XCL LTD
10-Q, 1996-08-14
CRUDE PETROLEUM & NATURAL GAS
Previous: HALIFAX CORP, 10-Q, 1996-08-14
Next: PATHE COMMUNICATIONS CORP, 10-Q, 1996-08-14




                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            FORM 10-Q
                                
               Quarterly Report pursuant to Section 13 or 15(d)
      [X]      of the Securities Exchange Act of 1934

               For the Quarterly Period Ended June 30, 1996

                               OR
                                
               Transition Report Pursuant to Section 13 or 15(d) of
     [  ]      the Securities Exchange Act of 1934

                   Commission File No. 1-10669
                                
                            XCL Ltd.
     ------------------------------------------------------
     (Exact name of registrant as specified in its charter)

       Delaware                               51-0305643
- ------------------------                 ----------------------    
(State of Incorporation)                    (I.R.S. Employer
                                         Identification Number)

110 Rue Jean Lafitte, Lafayette, LA                  70508
- ----------------------------------------           ----------
(Address of principal executive offices)           (Zip Code)

                          318-237-0325
      ----------------------------------------------------
      (Registrant's telephone number, including area code)

                               N/A
 (Former name, former address and former fiscal year, if changed
                       since last report)
                                
     Indicate by check mark 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.

      269,894,775  shares  Common  Stock,  $.01  par  value  were
outstanding on August 13, 1996.
<PAGE>
                    XCL LTD. AND SUBSIDIARIES
                                
                        TABLE OF CONTENTS

 
                                                               Page
                             PART I

Item 1.  Financial Statements                                   3
Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations                   19

                             PART II

Item 1.  Legal Proceedings                                     23
Item 4.  Submission of Matters to a Vote of Security-Holders   25
Item 6.  Exhibits and Reports on Form 8-K.                     26
<PAGE>
                    XCL LTD. AND SUBSIDIARIES
                 PART I - FINANCIAL INFORMATION

Item 1.     Financial Statements
<TABLE>
                   CONSOLIDATED BALANCE SHEET
                     (Thousands of Dollars)
<CAPTION>
                                                       June 30     December 31
                             Assets                      1996          1995
                             ------                    -------     -----------  
                                                             (Unaudited)
<S>                                                  <C>           <C>  

Current assets:
      Cash and cash equivalents                      $     200     $    1,610
      Accounts receivable, net                             162            340
      Amounts receivable from sale of assets                --          4,151
      Subscriptions receivable                              --            483
      Prepaid expenses                                     101            205
      Assets held for sale                                  --          4,376
                                                      --------      ---------   
                       Total current assets                463         11,165
                                                      --------      ---------  
Property and equipment:
      Oil and gas (full cost method):
         Unproved and unevaluated foreign properties    31,150         27,315
      Land, at cost                                        135            135
      Other                                              2,995          3,017
                                                      --------      ---------
                                                        34,280         30,467
      Accumulated depreciation, depletion and 
        amortization                                    (1,916)        (1,845)
                                                      --------      --------- 
                                                        32,364         28,622
                                                      --------      ---------
Investments                                              3,235          5,369
Assets held for sale                                    24,901         25,395
Deferred charges and other assets                        1,596          1,785
                                                      --------       --------
                       Total assets                  $  62,559      $  72,336
                                                      ========       ========
  
Liabilities and Shareholders' Equity
- ------------------------------------

Current liabilities:
      Accounts payable and accrued costs             $   4,696      $   3,884
      Royalty and production taxes payable                  21            218
      Dividends payable                                    928            928
      Current maturities of limited-recourse debt        4,872          5,229
      Collateralized credit facility                    17,279         25,115
      Other current maturities                             658             30
                                                      --------       -------- 
           Total current liabilities                    28,454         35,404
                                                      --------       --------
Long-term debt, net of current maturities               15,000         15,644
Other non-current liabilities                            3,167          4,388
Commitments and contingencies (Note 7)
Shareholders' equity (Note 6):
      Preferred stock-$1.00 par value; authorized 
       1,200,000 shares; issued shares of 667,193 
       at June 30, 1996 and 680,570 at December 31, 
       1995-liquidation preference of $55.2 million 
       at June 30, 1996                                    667            681
      Preferred stock subscribed                            --              4
      Common stock-$.01 par value; authorized 
        350 million shares; issued shares of
        267,826,740 at June 30, 1996 and 
        256,157,224 at December 31, 1995                 2,678          2,561
      Common stock held in treasury - $.01 par 
        value; 1,092,065 shares at June 30,
        1996 and 2,514,238 at December 31, 1995            (11)           (25)
      Additional paid-in capital                       224,439        220,364
      Accumulated deficit                             (211,835)      (206,685)
                                                      --------       --------   
           Total shareholders' equity                   15,938         16,900
                                                      --------       --------
                Total liabilities and shareholders'
                 equity                              $  62,559      $  72,336
                                                      ========       ========
</TABLE>
    
The accompanying notes are an integral part of these consolidated financial 
statements.
<PAGE>                                
                    XCL Ltd. and Subsidiaries
<TABLE>
                                
              CONSOLIDATED STATEMENT OF OPERATIONS
                                
        (Thousands of Dollars, Except Per Share Amounts)

<CAPTION>
                                                 Three Months Ended June 30     Six Months Ended June 30
                                                 --------------------------     ------------------------ 
                                                      1996        1995            1996       1995
                                                      ----        ----            ----       ----
                                                                         (Unaudited)
<S>                                               <C>           <C>             <C>          <C>
Oil and gas revenues                              $    361      $    724        $    937     $  1,402
                                                   -------       -------         -------      -------
Oil and gas operating expenses:
      Operating (including marketing)                   85           283             237          564
      Depreciation, depletion and amortization          45           638             101        1,296
      Depletion - oil and gas assets held for sale     106            --             382           --
      Provision for impairment of oil and gas
        properties                                      --        10,700              --       10,700
      Writedown of investments                       1,250            --           1,250           --
      General and administrative                       832         1,228           1,907        2,110
      Taxes, other than income                          13           224              87          350
                                                   -------      --------          ------      -------
                                                     2,331        13,073           3,964       15,020
                                                   -------      --------          ------      -------
Operating loss                                      (1,970)      (12,349)         (3,027)     (13,618)
                                                   -------      --------          ------      -------
Other income (expenses):
      Interest expense, net of amounts capitalized    (571)       (1,033)         (1,207)      (1,389)
      Loss on sale of investments                     (661)           --            (661)          --
      Other, net                                       140           119             192          132
                                                   -------       -------          ------      -------
                                                    (1,092)         (914)         (1,676)      (1,257)
                                                   -------       -------          ------      -------

Net loss                                            (3,062)      (13,263)         (4,703)     (14,875)
Preferred stock dividends                             (416)       (2,464)           (447)      (2,464)
                                                   -------       -------          ------      -------
Net loss attributable to common stock             $ (3,478)     $(15,727)        $(5,150)    $(17,339)
                                                   =======       =======          ======      =======

Net loss per common and common equivalent share   $   (.01)     $   (.07)        $  (.02)    $   (.07)
                                                   =======       =======          ======      =======
Average number of common and common equivalent 
 shares outstanding                                263,343       236,966          260,061     235,739
                                                   =======       =======          =======     =======  
</TABLE>
                              
The accompanying notes are an integral part of these consolidated
                      financial statements.
<PAGE>                                
                    XCL Ltd. and Subsidiaries
<TABLE>
                                
              CONSOLIDATED STATEMENT OF CASH FLOWS
                     (Thousands of Dollars)

                                                    Six Months Ended June 30
                                                    ------------------------
                                                       1996         1995
                                                       ----         ----
                                                           (Unaudited)
<S>                                                  <C>            <C>
Cash flows from operating activities:
    Net loss                                         $  (4,703)     $ (14,875)
                                                      --------       -------- 
    Adjustments to reconcile net loss to net cash 
     provided by (used in) operating activities:
        Depreciation, depletion and amortization           483          1,296
        Provision for impairment of oil and gas 
         properties                                         --         10,700
        Loss on sale of investments                        661             --
        Writedown of investments                         1,250             --
        Change in assets and liabilities:
             Accounts receivable                           660          1,146
             Receivable from joint venture partner          --         (3,000)
             Prepaid expenses                              104           (177)
             Accounts payable and accrued expenses         670            336
             Accounts payable and accrued expenses 
              payable by joint venture partner              --          3,000
             Royalty and production taxes payable         (197)           (42)
             Other, net                                     71            254
                                                        ------         ------  
                  Total adjustments                      3,702         13,513
                                                        ------         ------
                  Net cash used in operating activities (1,001)        (1,362)
                                                        ------         ------
Cash flows from investing activities:
    Capital expenditures                                (2,410)        (6,318)
    Investments                                           (194)          (890)
    Proceeds from sale of assets                         9,147          1,709
    Other                                                   30            351
                                                        ------         ------
                  Net cash provided by (used in) 
                   investing activities                  6,573         (5,148)
                                                        ------         ------ 
Cash flows from financing activities:
    Proceeds from sales of common stock                    960             48
    Proceeds from sales of treasury stock                  251          2,364
    Payment for treasury stock                            (141)            --
    Proceeds from issuance of preferred stock              282             --
    Proceeds from exercise of warrants and options          --            410
    Payment of long-term debt                           (8,239)          (248)
    Payment of preferred stock dividends                    --           (250)
    Stock issuance costs and other                         (95)           (63)
                                                        ------         ------
                  Net cash provided by (used in) 
                   financing activities                 (6,982)         2,261
                                                        ------         ------

Net increase (decrease) in cash and cash equivalents    (1,410)        (4,249)
Cash and cash equivalents at beginning of period         1,610          6,751
                                                        ------         ------
Cash and cash equivalents at end of period             $   200       $  2,502
                                                        ======         ====== 
</TABLE>
                                
The accompanying notes are an integral part of these consolidated
                      financial statements.
<PAGE>                                
                    XCL LTD. AND SUBSIDIARIES
                                
      NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                
                          June 30, 1996

(1)  General

      The consolidated financial statements at June 30, 1996, and
for the three months and six months then ended have been prepared
by  the  Company,  without  audit,  pursuant  to  the  Rules  and
Regulations  of the Securities and Exchange Commission.   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  are  adequate  to  make  the  information
presented  herein  not misleading.  These consolidated  financial
statements  should  be  read in conjunction  with  the  financial
statements and the notes thereto included in the Company's Annual
Report on Form 10-K for the year ended December 31, 1995. In  the
opinion  of  the  Company, all adjustments,  consisting  only  of
normal  recurring  adjustments, necessary to present  fairly  the
financial  position of XCL Ltd. and subsidiaries as of  June  30,
1996,  and December 31, 1995, and the results of their operations
for the three months and six months ended June 30, 1996 and 1995,
and  their cash flows for the six months ended June 30, 1996  and
1995, have been included. The results of the Company's operations
for  such interim periods are not necessarily indicative  of  the
results  for the full year.  The year-end balance sheet data  was
derived  from  audited financial statements, but all  disclosures
required  by  generally accepted accounting  principles  are  not
included herein.

(2)     Liquidity and Capital Resources

      The Company has incurred recurring net losses and currently
has   a   working  capital  deficit.   The  Company   anticipates
insufficient  cash  flows from operations  to  meet  its  current
obligations, including expenditures required for the  development
of  the Company's assets.  Since 1994, the Company has been  able
to  meet its financial obligations by obtaining funds from  sales
of equity in the Company and sales of various assets.  Management
believes  that it will be able to continue to meet its  financial
obligations  and fund the development of its investments  through
joint  ventures  with  partners, continued sales  of  assets  and
continued sales of equity instruments.  However, as of August  1,
1996, the Company did not have sufficient commitments in place to
insure   that  the  Company's  obligations  for  1996  could   be
satisfied.  Included in such obligations are trade payables  (net
of  disputed amounts) of approximately $1.0 million as of  August
1,  1996,  of which 59 percent are unpaid in excess of  120  days
from  the  invoice  date.   Further, in addition  to  such  trade
payables,   as  of  July  31,  1996,  the  Company  has   accrued
liabilities of approximately $3.2 million in dispute with  Apache
arising from joint interest billings and cash calls. An audit  of
Apache  conducted by Company personnel has called  into  question
approximately $.5 million of charges in one category of costs  in
dispute.   While  the  Company  believes  that  certain  of   the
remaining   charges  are  valid,  it  does  not  have  sufficient
liquidity to make payment at this time. Until alternative sources
of  funds  are  obtained, substantial doubt exists regarding  the
Company's  ability to continue as a going concern. Management  is
presently  pursuing  several  financing  arrangements,  which  if
consummated,  may  provide the necessary  funds  to  satisfy  its
working capital requirements.

      At June 30, 1996, the Company had an operating cash balance
of  $200,000 and a working capital deficit of $28 million,  which
includes  $4.9  million in limited recourse  debt  collateralized
only  by the Lutcher Moore Tract and $17.3 million in bank  debt.
The bank debt is collateralized by the Company's domestic oil and
gas  properties  and  the stock of certain  subsidiaries.  During
1995,  the Company's bank agreement was amended to modify certain
covenant requirements through September 29, 1995. These covenants
were subsequently amended to modify requirements through April 1,
1996,  and  again  amended  through September  30,  1996.  Should
improvements in the Company's financial position not  occur,  the
Company  would be in violation of its credit agreement subsequent
to  October  1,  1996,  giving the bank the right  to  accelerate
payment of the debt after applicable grace periods. Further,  the
borrowing  base  under this credit agreement  is  determined,  in
part,  by  the  value of the Company's domestic  proved  reserves
which  are  applicable to properties classified  in  the  balance
sheet as assets held for sale.

     The Company did not make an interest payment of $367,000 due
the  bank  on  August 6, 1996, resulting in an event  of  default
under the  terms  of  the  credit  agreement.  Subsequent to that
date  the   Company   concluded  a  transaction  which  generated 
sufficient funds and the payment was made on August 14, 1996. 

      The  Company also has $4.9 million of Limited Recourse debt
outstanding  which is collateralized by the Lutcher Moore  Tract,
of  which  $2.4 million is due on December 17, 1996. Payments  of
principal  and  interest on the remaining  $2.5  million  of  the
Lutcher  Moore limited recourse debt are past due. No action  has
been taken by the holders of the debt. Should the Company not  be
successful in its attempts to sell the property or refinance  the
debt  on  the  property  the holders have recourse  only  to  the
property itself, as the Company is not liable for the debt.

     The Company's Series A Preferred Stock dividend requirements
are approximately 2.6 million pounds sterling (U.K.) annually and
currently insufficient liquidity exists to continue to  pay  such
amounts.  The  Company  declared the  Series  A  Preferred  Stock
dividend  payable June 30, 1995. A portion of this  dividend  was
paid  with  shares  of  Common Stock and  approximately  $900,000
remains to be paid in cash. As the Company was unable to pay this
dividend  by  June  30, 1996, the holders of Series  A  Preferred
Stock  can  now  require  Board of Director  representation.  The
December  31,  1995  dividend payment on the Series  A  Preferred
Stock has been declared payable in additional shares of Series  A
Preferred  Stock, however such shares cannot be issued until  the
shares  allocated to withholding taxes are sold for cash and  the
proceeds  remitted  to  the  taxing  authorities.  The  Board  of
Directors  elected not to declare the dividend payable  June  30,
1996.

      The  Company's cash flow forecast for July 1 - December 31,
1996  projects  that  approximately  $11  million  of  additional 
working capital will be  required to  fund operational activities
and  further  develop  China  projects.   Management's  plans  to
obtain the necessary capital include:

o    The  sale  of  the Lutcher Moore Tract. The  Company  is  in
     ongoing negotiations for the sale of this property.   Should
     a  sale be completed, $4.9 million of the proceeds would  be
     applied   to  the  limited  recourse  debt  with  additional
     proceeds  used  to  further prepay  bank  debt  and  satisfy
     working capital requirements.

o    On   April  23,  1996,  the  Company  sold  in  Regulation  S
     transactions,  an  additional 30 Units of Common  Stock  and
     Warrants   at   $15,000  per  Unit.  The  Company   received
     approximately $349,000 of net proceeds, after  deduction  of
     offering  costs  and  expenses.  An aggregate  of  1,800,000
     shares of Common Stock and Warrants to acquire an additional
     1,800,000 shares of Common stock were issued at closing.

o    In  June  and July 1996, the Company sold 970,000 shares  of
     Common  Stock  held  as  Treasury  Stock  in  Regulation   S
     transactions  for net proceeds after fees and  discounts  of
     $146,775.

o    Negotiating  joint venture agreements with potential  partners
     to  supply the cash needed to pursue various China projects.
     Discussions with several potential partners are in progress.

o    Until  July 29, 1996, the Company was engaged in attempts  to
     sell  its remaining domestic oil and gas properties. On that
     day  it  received service of three lawsuits filed by lessors
     of   the   most   productive  remaining  lease,  effectively
     thwarting  the  Company's ability to consummate  a  sale  by
     casting   doubt  as  to  the  Company's  rights  to  certain
     interests  in the leases and demanding damages.   While  the
     Company believes that the charges are without merit,  it  is
     of  the opinion that the property cannot be sold until  such
     time as the litigation is concluded.

      With  respect  to  short  term  requirements  to  fund  the
Company's  ongoing general and administrative costs, the  Company
believes that working capital will be made available from certain
of  its major stockholders or other investors, should the Company
enter  into  a  letter(s) of intent with potential joint  venture
participants to provide funds for the Company's further  overhead
expenditures  and  for  the  capital requirements  of  the  China
projects.  By shareholder vote on July 30, 1996, the shareholders
approved  an increase of 150,000,000 authorized shares of  Common
Stock and 1,200,000 authorized shares of Preferred Stock.

       Longer  term  liquidity  is  dependent  on  the  Company's
commencement  of  production in China  and  continued  access  to
capital  markets, including its ability to issue additional  debt
and  equity  securities, which in certain cases may  require  the
consent  of  INCC and holders of the Company's Subordinated  Debt
and Preferred Stock.

(3)     Supplemental Cash Flow Information

     There were no income taxes paid during the six month periods
ended June 30, 1996 and 1995.  (See Note 7 herein).

      Interest and associated capitalized costs for the three and
six  month  periods ended June 30 totaled $.8  million  and  $1.4
million,  respectively for 1996 and $.7 million and $1.7 million,
respectively  for  the corresponding periods in  1995.   Interest
paid  during the three and six month periods ended June 30,  1996
and  1995  amounted  to  $.2 million and $1.1  million,  and  $.7
million and $1.3 million, respectively.

      During  the  six  months ended June 30, 1996,  the  Company
completed   the  following  noncash  transactions  not   reported
elsewhere herein:

o    As  compensation  for services performed resulting  in  Apache
     Corp.  purchasing an additional interest in  the  Zhao  Dong
     Block the Company issued 50,000 shares of Common Stock (held
     in  treasury)  to  EnCap  Investments,  L.C.  ("EnCap")  and
     EnCap's existing warrant to acquire 500,000 shares of Common
     Stock was amended as to exercise price, expiration date  and
     forced  conversion  feature to conform  the  terms  of  this
     warrant  to  the terms of warrants granted to the  Placement
     Agent in the Regulation S Unit Offering.

o    As  compensation for identifying Rauscher Pierce & Clark  as
     the  Placement  Agent for the Regulation  S  Unit  Offering,
     EnCap  earned a four percent stock fee of the gross proceeds
     of  the Regulation S Unit Offering.  In payment of this  fee
     the Company, during the first quarter, issued 267,264 shares
     of  Common Stock (held in treasury) in connection  with  the
     initial  closing  and during the second  quarter  issued  an
     aggregate 122,880 shares of Common Stock as compensation for
     the subsequent closings.

      During  the  six  months ended June 30, 1995,  the  Company
issued  18,714 shares of Common Stock in payment of  interest  on
funds  escrowed  in  advance of purchase of  Series  D  Preferred
Stock.

(4)     Assets Held for Sale and Investments

     Assets Held for Sale
     --------------------

Domestic Oil and Gas Properties
- -------------------------------

      During  the  fourth  quarter of 1995,  in  connection  with
management's  decision to concentrate the Company's resources  on
the development of its China investments, a decision was made  to
dispose   of   all   of   the  Company's   domestic   properties.
Accordingly,  the  recorded  value  of  the  Company's   domestic
properties was reduced to their estimated fair market  value  and
the resulting balances were transferred to assets held for sale.

      During  the  first quarter of 1996, the  Company  sold  two
domestic gas fields producing net proceeds of $5.4 million  which
was  primarily used to pay interest and prepay principal  due  on
the  Company's bank loan. The Company sold a third property in  a
sale completed during the second quarter of 1996 generating gross
proceeds of approximately $3.0 million, of which $2.8 million was
applied to payment of interest and prepayment of principal on the
bank loan.

      Until July 29, 1996, the Company was engaged in attempts to
sell  its remaining domestic oil and gas properties. On that  day
it  received  service of three lawsuits filed by lessors  of  the
most  productive  remaining  lease,  effectively  thwarting   the
Company's ability to consummate a sale by casting doubt as to the
Company's rights to certain interests in the leases and demanding
damages.  While the Company believes that the charges are without
merit,  it  is  of the opinion that the property cannot  be  sold
until such time as the litigation is concluded.

Lutcher Moore Tract
- -------------------

      During  1993,  the Company completed the acquisition  of  a
group  of  corporations which together owned  100  percent  of  a
62,500-acre  tract in southeastern Louisiana (the "Lutcher  Moore
Tract").   Total  consideration of  $15.4  million  included  the
assumption of $9.9 million of limited recourse debt (see  Note  5
to  the Consolidated Financial Statements), $2.7 million in cash,
the issuance of 3,616,667 shares of Common Stock and warrants  to
purchase an additional 4,166,667 shares of Common Stock at  $1.00
per   share.   In  connection  with  the  purchase,  the  Company
capitalized acquisition related costs of $900,000.  This property
is being held for sale.

     Phoenix Lake Tract
     ------------------

      On  May  18,  1995, the Company sold its 77.78 percent  fee
interest in 11,600 gross acres comprising the Phoenix Lake  Tract
retaining  75  percent of its mineral interest  underlying  those
lands,  less and except two tracts covering approximately 77  net
acres  in  which XCL retained no mineral interest.  The  purchase
price  was comprised of approximately $1.7 million in cash and  a
$.5  million reduction in obligations owed by the Company to  the
purchaser.  No gain or loss was recognized on the sale.

      In  June  1996,  the  Company sold  its  remaining  mineral
interest  in the Phoenix Lake Tract.  The sale price was $417,000
in cash and the Company recorded a $661,000 loss on the sale.

     Investments
     -----------

Lube Oil Investment
- -------------------

      On  July 17, 1995, the Company signed a contract with  CNPC
United  Lube Oil Corporation to form a joint venture  company  to
engage  in  the  manufacturing,  distribution  and  marketing  of
lubricating oil in China and southeast Asian markets. As of  June
30, 1996, the Company has invested approximately $1.5 million  in
the project.  Additional payments totaling $1.8 million are to be
made, the first of which, in the amount of $550,000, is past due.
The  Company  is in negotiations to reschedule the  payments  and
expects to reach a satisfactory agreement.

Coalbed Methane Project
- -----------------------

      During 1995, the Company signed an agreement with the China
National  Administration of Coal Geology, pursuant to  which  the
parties  have  commenced  cooperation  for  the  exploration  and
development of coalbed methane in two areas in China. As of  June
30,  1996, the Company has invested approximately $440,000 in the
project.

 (5)     Debt

Long-term  debt  at  June  30, 1996  consists  of  the  following
(000's):

                                    Current       Long-Term
                                   Maturities      Portion        Total
                                   ----------     ---------       -----

Collateralized credit facility     $  17,279      $      -       $ 17,279
Subordinated debt 
 (due April 5, 2000)                       _        15,000         15,000
Building Mortgage                        658             -            658
                                    --------       -------        ------- 
     Total                         $  17,937      $ 15,000       $ 32,937
                                    ========       =======        =======
Lutcher Moore Group
      Limited  Recourse  Debt      $   4,872      $      -       $  4,872
                                    ========       =======        =======
    
      Substantially  all  of the Company's  assets  collateralize
certain   of  these  borrowings.  Accounts  payable  and  accrued
expenses   include  interest  accrued  at  June  30,   1996,   of
approximately $491,000.

Lutcher  Moore Group Limited Recourse Debt :
- ------------------------------------------

Mortgage and Seller Notes.
- --------------------------
     
      At  June  30, 1996, approximately $2.4 million of  Mortgage
Notes  (net of amounts escrowed for payment) and $2.5 million  of
Seller Notes were outstanding.  In January 1996, the terms of the
Mortgage   Notes  were  modified  providing  that  the  remaining
principal  (which bears interest at 9.25 percent  per  annum)  is
payable  on  demand, and if no demand is made, in  three  monthly
installments of $52,300 each, commencing February 15, 1996,  plus
a  final payment of all outstanding principal and interest due on
May  16,  1996. In June 1996, upon the payment by the Company  of
principal  and interest in the aggregate amount of  $265,000  the
terms  of  the Mortgage Notes were again modified providing  that
the remaining principal (which bears interest at 9.25 percent per
annum)  is payable on demand, and if no demand is made,  in  five
monthly installments of interest, commencing July 17, 1996,  with
a  final payment of all outstanding principal and interest due on
December  17, 1996. The Seller Notes bear interest at  8  percent
and  payments of principal and interest on the Seller  Notes  are
past due. No action has been taken by holders of the debt. Should
the  Company  not  be  successful in its  attempts  to  sell  the
property or refinance the debt on the property, the holders  have
recourse  only  to  the property itself, as the  Company  is  not
liable for the debt.

Collateralized Credit Facility
- ------------------------------

       The  INCC  Agreement  provides  for  scheduled  semiannual
borrowing  base  determinations by INCC  based  on  a  review  of
reserve  estimates and other factors, with the initial  borrowing
base  set  at  $29.2  million. Effective October  31,  1994,  the
borrowing base was set at $25.2 million. The net proceeds of $4.1
million  from  the  divestiture of the Mestena  Grande  Field  in
January 1996, were applied to a $2 million principal payment  due
January  2, 1996, a principal payment of $1.63 million due  April
1,  1996,  with  the  remainder applied to  the  balance  of  the
outstanding indebtedness. The net proceeds of $1.325 million from
the  sale  of  the  Gonzales Gas Unit sold in  March  1996,  were
applied to accrued interest through the date of closing and  $1.1
million of principal. The net proceeds of $2.79 million from  the
sale  of the Lopez Gas Units sold in April 1996, were applied  to
accrued interest through the date of closing then to principal of
$535,556  due  on July 1, 1996, principal of $1.625  million  due
October  1, 1996 and the remainder against principal due  January
2,  1997.  The next scheduled principal payment is due January 2,
1997,  in the amount of approximately $1.2 million with quarterly
payments of $1.63 million thereafter.

      During  1995,  the  INCC Agreement was  amended  to  modify
certain  covenants and was further amended to modify requirements
through  April 1, 1996. The credit agreement was further  amended
in  April 1996 to modify requirements through September 30, 1996,
and  accordingly the full amount of such debt has been  reflected
as  a  current liability. Absent these modifications, the Company
would  have  been  in violation of several covenants  and  should
improvements in the Company's financial position not  occur,  the
Company  would be in violation of its credit agreement subsequent
to  October  1,  1996,  giving the bank the right  to  accelerate
payment  of the debt after applicable grace periods. The  Company
would need to pursue the sale of other assets, a joint-venture or
the  issuance  of additional equity securities to fund  any  such
accelerated  payments.  Further, the borrowing  base  under  this
credit  agreement  is determined, in part, by the  value  of  the
Company's domestic proved reserves.

     The Company did not make an interest payment of $367,000 due
the  bank  on  August 6, 1996, resulting in an event  of  default
under  the  terms  of  the  credit  agreement.   The  company  is
attempting to conclude a transaction to generate sufficient funds
to  make this payment.  Should it not be successful the bank  may
assert rights available to it upon an event of default as defined
in the credit agreement.

Secured Subordinated Debt
- -------------------------

     The Company issued approximately 6.5 million and 1.6 million
shares  of  Common  Stock in payment of  $2.7  million  and  $1.3
million  of interest due on the Secured Subordinated Debt  during
the six month periods ended June 30, 1996 and 1995, respectively.

(6)     Preferred Stock and Common Stock

     As of June 30, 1996, the Company had the following shares of
Preferred Stock issued and outstanding:

                                
                        Shares        Liquidation
                        ------            Value
                                      -----------

     Series A           577,803     $   46,224,240(1)
     Series B            44,954          4,495,400
     Series E            44,436          4,443,600
     __________
      (1)      50  pounds sterling (U.K.) per share  (U.K.  pound
               sterling = U.S. $1.60 at June 30, 1996).

     Series A Preferred Stock
     ------------------------

     The Company's Series A Preferred Stock dividend requirements
are approximately 2.6 million pounds sterling (U.K.) annually and
currently insufficient liquidity exists to continue to  pay  such
amounts.   Further,  the  Company's  credit  agreement  restricts
payment  of cash dividends. With the approval of its lender,  the
Company declared the June 30, 1995 dividend payable in cash, with
such  cash to be obtained from the sale of Common Stock. In order
to  reduce  the  cash requirement, effective June 26,  1995,  the
Company entered into agreements with three U.S. holders of Series
A  Preferred Stock representing approximately 59 percent  of  the
class  pursuant to which they elected to receive their  dividends
in  Common Stock of the Company. Cash dividends remaining  to  be
paid  with  respect  to  the June 30, 1995 dividend  declaration,
aggregate  approximately $900,000.  As the Company was unable  to
pay  this  dividend  by June 30, 1996, the holders  of  Series  A
Preferred Stock can now require Board of Director representation.

      On  June 11, 1996, the holder of 21,441 shares of Series  A
Preferred  Stock elected, pursuant to the terms of the  Series  A
Preferred Stock, to convert such shares into Common Stock of  the
Company.   In  July  1996, the Company issued 450,261  shares  of
Common Stock in connection with this conversion.

      The  December  31, 1995 dividend payment on  the  Series  A
Preferred Stock has been declared payable in additional shares of
Series A Preferred Stock. During 1996, the terms of the Series  A
Preferred Stock were amended to allow for payment of the December
31,  1995  and  subsequent  dividend  payments  to  be  made   in
additional  shares  of Series A Preferred Stock.   The  Board  of
Directors  correspondingly approved a 250,000 share  increase  in
the  number of shares of Series A Preferred Stock authorized.  An
aggregate of 53,932 shares of Series A Preferred Stock are to  be
issued for payment of the December 31, 1995 dividend and U.S. and
U.K.  withholding  taxes, however such shares  cannot  be  issued
until the shares allocated to withholding taxes are sold for cash
and  the proceeds remitted to the taxing authorities.  The  Board
of Directors elected not to declare the dividend payable June 30,
1996.

     Series B Preferred Stock
     ------------------------

     On May 16, 1995, the Company received notice from the Series
B Preferred holder exercising its redemption rights.  The Company
has  elected  to  redeem in shares of Common  Stock  ("Redemption
Stock")  and  the  holder has exercised its option  to  have  the
Company  sell  its  shares of Redemption  Stock.   The  aggregate
redemption  price  is  $5  million, plus accrued  dividends  from
January  1,  1995  to the date of redemption.   The  Company  has
registered   5.3  million  shares  for  sale  and  has   reserved
additional shares should the sale of the registered shares not be
sufficient  to  fulfill the redemption obligation.  Approximately
5,046 shares had been redeemed at June 30, 1996, from the sale of
approximately  1.62 million shares of Redemption Stock.  Proceeds
are  first  allocated to accrued dividends,  with  the  remainder
applied  toward  redemption of shares of the Series  B  Preferred
Stock.  During  July  1996,  an  additional  331,800  shares   of
Redemption  Stock  were  sold and the  proceeds  applied  against
accrued dividends. By letter dated April 5, 1996, the holder  has
advised  the  Company that it is not satisfied with the  rate  at
which the Series B shares are being redeemed and that unless  the
rate  of  redemption  is accelerated, the holder  may  no  longer
extend  the time in which the redemption is to be completed.  The
Company is currently negotiating with representatives of CIDC  to
provide  for an orderly liquidation of the Redemption Stock,  and
in connection with said negotiations the parties have prepared  a
draft memorandum of understanding, which will, subject to further
agreement,  set  forth reasonable best efforts  targets  for  the
sales of the Redemption Stock.

     Series E Preferred Stock
     ------------------------

      The  June 30, 1996 dividend on the Series E Preferred Stock
was  declared payable in additional shares of Series E  Preferred
Stock.  In July 1996, the Company issued 2,218 shares of Series E
Preferred Stock in payment of this dividend.

 (7)     Commitments and Contingencies and Subsequent Events

      Other  commitments,  contingencies  and  subsequent  events
include:

   o      The Company  acquired  the rights to  the  exploration,
          development  and production of the Zhao Dong  Block  by
          executing a Production Sharing Agreement with CNODC  in
          February  1993.  Under  the  terms  of  the  Production
          Sharing   Agreement,  the  Company   and   Apache   are
          responsible for all exploration costs. If a  commercial
          discovery is made, and if CNODC exercises its option to
          participate  in  the  development  of  the  field,  all
          development and operating costs and related oil and gas
          production  will be shared up to 51 percent   by  CNODC
          and the remainder by the Company and Apache.

          In  March  1994,  the Company farmed  out  a  one-third
          interest in its contract rights for the Zhao Dong Block
          to  Apache. To further reduce the Company's exploration
          capital requirements and accelerate the development  of
          the Zhao Dong Block, the Company signed an agreement on
          May   10,   1995,  with  Apache  (approved  by  Chinese
          authorities  on  August  10, 1995)  pursuant  to  which
          Apache became obligated to pay 100 percent of the costs
          to  drill  and test two wildcat wells and one appraisal
          well on the Zhao Dong Block, with a requirement to  pay
          for  a  third  wildcat  well,  if  Apache  elected   to
          participate  in  the  second phase  of  the  Production
          Sharing  Agreement.  In January 1996, Apache so elected
          and  therefore will pay the drilling and testing  costs
          of a third wildcat well. The amounts advanced by Apache
          are  recoverable from revenues generated from Zhao Dong
          Block  production.   Future expenditures  beyond  those
          described  above will be borne 50 percent each  by  the
          Company and Apache.  Pursuant to this agreement  Apache
          also purchased an additional 16.67 percent interest  in
          the  foreign  contractor's share of  the  oil  and  gas
          reserves  of the "C" Field.  Payment for this  purchase
          will  be computed and made to the Company from time  to
          time  as  each  segment  of  the  field  is  placed  on
          production  in  order to insure that the  Company  will
          receive  the  full  market value of the  16.67  percent
          interest.   In  consideration of  the  above  described
          payments, Apache assumed operatorship of the Zhao  Dong
          Block and increased its interest in the Zhao Dong Block
          from  33.33  percent  to  50  percent  of  the  foreign
          contractor's share of the Zhao Dong Block.

          The Production Sharing Agreement includes the following
          additional principal terms:

          The  Production Sharing Agreement is basically  divided
          into   three  periods:  the  Exploration  period,   the
          Development period and the Production period.  Work  to
          be performed and expenditures to be incurred during the
          Exploration  period,  which consists  of  three  phases
          totaling  seven  years  from  May  1,  1993,  are   the
          exclusive responsibility of the Contractor (the Company
          and  Apache  as a group).  The Contractor's obligations
          in the three exploration phases are as follows:
     
          1.   During the first three years, the Contractor is
               required  to  drill three wildcat  wells,  perform
               seismic data acquisition and processing and expend
               a  minimum  of  $6  million  (The  Contractor  has
               drilled  two wildcat wells, satisfied the  seismic
               acquisition  and minimum expenditure  requirements
               and   has  received  an  extension  allowing   the
               drilling  of  the  third wildcat well  during  the
               first year of the second exploration phase.);
          
          2.   During  the  next two years, the Contractor  is
               required  to  drill  two  wildcat  wells,  perform
               seismic data acquisition and processing and expend
               a  minimum  of  $4  million  (The  Contractor  has
               elected  to proceed with the second phase  of  the
               Contract.     The    seismic   data    acquisition
               requirement   for  the  second  phase   has   been
               satisfied.);
          
          3.   During  the  last two years, the Contractor  is
               required  to drill two wildcat wells and expend  a
               minimum of $4 million.

          The  Production Sharing Agreement may be terminated  by
          the  Contractor  at  the  end  of  each  phase  of  the
          Exploration period, without further obligation.

    o     On  December  1,  1995, the Company  submitted  certain
          accounting   disputes  to  arbitration   arising   from
          Apache's  operations at the Zhao Dong  Block.   In  the
          initial   submission,  the  Company  disputed   certain
          amounts charged to the Company by Apache in the August,
          September and October 1995 joint interest billings  and
          the  November  and December 1995 cash  calls.   Amounts
          involved  in  later months joint interest billings  and
          cash  calls  were subsequently added to the submission.
          As  of  July 31, 1996, the total amount in dispute  and
          claimed  by Apache to be owed by the Company  was  $3.2
          million. An audit of Apache by Company personnel called
          into question approximately $500,000 of charges in  one
          category  of  costs  in  dispute.  While  the   Company
          believes that certain charges are valid, and has  fully
          provided   for  them  in  the  consolidated   financial
          statements,  it does not have sufficient  liquidity  to
          make payment at this time.
     
    o     The  Company  has  future commitments of  $1.8  million
          associated with its joint venture contract to enter the
          lubricating oil business in China.  Additional payments
          totaling  $1.8  million are to be made,  the  first  of
          which,  in  the  amount of $550,000, is past  due.  The
          Company  is in negotiations to reschedule the  payments
          and expects to reach a satisfactory agreement.
     
     o    During  1992,  the  Company received notice, and  amendment
          thereto, of a proposed assessment for state income  and
          franchise taxes. During December 1993, the Company  and
          two  of its wholly-owned subsidiaries, XCL-Texas,  Inc.
          and  XCL  Acquisitions, Inc. were sued in separate  law
          suits  entitled  Ralph  Slaughter,  Secretary  of   the
          Department of Revenue and Taxation, State of  Louisiana
          vs.   Exploration  Company  of  Louisiana,  Inc.  (15th
          Judicial  District,  Parish  of  Lafayette,  Louisiana,
          Docket No. 93-5449); Ralph Slaughter, Secretary of  the
          Department of Revenue and Taxation, State of  Louisiana
          vs.  XCL-Texas,  Incorporated (15th Judicial  District,
          Parish  of  Lafayette, Louisiana, Docket No.  93-5450);
          and  Ralph  Slaughter, Secretary of the  Department  of
          Revenue  and  Taxation,  State  of  Louisiana  vs.  XCL
          Acquisitions, Inc. (15th Judicial District,  Parish  of
          Lafayette,  Louisiana,  Docket  No.  93-5337)  by   the
          Louisiana  Department of Revenue  for  Louisiana  State
          corporate  franchise  and  income  taxes.   The  claims
          relate  to assessments for the 1987 through 1991 fiscal
          years.  The aggregate amount of the assessments  as  of
          December 31, 1995, including penalties and interest, is
          approximately $2.25 million. The Company believes  that
          this  contingency has been adequately provided  for  in
          the  consolidated financial statements.  The law  suits
          are all in their initial stages.  The Company has filed
          answers  to each of these suits and intends  to  defend
          them   vigorously.   The  Company   believes   it   has
          meritorious defenses and has instructed its counsel  to
          contest these claims.
     
     o    In  connection  with  a  lawsuit entitled  The  Elia  G.
          Gonzalez Mineral Trust, et al vs. Edwin L. Cox,  et  al
          which  was settled and dismissed on December 31,  1993,
          two  groups  of non-participating royalty owners  filed
          interventions.   The  court ordered  the  interventions
          stricken.   During 1994, the first group  appealed  and
          the  second  group  filed a new lawsuit.   The  Company
          settled the new lawsuit filed by the second group  with
          its  share  of  the settlement being  $20,000.   During
          December  1994, the appellate court affirmed the  trial
          court's decision to deny the intervention to the  first
          group. The Company, in March 1995, was named as a third
          party  defendant by the original lessor  who  had  been
          previously sued by the nonparticipating royalty  owners
          comprising  the first group. Management  believes  that
          the  outcome  of the lawsuit will not have  a  material
          adverse effect on the Company's liquidity or results of
          operations.   The Company intends to defend  vigorously
          all claims asserted by the first group in its lawsuit.
     
     o    During  April  1994, the Company was sued in  an  action
          entitled Kathy M. McIlhenny vs. The Exploration Company
          of  Louisiana,  Inc.  (15th  Judicial  District  Court,
          Parish  of  Lafayette, Louisiana, Docket  No.  941845).
          Kathy  McIlhenny, former wife of a former  director  of
          the  Company,  has  asserted a claim in  the  aggregate
          amount   of   approximately  $500,000  in  respect   of
          compensation for certain services alleged to have  been
          performed on behalf of the Company and under an alleged
          verbal employment agreement and, by amendment, asserted
          a  claim for payments arising from purported rights  to
          mineral  interests.   The Company  believes  that  such
          claim is without merit and rejects the existence of any
          such alleged agreement.
     
     o    On July  26,  1996, Mr. Frank Armstrong of Corpus Christi,
          Texas,  individually  and  on  behalf  of  others  (the
          "Plaintiffs")  filed three lawsuits against  XCL-Texas,
          Inc., a wholly-owned subsidiary of the Company.

          The  first lawsuit entitled Stroman Ranch Company Ltd.,
          et  al v. XCL-Texas, Inc. (229th Judicial District, Jim
          Hogg  County,  Texas, Cause No. 4550) alleges  that  in
          order to secure from Plaintiffs an amendment to an  oil
          and  gas lease in order to allow for the creation of  a
          voluntary pooled unit, the Company represented  to  the
          Plaintiffs, that it (1) would make a series of payments
          totaling $80,000 and (2) would commence drilling a well
          prior  to  December  31,  1993,  or  pay  $500,000   as
          liquidated damages. Further, the Plaintiffs allege that
          the   Company   has  supplied  false   and   misleading
          information to them in order to deprive them  of  their
          rightful  share of an oil, gas and mineral  estate  and
          revenue therefrom; that being a 50 percent interest  in
          the  pooled  unit  rather than the 30 percent  interest
          actually received. Plaintiffs allege actual damages  of
          $580,000,  any  additional amounts to  result  from  an
          accounting  of  the amount of damages suffered  by  the
          Plaintiffs,   exemplary  damages,   court   costs   and
          interest.  The Company denies liability and expects not
          only to enter affirmative defenses but to counter claim
          for damages to the Company caused by the actions of the
          Plaintiffs.
          
          The  second lawsuit entitled Frank Armstrong, et al  v.
          XCL-Texas,  Inc.  (229th Judicial  District,  Jim  Hogg
          County, Texas, Cause No. 4551) alleges that the Company
          did  not  adequately  represent the  interests  of  the
          Plaintiffs before a Texas Railroad Commission  hearing,
          therefore,  the Plaintiffs incurred legal  and  related
          expenses  totaling  $56,473.00  for  which  they   seek
          reimbursement.   The  Company  denies   liability   and
          intends to vigorously defend itself.
          
          The  third lawsuit entitled Stroman Ranch Company Ltd.,
          et  al v. XCL-Texas, Inc. (229th Judicial District, Jim
          Hogg  County, Texas, Cause No. 4552) alleges that, with
          respect to a lease executed in 1938 and assigned to the
          Company by Edwin L. and Berry R. Cox (the "Cox Group"),
          ceased producing in paying quantities prior to November
          11,  1987  and therefore should be declared terminated.
          In  the  alternative, the Plaintiffs seek a declaratory
          judgment  that  the  Cox Group engaged  in  bad  faith,
          invalid  and  wrongful pooling of the 1938  lease  with
          another lease executed in 1985. Further, the Plaintiffs
          seek   damages  in  excess  of  $1  million  to  effect
          environmental restoration arising from damage caused by
          the  Company's  operation of the  leases  in  question.
          Finally, Plaintiffs seek an accounting and the  damages
          determined  from such accounting, of all  oil  and  gas
          production and revenues from the sale of the same under
          the  1938  lease, attorneys fees and court costs.   The
          Company  believes the claims made in this  lawsuit  are
          without merit and intends to vigorously defend itself.

     o    The  Company  may  be  subject to other legal  proceedings
          which arise in the ordinary course of its business.  In
          the  opinion  of  Management, the  amount  of  ultimate
          liability  with  respect  to  these  actions  will  not
          materially affect the financial position of the Company
          or results of operations of the Company.
     
     o    The  Company is subject to existing federal,  state  and
          local  laws  and  regulations  governing  environmental
          quality  and  pollution control.   Although  management
          believes that such operations are in general compliance
          with  applicable  environmental regulations,  risks  of
          substantial costs and liabilities are inherent  in  oil
          and  gas operations, and there can be no assurance that
          significant costs and liabilities will not be incurred.
<PAGE>     
                    XCL LTD. AND SUBSIDIARIES

                          June 30, 1996


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

Liquidity and Capital Resources
- -------------------------------

      The Company has incurred recurring net losses and currently
has   a   working  capital  deficit.   The  Company   anticipates
insufficient  cash  flows from operations  to  meet  its  current
obligations, including expenditures required for the  development
of  the Company's assets.  Since 1994, the Company has been  able
to  meet its financial obligations by obtaining funds from  sales
of equity in the Company and sales of various assets.  Management
believes  that it will be able to continue to meet its  financial
obligations  and fund the development of its investments  through
joint  ventures  with  partners, continued sales  of  assets  and
continued sales of equity instruments.  However, as of August  1,
1996, the Company did not have sufficient commitments in place to
insure   that  the  Company's  obligations  for  1996  could   be
satisfied.  Included in such obligations are trade payables  (net
of  disputed amounts) of approximately $1.0 million as of  August
1,  1996,  of which 59 percent are unpaid in excess of  120  days
from  the  invoice  date.   Further, in addition  to  such  trade
payables,   as  of  July  31,  1996,  the  Company  has   accrued
liabilities of approximately $3.2 million in dispute with  Apache
arising from joint interest billings and cash calls. An audit  of
Apache  conducted by Company personnel has called  into  question
approximately $.5 million of charges in one category of costs  in
dispute.   While  the  Company  believes  that  certain  of   the
remaining   charges  are  valid,  it  does  not  have  sufficient
liquidity to make payment at this time. Until alternative sources
of  funds  are  obtained, substantial doubt exists regarding  the
Company's  ability to continue as a going concern. Management  is
presently  pursuing  several  financing  arrangements,  which  if
consummated,  may  provide the necessary  funds  to  satisfy  its
working capital requirements.

      At June 30, 1996, the Company had an operating cash balance
of  $200,000 and a working capital deficit of $28 million,  which
includes  $4.9  million in limited recourse  debt  collateralized
only  by the Lutcher Moore Tract and $17.3 million in bank  debt.
The bank debt is collateralized by the Company's domestic oil and
gas  properties  and  the stock of certain  subsidiaries.  During
1995,  the Company's bank agreement was amended to modify certain
covenant requirements through September 29, 1995. These covenants
were subsequently amended to modify requirements through April 1,
1996,  and  again  amended  through September  30,  1996.  Should
improvements in the Company's financial position not  occur,  the
Company  would be in violation of its credit agreement subsequent
to  October  1,  1996,  giving the bank the right  to  accelerate
payment of the debt after applicable grace periods. Further,  the
borrowing  base  under this credit agreement  is  determined,  in
part,  by  the  value of the Company's domestic  proved  reserves
which  are  applicable to properties classified  in  the  balance
sheet as assets held for sale.

     The Company did not make an interest payment of $367,000 due
the  bank  on  August 6, 1996, resulting in an event  of  default
under  the  terms  of the  credit  agreement.  Subsequent to that
date  the   Company   concluded  a  transaction  which  generated
sufficient funds and the payment was made on August 14, 1996.

      The  Company also has $4.9 million of Limited Recourse debt
outstanding  which is collateralized by the Lutcher Moore  Tract,
of  which  $2.4 million is due on December 17, 1996. Payments  of
principal  and  interest on the remaining  $2.5  million  of  the
Lutcher  Moore limited recourse debt are past due. No action  has
been taken by the holders of the debt. Should the Company not  be
successful in its attempts to sell the property or refinance  the
debt  on  the  property  the holders have recourse  only  to  the
property itself, as the Company is not liable for the debt.

     The Company's Series A Preferred Stock dividend requirements
are approximately 2.6 million pounds sterling (U.K.) annually and
currently insufficient liquidity exists to continue to  pay  such
amounts.  The  Company  declared the  Series  A  Preferred  Stock
dividend  payable June 30, 1995. A portion of this  dividend  was
paid  with  shares  of  Common Stock and  approximately  $900,000
remains to be paid in cash. As the Company was unable to pay this
dividend  by  June  30, 1996, the holders of Series  A  Preferred
Stock  can  now  require  Board of Director  representation.  The
December  31,  1995  dividend payment on the Series  A  Preferred
Stock has been declared payable in additional shares of Series  A
Preferred  Stock, however such shares cannot be issued until  the
shares  allocated to withholding taxes are sold for cash and  the
proceeds  remitted  to  the  taxing  authorities.  The  Board  of
Directors  elected not to declare the dividend payable  June  30,
1996.

      The  Company's cash flow forecast for July 1 - December 31,
1996  projects  that  approximately  $11  million  of  additional 
working capital will be  required to fund operational  activities
and  further  develop  China  projects.   Management's  plans  to
obtain the necessary capital include:

     o    The sale of the Lutcher Moore Tract. The Company is  in
          ongoing  negotiations for the sale  of  this  property.
          Should  a  sale  be  completed,  $4.9  million  of  the
          proceeds would be applied to the limited recourse  debt
          with  additional proceeds used to further  prepay  bank
          debt and satisfy working capital requirements.

     o    On  April  23,  1996, the Company sold in Regulation  S
          transactions,  an additional 30 Units of  Common  Stock
          and  Warrants at $15,000 per Unit. The Company received
          approximately $349,000 of net proceeds, after deduction
          of  offering  costs  and  expenses.   An  aggregate  of
          1,800,000  shares  of  Common  Stock  and  Warrants  to
          acquire an additional 1,800,000 shares of Common  stock
          were issued at closing.

     o    In June and July 1996, the Company sold 970,000 shares of
          Common  Stock  held as Treasury Stock in  Regulation  S
          transactions for net proceeds after fees and  discounts
          of $146,775.

     o    Negotiating  joint  venture  agreements  with  potential
          partners  to  supply the cash needed to pursue  various
          China  projects.  Discussions  with  several  potential
          partners are in progress.

     o    Until  July  29, 1996, the Company was engaged in attempts
          to  sell its remaining domestic oil and gas properties.
          On that day it received service of three lawsuits filed
          by  lessors  of  the most productive  remaining  lease,
          effectively   thwarting  the   Company's   ability   to
          consummate a sale by casting doubt as to the  Company's
          rights to certain interests in the leases and demanding
          damages.   While the Company believes that the  charges
          are  without  merit,  it is of  the  opinion  that  the
          property  cannot  be  sold  until  such  time  as   the
          litigation is concluded.

      With  respect  to  short  term  requirements  to  fund  the
Company's  ongoing general and administrative costs, the  Company
believes that working capital will be made available from certain
of  its major stockholders or other investors, should the Company
enter  into  a  letter(s) of intent with potential joint  venture
participants to provide funds for the Company's further  overhead
expenditures  and  for  the  capital requirements  of  the  China
projects.  By shareholder vote on July 30, 1996, the shareholders
approved  an increase of 150,000,000 authorized shares of  Common
Stock and 1,200,000 authorized shares of Preferred Stock.

       Longer  term  liquidity  is  dependent  on  the  Company's
commencement  of  production in China  and  continued  access  to
capital  markets, including its ability to issue additional  debt
and  equity  securities, which in certain cases may  require  the
consent  of  INCC and holders of the Company's Subordinated  Debt
and Preferred Stock.

Other General Considerations
- ----------------------------

      The  Company  believes that inflation has had  no  material
impact  on  the  Company's sales, revenues or income  during  the
reporting  periods.  Drilling costs and costs  of  other  related
services during the relevant periods have remained stable.

      The Company is subject to existing federal, state and local
laws   and   regulations  governing  environmental  quality   and
pollution  control.   Although  management  believes  that   such
operations    are   in   general   compliance   with   applicable
environmental  regulations,  risks  of  substantial   costs   and
liabilities are inherent in oil and gas operations, and there can
be  no assurance that significant costs and liabilities will  not
be incurred.

Results of Operations
- ---------------------

      During the three and six month periods ended June 30, 1996,
the Company incurred net losses of $3.1 million and $4.7 million,
respectively,  as  compared to net losses of  $13.3  million  and
$14.9 million, respectively, during the corresponding periods  in
1995.  The  loss  in 1996 reflects the effect of a  $1.3  million
writedown  of  the Company's investments. The six months  results
for  1995 include a $10.7 million provision for impairment of oil
and  gas  properties.   The  carrying amounts  of  the  Company's
properties  in  Texas were written down by $10.7 million  in  the
second  quarter  of  1995  in order to comply  with  the  ceiling
limitation  prescribed by the Securities and Exchange  Commission
(the  "SEC")  principally due to downward revisions in  estimated
reserves.

      Oil  and  gas revenues for the three and six month  periods
ended June 30, 1996, were $.4 million and $.9 million compared to
$.7 million and $1.4 million during the corresponding periods  in
1995.  Revenues and associated expenses will continue to  decline
as  the  Company  completes  its  announced  program  of  selling
substantially all of its U.S. producing properties. Net  interest
charges  are  not  expected to increase significantly  throughout
1996,  as the Company has made $7.8 million in principal payments
on its bank debt in the first and second quarters of 1996.

       As  the  Company  continues  to  focus  its  resources  on
exploration and development of the Zhao Dong Block future oil and
gas revenues will initially be directly related to the degree  of
drilling success experienced in the Zhao Dong Block.  The Company
does  not  anticipate significant increases in its  oil  and  gas
production  in  the  short-term and expects  to  incur  operating
losses  until  such time as sufficient revenues  from  the  China
projects are realized which exceed operating costs.
<PAGE>                                
                    XCL LTD. AND SUBSIDIARIES
                                
                          June 30, 1996
                                
                   PART II - OTHER INFORMATION


Item 1.          Legal Proceedings

      In  October 1991, lessors under two leases dated  July  20,
1982,  and  February 1, 1985, which were subsequently  pooled  to
form  the  R. Gonzalez No. 1 Gas Unit covering 526 acres  in  the
Berry R. Cox Field, filed suit against the Company and others who
hold  or previously held working interests in the Gas Unit in  an
action  entitled The Elia G. Gonzalez Mineral Trust,  et  al.  v.
Edwin  L.  Cox,  et  al. (341st Judicial District,  Webb  County,
Texas,  Docket No. C-91-747-D3). The suit alleged non-performance
under  certain express and implied terms of the leases, including
an  allegation  that  defendants failed  to  protect  the  leases
against  drainage  from wells on adjacent tracts  and  failed  to
properly pay royalties, and seeking an accounting of revenues and
expenses, damages and attorney's fees. The Court ordered that the
parties  subject  the  dispute to non-binding  mediation.   As  a
result  of the mediation, the parties agreed to an amount  for  a
settlement  payment  and to the terms of a  settlement  agreement
dispensing  with  all  issues  and  dismissing  the  suit.    The
Company's  share of the settlement payment amounted to  $750,000.
The  parties executed and consummated the settlement on  December
31, 1993.

      Two  groups filed interventions in this matter on March  5,
1993,  and March 15, 1993,  The first group are non-participating
royalty  owners claiming under the same group of  leases  as  the
original  plaintiffs.  The  second  group  sued  under  different
leases. The interventions were opposed by the original plaintiffs
and  all  defendants. After hearing arguments, the court  ordered
the  interventions stricken on July 14, 1993.  During  1994,  the
first  group  appealed and the second group filed a new  lawsuit.
The  Company  settled the new lawsuit filed by the  second  group
with  its  share of the settlement being $20,000. During December
1994, the appellate court affirmed the trial court's decision  to
deny  the intervention to the first group.  The Company in  March
1995, was named as a third party defendant by the original lessor
who  had  been  previously  sued by the nonparticipating  royalty
owners  comprising the first group. Management believes that  the
outcome of the lawsuit will not have a material adverse effect on
the  Company's  financial position or results of operations.  The
Company intends to defend diligently all claims asserted  by  the
first group in its lawsuit.

      During  December 1993, the Company and two of  its  wholly-
owned  subsidiaries, XCL-Texas, Inc. and XCL  Acquisitions,  Inc.
were  sued  in  separate  law  suits  entitled  Ralph  Slaughter,
Secretary  of  the Department of Revenue and Taxation,  State  of
Louisiana  vs.  Exploration  Company  of  Louisiana,  Inc.  (15th
Judicial District, Parish of Lafayette, Louisiana, Docket No. 93-
5449);  Ralph Slaughter, Secretary of the Department  of  Revenue
and  Taxation,  State  of  Louisiana vs. XCL-Texas,  Incorporated
(15th  Judicial District, Parish of Lafayette, Louisiana,  Docket
No.  93-5450);  and Ralph Slaughter, Secretary of  Department  of
Revenue  and  Taxation, State of Louisiana vs. XCL  Acquisitions,
Inc.  (15th  Judicial  District, Parish of Lafayette,  Louisiana,
Docket  No.  93-5337) by the Louisiana Department of Revenue  for
Louisiana State corporate franchise and income taxes.  The claims
relate to assessments for the 1987 through 1991 fiscal years. The
aggregate  amount  of the assessments as of  December  31,  1995,
including penalties and interest, is approximately $2.25 million.
The  Company believes that these assessments have been adequately
provided  for  in  the  consolidated  financial  statements.  The
lawsuits are all in their initial stages.  The Company has  filed
answers  to  each  of  these suits and  intends  to  defend  them
vigorously. The Company believes that it has meritorious defenses
and has instructed its counsel to contest these claims.

      During  April  1994,  the Company was  sued  in  an  action
entitled  Kathy  M.  McIlhenny vs.  The  Exploration  Company  of
Louisiana,  Inc.  (15th  Judicial  District  Court,   Parish   of
Lafayette,  Louisiana,  Docket  No.  941845).   Kathy  McIlhenny,
former wife of a former officer and director of the Company,  has
asserted  a  claim  in  the  aggregate  amount  of  approximately
$500,000 in respect of compensation for certain services  alleged
to  have  been  performed on behalf of the Company and  under  an
alleged verbal employment agreement and, by amendment, asserted a
claim  for  payments  arising from purported  rights  to  mineral
interests. The Company believes that such claim is without  merit
and rejects the existence of any such alleged agreement.

       On   December  1,  1995,  the  Company  submitted  certain
accounting   disputes  to  arbitration  arising   from   Apache's
operations  at  the Zhao Dong Block.  In the initial  submission,
the  Company disputed certain amounts charged to the  Company  by
Apache  in the August, September and October 1995 joint  interest
billings and the November and December 1995 cash calls.   Amounts
involved  in later months joint interest billings and cash  calls
were  subsequently added to the submission.  As of July 31, 1996,
the  total amount in dispute and claimed by Apache to be owed  by
the  Company  was  $3.2 million. An audit of  Apache  by  Company
personnel  called  into  question approximately  $.5  million  of
charges  in one category of costs in dispute.  While the  Company
believes  that certain charges are valid, and has fully  provided
for  them  in the consolidated financial statements, it does  not
have sufficient liquidity to make payment at this time.

      On  July  26, 1996, Mr. Frank Armstrong of Corpus  Christi,
Texas,  individually and on behalf of others  (the  "Plaintiffs")
filed  three  lawsuits  against XCL-Texas, Inc.,  a  wholly-owned
subsidiary of the Company.

     The first lawsuit entitled Stroman Ranch Company Ltd., et al
v.  XCL-Texas,  Inc. (229th Judicial District, Jim  Hogg  County,
Texas,  Cause  No.  4550) alleges that in order  to  secure  from
Plaintiffs an amendment to an oil and gas lease in order to allow
for  the  creation  of  a  voluntary  pooled  unit,  the  Company
represented to the Plaintiffs, that it (1) would make a series of
payments totaling $80,000 and (2) would commence drilling a  well
prior  to  December  31,  1993, or  pay  $500,000  as  liquidated
damages.  Further,  the Plaintiffs allege that  the  Company  has
supplied  false and misleading information to them  in  order  to
deprive  them of their rightful share of an oil, gas and  mineral
estate and revenue therefrom; that being a 50 percent interest in
the  pooled  unit  rather than the 30 percent  interest  actually
received.  Plaintiffs  allege actual  damages  of  $580,000,  any
additional amounts to result from an accounting of the amount  of
damages  suffered  by  the Plaintiffs, exemplary  damages,  court
costs and interest.  The Company denies liability and expects not
only  to  enter  affirmative defenses but to  counter  claim  for
damages to the Company caused by the actions of the Plaintiffs.

      The  second lawsuit entitled Frank Armstrong, et al v. XCL-
Texas,  Inc.  (229th Judicial District, Jim Hogg  County,  Texas,
Cause  No.  4551)  alleges that the Company  did  not  adequately
represent the interests of the Plaintiffs before a Texas Railroad
Commission hearing, therefore, the Plaintiffs incurred legal  and
related   expenses  totaling  $56,473.00  for  which  they   seek
reimbursement.   The  Company denies  liability  and  intends  to
vigorously defend itself.

     The third lawsuit entitled Stroman Ranch Company Ltd., et al
v.  XCL-Texas,  Inc. (229th Judicial District, Jim  Hogg  County,
Texas,  Cause  No. 4552) alleges that, with respect  to  a  lease
executed  in  1938 and assigned to the Company by  Edwin  L.  and
Berry  R.  Cox  (the  "Cox Group"), ceased  producing  in  paying
quantities  prior  to November 11, 1987 and therefore  should  be
declared  terminated. In the alternative, the Plaintiffs  seek  a
declaratory  judgment that the Cox Group engaged  in  bad  faith,
invalid and wrongful pooling of the 1938 lease with another lease
executed in 1985. Further, the Plaintiffs seek damages in  excess
of  $1  million to effect environmental restoration arising  from
damage  caused  by  the  Company's operation  of  the  leases  in
question.  Finally, Plaintiffs seek an accounting and the damages
determined  from such accounting, of all oil and  gas  production
and  revenues  from the sale of the same under  the  1938  lease,
attorneys fees and court costs.  The Company believes the  claims
made  in this lawsuit are without merit and intends to vigorously
defend itself.

      Other  than disclosed above, there are no material  pending
legal proceedings to which the Company or any of its subsidiaries
is a party or to which any of their properties are subject.


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

      On  July  1,  1996, the Company held an Annual  Meeting  of
Shareholders  at  the  Lafayette  Petroleum  Club,  111   Heymann
Boulevard, Lafayette, Louisiana.  A quorum was present,  and  the
matters  put  to a vote at the meeting were (1) election  of  two
Class III directors of the Company's Board of Directors, and  (2)
approval  of  an  amendment  to  the  Company's  Certificate   of
Incorporation  to  increase the number of  authorized  shares  of
Common Stock and Preferred Stock.

      The  Company's  Board of Directors is  divided  into  three
Classes  with  each  Class consisting of at least  one  executive
director  and  at least one non-executive director serving  three
year  terms.   Messrs. John T. Chandler and  Fred  Hofheinz  were
elected as Class III directors at this meeting.  A total  of  not
fewer than 235,488,467 votes, constituting a plurality of all  of
the  votes  cast  at the meeting by holders of share  present  in
person  or  by  proxy, were voted for each of the  named  persons
elected as Class III directors to the Company to serve until  the
Annual Meeting of Shareholders to be held in 1999.

      Class  I  directors are Messrs. David A. Melman, Arthur  W.
Hummel, Jr., and Sir Michael Palliser, whose terms expire at  the
1997  Annual  Meeting of Shareholders and Class II directors  are
Messrs.  Marsden  W. Miller, Jr. and Francis J.  Reinhardt,  Jr.,
whose  terms  expire at the 1998 Annual Meeting of  Shareholders.
Mr.  McIlhenny, a Class II director, resigned effective June  26,
1996.

      With respect to the resolution relating to the approval and
adoption  of  an  amendment to Article FOURTH  of  the  Company's
Certificate  of  Incorporation to increase  the  Company's  total
current  authorized  capital  stock from  351,200,000  shares  to
502,400,000  shares, consisting of 500,000,000 shares  of  Common
Stock,  par  value  $.01  per  share,  and  2,400,000  shares  of
Preferred  Stock,  par value $1.00 per share, a  quorum  was  not
reached  and  the meeting was adjourned until July 30,  1996,  to
allow for additional time in which to solicit the required number
of votes.

      The  adjourned Annual Meeting of Shareholders was held July
30, 1996, at the Lafayette Petroleum Club, 111 Heymann Boulevard,
Lafayette, Louisiana. A quorum was present, and the matter put to
a  vote  at  the  meeting was approval of  an  amendment  to  the
Company's Certificate of Incorporation to increase the number  of
authorized shares of Common Stock and Preferred Stock.

      With respect to the resolution relating to the approval and
adoption  of  an  amendment to Article FOURTH  of  the  Company's
Certificate  of  Incorporation to increase  the  Company's  total
current  authorized  capital  stock from  351,200,000  shares  to
502,400,000  shares, consisting of 500,000,000 shares  of  Common
Stock,  par  value  $.01  per  share,  and  2,400,000  shares  of
Preferred  Stock,  par  value  $1.00  per  share,  a   total   of
170,273,372 votes were cast to ratify the amendment, as follows:

             144,911,492   votes in favor
              20,098,783   votes against
               5,263,097   abstentions

Item 6.     Exhibits and Reports on Form 8-K.

(a)     Exhibits required by Item 601 of Regulation S-K.

1.0     Not applicable

2.0     Not applicable

3(i)     Articles of incorporation

3.1     Certificate of Incorporation of the Company dated
        December 28, 1987.  (A)(i)

3.2     Certificate of Amendment to the Certificate of
        Incorporation of the Company dated March 30, 1988.
        (A)(ii)

3.3     Certificate of Amendment to the Certificate of
        Incorporation of the Company dated June 22, 1990. (B)(i)

3.4     Certificate of Amendment to the Certificate of
        Incorporation of the Company dated June 12, 1993. (C)

3.5     Certificate of Amendment to the Certificate of
        Incorporation of the Company dated June 8, 1992, whereby
        Article Fourth was amended to increase the number of shares
        of Common Stock authorized.  (D)(i)

3.6     Certificate of Amendment to the Certificate of
        Incorporation of the Company dated September 29, 1993,
        whereby Article Fourth was amended to increase the number of
        shares of Common Stock authorized. (E)(i)

3.7     Certificate of Amendment dated July 1, 1994, whereby
        Article Fourth was amended to increase the number of shares
        of Common Stock and the name of the Company was changed. (F)(i)

3.8     Certificate of Amendment dated June 19, 1995, whereby
        Article Fourth was amended to increase the number of shares
        of Common Stock. (N)(i)

3.9     Certificate of Amendment dated July 30, 1996, whereby
        Article Fourth was amended to increase the number of shares
        of Common Stock and Preferred Stock. *

3(ii)   Amended and Restated Bylaws of the Company as currently
        in effect.  (A)(iii)

4.0     Instruments defining rights of security holders,
        including indentures:

4.1     Form of Common Stock Certificate. (A)(iv)

4.2     Certificate of Designation of Series A, Cumulative
        Convertible Preferred Stock. (G)

4.3     Form of Series A, Cumulative Convertible Preferred Stock
        Certificate. (B)(ii)

4.4     Certificate of Designation of Series B, Cumulative
        Preferred Stock. (H)(i)

4.5     Form of Series B, Cumulative Preferred Stock Certificate. (H)(ii)

4.6     Form of Class B Warrants issued to China Investment &
        Development Co. Ltd. to purchase 2,500,000 shares of Common
        Stock at $2.00 per share payable upon redemption of the
        Series B, Cumulative Preferred Stock.  (H)(iii)

4.7     Form of Amendment to Certificate of Designation of Series
        B Preferred Stock dated August 7, 1992. (D)(ii)

4.8     Certificate of Designation of Series C, Cumulative
        Convertible Preferred Stock. (E)(ii)

4.9     Copy of Amendment to Certificate of Designation of Series
        C Preferred Stock dated February 18, 1994.(I)(i)

4.10    Form of Series C, Cumulative Convertible Preferred Stock
        Certificate. (I)(iii)

4.11    Certificate of Designation of Series D, Cumulative
        Convertible Preferred Stock. (I)(iv)

4.12    Form of Amendment to Certificate of Designation of
        Series D Preferred Stock dated January 24, 1994. (I)(ii)

4.13    Form of Series D, Cumulative Convertible Preferred Stock
        Certificate.  (E)(v)

4.14    Form of Warrant dated January 31, 1994 to purchase
        2,500,000 shares of Common Stock at an exercise price of
        $1.00 per share, subject to adjustment, issued to INCC. (I)(iii)

4.15    Form of Registrar and Stock Transfer Agency Agreement,
        effective March 18, 1991, entered into    between the
        Company and Manufacturers Hanover Trust Company (predecessor
        to Chemical Bank), whereby Chemical Bank serves as the
        Company's Registrar and U.S. Transfer Agent.  (J)

4.16    Copy of Warrant Agreement and Stock Purchase Warrant
        dated March 1, 1994 to purchase 500,000 shares of Common
        Stock at an exercise price of $1.00 per share, subject to
        adjustment, issued to EnCap Investments, L.C. (I)(iv)

4.17    Copy of Warrant Agreement and form of Stock Purchase
        Warrant dated March 1, 1994 to purchase an aggregate 600,000
        shares of Common Stock at an exercise price of $1.00 per
        share, subject to adjustment, issued to principals of San
        Jacinto Securities, Inc. in connection with its financial
        consulting agreement with the Company. (I)(v)

4.18    Form of Warrant Agreement and Stock Purchase Warrant
        dated April 1, 1994, to purchase an aggregate 6,440,000
        shares of Common Stock at an exercise price of $1.25 per
        share, subject to adjustment, issued to executives of the
        Company surrendering all of their rights under their
        employment contracts with the Company. (F)(ii)

4.19    Form of Warrant Agreement and Stock Purchase Warrant
        dated April 1, 1994, to purchase an aggregate 878,900 shares
        of Common Stock at an exercise price of $1.25 per share,
        subject to adjustment, issued to executives of the Company
        in consideration for salary reductions sustained under their
        employment contracts with the Company. (F)(iii)

4.20    Form of Warrant Agreement and Stock Purchase Warrant
        dated April 1, 1994, to purchase 200,000 shares of Common
        Stock at an exercise price of $1.25 per share, subject to
        adjustment, issued to Thomas H. Hudson.   (F)(iv)

4.21    Form of Warrant Agreement and Stock Purchase Warrant
        dated May 25, 1994, to purchase an aggregate 100,000 shares
        of Common Stock at an exercise price of $1.25 per share,
        subject to adjustment, issued to the holders of Purchase
        Notes B, in consideration of amendment to   payment terms of
        such Notes. (F)(v)

4.22    Form of Warrant Agreement and Stock Purchase Warrant
        dated May 25, 1994, to purchase an aggregate 100,000 shares
        of Common Stock at an exercise price of $1.25 per share,
        subject to adjustment, issued to the holders of Purchase
        Notes B, in consideration for the granting of an option to
        further extend payment terms of such Notes.   (F)(vi)

4.23    Form of Amendment to Certificate of Designation of
        Series B Preferred Stock dated June 30, 1994. (F)(vii)

4.24    Form of Warrant Agreement and Stock Purchase Warrant
        dated January 31, 1995, to purchase 100,000 shares of Common
        Stock at an exercise price of $.75 per share, subject to
        adjustment, issued to Energy Advisors, Inc.  (L)(i)

4.25    Copy of Amendment to Certificate of Designation of
        Series A Preferred Stock dated October 31, 1995. (N)(ii)

4.26    Copy of Certificate of Designation of Series E,
        Cumulative Convertible Preferred Stock dated November 2,
        1995. (N)(iii)

4.27    Form of Purchase Agreement between the Company and each
        of the Purchasers of Units in the Regulation S Unit Offering
        conducted by Rauscher Pierce & Clark with closings as
        follows:

          December 22, 1995               116 Units
          March 8, 1996                    34 Units
          April 23, 1996                   30 Units  (O)(i)

4.28    Form of Warrant Agreement between the Company and each
        of the Purchasers of Units in the Regulation S Unit Offering
        conducted by Rauscher Pierce & Clark, as follows:

           Closing Date          Warrants    Exercise Price
           ------------          --------    --------------

         December 22, 1995       6,960,000        $.50
         March 8, 1996           2,040,000        $.35
         April 23, 1996          1,800,000        $.35  (O)(ii)

4.29    Form of Warrant Agreement between the Company and
        Rauscher  Pierce & Clark in consideration for acting  as
        placement  agent in the Regulation S Units Offering, as
        follows:

          Closing Date            Warrants    Exercise Price
          ------------            --------    --------------

          December 22, 1995        696,000         $.50
          March 8, 1996            204,000         $.35
          April 23, 1996           180,000         $.35 (O)(iii)

4.30    Form of Amendment of Certificate of Designation of
        Series A Preferred Stock dated April 11, 1996. (O)(iv)

10.0     -     Material Contracts

10.1    Contract for Petroleum Exploration, Development and
        Production on Zhao Dong Block in Bohai Bay Shallow Water Sea
        Area of The People's Republic of China between China
        National Oil and Gas Exploration and Development Corporation
        and XCL - China, Ltd., dated February 10,    1993. (E)(vi)

10.2    $35,000,000 Credit Agreement dated as of January 31,
        1994 between the Company and Internationale Nederlanden
        (U.S.) Capital Corporation ("INCC"), as Agent. (I)(vi)

10.3    Copy of Subordination Agreement among the Company, INCC
        and the holders of the Secured Notes dated.  (I)(vii)

10.4    Form of First Amendment of Secured Subordinated Note
        dated January 31, 1994. (I)(viii)

10.5    Form of First Amendment of Limited Recourse Secured
        Lease Note dated January 31,  1994. (I)(ix)

10.6    Stock Pledge Agreement dated January 31, 1994, among the
        Company and INCC.  (I)(x)

10.7    Deed of Trust, Mortgage, Assignment, Security Agreement
        and Financing Statement from XCL-Texas, Inc. to INCC dated
        January 31, 1994. (I)(xi)

10.8    Form of Net Revenue Interest Assignment dated February
        23, 1994, between the Company and the purchasers of the
        Company's Series D, Cumulative Convertible Preferred Stock. (I)(xii)

10.9    Modification Agreement for Petroleum Contract on Zhao
        Dong Block in Bohai Bay Shallow Water Sea Area of The
        People's Republic of China dated March 11, 1994, between the
        Company, China National Oil and Gas Exploration and
        Development corporation and Apache China Corporation LDC. (I)(xiii)

10.10   Letter Agreement dated May 25, 1994 between the
        Company, L.M. Holdings Associates, L.P. and vendors holding
        Purchase Note B with respect to the Lutcher Moore Tract. (E)(vii)

10.11   Letter Agreement dated June 30, 1994 between the
        Company, China Investment & Development Co. Ltd. and China
        Investment and Development Corporation. (F)(ix)

10.12   Letter Agreement dated July 10, 1994 between the
        Company and holders of the Lease Notes. (F)(x)

10.13   Stock Purchase Agreement between the Company and
        Provincial Securities Limited dated May 17, 1994. (F)(xi)

10.14   Consulting agreement between the Company and Sir
        Michael Palliser dated April 1, 1994. (K)(i)

10.15   Consulting agreement between the Company and Mr. Arthur
        W. Hummel, Jr. dated April 1, 1994. (K)(ii)

10.16   Letter Agreement between the Company and Mr. William
        Wang dated June 2, 1992, executed effective February 10,
        1993. (K)(iii)

10.17   First Amendment to Credit Agreement between the Company
        and Internationale Nederlanden (U.S.) Capital Corporation
        dated April 13, 1995. (L)(ii)

10.18   Letter of Intent between the Company and CNPC United
        Lube Oil Corporation for a joint venture for the manufacture
        and sale of lubricating oil dated January 14, 1995. (L)(iii)

10.19   Purchase and Sale Agreement dated May 10, 1995, between
        XCL Land, Ltd., a wholly owned subsidiary of the Company
        ("Seller") and The Succession of Edward M. Carmouche,
        Matilda Gray Stream, Harold H. Stream, III, The Opal Gray
        Trust, Matilda Geddings Gray Trust for    Harold H. Stream,
        III, Matilda Geddings Gray Trust for William Gray Stream,
        Matilda Geddings Gray Trust for Sandra Gray Stream, M.G.
        Stream Trust for Harold H. Stream, III, M.G. Stream Trust
        for William Gray Stream, and M.G. Stream Trust for Sandra
        Gray Stream ("Purchasers") whereby the Purchasers will
        acquire Seller's fee interest in and to a parcel of
        southwestern   Louisiana land known as the Phoenix Lake
        Tract. (L)(iv)

10.20   Farmout Agreement dated May 10, 1995, between XCL China
        Ltd., a wholly owned subsidiary of the Company and Apache
        Corporation whereby Apache will acquire an additional
        interest in the Zhao Dong Block, Offshore People's Republic
        of China. (L)(v)

10.21   Modification  Agreement of Non-Negotiable  Promissory
        Note  and  Waiver  Agreement  between  Lutcher  &  Moore
        Cypress Lumber Company and L.M. Holding Associates, L.P.
        dated June 15, 1995. (M)(i)
 
10.22   Third  Amendment to Credit Agreement between Lutcher-
        Moore  Development Corp., Lutcher & Moore Cypress Lumber
        Company,  The First National Bank of Lake Charles,  Mary
        Elizabeth Mecom, The Estate of John W. Mecom,  The  Mary
        Elizabeth Mecom Irrevocable Trust, Matilda Gray  Stream, The
        Opal  Gray  Trust,  Harold  H.  Stream  III,   The
        Succession  of  Edward  M.  Carmouche,  Virginia  Martin
        Carmouche  and L.M. Holding Associates, L.P. dated  June 15,
        1995. (M)(ii)

10.23   Second   Amendment  to  Appointment  of  Agent   for
        Collection and Agreement to Application of Funds between
        Lutcher-Moore Development Corp., Lutcher & Moore Cypress
        Lumber  Company, L.M. Holding Associates, L.P. and  The
        First  National  Bank of Lake Charles,  dated  June  15,
        1995. (M)(iii)

10.24   Contract of Chinese Foreign Joint Venture dated  July
        17,  1995, between United Lube Oil Corporation  and  XCL
        China   Ltd.  for  the  manufacturing  and  selling   of
        lubricating oil and related products. (M)(iv)

10.25   Letter  of  Intent dated July 17, 1995  between  CNPC
        United  Lube Oil Corporation and XCL Ltd. for discussion of
        further projects. (M)(v)

10.26   Form  of  Letter Agreement dated  June  26,  1995
        between  the  Company and three of its U.S.  holders  of
        Series  A  Preferred Stock, whereby the  following  such
        holders have agreed to accept Common Stock in respect of
        dividends payable December 31, 1994 and June 30, 1995 in the
        amounts set forth:

                                 12/31/94     6/30/95
              Holder             Dividend     Dividend    Shares
              ------             --------     --------    ------
    Kayne Anderson
    Investment Management  $627,788.12  $689,238.87   2,225,024
    Cumberland Associates  $429,056.51  $445,838.59   1,487,294
    T. Rowe Price &
     Associates, Inc.      $159,975.00  $166,232.25     554,543 (M)(vi)

10.27   Copy of Letter Agreement dated March 31, 1995, between
        the  Company and China National Administration  of  Coal
        Geology for the exploration and development of coal  bed
        methane  in  Liao Ling Tiefa and Shanxi Hanchang  Mining
        Areas. (N)(iv)

10.28   Copy of  Second Amendment to Credit Agreement between
        the Company and Internationale  Nederlanden (U.S.)  Capital
        Corporation  dated  effective as of  September 29, 1995. (N)(v)

10.29   Copy of Fee Agreement dated October 26, 1995, between
        the Company and EnCap Investments L.C. for past services and
        proposed European equity offering. (N)(vi)

10.30   Copy of  Engagement Letter dated November 9, 1995,
        between  the Company and Rauscher Pierce & Clark for a
        proposed  Unit  offering  to  be  conducted  in  Europe. (N)(vii)

10.31   Memo of Understanding dated December 14, 1995, between
        XCL Ltd. and China National Administration of Coal Geology. (O)(v)

10.32   Copy of Purchase and Sale Agreement dated December 28,
        1995,  between XCL Ltd., XCL-Texas, Inc. and Cody Energy
        Corporation, for the sale to Cody Energy of  the Mestena
        Grande Field located in Texas. (O)(vi)

10.33   Form of Fourth Amendment to Credit Agreement between
        Lutcher-Moore Development Corp., Lutcher & Moore Cypress
        Lumber Company, The First National Bank of Lake Charles,
        Mary Elizabeth Mecom, The Estate of  John W. Mecom, The
        Mary  Elizabeth  Mecom  Irrevocable  Trust, Matilda Gray
        Stream, The Opal Gray  Trust,  Harold  H. Stream  III, The
        Succession of  Edward  M. Carmouche, Virginia Martin
        Carmouche and L.M. Holding  Associates,  L.P. dated January
        16, 1996. (O)(vii)

10.34   Form of Third Amendment to Appointment of Agent for
        Collection and Agreement to application  of  Funds between
        Lutcher-Moore Development Corp., Lutcher & Moore Cypress
        Lumber  Company, L.M. Holding Associates,  L.P.  and The
        First National Bank of Lake  Charles,  dated  January 16,
        1996. (O)(viii)

10.35   Copy of Purchase and Sale Agreement dated March 8,
        1996, between XCL-Texas, Inc. and Tesoro  E&P  Company, L.P.
        for  the sale of the Gonzales Gas Unit located in south
        Texas. (O)(ix)

10.36   Copy  of  Limited  Waiver  between  the Company  and
        Internationale  Nederlanden (U.S.)  Capital  Corporation
        dated April 3, 1996. (O)(x)

10.37   Copy  of Purchase and Sale Agreement dated  April 22,
        1996, between XCL-Texas, Inc. and  Dan  A.  Hughes Company
        for the sale of the Lopez Gas Unites located in south Texas. (P)

10.38   Form of Sale of Mineral Servitude dated June 18, 1996,
        whereby the Company sold its 75 percent mineral interest in
        the Phoenix Lake Tract to the Stream Family Limited Partners
        and Virginia Martin Carmouche Gayle.  *

11.     Statement re computation of per share earnings *

16.     Not applicable.

17.     Not applicable.

20.     Not applicable.

23.     Not applicable.

24.     Not applicable.

27.     Financial Data Schedule *

99.     Glossary of Terms *

- ------------
*     Filed herewith.

(A)  Incorporated by reference to the Registration Statement
     on Form 8-B filed on July 28, 1988, where it appears as: (i)
     through (iii) as Exhibits 3(a) through 3(c), respectively;
     and (iv) as Exhibit 4.1.

(B)  Incorporated by reference to a Quarterly Report on Form
     10-Q filed on August 14, 1990, where it     appears as: (i)
     Exhibit 3 and (ii) Exhibit 4.4.

(C)  Incorporated by reference to an Annual Report on Form 10-
     K filed on March 30, 1992, where it appears as Exhibit
     (3)(g).

(D)  Incorporated by reference to a Quarterly Report on Form
     10-Q filed August 14, 1992, where it     appears as:  (i)
     Exhibit 4.25 and (ii) Exhibit 4.28.

(E)  Incorporated by reference to a Registration Statement on
     Form S-3 (File No. 33-68552) where it     appears as: (i)
     Exhibit 4.27; (ii) Exhibit 4.14; (iii) Exhibit 4.16; (iv)
     Exhibit 4.17; (v) Exhibit 4.19; (vi) Exhibit 10.1; and (vii)
     Exhibit 10.6.

(F)  Incorporated by reference to Post-Effective Amendment No.
     2 to Registration Statement on Form S-3 (File No. 33-68552)
     where it appears as: (i) through (iii) Exhibits 4.28 through
     4.30, respectively; (iv) through (viii) Exhibits 4.34
     through 4.38, respectively; and (ix) through (xi) Exhibits
     10.8 through 10.10, respectively.

(G)  Incorporated by reference to a Current Report on Form 8-K
     filed on August 13, 1990, where it appears  as Exhibit 4.

(H)  Incorporated by reference to Quarterly Report on Form 10Q
     filed May 15, 1991, where it appears as:  (i) Exhibit 4.1;
     (ii) Exhibit 4.2; and (iii) Exhibit 4.5.

(I)  Incorporated by reference to Amendment No. 1 to Annual
     Report on Form 10-K filed April 15, 1994, where it appears
     as:  (i) Exhibit 4.35; (ii) Exhibit 4.31; (iii) Exhibit
     4.32; (iv) Exhibit 4.36; (v) Exhibit 4.37; (vi) through
     (xii) Exhibit 10.41 through Exhibit 10.47, respectively; and
     (xii) Exhibit 10.49.

(J)  Incorporated by reference to an Annual Report on Form 10K
     for the fiscal year ended December 31, 1990, filed April 1,
     1991, where it appears as Exhibit 10.27.

(K)  Incorporated by reference to Amendment No. 1 to an Annual
     Report on Form 10-K/A No. 1 for the fiscal year ended
     December 31, 1994, filed April 17, 1995, where it appears
     as: (i) through (iii) Exhibits 10.22 through 10.24,
     respectively.

(L)  Incorporated by reference to Quarterly Report on  Form
     10-Q  for the quarter ended March  31,  1995, filed  May
     15, 1995, where it appears as: (i)  Exhibit 4.28;  and  (ii)
     through  (v) Exhibits  10.25  through 10.28, respectively.

(M)  Incorporated  by reference to Quarterly  Report  on Form
     10-Q for the quarter ended June 30, 1995,  filed August 14,
     1995, where it appears as: (i) through  (vi) Exhibits 10.29
     through 10.34, respectively.

(N)  Incorporated by reference to Quarterly  Report on  Form
     10-Q for the quarter ended September 30, 1995, filed
     November  13, 1995, where it  appears  as:   (i) Exhibit
     3.8;  (ii) and (iii) Exhibits 4.29  and  4.30, respectively;
     and  (iv) through (vii)  Exhibits  10.35 through 10.38,
     respectively.

(O)  Incorporated by reference to Annual Report  on Form  10-K
     for the year ended December 31, 1995,  filed April 15, 1996,
     where it appears as:  (i) through  (iv) Exhibits  4.28
     through  4.31,  respectively;  and  (v)  through (x)
     Exhibits 10.31 through 10.36, respectively.

(P)  Incorporated by reference to Quarterly Report on Form 10-
     Q for the quarter ended March 31, 1996, filed May 15, 1996,
     where it appears as Exhibit 10.37.

 (b)     Reports on Form 8-K

      A current report on Form 8-K was filed on April 1, 1996, to
report  that  the Company had completed the sale of the  Gonzales
Gas Unit to Tesoro E&P Company, L.P.

<PAGE>
                           SIGNATURES

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


                                   XCL Ltd.

                              /s/ David A. Melman
                         By: __________________________
                              David A. Melman
                              Executive Vice President and
                              General Counsel

Date: August 14, 1996

                                                       


                                
                        State of Delaware
                                
                Office of the Secretary of State
                                
      I, EDWARD J. FREEL, SECRETARY OF THE STATE OF THE STATE  OF

DELAWARE,  DO HEREBY CERTIFY THE ATTACHED IS A TRUE  AND  CORRECT

COPY OF THE CERTIFICATE OF AMENDMENT OF "XCL LTD.", FILED IN THIS

OFFICE ON THE THIRTIETH DAY OF JULY, A.D. 1966, AT 4 O'CLOCK P.M.

      A  CERTIFIED COPY OF THIS CERTIFICATE HAS BEEN FORWARDED TO

THE NEW CASTLE COUNTY RECORDER OF DEEDS FOR RECORDING.


                      [DELWARE STATE SEAL]
                                
                                

          [SECRETARY'S SEAL]               /s/ Edward J. Freel
                                        -------------------------
                                           Edward J. Freel,
                                          Secretary of State

        2147839        8100         AUTHENTICATION:   8062168

        960222474                             DATE:   08-09-96

<PAGE>                                
                    CERTIFICATE OF AMENDMENT
                             OF THE
                  CERTIFICATE OF INCORPORATION
                               OF
                            XCL LTD.
                                
                ________________________________
                                
      XCL  Ltd.,  a Delaware corporation, in order to  amend  its

Certificate  of  Incorporation pursuant to  Section  242  of  the

General  Corporation  Law  of  the  State  of  Delaware,   hereby

certifies as follows:

      FIRST:   On March 21, 1996, the Board of Directors of  said

Corporation has duly adopted a resolution proposing and declaring

advisable   the   following  amendment  to  the  Certificate   of

Incorporation of the Corporation:


RESOLVED: That the first sentence of Article FOURTH (A)
          of  the Certificate of Incorporation be amended to
          read in full as follows:

          "The total number of shares which the Corporation shall
          have  authority to issue is 502,400,000  of  which
          500,000,000  shares of par value  $.01  per  share
          shall  be  designated `Common Stock' and 2,400,000
          shares  of  par  value $1.00 per  share  shall  be
          designated `Preferred Stock.'"

      SECOND:    The  proposed amendment  was  presented  at  the

adjourned annual meeting of shareholders of the Corporation which

was originally convened on July 1, 1996, in Lafayette, Louisiana,

pursuant to written notice duly given required by Section 222  of

the  General  Corporation  Law  of  the  State  of  Delaware  and

adjourned to July 30, 1996 at Lafayette, Louisiana.

      THIRD:   As of May 3, 1996, the official record date of the

special meeting in lieu of annual meeting of shareholders,  there

were outstanding; 266,040,305 shares of Common Stock, entitled to

one  vote  per  share;  599,244 shares of  Series  A,  Cumulative

Convertible Preferred Stock, entitled to 21 votes per share;  and

44,954.2858  shares  of  Series B,  Cumulative  Preferred  Stock,

entitled  to  50  votes  per share, for an aggregate  280,872,143

votes entitled to be cast at the meeting. A majority of the votes

entitled to be cast at the meeting constitutes a quorum  for  the

transaction  of business. An aggregate of 247,258,939  shares  of

Common   Stock  were  represented  at  the  annual   meeting   of

shareholders  either  in  person or by proxy  and  accordingly  a

quorum  was  present.  The aforementioned, proposed amendment  to

the  Certificate  of Incorporation was voted upon,  approved  and

adopted by shareholders casting votes at said meeting as follows:

               FOR:          144,911,492
               AGAINST:       20,098,783
               ABSTAIN:        5,263,097

      FOURTH:   Said amendment was, accordingly, duly adopted  by

the  votes  of  the  holders of at least a majority  of  all  the

outstanding  shares entitled to vote thereon at  the  meeting  in

accordance with Section 242 of the General Corporation Law of the

State   of  Delaware  and  Article  4B(5)  of  the  Corporation's

Certificate of Incorporation, as amended.

      FIFTH:    The  capital  of said Corporation  shall  not  be

reduced under or by reason of the said amendment.

      SIXTH:   The foregoing amendment shall become effective  on

the date of the filing of this Certificate with the office of the

Secretary of State of Delaware.

      IN  WITNESS  WHEREOF, the said Corporation has caused  this

Certificate  of  Amendment  to be  signed  and  attested  by  its

officers thereunto duly authorized and its corporate seal  to  be

affixed this 30th day of July, 1996.

                                   /s/  David A. Melman
                                  _____________________________
                                        David A. Melman
                                        Executive Vice President
ATTEST:

/s/ Lisha C. Falk
_______________________________
Lisha C. Falk
Assistant Secretary
<PAGE>
STATE OF LOUISIANA          )
                         :ss:
PARISH OF LAFAYETTE          )


           BE  IT REMEMBERED that on this 30th day of July, 1996,
personally came before me, a Notary Public in and for  the  State
and  Parish  aforesaid, David A. Melman and Lisha  C.  Falk,  the
Executive   Vice   President   and   the   Assistant   Secretary,
respectively,  of  XCL  Ltd., the corporation  described  in  the
foregoing  instrument and known to me personally to be such,  and
acknowledged the said instrument to be their own act and deed and
the act and deed of said corporation; that the signatures are  in
their  own  handwriting  ,  and that the  facts  stated  in  said
instrument are true.

                                   /s/  Suzanne Marse Bourque
                                 ________________________________
                                        Notary Public

                               My commission expires: At Death




                     SALE OF MINERAL SERVITUDE


     This Sale of Mineral Servitude (the "Sale") is made and
     entered into by and between:
     
     XCL LAND, LTD., a Delaware corporation whose mailing address
     is 110 Rue Jean Lafitte, Lafayette, Louisiana, 70508, and
     whose Tax I.D. Number is 51-0334575 ("Seller");
     
     STREAM FAMILY LIMITED PARTNERSHIP. a Texas limited
     partnership, (Tax I.D. Number 72-1311449) represented
     herein by Matilda Stream Management, Inc., a Louisiana
     business corporation, its Managing General Partner, herein
     represented by its Executive Vice President, Harold II.
     Stream III, duly authorized by Resolution of the Board of
     Directors of the corporation, a certified copy of which is
     attached hereto, whose mailing address is Post Office Box
     40, Lake Charles, Louisiana, 70602, herein sometimes
     referred to as the "Partnership"; and
     
     VIRGINIA MARTIN CARMOUCHE GAYLE, wife of Willis W. Gayle, a
     resident of Calcasieu Parish, Louisiana (Social Security
     No. ###-##-####), whose mailing address is 3820 Lake
     Street, Lake Charles, Louisiana, 70605, who together with
     the Partnership are sometimes herein collectively referred
     to as the "Stream Group"
     
     Section 1. Prior Conveyance. By instrument dated May 18,
1995, and duly filed for record in the Conveyance Records of
Calcasieu Parish, Louisiana under Entry No. 2253446, and in the
Conveyance Records of Cameron Parish, Louisiana, in Conveyance
Book 816, at Entry No. 240851, (the "Prior Conveyance") Seller
did convey all of Seller's undivided interest in the immovable
property described on Exhibit "A" attached thereto (the "Phoenix
Lake Tract").  In the Prior Conveyance. Seller reserved and
retained unto itself, and its successors and assigns, a mineral
servitude of seventy-five percent (75%) of its seven-ninths (7/9)
interest in and to (a) the oil, gas and other minerals therein
conveyed and (b) all mineral and royalty rights whatsoever under
the interest conveyed.  (Except that Seller did not reserve any
mineral servitude whatsoever with respect to:  (a) Section 32,
Township 11 South, Range 13 West, Calcasieu Parish, being all of
Tract I described in Exhibit "A" to the Prior Conveyance; and (b)
fractional Section 30, Township 11 South, Range 13 West,
Calcasieu Parish, being a portion of Tract II described in
Exhibit "A" to the Prior Conveyance.)

     Section 2.  Sale.  Seller does hereby GRANT, CONVEY,
BARGAIN, SELL, TRANSFER, ASSIGN, SET OVER AND DELIVER, unto the
Stream Group, and their successors and assigns, in the
proportions set forth opposite the name of each member of the
Stream Group as follows:
     
     STREAM GROUP                   PROPORTIONATE SHARE

     Stream Family Limited Partnership     95.34%
     Virginia Martin Carmouche Gayle        4.66%

all of Seller's undivided 7/9ths interest being all of Seller's
undivided interest in and to the mineral servitude reserved by
Seller in the Prior Conveyance described above. To have and to
hold unto the Stream Group and the Stream Group's successors,
heirs and assigns forever.

     This Sale is made and accepted for and in consideration of
We price and sum of FOUR HUNDRED SEVENTEEN THOUSAND AND NO/100
($417,000.00) DOLLARS, cash in hand paid, the receipt and
adequacy of which is hereby acknowledged by Seller.  Seller and
the Stream Group agree that TWO HUNDRED SIXTY-FIVE THOUSAND AND
NO/100 ($265,000.00) DOLLARS of the purchase price shall be paid
to The First National Bank of Lake Charles (the "Bank") for
payment of principal and interest on that certain promissory note
payable to the order of Bank dated June 15, 1995, in the original
principal amount of $2,883,717.84 and secured by that certain
Collateral Mortgage Note dated November 16, 1987 in the principal
amount of S10,000,000.00 payable to Bearer, due on demand. and
bearing interest at the rate of 20% per annum from the date
thereof until paid, which note is secured by and paraphed for
identification with a Collateral Mortgage and Collateral Chattel
Mortgage dated November 16, 1987 recorded in the public records
of Ascension Parish in MOB 418 and COB 430 under Entry No.
251602, in the public records of St. James Parish in MOB 162 and
COB 291 under Entry No. 74929, and in the public records of St.
John the Baptist Parish in MOB 203 and COB 228 under Entry No.
116937. Such payment to the Bank shall be made under such terms
and conditions as agreed upon between Seller and the Bank.

     Section 3. Warranty. Seller warrants title to the mineral
servitude conveyed herein with a covenant of special warranty by,
through and under Seller and no further, but with full
substitution and subrogation in and to all rights of warranty
that Seller may have against all previous owners or vendors.
     
     Section 4. Further Assurances. Seller agrees to execute,
acknowledge where necessary. and deliver unto the Stream Group
all such other and additional instruments, notices, and other
documents and to do all such other and further acts and things
necessary to fully grant, convey, and assign the mineral
servitude to the Stream Group.
     
     Section 5, Governing Law.  This Sale is made under and
shall be construed in accordance with and governed by the laws of
the United States of America and the State of Louisiana without
giving any effect to principles of conflicts of laws.
     
     Section 6. Waiver of Resolutory Condition. Seller and the
Stream Group agree that should any obligation of this Sale of
Mineral Servitude give rise to or create a resolutory condition,
both Seller and the Stream Group waive and renounce any right
that either might have to dissolve this Sale of Mineral Servitude
for reason of such resolutory condition.
     
     Section 7. Counterparts. This Sale may be executed in
counterparts, all of which are identical. and all such
counterparts together shall constitute one and the same
instrument. For purposes of recording this Sale, the signature
pages of counterparts executed by different parties may be
amalgamated to form one or more complete documents.

     IN WITNESS WHEREOF, this Sale is executed this 18th day of
June 1996.
     
     
WITNESSES:                    XCL LAND, LTD.


- ----------------------        By:----------------------
Name:-----------------        Name:--------------------
                              Title:-------------------

- ----------------------
Name:-----------------

                              STREAM FAMILY LIMITED PARTNERSHIP
                              
                              
- ----------------------         By:-----------------------
Name:-----------------         Name:---------------------
                               Title:--------------------
- ----------------------
Name:-----------------

                              VIRGINIA MARTIN CARMOUCHE GAYLE
                              
                              
- ----------------------         --------------------------
Name:-----------------


- ----------------------
Name:-----------------


<TABLE>
                                
                    XCL Ltd. and Subsidiaries
                                
    Exhibit 11-Computation of Earnings Per Common and Common
                        Equivalent Share
                                
        (Amounts in thousands except, per share amounts)

<CAPTION>
                                Three Months Ended  Six Months Ended
                                ------------------  ----------------
                                      June 30           June 30
                                      -------           -------
                                   1996     1995     1996     1995
                                   ----     ----     ----     ---- 
<S>                            <C>      <C>       <C>      <C>

PRIMARY:

Net loss                       $(3,062) $(13,263) $(4,703) $(14,875)

Dividends on preferred stock      (416)   (2,464)    (447)   (2,464)
                                ------   -------   ------   -------
Net loss attributable to
 common stock                  $(3,478) $(15,727) $(5,150) $(17,339)
                                ======   =======   ======   =======
Weighted average number of
 shares common stock
 outstanding                    263,343  236,966  260,061   235,739

Common stock equivalents
 (computed using treasury
   stock method)                     --       --       --        --
                                -------  -------  -------   -------
Average number of shares of
 common stock and common
 stock equivalents
 outstanding                    263,343  236,966  260,061  235,739
                                =======  =======  =======  =======
Net loss per common and
 common equivalent share        $  (.01) $  (.07) $ (.02) $   (.07)
                                 ======   ======   =====   =======
FULLY DILUTED:

Fully diluted net loss
 per common and common
 equivalent share                   (1)      (1)      (1)     (1)



(1)     All amounts are anti-dilutive or immaterial and therefore
not presented in the financial statements.
</TABLE>


                      GLOSSARY OF TERMS
                              
The following is a glossary of commonly used terms in the
oil and gas industry which is being provided for ease of
reference and convenience purposes only.

"area of mutual interest" or "AMI" - An agreement by which
parties attempt to describe a geographical area within which
they agree to share certain existing and additional leases
acquired by any of them in the future.

"APO/BPO" - After payout/before payout.

"Btu/MMBtu" - British Thermal Units, a measure of the
heating value of fuel.  MMBtu stands for one million Btu.

"Bbls/MBbls" - A Bbl. or barrel is 42 U.S. gallons of crude
oil or condensate measured at 60 degrees Fahrenheit. MBbls
stands for one thousand Bbls.

"carried interest" - A fractional working interest in an oil
and gas lease, the holder of which is carried and has no
liability for a portion or all of the attirubtable
development and operating costs. The person advancing the
costs is the carrying party; the other is the carried party.

"casing point" - The time when the operator recommends that
a completion attempt be made, or when the well is plugged
and abandoned without a completion attempt being made.

"choke/choke size" - A pipe section having an orifice for
restricting and controlling the flow of oil and gas. Choke
size is the orifice diameter and is commonly expressed in
64ths of an inch.

"continuous drilling" - A lease clause providing that
drilling of another well be commenced within a specified
time after completion of the preceding well.  As a general
rule, if this is not done, all undeveloped acreage must be
released.

"development" - The drilling of a well within the productive
area of an oil or gas reservoir, as indicated by reasonable
interpretation of available data, with the object of
completing the well in that reservoir.

"exploration" - Operations conducted in search of
undiscovered oil, gas and/or condensate.

"farmout/farmin" - An agreement providing for assignment of
a lease.  A typical characteristic of a farmout is the
obligation of the assignee to conduct drilling operations on
the assigned acreage as a pre-requisite to completion of the
assignment.  The assignor will usually reserve some type of
interest in the lease.  The transaction is characterized as
a farmout to the assignor and farmin to the assignee.

"field" - An area within a lease or leases where production
of oil, gas and/or condensate has been established and which
has been so designated by the appropriate regulatory
authority.

"gathering facilities" - Pipelines and other facilities
used to collect gas from various wells and bring it by
separate and individual lines to a central point where it is
delivered into a single line.

"gathering gas" - The first taking or the first retaining of
possession of gas for transmission through a pipeline, after
the severance of such gas, and after the passage of such gas
through any separator, drip, trap or meter that may be
located at or near the well.  In the case of gas containing
gasoline or liquid hydrocarbons that are removed or
extracted in commercial quantities at a plant by scrubbing,
absorption, compression, or any similar process, the term
means the first taking or the first retaining of possession
of such gas for transmission through a pipeline after such
gas has passed through the outlet of such plant.  The act of
collecting gas after it has been brought from the earth.

"gathering line" - Pipes used to transport oil or gas from
the lease to the main pipeline in the area.  In the case of
oil, the lines run from the lease tanks to a central pump
station at the beginning of the main pipeline.  In the case
of gas, the flow is continuous from the well head to the
ultimate consumer, since gas cannot be stored. Gathering
lines collect gas under fluctuating pressures which are then
regulated by regulating stations before the gas is
introduced into trunk or transmission lines.

"gathering system" - The gathering lines, pumps, auxiliary
tanks (in the case of oil), and other equipment used to move
oil or gas from the well site to the main pipeline for
eventual delivery to the refinery or consumer, as the case
may be.  In the case of gas, the gathering system includes
the processing plant (if any) in which the gas is prepared
for the market.

"gross/net" - The term "gross" is used when reference is
made, for example, to the total acreage of a lease.  The
term "net" is used when reference is made to the working
interest or net revenue interest in a lease of one
particular leaseholder.  The same term may be applied to a
leaseholder's interest in reserves and/or production from a
lease.

"held by production" or "HBP" - A provision in a lease to
the effect that such lease will be kept in force as long as
there is production from the lease in paying quantities.

"lease bonus" - A cash payment by the lessee for the
execution of an oil and gas lease by the mineral owner.

"lease" or "leasehold" - An interest for a specified term in
property allowing for the exploration for and production of
oil, gas and/or condensate.

"log" - A record of the formations penetrated by a well,
from which their depth, thickness, rock properties and (if
possible) contents may be obtained.

"Mcf/MMcf/Bcf" - Mcf stands for one thousand cubic feet of
gas, measured at 60 degrees Fahrenheit and at atmospheric
pressure of 14.7 pounds per square inch. MMcf stands for one
million cubic feet of gas.  Bcf stands for one million Mcf.

"net revenue interest" or "NRI" - The share of revenues to
which the holder of a working interest is entitled upon
fulfilling the obligations, after deduction of all
royalties, overriding royalties or similar burdens,
attributable to his working interest.

"operator" - The person or company having the operational
management responsibility for the drilling of or production
from any oil, gas and/or condensate well.

"overriding royalty" - A form of royalty, entitling the
holder to receive a percentage of oil, gas and/or condensate
produced from the wells on a specified lease, or the
revenues arising from the sale thereof, free of all expenses
arising therefrom, save for production taxes. Generally, the
rights accruing to working interest holders are subject to
the rights of overriding royalty holders and any rights of
overriding royalty holders terminate upon cancellation or
reversion of the underlying lease.

"pay" - The geological deposit in which oil, gas and/or
condensate is found in commercial quantities.

"payout" - Generally, that point in time, determined by
agreement, when a person has recouped his investment in the
drilling, development, equipping and operating of a well or
wells.

"permeability" - A measure of the resistance offered by rock
to the movement of fluids through it.

"porosity" - The volume of the pore spaces between mineral
grains as compared to the total rock volume.  Porosity is a
measure of the capacity of rock to hold oil, gas and water.

"probable reserves" - The estimated quantities of
commercially recoverable hydrocarbons associated with known
accumulations, which are based on engineering and geological
data similar to those used in the estimates of proved
reserves but, for various reasons, these data lack the
certainty required to classify the reserves as proved. In
some cases, economic or regulatory uncertainties may dictate
the probable classification.  Probable reserves are less
certain to be recovered than proved reserves.

"prospect" - One lease comprising, or several leases which
together comprise, a geographical area believed to contain
commercial quantities of oil, gas and/or condensate.

"prospective" - A geographical area or structure believed to
contain commercial quantities of oil, gas and/or condensate.

"proved reserves" - Estimated quantities of crude oil,
condensate, natural gas, and natural gas liquids that
geological and engineering data demonstrate with reasonable
certainty to be commercially recoverable in the future from
known reservoirs under existing conditions using established
operating procedures and under current governmental
regulations.

"psig" - Pounds per square inch, gauge.

"rental payment" - A sum of money payable to the lessor by
the lessee for the privilege of deferring the commencement
of drilling operations or the commencement of production
during the primary term of the lease.

"reserves" - The estimated value of oil, gas and/or
condensate which is economically recoverable.  Reserves may
be categorized as proved or probable.

"reservoir" - A porous, permeable, sedimentary rock
containing commercial quantities of oil, gas and/or
condensate.

"salt dome" - A mass or plug of salt which has pushed or
domed up sedimentary beds around it; this type structure is
favorable to oil and gas accumulation.

"sand" - A sedimentary rock consisting mostly of sand
grains.

"shut-in royalty" - A payment made when a gas well, capable
of producing in paying quantities, is shut-in for lack of a
market for the gas.

"structure" - A configuration of subsurface rock formations
considered, on the basis of geological or geographical
interpretation, to be capable of containing a reservoir.

"target depth" - The primary geological formation or depth
identified in an agreement applicable to the relevant well
or wells.

"test well" - An exploratory well.

"tight formation" - A zone of relatively low permeability
and thus low well productivity.  Wells in such zones usually
require fracturing or other stimulation. Typically, the
productive capacity of a new well completed in a tight zone
declines rapidly for several months or longer after
completion.

"working interest" or "WI" - An interest in a lease carrying
the obligation to bear a proportion of drilling and
operating costs and the right to receive a proportion of the
production or gross revenues attributable thereto.

"workover" - Remedial operations on a well with the
intention of restoring or increasing production.








<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated financial statements of XCL Ltd. and subsidiaries for the three
month period ended June 30, 1996, and is qualified in its entirety by reference
to such financial statements.
</LEGEND>
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                             200
<SECURITIES>                                         0
<RECEIVABLES>                                      263
<ALLOWANCES>                                       101
<INVENTORY>                                          0
<CURRENT-ASSETS>                                   463
<PP&E>                                          34,280
<DEPRECIATION>                                   1,916
<TOTAL-ASSETS>                                  62,559
<CURRENT-LIABILITIES>                           28,454
<BONDS>                                              0
                                0
                                        667
<COMMON>                                         2,678
<OTHER-SE>                                      12,593
<TOTAL-LIABILITY-AND-EQUITY>                    62,559
<SALES>                                            937
<TOTAL-REVENUES>                                   937
<CGS>                                            3,964
<TOTAL-COSTS>                                    3,964
<OTHER-EXPENSES>                                   469
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               1,207
<INCOME-PRETAX>                                (4,703)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            (4,703)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (4,703)
<EPS-PRIMARY>                                    (.02)
<EPS-DILUTED>                                        0
        

</TABLE>


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