2,737                185
                                                                        ----------         ----------
                                                                             2,815                190
                                                                        ----------         ----------
Net income ....................................................         $    7,349         $   12,228
                                                                        ==========         ==========
Net income per share:
  Basic .......................................................         $     2.63         $     3.01
                                                                        ==========         ==========
  Diluted .....................................................         $     2.59         $     2.98
                                                                        ==========         ==========

Dividends declared per share ..................................         $      .60         $      .45
                                                                        ==========         ==========
Weighted average number of common and potential dilutive common
  shares outstanding:
  Basic .......................................................          2,789,172          4,066,103
                                                                        ==========         ==========
  Diluted .....................................................          2,838,797          4,109,843
                                                                        ==========         ==========
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      -3-
<PAGE>

                            CASTLE ENERGY CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                ("000's" Omitted)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                     Nine Months Ended June 30,
                                                                     --------------------------
                                                                        1999             1998
                                                                     --------          --------

<S>                                                                  <C>               <C>
Net cash flow provided by operating activities .............         $ 20,616          $ 33,947
                                                                     --------          --------

Net cash flows used in investing activities:
   Investment in furniture, fixtures, equipment and software             (113)
   Investment in pipelines .................................                                (47)
   Investment in oil and gas properties ....................          (21,620)           (1,585)
   Investment in note receivable - Penn Octane Corporation .                             (1,000)
                                                                     --------          --------
                                                                      (21,733)           (2,632)
                                                                     --------          --------
Net cash flows used in financing activities:
   Dividends paid to stockholders ..........................           (1,283)           (1,942)
   Acquisition of treasury stock ...........................           (6,145)          (27,392)
   Proceeds from exercise of stock options .................              255                64
                                                                     --------          --------
                                                                       (7,173)          (29,270)
                                                                     --------          --------
Net increase in cash and cash equivalents ..................           (8,290)            2,045
Cash and cash equivalents - beginning of period ............           36,600            36,338
                                                                     --------          --------
Cash and cash equivalents - end of period ..................         $ 28,310          $ 38,383
                                                                     ========          ========
</TABLE>


   The accompanying notes are an integral part of these financial statements.


                                      -4-
<PAGE>

                            CASTLE ENERGY CORPORATION
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                     ("000's" Omitted Except Share Amounts)

<TABLE>
<CAPTION>
                                             Common Stock         Additional                      Treasury Stock
                                       -----------------------      Paid-In      Retained     ----------------------      Total
                                         Shares        Amount       Capital      Earnings      Shares       Amount        Amount
                                       ---------    ----------    ----------    ----------    ---------   ----------    ----------
<S>                                   <C>          <C>           <C>           <C>           <C>         <C>           <C>
Balance - October 1, 1997 .........    6,798,646    $    3,399    $   67,061    $   22,468    2,085,100   ($  25,163)   $   67,765
Stock acquired ....................                                                           1,777,817      (28,644)      (28,644)
Options exercised .................        5,000             3            61                                                    64
Dividends .........................                                                 (1,688)                                 (1,688)
Net income ........................                                                 14,056                                  14,056
                                       ---------    ----------    ----------    ----------    ---------   ----------    ----------
Balance - September 30, 1998 ......    6,803,646         3,402        67,122        34,836    3,862,917      (53,807)       51,553
Stock acquired (Unaudited) ........                                                             374,400       (6,145)       (6,145)
Options exercised (Unaudited) .....       25,000            12           243                                                   255
Dividends declared (Unaudited) ....                                                 (1,681)                                 (1,681)
Net income (Unaudited) ............                                                  7,349                                   7,349
                                       ---------    ----------    ----------    ----------    ---------   ----------    ----------
Balance - June 30, 1999 (Unaudited)    6,828,646    $    3,414    $   67,365    $   40,504    4,237,317   ($  59,952)   $   51,331
                                      ==========    ==========    ==========    ==========   ==========   ==========    ==========
</TABLE>

   The accompanying notes are an integral part of these financial statements.


                                      -5-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                             (Dollars in thousands)
                                   (Unaudited)


Note 1 - Basis of Preparation

         The unaudited consolidated financial statements of Castle Energy
Corporation (the "Company") included herein have been prepared pursuant to the
rules and regulations of the Securities and Exchange Commission. Certain
reclassifications have been made to make the periods presented comparable.
Although certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such rules and
regulations, the Company believes that the disclosures included herein are
adequate to make the information presented not misleading. Operating results for
the three month and the nine month periods ended June 30, 1999 are not
necessarily indicative of the results that may be expected for the fiscal year
ending September 30, 1999 or for subsequent periods. These unaudited
consolidated financial statements should be read in conjunction with the
financial statements for the fiscal year ended September 30, 1998 and the notes
thereto included in the Company's Annual Report on Form 10-K.

         In the opinion of the Company, the unaudited consolidated financial
statements contain all normal recurring adjustments necessary for a fair
statement of the results of operations for the three and nine month periods
ended June 30, 1999 and 1998 and for a fair statement of financial position at
June 30, 1999.

Note 2 - September 30, 1998 Balance Sheet

         The amounts presented in the balance sheet as of September 30, 1998
were derived from the Company's audited consolidated financial statements for
the fiscal year ended September 30, 1998, which were included in its Annual
Report on Form 10-K.

Note 3 - Discontinued Operations

         From August 1989 to September 30, 1995, several of the Company's
subsidiaries conducted refining operations. By December 12, 1995, the Company's
refining subsidiaries had sold all of their refining assets. In addition,
Powerine Oil Company ("Powerine"), one of the Company's refining subsidiaries,
merged into a subsidiary of the purchaser and is no longer a subsidiary of the
Company. The Company's other refining subsidiaries own no refining assets and
are in the process of liquidation. As a result, the Company has accounted for
its refining operations as discontinued operations since fiscal 1995.

Note 4 - Contingencies/Litigation

         Contingent Environmental Liabilities - Refining


                                      -6-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                             (Dollars in thousands)
                                   (Unaudited)

        Until September 30, 1995, the Company, through its subsidiaries,
operated in the refining segment of the petroleum business. As operators of
refineries, certain of the Company's subsidiaries were potentially liable for
environmental costs related to air emissions, ground and water contamination,
hazardous waste disposal and third party claims related to the foregoing.
Between September 29, 1995 and December 12, 1995 both of the refineries owned by
the Company's refining subsidiaries were sold to outside parties. In each case
the purchaser assumed all environmental liabilities. Furthermore, on January 16,
1996, Powerine, the subsidiary that previously owned a refinery in Santa Fe
Springs, California ("Powerine Refinery"), was effectively acquired by Energy
Merchant Corp. ("EMC"), an unrelated party.

        In July of 1996, the Company was named a defendant in a class action
lawsuit concerning emissions from the Powerine Refinery. In April of 1997, the
court granted the Company's motion to quash the plaintiff's complaint based upon
lack of jurisdiction and the Company is no longer involved in the case.

        During fiscal 1998, the Company was informed that the United States
Environmental Protection Agency ("EPA") was investigating offsite acid sludge
waste found near the Indian Refinery and was also investigating and remediating
surface contamination in the Indian Refinery property. The Indian Refinery,
located in Lawrenceville, Illinois, was previously operated by Indian Refinery I
Limited Partnership ("IRLP"), an inactive subsidiary of the Company since
September 30, 1995. Neither the Company nor IRLP was named with respect to these
two actions.

        In October 1998, the EPA named the Company and two of its subsidiaries,
including IRLP, as potentially responsible parties for the expected overall
clean-up of the Indian Refinery. In addition, eighteen other parties were named
including Texaco Refining and Marketing, Inc., the refinery operator for
approximately 50 years. The Company subsequently responded to the EPA indicating
that it was neither the owner nor operator of the Indian Refinery and thus not
responsible for its remediation. Estimated undiscounted clean-up costs for the
Indian Refinery are $80,000 to $150,000 according to third parties. Although the
Company does not believe it has any liabilities with respect to the
environmental liabilities of either or both of the refineries, a court of
competent jurisdiction may find otherwise. A decision by the U.S. Supreme Court
in June 1998, however, supports the Company's position.

        As of August 13, 1999, neither of the refineries had restarted. The
Powerine Refinery has been sold to an unrelated party, which, the Company has
been informed, is seeking financing to restart that refinery. The purchaser of
the Indian Refinery, American Western Refining Limited Partnership ("American
Western"), defaulted on its $5 million note to IRLP, filed a voluntary petition
for bankruptcy in the United States Bankruptcy Court in the District of Delaware
under Chapter 11 of the United States Bankruptcy Code and later sold the Indian
Refinery to another unrelated party. The new owner is in the process of
dismantling much of the Indian Refinery.


                                      -7-
<PAGE>
                   Castle Energy Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                             (Dollars in thousands)
                                   (Unaudited)

        Although the environmental liabilities related to the Indian Refinery
and Powerine Refinery have been transferred to others, there can be no assurance
that the parties assuming such liabilities will be able to pay them. American
Western, purchaser of the Indian Refinery, filed for bankruptcy and is in the
process of liquidation. The current owner of the Indian Refinery is dismantling
it. The current owner of the Powerine Refinery is reported to be continuing to
seek financing to restart that refinery. Furthermore, as noted above, the
Company and two of its subsidiaries have been named by the EPA as potentially
responsible parties for the remediation of the Indian Refinery.

        If funds for environmental clean-up are not provided by former and/or
present owners of the refineries, it is possible that the Company and/or one or
more of its former refining subsidiaries could be named parties in additional
legal actions to recover remediation costs. In recent years, government and
other plaintiffs have often sought redress for environmental liabilities from
the party most capable of payment without regard to responsibility or fault.
Whether or not the Company ultimately prevails in such a circumstance, should
litigation involving the Company or any of its former or current refining
subsidiaries occur, the Company would probably incur substantial legal fees and
experience a diversion of management resources from other operations.

        There have been no material litigation developments since those reported
in Item 4 of the Company's Form 10-Q for the period ended March 31, 1999.

Note 5 - New Accounting Pronouncements

         In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 130 ("SFAS 130") regarding
reporting comprehensive income, which establishes standards for reporting and
display of comprehensive income and its components. The components of
comprehensive income refer to revenues, expenses, gains and losses that are
excluded from net income under current accounting standards, including foreign
currency translation items, minimum pension liability adjustments and unrealized
gains and losses on certain investments in debt and equity securities. SFAS 130
requires that all items recognized under accounting standards as components of
comprehensive income be reported in a financial statement displayed in equal
prominence with the other financial statements. The total of other comprehensive
income for a period is required to be transferred to a component of equity that
is separately displayed in a statement of financial condition at the end of an
accounting period. SFAS 130 was effective for both interim and annual periods
for companies having fiscal years beginning after December 15, 1997.
Reclassification of financial statements for earlier periods provided for
comparative purposes is required. The Company adopted SFAS 130 effective October
1, 1998 but SFAS130 has not yet impacted the Company's financial disclosures.


                                      -8-
<PAGE>
                   Castle Energy Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                             (Dollars in thousands)
                                   (Unaudited)

         In June 1997, FASB issued Statement of Financial Accounting Standards
Board No. 131 ("SFAS 131") regarding disclosures about segments of an enterprise
and related information. SFAS 131 establishes standards for reporting
information about operating segments in annual financial statements and requires
the reporting of selected information about operating segments in interim
financial reports issued to stockholders. It also establishes standards for
related disclosures about products and services, geographic areas and major
customers. SFAS 131 was effective for companies having fiscal years beginning
after December 15, 1997. The Company adopted SFAS No.131 effective October 1,
1998. The provisions of SFAS 131 have not materially changed the Company's
disclosures and reported financial information because the Company has presented
the required segment information in its consolidated statements of operations
for several years before SFAS131 was effective and continue to do so.

         Statement of Financial Accounting Standards No. 133, Accounting for
Derivative Instruments and Hedging Activities ("SFAS 133"), was issued by the
Financial Accounting Standards Board in June 1998. SFAS 133 is currently
scheduled to become effective for the Company on October 1, 2001. SFAS 133
standardizes the accounting for derivative instruments, including certain
derivative instruments embedded in other contracts. Under the standard, entities
are required to carry all derivative instruments in the statement of financial
position at fair value. The accounting for changes in the fair value (i.e.,
gains or losses) of a derivative instrument depends on whether it has been
designated and qualifies as part of a hedging relationship and, if so, on the
reason for holding it. If certain conditions are met, entities may elect to
designate a derivative instrument as a hedge of exposures to changes in fair
values, cash flows, or foreign currencies. If the hedged exposure is a fair
value exposure, the gain or loss on the derivative instrument is recognized in
earnings in the period of change together with the offsetting loss or gain on
the hedged item attributable to the risk being hedged. If the hedged exposure is
a cash flow exposure, the effective portion of the gain or loss on the
derivative instrument is reported initially as a component of other
comprehensive income (outside earnings) and subsequently reclassified into
earnings when the forecasted transaction affects earnings. Any amounts excluded
from the assessment of hedge effectiveness, as well as the ineffective portion
of the gain or loss, are reported in earnings immediately. Accounting for
foreign currency hedges is similar to the accounting for fair value and cash
flow hedges. If the derivative instrument is not designated as a hedge, the gain
or loss is recognized in earnings in the period of change.

         All hedging by the Company through June 30, 1999 was applicable to the
Company's gas marketing operations. Hedging transactions applicable to gas
marketing operations terminated on May 31, 1999 when all of the Company's
long-term gas contracts terminated. The Company, however, recently acquired
substantial oil and gas reserves from AmBrit Energy Corp. ("AmBrit") and began
hedging its crude oil and natural gas production (see Notes #6 and #9).

         The Company will account for its crude oil and natural gas as hedges
pursuant to Statement of Financial Accounting Standards No. 80, Accounting for
Futures Contracts ("SFAS 80") until SFAS 133 becomes effective for the Company.

Note 6 - Derivative Financial Instruments

         Until June 1, 1999, the Company's natural gas marketing subsidiaries
utilized futures contracts and natural gas basis swaps to reduce their exposure
to changes in the market price of natural gas. Effective May 31, 1999 all
natural gas marketing contracts terminated. As a result of these hedging
transactions, the cost of gas purchases increased $569 and $864 for the nine
month periods ended June 30, 1999 and 1998, respectively. For the quarter ended
June 30, 1999 the cost of gas purchases decreased $152. For the quarter ended
June 30, 1998, the cost of gas purchases increased $524.


                                      -9-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                             (Dollars in thousands)
                                   (Unaudited)

         On June 1, 1999, the Company acquired all of the oil and gas assets of
AmBrit (see Note 9). In July 1999, the Company hedged approximately 69.5% of its
anticipated consolidated crude oil production (approximately 32,000 barrels per
month) and approximately 50% of its anticipated consolidated natural gas
production (approximately 300,000 mcf per month) for the period from September
1, 1999 to July 31, 2000. The Company has used futures contracts to hedge such
production. The average hedged prices for crude oil and natural gas, which are
based upon futures prices on the New York Mercantile Exchange, are $20.02 per
barrel of crude oil and $2.64 per mcf of gas. The Company anticipates that these
futures contracts will be accounted for as hedges and that differences between
the hedged price and the exchange price will increase or decrease the oil and
gas revenues resulting from the sale of production. Oil and gas production was
not hedged through July 31, 1999.

Note 7 - Information Concerning Reportable Segments

         During the nine month periods ended June 30, 1999 and June 30, 1998,
the Company operated in two segments of the energy industry: oil and gas
exploration and production and natural gas marketing. The Company does not
allocate interest income, interest expense or income tax expense to these
segments. The operating income (loss) achieved by each of the Company's segments
was as follows:
<TABLE>
<CAPTION>

         Nine months ended June 30, 1999:

                                                                                                 Operating
                 Segment                                       Revenues          Expenses         Income
        --------------------------------------------           --------         ---------       ---------
<S>     <C>                                                  <C>                <C>              <C>
        1.       Oil and gas exploration and
                     production ....................           $ 2,867          ($ 2,717)        $   150
        2.       Natural gas marketing .............            50,102           (38,725)         11,377
                                                               -------          --------         -------
                                                               $52,969          ($41,442)        $11,527
                                                               =======          ========         =======
        Nine months ended June 30, 1998:

                                                                                                 Operating
                 Segment                                       Revenues          Expenses         Income
        --------------------------------------------           --------         ---------       ---------
        1.       Oil and gas exploration and
                     production ....................           $ 2,033          ($ 1,696)        $   337
        2.       Natural gas marketing .............            54,914           (42,470)         12,444
                                                               -------          --------         -------
                                                               $56,947          ($44,166)        $12,781
                                                               =======          ========         =======
         Three months ended June 30, 1999:

                                                                                                Operating
                 Segment                                       Revenues          Expenses         Income
        --------------------------------------------           --------         ---------       ---------
        1.       Oil and gas exploration and
                     production ....................           $ 1,718          ($1,691)         $    27
        2.       Natural gas marketing .............             7,950           (6,621)           1,329
                                                               -------          --------         -------
                                                               $ 9,668          ($8,312)         $ 1,356
                                                               =======          ========         =======
</TABLE>

                                      -10-
<PAGE>


                   Castle Energy Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                             (Dollars in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>

        Three months ended June 30, 1998:

                                                                                                Operating
                                                                                                 Income
                 Segment                                       Revenues          Expenses        (Loss)
        --------------------------------------------           --------         ---------       ---------
<S>     <C>                                                    <C>              <C>             <C>
        1.       Oil and gas exploration and
                     production .......................        $   698          ($   714)       ($    16)
        2.       Natural gas marketing ................         16,766           (12,658)          4,108
                                                               -------          --------        --------
                                                               $17,464          ($13,372)        $ 4,092
                                                               =======          ========        ========
</TABLE>

         The individual components of revenue and expenses for each segment are
set forth in the attached "Consolidated Statements of Operations."

Note 8 - Penn Octane Investment

         In October 1997, the Company invested $1,000 in a promissory note of
Penn Octane Corporation ("Penn Octane"), a public company. The note bore
interest at 10% payable quarterly and was due on June 30, 1998. At June 30,
1998, Penn Octane did not repay the note. In May of 1998, Penn Octane was
awarded a judgement against a bank and such judgement is in excess of the $1,000
owed to the Company by Penn Octane. In December 1998, Penn Octane assigned its
interest in the bank judgement to the extent of the Company's note to the
Company in return for an extension of the note until June 30, 1999. The Company
also received 225,000 warrants to purchase the common stock of Penn Octane for
one dollar and seventy-five cents per share as consideration for the extension.
The bank owing the judgement appealed it to the Texas Supreme Court. The Company
has been informed that the Texas Supreme Court has rejected such appeal.


                                      -11-
<PAGE>



                   Castle Energy Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                             (Dollars in thousands)
                                   (Unaudited)

         In March 1999, the Company agreed to convert $900 of its $1,000 note to
90,000 shares of preferred stock of Penn Octane. The preferred shares provide
dividends at 10% per annum to be paid semiannually. The dividends are payable in
cash or common stock at Penn Octane's election. The preferred shares are
convertible into 450,000 common shares of (unregistered) Penn Octane. In
addition, the Company received 50,000 shares of (unregistered) Penn Octane's
common stock as consideration for entering into this transaction. The Company
will receive an additional 50,000 shares of Penn Octane's common stock
(unregistered) if Penn Octane does not redeem the preferred stock by September
4, 1999. In July 1999, the Company agreed to exchange its remaining $100 note
for 66,667 shares of Penn Octane common stock (unregistered). Penn Octane has
paid all interest due on the notes through July 29, 1999.

         At June 30, 1999, the fair market value of the Company's investment in
Penn Octane common stock (501,000 registered shares and 50,000 unregistered
shares) exceeded its cost by $326. This unrealized gain has been included in
earnings.

         At June 30, 1999, the Company owned 551,000 shares of Penn Octane
common stock, a $100 note from Penn Octane, options to acquire 225,000 shares of
Penn Octane common stock at $1.75/share and options to acquire 166,667 shares of
Penn Octane common stock at $6.00/share. In addition, the Company agreed to
convert $900 of its note into 90,000 shares of Penn Octane preferred stock. Such
preferred stock will be convertible into 450,000 shares of Penn Octane common
stock. The Company also agreed to convert its $100 note into 66,667 shares
(unregistered) of Penn Octane common stock in July 1999.

Note 9 - Acquisitions and Investments

         Acquisition of AmBrit Energy Corp. Assets

         On June 1, 1999, the Company consummated the purchase of the oil and
gas properties of AmBrit. The oil and gas properties purchased include interests
in approximately 230 oil and gas wells in Alabama, Louisiana, Mississippi,
Montana, New Mexico, Oklahoma, Texas and Wyoming, as well as undrilled acreage
in several of these states. The effective date of the sale for purposes of
determining the purchase price was January 1, 1999. The Company expects the
adjusted purchase price to approximate $20,224 after all transactions from
January 1, 1999 to May 31, 1999 have been accounted for. A final accounting is
expected not later than September 1, 1999. The Company used corporate cash to
fund the acquisition. As of June 30, 1999, the Company's gross investment in the
AmBrit oil and gas assets, including expenditures since June 1, 1999, was
$20,613 ($20,350 net of accumulated depreciation, depletion and amortization).
Based upon reserve reports initially prepared by the Company's petroleum
reservoir engineers, the proved reserves associated with the AmBrit oil and gas
assets approximated 2,012 barrels of crude oil and 12,528 mcf (thousand cubic
feet) of natural gas. Significant increases in oil and gas prices subsequent to
June 1, 1999, the acquisition date, however, have increased such reserves (since
more reserves can be economically produced at higher oil/gas prices). In
addition, the production acquired has increased the Company's crude oil and
natural gas production by approximately 450%.
<PAGE>

         The results of operations on a pro-forma basis as though the oil and
gas properties of AmBrit had been acquired as of the beginning of the periods
are as follows:
                                       Three Months           Nine Months
                                          Ended                  Ended
                                      June 30, 1999          June 30, 1999
                                      -------------          -------------
                                       (Unaudited)            (Unaudited)

        Revenues ....................    $   11,178             $   59,517
        Net income ..................    $      987             $    7,925
        Net income per share ........    $      .37             $     2.79
        Shares outstanding (diluted).     2,643,718              2,838,797


         The investment in the South Texas Drilling Venture and the Romanian
concession would not have materially impacted operations during the foregoing
periods.

         Reference should also be made to Form 8-K dated June 1, 1999 as
amended.

                                      -12-

<PAGE>

                   Castle Energy Corporation and Subsidiaries
                   Notes to Consolidated Financial Statements
                             (Dollars in thousands)
                                   (Unaudited)

         Investment in Drilling Joint Venture

         In May 1999, the Company entered into a joint interest operating
agreement with another exploration and production company to drill up to twelve
exploratory wells in South Texas. The Company's commitment to the joint venture
is $5,300 although most of this commitment will be released if initial drilling
results are not as estimated. The Company anticipates that most of these
exploratory wells will be drilled over the next year. As of June 30, 1999, the
Company's investment in this exploratory program was $227. Such amount is
included in "Oil and Gas Properties" in the "Consolidated Balance Sheets".

         Investment in Romanian Concessions

         In April 1999, the Company purchased an option to acquire three oil and
gas concessions granted to a subsidiary of Costilla Energy Corporation
("Costilla"), by the Romanian government. The Company paid Costilla $65 for the
option. In May 1999, the Company exercised the option. The Company expects that
its minimum obligation for the Romanian obligations will be approximately
$3,000. As of June 30, 1999, the Company's investment in Romania was $474. Such
amount is included in "Oil and Gas Properties" in the "Consolidated Balance
Sheets".

Note 10 - Termination of Lone Star Contract

         The Company's long-term gas marketing contracts with Lone Star Gas
Company ("Lone Star") and MG Natural Gas Corp. ("MGNG") terminated May 31, 1999.
Revenue earned by the Company under these contracts represented 87%-96% of
consolidated revenues and 99%-120% of consolidated operating income over the
last three fiscal years. Although the Company continues to seek new gas
marketing operations, its current operations only involve one segment of the
energy industry - oil and gas exploration and production.




                                      -13-
<PAGE>


                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

Item 2. Management's Discussion and Analysis of Financial Condition and Results
of Operations.

RESULTS OF OPERATIONS

         As noted previously, the Company had discontinued its refining
operations by September 30, 1995. During the periods being compared the
Company's operations were in two segments of the energy industry - natural gas
marketing and oil and gas exploration and production. As a result, management's
discussion and analysis focuses primarily on these two segments. All references
herein to dollars are in thousands.

         The Company desires to take advantage of the safe harbor provisions of
the Private Securities Litigation Reform Act of 1995 and has included a
discussion of risk factors related to Management's Discussion and Analysis of
Financial Condition and Results of Operations. The discussion and analysis below
include forward-looking data that are based upon management's estimates,
assumptions and projections. Important factors, such as the risk factors listed
below, could cause results to differ materially from those expected by
management.

NATURAL GAS MARKETING

         In 1993, two of the Company's subsidiaries entered into two long-term
natural gas sales contracts. The first contract was with Lone Star and required
one of the Company's subsidiaries to deliver to Lone Star 45,000,000-55,700,000
cubic feet of natural gas per day ("Lone Star Contract"). The second natural gas
sales contract was with MGNG and required another subsidiary of the Company to
deliver approximately 6,400,000 cubic feet of natural gas per day ("MGNG
Contract"). In addition, one of the Company's subsidiaries entered into a
long-term supply agreement with MGNG ("Supply Contract"). All three contracts
expired May 31, 1999.

         Gross Margin

         A comparison of the gross margins earned by the Company's natural gas
marketing segment is as follows:

                                            Lone Star      MGNG
                                            Contract     Contract  Consolidated
                                            ---------    --------  ------------
    Nine Months Ended June 30, 1999
        Gas Sales .....................      $46,837       $3,265      $50,102
        Gas purchases .................      (27,317)      (3,785)     (31,102)
                                             -------       ------      -------
        Gross margin (deficit) ........      $19,520        ($520)     $19,000
                                             =======       ======      =======

    Nine Months Ended June 30, 1998
        Gas Sales .....................      $51,233       $3,681      $54,914
        Gas purchases .................      (29,513)      (4,545)     (34,058)
                                             -------       ------      -------
        Gross margin (deficit) ........      $21,720        ($864)     $20,856
                                             =======       ======      =======

         Natural gas sales under the Lone Star Contract decreased $4,396 or 8.6%
from the first nine months of fiscal 1998 to the first nine months of fiscal
1999. The decrease is attributable to the


                                      -14-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

termination of the Lone Star Contract on May 31, 1999. In fiscal 1998, the Lone
Star Contract was in force for nine months. In fiscal 1999, it was in force only
eight months.

         Gas purchases for the Lone Star Contract decreased $2,196 or 7.4% from
the first nine months of fiscal 1998 to the first nine months of fiscal 1999.
For each of the nine month periods ended June 30, 1999 and 1998 gas purchases
comprised 58.3% and 57.6%, respectively, of gas sales. The increase in the gas
purchase percentage from 1998 to 1999 results primarily from a contractual price
increase for the last 300 mcf (thousand cubic feet) of gas purchased under the
Supply Contract.

         Natural gas sales under the MGNG Contract decreased $416 or 11.3% from
fiscal 1998 to fiscal 1999. The decrease is entirely attributable to the
termination of the MGNG Contract on May 31, 1999 since the MGNG Contract is a
fixed price contract. For the nine months ended June 30, 1999, the Company
realized a negative gross margin of $520 on this contract versus a negative
gross margin of $864 for the nine months ended June 30, 1998. The negative
margins resulted because the spot (market) prices paid by the Company for gas,
plus hedging adjustments where applicable, exceeded the fixed price received by
the Company from MGNG under the MGNG Contract.

         General and Administrative

         General and administrative costs increased $103 from $113 for the nine
months ended June 30, 1998 to $216 for the nine months ended June 30, 1999. The
increase was primarily attributable to increased legal costs related to
litigation with MGNG.

         Transportation

         Transportation expense decreased $80 or 6.7% from $1,203 for the nine
months ended June 30, 1998 to $1,123 for the nine months ended June 30, 1999.
Transportation expense is based upon and thus proportional to deliveries made to
Lone Star and represents the amortization of a $3,000 prepaid transportation
asset received by one of the Company's subsidiaries in the sale of the Castle
Pipeline to a subsidiary of Union Pacific Resources Company ("UPRC") in May
1997. Deliveries to Lone Star were approximately 6.7% greater during the nine
months ended June 30, 1998 than during the nine months ended June 30, 1999
because deliveries to Lone Star ceased on May 31, 1999 and the $3,000 allocated
to prepaid transportation had been completely amortized.

         Amortization

         Amortization of gas contracts decreased $812 or 11.4% from the first
nine months of fiscal 1998 to the first nine months of fiscal 1999. The decrease
is entirely attributable to the termination of the Lone Star Contract on May 31,
1999. For fiscal 1998 nine months' of amortization are included in operations
versus only eight months of amortization in fiscal 1999.



                                      -15-

<PAGE>

                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

         Both the Lone Star Contract and the MGNG Contract expired May 31, 1999.
During the nine months ended June 30, 1999, the operating income from these
contracts was $11,377 or 135.0% of consolidated operating income. For the nine
months ended June 30, 1998, the operating income from these contracts was
$12,444 or approximately 116.9% of consolidated operating income for the period.
The Company has not replaced these contracts because it sold its pipeline assets
to a subsidiary of UPRC in May 1997 and because it is unlikely that similar
profitable long-term contracts can be negotiated since most gas purchasers buy
gas on the spot market. Although the Company is currently seeking additional
natural gas marketing operations, it is currently operating exclusively in the
exploration and production segment of the energy industry.

         The Company is currently seeking to replace some or all of the
operating income contribution of its former natural gas marketing operations
with operating income from additional exploration and production and other
energy assets. In that respect, the Company acquired the oil and gas assets of
AmBrit, has entered into a drilling venture in South Texas and has acquired a
50% interest in a drilling concession in Romania (see Note 9). The Company is
also currently reviewing several other possible exploration and production,
pipeline and natural gas marketing acquisitions . There can, however, be no
assurance the Company will succeed in these efforts.

EXPLORATION AND PRODUCTION

         During the quarter ended June 30, 1999, the Company invested $21,314 in
the acquisition of AmBrit's oil and gas properties and in exploratory drilling
ventures. On June 1, 1999, the Company acquired the oil and gas properties of
AmBrit Energy Corporation. AmBrit's oil and gas properties consist primarily of
proved developed producing reserves. The current production from the AmBrit
properties is approximately five times that of the Company's other production.
In addition, the oil and gas reserves associated with the acquisition are at
least 200% of the Company's current reserves. Therefore, as a result of this
acquisition, the Company's exploration and production operations have increased
significantly since June 1, 1999. In order to facilitate comparisons of
financing data we have separately determined changes applicable to the
acquisition of the AmBrit properties and those applicable to the Company's other
exploration and production operations. The results are as follows:
<TABLE>
<CAPTION>

                                                         Applicable
                                                          To AmBrit       Nine Months      Nine Months     Effect On
                                        Consolidated     Properties          Ended            Ended        Operating
                                            Nine        Acquisition      June 30, 1999    June 30, 1998      Income:
                                        Months Ended   June 1, 1999-         Other            Other         Increase
                                       June 30, 1999   June 30, 1999      Properties        Properties     (Decrease)
                                       -------------   -------------      ----------        ----------     ----------
<S>                                       <C>                 <C>            <C>               <C>           <C>
Revenues
     Oil and gas sales ..............     $2,571              $898           $1,673            $1,861        ($188)
     Well operations ................        296                32              264               172           92
                                         -------            ------          -------           -------       ------
                                           2,867               930            1,937             2,033          (96)
Expenses
     Oil and gas ....................     (1,222)             (421)            (801)             (510)        (291)
     General and administrative .....       (655)              (15)            (640)             (684)          44
     Depreciation, depletion and
       amortization .................       (840)             (262)            (578)             (502)         (76)
                                         -------            ------          -------           -------       ------

Operating Income (Loss) .............      $ 150              $232            ($ 82)             $337        ($419)
                                         =======            ======          =======           =======       ======
</TABLE>

         Although the Company has also invested in exploration ventures in South
Texas and Romania, drilling for such ventures has not yet commenced. No proved
reserves have been associated with either venture yet because the prospects to
be drilled are exploratory prospects.


                                      -16-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

         Revenues

             Oil and Gas Sales

             Oil and gas sales on non-AmBrit properties decreased $188 or 10.1%
from the first nine months of fiscal 1998 to the first nine months of fiscal
1999. Most of the decrease is attributable to decreased production. Although oil
and gas prices have recently increased significantly, they were low during most
of the nine month period ended June 30, 1999 and at least 15% lower than those
in fiscal 1998. This factor also contributed to the decrease.

             As a result of the acquisition of the AmBrit oil and gas
properties, the Company expects that its revenues from oil and gas sales will
increase significantly in the future. Furthermore, since the Company has hedged
approximately 69.5% of its anticipated consolidated crude oil production
(approximately 32,000 barrels per month) and approximately 50% of its
anticipated consolidated natural gas production (approximately 300,000 mcf per
month) at average prices of $20.02 per barrel of crude oil and $2.64 per mcf of
gas for the period September 1, 1999 to July 31, 2000, its oil and gas price
exposure is essentially limited to unhedged production and to differences
between exchange prices and spot prices for hedged production.

             Well Operations

             Revenue from non-AmBrit well operations increased $92 or 53.5% from
the first nine months of fiscal 1998 to the first nine months of fiscal 1999.
The increase was primarily caused by the non-recurring recovery of operating
fees in 1999 that had been written off in prior years.

         Expenses

             Oil and Gas Production

             Oil and gas production expenses, excluding those related to the
acquisition of AmBrit's oil and gas properties, increased $291 or 57.1% from the
first nine months of fiscal 1998 to the first nine months of fiscal 1999. The
increase in oil and gas production expenses results from the general maturing of
the Company's oil and gas properties and the tendency for older, depleting
properties to carry a higher production expense burden than recently drilled
properties. Furthermore, oil and gas production expenses, especially repairs, do
not generally occur evenly throughout the year and are best compared on an
annual rather than on a quarterly basis. The Company expects that, although such
oil and gas production expense will increase as a result of the acquisition of
the AmBrit properties' and new drilling activities, such expenses will decline
when compared to oil and gas sales given the lower production costs typically
associated with newer production. There can be no assurance, however, that such
will be the case.


                                      -17-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

             General and Administration

             Non-AmBrit general and administrative costs decreased $44 or 6.4%
from the first nine months of fiscal 1998 to the first nine months of fiscal
1999. The decrease is attributable to offsetting factors. Whereas general and
administrative costs increased due to increases in employee salaries and
consultant costs, this was more than offset by decreases in allocated office
rental costs and office costs.

             Depreciation, Depletion and Amortization

             Depreciation, depletion and amortization from non-AmBrit properties
increased $76 or 15.1% from the first nine months of fiscal 1998 to the first
nine months of fiscal 1999. The increase is attributable to a higher depletion
rate per equivalent mcf produced. The higher depletion rate results from the
acquisition of the AmBrit properties and the accounting requirement under full
cost accounting that depreciation, depletion and amortization be computed on a
consolidated basis by country. Prior to the acquisition of the AmBrit
properties, the Company's amortization rate per equivalent mcf produced was
approximately $.36 whereas after acquisition the Company's rate was
approximately $.60 per equivalent mcf produced.

CORPORATE GENERAL AND ADMINISTRATIVE EXPENSE

             Corporate general and administrative expenses increased $967 or
45.3% from the first nine months of fiscal 1998 to the first nine months of
fiscal 1999. Most of the increase was caused by increased consulting fees
applicable to due diligence on possible acquisitions. Increased employee bonuses
and increased legal costs contributed to the increase.

OTHER INCOME (EXPENSE)

             Interest Income

             Interest income decreased $444 or 25.4% from the first nine months
of fiscal 1998 to the first nine months of fiscal 1999. The decrease is
primarily attributable to a decrease in the average balance of unrestricted cash
outstanding during the periods being compared. During June 1999, the Company
paid $20,613 for AmBrit's oil and gas properties and new related drilling. In
addition, during the nine month period June 30, 1999, the Company spent $6,145
to acquire shares of its common stock. In addition, the interest rate applicable
to the Company's investment has decreased by approximately one-half of one
percent from fiscal 1998 to fiscal 1999.

             Other Income (Expense)

             The composition of other income (expense) is as follows:

<TABLE>
<CAPTION>
                                                                                 Nine Months Ended March 31,
                                                                                 ---------------------------
                                                                                  1999                 1998
                                                                                 --------            -------
<S>                                                                              <C>
             Write down of preferred stock .................................     ($423)
             Market price adjustment - common stock of Penn
               Octane ......................................................       326
             Litigation recovery - EMC .....................................       355
             Miscellaneous .................................................       180                  $27
                                                                                  ----                  ---
                                                                                  $438                  $27
                                                                                  ====                  ===
</TABLE>
                                      -18-

<PAGE>
                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

             The write down of the Company's investment in Penn Octane stock was
based upon the Company's calculation of the loss that would be incurred if the
Company converted its shares of Penn Octane preferred stock and sold the
resulting common shares (unregistered) at a discount to the market price given
the volume of shares that would be sold.

             The market price adjustment relates to the Company's investment in
Penn Octane common stock. The Company classifies Penn Octane securities as
trading securities because the Company does not currently expect to hold the
Penn Octane investment for the long term. According to current generally
accepted accounting principles, such securities are valued at fair market value
with unrealized gains on losses included in earnings. The $326 favorable
adjustment has resulted from the increase in the market price of Penn Octane
common stock as of June 30, 1999.

             The $355 litigation recovery was a non-recurring gain related to
the SWAP Litigation occurring in the second fiscal quarter of 1999 for which
there was no counterpart during the nine months ended June 30, 1998. See Item #3
to the Company's September 30, 1998 Annual Report on Form 10-K and Part I, Item
1, Note 4 to the Company's quarterly report on Form 10-Q for the quarter ended
March 31, 1999.

TAX PROVISION

         The tax provisions for the nine month periods ending June 30, 1999 and
1998 consist of the following components:
<TABLE>
<CAPTION>
                                                                                          Nine Months Ended June 30,
                                                                                         ----------------------------
                                                                                           1999                 1998
                                                                                           ----                 ----
<S>                                                                                     <C>                   <C>
       1.  Increase  in net  deferred  tax  asset  using  36%
           blended tax rate .........................................................                         ($3,788)

       2.  Realization  of  deferred  tax asset  using 36% blended tax
           rate .....................................................................     $2,765                3,978

       3. A tax provision of 2% on all net income in excess of that required to
          realize the deferred tax asset. (This 2% rate represents alternative
          minimum Federal corporate taxes the Company must pay despite having tax
          carryforwards available to offset regular Federal corporate tax) ..........         50
                                                                                          ------                -----
                                                                                          $2,815                $ 190
                                                                                          ======                =====
</TABLE>
         The tax provision of $2,765 applicable to the realization of the
deferred tax asset during the first nine months of fiscal 1999 resulted because
the Company had a $2,765 deferred tax asset, net of valuation reserves, as of
September 30, 1998 based upon its expectations concerning future taxable income.
During the first nine months of fiscal 1999, the Company realized that deferred
tax asset. In fiscal 1998 the tax provision of $3,978 representing the
realization of the deferred tax asset at September 30, 1997 was offset by a new
deferred tax asset of $3,788 recorded at June 30, 1998.


                                      -19-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

LIQUIDITY AND CAPITAL RESOURCES

         All statements other than statements of historical fact contained in
this report are forward-looking statements. Forward-looking statements in this
report generally are accompanied by words such as "anticipate," "believe,"
"estimate," or "expect" or similar statements. Although the Company believes
that the expectations reflected in such forward-looking statements are
reasonable, no assurance can be given that such expectations will prove correct.
Factors that could cause the Company's results to differ materially from the
results discussed in such forward-looking statements are disclosed in this
report. All forward-looking statements in this report are expressly qualified in
their entirety by the cautionary statements in this section.

         During the nine months ended June 30, 1999, the Company generated
$20,616 from operating activities. During the same period the Company invested
$21,620 in oil and gas drilling and paid $1,283 in stockholder dividends. The
Company also spent $6,145 to acquire its common stock At June 30, 1999, the
Company had $28,310 of unrestricted cash, $24,925 of working capital and no
long-term debt.

         At the present time the probable future cash expenditures of the
Company consist of the following:

         a.     Investments in Oil and Gas Properties and Energy Sector - in
                addition to its drilling expectations for up to seventy
                additional wells in Appalachia (approximately $5,250), twelve
                exploratory wells in South Texas (up to $5,300), anticipated new
                drilling on the properties acquired from AmBrit ($5,300) and
                possibly several exploratory wells in Romania ($3,000), the
                Company is currently pursuing several other possible material
                investments in the energy sector. These possible investments
                include drilling ventures, the acquisition of oil and gas
                properties and oil and gas companies, as well as the acquisition
                of pipelines and gas marketing transactions. Although most of
                these possible investments involve domestic properties, some
                involve investments overseas. Although the Company believes it
                can conclude a transaction or several transactions on terms
                favorable to the Company, there can be no assurance that such
                will be the case. Oil and gas prices have recently increased
                significantly and many potential sellers may decide not to sell
                or may not be forced to sell by their lenders. In addition,
                several large oil and gas companies have significantly more
                resources than the Company and other parties may be willing to
                pay more than the Company for a given acquisition.

         b.     Repurchase of Company Shares - as of August 13, 1999, the
                Company had repurchased 4,249,317 of its shares of common stock
                at a cost of $60,165. The Company's Board of Directors
                previously authorized the repurchase of up to 4,250,000 shares
                to provide an exit vehicle for investors who want to liquidate
                their investment in the Company. The decision whether to
                repurchase additional shares and/or to increase the repurchase
                authorization above 4,250,000 shares will depend upon the market
                price of the Company's stock, tax considerations, the number of
                stockholders seeking to sell their shares and other factors.


                                      -20-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

         The Company's total drilling commitments as of August 13, 1999, as
described above, aggregate approximately $18,850. The anticipated expenditures
for these drilling commitments are expected to be spread out over the next 3-4
years with perhaps 30%-40% being incurred during the year ended September 30,
2000 or before.

         At June 30, 1999, the Company had $28,310 of unrestricted cash. The
Company also has available a $30,000 line of credit from an energy bank. The
Company thus expects that it can fund all of its present drilling commitments
from its own unrestricted cash or from future cash flow from its current
exploration and production operations. The Company can also use its unrestricted
cash and future cash flow, as well as up to $30,000 from its line of credit, to
acquire additional oil and gas properties or to conduct additional drilling. The
Company believes it has available the financing to make acquisitions of up to
approximately $50,000-$55,000 while still funding its existing drilling
commitments. The Company has also negotiated with several potential industry
partners who may provide financing if the Company decides to make an acquisition
in excess of these amounts. Finally, the Company is exploring the formation of
an energy fund which would acquire energy assets. The Company would be the
general partner of the fund. The fund wold involve minimum commitments of
$200,000 or more. The formation of the fund would provide the Company with
additional capital in the event the Company decides to make a large acquisition.
There can be no assurance, however, that the fund will be formed or, that if
formed, it will be sufficiently subscribed.

         The foregoing discussions do not contemplate any adverse effects from
the risk factors listed below:

         a. Contingent environmental liabilities

         b. Vendor liabilities of the Company's inactive refining subsidiaries

         c. Litigation - Long Trusts litigation and Rex Nichols litigation

         d. Reserve price risk - the effect of price changes on unhedged oil and
            gas production

         e. Gas contract litigation - MGNG




                                      -21-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

         f.   Reserve risk - the effect of differences between estimated and
              actual reserves and production

         g.   Public market for Company's stock

         h.   Future of the Company

         i.   Foreign operation risks. Since the Company may spend approximately
              $3,000 drilling a Romanian concession, the Company's interests are
              subject to certain foreign country risks over which the Company
              has no control - including political risk, the risk of additional
              taxation and the possibility that foreign operating requirements
              and procedures may reduce estimated profitability.

         j.   Other risks including general business risks, insurance claims
              against the Company in excess of insurance recoveries, tax
              liabilities resulting from tax audits, drilling risks and
              litigation risk.

         The Company has recently completed a study of the Year 2000 issue and
related risks. As a result of the study, the Company replaced its oil and gas
and general ledger software with new software which is Year 2000 compliant. The
Company expects the cost to approximate $100. At June 30, 1999, approximately
$112 had been incurred. The Company commenced using the new software in the
first quarter of fiscal 1999. The Company has also made inquiries to outside
parties who process transactions of the Company, e.g., payroll, commercial
banks, transfer agent, reserve engineers, etc. While some outside parties have
confirmed they are Year 2000 compliant, others have not done so to the Company's
satisfaction. The Company is continuing to pursue the vendors whose responses
appear to provide insufficient assurance.

         The most important systems operated by the Company are its revenue
distributions, joint interest billing and general ledger. The Company replaced
its software because the new systems are Year 2000 compliant. If a Year 2000
problem nevertheless occurred, the Company could process transactions for
several months manually or using small computers but only with increased
administrative costs. Nevertheless, in many cases, the Company is not the
operator of a given well or purchaser of oil and gas production. In those cases
the Company is dependent upon the operator and/or oil/gas purchaser for accurate
volumetric, cost and sales information and for payments. Although the Company
has made Year 2000 inquiries of such operators and purchasers and generally
received satisfactory responses, there can be no assurance that such operators
and purchasers will actually be Year 2000 compliant. If such is the case, the
Company could find a major portion of its production revenue held in escrow
until Year 2000 compliance was achieved or resulting litigation settled. The
related legal cost and resulting administrative confusion could be substantial.
The Company has made contingency plans in the event of non-compliance of its
systems, customers or suppliers.

         The Company and its subsidiaries are not aware of any material Year
2000 operational risks.

         Readers should refer to the Management Discussion and Analysis of
Financial Condition and Results of Operations Section of the Company's Form 10-K
for the fiscal year ended September 30, 1998 for a description of the
aforementioned risk factors.

         If any or several of these risks materialize, the Company's estimated
financial position, cash flow and results of operations will probably be
adversely impacted and the impact may be material. Given the number and variety
of risks and the litigiousness of today's corporate world, it is reasonably
possible that one or more of these risks may adversely impact the Company's
operations.

                                      -22-
<PAGE>

                   Castle Energy Corporation and Subsidiaries
                             (Dollars in thousands)
                                   (Unaudited)

Item 3. Qualitative and Quantitative Disclosures About Market Risk

         The Company has hedged approximately 69.5% percent of its estimated
consolidated crude oil production (approximately 32,000 barrels per month) and
50% of its estimated natural gas production (approximately 300,000 mcf per
month) using futures contracts. Such production is hedged for the period
September 1, 1999 through July 31, 2000. The average hedged prices are $20.02
per barrel for crude oil and $2.64 per mcf for natural gas. The Company
therefore remains at risk primarily with respect to its unhedged production. If
oil and gas prices increase, oil and gas revenues applicable to the unhedged
production will increase. If oil and gas prices decrease, oil and gas revenues
related to such unhedged production will decrease. The Company also remains at
risk with respect to differences between the exchange price on the New York
Mercantile Exchange and the field or spot prices it receives with respect to its
hedged production.



                                      -23-
<PAGE>

                           PART II. OTHER INFORMATION


Item 1. Legal Proceedings

        For information regarding lawsuits, reference is made to Item 3 of the
Company's Form 10-K (Annual Report) for the fiscal year ended September 30,
1998. Also see Note 4 to the June 30, 1999 financial statements included in Part
I.

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

        The Annual Meeting of Stockholders was held on June 16, 1999. Proxies
were solicited pursuant to the Notice of Annual Meeting of Stockholders, dated
April 23, 1999 and the accompanying Proxy Statement. A total of 2,601,029 shares
were eligible to vote of which 2,380,780 were present in person or by proxy.

         Mr. Martin R. Hoffmann was elected to serve as a director until the
2002 Annual Meeting. The number of votes with respect to Mr. Hoffmann was
2,376,517 votes for his election and 4,263 votes withheld.

        At the Annual Meeting, the stockholders also approved the appointment of
KPMG Peat Marwick LLP as the Company's independent accountants for the fiscal
year ending September 30, 1999 by a vote of 2,377,959 votes for such
appointment, 792 against and 2,029 abstentions.

         In addition to the above, Joseph L. Castle II, John P. Keller, Martin
R. Hoffmann and Richard E. Staedtler continued on the Board of Directors.

Item 6.  Exhibits and Reports on Form 8-K
<TABLE>
<CAPTION>

           (A) Exhibits:
<S>                         <C>
                    Exhibit 10-128 -  Credit  Agreement  by and among Castle  Exploration  Company,  Inc.
                                      and Comerica  Bank-Texas, effective May 28, 1999.
                    Exhibit 10.129 -  Purchase and Sale Agreement by and between Costilla Redeco Energy L.L.C.
                                      and Castle  Exploration Company, Inc., effective May 31, 1999.
                    Exhibit 11.1 -    Statement re: Computation of Earnings Per Share
                    Exhibit 27 -      Financial Data Schedule

           (B)  Reports on Form 8-K:  None

</TABLE>


<PAGE>
                                   SIGNATURES


        Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

       Date:      August 18, 1999                     CASTLE ENERGY CORPORATION
                  ----------------


                                                      /s/Richard E. Staedtler
                                                      -------------------------
                                                      Richard E. Staedtler
                                                      Chief Financial Officer
                                                      Chief Accounting Officer


<PAGE>

                                                                     [Execution]

================================================================================




                                CREDIT AGREEMENT



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



                        CASTLE EXPLORATION COMPANY, INC.

                                   as Borrower


                            CASTLE ENERGY CORPORATION

                                  as Guarantor


                                       and


                              COMERICA BANK - TEXAS

                                    as Lender


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



                                   $30,000,000


                                  May 28, 1999



================================================================================

<PAGE>


                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                               Page
<S>                        <C>                                                                                   <C>
CREDIT AGREEMENT..................................................................................................1

ARTICLE I - Definitions and References............................................................................1
         Section 1.1.      Defined Terms..........................................................................1
         Section 1.2.      Exhibits and Schedules; Additional Definitions.........................................8
         Section 1.3.      Amendment of Defined Instruments.......................................................8
         Section 1.4.      References and Titles..................................................................8
         Section 1.5.      Calculations and Determinations........................................................9

ARTICLE II - Loans................................................................................................9
         Section 2.1.      Loans..................................................................................9
         Section 2.2.      Requests for Loans.....................................................................9
         Section 2.3.      Use of Proceeds.......................................................................10
         Section 2.4.      Fees..................................................................................11
         Section 2.5.      Optional Prepayments..................................................................11
         Section 2.6.      Mandatory Prepayments.................................................................11
         Section 2.7.      Initial Borrowing Base................................................................12
         Section 2.8.      Subsequent Determinations of Borrowing Base...........................................12
         Section 2.9.      Reduction of Contract Borrowing Base..................................................13

ARTICLE III - Payments to Lender.................................................................................13
         Section 3.1.      General Procedures....................................................................13
         Section 3.2.      Capital Reimbursement.................................................................14
         Section 3.3.      Increased Cost of Eurodollar Loans....................................................14
         Section 3.4.      Availability..........................................................................15
         Section 3.5.      Funding Losses........................................................................15
         Section 3.6.      Reimbursable Taxes....................................................................15

ARTICLE IV - Conditions Precedent to Lending.....................................................................16
         Section 4.1.      Documents to be Delivered.............................................................16
         Section 4.2.      Additional Conditions Precedent.......................................................16

ARTICLE V - Representations and Warranties.......................................................................17
         Section 5.1.      No Default............................................................................17
         Section 5.2.      Organization and Good Standing........................................................17
         Section 5.3.      Authorization.........................................................................17
         Section 5.4.      No Conflicts or Consents..............................................................17
         Section 5.5.      Enforceable Obligations...............................................................18
         Section 5.6.      Initial Financial Statements..........................................................18
         Section 5.7.      Other Obligations and Restrictions....................................................18
         Section 5.8.      Full Disclosure.......................................................................18
         Section 5.9.      Litigation............................................................................18
         Section 5.10.     Names and Places of Business..........................................................18
         Section 5.11.     Parent's Subsidiaries.................................................................19
         Section 5.12.     Title to Properties; Licenses.........................................................19
         Section 5.13.     Government Regulation.................................................................19
         Section 5.14.     Solvency..............................................................................19
</TABLE>

                                        i

<PAGE>

<TABLE>
<CAPTION>
<S>                        <C>                                                                                  <C>
         Section 5.15.     ERISA Plans and Liabilities...........................................................19
         Section 5.16.     Environmental and Other Laws..........................................................20

ARTICLE VI - Affirmative Covenants of Borrower...................................................................20
         Section 6.1.      Payment and Performance...............................................................20
         Section 6.2.      Books, Financial Statements and Reports...............................................20
         Section 6.3.      Other Information and Inspections.....................................................22
         Section 6.4.      Notice of Material Events and Change of Address.......................................22
         Section 6.5.      Maintenance of Properties.............................................................22
         Section 6.6.      Maintenance of Existence and Qualifications...........................................23
         Section 6.7.      Payment of Trade Liabilities, Taxes, etc..............................................23
         Section 6.8.      Insurance.............................................................................23
         Section 6.9.      Performance on Other Person's Behalf..................................................23
         Section 6.10.     Interest..............................................................................23
         Section 6.11.     Compliance with Agreements and Law....................................................23
         Section 6.12.     Evidence of Compliance................................................................23
         Section 6.13.     Agreement to Deliver Security Documents...............................................23
         Section 6.14.     Perfection and Protection of Security Interests and Liens.............................24
         Section 6.15.     Bank Accounts; Offset.................................................................24
         Section 6.16.     Production Proceeds...................................................................24
         Section 6.17.     Multiemployer ERISA Plans.  ..........................................................25
         Section 6.18.     Environmental Matters; Environmental Reviews..........................................25
         Section 6.19.     Guaranties of Parent's Subsidiaries...................................................25

ARTICLE VII - Negative Covenants of Borrower.....................................................................25
         Section 7.1.      Indebtedness..........................................................................26
         Section 7.2.      Limitation on Liens...................................................................26
         Section 7.3.      Hedging Contracts.....................................................................26
         Section 7.4.      Limitation on Mergers, Issuances of Securities........................................27
         Section 7.5.      Limitation on Sales of Property.......................................................27
         Section 7.6.      Limitation on Dividends and Redemptions...............................................27
         Section 7.7.      Limitation on Investments and New Businesses..........................................28
         Section 7.8.      Limitation on Credit Extensions.......................................................28
         Section 7.9.      Transactions with Affiliates..........................................................28
         Section 7.10.     Certain Contracts; ERISA..............................................................28
         Section 7.11.     Current Ratio.........................................................................28
         Section 7.12.     Tangible Net Worth....................................................................28

ARTICLE VIII - Events of Default and Remedies....................................................................28
         Section 8.1.      Events of Default.....................................................................29
         Section 8.2.      Remedies..............................................................................31

ARTICLE IX - Miscellaneous.......................................................................................31
         Section 9.1.      Waivers and Amendments; Acknowledgments...............................................31
         Section 9.2.      Survival of Agreements; Cumulative Nature.............................................32
         Section 9.3.      Notices...............................................................................32
         Section 9.4.      Payment of Expenses; Indemnity........................................................33
         Section 9.5.      Joint and Several Liability;  Parties in Interest.....................................34
         Section 9.6.      Assignments and Participations........................................................34
         Section 9.7.      Governing Law; Submission to Process..................................................34
</TABLE>
                                       ii

<PAGE>
<TABLE>
<CAPTION>
<S>                        <C>                                                                                  <C>
         Section 9.8.      Limitation on Interest................................................................35

         Section 9.9.      Termination; Limited Survival.........................................................35

         Section 9.10.     Severability..........................................................................36

         Section 9.11.     Counterparts; Fax.....................................................................36

         Section 9.12.     Waiver of Jury Trial, Punitive Damages, etc...........................................36


Schedules and Exhibits:

Schedule 1        -        Document Schedule
Schedule 2        -        Disclosure Schedule
Schedule 3        -        Insurance Schedule

Exhibit A         -        Promissory Note
Exhibit B         -        Borrowing Notice
Exhibit C         -        Continuation/Conversion Notice
Exhibit D         -        Certificate Accompanying Financial Statements
Exhibit E         -        Opinion of Restricted Persons' Counsel
</TABLE>

                                       iii

<PAGE>

                                CREDIT AGREEMENT


         THIS CREDIT AGREEMENT is made as of May 28, 1999, by and among Castle
Exploration Company, Inc., a Pennsylvania corporation (herein called
"Borrower"), and Comerica Bank-Texas (herein called "Lender"). In consideration
of the mutual covenants and agreements contained herein the parties hereto agree
as follows:


                     ARTICLE I - Definitions and References

         Section 1.1. Defined Terms. As used in this Agreement, each of the
following terms has the meaning given to such term in this Section 1.1 or in the
sections and subsections referred to below:

         "Adjusted LIBOR Rate" means, for any Eurodollar Loan for any Interest
Period therefor, the per annum rate equal to the sum of (a) two and one-quarter
percent (2.25%) plus (b) the rate per annum (rounded upwards, if necessary, to
the nearest 1/100 of 1%) determined by Lender to be equal to the quotient
obtained by dividing (i) the LIBOR Rate for such Eurodollar Loan for such
Interest Period by (ii) 1 minus the Reserve Requirement for such Eurodollar Loan
for such Interest Period. The Adjusted LIBOR Rate for any Eurodollar Loan shall
change whenever the Reserve Requirement changes. The Adjusted LIBOR Rate shall
in no event, however, exceed the Highest Lawful Rate.

         "Affiliate" means, as to any Person, each other Person that directly or
indirectly (through one or more intermediaries or otherwise) controls, is
controlled by, or is under common control with, such Person. A Person shall be
deemed to be "controlled by" any other Person if such other Person possesses,
directly or indirectly, power to:

         (a) vote 20% or more of the securities (on a fully diluted basis)
having ordinary voting power for the election of directors or managing general
partners; or

         (b) direct or cause the direction of the management and policies of
such Person whether by contract or otherwise.

         "Agreement" means this Credit Agreement.

         "Base Rate" means, for any day, the rate per annum equal to the Prime
Rate. The Base Rate shall in no event, however, exceed the Highest Lawful Rate.
As used in this definition, "Prime Rate" means the per annum rate of interest
established from time to time by Lender as its prime rate, which rate may not be
the lowest rate of interest charged by Lender to its customers. The Base Rate
shall in no event, however, exceed the Highest Lawful Rate.

         "Base Rate Loan" means a Loan that bears interest at the Base Rate.

         "Borrower" means Castle Exploration Company, Inc., a Pennsylvania
corporation.

         "Borrowing" means a borrowing of a new Loan pursuant to Section 2.2(a)
or a Continuation or Conversion of existing Loans into a single type (and, in
the case of Eurodollar Loans, with the same Interest Period) pursuant to Section
2.2(b).

                                        1

<PAGE>

         "Borrowing Base" means, at the particular time in question, the sum of
the Contract Borrowing Base and the Hydrocarbon Borrowing Base, if in effect;
provided, however, that in no event shall the Borrowing Base ever exceed the
Maximum Loan Amount.

         "Borrowing Base Deficiency" has the meaning given to such term in
Section 2.6(a).

         "Borrowing Notice" means a written or telephonic request, or a written
confirmation, made by Borrower which meets the requirements of Section 2.2.

         "Business Day" means a day, other than a Saturday or Sunday, on which
commercial banks are open for business with the public in Dallas, Texas;
provided, however, that when used in connection with an Eurodollar Loan,
"Business Day" shall exclude any day on which banks are not open for dealings in
dollars in the London interbank market."

         "Cash Equivalents" means investments in:

         (a) marketable obligations, maturing within 12 months after acquisition
thereof, issued or unconditionally guaranteed by the United States of America or
an instrumentality or agency thereof and entitled to the full faith and credit
of the United States of America.

         (b) demand deposits, and time deposits (including certificates of
deposit) maturing within 12 months from the date of deposit thereof, with any
office of Lender or with a domestic office of any national or state bank or
trust company which is organized under the Laws of the United States of America
or any state therein, which has capital, surplus and undivided profits of at
least $500,000,000, and whose long term certificates of deposit have an
investment grade rating.

         (c) repurchase obligations with a term of not more than seven days for
underlying securities of the types described in clause (a) above entered into
with any commercial bank meeting the specifications of clause (b) above.

         (d) open market commercial paper, maturing within 270 days after
acquisition thereof, which has an investment grade rating.

         (e) investments in money market or other mutual funds substantially all
of whose assets comprise securities of the types described in clauses (a)
through (d) above.

         "CEC" means CEC, Inc., a Delaware corporation.

         "CEC Gas" means CEC Gas Marketing L.P., a Texas limited partnership.

         "Change of Control" means (a) the acquisition by any Person or group of
Persons acting together, of a direct interest in more than twenty percent (20%)
of the voting power of the voting stock of or membership interests in Parent, by
way of merger or consolidation or otherwise; (b) Parent ceases to own one
hundred percent (100%) of the outstanding capital stock in Borrower; or (c)
Joseph L. Castle II ceases to be and act as chairman and chief executive officer
of Parent and Richard E. Staedtler ceases to be and act as chief financial
officer of Parent.

         "Collateral" means all property of any kind which is subject to a Lien
in favor of Lender or which, under the terms of any Security Document, is
purported to be subject to such a Lien.

                                        2

<PAGE>

         "Consolidated" refers to the consolidation of any Person, in accordance
with GAAP, with its properly consolidated subsidiaries. References herein to a
Person's Consolidated financial statements, financial position, financial
condition, liabilities, etc. refer to the consolidated financial statements,
financial position, financial condition, liabilities, etc. of such Person and
its properly consolidated subsidiaries.

         "Continuation/Conversion Notice" means a written or telephonic request,
or a written confirmation, made by Borrower which meets the requirements of
Section 2.2(b).

         "Continuation" shall refer to the continuation pursuant to Section
2.2(b) hereof of a Eurodollar Loan as a Eurodollar Loan from one Interest Period
to the next Interest Period.

         "Contract Borrowing Base" means, at the particular time in question,
either the amount provided for in Section 2.7 or the amount determined by Lender
in accordance with the provisions of Section 2.8; provided, however, that in no
event shall the Contract Borrowing Base ever exceed the amount of $7,000,000.

         "Conversion" shall refer to a conversion pursuant to Section 2.2(b) or
Article III of one type of Loan into another type of Loan.

         "Default" means any Event of Default and any default, event or
condition which would, with the giving of any requisite notices and the passage
of any requisite periods of time, constitute an Event of Default.

         "Default Rate" means, for any day (i) with respect to any Base Rate
Loan, the rate per annum equal to the Base Rate in effect for such Base Rate
Loan for such day plus two percent (2.0%) per annum and (ii) with respect to any
Eurodollar Loan, the rate per annum equal to the Adjusted LIBOR Rate in effect
for such Eurodollar Loan for such day plus two percent (2.0%) per annum. The
Default Rate shall in no event, however, exceed the Highest Lawful Rate.

         "Determination Date" has the meaning given to such term in Section 2.8.

         "Disclosure Report" means either a notice given by Borrower under
Section 6.4 or a certificate given by Borrower's chief financial officer under
Section 6.2(b).

         "Disclosure Schedule" means Schedule 2 hereto.

         "Distribution" means (a) any dividend or other distribution made by a
Restricted Person on or in respect of any stock, partnership interest, or other
equity interest in such Restricted Person (including any option or warrant to
buy such an equity interest), or (b) any payment made by a Restricted Person to
purchase, redeem, acquire or retire any stock, partnership interest, or other
equity interest in such Restricted Person (including any such option or
warrant).

         "Document Schedule" means Schedule 1 hereto.

         "Engineering Report" means each engineering report covering Collateral
which Borrower delivers to Lender.

         "Environmental Laws" means any and all Laws relating to the environment
or to emissions, discharges, releases or threatened releases of pollutants,
contaminants, chemicals, or industrial, toxic or

                                        3

<PAGE>

hazardous substances or wastes into the environment including ambient air,
surface water, ground water, or land, or otherwise relating to the manufacture,
processing, distribution use, treatment, storage, disposal, transport, or
handling of pollutants, contaminants, chemicals, or industrial, toxic or
hazardous substances or wastes.

         "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended from time to time, together with all rules and regulations promulgated
with respect thereto.

         "ERISA Affiliate" means Restricted Persons and all members of a
controlled group of business organizations and all trades or businesses (whether
or not incorporated) under common control that, together with Restricted
Persons, are treated as a single employer under Section 414 of the Internal
Revenue Code of 1986, as amended.

         "ERISA Plan" means any employee pension benefit plan subject to Title
IV of ERISA maintained by any ERISA Affiliate with respect to which any
Restricted Person has a fixed or contingent liability.

         "Eurodollar Loan" means a Loan that bears interest at the Adjusted
LIBOR Rate.

         "Event of Default" has the meaning given to such term in Section 8.1.

         "Fiscal Quarter" means a three-month period ending on March 31, June
30, September 30 or December 31 of any year.

         "Fiscal Year" means a twelve-month period ending on September 30 of any
year.

         "GAAP" means those generally accepted accounting principles and
practices which are recognized as such by the Financial Accounting Standards
Board (or any generally recognized successor) and which, in the case of Parent
and its Consolidated Subsidiaries, are applied for all periods after the date
hereof in a manner consistent with the manner in which such principles and
practices were applied to the audited Initial Financial Statements. If any
material change in any accounting principle or practice is required by the
Financial Accounting Standards Board (or any such successor) in order for such
principle or practice to continue as a generally accepted accounting principle
or practice, all reports and financial statements required hereunder with
respect to Parent or with respect to Parent and its Consolidated Subsidiaries
may be prepared in accordance with such change, but all calculations and
determinations to be made hereunder may be made in accordance with such change
only after notice of such change is given to Lender and Lender agrees to such
change insofar as it affects the accounting of Parent or of Parent and its
Consolidated Subsidiaries.

         "Guarantor" means Parent, CEC, CEC Gas and any other Person who has
guaranteed some or all of the Obligations pursuant to a guaranty listed on the
Document Schedule or any other Person who has guaranteed some or all of the
Obligations and who has been accepted by Lender as a Guarantor.

         "Hazardous Materials" means any substances regulated under any
Environmental Law, whether as pollutants, contaminants, or chemicals, or as
industrial, toxic or hazardous substances or wastes, or otherwise.

         "Hedging Contract" means (a) any agreement providing for options,
swaps, floors, caps, collars, forward sales or forward purchases involving
interest rates, commodities or commodity prices, equities,

                                        4

<PAGE>

currencies, bonds, or indexes based on any of the foregoing, (b) any option,
futures or forward contract traded on an exchange, and (c) any other derivative
agreement or other similar agreement or arrangement.

         "Highest Lawful Rate" means, the maximum nonusurious rate of interest
that Lender is permitted under applicable Law to contract for, take, charge, or
receive with respect to the Loans.

         "Hydrocarbon Borrowing Base" means, at the particular time in question,
either the amount provided for in Section 2.7 or the amount determined by Lender
in accordance with the provisions of Section 2.8; provided, however, that in no
event shall the Hydrocarbon Borrowing Base ever exceed the Maximum Loan Amount.

         "Indebtedness" of any Person means Liabilities in any of the following
categories: (a) Liabilities for borrowed money; (b) Liabilities constituting an
obligation to pay the deferred purchase price of property or services; (c)
Liabilities evidenced by a bond, debenture, note or similar instrument; (d)
Liabilities which (i) would under GAAP be shown on such Person's balance sheet
as a liability, and (ii) are payable more than one year from the date of
creation thereof (other than reserves for taxes and reserves for contingent
obligations); (e) Liabilities arising under Hedging Contracts; (f) Liabilities
constituting principal under leases capitalized in accordance with GAAP; (g)
Liabilities arising under conditional sales or other title retention agreements;
(h) Liabilities owing under direct or indirect guaranties of Liabilities of any
other Person or otherwise constituting obligations to purchase or acquire or to
otherwise protect or insure a creditor against loss in respect of Liabilities of
any other Person (such as obligations under working capital maintenance
agreements, agreements to keep-well, or agreements to purchase Liabilities,
assets, goods, securities or services), but excluding endorsements in the
ordinary course of business of negotiable instruments in the course of
collection; (i) Liabilities (for example, repurchase agreements and
sale/leaseback agreements) consisting of an obligation to purchase securities or
other property, if such Liabilities arises out of or in connection with the sale
of the same or similar securities or property; (j) Liabilities with respect to
letters of credit or applications or reimbursement agreements therefor; (k)
Liabilities (other than Liabilities arising under Hedging Contracts) with
respect to payments received in consideration of oil, gas, or other minerals yet
to be acquired or produced at the time of payment (including obligations under
"take-or-pay" contracts to deliver gas in return for payments already received
and the undischarged balance of any production payment created by such Person or
for the creation of which such Person directly or indirectly received payment);
or (l) Liabilities with respect to other obligations to deliver goods or
services in consideration of advance payments therefor; provided, however, that
the "Indebtedness" of any Person shall not include Liabilities that were
incurred by such Person on ordinary trade terms to vendors, suppliers, or other
Persons providing goods and services for use by such Person in the ordinary
course of its business, unless and until such Liabilities are outstanding more
than 90 days past the original invoice or billing date therefor.

         "Initial Financial Statements" means the audited annual Consolidated
financial statements of Parent dated as of September 30, 1998.

         "Insurance Schedule" means Schedule 3 attached hereto.

         "Interest Payment Date" means (a) with respect to each Base Rate Loan,
the last Business Day of each calendar month, and (b) with respect to each
Eurodollar Loan, the last day of the Interest Period that is applicable thereto
and if such Interest Period is six months in length, the date specified by
Lender which is approximately three months after such Interest Period begins.

         "Interest Period" means, with respect to each Eurodollar Loan, the
period specified in the Borrowing Notice applicable thereto, beginning on and
including the date specified in such Borrowing

                                        5

<PAGE>

Notice (which must be a Business Day), and ending three or six months
thereafter, as Borrower may elect in such notice; provided that: (a) any
Interest Period which would otherwise end on a day which is not a Business Day
shall be extended to the next succeeding Business Day unless such Business Day
falls in another calendar month, in which case such Interest Period shall end on
the next preceding Business Day; and (b) any Interest Period which begins on the
last Business Day in a calendar month (or on a day for which there is no
numerically corresponding day in the calendar month at the end of such Interest
Period) shall end on the last Business Day in a calendar month.

         "Investment" means any investment, in cash or by delivery of property
made, directly or indirectly in any Person, whether by acquisition of shares of
capital stock, indebtedness or other obligations or securities or by loan,
advance, capital contribution or otherwise.

         "Law" means any statute, law, regulation, ordinance, rule, treaty,
judgment, order, decree, permit, concession, franchise, license, agreement or
other governmental restriction of the United States or any state or political
subdivision thereof or of any foreign country or any department, province or
other political subdivision thereof.

         "Lender" means Comerica Bank-Texas and its successors and assigns.

         "Liabilities" means, as to any Person, all indebtedness, liabilities
and obligations of such Person, whether matured or unmatured, liquidated or
unliquidated, primary or secondary, direct or indirect, absolute, fixed or
contingent, and whether or not required to be considered pursuant to GAAP.

         "LIBOR Rate" means, for any Eurodollar Loan within a Borrowing and with
respect to the related Interest Period therefor, the rate per annum determined
by Lender in accordance with its customary general practices to be
representative of the rates at which deposits of dollars may be offered to
Lender in the eurodollar market in an amount comparable to such Eurodollar Loan
two Business Days prior to the first day of such Interest Period for a term
comparable to such Interest Period.

         "Lien" means, with respect to any property or assets, any lien,
mortgage, security interest, pledge, deposit, production payment, rights of a
vendor under any title retention or conditional sale agreement or lease
substantially equivalent thereto, tax lien, mechanic's or materialman's lien, or
any other charge or encumbrance for security purposes, whether arising by Law or
agreement or otherwise, but excluding any right of offset which arises without
agreement in the ordinary course of business.

         "Loans" has the meaning given to such term in Section 2.1.

         "Loan Documents" means this Agreement, the Note, the Security
Documents, other requested documents and all other agreements, certificates,
documents, instruments and writings at any time delivered by or on behalf of
Borrower or any Guarantor in connection herewith or therewith (exclusive of term
sheets and commitment letters).

         "Lone Star Contract" means that certain Replacement Gas Purchase
Contract dated effective as of February 1, 1992 between Parent, successor in
interest to ARCO Oil & Gas Company, and Lone Star Gas Company.

         "Material Adverse Change" means a material and adverse change, from the
state of affairs presented in the Initial Financial Statements or as represented
or warranted in any Loan Document, to (a) Restricted Persons' Consolidated
financial condition, (b) Restricted Persons' Consolidated operations,

                                        6

<PAGE>

properties or prospects, considered as a whole, (c) Restricted Persons' ability
to timely pay the Obligations, or (d) the enforceability of the material terms
of any Loan Documents.

         "Maturity Date" means February 28, 2001, or if earlier, the day on
which the obligations of Lender to make Loans hereunder has been terminated or
the Note first becomes due and payable in full.

         "Maximum Loan Amount" means the amount of $30,000,000.

         "Note" has the meaning given to such term in Section 2.1.

         "Obligations" means all Liabilities from time to time owing by any
Restricted Person to Lender under or pursuant to any of the Loan Documents.
"Obligation" means any part of the Obligations.

         "Parent" means Castle Energy Corporation, a Delaware corporation.

         "Permitted Investments" means (a) Cash Equivalents and (b) investments
by any Restricted Person in any Guarantor that is a wholly owned, direct or
indirect, Subsidiary of Parent.

         "Permitted Lien" has the meaning given to such term in Section 7.2.

         "Person" means an individual, corporation, partnership, limited
liability company, association, joint stock company, trust or trustee thereof,
estate or executor thereof, unincorporated organization or joint venture,
Tribunal, or any other legally recognizable entity.

         "Regulation D" means Regulation D of the Board of Governors of the
Federal Reserve System as from time to time in effect.

         "Reserve Requirement" means, at any time, the maximum rate at which
reserves (including any marginal, special, supplemental, or emergency reserves)
are required to be maintained under regulations issued from time to time by the
Board of Governors of the Federal Reserve System (or any successor) by member
banks of the Federal Reserve System against "Eurocurrency liabilities" (as such
term is used in Regulation D). Without limiting the effect of the foregoing, the
Reserve Requirement shall reflect any other reserves required to be maintained
by such member banks with respect to (a) any category of liabilities which
includes deposits by reference to which the Adjusted LIBOR Rate is to be
determined, or (b) any category of extensions of credit or other assets which
include Eurodollar Loans.

         "Restricted Person" means Borrower and each Guarantor.

         "Security Documents" means the instruments listed in items 3 through 7
of the Document Schedule and all other security agreements, deeds of trust,
mortgages, chattel mortgages, pledges, guaranties, financing statements,
continuation statements, extension agreements and other agreements or
instruments now, heretofore, or hereafter delivered by any Restricted Person to
Lender in connection with this Agreement or any transaction contemplated hereby
to secure or guarantee the payment of any part of the Obligations or the
performance of any Restricted Person's other duties and obligations under the
Loan Documents.

         "Subsidiary" means, with respect to any Person, any corporation,
association, partnership, joint venture, or other business or corporate entity,
enterprise or organization which is directly or indirectly (through one or more
intermediaries) controlled by or owned fifty percent (50%) or more by such
Person, provided that associations, joint ventures or other relationships (a)
which are established pursuant to a

                                        7

<PAGE>

standard form operating agreement or similar agreement or which are partnerships
for purposes of federal income taxation only, (b) which are not corporations or
partnerships (or subject to the Uniform Partnership Act) under applicable state
Law, and (c) whose businesses are limited to the exploration, development and
operation of oil, gas or mineral properties and interests owned directly by the
parties in such associations, joint ventures or relationships, shall not be
deemed to be "Subsidiaries" of such Person.

         "Termination Event" means (a) the occurrence with respect to any ERISA
Plan of (i) a reportable event described in Sections 4043(b)(5) or (6) of ERISA
or (ii) any other reportable event described in Section 4043(b) of ERISA other
than a reportable event not subject to the provision for 30-day notice to the
Pension Benefit Guaranty Corporation pursuant to a waiver by such corporation
under Section 4043(a) of ERISA, or (b) the withdrawal of any ERISA Affiliate
from an ERISA Plan during a plan year in which it was a "substantial employer"
as defined in Section 4001(a)(2) of ERISA, or (c) the filing of a notice of
intent to terminate any ERISA Plan or the treatment of any ERISA Plan amendment
as a termination under Section 4041 of ERISA, or (d) the institution of
proceedings to terminate any ERISA Plan by the Pension Benefit Guaranty
Corporation under Section 4042 of ERISA, or (e) any other event or condition
which might constitute grounds under Section 4042 of ERISA for the termination
of, or the appointment of a trustee to administer, any ERISA Plan.

         "Tribunal" means any government, any arbitration panel, any court or
any governmental department, commission, board, bureau, agency or
instrumentality of the United States of America or any state, province,
commonwealth, nation, territory, possession, county, parish, town, township,
village or municipality, whether now or hereafter constituted and/or existing.

         Section 1.2. Exhibits and Schedules; Additional Definitions. All
Exhibits and Schedules attached to this Agreement are a part hereof for all
purposes. Reference is hereby made to the Document Schedule for the meaning of
certain terms defined therein and used but not defined herein, which definitions
are incorporated herein by reference.

         Section 1.3. Amendment of Defined Instruments. Unless the context
otherwise requires or unless otherwise provided herein the terms defined in this
Agreement which refer to a particular agreement, instrument or document also
refer to and include all renewals, extensions, modifications, amendments and
restatements of such agreement, instrument or document, provided that nothing
contained in this section shall be construed to authorize any such renewal,
extension, modification, amendment or restatement.

         Section 1.4. References and Titles. All references in this Agreement to
Exhibits, Schedules, articles, sections, subsections and other subdivisions
refer to the Exhibits, Schedules, articles, sections, subsections and other
subdivisions of this Agreement unless expressly provided otherwise. Titles
appearing at the beginning of any subdivisions are for convenience only and do
not constitute any part of such subdivisions and shall be disregarded in
construing the language contained in such subdivisions. The words "this
Agreement", "this instrument", "herein", "hereof", "hereby", "hereunder" and
words of similar import refer to this Agreement as a whole and not to any
particular subdivision unless expressly so limited. The phrases "this section"
and "this subsection" and similar phrases refer only to the sections or
subsections hereof in which such phrases occur. The word "or" is not exclusive,
and the word "including" (in its various forms) means "including without
limitation". Pronouns in masculine, feminine and neuter genders shall be
construed to include any other gender, and words in the singular form shall be
construed to include the plural and vice versa, unless the context otherwise
requires.

                                        8

<PAGE>

         Section 1.5. Calculations and Determinations. All calculations under
the Loan Documents of interest chargeable with respect to Eurodollar Loans shall
be made on the basis of actual days elapsed (including the first day but
excluding the last) and a year of 360 days. All other calculations under the
Loan Documents of interest shall be made on the basis of actual days elapsed
(including the first day but excluding the last) and a year of 365 or 366 days,
as appropriate. Unless otherwise expressly provided herein or unless Lender
otherwise consents, all financial statements and reports furnished to Lender
hereunder shall be prepared and all financial computations and determinations
pursuant hereto shall be made in accordance with GAAP.

                               ARTICLE II - Loans

         Section 2.1. Loans. Subject to the terms and conditions hereof, Lender
agrees to make advances to Borrower (herein called "Loans") upon request from
time to time prior to the Maturity Date so long as the sum of the aggregate
amount of Loans outstanding at any time does not exceed the Borrowing Base
determined as of the date on which the requested Loan is to be made. Each Loan
must be greater than or equal to $50,000 or must equal the unadvanced portion of
the Borrowing Base. Notwithstanding the preceding sentence, each Eurodollar Loan
must be greater than or equal to $4,000,000 and Borrower may have no more than
four Borrowings of Eurodollar Loans outstanding at any time. The obligation of
Borrower to repay to Lender the aggregate amount of all Loans made by Lender,
together with interest accruing in connection therewith, shall be evidenced by a
single promissory note (herein called the "Note") made by Borrower payable to
the order of Lender in the form of Exhibit A with appropriate insertions. The
amount of principal owing with respect to the Loans at any given time shall be
the aggregate amount of all Loans theretofore made minus all payments of
principal with respect to the Loans theretofore received by Lender on the Note.
Interest on the Loans owing on the Note shall accrue and be due and payable as
provided herein and therein. The Loans shall be due and payable as provided in
the Note, and shall be due and payable in full on the Maturity Date. Subject to
the terms and conditions hereof, Borrower may prior to the Maturity Date,
borrow, repay, and reborrow hereunder.

         Section 2.2. Requests for Loans.

         (a) New Loans. Borrower must give at least one Business Day's prior
written notice, or telephonic notice promptly confirmed in writing, of any
requested Base Rate Loan and at least three Business Day's prior written notice,
or telephonic notice promptly confirmed in writing, of any requested Eurodollar
Loan; provided that Borrower must give at least ten Business Day's prior written
notice of the first Loan requested. Each such written request or confirmation
must be made in writing in the form and substance of the "Borrowing Notice"
attached hereto as Exhibit B, duly completed. Each such telephonic request shall
be deemed a representation, warranty, acknowledgment and agreement by Borrower
as to the matters which are required to be set out in such written confirmation.
If all conditions precedent to such Loan have been met, Lender will on the date
requested make such Loan available to Borrower in immediately available funds at
Lender's office in Dallas, Texas.

         (b) Continuations and Conversions of Existing Loans. Borrower may make
the following elections with respect to Loans already outstanding under this
Agreement: to convert Base Rate Loans to Eurodollar Loans and to convert
Eurodollar Loans to Base Rate Loans on the last day of the Interest Period
applicable thereto, and to continue Eurodollar Loans beyond the expiration of
such Interest Period by designating a new Interest Period to take effect at the
time of such expiration. In making such elections, Borrower may combine existing
Loans into one new Borrowing or divide existing Loans made pursuant to one
Borrowing into separate new Borrowings, provided that (i) each Eurodollar Loan
must be

                                        9

<PAGE>

greater than or equal to $4,000,000 and (ii) Borrower may have no more than four
Borrowings of Eurodollar Loans outstanding at any time. To make any such
election, Borrower must give to Lender written notice, or telephonic notice
promptly confirmed in writing, of any such Conversion or Continuation of
existing Loans, with a separate notice given for each new Borrowing. Each such
notice constitutes a "Continuation/Conversion Notice" hereunder and must:

                  (i) specify the existing Loans made under this Agreement which
         are to be continued or converted;

                  (ii) specify the aggregate amount of any Borrowing of Base
         Rate Loans into which such existing Loans are to be continued or
         converted and the date on which such Continuation or Conversion is to
         occur, or the aggregate amount of any Borrowing of Eurodollar Loans
         into which such existing Eurodollar Loans are to be continued or
         converted, the date on which such Continuation or Conversion is to
         occur (which shall be the first day of the Interest Period which is to
         apply to such Eurodollar Loans), and the length of the applicable
         Interest Period; and

                  (iii) be received by Lender not later than 10:00 a.m., Dallas,
         Texas time, on the day on which any such Continuation or Conversion to
         Base Rate Loans is to occur, or the second Business Day preceding the
         day on which any such Continuation or Conversion to Eurodollar Loans is
         to occur.

Each such written request or confirmation must be made in the form and substance
of the "Continuation/ Conversion Notice" attached hereto as Exhibit C, duly
completed. Each such telephonic request shall be deemed a representation,
warranty, acknowledgment and agreement by Borrower as to the matters which are
required to be set out in such written confirmation. Each
Continuation/Conversion Notice shall be irrevocable and binding on Borrower.
During the continuance of any Default, Borrower may not make any election to
convert existing Loans made under this Agreement into Eurodollar Loans or
continue existing Loans made under this Agreement as Eurodollar Loans. If (due
to the existence of a Default or for any other reason) Borrower fails to timely
and properly give any Continuation/Conversion Notice with respect to a Borrowing
of existing Eurodollar Loans at least two Business Days prior to the end of the
Interest Period applicable thereto, such Eurodollar Loans shall automatically be
converted into Base Rate Loans at the end of such Interest Period. No new funds
shall be repaid by Borrower or advanced by Lender in connection with any
Continuation or Conversion of existing Loans pursuant to this section, and no
such Continuation or Conversion shall be deemed to be a new advance of funds for
any purpose; such Continuations and Conversions merely constitute a change in
the interest rate applicable to already outstanding Loans.

         Section 2.3. Use of Proceeds. Borrower shall use all funds from Loans
to finance the acquisition of producing oil and gas properties (and with the
prior written consent of Lender, Persons substantially all of the assets of
which consist of producing oil and gas properties) located within or offshore of
the United States and to make advances or capital contributions to Restricted
Persons, subject to the limitations set forth in Sections 7.4 and 7.8 of this
Agreement and Restricted Persons shall use all funds from any such advance or
capital contribution only for purposes permitted to Borrower. In no event shall
the funds from any Loan be used directly or indirectly by any Person for
personal, family, household or agricultural purposes or for the purpose, whether
immediate, incidental or ultimate, of purchasing, acquiring or carrying any
"margin stock" or any "margin securities" (as such terms are defined in
Regulation U promulgated by the Board of Governors of the Federal Reserve
System) or to extend credit to others directly or indirectly for the purpose of
purchasing or carrying any such margin stock or margin securities. Borrower
represents and warrants that Borrower is not engaged principally,

                                       10

<PAGE>

or as one of Borrower's important activities, in the business of extending
credit to others for the purpose of purchasing or carrying such margin stock or
margin securities.

         Section 2.4. Fees.

         (a) Commitment Fees. In consideration of Lender's commitment to make
Loans, Borrower will pay Lender a commitment fee in the aggregate amount of
$40,000, due and payable on the date hereof.

         (b) Funding Fees. In consideration of Lender's commitment to make
Loans, Borrower will pay to Lender a funding fee equal to one-half of one
percent (0.5%) of the aggregate amount of each Borrowing other than a
Continuation or Conversion of existing Loans. This funding fee shall be due and
payable on the date of each such Borrowing other than a Continuation or
Conversion of existing Loans.

         Section 2.5. Optional Prepayments. Borrower may, from time to time and,
except as provided in Section 3.5, without premium or penalty, prepay the Note,
in whole or in part, so long as the aggregate amounts of all partial prepayments
of principal on the Note equals $50,000 or any higher integral multiple of
$50,000, and so long as Borrower does not make any prepayments which would
reduce the unpaid principal balance of the Loan to less than $100,000 without
first either (a) terminating this Agreement or (b) providing assurance
satisfactory to Lender in its discretion that Lender's legal rights under the
Loan Documents are in no way affected by such reduction. Any principal or
interest prepaid pursuant to this section shall be in addition to, and not in
lieu of, all payments otherwise required to be paid under the Loan Documents at
the time of such prepayment.

         Section 2.6. Mandatory Prepayments.

         (a) If at any time the unpaid principal balance of the Loans exceeds
the Borrowing Base (such excess being herein called a "Borrowing Base
Deficiency"), Borrower shall, within fifteen days after Lender gives notice of
such fact to Borrower, either:

                  (i) prepay the principal of the Loans in an aggregate amount
         at least equal to such Borrowing Base Deficiency; or

                  (ii) give notice to Lender electing to prepay the principal of
         the Loans in up to six monthly installments in an aggregate amount at
         least equal to such Borrowing Base Deficiency, with each installment
         equal to or in excess of one-sixth of such Borrowing Base Deficiency,
         and with the first such installment to be paid one month after notice
         of the Borrowing Base was given by Lender and the subsequent
         installments to be due and payable at one-month intervals thereafter
         until such Borrowing Base Deficiency has been eliminated; or

                  (iii) give notice to Lender that Borrower desires to provide
         Lender with deeds of trust, mortgages, chattel mortgages, security
         agreements, financing statements and other security documents in form
         and substance satisfactory to Lender, granting, confirming, and
         perfecting first and prior liens or security interests in collateral
         acceptable to Lender, to the extent needed to allow Lender to increase
         the Borrowing Base (as they in their reasonable discretion deem
         consistent with prudent oil and gas banking industry lending standards
         at the time) to an amount which eliminates such Borrowing Base
         Deficiency, and then (1) provide property descriptions and other
         information which Lender may request concerning the collateral within
         fifteen days after Lender specifies such collateral to Borrower and (2)
         provide such security documents within forty-five days after Lender
         specifies such collateral to Borrower. If, prior to any such

                                       11

<PAGE>

         specification by Lender, Lender determines that the giving of such
         security documents will not serve to eliminate such Borrowing Base
         Deficiency, then, within five Business Days after receiving notice of
         such determination, Borrower will elect to make, and thereafter make,
         the prepayments specified in either of the preceding subsections (i) or
         (ii) of this subsection (a).

         (b) Any principal prepaid pursuant to this section shall be in addition
to, and not in lieu of, all payments otherwise required to be paid under the
Loan Documents at the time of such prepayment.

         (c) On the date the Contract Borrowing Base is reduced to zero dollars
($0.00), Borrower will pay to Lender the amount, if any, equal to (x) the amount
of all outstanding Obligations on such date minus (y) the amount of the
Hydrocarbon Borrowing Base in effect on such date.

         Section 2.7. Initial Borrowing Base. The initial Hydrocarbon Borrowing
Base will not be determined by Lender until Borrower so requests in writing and
during the period from the date hereof until the initial Hydrocarbon Borrowing
Base is determined by Lender, the Hydrocarbon Borrowing Base shall be zero
dollars ($0.00). The initial Contract Borrowing Base shall be $1,500,000, as
reduced or adjusted pursuant to Section 2.8(b) and Section 2.9

         Section 2.8. Subsequent Determinations of Borrowing Base.

         (a) Scheduled Determinations of Hydrocarbon Borrowing Base. After the
initial Hydrocarbon Borrowing Base is determined, Lender shall redetermine the
Hydrocarbon Borrowing Base, if any, semi-annually based on Engineering Reports
required to be delivered to Lender on October 30 and April 30 of each year
pursuant to Sections 6.2(c) and 6.2(d). In connection with any such Hydrocarbon
Borrowing Base redetermination, Borrower shall furnish to Lender all
information, reports and data which Lender has then requested concerning
Borrower's businesses and properties (including their oil and gas properties and
interests and the reserves and production relating thereto and the status of
their production sales contracts and price hedging contracts). Within thirty
(30) days after receiving such information, reports and data, or as promptly
thereafter as practicable, Lender shall by notice to Borrower designate the new
Hydrocarbon Borrowing Base available to Borrower hereunder, which designation
shall take effect immediately on the date such notice is sent (herein called a
"Determination Date") and shall remain in effect until but not including the
next date as of which the Hydrocarbon Borrowing Base is redetermined. If
Borrower does not furnish all such information, reports and data by the date
specified in the second sentence of this section, Lender may nonetheless
designate the Hydrocarbon Borrowing Base at any amount which Lender determines
and may redesignate the Hydrocarbon Borrowing Base from time to time thereafter
until Lender receives all such information, reports and data, whereupon Lender
shall designate a new Hydrocarbon Borrowing Base as described above.

         (b) Unscheduled Determinations of Hydrocarbon Borrowing Base. In
addition to the scheduled redeterminations pursuant to subsection (a) above,
Borrower may request that Lender redetermine the Hydrocarbon Borrowing Base once
between the scheduled redeterminations described in Section 2.8(a) and Lender
may redetermine the Hydrocarbon Borrowing Base at any other time and from time
to time without limitation. In connection with any such Hydrocarbon Borrowing
Base redetermination, Borrower shall furnish to Lender all information, reports
and data which Lender has then requested concerning Borrower's businesses and
properties (including their oil and gas properties and interests and the
reserves and production relating thereto and the status of its production sales
contracts and price hedging contracts). Lender shall by notice to Borrower
designate the new Hydrocarbon Borrowing Base available to Borrower hereunder,
which designation shall take effect immediately on the date such notice is sent
(herein called a "Determination Date") and shall remain in effect until but not
including the next date as of which the Hydrocarbon Borrowing Base is
redetermined.

                                       12

<PAGE>

         (c) Contract Borrowing Base Determination. Lender may redetermine the
Contract Borrowing Base at any time and from time to time without limitation.
Lender shall determine the amount of the Contract Borrowing Base based upon the
loan collateral value which it in its discretion assigns to 80% of the projected
net revenues based upon the minimum take-or-pay obligations of Lone Star Gas
Company under the Lone Star Contract.

         (d) General Provisions. Lender shall determine the amount of the
Borrowing Base based upon the loan collateral value which it in its discretion
assign to the various natural gas contracts and the oil and gas properties of
Borrower at the time in question and based upon such other credit factors
(including without limitation the assets, liabilities, cash flow, hedged and
unhedged exposure to price, foreign exchange rate and interest rate changes,
business, properties, prospects, management and ownership of Borrower and its
Affiliates) as Lender in its discretion deems significant. It is expressly
understood that Lender has no obligation to agree upon or designate the
Borrowing Base at any particular amount, whether in relation to the Maximum Loan
Amount or otherwise, and that Lender's commitment to advance funds hereunder is
determined by reference to the Borrowing Base from time to time in effect and,
to the extent permitted by Law and regulatory authorities, for the purposes of
capital adequacy determination and reimbursements under Article III.

         Section 2.9. Reduction of Contract Borrowing Base. Until the Maturity
Date, the Contract Borrowing Base in effect on each date set forth below shall
be automatically reduced on such date by the amount set forth opposite such
date:

             Date                    Amount

             July 1, 1999            the amount necessary to reduce the Contract
                                     Borrowing Base to zero dollars ($0.00)

         On the first day after July 1, 1999, upon which (i) the Contract
Borrowing Base has been reduced to zero dollars ($0.00); (ii) no Borrowing Base
Deficiency exists; and (iii) no Default or Event of Default has occurred and is
continuing, CEC Gas shall be released from the Guaranty of even date herewith
made by CEC Gas in favor of Lender and shall cease to be a "Guarantor" or a
"Restricted Person" hereunder.

                        ARTICLE III - Payments to Lender

         Section 3.1. General Procedures. Borrower will make each payment which
it owes under the Loan Documents not later than 11:00 a.m., Dallas, Texas time,
on the date such payment becomes due and payable, in lawful money of the United
States of America, without set-off, deduction or counterclaim, and in
immediately available funds. Any payment received by Lender after such time will
be deemed to have been made on the next following Business Day. Should any such
payment become due and payable on a day other than a Business Day, the maturity
of such payment shall be extended to the next succeeding Business Day, and, in
the case of a payment of principal or past due interest, interest shall accrue
and be payable thereon for the period of such extension as provided in the Loan
Document under which such payment is due. Each payment under a Loan Document
shall be due and payable at the place provided therein and, if no specific place
of payment is provided, shall be due and payable at the place of payment of the
Note. Amounts collected or received by Lender shall be applied as follows:

         (a) first, for the payment of all Obligations which are then due (and
if such money is insufficient to pay all such Obligations, first to any
reimbursements due Lender under Section 6.9 or 9.4

                                       13

<PAGE>

and then to the partial payment of all other Obligations then due in proportion
to the amounts thereof, or as Lender shall otherwise agree);

         (b) then, for the prepayment of amounts owing under the Loan Documents
if so specified by Borrower, together with accrued and unpaid interest on any
principal so prepaid; and

         (c) last, for the payment or prepayment of any other Obligations.

All payments applied to principal or interest on any Note shall be applied first
to any interest then due and payable, then to principal then due and payable,
and last to any prepayment of principal and interest in compliance with Sections
2.5 and 2.6, as applicable.

         Section 3.2. Capital Reimbursement. If after the date hereof, either
(a) the introduction or implementation of or the compliance with or any change
in or in the interpretation of any Law, or (b) the introduction or
implementation of or the compliance with any request, directive or guideline
from any central bank or other governmental authority (whether or not having the
force of Law) affects or would affect the amount of capital required or expected
to be maintained by Lender or any corporation controlling Lender, then, upon
demand by Lender, Borrower will pay to Lender, from time to time as specified by
Lender, such additional amount or amounts which Lender shall determine to be
appropriate to compensate Lender or any corporation controlling Lender in light
of such circumstances, to the extent that Lender reasonably determines that the
amount of any such capital would be increased or the rate of return on any such
capital would be reduced by or in whole or in part based on the existence of the
face amount of Lender's Loan or commitments under this Agreement.

         Section 3.3. Increased Cost of Eurodollar Loans. If any applicable Law
(whether now in effect or hereinafter enacted or promulgated, including
Regulation D) or any interpretation or administration thereof by any
governmental authority charged with the interpretation or administration thereof
(whether or not having the force of Law) shall, after the date hereof:

         (a) change the basis of taxation of payments to any Lender Party of any
principal, interest, or other amounts attributable to any Eurodollar Loan or
otherwise due under this Agreement in respect of any Eurodollar Loan (other than
taxes imposed on the overall net income of Lender by any jurisdiction in which
Lender is located); or

         (b) change, impose, modify, apply or deem applicable any reserve,
special deposit or similar requirements in respect of any Eurodollar Loan
(excluding those for which Lender is fully compensated pursuant to adjustments
made in the definition of LIBOR Rate) or against assets of, deposits with or for
the account of, or credit extended by, Lender; or

         (c) impose on Lender or the interbank eurocurrency deposit market any
other condition affecting any Eurodollar Loan, the result of which is to
increase the cost to Lender of funding or maintaining any Eurodollar Loan or to
reduce the amount of any sum receivable by Lender in respect of any Eurodollar
Loan by an amount deemed by Lender to be material, then Lender shall promptly
notify Borrower in writing of the happening of such event and of the amount
required to compensate Lender for such event (on an after-tax basis, taking into
account any taxes on such compensation), whereupon (i) Borrower shall pay such
amount to Lender and (ii) Borrower may elect, by giving to Lender not less than
three Business Days' notice, to convert all (but not less than all) of any such
Eurodollar Loans into Base Rate Loans.

                                       14

<PAGE>

         Section 3.4. Availability. If (a) any change in applicable Laws, or in
the interpretation or administration thereof of or in any jurisdiction
whatsoever, domestic or foreign, shall make it unlawful or impracticable for
Lender to fund or maintain Eurodollar Loans, or shall materially restrict the
authority of Lender to purchase or take offshore deposits of dollars (i.e.,
"eurodollars"), or (b) Lender determines that matching deposits appropriate to
fund or maintain any Eurodollar Loan are not available to it, or (c) Lender
determines that the formula for calculating the LIBOR Rate does not fairly
reflect the cost to Lender of making or maintaining loans based on such rate,
then, upon notice by Lender to Borrower, Borrower's right to elect Eurodollar
Loans from Lender shall be suspended to the extent and for the duration of such
illegality, impracticability or restriction and all Eurodollar Loans of Lender
which are then outstanding or are then the subject of any Borrowing Notice and
which cannot lawfully or practicably be maintained or funded shall immediately
become or remain, or shall be funded as, Base Rate Loans of Lender. Borrower
agrees to indemnify Lender and hold it harmless against all costs, expenses,
claims, penalties, liabilities and damages which may result from any such change
in Law, interpretation or administration. Such indemnification shall be on an
after-tax basis, taking into account any taxes imposed on the amounts paid as
indemnity.

         Section 3.5. Funding Losses. In addition to its other obligations
hereunder, Borrower will indemnify Lender against, and reimburse Lender on
demand for, any loss or expense incurred or sustained by Lender (including any
loss or expense incurred by reason of the liquidation or reemployment of
deposits or other funds acquired by Lender to fund or maintain Eurodollar
Loans), as a result of (a) any payment or prepayment (whether authorized or
required hereunder or otherwise) of all or a portion of a Eurodollar Loan on a
day other than the day on which the applicable Interest Period ends, (b) any
payment or prepayment, whether required hereunder or otherwise, of a Loan made
after the delivery, but before the effective date, of a Continuation/Conversion
Notice, if such payment or prepayment prevents such Continuation/Conversion
Notice from becoming fully effective, (c) the failure of any Loan to be made or
of any Continuation/Conversion Notice to become effective due to any condition
precedent not being satisfied or due to any other action or inaction of
Borrower, or (d) any Conversion (whether authorized or required hereunder or
otherwise) of all or any portion of any Eurodollar Loan into a Base Rate Loan or
into a different Eurodollar Loan on a day other than the day on which the
applicable Interest Period ends. Such indemnification shall be on an after-tax
basis, taking into account any taxes imposed on the amounts paid as indemnity.

         Section 3.6. Reimbursable Taxes. Borrower covenants and agrees that:

         (a) Borrower will indemnify Lender against and reimburse Lender for all
present and future stamp and other taxes, levies, costs and charges whatsoever
imposed, assessed, levied or collected on or in respect of this Agreement or any
Eurodollar Loans (whether or not legally or correctly imposed, assessed, levied
or collected), excluding, however, any taxes imposed on or measured by the
overall net income of Lender (all such non-excluded taxes, levies, costs and
charges being collectively called "Reimbursable Taxes" in this section). Such
indemnification shall be on an after-tax basis, taking into account any taxes
imposed on the amounts paid as indemnity.

         (b) All payments on account of the principal of, and interest on,
Lender's Loans and Notes, and all other amounts payable by Borrower to Lender
hereunder, shall be made in full without set-off or counterclaim and shall be
made free and clear of and without deductions or withholdings of any nature by
reason of any Reimbursable Taxes, all of which will be for the account of
Borrower. In the event of Borrower being compelled by Law to make any such
deduction or withholding from any payment to any Lender, Borrower shall pay on
the due date of such payment, by way of additional interest, such additional
amounts as are needed to cause the amount receivable by Lender after such
deduction or withholding to equal the amount which would have been receivable in
the absence of such deduction or

                                       15

<PAGE>

withholding. If Borrower should make any deduction or withholding as aforesaid,
Borrower shall within sixty days thereafter forward to Lender an official
receipt or other official document evidencing payment of such deduction or
withholding.

         (c) If Borrower is ever required to pay any Reimbursable Tax with
respect to any Eurodollar Loan, Borrower may elect, by giving to Lender not less
than three Business Days' notice, to convert all (but not less than all) of any
such Eurodollar Loan into a Base Rate Loan, but such election shall not diminish
Borrower's obligation to pay all Reimbursable Taxes.

                  ARTICLE IV - Conditions Precedent to Lending

         Section 4.1. Documents to be Delivered. Lender has no obligation to
make its first Loan unless:

         (a) Lender shall have received all of the following at Lender's office
in Dallas, Texas: (i) each Loan Document listed in the Document Schedule duly
executed and delivered and in form, substance and date satisfactory to Lender
and (ii) payment of all commitment and other fees and reimbursements (including
fees and disbursement of Lender's attorneys) owing to Lender pursuant to any
Loan Document or otherwise due Lender;

         (b) a lockbox account shall have been established by Borrower with
Lender on terms acceptable to Lender if funds are to be advanced against the
contract Borrowing Base; and

         (c) a UCC-1 financing statement covering the Collateral shall have been
filed with the appropriate jurisdictions.

         Section 4.2. Additional Conditions Precedent. Lender has no obligation
to make any Loan (including its first), unless the following conditions
precedent have been satisfied:

         (a) All representations and warranties made by any Restricted Person in
any Loan Document shall be true on and as of the date of such Loan (except to
the extent that such representations by their terms relate to a separate date or
the facts upon which such representations are based have been changed by the
extension of credit hereunder) as if such representations and warranties had
been made as of the date of such Loan.

         (b) No Default shall exist at the date of such Loan.

         (c) No Material Adverse Change shall have occurred to, and no event or
circumstance shall have occurred that could cause a Material Adverse Change to,
Parent's Consolidated financial condition or businesses or Borrower's financial
condition or business since the date of this Agreement.

         (d) Each Restricted Person shall have performed and complied with all
agreements and conditions required in the Loan Documents to be performed or
complied with by it on or prior to the date of such Loan.

         (e) The making of such Loan shall not be prohibited by any Law and
shall not subject Lender to any penalty or other onerous condition under or
pursuant to any such Law.

                                       16

<PAGE>

         (f) Lender shall have received all documents and instruments which
Lender has then reasonably requested, in addition to those described in Section
4.1 (including corporate documents and records; documents evidencing
governmental authorizations, consents, approvals, licenses and exemptions; and
certificates of public officials and of officers and representatives of Borrower
and other Persons), as to (i) the accuracy and validity of or compliance with
all representations, warranties and covenants made by any Restricted Person in
this Agreement and the other Loan Documents, (ii) the satisfaction of all
conditions contained herein or therein, and (iii) all other matters pertaining
hereto and thereto. All such additional documents and instruments shall be
reasonably satisfactory to Lender in form, substance and date.

         (g) Borrower shall, prior to the making of the first Loan (or using the
proceeds thereof), have paid all commitment, facility, and other fees required
to be paid to Lender pursuant to any Loan Document or any commitment agreement
heretofore entered into and all fees and disbursements of Lender's counsel.


                   ARTICLE V - Representations and Warranties

         To confirm Lender's understanding concerning Borrower and Borrower's
businesses, properties and obligations, and to induce Lender to enter into this
Agreement and to extend credit hereunder, Borrower represents and warrants to
Lender that:

         Section 5.1. No Default. No Restricted Person is in default in the
performance of any of the covenants and agreements contained in any Loan
Document. No event has occurred and is continuing which constitutes a Default.

         Section 5.2. Organization and Good Standing. Each Restricted Person is
duly organized, validly existing and in good standing under the Laws of its
jurisdiction of organization, having all powers required to carry on its
business and enter into and carry out the transactions contemplated hereby. Each
Restricted Person is duly qualified, in good standing, and authorized to do
business in all other jurisdictions within the United States wherein the
character of the properties owned or held by it or the nature of the business
transacted by it makes such qualification necessary, except where the failure to
obtain such qualification cannot reasonably be expected to result in a Material
Adverse Change. Each Restricted Person has taken all actions and procedures
customarily taken in order to enter, for the purpose of conducting business or
owning property, each jurisdiction outside the United States wherein the
character of the properties owned or held by it or the nature of the business
transacted by it makes such actions and procedures desirable.

         Section 5.3. Authorization. Each Restricted Person has duly taken all
action necessary to authorize the execution and delivery by it of the Loan
Documents to which it is a party and to authorize the consummation of the
transactions contemplated thereby and the performance of its obligations
thereunder. Borrower is duly authorized to borrow funds hereunder.

         Section 5.4. No Conflicts or Consents. The execution and delivery by
each Restricted Person of the Loan Documents to which it is a party, the
performance by each of its obligations under such Loan Documents, and the
consummation of the transactions contemplated by the various Loan Documents, do
not and will not (a) conflict with any material provision of (i) any applicable
Law, (ii) the organizational documents of such Person, or (iii) any agreement,
judgment, license, order or permit applicable to or binding upon such Person,
(b) result in the acceleration of any material Indebtedness owed by such Person,
or (c) result in or require the creation of any Lien upon any material assets or
properties of such

                                       17

<PAGE>

Person except as expressly contemplated in the Loan Documents. Except as
expressly contemplated in the Loan Documents no consent, approval, authorization
or order of, and no notice to or filing with, any Tribunal or third party is
required in connection with the execution, delivery or performance by each
Restricted Person of any Loan Document or to consummate any transactions
contemplated by the Loan Documents.

         Section 5.5. Enforceable Obligations. The Loan Documents when duly
executed and delivered will be, legal, valid and binding obligations of each
Restricted Person, to the extent that each is a party thereto, enforceable in
accordance with their terms except as such enforcement may be limited by
bankruptcy, insolvency or similar Laws of general application relating to the
enforcement of creditors' rights.

         Section 5.6. Initial Financial Statements. Borrower has heretofore
delivered to Lender copies of the Initial Financial Statements. The Initial
Financial Statements fairly present Parent's financial position at the
respective dates thereof and the results of Parent's operations and Parent's
cash flows for the period thereof. Since the date of the Initial Financial
Statements no Material Adverse Change has occurred, except as reflected in the
Disclosure Schedule. All Initial Financial Statements were prepared in
accordance with GAAP.

         Section 5.7. Other Obligations and Restrictions. No Restricted Person
has any outstanding Liabilities of any kind (including contingent obligations,
tax assessments, and unusual forward or long-term commitments) which are, in the
aggregate, material to such Restricted Person or material with respect to Parent
and its Consolidated Subsidiaries and not shown in the Initial Financial
Statements or disclosed in the Disclosure Schedule or a Disclosure Report.

         Section 5.8. Full Disclosure. No certificate, statement or other
information delivered herewith or heretofore by any Restricted Person to Lender
in connection with the negotiation of this Agreement or in connection with any
transaction contemplated hereby contains any untrue statement of a material fact
or omits to state any material fact known to any Restricted Person (other than
industry-wide risks normally associated with the types of businesses conducted
by such Persons) necessary to make the statements contained herein or therein
not misleading as of the date made or deemed made. There is no fact known to any
Restricted Person (other than industry-wide risks normally associated with the
types of businesses conducted by any Restricted Person) that has not been
disclosed to Lender in writing which could reasonably be expected to cause a
Material Adverse Change. To Borrower's knowledge, there are no statements or
conclusions in any Engineering Report which are based upon or include misleading
information or fail to take into account material information regarding the
matters reported therein, it being understood that each Engineering Report is
necessarily based upon professional opinions, estimates and projections and that
no Restricted Person warrants that such opinions, estimates and projections will
ultimately prove to have been accurate.

         Section 5.9. Litigation. Except as disclosed in the Initial Financial
Statements or in the Disclosure Schedule, (a) there are no actions, suits or
legal, equitable, arbitrative or administrative proceedings pending, or to the
knowledge of any Restricted Person, threatened, against any Restricted Person
before any Tribunal which, if adversely determined, could reasonably be expected
to cause a Material Adverse Change, and (b) there are no outstanding judgments,
injunctions, writs, rulings or orders by any such Tribunal against any
Restricted Person or their stockholders, partners, directors or officers which
could reasonably be expected to cause a Material Adverse Change.

         Section 5.10. Names and Places of Business. No Restricted Person has,
during the preceding five years, been known by, or used any other trade or
fictitious name, except as disclosed in the

                                       18

<PAGE>

Disclosure Schedule. Except as otherwise indicated in the Disclosure Schedule or
a Disclosure Report, the chief executive office and principal place of business
of each Restricted Person are (and for the preceding five years have been)
located at the address of Borrower set out on the signature page hereto. Except
as indicated in the Disclosure Schedule or a Disclosure Report, no Restricted
Person has any other office or place of business.

         Section 5.11. Parent's Subsidiaries. Parent does not presently have any
Subsidiary or own any stock in any other corporation or association except those
listed in the Disclosure Schedule or a Disclosure Report. No Restricted Person
is a member of any general or limited partnership, joint venture or association
of any type whatsoever except those listed in the Disclosure Schedule or a
Disclosure Report.

         Section 5.12. Title to Properties; Licenses. Each Restricted Person has
good and defensible title to all of its material properties and assets, free and
clear of all Liens, other than Permitted Liens, and of all impediments to the
use of such properties and assets in such Person's business, except that no
representation or warranty is made with respect to any oil, gas or mineral
property or interest to which no proved oil or gas reserves are properly
attributed. The ownership of such properties shall not in the aggregate in any
material respect obligate any Restricted Person to bear the costs and expenses
relating to the maintenance, development and operations of such properties in
any amount materially in excess of the working interest of such Restricted
Person in such properties. Each Restricted Person has paid all royalties payable
under the oil and gas leases to which it is operator, except those contested in
accordance with the terms of the applicable joint operating agreement or
otherwise contested in good faith by appropriate proceedings. Upon delivery of
each Engineering Report furnished to Lender pursuant to Article VI, the
statements made in the preceding sentences to this section shall be true with
respect to such Engineering Report. All input information upon which the
Engineering Reports are based is true and correct in all material respects as of
the date thereof. To the best of Borrower's knowledge the information contained
in each Engineering Report is true and correct an all material respects. Each
Restricted Person possesses all licenses, permits, franchises, patents,
copyrights, trademarks and trade names, and other intellectual property (or
otherwise possesses the right to use such intellectual property without
violation of the rights of any other Person) which are necessary to carry out
its business as presently conducted and as presently proposed to be conducted
hereafter.

         Section 5.13. Government Regulation. No Restricted Person is subject to
regulation under the Public Utility Holding Company Act of 1935, the Federal
Power Act, the Investment Company Act of 1940 (as any of the preceding acts have
been amended) or any other Law which regulates the incurring by such Person of
Indebtedness, including Laws relating to common contract carriers or the sale of
electricity, gas, steam, water or other public utility services.

         Section 5.14. Solvency. Upon giving effect to the issuance of the Note,
the execution of the Loan Documents by Borrower and the consummation of the
transactions contemplated hereby, each Restricted Person will be solvent (as
such term is used in applicable bankruptcy, liquidation, receivership,
insolvency or similar Laws).

         Section 5.15. ERISA Plans and Liabilities. All currently existing ERISA
Plans are listed in the Disclosure Schedule or a Disclosure Report. Except as
disclosed in the Initial Financial Statements or in the Disclosure Schedule or a
Disclosure Report, no Termination Event has occurred with respect to any ERISA
Plan and all ERISA Affiliates are in compliance with ERISA in all material
respects. No ERISA Affiliate is required to contribute to, or has any other
absolute or contingent liability in respect of, any "multiemployer plan" as
defined in Section 4001 of ERISA. Except as set forth in the Disclosure Schedule
or a Disclosure Report: (i) no "accumulated funding deficiency" (as defined in
Section 412(a)

                                       19

<PAGE>

of the Internal Revenue Code of 1986, as amended) exists with respect to any
ERISA Plan, whether or not waived by the Secretary of the Treasury or his
delegate, and (ii) the current value of each ERISA Plan's benefits does not
exceed the current value of such ERISA Plan's assets available for the payment
of such benefits by more than $500,000.

         Section 5.16. Environmental and Other Laws. Except as disclosed in the
Disclosure Schedule or a Disclosure Report, (a) Restricted Persons are
conducting their businesses in material compliance with all applicable Laws,
including Environmental Laws, and have and are in material compliance with all
licenses and permits required under any such Laws, (b) to the knowledge of
Borrower none of the operations or properties of any Restricted Person is the
subject of any federal, state or local investigation evaluating whether any
material remedial action is needed to respond to a release of any Hazardous
Materials into the environment or to the improper storage or disposal (including
storage or disposal at offsite locations) of any Hazardous Materials, (c) no
Restricted Person has (and to the best knowledge of Borrower, no other Person
has) filed any notice under any Law indicating that any Restricted Person is
responsible for the improper release into the environment, or the improper
storage or disposal, of any material amount of any Hazardous Materials or that
any Hazardous Materials have been improperly released, or are improperly stored
or disposed of, upon any of its properties, (d) no Restricted Person has
transported or arranged for the transportation of any Hazardous Material to any
location which is (i) listed on the National Priorities List under the
Comprehensive Environmental Response, Compensation and Liability Act of 1980, as
amended, listed for possible inclusion on such National Priorities List by the
Environmental Protection Agency in its Comprehensive Environmental Response,
Compensation and Liability Information System List, or listed on any similar
state list or (ii) to the knowledge of Borrower the subject of federal, state or
local enforcement actions or other investigations which may lead to claims
against Borrower for clean-up costs, remedial work, damages to natural resources
or for personal injury claims (whether under Environmental Laws or otherwise);
and (e) no Restricted Person otherwise has any known material contingent
liability under any Environmental Laws or in connection with the release into
the environment, or the storage or disposal, of any Hazardous Materials.

                 ARTICLE VI - Affirmative Covenants of Borrower

         To conform with the terms and conditions under which Lender is willing
to have credit outstanding to Borrower, and to induce Lender to enter into this
Agreement and extend credit hereunder, Borrower hereby covenants and agrees that
from the date Borrower delivers its first Borrowing Notice to Lender until the
full and final payment of the Obligations and the termination of this Agreement,
unless Lender has previously agreed otherwise:

         Section 6.1. Payment and Performance. Each Restricted Person will pay
all amounts due under the Loan Documents in accordance with the terms thereof
and will observe, perform and comply with every covenant, term and condition
expressed or implied in the Loan Documents.

         Section 6.2. Books, Financial Statements and Reports. Each Restricted
Person will at all times maintain full and accurate books of account and
records. Parent will maintain and will cause its Subsidiaries to maintain a
standard system of accounting, will maintain its Fiscal Year, and will furnish
the following statements and reports to Lender at Parent's expense:

         (a) As soon as available, and in any event within one hundred and five
(105) days after the end of each Fiscal Year, complete Consolidated financial
statements of Parent, together with all notes thereto, prepared in reasonable
detail in accordance with GAAP, together with an unqualified opinion,

                                       20

<PAGE>

based on an audit using generally accepted auditing standards, by independent
certified public accountants selected by Borrower and acceptable to Lender,
stating that such Consolidated financial statements have been so prepared. These
financial statements shall contain a Consolidated balance sheet as of the end of
such Fiscal Year and Consolidated statements of earnings, of cash flows, and of
changes in owners' equity for such Fiscal Year, each setting forth in
comparative form the corresponding figures for the preceding Fiscal Year. In
addition, within one hundred and five (105) days after the end of each Fiscal
Year Borrower will furnish a report signed by such accountants (i) stating that
they have read this Agreement, (ii) containing calculations showing compliance
(or non-compliance) at the end of such Fiscal Year with the requirements of
Sections 7.11 and 7.12, and (iii) further stating that in making their
examination and reporting on the Consolidated financial statements described
above they did not conclude that any Default existed at the end of such Fiscal
Year or at the time of their report, or, if they did conclude that a Default
existed, specifying its nature and period of existence.

         (b) As soon as available, and in any event within fifty (50) days after
the end of each Fiscal Quarter, Parent's Consolidated balance sheet and
Borrower's consolidating balance sheet as of the end of such Fiscal Quarter and
Consolidated statements of Parent's earnings and cash flows and consolidating
statements of Borrower's earnings and cash flows for the period from the
beginning of the then current Fiscal Year to the end of such Fiscal Quarter, all
in reasonable detail and prepared in accordance with GAAP, subject to changes
resulting from normal year-end adjustments. In addition Borrower will, together
with each such set of financial statements and each set of financial statements
furnished under subsection (a) of this section, furnish a certificate in the
form of Exhibit D signed by the chief financial officer of Borrower stating that
such financial statements are accurate and complete (subject to normal year-end
adjustments), stating that he has reviewed the Loan Documents, containing
calculations showing compliance (or non-compliance) at the end of such Fiscal
Quarter with the requirements of Sections 7.11 and 7.12 and stating that no
Default exists at the end of such Fiscal Quarter or at the time of such
certificate or specifying the nature and period of existence of any such
Default.

         (c) By October 30 of each year beginning after the initial Hydrocarbon
Borrowing Base is determined, an Engineering Report as of the preceding
September 30 prepared by independent petroleum engineers chosen by Borrower and
acceptable to Lender, concerning/all oil and gas properties and interests owned
by Borrower and any other grantor under the Security Documents and which have
attributable to them material proved oil or gas reserves. This report shall be
satisfactory to Lender, shall take into account any materially "over-produced"
status under gas balancing arrangements. This report shall distinguish (or shall
be delivered together with a certificate from an appropriate officer of Borrower
which distinguishes) those properties treated in the report which are Collateral
from those properties treated in the report which are not Collateral.

         (d) By April 30 of each year, and promptly following notice of an
additional Borrowing Base redetermination under Section 2.8(b), an Engineering
Report prepared as of the preceding March 31 (or the first day of the preceding
calendar month in the case of an additional redetermination) by petroleum
engineers who are employees of Borrower, together with an accompanying report on
property sales, property purchases and changes in categories, both in the same
form and scope as the reports in (d) above.

         (e) At the request of Lender, as soon as available, and in any event
within thirty (30) days after the end of each month, beginning after the initial
Hydrocarbon Borrowing Base is determined, a report describing by lease or unit
the gross volume of production and sales attributable to production during such
month from the properties described in subsection (c) above and describing the
related severance taxes, other taxes, and leasehold operating expenses and
capital costs attributable thereto and incurred during such month.

                                       21

<PAGE>

         (f) As soon as available, and in any event within forty-five (45) days
after the end of the first Fiscal Quarter after the initial Hydrocarbon
Borrowing Base is determined, a list, by name and address, of those Persons who
have purchased production (representing at least 85% of Borrower's monthly cash
flow) during such Fiscal Quarter from the Collateral giving each such
purchaser's owner number for Borrower and each such purchaser's property number
for each such Mortgaged Property such report to be updated annually, such update
to be delivered to Lender with the Engineering Report described in Section
6.2(c).

         (g) If advances are made against the Contract Borrowing Base, as soon
as available, and in any event within thirty (30) days after the end of each
month, a report setting forth volumes, prices and margins for all marketing
activities of Borrower relating to the Lone Star Contract and any other natural
gas marketing contracts.

         Section 6.3. Other Information and Inspections. Each Restricted Person
will furnish to Lender any information which Lender may from time to time
reasonably request in writing concerning any covenant, provision or condition of
the Loan Documents or any matter in connection with the businesses and
operations of each Restricted Person. Each Restricted Person will permit
representatives appointed by Lender (including independent accountants,
auditors, Lenders, attorneys, appraisers and any other Persons) to visit and
inspect during normal business hours any of its property, including its books of
account, other books and records, and any facilities or other business assets,
and to make extra copies therefrom and photocopies and photographs thereof, and
to write down and record any information such representatives obtain, and will
permit Lender or its representatives to investigate and verify the accuracy of
the information furnished to Lender or Lender in connection with the Loan
Documents and to discuss all such matters with its officers, employees and
representatives.

         Section 6.4. Notice of Material Events and Change of Address. Borrower
will promptly notify Lender in writing, stating that such notice is being given
pursuant to this Agreement, of:

         (a) the occurrence of any Material Adverse Change,

         (b) the occurrence of any Default,

         (c) any claim of $100,000 or more, any notice of potential liability
under any Environmental Laws which, if adversely determined, could reasonably be
expected to exceed such amount, or any other material adverse claim asserted
against any Restricted Person with respect to any Restricted Person or any
Collateral,

         (d) the filing of any suit or proceeding against any Restricted Person
in which an adverse decision could reasonably be expected to cause a Material
Adverse Change, and

         (e) any Restricted Person's change of name or the location of its place
of business or the place where it keeps its books and records concerning the
Collateral, furnishing such notice to Lender at least twenty Business Days prior
to the date of any such change and accompanied with any necessary financing
statement amendments or requesting Lender and its counsel to prepare the same.

         Section 6.5. Maintenance of Properties. Each Restricted Person will
maintain, preserve, protect, and keep all Collateral and all other property used
or useful in the conduct of its business in good condition and in compliance
with all applicable Laws, and will from time to time make all repairs, renewals
and replacements needed to enable the business and operations carried on in
connection therewith to be promptly and advantageously conducted at all times.

                                       22

<PAGE>

         Section 6.6. Maintenance of Existence and Qualifications. Each
Restricted Person will maintain and preserve its existence and its rights and
franchises in full force and effect and will qualify to do business in all
states or jurisdictions where required by applicable Law, except where the
failure so to qualify will not cause a Material Adverse Change.

         Section 6.7. Payment of Trade Liabilities, Taxes, etc. Each Restricted
Person will (a) timely file all required tax returns; (b) timely pay all taxes,
assessments, and other governmental charges or levies imposed upon it or upon
its income, profits or property; (c) within 90 days after the same becomes due
pay all Liabilities owed by it on ordinary trade terms to vendors, suppliers and
other Persons providing goods and services used by it in the ordinary course of
its business; (d) pay and discharge when due all other Liabilities now or
hereafter owed by it; and (e) maintain appropriate accruals and reserves for all
of the foregoing in accordance with GAAP. Each Restricted Person may, however,
delay paying or discharging any of the foregoing so long as it is in good faith
contesting the validity thereof by appropriate proceedings and has set aside on
its books adequate reserves therefor.

         Section 6.8. Insurance. Each Restricted Person will keep or cause to be
kept insured by financially sound and reputable insurers its property in
accordance with the Insurance Schedule. Each Restricted Person shall at all
times maintain insurance against its liability for injury to persons or property
in accordance with the Insurance Schedule, which insurance shall be by
financially sound and reputable insurers.

         Section 6.9. Performance on Other Person's Behalf. If any Restricted
Person fails to pay any taxes, insurance premiums, expenses, attorneys' fees or
other amounts it is required to pay under any Loan Document, Lender may pay the
same. Borrower shall immediately reimburse Lender for any such payments and each
amount paid by Lender shall constitute an Obligation owed hereunder which is due
and payable on the date such amount is paid by Lender.

         Section 6.10. Interest. Borrower hereby promises to Lender to pay
interest at the Default Rate on all Obligations (including Obligations to pay
fees or to reimburse or indemnify Lender) which Borrower has in this Agreement
promised to pay to Lender and which are not paid when due. Such interest shall
accrue from the date such Obligations become due until they are paid.

         Section 6.11. Compliance with Agreements and Law. Each Restricted
Person will perform all material obligations it is required to perform under the
terms of each indenture, mortgage, deed of trust, security agreement, lease,
franchise agreement, contract or other material instrument or agreement to which
it is a party or by which it or any of its properties is bound, will conduct its
business and affairs in compliance in all material respects with all Laws
applicable thereto and will maintain its good standing all licenses required by
any governmental authority that may be necessary to carry on its general
business objects and purposes except where the failure to maintain such standing
or license could not reasonably be expected to result in a Material Adverse
Change.

         Section 6.12. Evidence of Compliance. Each Restricted Person will
furnish to Lender at such Restricted Person's or Borrower's expense all evidence
which Lender from time to time reasonably requests in writing as to the accuracy
and validity of or compliance with all representations, warranties and covenants
made by any Restricted Person in the Loan Documents, the satisfaction of all
conditions contained therein, and all other matters pertaining thereto.

         Section 6.13. Agreement to Deliver Security Documents.

                                       23

<PAGE>

         (a) In addition to the Security Documents delivered to Lender at or
before the time of the first Loan, Borrower agrees to deliver thereafter and to
cause any other Restricted Person to deliver, to further secure the Obligations
whenever requested by Lender in its sole and absolute discretion, deeds of
trust, mortgages, chattel mortgages, security agreements, financing statements
and other Security Documents in form and substance reasonably satisfactory to
Lender for the purpose of granting, confirming, and perfecting first and prior
liens or security interests in any real or personal property now owned or
hereafter acquired by Borrower.

         (b) Within thirty (30) days following each Determination Date, Borrower
will execute and deliver and will cause each other Restricted Person to execute
and deliver deeds of trust, mortgages, chattel mortgages, security agreements,
financing statements and other Security Documents in form and substance
reasonably satisfactory to Lender, granting to Lender first perfected Liens on
and in Borrower's interest in the oil, gas and mineral lease(s) covering each
well (i) acquired or completed since the prior Determination Date which is
capable of production of oil, gas or other hydrocarbons in paying quantities,
insofar as such lease(s) cover the proration unit assigned to such well, and
(ii) which is to be added to the Borrowing Base. Prior to the granting of such
Liens, Borrower will furnish to Lender title opinions in form, substance and
authorship satisfactory to Lender, concerning not less than ninety percent (90%)
of the aggregate value of such properties and will furnish all other documents
and information relating to such properties as Lender may reasonably request.

         Section 6.14. Perfection and Protection of Security Interests and
Liens. Borrower will from time to time deliver, and will cause any other
Restricted Person to deliver to Lender any financing statements, continuation
statements, extension agreements and other documents, properly completed and
executed (and acknowledged when required) by the Restricted Persons in form and
substance satisfactory to Lender, which Lender requests for the purpose of
perfecting, confirming, or protecting any Liens or other rights in Collateral
securing any Obligations.

         Section 6.15. Bank Accounts; Offset. To secure the repayment of the
Obligations Borrower hereby grants to Lender a security interest, a lien, and a
right of offset, each of which shall be in addition to all other interests,
liens, and rights of Lender at common Law, under the Loan Documents, or
otherwise, and each of which shall be upon and against (a) any and all moneys,
securities or other property (and the proceeds therefrom) of Borrower now or
hereafter held or received by or in transit to Lender from or for the account of
Borrower, whether for safekeeping, custody, pledge, transmission, collection or
otherwise, (b) any and all deposits (general or special, time or demand,
provisional or final) of Borrower with Lender, and (c) any other credits and
claims of Borrower at any time existing against Lender, including claims under
certificates of deposit. At any time and from time to time after the occurrence
of any Default, Lender is hereby authorized to foreclose upon, or to offset
against the Obligations then due and payable (in either case without notice to
Borrower), any and all items hereinabove referred to. The remedies of
foreclosure and offset are separate and cumulative, and either may be exercised
independently of the other without regard to procedures or restrictions
applicable to the other. To the extent that Borrower has accounts designated as
royalty or joint interest owner accounts, the foregoing right to offset shall
not extend to funds in such accounts which belong to, or otherwise arise from
payments to Borrower for the account of, third party royalty or joint interest
owners.

         Section 6.16. Production Proceeds. Notwithstanding that, by the terms
of the various Security Documents, Borrower and any other grantor under a
Security Document will be assigning Lender all of the "Production Proceeds" (as
defined therein) accruing to the property covered thereby, so long as no Default
has occurred Borrower and any other grantor under a Security Document may
continue to receive from the purchasers of production all such Production
Proceeds, subject, however, to the Liens created under the Security Documents,
which Liens are hereby affirmed and ratified. Upon the occurrence of a

                                       24

<PAGE>

Default, Lender may exercise all rights and remedies granted under the Security
Documents, including the right to obtain possession of all Production Proceeds
then held by Borrower or any other grantor under a Security Document or to
receive directly from the purchasers of production all other Production
Proceeds. In no case shall any failure, whether purposed or inadvertent, by
Lender to collect directly any such Production Proceeds constitute in any way a
waiver, remission or release of any of its rights under the Security Documents,
nor shall any release of any Production Proceeds by Lender to Borrower and any
other grantor under a Security Document constitute a waiver, remission, or
release of any other Production Proceeds or of any rights of Lender to collect
other Production Proceeds thereafter.

         Section 6.17. Multiemployer ERISA Plans. No ERISA Affiliate will incur
any obligation to contribute to any "multiemployer plan" as defined in Section
4001 of ERISA.

         Section 6.18. Environmental Matters; Environmental Reviews.

         (a) Each Restricted Person will comply in all material respects with
all Environmental Laws now or hereafter applicable to it and shall obtain, at or
prior to the time required by applicable Environmental Laws, all environmental,
health and safety permits, licenses and other authorizations necessary for its
operations and will maintain such authorizations in full force and effect.

         (b) Each Restricted Person will promptly furnish to Lender all written
notices of violation, orders, claims, citations, complaints, penalty
assessments, suits or other proceedings received by Borrower, or of which it has
notice, pending or threatened against Borrower, by any governmental authority
with respect to any alleged violation of or non-compliance with any
Environmental Laws or any permits, licenses or authorizations in connection with
its ownership or use of its properties or the operation of its business.

         (c) Each Restricted Person will promptly furnish to Lender all requests
for information, notices of claim, demand letters, and other notifications,
received by Borrower in connection with its ownership or use of its properties
or the conduct of its business, relating to potential responsibility with
respect to any investigation or clean-up of Hazardous Material at any location
which involve a potential liability or claim in excess of $50,000.

         Section 6.19. Guaranties of Parent's Subsidiaries. Each Subsidiary of
Parent created, acquired or coming into existence after the date hereof shall,
promptly upon request by Lender, execute and deliver to Lender an absolute and
unconditional guaranty of the timely repayment of the Obligations and the due
and punctual performance of the obligations of Borrower hereunder, which
guaranty shall be satisfactory to Lender in form and substance. Each Guarantor
shall duly execute and deliver such a guaranty prior to the making of any Loan
hereunder. Parent will cause each of its Subsidiaries that is a Guarantor to
deliver to Lender, simultaneously with its delivery of such a guaranty, written
evidence satisfactory to Lender and its counsel that such Subsidiary has taken
all corporate or partnership action necessary to duly approve and authorize its
execution, delivery and performance of such guaranty and any other documents
which it is required to execute.

                  ARTICLE VII - Negative Covenants of Borrower

         To conform with the terms and conditions under which Lender is willing
to have credit outstanding to Borrower, and to induce Lender to enter into this
Agreement and make the Loans, Borrower covenants and agrees that from the date
Borrower delivers its first Notice to Lender Borrowing

                                       25

<PAGE>

until the full and final payment of the Obligations and the termination of this
Agreement, unless Lender has previously agreed otherwise:

         Section 7.1. Indebtedness. No Restricted Person will in any manner owe
or be liable for Indebtedness except:

         (a) the Obligations.

         (b) Indebtedness outstanding under the instruments and agreements
described as the Disclosure Schedule, including any future advances which
Borrower is presently entitled to receive through but excluding any renewals or
extensions of such liability.

         (c) Indebtedness arising under Hedging Contracts permitted under
Section 7.3.

         (d) Indebtedness payable to any other Restricted Person.

         Section 7.2. Limitation on Liens. No Restricted Person will create,
assume or permit to exist any Lien upon any of the properties or assets which it
now owns or hereafter acquires, except, to the extent not otherwise forbidden by
the Security Documents the following ("Permitted Liens"):

         (a) Liens which secure Obligations only.

         (b) statutory Liens for taxes, statutory mechanics' and materialmen's
Liens incurred in the ordinary course of business, royalty owner's and other
similar Liens incurred in the ordinary course of business, provided such Liens
do not secure Indebtedness and secure only obligations which are not delinquent
or which are being contested as provided in 6.7.

         (c) Liens arising under joint operating agreements in existence on the
date hereof or the date of acquisition of the subject property.

         (d) Liens securing purchase money debt if such Liens cover only the
property acquired with the proceeds thereof, provided that the aggregate amount
of Debt secured by all such Liens shall not exceed $1,000,000 without Lender's
prior written consent.

         (e) minor defects in title which do not restrict the full use and other
benefits of ownership by or the ability to receive a share of production equal
to the represented interest of Borrower therein and which are ordinarily and
customarily waived by reasonable and prudent operators.

         (f) pledges or deposits made to secure payment of worker's compensation
or to participate in any fund in connection with worker's compensation,
unemployment insurance, pensions or other social security programs.

         (g) good-faith pledges or deposits made to secure performance of bids,
tenders or contracts (other than for borrowed money) or leases, not in excess of
10% of the aggregate amount due thereunder, or to secure statutory obligations,
surety or appeal bonds, or indemnity, performance of other similar bonds in the
ordinary course of business.

         Section 7.3. Hedging Contracts. No Restricted Person will be a party to
or in any manner be liable on any forward, future, swap or Hedging Contract,
except contracts entered into with the purpose and effect of fixing prices on
oil or gas expected to be produced, provided that at all times: (a) no such

                                       26

<PAGE>

contract fixes a price for a term of more than twenty-four (24) months; (b) the
aggregate monthly production covered by all such contracts (determined, in the
case of contracts that are not settled on a monthly basis, by a monthly
proration acceptable to Lender) for any single month does not in the aggregate
exceed seventy percent (70%) of the aggregate Projected Oil and Gas Production
anticipated to be sold in the ordinary course of businesses of Borrower and any
other grantors under the Security Documents for such month, (c) no such contract
requires any Restricted Person to put up assets, letters of credit or other
security against the event of its nonperformance prior to actual default by such
Person in performing its obligations thereunder, except cash deposits or letters
of credit issued by Lender, and (d) each such contract is with a counterparty or
has a guarantor of the obligation of the counterparty who at the time the
contract is made has long-term obligations which have an investment grade
rating. As used in this subsection, the term "Projected Oil and Gas Production"
means the projected production of oil or gas (measured by volume unit or BTU
equivalent, not sales price) for the term of the contracts or a particular
month, as applicable, from properties and interests owned by Borrower or any
other grantors under the Security Documents which are located in or offshore of
the United States and which have attributable to them proved oil or gas
reserves, as such production is projected in the most recent report delivered
pursuant to Section 6.2(d), after deducting projected production from any
properties or interests sold or under contract for sale that had been included
in such report and after adding projected production from any properties or
interests that had not been reflected in such report but that are reflected in a
separate or supplemental reports meeting the requirements of such Section 6.2(d)
above and otherwise are satisfactory to Lender.

         Section 7.4. Limitation on Mergers, Issuances of Securities. Except as
expressly provided in this section no Restricted Person will merge or
consolidate with or into any other business entity without the prior consent of
Lender except that any Restricted Person may merge with Borrower so long as
Borrower is the surviving entity and any Restricted Person (other than Borrower)
may merge with another Restricted Person. No Subsidiary of Borrower which is a
partnership will allow any diminution of Borrower's interest (direct or
indirect) therein.

         Section 7.5. Limitation on Sales of Property. No Restricted Person will
sell, transfer, lease, exchange, alienate or dispose of any of the Collateral or
any other property taken into account in determining the Borrowing Base except,

         (a) equipment which is worthless or obsolete or which is replaced by
equipment of equal suitability and value.

         (b) inventory (including oil and gas sold as produced and seismic data)
which is sold in the ordinary course of business on ordinary trade terms.

         (c) interests in oil and gas leases, or portions thereof (if released
or abandoned but not otherwise sold or transferred), so long as no well situated
on the property transferred or located on any unit containing all or any part
thereof, is capable (or is subject to being made capable through commercially
feasible operations) of producing oil, gas or other hydrocarbons or minerals in
commercial quantities.

No Restricted Person will discount, sell, pledge or assign any notes payable to
it, accounts receivable or future income except to the extent expressly
permitted under the Loan Documents.

         Section 7.6. Limitation on Dividends and Redemptions. No Restricted
Person will make any Distribution except as expressly set forth below in this
section. Distributions may be made by any Subsidiary of Borrower to Borrower at
any time. Distributions may be made by any Restricted Person to

                                       27

<PAGE>

another Restricted Person that is a Guarantor provided that no Event of Default
exists or would be caused thereby. Distributions may be made by Borrower to
Parent in an aggregate amount not to exceed $1,750,000.00 in any Fiscal Year and
by Parent to its shareholders in an aggregate amount not to exceed $1,750,000.00
in any Fiscal Year.

         Section 7.7. Limitation on Investments and New Businesses. No
Restricted Person will (a) make any expenditure or commitment or incur any
obligation or enter into or engage in any transaction except in the ordinary
course of business, (b) engage directly or indirectly in any business or conduct
any operations except in connection with or incidental to its present businesses
and operations, (c) make any acquisitions of or capital contributions to or
other investments in any Person, other than Permitted Investments, or (d) make
any significant acquisitions or investments in any properties other than oil and
gas properties.

         Section 7.8. Limitation on Credit Extensions. Except for Permitted
Investments, no Restricted Person will extend credit, make advances or make
loans other than (a) normal and prudent extensions of credit to customers buying
goods and services in the ordinary course of business, which extensions shall
not be for longer periods than those extended by similar businesses operated in
a normal and prudent manner, and (b) provided that no Event of Default exists,
loans to Borrower and any Guarantor.

         Section 7.9. Transactions with Affiliates. No Restricted Person will
engage in any material transaction with any of its Affiliates on terms which are
less favorable to it than those which would have been obtainable at the time in
arm's-length dealing with Persons other than such Affiliates, provided that such
restriction shall not apply to transactions among Borrower and its Subsidiaries.

         Section 7.10. Certain Contracts; ERISA. No Restricted Person will enter
into any "take-or-pay" contract or other contract or arrangement for the
purchase of goods or services which obligates it to pay for such goods or
service regardless of whether they are delivered or furnished to it. No
Restricted Person will amend or permit any amendment to any contract or lease
which releases, qualifies, limits, makes contingent or otherwise detrimentally
affects the rights and benefits of Lender or Lender under or acquired pursuant
to any Security Documents. No Restricted Person has any ERISA Plan or is
obligated to contribute to any ERISA Plan.

         Section 7.11. Current Ratio. The ratio of Parent's Consolidated current
assets to Parent's Consolidated current liabilities (exclusive of amounts due
and payable to Lender within the twelve months following the date of
determination) will never be less than 1.05 to 1.0.

         Section 7.12. Tangible Net Worth. Parent's Consolidated Tangible Net
Worth will never be less than $40,000,000. As used in this section the term
"Parent's Consolidated Liabilities" means all Consolidated liabilities which
would be required to be listed on a Consolidated balance sheet of Parent
prepared as of the time in question and the term "Parent's Consolidated Tangible
Net Worth" means the remainder of all Consolidated assets of Parent other than
intangible assets (including without limitation as intangible assets such assets
as patents, copyrights, licenses, franchises, goodwill, trade names, trade
secrets and leases other than oil and gas or mineral leases or leases required
to be capitalized under GAAP) minus Parent's Consolidated Liabilities.

                                       28

<PAGE>

                  ARTICLE VIII - Events of Default and Remedies

         Section 8.1. Events of Default. Each of the following events
constitutes an Event of Default under this Agreement from the date Borrower
delivers its first Borrowing Notice to Lender:

         (a) Borrower or any Guarantor fail to pay the principal component of
any Obligation when due and payable, whether at a date for the payment of a
fixed installment or as a contingent or other payment becomes due and payable or
as a result of acceleration or otherwise;

         (b) Any Restricted Person fails to pay any Obligation (other than the
Obligations in clause (a) above) when due and payable, whether at a date for the
payment of a fixed installment or as a contingent or other payment becomes due
and payable or as a result of acceleration or otherwise, within three Business
Days after the same becomes due;

         (c) Any "default" or "event of default" occurs under any Loan Document
which defines either such term, and the same is not remedied within the
applicable period of grace (if any) provided in such Loan Document;

         (d) Any Restricted Person fails to duly observe, perform or comply with
any covenant, agreement or provision of Section 6.4 or Article VII;

         (e) Any Restricted Person fails (other than as referred to in
subsections (a), (b), (c) or (d) above) to duly observe, perform or comply with
any covenant, agreement, condition or provision of any Loan Document, and such
failure remains unremedied for a period of thirty (30) days after notice of such
failure is given by Lender to Borrower;

         (f) Any representation or warranty previously, presently or hereafter
made in writing by or on behalf of any Restricted Person in connection with any
Loan Document shall prove to have been false or incorrect in any material
respect on any date on or as of which made, or any Loan Document at any time
ceases to be valid, binding and enforceable as warranted in Section 5.5 for any
reason other than its release or subordination by Lender;

         (g) Any Restricted Person fails to duly observe, perform or comply with
any agreement with any Person or any term or condition of any instrument, if
such agreement or instrument is materially significant to Borrower or to Parent
and its Subsidiaries on a Consolidated basis or materially significant to any
Guarantor, and such failure is not remedied within the applicable period of
grace (if any) provided in such agreement or instrument;

         (h) Any Restricted Person (i) fails to pay any portion, when such
portion is due, of any of its Indebtedness in excess of $1,000,000, unless such
Restricted Person is in good faith contesting the validity thereof by
appropriate proceedings and has set aside on its books adequate reserves
therefor, or (ii) breaches or defaults in the performance of any agreement or
instrument by which any such Indebtedness is issued, evidenced, governed, or
secured, and any such failure, breach or default continues beyond any applicable
period of grace provided therefor;

         (i) Any Change in Control occurs;

                                       29

<PAGE>

         (j) Any Restricted Person:

              (i) suffers the entry against it of a judgment, decree or order
         for relief by a Tribunal of competent jurisdiction in an involuntary
         proceeding commenced under any applicable bankruptcy, insolvency or
         other similar Law of any jurisdiction now or hereafter in effect,
         including the federal Bankruptcy Code, as from time to time amended, or
         has any such proceeding commenced against it which remains undismissed
         for a period of sixty days; or

              (ii) commences a voluntary case under any applicable bankruptcy,
         insolvency or similar Law now or hereafter in effect, including the
         federal Bankruptcy Code, as from time to time amended; or applies for
         or consents to the entry of an order for relief in an involuntary case
         under any such Law; or makes a general assignment for the benefit of
         creditors; or fails generally to pay (or admits in writing its
         inability to pay) its debts as such debts become due; or takes
         corporate or other action to authorize any of the foregoing; or

              (iii) suffers the appointment of or taking possession by a
         receiver, liquidator, assignee, custodian, trustee, sequestrator or
         similar official of all or a substantial part of its assets or of any
         part of the Collateral in a proceeding brought against or initiated by
         it, and such appointment or taking possession is neither made
         ineffective nor discharged within sixty days after the making thereof,
         or such appointment or taking possession is at any time consented to,
         requested by, or acquiesced to by it; or

              (iv) suffers the entry against it of a final judgment for the
         payment of money in excess of $1,000,000 (not covered by insurance
         satisfactory to Lender in its discretion), unless the same is
         discharged within sixty days after the date of entry thereof or an
         appeal or appropriate proceeding for review thereof is taken within
         such period and a stay of execution pending such appeal is obtained; or

              (v) suffers a writ or warrant of attachment or any similar process
         to be issued by any Tribunal against all or any substantial part of its
         assets or any part of the Collateral, and such writ or warrant of
         attachment or any similar process is not stayed or released within
         thirty days after the entry or levy thereof or after any stay is
         vacated or set aside;

         (k) Any Termination Event occurs;

         (l) Either (i) any "accumulated funding deficiency" (as defined in
Section 412(a) of the Internal Revenue Code of 1986, as amended) in excess of
$100,000 exists with respect to any ERISA Plan, whether or not waived by the
Secretary of the Treasury or his delegate, or (ii) any Termination Event occurs
with respect to any ERISA Plan and the then current value of such ERISA Plan's
benefit liabilities exceeds the then current value of such ERISA Plan's assets
available for the payment of such benefit liabilities by more than $100,000 (or
in the case of a Termination Event involving the withdrawal of a substantial
employer, the withdrawing employer's proportionate share of such excess exceeds
such amount); and

         (m) Any Material Adverse Change occurs.

Upon the occurrence of an Event of Default described in subsection (j)(i),
(j)(ii) or (j)(iii) of this section with respect to Borrower, all of the
Obligations shall thereupon be immediately due and payable, without demand,
presentment, notice of demand or of dishonor and nonpayment, protest, notice of
protest, notice of intention to accelerate, declaration or notice of
acceleration, or any other notice or declaration of any

                                       30

<PAGE>

kind, all of which are hereby expressly waived by Borrower and each other
Restricted Person who at any time ratifies or approves this Agreement. Upon any
such acceleration, any obligation of Lender to make any further Loans shall be
permanently terminated. During the continuance of any other Event of Default,
Lender at any time and from time to time may, without notice to Borrower or any
other Restricted Person, do either or both of the following: (i) terminate any
obligation of Lender to make Loans hereunder, and (ii) declare any or all of the
Obligations immediately due and payable, and all such Obligations shall
thereupon be immediately due and payable, without demand, presentment, notice of
demand or of dishonor and nonpayment, protest, notice of protest, notice of
intention to accelerate, declaration or notice of acceleration, or any other
notice or declaration of any kind, all of which are hereby expressly waived by
Borrower and each other Restricted Person who at any time ratifies or approves
this Agreement.

         Section 8.2. Remedies. If any Default shall occur and be continuing,
Lender may protect and enforce its rights under the Loan Documents by any
appropriate proceedings, including proceedings for specific performance of any
covenant or agreement contained in any Loan Document, and Lender may enforce the
payment of any Obligations due it or enforce any other legal or equitable right
which it may have. All rights, remedies and powers conferred upon Lender under
the Loan Documents shall be deemed cumulative and not exclusive of any other
rights, remedies or powers available under the Loan Documents or at Law or in
equity.

                           ARTICLE IX - Miscellaneous

         Section 9.1. Waivers and Amendments; Acknowledgments.

         (a) Waivers and Amendments. No failure or delay (whether by course of
conduct or otherwise) by Lender in exercising any right, power or remedy which
Lender may have under any of the Loan Documents shall operate as a waiver
thereof or of any other right, power or remedy, nor shall any single or partial
exercise by Lender of any such right, power or remedy preclude any other or
further exercise thereof or of any other right, power or remedy. No waiver of
any provision of any Loan Document and no consent to any departure therefrom
shall ever be effective unless it is in writing and signed as provided below in
this section, and then such waiver or consent shall be effective only in the
specific instances and for the purposes for which given and to the extent
specified in such writing. No notice to or demand on any Restricted Person shall
in any case of itself entitle such Restricted Person to any other or further
notice or demand in similar or other circumstances. This Agreement and the other
Loan Documents set forth the entire understanding between the parties hereto
with respect to the transactions contemplated herein and therein and supersede
all prior discussions and understandings with respect to the subject matter
hereof and thereof, and no waiver, consent, release, modification or amendment
of or supplement to this Agreement or the other Loan Documents shall be valid or
effective against any party hereto unless the same is in writing and signed by
such party.

         (b) Acknowledgments and Admissions. Each Restricted Person hereby
represents, warrants, acknowledges and admits that (i) it has made an
independent decision to enter into this Agreement and the other Loan Documents
to which it is a party, without reliance on any representation, warranty,
covenant or undertaking by Lender, whether written, oral or implicit, other than
as expressly set out in this Agreement or in another Loan Document delivered on
or after the date hereof, (ii) there are no representations, warranties,
covenants, undertakings or agreements by Lender as to the Loan Documents except
as expressly set out in this Agreement or in another Loan Document delivered on
or after the date hereof, (iii) Lender has no fiduciary obligation toward it
with respect to any Loan Document or the transactions contemplated thereby, (iv)
the relationship pursuant to the Loan Documents between the

                                       31

<PAGE>

Restricted Persons, on one hand, and Lender, on the other hand, is and shall be
solely that of debtor (or guarantor) and creditor, respectively, (v) no
partnership or joint venture between the Restricted Persons and Lender exists
with respect to the Loan Documents, (vi) should an Event of Default or Default
occur or exist, Lender will determine in its sole discretion and for its own
reasons what remedies and actions it will or will not exercise or take at that
time, (vii) without limiting any of the foregoing, no Restricted Person is
relying upon any representation or covenant by Lender, or any representative
thereof, and no such representation or covenant has been made, that Lender will,
at the time of an Event of Default or Default, or at any other time, waive,
negotiate, discuss, or take or refrain from taking any action permitted under
the Loan Documents with respect to any such Event of Default or Default or any
other provision of the Loan Documents, and (viii) Lender has relied upon the
truthfulness of the acknowledgments in this section in deciding to execute and
deliver this Agreement and to become obligated hereunder.

         (c) Joint Acknowledgment. THIS WRITTEN AGREEMENT AND THE OTHER LOAN
DOCUMENTS REPRESENT THE FINAL AGREEMENT BETWEEN THE PARTIES AND MAY NOT BE
CONTRADICTED BY EVIDENCE OF PRIOR, CONTEMPORANEOUS, OR SUBSEQUENT ORAL
AGREEMENTS OF THE PARTIES.

         THERE ARE NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE PARTIES.

         Section 9.2. Survival of Agreements; Cumulative Nature. All of the
various representations, warranties, covenants and agreements in the Loan
Documents shall survive the execution and delivery of this Agreement and the
other Loan Documents and the performance hereof and thereof, including the
making or granting of the Loans and the delivery of the Note and the other Loan
Documents, and shall further survive until all of the Obligations are paid in
full to Lender and all of Lender's obligations to Borrower are terminated. All
statements and agreements contained in any certificate or other instrument
delivered by any Restricted Person to Lender under any Loan Document shall be
deemed representations and warranties by Borrower or agreements and covenants of
Borrower under this Agreement. The representations, warranties, indemnities, and
covenants made by the Restricted Persons in the Loan Documents, and the rights,
powers, and privileges granted to Lender in the Loan Documents, are cumulative,
and, except for expressly specified waivers and consents, no Loan Document shall
be construed in the context of another to diminish, nullify, or otherwise reduce
the benefit to Lender of any such representation, warranty, indemnity, covenant,
right, power or privilege. In particular and without limitation, no exception
set out in this Agreement to any representation, warranty, indemnity, or
covenant herein contained shall apply to any similar representation, warranty,
indemnity, or covenant contained in any other Loan Document, and each such
similar representation, warranty, indemnity, or covenant shall be subject only
to those exceptions which are expressly made applicable to it by the terms of
the various Loan Documents.

         Section 9.3. Notices. All notices, requests, consents, demands and
other communications required or permitted under any Loan Document shall be in
writing, unless otherwise specifically provided in such Loan Document, and shall
be deemed sufficiently given or furnished if delivered by personal delivery, by
facsimile or telex, by delivery service with proof of delivery, or by registered
or certified United States mail, postage prepaid, to the parties hereto at the
address for such Person specified on the signature pages hereto (unless changed
by similar notice in writing given by the particular Person whose address is to
be changed). Any such notice or communication shall be deemed to have been given
(a) in the case of personal delivery or delivery service, as of the date of
first attempted delivery during normal business hours at the address provided
herein, (b) in the case of facsimile or telex, upon receipt,

                                       32

<PAGE>

or (c) in the case of registered or certified United States mail, three days
after deposit in the mail; provided, however, that no Borrowing Notice shall
become effective until actually received by Lender.

         Section 9.4. Payment of Expenses; Indemnity.

         (a) Payment of Expenses. Whether or not the transactions contemplated
by this Agreement are consummated, Borrower will promptly (and in any event,
within 30 days after any invoice or other statement or notice) pay: (i) all
transfer, stamp, mortgage, documentary or other similar taxes, assessments or
charges levied by any governmental or revenue authority in respect of this
Agreement or any of the other Loan Documents or any other document referred to
herein or therein, (ii) all reasonable costs and expenses incurred by or on
behalf of Lender, including attorneys' fees, engineering fees (whether for work
by Lender's in-house petroleum engineer or independent petroleum engineers),
travel costs and miscellaneous expenses, in connection with (A) the negotiation,
preparation, execution and delivery of the Loan Documents, and any and all
consents, waivers or other documents or instruments relating thereto (provided,
that the amount payable by Borrower in connection with the negotiation,
preparation, execution and delivery of this Agreement and the other Loan
Documents executed contemporaneously herewith shall not exceed $40,000), (B) the
filing, recording, refiling and re-recording of any Loan Documents and any other
documents or instruments or further assurances required to be filed or recorded
or refiled or re-recorded by the terms of any Loan Document, (C) the borrowings
hereunder and other action reasonably required in the course of administration
hereof, (D) monitoring or confirming (or preparation or negotiation of any
document related to) Borrower's compliance with any covenants or conditions
contained in this Agreement or in any Loan Document, and (iii) all reasonable
costs and expenses incurred by or on behalf of Lender (including attorneys'
fees, consultants' fees and accounting fees) in connection with the defense or
enforcement of any of the Loan Documents (including this section) or the defense
of Lender's exercise of its rights thereunder. In addition to the foregoing,
until all Obligations have been paid in full, Borrower will also pay or
reimburse Lender for all reasonable out-of-pocket costs and expenses of Lender
or its Lender or employees in connection with the continuing administration of
the Loan and the related due diligence of Lender, including travel and
miscellaneous expenses and fees and expenses of Lender's outside counsel and
consultants engaged in connection with the Loan Documents.

         (b) Indemnity. Borrower agrees to indemnify Lender, upon demand, from
and against any and all liabilities, obligations, claims, losses, damages,
penalties, fines, actions, judgments, suits, settlements, costs, expenses or
disbursements (including reasonable fees of attorneys, accountants, experts and
advisors) of any kind or nature whatsoever (in this section collectively called
"liabilities and costs") which to any extent (in whole or in part) may be
imposed on, incurred by, or asserted against Lender growing out of, resulting
from or in any other way associated with any of the Collateral, the Loan
Documents and the transactions and events (including the enforcement or defense
thereof) at any time associated therewith or contemplated therein (including any
violation or noncompliance with any Environmental Laws by any Restricted Person
or any liabilities or duties of Borrower, any Restricted Person, or Lender with
respect to Hazardous Materials found in or released into the environment).

THE FOREGOING INDEMNIFICATION SHALL APPLY WHETHER OR NOT SUCH LIABILITIES AND
COSTS ARE IN ANY WAY OR TO ANY EXTENT OWED, IN WHOLE OR IN PART, UNDER ANY CLAIM
OR THEORY OF STRICT LIABILITY, OR ARE CAUSED, IN WHOLE OR IN PART, BY ANY
NEGLIGENT ACT OR OMISSION OF ANY KIND BY LENDER, provided only that Lender shall
not be entitled under this section to receive indemnification for that portion,
if any, of any liabilities and costs which is proximately caused by its own
gross negligence or willful misconduct, as determined in a final judgment. If
any Person (including Borrower or any of their

                                       33

<PAGE>

Affiliates) ever alleges such gross negligence or willful misconduct by Lender,
the indemnification provided for in this section shall nonetheless be paid upon
demand, subject to later adjustment or reimbursement, until such time as a court
of competent jurisdiction enters a final judgment as to the extent and effect of
the alleged gross negligence or willful misconduct. As used in this section the
term "Lender" shall refer not only to the Person designated as such but also to
each director, officer, Lender, attorney, employee, representative and Affiliate
of such Lender.

         Section 9.5. Joint and Several Liability; Parties in Interest. All
Obligations which are incurred by two or more Restricted Persons shall be their
joint and several obligations and liabilities. All grants, covenants and
agreements contained in the Loan Documents shall bind and inure to the benefit
of the parties thereto and their respective successors and assigns; provided,
however, that no Restricted Person will assign or transfer any of its rights or
delegate any of its duties or obligations under any Loan Document without the
prior consent of Lender. Neither Borrower nor any Affiliates of Borrower shall
directly or indirectly purchase or otherwise retire any Obligations owed to
Lender.

         Section 9.6. Assignments and Participations. Lender will not sell,
assign or transfer all or a portion of its rights and obligations under the Loan
Documents to any Person without the consent of Borrower, which consent shall not
be unreasonably withheld; provided that no such consent shall be required if an
Event of Default has occurred and is continuing or if such sale, assignment or
transfer is made to an Affiliate of Lender; and provided further, that Lender
shall remain obligated to perform this Agreement and the other Loan Documents in
accordance with the terms thereof if such assignment or transfer to an Affiliate
of Lender is made without the consent of Borrower when no Event of Default
exists. In addition, Lender may grant participations under the Loan Documents at
any time without the consent of Borrower.

         Section 9.7. Governing Law; Submission to Process. EXCEPT TO THE EXTENT
THAT THE LAW OF ANOTHER JURISDICTION IS EXPRESSLY ELECTED IN A LOAN DOCUMENT,
THE LOAN DOCUMENTS SHALL BE DEEMED CONTRACTS AND INSTRUMENTS MADE UNDER THE LAWS
OF THE STATE OF TEXAS AND SHALL BE CONSTRUED AND ENFORCED IN ACCORDANCE WITH AND
GOVERNED BY THE LAWS OF THE STATE OF TEXAS AND THE LAWS OF THE UNITED STATES OF
AMERICA, WITHOUT REGARD TO PRINCIPLES OF CONFLICTS OF LAW. CHAPTER 346 OF THE
TEXAS FINANCE CODE (WHICH REGULATES CERTAIN REVOLVING CREDIT LOAN ACCOUNTS AND
REVOLVING TRI- PARTY ACCOUNTS) DOES NOT APPLY TO THIS AGREEMENT OR TO THE NOTE.
BORROWER AND EACH RESTRICTED PERSON HEREBY IRREVOCABLY SUBMITS ITSELF TO THE
JURISDICTION OF THE STATE AND FEDERAL COURTS SITTING IN THE STATE OF TEXAS AND
AGREES AND CONSENTS THAT SERVICE OF PROCESS MAY BE MADE UPON IT IN ANY LEGAL
PROCEEDING RELATING TO THE LOAN DOCUMENTS OR THE OBLIGATIONS BY ANY MEANS
ALLOWED UNDER TEXAS OR FEDERAL LAW. ANY LEGAL PROCEEDING ARISING OUT OF OR IN
ANY WAY RELATED TO ANY OF THE LOAN DOCUMENTS SHALL BE BROUGHT AND LITIGATED
EXCLUSIVELY IN THE UNITED STATES DISTRICT COURT FOR THE NORTHERN DISTRICT OF
TEXAS, DALLAS DIVISION, TO THE EXTENT IT HAS SUBJECT MATTER JURISDICTION, AND
OTHERWISE IN THE TEXAS DISTRICT COURTS SITTING IN DALLAS COUNTY, TEXAS. THE
PARTIES HERETO HEREBY WAIVE AND AGREE NOT TO ASSERT, BY WAY OF MOTION, AS A
DEFENSE OR OTHERWISE, THAT ANY SUCH PROCEEDING IS BROUGHT IN AN INCONVENIENT
FORUM OR THAT THE VENUE THEREOF IS IMPROPER, AND FURTHER AGREE TO A TRANSFER OF
ANY SUCH PROCEEDING TO A FEDERAL COURT SITTING IN THE STATE OF TEXAS TO THE
EXTENT THAT IT HAS SUBJECT MATTER JURISDICTION, AND OTHERWISE TO A STATE COURT
IN DALLAS, TEXAS. IN FURTHERANCE THEREOF, BORROWER, EACH OTHER RESTRICTED
PERSON, AND LENDER HEREBY ACKNOWLEDGES AND AGREES THAT IT WAS NOT INCONVENIENT
FOR IT TO NEGOTIATE AND RECEIVE FUNDING OF THE TRANSACTIONS CONTEMPLATED BY THIS
AGREEMENT IN SUCH COUNTY AND THAT IT

                                       34

<PAGE>

WILL BE NEITHER INCONVENIENT NOR UNFAIR TO LITIGATE OR OTHERWISE RESOLVE ANY
DISPUTES OR CLAIMS IN A COURT SITTING IN SUCH COUNTY.

         Section 9.8. Limitation on Interest. Lender intends to contract in
strict compliance with applicable usury Law from time to time in effect. In
furtherance thereof Lender and Borrower stipulate and agree that none of the
terms and provisions contained in the Loan Documents shall ever be construed to
create a contract to pay, for the use, forbearance or detention of money,
interest in excess of the maximum amount of interest permitted to be charged by
applicable Law from time to time in effect. Neither Borrower nor any present or
future guarantors, endorsers, or other Persons hereafter becoming liable for
payment of any Obligation shall ever be liable for unearned interest thereon or
shall ever be required to pay interest thereon in excess of the maximum amount
that may be lawfully charged under applicable Law from time to time in effect,
and the provisions of this section shall control over all other provisions of
the Loan Documents which may be in conflict or apparent conflict herewith.
Lender expressly disavows any intention to charge or collect excessive unearned
interest or finance charges in the event the maturity of any Obligation is
accelerated. If (a) the maturity of any Obligation is accelerated for any
reason, (b) any Obligation is prepaid and as a result any amounts held to
constitute interest are determined to be in excess of the legal maximum, or (c)
Lender or any other holder of any or all of the Obligations shall otherwise
collect moneys which are determined to constitute interest which would otherwise
increase the interest on any or all of the Obligations to an amount in excess of
that permitted to be charged by applicable Law then in effect, then all sums
determined to constitute interest in excess of such legal limit shall, without
penalty, be promptly applied to reduce the then outstanding principal of the
related Obligations or, at Lender's or holder's option, promptly returned to
Borrower or the other payor thereof upon such determination. In determining
whether or not the interest paid or payable, under any specific circumstance,
exceeds the maximum amount permitted under applicable Law, Lender and Borrower
(and any other payors thereof) shall to the greatest extent permitted under
applicable Law, (i) characterize any non-principal payment as an expense, fee or
premium rather than as interest, (ii) exclude voluntary prepayments and the
effects thereof, and (iii) amortize, prorate, allocate, and spread the total
amount of interest throughout the entire contemplated term of the instruments
evidencing the Obligations in accordance with the amounts outstanding from time
to time thereunder and the maximum legal rate of interest from time to time in
effect under applicable Law in order to lawfully charge the maximum amount of
interest permitted under applicable Law. In the event applicable Law provides
for an interest ceiling under Chapter 303 of the Texas Finance Code (the "Texas
Finance Code") and Chapter 1D of Title 79, Tex.Rev.Civ.Stats. 1925 ("Chapter
1D") as amended, respectively for that day, the ceiling shall be the "weekly
ceiling" as defined in the Texas Finance Code and Chapter 1D. As used in this
section the term "applicable Law" means the Laws of the State of Texas or the
Laws of the United States of America, whichever Laws allow the greater interest,
as such Laws now exist or may be changed or amended or come into effect in the
future.

         Section 9.9. Termination; Limited Survival. In its sole and absolute
discretion Borrower may at any time that no Obligations are owing elect in a
written notice delivered to Lender to terminate this Agreement. Upon receipt by
Lender of such a notice, if no Obligations are then owing this Agreement and all
other Loan Documents shall thereupon be terminated and the parties thereto
released from all prospective obligations thereunder. Notwithstanding the
foregoing or anything herein to the contrary, any waivers or admissions made by
any Restricted Person in any Loan Document, any Obligations which any Person may
have to indemnify or compensate Lender shall survive any termination of this
Agreement or any other Loan Document. At the request and expense of Borrower,
Lender shall prepare and execute all necessary instruments to reflect and effect
such termination of the Loan Documents.

                                       35

<PAGE>

         Section 9.10. Severability. If any term or provision of any Loan
Document shall be determined to be illegal or unenforceable all other terms and
provisions of the Loan Documents shall nevertheless remain effective and shall
be enforced to the fullest extent permitted by applicable Law.

         Section 9.11. Counterparts; Fax. This Agreement may be separately
executed in any number of counterparts and by different parties hereto in
separate counterparts, each of which when so executed shall be deemed to
constitute one and the same Agreement. This Agreement may be validly executed
and delivered by facsimile or other electronic transmission.

         Section 9.12. Waiver of Jury Trial, Punitive Damages, etc. BORROWER AND
LENDER HEREBY KNOWINGLY, VOLUNTARILY, INTENTIONALLY, AND IRREVOCABLY (A) WAIVES,
TO THE MAXIMUM EXTENT NOT PROHIBITED BY LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY
JURY IN RESPECT OF ANY LITIGATION BASED HEREON, OR DIRECTLY OR INDIRECTLY AT ANY
TIME ARISING OUT OF, UNDER OR IN CONNECTION WITH THE LOAN DOCUMENTS OR ANY
TRANSACTION CONTEMPLATED THEREBY OR ASSOCIATED THEREWITH, BEFORE OR AFTER
MATURITY; (B) WAIVES, TO THE MAXIMUM EXTENT NOT PROHIBITED BY LAW, ANY RIGHT IT
MAY HAVE TO CLAIM OR RECOVER IN ANY SUCH LITIGATION ANY "SPECIAL DAMAGES", AS
DEFINED BELOW, (C) CERTIFIES THAT NO PARTY HERETO NOR ANY REPRESENTATIVE OR
LENDER OR COUNSEL FOR ANY PARTY HERETO HAS REPRESENTED, EXPRESSLY OR OTHERWISE,
OR IMPLIED THAT SUCH PARTY WOULD NOT, IN THE EVENT OF LITIGATION, SEEK TO
ENFORCE THE FOREGOING WAIVERS, AND (D) ACKNOWLEDGES THAT IT HAS BEEN INDUCED TO
ENTER INTO THIS AGREEMENT, THE OTHER LOAN DOCUMENTS AND THE TRANSACTIONS
CONTEMPLATED HEREBY AND THEREBY BY, AMONG OTHER THINGS, THE MUTUAL WAIVERS AND
CERTIFICATIONS CONTAINED IN THIS SECTION. AS USED IN THIS SECTION, "SPECIAL
DAMAGES" INCLUDES ALL SPECIAL, CONSEQUENTIAL, EXEMPLARY, OR PUNITIVE DAMAGES
(REGARDLESS OF HOW NAMED), BUT DOES NOT INCLUDE ANY PAYMENTS OR FUNDS WHICH ANY
PARTY HERETO HAS EXPRESSLY PROMISED TO PAY OR DELIVER TO ANY OTHER PARTY HERETO.

            [THE REMAINDER OF THIS PAGE IS INTENTIONALLY LEFT BLANK]

                                       36

<PAGE>



         IN WITNESS WHEREOF, this Agreement is executed as of the date first
written above.


                                       CASTLE EXPLORATION COMPANY, INC.,
                                       Borrower


                                       By: /s/Richard E. Staedtler
                                           -------------------------------------
                                           Richard E. Staedtler
                                           Chief Financial Officer

                                       Address:

                                       c/o Castle Energy Corporation
                                       One Radner Corporate Center, Suite 250
                                       Radner, Pennsylvania  19087
                                       Attention:  Mr. Richard E. Staedtler

                                       Telephone: (610) 995-9400
                                       Fax:       (610) 995-0409



                                       CASTLE ENERGY CORPORATION,
                                       Parent and Guarantor


                                       By:  /s/Richard E. Staedtler
                                           -------------------------------------
                                           Richard E. Staedtler
                                           Chief Financial Officer

                                       Address:

                                       c/o Castle Energy Corporation
                                       One Radner Corporate Center, Suite 250
                                       Radner, Pennsylvania  19087
                                       Attention:  Mr. Richard E. Staedtler

                                       Telephone: (610) 995-9400
                                       Fax:       (610) 995-0409


                                       37

<PAGE>

                                       COMERICA BANK - TEXAS, Lender


                                       By: /s/Martin W. Wilson
                                           -------------------------------------
                                           Martin W. Wilson
                                           Vice President

                                       Address:

                                       1601 Elm Street, 2nd Floor
                                       Dallas, TX  75219
                                       Attention:  Martin W. Wilson

                                       Telephone: (214) 969-6563
                                       Fax: (214) 969-6561

                                       38



<PAGE>

                           PURCHASE AND SALE AGREEMENT


This Purchase and Sale Agreement (the "Agreement") is entered into effective as
of May 31, 1999, by and between Costilla Redeco Energy L.L.C., a limited
liability company formed and existing under the laws of the State of Texas
("CRE") and Castle Exploration Company, Inc., a company formed and existing
under the laws of Pennsylvania ("CECI"). The companies and individuals named
above may sometimes individually be referred to as "Party" and collectively as
the "Parties".

                                    RECITALS

WHEREAS Costilla Energy, Inc., a corporation formed and existing under the laws
of the State of Delaware ("Costilla") is the sole member of CRE, which is in
turn the sole member of Resource Development Company, Ltd. L.L.C. (DE), a
limited liability company formed and existing under the laws of the State of
Delaware ("Resource"); and

WHEREAS CRE owns 100% of the beneficial interest in the Ordinary Shares of
Redeco Petroleum Company Limited, a company formed and existing under the laws
of the Isle of Guernsey, Channel Island, U.K. ("Petroleum") and 100% of the
membership interest in Resource Development Company Limited LLC (DE), a limited
liability company organized and existing under the laws of the State of Delaware
("Resource"); and

WHEREAS Petroleum has been awarded by the Republic of Romania a 50% interest in
three concessions in Romania covering Block EP I-15 Constanta, Block EP I-11
Alexandria, and Block EP II-1 Sud Bucuresti (the "Romanian Concessions"); and

WHEREAS Resource holds an oil and gas exploration and production concession with
the Republic of Moldova under that certain Concession Agreement of July 5, 1995.

WHEREAS Costilla is a party to that certain Purchase and Sale Agreement with
Redeco Energy Inc. dated as of October 1, 1998 as amended April 30, 1999 and May
25, 1999 (the "Redeco Agreement") the terms of which are more fully described
below.

NOW, THEREFORE, in consideration of the premises and the mutual covenants and
agreements and obligations set out below and to be performed, the Parties agree
as follows:

                                   WITNESSETH:

This Agreement when executed by all parties hereto states the terms of the
acquisition ("Acquisition") by CECI of the Assets, as hereinafter defined.

1.  Assets to be Acquired. Subject to the terms of this Agreement, CECI is
    purchasing and

                                    Page 1 of 5

<PAGE>



    CRE is selling all of CRE's right, title and interest in Petroleum, and
    thereby the Romanian Concessions held by Petroleum and, subject to the
    escrow terms described in Section 4 below, all of CRE's right, title and
    interest in Resource, and thereby the Moldovan Concession. CECI is
    purchasing and CRE is selling all tangible property owned by CRE and located
    in the CRE office in Oklahoma City, Oklahoma as well as all rights held by
    CRE and its affiliates to the trade name "Redeco". All of the above,
    including the leases, contracts, data and liabilities associated therewith
    (hereinafter collectively called the "Assets") are scheduled on CRE's pro
    forma consolidated balance sheet, and the attachments thereto, prepared as
    of May 1, 1999 (the "Closing Balance Sheet"), a copy of which is attached
    hereto as Exhibit A. CRE shall be responsible for all accounts payable shown
    on the Closing Balance Sheet and other payables incurred before May 1, 1999,
    and CECI shall be responsible for accounts payable accruing thereafter. CECI
    will assume no other liabilities other than the lease for CRE's offices and
    office equipment in Oklahoma City, Oklahoma, as set forth in Exhibit A.

2.  Consideration. As consideration for the Assets, CECI agrees to assume the
    office and equipment leases held by CRE in Oklahoma City as described on
    Exhibit A, assumes Costilla's rights and obligation under the Redeco
    Agreement, and to bear the next $100,000 in expenses to be incurred to
    Resource in Moldova as described in Section 4 hereof.

    The Assets being conveyed hereby are subject to the Redeco Agreement.
    Costilla granted to Redeco a net profits interest equal to 25% of the 50%
    interest in each of the Romanian Concessions held by CRE (the "Romanian Net
    Profits Interests") and a net profits interest equal to 12 1/2% of the 100%
    interest held by CRE in the Moldovan Concession (the "Moldovan Net Profits
    Interest"), both of which net profits interests to be computed and paid as
    set forth in the Redeco Agreement.

3.  Assignment of Petroleum. CRE shall execute to the benefit of CECI documents
    in the forms attached hereto as Exhibit C to transfer the beneficial
    interest in all of the Ordinary Shares of Petroleum.

4.  Moldova Escrow. CRE will assign the membership interest held by it in
    Resource into an escrow pursuant to the terms of the Escrow Agreement
    attached hereto as Exhibit C. CECI shall bear the next $100,000 in expenses
    accruing to Resource in Moldova. At any time up until June 30, 2000, CECI
    may elect to take assignment from escrow all of CRE's membership interest in
    Resource by payment of $1.00 to CRE. The CRE membership interest is subject
    to the Letter Agreement with Tahmah Energy dated April 16, 1999, a true and
    correct copy of which has been previously provided to CECI.

5.  Representations of CRE. The recitations stated in this Agreement as to CRE
    and its related subsidiaries and assets are true and correct. CRE has good
    and marketable title to the Assets and there are no claims or encumbrances
    on any of the Assets other than as

                                    Page 2 of 5

<PAGE>



    disclosed herein that would impair CECI's ownership after transfer. The
    Closing Balance Sheet is complete and correct in all material respects and
    there are no other liabilities, contingent or otherwise, that exist with
    respect to the Assets which CECI will assume, or which will otherwise have a
    material adverse effect with respect to the Assets. Since the date of the
    Closing Balance Sheet, there has not been any material adverse change with
    respect to the Assets. All required tax returns due to be filed by Petroleum
    and its affiliates, and all taxes due in connection therewith have been
    paid, and no taxing authority, or other governmental authority, has any
    claim with respect to Resource or Petroleum generally, or the Assets in
    particular. There is no suit, action or legal, administrative, arbitration
    or other proceedings or governmental investigation pending to which CRE is a
    party, or, to the knowledge of CRE, threatened which affects Resource,
    Petroleum or the Assets other than the litigation brought by Randolph T.
    Walker against Resource et al previously disclosed to CECI. No consent,
    approval or authorization of, or filing or registration with, any
    governmental or regulatory authority or any other person or entity is
    required to be made or obtained by CRE in connection with the execution,
    delivery or performance of this Agreement, or the consummation of the
    transactions. Resource and Petroleum possesses all permits necessary under
    law or otherwise to own, operate, maintain and use the Assets in the manner
    in which they are now being owned, operated, maintained and used. None of
    such permits shown have been, or to the knowledge of CRE, are threatened to
    be, revoked, canceled, suspended or modified.

6.  Representations of CECI. The recitations stated in this Agreement as to CECI
    are true and correct.

7.  Notice. Except as otherwise specifically provided, all notices authorized or
    required between the Parties by any of the provisions of this Agreement,
    shall be in writing, in English and delivered in person or by courier
    service or by any electronic means of transmitting written communications
    which provides written confirmation of complete transmission, and addressed
    to such Parties as designated below. Oral communication does not constitute
    notice for purposes of this Agreement, and telephone numbers and e-mail for
    the Parties are listed below as a matter of convenience only. Each Party
    shall have the right to change its address at any time and/or designate that
    copies of all such notices be directed to another person at another address,
    by giving written notice thereof to all other Parties.


      CRE                              CECI

      Costilla Redeco Energy LLC       Castle Energy Corporation
      Attn: Henry G. Mussellman        Attn:  Joe Castle
      400 N. Illinois, 10th Floor      One Radnor Corporate Center, Suite 250
      Midland, TX 79701                Radnor, PA 19087
      Phone: (915) 683-3092            Phone: (610-995-9400
      Fax: (915) 688-4089              Fax: (610) 995-0409

                                   Page 3 of 5

<PAGE>



8.  Confidentiality. The Parties further agree that all data furnished to CECI
    by CRE and by CECI to CRE will be on a confidential basis.

9.  Public Disclosure. The parties agree that prior to, at or subsequent to
    Closing, neither party will make any public announcement, press release, or
    other public or private disclosure relating to the purchase and sale or any
    details thereof except such disclosure as might be required by governmental
    authority, securities exchange press release or normal company policy.

10. Expenses. Each party shall pay the fees and expenses of its own counsel and
    accountants incurred in connection with the Acquisition.

11. Brokers. No outside parties have participated in the negotiations of the
    Acquisition on behalf of either party, and no firm or person shall be
    entitled to any finder's or broker's fee with respect to the acquisition.

12. Trade Name. Upon request by CECI, the Parties will execute such other
    documentation required to effect the transfer of the trade name. CECI may
    require CRE and its subsidiaries and affiliates, to cease use of the name
    "Redeco" within a commercially reasonable period of time upon written
    request.

13. Assignment. Parties have the right to sell or assign all or a part of their
    interest; provided, however, that any assignment by CECI of its interest in
    the Moldovan Concession or the Romanian Concessions shall be made expressly
    subject to the Net Profits Interests granted pursuant to this Agreement.

14. Choice of Law. This Agreement shall be governed by, construed, interpreted
    and applied in accordance with the laws of the State of Texas, United States
    of America, excluding any choice of law rules which would refer the matter
    to the laws of another jurisdiction.

15. Dispute Resolution. The terms of the Dispute Resolution Procedure attached
    hereto as Exhibit E dealing with the resolution of disputed matters shall be
    specifically incorporated into and made a part of this Agreement.

16. Non-Waiver. No waiver by any Party of any one or more defaults by another
    Party in the performance of this Agreement shall operate or be construed as
    a waiver of any future default or defaults by the same Party, whether of a
    like or of a different character. Except as expressly provided in this
    Agreement, no Party shall be deemed to have waived, released or modified any
    of its rights under this Agreement unless such Party has expressly stated,
    in writing, that it does waive, release or modify such right.

17. Severability. If and for so long as any provision of this Agreement shall be
    deemed to be judged invalid for any reason whatsoever, such invalidity shall
    not affect the validity or operation of any other provision of this
    Agreement except as shall be necessary to give effect to the construction of
    such invalidity, and any invalid provision shall be deemed

                                   Page 4 of 5

<PAGE>



    severed from this Agreement without affecting the validity of the balance
    hereof.

18. Modification. There shall be no modification of this Agreement except by
    written consent of all Parties.

19. Counterpart Execution. This Agreement is executed in multiple original
    counterparts and each such counterpart shall be deemed an original Agreement
    for all purposes; provided no Party shall be bound to this Agreement unless
    and until all Parties have executed a counterpart.

20. Entirety. This Agreement is the entire agreement of the Parties with respect
    to the subject matter contained herein and supersedes all prior
    understandings and negotiations of the Parties.

    IN WITNESS of their agreement each Party has caused its duly authorized
representative to sign this instrument effective as of this the 31st day of May,
1999.


         Costilla Redeco Energy, LLC


         By: /s/Henry G. Mussellman
             ----------------------------------------------------
             Henry G. Mussellman,
             as Executive Vice President &
             Chief Operating Officer of Costilla Energy, Inc.,
             Sole Member of Costilla Redeco Energy, L.L.C.

         CECI:
         Castle Exploration Company, Inc.


         By: /s/Richard E. Staedtler
             ----------------------------------------------------
             Richard E. Staedtler
             Chief Financial Officer of
             Castle Exploration Company, Inc.




                                   Page 5 of 5




<PAGE>
                                                                   Exhibit 11.1
                                                                       (1 of 2)


                            Castle Energy Corporation
                 Statement of Computation of Earnings Per Share
                (Dollars in thousands, except per share amounts)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                               Three Months Ended June 30,
                                                             -------------------------------------------------------------
                                                                       1999                                 1998
                                                             ------------------------           --------------------------
                                                               Basic         Diluted              Basic          Diluted
                                                               -----         -------              -----          -------
<S>                               <C>                        <C>            <C>                 <C>              <C>
     I.  Shares Outstanding April 1                          2,601,029      2,601,029           3,546,029        3,546,029

    II.  Stock Purchased During the Period:
         Options Exercised (weighted)                              825            825               2,940            2,940
         Purchase of Treasury Stock (weighted)                  (5,542)        (5,542)           (216,650)        (216,650)
                                                             ---------      ---------           ---------        ---------
                                                             2,596,312      2,596,312           3,332,319        3,332,319

    II.  Weighted Equivalent Shares:

         Assumed Options Exercised                                             47,406                               72,454
                                                             ---------      ---------           ---------        ---------
   III.  Weighted Average Shares and Equivalent Shares       2,596,312      2,643,718           3,332,319        3,404,773
                                                             =========      =========           =========        =========
    IV.  Net Income                                            $   900        $   900            $  6,864         $  6,864
                                                             =========      =========           =========        =========
     V.  Net Income Per Share                                  $   .35        $   .34            $   2.06          $  2.02
                                                             =========      =========           =========        =========

</TABLE>

<PAGE>

                                                              Exhibit 11.1
                                                                  (2 of 2)


                            Castle Energy Corporation
                 Statement of Computation of Earnings Per Share
                (Dollars in thousands, except per share amounts)
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                               Nine Months Ended June 30,
                                                             ------------------------------------------------------------
                                                                       1999                                1998
                                                             ------------------------           -------------------------
                                                               Basic         Diluted              Basic           Diluted
                                                               -----         -------              -----           -------

<S>                                 <C>                      <C>            <C>                 <C>              <C>
     I.  Shares Outstanding October 1                        2,940,729      2,940,729           4,713,546        4,713,546

    II.  Stock Purchased During the Period:
         Options Exercised (weighted)                              275            275               2,728            2,728
         Purchase of Treasury Stock (weighted)                (151,832)      (151,832)           (650,171)        (650,171)
                                                             ---------      ---------           ---------        ---------
                                                             2,789,172      2,789,172           4,066,103        4,066,103

    II.  Weighted Equivalent Shares:

         Assumed Options Exercised                                             49,625                               43,740
                                                             ---------      ---------           ---------        ---------
   III.  Weighted Average Shares and Equivalent Shares       2,789,172      2,838,797           4,066,103        4,109,843
                                                             =========      =========           =========        =========
    IV.  Net Income                                           $  7,349       $  7,349            $ 12,228         $ 12,228
                                                             =========      =========           =========        =========
     V.  Net Income Per Share                                 $   2.63       $   2.59            $   3.01          $  2.98
                                                             =========      =========           =========        =========
</TABLE>


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL DATA EXTRACTED FROM THE COMPANY'S
CONSOLIDATED FINANCIAL STATEMENTS FOR THE QUARTER ENDED JUNE 30, 1999 INCLUDED
IN PART I FINANCIAL INFORMATION AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO
SUCH FINANCIAL STATEMENTS.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          SEP-30-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                          28,310
<SECURITIES>                                     1,170
<RECEIVABLES>                                    3,068
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                37,065
<PP&E>                                          34,537
<DEPRECIATION>                                   8,631
<TOTAL-ASSETS>                                  63,463
<CURRENT-LIABILITIES>                           12,140
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         3,414
<OTHER-SE>                                      47,917
<TOTAL-LIABILITY-AND-EQUITY>                    63,463
<SALES>                                          9,668
<TOTAL-REVENUES>                                 9,668
<CGS>                                            4,838
<TOTAL-COSTS>                                    9,523
<OTHER-EXPENSES>                                   760
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                    905
<INCOME-TAX>                                         5
<INCOME-CONTINUING>                                900
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       900
<EPS-BASIC>                                      .35
<EPS-DILUTED>                                      .34


</TABLE>


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