XCL LTD
10-Q, 1997-08-14
CRUDE PETROLEUM & NATURAL GAS
Previous: HALIFAX CORP, 10-Q, 1997-08-14
Next: STERITEK INC, 8-K/A, 1997-08-14




                                                                 
                          UNITED STATES
               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                                
                            FORM 10-Q
                                
               Quarterly Report pursuant to Section 13 or 15(d) of the
      [X]      Securities Exchange Act of 1934
               For the Quarterly Period Ended June 30, 1997

                               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, 2nd Floor, 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.

      298,142,945  shares  Common  Stock,  $.01  par  value  were
outstanding on August 14, 1997.
<PAGE>
                            XCL LTD.
                                
                        TABLE OF CONTENTS


                                                       Page
                             PART I

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

                             PART II

Item 1.  Legal Proceedings     
Item 2.  Changes in Securities
Item 3.  Defaults Upon Senior Securities
Item 4.  Submission of Matters to a Vote of Security Holders
Item 6.  Exhibits and Reports on Form 8-K      
Index to Exhibits





        DISCLOSURE REGARDING FORWARD-LOOKING INFORMATION
                                
      This Quarterly Report includes "forward-looking statements"
within the meaning of Section 27A of the Securities Act of  1933,
as  amended  (the  "Securities  Act")  and  Section  21E  of  the
Securities Exchange Act of 1934, as amended (the "Exchange Act").
All statements other than statements of historical facts included
in  this  Quarterly Report, including, without limitation,  those
regarding  the  Company's financial position, business  strategy,
budgets,   reserve   estimates,  development   and   exploitation
opportunities and projects, behind-pipe zones, classification  of
reserves,  projected financial, operating and  reserve  data  and
plans  and  objectives of management for future  operations,  are
forward-looking statements.  Although the Company  believes  that
the expectations reflected in such forward-looking statements are
reasonable, it can give no assurance that such expectations  will
prove  to have been correct.  Important factors that could  cause
actual   results   to  differ  materially  from   the   Company's
expectations   ("Cautionary  Statements")  are  disclosed   under
"Certain Risk Factors Relating to the Company and the Oil and Gas
Industry"  in the Annual Report on Form 10-K for the fiscal  year
ended  December  31,  1996 and elsewhere  in  the  Annual  Report
including,  without limitation, in conjunction with the  forward-
looking  statements  included  in  this  Quarterly  Report.   All
subsequent    written   and   oral   forward-looking   statements
attributable  to the Company or persons acting on behalf  of  the
Company,  are  expressly  qualified  in  their  entirety  by  the
Cautionary Statements.
<PAGE>                                
                    XCL Ltd. and Subsidiaries
                                
                 PART I - FINANCIAL INFORMATION

Item 1.     Financial Statements

                   CONSOLIDATED BALANCE SHEET
                     (Thousands of Dollars)
   
                                                    June 30     December 31
                        Assets                       1997          1996
                        ------                       ----          ----
                                                         (Unaudited)
Current assets:
      Cash and cash equivalents                   $   4,707       $    113
      Cash held in escrow (restricted)               75,000             --
      Accounts receivable, net                           40             23
      Prepaid expenses                                  110            212
                                                    -------        -------
                       Total current assets          79,857            348
                                                    -------        -------
Property and equipment:
      Oil and gas (full cost method):
           Proved and unproved properties under 
            development not being amortized          39,376         34,305

      Land, at cost                                      --            135
      Other                                           1,205          2,492
                                                    -------        -------
                                                     40,581         36,932
      Accumulated depreciation, depletion and 
       amortization                                    (954)        (1,491)
                                                    -------        ------- 
                                                     39,627         35,441
                                                    -------        ------- 
Investments                                           2,908          2,383
Assets held for sale                                 21,058         21,058
Deferred charges and other assets                     8,440          1,634
                                                   --------       -------- 
                       Total assets               $ 151,890      $  60,864
                                                   ========       ========

              Liabilities and Shareholders' Equity
              ------------------------------------

Current liabilities:
      Senior secured notes                       $   75,000      $      --
      Other notes payable                             1,000             --
      Accounts payable and accrued costs              5,649          3,901
      Due to joint venture partner                    2,458          4,202
      Dividends payable                                 928            928
      Current maturities of long-term debt           29,290         38,022
                                                   --------       --------
           Total current liabilities                114,325         47,053
                                                   --------       --------
Long-term debt, net of current maturities                --             -- 
Other non-current liabilities                         2,741          2,770
                                                   --------       --------
Commitments and contingencies (Note 6)
Shareholders' equity:
      Preferred stock-$1.00 par value; authorized 
         2,400,000 shares; issued shares of
         1,062,286 at June 30, 1997 and 669,411 at 
         December 31, 1996-liquidation preference 
         of $90.9 million at June 30, 1997            1,062            669
      Common stock-$.01 par value; authorized 
         500 million shares; issued shares of
         298,142,945 at June 30, 1997 and 
         285,754,151 at December 31, 1996             2,981          2,858
      Common stock held in treasury - $.01 par 
         value; 1,042,065 shares at June 30,
         1997 and December 31, 1996                     (10)           (10)
      Additional paid-in capital                    254,494        226,956
      Accumulated deficit                          (223,703)      (219,432)
                                                   --------       --------
           Total shareholders' equity                34,824         11,041
                                                   --------       --------
                    Total liabilities and 
                      shareholders'equity         $ 151,890      $  60,864
                                                   ========       ========
                                
 The accompanying notes are an integral part of these financial statements.
<PAGE>                                
                    XCL Ltd. and Subsidiaries
                                
              CONSOLIDATED STATEMENT OF OPERATIONS
                                
            (In Thousands, Except Per Share Amounts)
<TABLE>
                                                      Three Months Ended    Six Months Ended
                                                            June 30                June 30
                                                      ------------------    ----------------
                                                        1997       1996       1997     1996
                                                        ----       ----       ----     ----
                                                          (Unaudited)           (Unaudited)
<S>                                                  <C>          <C>         <C>       <C> 

Oil and gas revenues from properties held for sale   $     53     $   361     $   137   $   937
                                                      -------      ------      ------     -----    
Costs and operating expenses:
      Operating                                            47          85         113       237
      Depreciation, depletion and amortization             24         151          80       483
      Writedown of investments                             --       1,250          --     1,250
      General and administrative                          756         845       1,534     1,994
                                                      -------      ------      ------    ------
                                                          827       2,331       1,727     3,964
                                                      -------      ------      ------    ------
Operating loss                                           (774)     (1,970)     (1,590)   (3,027)
                                                      -------      ------      ------    ------

Other income (expense):
      Interest income                                     498          --         498        --
      Interest expense, net of amounts capitalized     (1,012)       (571)     (1,646)   (1,207)
      Loss on sale of investments                          --        (661)         --      (661)
      Other, net                                           73         140         312       192
                                                      -------     -------      ------    ------
                                                         (441)     (1,092)       (836)   (1,676)
                                                      -------     -------      ------    ------

Net loss                                               (1,215)     (3,062)     (2,426)   (4,703)
Preferred stock dividends                              (1,912)       (416)     (3,316)     (447)
                                                      -------     -------     -------    ------
Net loss attributable to common stock                $ (3,127)   $ (3,478)   $ (5,742)  $(5,150)
                                                      =======     =======     =======    ======

Net loss per common and common equivalent share      $   (.01)   $   (.01)   $   (.02)  $  (.02)
                                                      =======     =======     =======    ======
Weighted average number of common and common 
 equivalent shares outstanding                        293,529     263,343     292,673   260,061
                                                      =======     =======     =======   =======
</TABLE>
                                
                                
 The accompanying notes are an integral part of these financial statements.
<PAGE>                                
                    XCL Ltd. and Subsidiaries
                                
              CONSOLIDATED STATEMENT OF CASH FLOWS
                     (Thousands of Dollars)
<TABLE>
                                
                                                            Six Months Ended June 30
                                                            ---------------------
                                                               1997         1996
                                                               ----         ----
                                                                  (Unaudited)
     <S>                                                    <C>           <C>
     Cash flows from operating activities:
          Net loss                                          $ (2,426)     $  (4,703)
                                                             -------       --------
         Adjustments to reconcile net loss to 
            net cash used in operating activities:
             Depreciation, depletion and amortization             80            483
             Loss on sale of investments                          --            661
             Writedown of investments                             --          1,250
             Change in assets and liabilities:
                  Accounts receivable                            (17)           660
                  Prepaid expenses                               102            104
                  Accounts payable and accrued costs           1,754            670
      Due to joint venture partner                            (1,744)            --
                  Other, net                                      (4)          (126)
                                                             -------        -------
                       Total adjustments                         171          3,702
                                                             -------        ------- 
                       Net cash used in operating activities  (2,255)        (1,001)
                                                             -------        -------
     Cash flows from investing activities:
         Capital expenditures                                 (3,281)        (2,410)
         Investments                                            (388)          (164)
         Proceeds from sale of assets                            759          9,147
                                                             -------        ------- 
                       Net cash provided by (used in) 
                        investing activities                  (2,910)         6,573
                                                             -------        -------
     Cash flows from financing activities:
         Proceeds from sales of common stock                     652            960
         Proceeds from loans                                  78,316             -- 
         Proceeds from sales of treasury stock                    --            251
         Payment for treasury stock                               --           (141)
         Proceeds from issuance of preferred stock            25,000            282
         Proceeds from exercise of common stock 
           warrants and options                                1,184             -- 
         Payment of long-term debt                            (8,965)        (8,239)
         Payment of note payable                              (2,100)            --
         Payment of preferred stock dividends                   (469)            --
         Preferred stock and debt issuance costs              (8,859)            --
         Other, net                                               --            (95)
                                                             -------        -------
                       Net cash provided by (used in) 
                        financing activities                  84,759         (6,982)
                                                             -------        -------
     
     Net increase (decrease) in cash and cash equivalents     79,594         (1,410)
     Cash and cash equivalents at beginning of period            113          1,610
                                                             -------        -------
     Cash and cash equivalents at end of period             $ 79,707       $    200
                                                             =======        =======
</TABLE>
                                
 The accompanying notes are an integral part of these financial statements.
<PAGE>
                                
                    XCL Ltd. and Subsidiaries
                                
      NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                
                          June 30, 1997

 (1)     Basis of Presentation

      The consolidated financial statements at June 30, 1997, 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, 1996. In  the
opinion of management, all adjustments, consisting only of normal
recurring  adjustments, necessary to present fairly the financial
position  of XCL Ltd. and subsidiaries as of June 30,  1997,  and
December  31, 1996, and the results of their operations  for  the
three  months and six months ended June 30, 1997 and  1996,  have
been included.  Certain reclassifications have been made to prior
period   financial  statements  to  conform   to   current   year
presentation.  These reclassifications had no effect on net  loss
or  shareholders equity.  The results of the Company's operations
for  such interim periods are not necessarily indicative  of  the
results for the full year.

      Loss  per  common  and  common equivalent  share  has  been
computed by dividing net loss attributable to common stock by the
weighted  average  number of common and common share  equivalents
outstanding.

      See  the  discussion  in the section  entitled  "Disclosure
Regarding Forward-Looking Information" herein.

(2)     Liquidity and Capital Resources

      At June 30, 1997, the Company had an operating cash balance
of  $4.7  million and a working capital deficit of $34.5 million,
which  includes  $17.3 million owed to ING (U.S.)  Capital  Corp.
("ING")  under  its  Credit Facility,  $7.0  million  of  Secured
Subordinated   Debt,  $5.0  million  in  limited  recourse   debt
collateralized only by the Lutcher Moore Tract, and $1.0  million
in  unsecured notes of XCL-China Ltd. which were repaid  in  July
1997.

     The Company completed a $75,000,000 debt offering (the "Note
Offering")  and  a  $25,000,030  preferred  stock  offering  (the
"Equity Offering") on May 20, 1997 (collectively referred  to  as
the  "Offerings").  Under terms of the trust indenture  two  cash
collateral  accounts were established (reflected in  the  balance
sheet  as cash held in escrow), one for $14,625,000 (representing
the  aggregate  amount  of  interest due  on  the  Notes  through
November 1, 1998) and the other for $60,375,000.  Funds  held  in
the  latter  cash  collateral account will be  disbursed  to  the
Company  only  if  the requisite Chinese authority  approves  the
Overall  Development  Plan  ("ODP")  by  November  1,  1997   for
development of the C-D Field of the Zhao Dong Block.   Additional
funds of approximately $13 million are expected from the sale  of
the Lutcher Moore Tract, although there can be no assurance as to
the  timing  and amounts to be obtained. During 1996,  litigation
was  instituted  against  the  Company  in  connection  with  the
remaining  domestic  oil and gas property held  by  the  Company,
effectively impeding the Company's ability to consummate  a  sale
by casting doubt as to the Company's rights to certain leases and
demanding damages. Upon resolution of the litigation the  Company
will  resume  its efforts to dispose of these properties.   These
transactions will provide funding for the Company to repay all of
its  other indebtedness, and, combined with projected cash  flow,
the   estimated  development  expenditures  and  its  contractual
exploration obligations.

      The Company anticipates incurring losses in fiscal 1997 and
1998 because production from the China properties is not expected
until  late  in 1998. If the Company is successful in  additional
exploratory drilling on the Zhao Dong Block, or if the Company is
successful  in  developing additional oil and gas  projects,  the
Company may need additional working capital. The Company believes
that  in such events funds will be available to meet these needs.
The  exact  amounts, source and timing of such financing  is  not
determinable at this time and there are no assurances it will  be
available  if  needed.   In addition, the  Company's  efforts  to
secure additional working capital could be impaired if its common
stock is delisted from the AMEX.  See Note 6.

      Longer  term liquidity will be dependent upon the Company's
future  performance,  including  commencement  of  production  in
China,  as well as continued access to capital markets, including
the  ability  to  issue  additional debt and  equity  securities.
Issuance of debt and equity securities may require consent of the
holders  of the Senior Secured Notes due May 1, 2004, and,  until
repaid  by proceeds of the Note Offering, ING and the holders  of
the  Company's  Secured Subordinated Debt, and  in  the  case  of
certain  equity  securities,  of  one  or  more  classes  of  the
Company's equity securities.

      The Company is undertaking certain actions to simplify  its
capital    structure   which   will   include   the    amendment,
recapitalization  and  combination of its outstanding  Series  A,
Cumulative  Convertible Preferred Stock and Series E,  Cumulative
Convertible  Preferred Stock into a single designated  series  of
Amended  Series A, Cumulative Convertible Preferred Stock  which,
together  with  the  new  series issued on  May  20,  1997,  will
constitute  a  single class of Amended Series A Preferred  Stock.
The  Company  is also considering a reverse stock  split  of  its
Common  Stock.  The reverse stock split of the Common Stock  will
require  approval of the holders of a majority of the outstanding
shares  of  capital stock entitled to vote thereon at  a  special
stockholders' meeting planned for the fall, 1997.  Changes in the
outstanding  series of Preferred Stock will require  approval  of
the  holders  of  two-thirds  of  each  series  of  the  affected
outstanding   Preferred   Stock.   The   Company   has   received
indications from those series of outstanding Preferred Stock that
such approvals will be obtained.

      The  Company  was, until April 10, 1997, in  default  under
terms  of its Credit Facility with ING and, by virtue of  certain
cross  default  provisions,  the Secured  Subordinated  Debt.  By
agreement  dated  April 10, 1997,  as amended, (the  "Forbearance
Agreement") ING, in consideration of the Company's commitment  to
grant ING or its designee(s) warrants to acquire 7 million shares
of  Common Stock, agreed to forbear taking any action pending the
completion of the Offerings and release of such funds from a cash
collateral  account.  The proceeds from the sale  of  the  Senior
Secured  Notes due May 1, 2004, are expected to be used to  repay
such  debt.   Forbearance has been conditionally  extended  until
November  1,  1997, the anticipated date by which  the  requisite
Chinese  authority is expected to have approved  the  development
plan for the C-D Field of the Zhao Dong Block.

      In  addition  to capital commitments to fund the  Company's
share of the Zhao Dong Block development, the Company has capital
requirements   for  its  lubricating  oil  and  coalbed   methane
projects.

       As  a  result  of  the  substantial  capital  requirements
described  above,  and the Company's recurring  net  losses,  the
report  of the Company's independent accountants dated April  10,
1997,  as  of, and for the year ended December 31, 1996, contains
an  explanatory paragraph regarding the ability of the Company to
continue   as   a  going  concern.   The  Company's   independent
accountants  have  indicated that, assuming the  release  of  the
escrow funds and repayment of the Credit Facility and the Secured
Subordinated Debt and no adverse conditions occur in  respect  of
the   Company's   projected  operations,  they  will   issue   an
unqualified  audit  report that does not contain  an  explanatory
paragraph on such consolidated financial statements.

 (3)     Supplemental Cash Flow Information

     There were no income taxes paid during the six month periods
ended June 30, 1997 and 1996.

      Interest  and  associated capitalized costs for  the  three
month  and  six month periods ended June 30 totaled $2.1  million
and $2.6 million, respectively for 1997 and $0.8 million and $1.4
million,  respectively for 1996.  Interest paid during the  three
month   and   six  month  periods  ended  June  30  amounted   to
approximately  $89,500 and $195,300 for 1997,  and  $200,000  and
$1.1 million, respectively for 1996.

 (4)     Debt

Long-term debt consists of the following (000's):

                                                    June 30       December 31
                                                      1997            1996
                                                      ----            ----

     Collateralized credit facility               $  17,279       $  17,279
     Secured Subordinated Debt                        7,000          15,000
     Office building mortgage                            --             652
                                                    -------         -------
                                                     24,279          32,931
     Lutcher Moore Group Limited Recourse Debt        5,011           5,091
                                                    -------         -------
                                                     29,290          38,022
     Less current maturities:
         Lutcher Moore Group Limited Recourse Debt   (5,011)         (5,091)
         Collateralized credit facility             (17,279)        (17,279)
         Secured Subordinated Debt                   (7,000)        (15,000)
         Office building mortgage                        --            (652)
                                                   --------        --------
                                                  $      --       $      --
                                                   ========        ========
     

      Substantially  all  of the Company's  assets  collateralize
these  borrowings. Accounts payable and accrued expenses  include
interest accrued at June 30, 1997, of approximately $3.6 million.

Credit Facility
- ---------------

      The  Company has been in default of interest payments since
October  1, 1996 and principal payments since January 2, 1997  to
ING,  resulting  in a default under the Credit Facility  and,  by
virtue   of   certain  cross  default  provisions,  the   Secured
Subordinated  Debt.   By  letter  dated  January  9,  1997,   ING
acknowledged  that  failure to make such principal  and  interest
payments  constituted an event of default and advised  that  such
past  due  payments  bear interest at the Late  Payment  Rate  in
effect on such date.   On January 2, 1997, the Late Payment  rate
was  12.25%. Under the terms of the Forbearance Agreement between
the  Company,  XCL-China and ING, ING agreed that  it  would  not
accelerate   the   maturity  of,  or  commence  any   foreclosure
procedures to collect, the indebtedness under the Credit Facility
until May 31, 1997.  As of May 20, 1997, the closing date for the
Offerings, ING's agreement to forbear was conditionally  extended
to  November 1, 1997.  The Forbearance Agreement does not operate
to  remove any default under the Credit Facility, and ING will be
free  to assert all of its legal and equitable rights at the  end
of  the  forbearance  period.  The Forbearance  Agreement  allows
proceeds  of  the  Equity Offering to be used  to  repay  Secured
Subordinated Debt of the Company, to the extent that  holders  of
that  debt  subscribed to the Equity Offering.  In addition,  the
Forbearance  Agreement requires that the proceeds of  the  Equity
Offering  be  used first to pay the costs of issuance  associated
with  both the Equity Offering and the Offering and to repay  the
XCL-China  Debt ($3.1 million borrowed on April 10, 1997  from  a
group of institutional and accredited investors and evidenced  by
promissory   notes  of  XCL-China);  second,   to   pay   current
obligations  of XCL-China and to reestablish a reserve  for  such
obligations  (under terms reasonably acceptable to  ING)  pending
release of the proceeds of the Offering; third, to pay reasonable
and   necessary  general  and  administrative  expenses   through
November 1, 1997 (not to exceed $2,375,000); and fourth,  to  the
extent  that  any proceeds of the Equity Offering remain,  to  be
applied  against the indebtedness under the Credit Facility.   As
consideration  for the Forbearance Agreement, the Company  issued
warrants  to ING, pledged the stock of certain subsidiaries,  and
provided ING with a guaranty of the indebtedness under the Credit
Facility  by  XCL-China.  In addition, the  Credit  Facility  was
amended to provide that proceeds from any direct or indirect sale
of  the  Lutcher Moore Tract are to be used first to pay debt  on
the  Lutcher  Moore  Tract  (up  to  $5.2  million  plus  accrued
interest), second to pay the XCL-China Debt, or if the  XCL-China
Debt  has been paid, to establish a reserve of up to $3.1 million
for  current and future obligations of XCL-China incurred  on  or
before  September  30,  1997, and third to pay  the  indebtedness
under the Credit Facility.

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

       During  April  1993,  the  Company  issued  in  a  private
placement, $15 million of Secured Subordinated Note Units.   Each
of  these 40 units consisted of a $375,000 note payable, warrants
to  acquire 100,000 shares of the Company's Common Stock at $0.90
per share (which were previously issued to a group of banks in  a
prior  credit  facility),  a  net  profits  interest  in  certain
exploration leases and a contractual interest in the net revenues
of XCL-China, under the Contract relating to the Zhao Dong Block,
which was not material.  This borrowing bears interest at 12%, if
paid  with  cash,  or 14%, if the Company elects  to  use  Common
Stock,  with  payment  at 125% of the interest  due  if  paid  in
unregistered  shares.  It is collateralized by a second  mortgage
on  all  the Company's producing properties and a second lien  on
the  stock  of  XCL-China.  Payment on this debt cannot  be  made
prior  to  payment on the indebtedness under the Credit Facility.
The  terms of the Secured Subordinated Debt provide that an event
of  default  under the Credit Facility which has not been  waived
and permits ING to accelerate the maturity of its indebtedness is
an  event  of default on the Secured Subordinated Debt.   In  the
case  of  an  event  of  default,  the  holders  of  the  Secured
Subordinated  Debt cannot take any enforcement action  (including
acceleration of the Secured Subordinated Debt) while  the  Credit
Facility  is  outstanding until the lapse of a  180-day  blocking
period.   A blocking period commences with delivery of a blocking
notice by holders of 70 percent of the Secured Subordinated Debt.
No such blocking notice has been given.  As noted above, an event
of  default exists under the Credit Facility, therefore an  event
of  default exists with respect to the Secured Subordinated Debt.
In accordance with the terms of the Forbearance Agreement, on May
20,  1997,  $8.0  million of the Secured  Subordinated  Debt  was
repaid,  with  proceeds  from  the  Equity  Offering,  to   those
institutional investors who purchased Amended Series A  Preferred
Stock in the Equity Offering.

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

      In  connection with the Lutcher Moore Tract, the  Company's
indirect  ownership  of  such tract  was  subjected  to  a  first
mortgage, with a current principal balance of approximately  $2.0
million,  and  a  number  of sellers' notes,  with  an  aggregate
current  principal  balance of approximately  $3.0  million  (the
"Lutcher  Moore Tract").  During July 1997, upon payment  by  the
Company  of  principal and interest in the  aggregate  amount  of
approximately $430,000, the repayment terms of the Mortgage Notes
were extended until January 17, 1998.

      Payments of principal and interest on the Seller Notes  are
past  due  and in July 1997, certain of the sellers have demanded
payment.  The Company is negotiating an extension of the maturity
dates  of  the  Seller  Notes  however,  should  the  Company  be
unsuccessful in negotiating further extension, the holders   have
recourse  only  to  the property itself, as the  Company  is  not
liable  for the debt.  The book value of this property  is  $12.2
million, therefore, if the Company should allow the mortgagees to
repossess  the property for nonpayment of the mortgage debt,  the
Company would incur a substantial loss.

Office Building Mortgage
- ------------------------

      On  March 31, 1997, the Company's office building was  sold
for  $900,000,  $750,000 in cash and a note  for  $150,000.   The
mortgage  debt  on  the building in the amount  of  $652,000  was
repaid  in  full with interest and prepayment penalties  thereon.
The  note  bears  interest at 9.25% and is of a  22  month  term.
Contemporaneously  with  the sale, the Company  leased  back  one
floor  of  the two story building for a 22 month term,  with  the
note payments being equal to and offsetting the lease payments.

Senior Secured Notes
- --------------------

      On  May  20,  1997,  the Company sold through  Jefferies  &
Company,  Inc.  ("Jefferies"), in  an  unregistered  offering  to
qualified   institutional  buyers  and  accredited  institutional
investors   (the  "Note  Offering")  75,000  Note   Units,   each
consisting  of  $1,000 principal amount of 13.5%  Senior  Secured
Notes  due May 1, 2004 (collectively, the "Notes") and one Common
Stock  Purchase  Warrant (collectively the  "Note  Warrants")  to
purchase  1,280 shares of the Company's common stock,  par  value
$0.01  per share (the "Common Stock").   The Notes and  the  Note
Warrants will not be separately transferable until the date which
is  the  earlier  of  (i) August 17, 1997 or (ii)  such  date  as
Jefferies in its discretion deems appropriate.

     Jefferies was the initial purchaser ("Initial Purchaser") in
connection with the Note Offering for which it was paid usual and
customary  compensation as well as reimbursement for its  out-of-
pocket expenses in the Offerings.

     Interest on the Notes will be payable semi-annually on May 1
and  November  1, commencing November 1, 1997.   The  Notes  will
mature on May 1, 2004. The Notes are not redeemable at the option
of  the Company prior to May 1, 2002, except that the Company may
redeem,  at  its option prior to May 1, 2002, up to  35%  of  the
original aggregate principal amount of the Notes, at a redemption
price  of 113.5% of the aggregate principal amount of the  Notes,
plus  accrued  and  unpaid interest,  if  any,  to  the  date  of
redemption,  with  the  net   proceeds  of  any  equity  offering
completed within 90 days prior to such redemption; provided  that
at  least  $48.75 million in aggregate principal  amount  of  the
Notes remain outstanding.  On or after May 1, 2002, the Notes are
redeemable at the option of the Company, in whole or in part,  at
an initial redemption price of 106.75% of the aggregate principal
amount  of  the  Notes until May 1, 2003, and at par  thereafter,
plus  accrued  and  unpaid interest,  if  any,  to  the  date  of
redemption.   Upon  the occurrence of a change  of  control,  the
Company  will  be  obligated to make an  offer  to  purchase  all
outstanding  Notes  at  a price equal to 101%  of  the  principal
amount thereof, plus accrued and unpaid interest, if any, to  the
date of purchase.

      Prior  to  the  issuance  of the  Notes,  the  Company  had
approximately  $32.3  million  aggregate  principal   amount   of
existing  full  recourse  indebtedness  (the  "Existing   Secured
Debt"),  collateralized by substantially all of  the  outstanding
capital   stock  of  XCL-China  Ltd.,  the  Company's   principal
operating subsidiary ("XCL-China").  Initially, the Notes will be
secured  by all of the gross proceeds of the Offering.  A portion
of  such  gross  proceeds (approximately $14.6 million)  will  be
segregated  into  a  separate account (the "Capitalized  Interest
Account") to pay interest on the Notes through November 1,  1998.
If  certain  conditions  are met, the collateral  for  the  Notes
(exclusive  of  the  amount in the Capitalized Interest  Account)
will be released and used to repay the Existing Secured Debt,  to
fund  the Company's China operations, and for additional  working
capital  for general corporate purposes, the Notes will  then  be
secured  by a pledge of all of the outstanding capital  stock  of
XCL-China,  and XCL-China will guarantee the Notes  on  a  senior
basis.   If  such  conditions do not occur prior to  November  1,
1997, however, the Notes will be mandatorily redeemed on November
30,  1997,  at a redemption price equal to 100% of the  principal
amount  thereof, plus accrued and unpaid interest to the date  of
redemption.  Any remaining unpaid amount in respect of the  Notes
shall become a claim against the Company subordinate in right  of
payment to the Existing Secured Debt.

      The  Note  Warrants  will entitle the  holders  thereof  to
purchase in the aggregate 96,000,000 shares of the Common  Stock.
The Note Warrants will be exercisable at any time after the later
of  the first anniversary of the issue date or such date on which
the Company has reserved or has available a sufficient number  of
shares  of  its  Common  Stock  to permit  exercise  of  all  the
outstanding Note Warrants ("Initial Note Warrant Exercise  Date")
and until 5:00 p.m. New York City time on the seventh anniversary
of  the  issue date, at an initial exercise price of $0.2063  per
share,  subject  to  adjustment.  If  the  Initial  Note  Warrant
Exercise  Date  does not occur by May 20, 1998,  then  each  Note
Warrant will automatically convert into the right to purchase one
share of Amended Series A Preferred Stock at an exercise price of
$34.00 per share.

      The  securities issued in the Note Offering are "restricted
securities"  as defined in Rule 144 under the Securities  Act  of
1933, as amended.  The Note Units, and upon separation, the Notes
and  Note  Warrants  are  eligible for  trading  in  the  Private
Offering, Resales and Trading through Automated Linkage Market of
the  National  Association of Securities Dealers,  Inc.   Holders
will also be entitled to certain registration rights with respect
to  their securities.  The interest rate on the Notes is  subject
to  increase under certain circumstances if the Company is not in
compliance with its registration obligations to the Note holders.

      The Company agreed to issue to Jefferies in connection with
the  Note  Offering  a  total  of  15,006  warrants  to  purchase
19,207,680 shares of Common Stock at an initial exercise price of
$0.2063  per  share.   Of such warrants,  2,251  will  be  issued
directly to a finder.


(5)     Preferred Stock and Common Stock

     As of June 30, 1997, the Company had the following shares of
Preferred Stock issued and outstanding:

<TABLE>
                                                            Dividends (In Thousands)
                                                  ___________________________________________
                                                           1997
                                                  _____________________

                                                                           In Arrears
                                 Liquidation                  In Arrears   or Accrued
                     Shares         Value          Declared   or Accrued       1996     Total
                     ------        ------          --------   ----------       ----     -----
<S>                 <C>         <C>                <C>         <C>          <C>       <C>
Series A            641,359     $ 53,373,896 (1)   $    --     $ 2,402      $ 4,450   $ 6,852
Series B             44,954        4,495,400           223          --           --       223
Series E             48,982        4,898,200           294          --           --       294
Series F             21,057        2,105,700           126          --           --       126
Amended Series A    305,934       26,004,390            --         271           --       271
                  1,062,286     $ 90,877,586       $   643     $ 2,673      $ 4,450   $ 7,766
     __________
      (1)  50  pounds  sterling (U.K.) per share  (1  U.K.  pound
sterling = U.S. $1.6644 at June 30, 1997).

</TABLE>

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

      During  February  1997, the Company sold 13,458  shares  of
Series A Preferred Stock for $157,240.  The proceeds were used to
pay  the  withholding taxes and fractional interests with respect
to  the  December 31, 1995 dividend payment.  In March 1997,  the
Company  issued an additional 50,137 shares of Series A Preferred
Stock  in  payment  of  this dividend, therefore  fulfilling  its
obligation  for  such dividend period.  The  Board  of  Directors
elected not to declare the dividend payable June 30, 1997.

      During  March  1997, 39 shares of Series A Preferred  Stock
were converted into 819 shares of Common Stock.

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

     During the first quarter of 1997, 1,004,000 shares of Series
B  Redemption  Stock were sold and the proceeds  applied  against
accrued  dividends.  During the second quarter of  1997,  381,000
shares  of  Series B Redemption Stock were sold, and during  July
1997,  1,255,100 shares of Series B Redemption Stock  were  sold,
with  the  proceeds applied against redemption of  the  Series  B
Preferred Stock.

      In  July  1997, holders of the Company's Series B Preferred
Stock sued the Company and each of its directors with respect  to
the  alleged  failure of the Company to redeem  CIDC's  Series  B
Preferred  shares, in accordance with the terms of  the  Purchase
Agreement   and   Certificate  of   Designation.   See   Note   6
"Commitments, Contingencies and Subsequent Events" regarding this
lawsuit.


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

     In January 1997, the Company issued 2,328 shares of Series E
Preferred Stock in payment of the December 31, 1996 dividend.  In
July  1997, the Company issued 2,933 shares of Series E Preferred
Stock in payment of the June 30, 1997 dividend.

Series F Preferred Stock
- ------------------------

      In  December  1996, XCL authorized the issuance  of  up  to
50,000  shares of a new series of Preferred Stock designated  the
Series F, Cumulative Convertible Preferred Stock, $1.00 par value
per share ("Series F Preferred Stock"). During February 1997, the
Company  issued  a total of 21,057 shares of Series  F  Preferred
Stock in consideration of $225,000, assignment to the Company  of
1,408,125  shares  of  Common Stock  and  2,600,000  warrants  to
purchase  Common  Stock  and the release  by  the  purchasers  of
certain  claims  against the Company arising from  the  Company's
inability  to  perform  under the terms of  existing  agreements.
Each  share  of Series F Preferred Stock is convertible,  at  the
holder's  option, into 400 shares of Common Stock. The  Series  F
Preferred  Stock bears a fixed cumulative dividend at the  annual
rate of $12 per share, payable semi-annually in cash, or, at  the
Company's  election, in additional shares of Series  F  Preferred
Stock,  subject to an increase in the event the Company fails  to
pay any regularly scheduled dividend.

      In  July 1997, the Company issued 1,261 shares of Series  F
Preferred Stock in payment of the June 30, 1997 dividend.

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

      On  May  20,  1997,  the Company sold, in  an  unregistered
offering   to  qualified  institutional  buyers  and   accredited
institutional  investors (the "Equity Offering")  294,118  Equity
Units,  each  consisting  of  one  share  of  Amended  Series  A,
Cumulative Convertible Preferred Stock, par value $1.00 per share
("Amended  Series  A  Preferred Stock"),  and  one  Common  Stock
Purchase   Warrant  (collectively,  the  "Equity  Warrants")   to
purchase  327 shares of the Company's Common Stock.  The  Amended
Series  A  Preferred  Stock  and  Equity  Warrants  will  not  be
separately  transferable until the date which is the  earlier  of
(i)  October  16, 1997 or (ii) such date as the  Company  in  its
discretion deems appropriate.

      Each  share  of  Amended Series A  Preferred  Stock  has  a
liquidation  value of $85.00, plus accrued and unpaid  dividends.
Dividends  on the Amended Series A Preferred Stock are cumulative
from  May  20,  1997  and  are payable semi-annually,  commencing
November  1,  1997,  at  an  annual rate  of  $8.075  per  share.
Dividends  are payable in additional shares of Amended  Series  A
Preferred Stock (valued at $85.00 per share) through November  1,
2000,  and thereafter in cash, or at the election of the Company,
in  additional shares of Amended Series A Preferred  Stock.   The
Amended  Series  A  Preferred Stock is  convertible  into  Common
Stock, at any time after the first anniversary of the issue date,
at the option of the holders thereof, unless previously redeemed,
at an initial conversion price of $0.50 per share of Common Stock
(equivalent  to  a rate of 170 shares of Common  Stock  for  each
share of Amended Series A Preferred Stock), subject to adjustment
under  certain  conditions.  The Company is entitled  to  require
conversion  of  all the outstanding shares of  Amended  Series  A
Preferred  Stock,  at any time after November  20,  1997  if  the
Common Stock shall have traded for 20 trading days during any  30
consecutive  trading day period at a market  value  equal  to  or
greater than 150% of the prevailing conversion rate.

      The  Amended Series A Preferred Stock is redeemable at  any
time  on or after May 1, 2002, in whole or in part, at the option
of  the  Company initially at a redemption price  of  $90.00  per
share  and thereafter at redemption prices which decrease ratably
annually  to  $85.00 per share on and after  May  1,  2006,  plus
accrued and unpaid dividends to the redemption date.  The Amended
Series A Preferred Stock is mandatorily redeemable, in whole,  on
May  1,  2007,  at a redemption price of $85.00 per  share,  plus
accrued  and unpaid dividends to the redemption date, payable  in
cash, or at the election of the Company, in Common Stock.

      Upon the occurrence of a change in control or certain other
fundamental changes, the conversion price of the Amended Series A
Preferred Stock will be reduced, for a limited period, in certain
circumstances in order to provide holders with loss protection at
a time when the market value of the Common Stock is less than the
then prevailing conversion price.

     The Amended Series A Preferred Stock will entitle the holder
thereof to cast the same number of votes as the shares of  Common
Stock then issuable upon conversion thereof on any matter subject
to  the  vote  of the holders of the Common Stock.  Further,  the
holders  of the Amended Series A Preferred Stock will be entitled
to  vote  as a separate class (i) to elect two directors  if  the
Company  is in arrears in payment of three semi-annual dividends,
and  (ii)  the  approval of two-thirds of  the  then  outstanding
Amended  Series  A  Preferred Stock  will  be  required  for  the
issuance  of  any class or series of stock ranking prior  to  the
Amended  Series  A Preferred Stock, as to dividends,  liquidation
rights and for certain amendments to the Company's Certificate of
Incorporation that adversely affect the rights of holders of  the
Amended Series A Preferred Stock.

      The  Equity  Warrants will entitle the holders  thereof  to
purchase in the aggregate 96,176,586 shares of the Common  Stock.
The  Equity Warrants are exercisable at any time after the  later
of  the first anniversary of the issue date or such date on which
the Company has reserved or has available a sufficient number  of
shares  of its Common Stock to permit exercise of all outstanding
Equity  Warrants  ("Initial Equity Warrant  Exercise  Date")  and
until 5:00 p.m. New York City time  on the seventh anniversary of
the  issue  date,  at an initial exercise price  of  $0.2063  per
share,  subject  to  adjustment.  If the Initial  Equity  Warrant
Exercise  Date does not occur by May 20, 1998, then  each  Equity
Warrant will automatically convert into the right to purchase one
share of Amended Series A Preferred Stock at an exercise price of
$34.00   per  share.   In  the  event  the  appropriate   Chinese
governmental authorities fail to approve the overall  development
plan  for  the Zhao Dong Block, on or prior to February 1,  1998,
then  the  holders of the Equity Warrants will have the right  to
require  the Company to purchase on March 2, 1998, one  share  of
Amended  Series  A Preferred Stock for each Equity  Warrant  such
holder  owns,  at a price of $85.00 per share, plus  accrued  and
unpaid dividends to the purchase date.

      The  Company paid $295,000 in cash to a finder,  who,  also
received  from  the Initial Purchaser, 5,882 of the  Units  being
issued in the Equity Offering.

      On  May  20, 1997, $8.0 million of the Secured Subordinated
Debt was repaid, with proceeds from the Equity Offering, to those
institutional investors who purchased Amended Series A  Preferred
Stock  in the Equity Offering. Accrued interest through  May  20,
1997,  totaling  approximately $1.0 million, was  paid  to  those
institutional investors by issuance of 11,816 shares  of  Amended
Series  A  Preferred  Stock and 2,008,720  warrants  to  purchase
Common Stock.

Common Stock
- ------------

      During  the  six  months ended June 30, 1997,  the  Company
issued  an  aggregate of 11,156,819 shares of  Common  Stock,  of
which  7,680,000  shares  were  issued  in  connection  with  the
exercise  of  stock purchase warrants with the Company  receiving
approximately $1.2 million; 3,476,000 were sold to raise  working
capital,  generating net proceeds of approximately $0.7  million;
and  819  shares were converted to Common Stock by  a  holder  of
Series  A  Preferred Stock.  Also during this  period,  1,408,125
shares  of  Common Stock were returned to the Company in  partial
payment  of  the purchase price for shares of Series F  Preferred
Stock.

 (6)     Commitments, 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 China National Oil and Gas
          Exploration and Development Corporation ("CNODC") in February
          1993. Under the terms of the Production Sharing Agreement, the
          Company and its partner 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 its partner.

          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   its   partner  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
               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    and    the   minimum    expenditure
               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.  (If the Contractor  elects
               to  proceed with the third phase of the  Contract,
               the  minimum expenditure requirement of the  third
               phase has been satisfied.)

          The  Production Sharing Agreement may be terminated  by
          the  Contractor  at  the  end  of  each  phase  of  the
          Exploration period, without further obligation.
     
     o    By letter dated November 8, 1996, the AMEX informed the
          Company that it was reviewing the Company's continued listing
          eligibility because:

          (1)       the  Company has incurred net losses for each
               of  the  past five fiscal years and the first  six
               months of the current fiscal year;
          (2)      the  Company has disclosed that  it  does  not
               have  sufficient cash flow from operations to meet
               its obligations;
          (3)     the Company is in default of payment of certain
               debt;
          (4)      the Company's independent accountants in their
               report  on the Company's 1995 financial statements
               noted   that  as  a  consequence  of  the  matters
               discussed above, substantial doubt has been raised
               as to the Company's ability to continue as a going
               concern.
               
          On   December   16,   1996,  the   Company   met   with
          representatives of the AMEX to present  information  in
          support  of  a  continued  listing.   By  letter  dated
          January 16, 1997, the AMEX notified the Company that it
          has  determined to defer further consideration  of  the
          Company's  continued listing eligibility until  it  has
          reviewed the Company's 1996 Form 10-K, and the  further
          review   of   the  Company's  favorable   progress   in
          satisfying guidelines for continued listing.  Based  on
          conversations  with  representatives  of  the  AMEX  on
          August  7,  1997, the Company believes that the  review
          will  be favorably concluded upon release of the escrow
          funds.
     
     o    On  April 10, 1997, the Company, through a wholly owned
          subsidiary sold $3.1 million of notes and 10.1 million warrants
          to purchase a like number of shares of Common Stock of the
          Company at $0.01 per share. The proceeds from these notes were
          immediately paid to Apache for unpaid cash calls. These notes
          have been repaid from proceeds of the Equity Offering. In August
          1997, the same subsidiary reborrowed $1.5 million to pay Apache
          for cash calls.
     
     o    The  Company  has  future commitments of  $1.3  million
          associated with its joint venture contract to enter the
          lubricating oil business in China.
     
     o    The Company is in dispute over a 1992 tax assessment by the
          Louisiana Department of Revenue and Taxation for the years 1987
          through 1991 in the approximate amount of $2.5 million.  The
          Company has also received a proposed assessment from the
          Louisiana Department of Revenue and Taxation for income tax years
          1991 and 1992, and franchise tax years 1992 through 1996. The
          Company has filed  a protest as to this proposed assessment, and
          oral communications from representatives of the Department
          indicate that certain of the Company's positions will be accepted
          by the Department.  It is the Company's intent to defend these
          assessments vigorously and the Company believes adequate
          provision has been made in the financial statements for any
          liability.
     
     o    In July 1997, China Investment and Development Corporation
          ("CIDC"), holders of the Company's Series B, Cumulative Preferred
          Stock, $.01 par value per share ("Series B Preferred Stock") sued
          the Company and each of its directors in an action entitled China
          Investment and Development Corporation vs. XCL Ltd.; Marsden W.
          Miller, Jr.; John T. Chandler; David A. Melman; Fred Hofheinz;
          Arthur W. Hummel, Jr.; Michael Palliser; and Francis J.
          Reinhardt, Jr. (Court of Chancery of the State of Delaware in and
          for New Castle County, Civil Action No. 15783-NC).  The suit
          alleges breach of (i) contract, (ii) corporate charter, (iii)
          good faith and fair dealing and (iv) fiduciary duty with respect
          to the alleged failure of the Company to redeem CIDC's Series B
          Preferred shares for an aggregate claimed redemption price of
          $5.0 million, in accordance with the terms of the Purchase
          Agreement and Certificate of Designation.  In addition, CIDC
          alleged that the individual directors tortiouosly interfered with
          its contractual relationship with the Company.  The Company
          believes it has fulfilled its obligations under the Preferred
          Stock and that the Preferred Stock is not in default, and
          accordingly an answer has been filed on behalf of the Company
          denying liability and a motion to dismiss has been filed on
          behalf of the directors.  The Company has indemnification
          obligations to the directors on the claims asserted against the
          directors.  The Company intends to vigorously defend this action.

     o    The Zhao Dong F-1 wildcat well was spudded on October 9,
          1996, and has been drilled to a total measured depth of 4,378
          meters or 3,300 meters true vertical depth.  The well encountered
          indications of sands, some with hydrocarbon shows, in the primary
          objective Shahejie section, but downhole conditions prevented
          adequate evaluation with electric logs to determine reservoir
          quality and therefore commerciality.  An unsuccessful attempt to
          sidetrack the original F-1 hole was made.  The F-1 was drilled
          pursuant to a turnkey drilling contract.  In accordance with the
          terms of the drilling contract, the turnkey driller has elected
          to demobilize the rig and has moved it off location.  Apache, as
          operator, is now in negotiations with the turnkey driller as to
          what is due under that contract.  The Company has been carried on
          the drilling of this well by Apache and has, therefore, not
          incurred any cost in the drilling of this well. An evaluation of
          drilling procedures and a re-evaluation of the exploration merit
          of redrilling the F-1 well must be made prior to any decision on
          how to proceed.  The Company is waiting to receive Apache's
          recommendation on how to proceed.
     
     o    In connection with the Lutcher Moore Tract, payments of
          principal and interest on the Seller Notes are past due and in
          July 1997, certain of the sellers have demanded payment.  The
          Company is negotiating an extension of the maturity dates of the
          Seller Notes however, should the Company be unsuccessful in
          negotiating further extension, the holders  have recourse only to
          the property itself, as the Company is not liable for the debt.
          The book value of this property is $12.2 million, therefore, if
          the Company should allow the mortgagees to repossess the property
          for nonpayment of the mortgage debt, the Company would incur a
          substantial loss.
     
     o    On July 26, 1996, an individual filed three lawsuits against
          a wholly owned subsidiary.  One suit alleges actual damage of
          $580,000 plus additional amounts that could result from an
          accounting of a pooled interest.  Another seeks legal and related
          expenses of $56,473 from an allegation the plaintiff was not
          adequately represented before the Texas Railroad Commission.  The
          third suit seeks a declaratory judgement that a pooling of a 1938
          lease and another in 1985 should be declared terminated and
          further plaintiffs seek damages in excess of $1 million to effect
          environmental restoration.  The Company believes these claims are
          without merit and intends to vigorously defend itself.
     
     o    The Company is subject to other legal proceedings some of
          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 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

                         March 31, 1997


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



Cautionary  Statement Pursuant to Safe Harbor Provisions  of  the
- -----------------------------------------------------------------
Private Securities Litigation Reform Act of 1995.
- ------------------------------------------------

      See  the  discussion  in the section  entitled  "Disclosure
Regarding Forward-Looking Information" herein.


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

      At June 30, 1997, the Company had an operating cash balance
of  $4.7  million and a working capital deficit of $34.5 million,
which  includes  $17.3 million owed to ING (U.S.)  Capital  Corp.
("ING")  under  its  Credit Facility,  $7.0  million  of  Secured
Subordinated   Debt,  $5.0  million  in  limited  recourse   debt
collateralized only by the Lutcher Moore Tract, and, $1.0 million
in  unsecured notes of XCL-China Ltd. which were repaid  in  July
1997.

     The Company completed a $75,000,000 debt offering (the "Note
Offering")  and  a  $25,000,030  preferred  stock  offering  (the
"Equity Offering") on May 20, 1997 (collectively referred  to  as
the  "Offerings").  Under terms of the trust indenture  two  cash
collateral  accounts were established (reflected in  the  balance
sheet  as cash held in escrow), one for $14,625,000 (representing
the  aggregate  amount  of  interest due  on  the  Notes  through
November 1, 1998) and the other for $60,375,000.  Funds  held  in
the  latter  cash  collateral account will be  disbursed  to  the
Company  only  if  the requisite Chinese authority  approves  the
Overall  Development  Plan  ("ODP")  by  November  1,  1997   for
development  of the C-D Field.  Additional funds of approximately
$13  million  are  expected from the sale of  the  Lutcher  Moore
Tract,  although there can be no assurance as to the  timing  and
amounts  to  be obtained. During 1996, litigation was  instituted
against the Company in connection with the remaining domestic oil
and  gas property held by the Company, effectively thwarting  the
Company's ability to consummate a sale by casting doubt as to the
Company's  rights to certain leases and demanding  damages.  Upon
resolution of the litigation the Company will resume its  efforts
to  dispose of these properties. These transactions will  provide
funding  for  the Company to repay all of its other indebtedness,
and, combined with projected cash flow, the estimated development
expenditures and its contractual exploration obligations.

      The Company anticipates incurring losses in fiscal 1997 and
1998 because production from the China properties is not expected
until  late  in 1998. If the Company is successful in  additional
exploratory drilling on the Zhao Dong Block, or if the Company is
successful  in  developing additional oil and gas  projects,  the
Company may need additional working capital. The Company believes
that  in such events funds will be available to meet these needs.
The  exact  amounts, source and timing of such financing  is  not
determinable at this time and there are no assurances it will  be
available  if  needed.   In addition, the  Company's  efforts  to
secure additional working capital could be impaired if its common
stock is delisted from the AMEX.  See Note 6.

      Longer  term liquidity will be dependent upon the Company's
future  performance,  including  commencement  of  production  in
China,  as well as continued access to capital markets, including
the  ability  to  issue  additional debt and  equity  securities.
Issuance of debt and equity securities may require consent of the
holders  of the Senior Secured Notes due May 1, 2004, and,  until
repaid  by proceeds of the Note Offering, ING and the holders  of
the  Company's  Secured Subordinated Debt, and  in  the  case  of
certain  equity  securities,  of  one  or  more  classes  of  the
Company's Preferred Stock.

      The Company is undertaking certain actions to simplify  its
capital    structure   which   will   include   the    amendment,
recapitalization  and  combination of its outstanding  Series  A,
Cumulative  Convertible Preferred Stock and Series E,  Cumulative
Convertible  Preferred Stock into a single designated  series  of
Amended  Series A, Cumulative Convertible Preferred Stock  which,
together  with  the  new  series issued on  May  20,  1997,  will
constitute  a  single class of Amended Series A Preferred  Stock.
The  Company  is also considering a reverse stock  split  of  its
Common  Stock.  The reverse stock split of the Common Stock  will
require  approval of the holders of a majority of the outstanding
shares  of  capital stock entitled to vote thereon at  a  special
stockholders' meeting planned for the fall, 1997.  Changes in the
outstanding  series of Preferred Stock will require  approval  of
the  holders  of  two-thirds  of  each  series  of  the  affected
outstanding   Preferred   Stock.   The   Company   has   received
indications from those series of outstanding Preferred Stock that
such approvals will be obtained.

      The  Company  was, until April 10, 1997, in  default  under
terms  of its Credit Facility with ING and, by virtue of  certain
cross  default  provisions,  the Secured  Subordinated  Debt.  By
agreement  dated  April 10, 1997,  as amended, (the  "Forbearance
Agreement") ING, in consideration of the Company's commitment  to
grant ING or its designee(s) warrants to acquire 7 million shares
of  Common Stock, agreed to forbear taking any action pending the
completion of the Offerings and release of such funds from a cash
collateral  account.  The proceeds from the sale  of  the  Senior
Secured  Notes due May 1, 2004, are expected to be used to  repay
such  debt.   Forbearance has been conditionally  extended  until
November  1,  1997, the anticipated date by which  the  requisite
Chinese  authority is expected to have approved  the  development
plan for the C-D Field.

      In  addition  to capital commitments to fund the  Company's
share of the Zhao Dong Block development, the Company has capital
requirements   for  its  lubricating  oil  and  coalbed   methane
projects.

       As  a  result  of  the  substantial  capital  requirements
described  above,  and the Company's recurring  net  losses,  the
report  of the Company's independent accountants dated April  10,
1997,  as  of, and for the year ended December 31, 1996, contains
an  explanatory paragraph regarding the ability of the Company to
continue   as   a  going  concern.   The  Company's   independent
accountants  have  indicated that, assuming the  release  of  the
escrow funds and repayment of the Credit Facility and the Secured
Subordinated Debt and no adverse conditions occur in  respect  of
the   Company's   projected  operations,  they  will   issue   an
unqualified  audit  report that does not contain  an  explanatory
paragraph on such consolidated financial statements.

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
U.S.  and  Chinese  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.

New Accounting Pronouncement
- ----------------------------

      In  February 1997, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards "SFAS No.  128
Earnings Per Share" effective for financial statements issued for
periods  ending  after December 15, 1997.   The  board  has  also
issued Statement No. 129 "Disclosure of Information About Capital
Structure"  also effective the same date.  The Company  does  not
believe  the  effect  of adopting these statements  will  have  a
material impact on the Company.

      In  June  1997,  the Financial Accounting  Standards  Board
issued Statement of Financial Accounting Standards "SFAS No. 130,
Reporting  Comprehensive  Income"  effective  for  fiscal   years
beginning after December 15, 1997.  Management believes  adoption
of  this  statement will have a financial statement  presentation
impact  only  and  will  not  have an  effect  on  the  Company's
financial position or results of operations.

      In  June,  1997,  the Financial Accounting Standards  Board
issued Statement of Financial Accounting Standards "SFAS No. 131,
Disclosure   about   Segments  of  an  Enterprise   and   Related
Information"  effective  for  financial  statements  for  periods
beginning after December 15, 1997.  Management believes  adoption
of  this  statement  will have a financial  statement  disclosure
impact  only  and  will  not  have an  effect  on  the  Company's
financial position or results of operations.  This statement need
not  be  applied to interim financial statements in  the  initial
year  of its application, but comparative information for interim
periods  in the initial year of application is to be reported  in
financial  statements for interim periods in the second  year  of
application.

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

      During the three and six month periods ended June 30, 1997,
the Company incurred net losses of $1.2 million and $2.4 million,
respectively, as compared to net losses of $3.1 million and  $4.7
million, respectively, during the corresponding periods in  1996.
The  loss in 1996 reflects the effect of a $1.3 million writedown
of the Company's investments.

      Oil  and  gas revenues for the three and six month  periods
ended  June  30,  1997,  were $53,000 and $137,000,  compared  to
$361,000  and $937,000 during the corresponding period  in  1996.
Revenues  will  continue to decline as the Company completes  its
announced  program  of  selling substantially  all  of  its  U.S.
producing  properties.  Interest expense increased in the  second
quarter of 1997, as compared to the corresponding period in 1996,
because of additional borrowings and higher interest rates.

       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 on 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.

      General  and  administrative  expenses  decreased  $89,000
during  the three months ended June 30, 1997 as compared  to  the
same  period  in 1996.  For the six months ended June  30,  1997,
general  and administrative expenses decreased $460,000  compared
to  the same period in 1996.  The decrease in each period was the
result  of  less  domestic activity in that the  Company  is  now
focused on development of the China properties.

<PAGE>
                                
                    XCL LTD. AND SUBSIDIARIES
                                
                         March 31, 1997
                                
                   PART II - OTHER INFORMATION


Item 1.          Legal Proceedings

      In  July 1997, China Investment and Development Corporation
("CIDC"), holders of the Company's Series B, Cumulative Preferred
Stock, $.01 par value per share ("Series B Preferred Stock") sued
the Company and each of its directors in an action entitled China
Investment  and Development Corporation vs. XCL Ltd.; Marsden  W.
Miller,  Jr.;  John T. Chandler; David A. Melman; Fred  Hofheinz;
Arthur   W.  Hummel,  Jr.;  Michael  Palliser;  and  Francis   J.
Reinhardt, Jr. (Court of Chancery of the State of Delaware in and
for  New  Castle  County, Civil Action No. 15783-NC).   The  suit
alleges  breach  of (i) contract, (ii) corporate  charter,  (iii)
good  faith and fair dealing and (iv) fiduciary duty with respect
to  the alleged failure of the Company to redeem CIDC's Series  B
Preferred shares for a claimed aggregate redemption price of $5.0
million,  in accordance with the terms of the Purchase  Agreement
and  Certificate of Designation.  In addition, CIDC alleged  that
the   individual  directors  tortiouosly  interfered   with   its
contractual relationship with the Company.  The Company  believes
it  has fulfilled the obligations of the Preferred Stock and that
the  Preferred Stock is not in default, and accordingly an answer
has  been filed on behalf of the Company denying liability and  a
motion to dismiss has been filed on behalf of the directors.  The
Company has indemnification obligations to the directors  on  the
claims  asserted against the directors.  The Company  intends  to
vigorously defend this action.

      Other  than as disclosed in the Company's Annual Report  on
Form  10-K,  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 2(c).  Changes in Securities

o  On  May  20,  1997,  the Company sold through  Jefferies  &
  Company,  Inc.  ("Jefferies"), in an unregistered  offering  to
  qualified  institutional  buyers and  accredited  institutional
  investors  (the  "Note  Offering")  75,000  Note  Units,   each
  consisting  of $1,000 principal amount of 13.5% Senior  Secured
  Notes due May 1, 2004 (collectively, the "Notes") and one Common
  Stock  Purchase Warrant (collectively the "Note  Warrants")  to
  purchase 1,280 shares of the Company's common stock, par  value
  $0.01 per share (the "Common Stock").   The Notes and the  Note
  Warrants will not be separately transferable until the date which
  is  the  earlier of (i) August 17, 1997 or (ii)  such  date  as
  Jefferies in its discretion deems appropriate.

  Concurrently,  the Company also offered through  Jefferies,  in
  an  unregistered offering to qualified institutional buyers and
  accredited  institutional  investors  (the  "Equity  Offering")
  294,118  Equity Units, each consisting of one share of  Amended
  Series  A,  Cumulative Convertible Preferred Stock,  par  value
  $1.00  per share ("Amended Series A Preferred Stock"), and  one
  Common   Stock  Purchase  Warrant  (collectively,  the  "Equity
  Warrants")  to  purchase  327 shares of  the  Company's  Common
  Stock.   The  Amended  Series  A  Preferred  Stock  and  Equity
  Warrants  will  not be separately transferable until  the  date
  which is the earlier of (i) October 16, 1997 or (ii) such  date
  as the Company in its discretion deems appropriate.
  
  Jefferies  was  the initial purchaser ("Initial Purchaser")  in
  connection   with   the  Note  Offering  and  Equity   Offering
  (referred  to  together as the "Offerings")  for which  it  was
  paid  usual and customary compensation as well as reimbursement
  for its out-of-pocket expenses in the Offerings.
  
  Interest  on the Notes will be payable semi-annually on  May  1
  and  November 1, commencing November 1, 1997.  The  Notes  will
  mature  on  May  1, 2004. The Notes are not redeemable  at  the
  option  of  the Company prior to May 1, 2002, except  that  the
  Company may redeem, at its option prior to May 1, 2002,  up  to
  35%  of  the original aggregate principal amount of the  Notes,
  at  a  redemption  price of 113.5% of the  aggregate  principal
  amount of the Notes, plus accrued and unpaid interest, if  any,
  to  the  date  of  redemption, with the net   proceeds  of  any
  equity  offering  completed  within  90  days  prior  to   such
  redemption; provided that at least $48.75 million in  aggregate
  principal amount of the Notes remain outstanding.  On or  after
  May  1,  2002,  the Notes are redeemable at the option  of  the
  Company,  in whole or in part, at  an initial redemption  price
  of  106.75%  of  the aggregate principal amount  of  the  Notes
  until  May  1,  2003, and at par thereafter, plus  accrued  and
  unpaid  interest, if any, to the date of redemption.  Upon  the
  occurrence  of  a  change  of  control,  the  Company  will  be
  obligated  to  make an offer to purchase all outstanding  Notes
  at  a price equal to 101% of the principal amount thereof, plus
  accrued and unpaid interest, if any, to the date of purchase.
  
  Prior   to   the  issuance  of  the  Notes,  the  Company   had
  approximately  $32.3  million  aggregate  principal  amount  of
  existing  full  recourse  indebtedness (the  "Existing  Secured
  Debt"),  collateralized by substantially all of the outstanding
  capital  stock  of  XCL-China  Ltd.,  the  Company's  principal
  operating subsidiary ("XCL-China").  Initially, the Notes  will
  be  secured  by all of the gross proceeds of the  Offering.   A
  portion  of  such gross proceeds (approximately $14.6  million)
  will  be  segregated into a separate account (the  "Capitalized
  Interest  Account")  to  pay  interest  on  the  Notes  through
  November   1,  1998.   If  certain  conditions  are  met,   the
  collateral  for  the  Notes (exclusive of  the  amount  in  the
  Capitalized  Interest  Account) will be released  and  used  to
  repay  the  Existing Secured Debt, to fund the Company's  China
  operations,  and  for  additional working capital  for  general
  corporate purposes, the Notes will then be secured by a  pledge
  of  all of the outstanding capital stock of XCL-China, and XCL-
  China  will  guarantee the Notes on a senior  basis.   If  such
  conditions  do  not occur prior to November 1,  1997,  however,
  the  Notes  will be mandatorily redeemed on November 30,  1997,
  at  a  redemption  price equal to 100% of the principal  amount
  thereof,  plus  accrued  and unpaid interest  to  the  date  of
  redemption.   Any  remaining unpaid amount in  respect  of  the
  Notes  shall become a claim against the Company subordinate  in
  right of payment to the Existing Secured Debt.
  
  The  Note Warrants will entitle the holders thereof to purchase
  in  the  aggregate 96,000,000 shares of the Common Stock.   The
  Note  Warrants will be exercisable at any time after the  later
  of  the  first  anniversary of the issue date or such  date  on
  which  the  Company has reserved or has available a  sufficient
  number of shares of its Common Stock to permit exercise of  all
  the  outstanding Note Warrants ("Initial Note Warrant  Exercise
  Date")  and  until 5:00 p.m. New York City time on the  seventh
  anniversary of the issue date, at an initial exercise price  of
  $0.2063  per  share, subject to adjustment .   If  the  Initial
  Note  Warrant  Exercise Date does not occur by  May  20,  1998,
  then  each  Note  Warrant will automatically convert  into  the
  right  to  purchase  one share of Amended  Series  A  Preferred
  Stock at an exercise price of $34.00 per share.
  
  Each   share  of  Amended  Series  A  Preferred  Stock  has   a
  liquidation   value   of  $85.00,  plus  accrued   and   unpaid
  dividends.   Dividends on the Amended Series A Preferred  Stock
  are  cumulative  from  May  20,  1997  and  are  payable  semi-
  annually,  commencing November 1, 1997, at an  annual  rate  of
  $8.075  per share.  Dividends are payable in additional  shares
  of  Amended  Series  A Preferred Stock (valued  at  $85.00  per
  share) through November 1, 2000, and thereafter in cash, or  at
  the  election of the Company, in additional shares  of  Amended
  Series  A  Preferred  Stock.  The Amended  Series  A  Preferred
  Stock  is convertible into Common Stock, at any time after  the
  first  anniversary  of the issue date, at  the  option  of  the
  holders  thereof,  unless previously redeemed,  at  an  initial
  conversion   price  of  $0.50  per  share   of   Common   Stock
  (equivalent  to a rate of 170 shares of Common Stock  for  each
  share  of  Amended  Series  A  Preferred  Stock),  subject   to
  adjustment  under certain conditions.  The Company is  entitled
  to  require conversion of all the outstanding shares of Amended
  Series  A Preferred Stock, at any time after November 20,  1997
  if  the  Common  Stock shall have traded for  20  trading  days
  during any 30 consecutive trading day period at a market  value
  equal  to  or  greater  than 150% of the prevailing  conversion
  rate.
  
  The  Amended Series A Preferred Stock is redeemable at any time
  on  or after May 1, 2002, in whole or in part, at the option of
  the  Company  initially at a redemption  price  of  $90.00  per
  share  and  thereafter  at  redemption  prices  which  decrease
  ratably annually to $85.00 per share on and after May 1,  2006,
  plus accrued and unpaid dividends to the redemption date.   The
  Amended Series A Preferred Stock is mandatorily redeemable,  in
  whole,  on  May  1, 2007, at a redemption price of  $85.00  per
  share,  plus  accrued and unpaid dividends  to  the  redemption
  date,  payable in cash, or at the election of the  Company,  in
  Common Stock.
  
  Upon  the  occurrence of a change in control or  certain  other
  fundamental  changes,  the  conversion  price  of  the  Amended
  Series  A  Preferred  Stock  will be  reduced,  for  a  limited
  period,  in  certain circumstances in order to provide  holders
  with  loss  protection at a time when the market value  of  the
  Common  Stock  is  less  than  the then  prevailing  conversion
  price.
  
  The  Amended Series A Preferred Stock will entitle  the  holder
  thereof  to  cast  the same number of votes as  the  shares  of
  Common  Stock  then  issuable upon conversion  thereof  on  any
  matter  subject to the vote of the holders of the Common Stock.
  Further,  the  holders of the Amended Series A Preferred  Stock
  will  be entitled to vote as a separate class (i) to elect  two
  directors  if  the  Company is in arrears in payment  of  three
  semi-annual  dividends, and (ii) the approval of two-thirds  of
  the  then outstanding Amended Series A Preferred Stock will  be
  required  for  the  issuance of any class or  series  of  stock
  ranking  prior to the Amended Series A Preferred Stock,  as  to
  dividends,  liquidation rights and for  certain  amendments  to
  the  Company's  Certificate  of  Incorporation  that  adversely
  affect  the rights of holders of the Amended Series A Preferred
  Stock.
  
  The  Equity  Warrants  will  entitle  the  holders  thereof  to
  purchase  in  the  aggregate 96,176,586 shares  of  the  Common
  Stock.   The Equity Warrants are exercisable at any time  after
  the  later of the first anniversary of the issue date  or  such
  date  on  which  the Company has reserved or  has  available  a
  sufficient  number  of  shares of its Common  Stock  to  permit
  exercise  of  all outstanding Equity Warrants ("Initial  Equity
  Warrant Exercise Date") and until 5:00 p.m. New York City  time
  on  the  seventh anniversary of the issue date, at  an  initial
  exercise  price  of $0.2063 per share, subject  to  adjustment.
  If  the Initial Equity Warrant Exercise Date does not occur  by
  May  20,  1998,  then  each Equity Warrant  will  automatically
  convert into the right to purchase one share of Amended  Series
  A  Preferred  Stock at an exercise price of $34.00  per  share.
  In  the  event the appropriate Chinese governmental authorities
  fail  to approve the overall development plan for the Zhao Dong
  Block,  on  or prior to February 1, 1998, then the  holders  of
  the  Equity Warrants will have the right to require the Company
  to  purchase  on March 2, 1998, one share of Amended  Series  A
  Preferred Stock for each Equity Warrant such holder owns, at  a
  price  of  $85.00 per share, plus accrued and unpaid  dividends
  to the purchase date.
  
  The  securities issued in the Note Offering and in  the  Equity
  Offering  are "restricted securities" as defined  in  Rule  144
  under  the Securities Act of 1933, as amended.  The Note  Units
  and  Equity  Units,  and upon separation,  the  Notes,  Amended
  Series  A  Preferred Stock, Note Warrants and  Equity  Warrants
  are  eligible for trading in the Private Offering, Resales  and
  Trading  through  Automated  Linkage  Market  of  the  National
  Association of Securities Dealers, Inc.  Holders will  also  be
  entitled  to certain registration rights with respect to  their
  securities.   The  interest rate on the  Notes  is  subject  to
  increase under certain circumstances if the Company is  not  in
  compliance  with  its  registration  obligations  to  the  Note
  holders.
  
  The  Company  agreed to issue to Jefferies in  connection  with
  the  Note  Offering  a  total of 15,006  warrants  to  purchase
  19,207,680 shares of Common Stock at an initial exercise  price
  of  $0.2063 per share.  Of such warrants, 2,251 will be  issued
  directly  to a finder, who, will also receive from the  Company
  $295,000 in cash, and from the Initial Purchaser, 5,882 of  the
  Units being issued in the Equity Offering.
  
  Proceeds  of  the  Equity  Offering,  net  of  commissions  and
  expenses,  were  used  to repay certain  indebtedness  and  the
  remainder added to the working capital of the Company.

o  On May 20, 1997, the Company issued 11,816 shares of Amended
  Series A Preferred Stock and 2,008,720 warrants to acquire shares
  of  Common  Stock, in respect of approximately $1.0 million  of
  accrued  interest  payable  to those institutional  holders  of
  Secured  Subordinated Debt who purchased $8 million of  Amended
  Series A Preferred Stock in the Equity Offering. The shares  of
  Amended Series A Preferred Stock were valued at $85.00 per share.
  The warrants issued are first exercisable on May 20, 1998, at an
  exercise price of $0.2063 per share, and expire on November  1,
  2000.

These  securities were sold within the United States pursuant  to
an  exemption  from,  or in a transaction  not  subject  to,  the
registration requirements of the Securities Act, pursuant to Rule
144A,  Regulation  D and Regulation S of the Securities  Act,  in
that  the  securities were offered and sold only  to  "accredited
investors"  or  outside the U.S.  All of the  securities  bear  a
restrictive   legend,   were  issued  pursuant   to   appropriate
subscription  documentation and are  subject  to  restriction  on
resale or transfer.

Item 3.     Defaults Upon Senior Securities.

(a)     Debt

      The  Company has been in default of interest payments since
October  1, 1996 and principal payments since January 2, 1997  to
ING,  resulting  in a default under the Credit Facility  and,  by
virtue   of   certain  cross  default  provisions,  the   Secured
Subordinated  Debt.   By  letter  dated  January  9,  1997,   ING
acknowledged  that  failure to make such principal  and  interest
payments  constituted an event of default and advised  that  such
past  due  payments  bear interest at the Late  Payment  Rate  in
effect on such date.   On January 2, 1997, the Late Payment  rate
was  12.25%. Under the terms of the Forbearance Agreement between
the  Company,  XCL-China and ING, ING agreed that  it  would  not
accelerate   the   maturity  of,  or  commence  any   foreclosure
procedures to collect, the indebtedness under the Credit Facility
until May 31, 1997.  As of May 20, 1997, the closing date for the
Offerings, ING's agreement to forbear was conditionally  extended
to  November 1, 1997.  The Forbearance Agreement does not operate
to  remove any default under the Credit Facility, and ING will be
free  to assert all of its legal and equitable rights at the  end
of  the  forbearance  period.  The Forbearance  Agreement  allows
proceeds  of  the  Equity Offering to be used  to  repay  Secured
Subordinated Debt of the Company, to the extent that  holders  of
that  debt  subscribed to the Equity Offering.  In addition,  the
Forbearance  Agreement requires that the proceeds of  the  Equity
Offering  be  used first to pay the costs of issuance  associated
with  both the Equity Offering and the Offering and to repay  the
XCL-China  Debt ($3.1 million borrowed on April 10, 1997  from  a
group of institutional and accredited investors and evidenced  by
promissory   notes  of  XCL-China);  second,   to   pay   current
obligations  of XCL-China and to reestablish a reserve  for  such
obligations  (under terms reasonably acceptable to  ING)  pending
release of the proceeds of the Offering; third, to pay reasonable
and   necessary  general  and  administrative  expenses   through
November 1, 1997 (not to exceed $2,375,000); and fourth,  to  the
extent  that  any proceeds of the Equity Offering remain,  to  be
applied  against the indebtedness under the Credit Facility.   As
consideration  for the Forbearance Agreement, the Company  issued
warrants  to ING, pledged the stock of certain subsidiaries,  and
provided ING with a guaranty of the indebtedness under the Credit
Facility  by  XCL-China.  In addition, the  Credit  Facility  was
amended to provide that proceeds from any direct or indirect sale
of  the  Lutcher Moore Tract are to be used first to pay debt  on
the  Lutcher  Moore  Tract  (up  to  $5.2  million  plus  accrued
interest), second to pay the XCL-China Debt, or if the  XCL-China
Debt  has been paid, to establish a reserve of up to $3.1 million
for  current and future obligations of XCL-China incurred  on  or
before  September  30,  1997, and third to pay  the  indebtedness
under the Credit Facility.

       During  April  1993,  the  Company  issued  in  a  private
placement, $15 million of Secured Subordinated Note Units.   Each
of  these 40 units consisted of a $375,000 note payable, warrants
to  acquire 100,000 shares of the Company's Common Stock at $0.90
per share (which were previously issued to a group of banks in  a
prior  credit  facility),  a  net  profits  interest  in  certain
exploration leases and a contractual interest in the net revenues
of  XCL-China, under the Contract relating the Zhao  Dong  Block,
which was not material.  This borrowing bears interest at 12%, if
paid  with  cash,  or 14%, if the Company elects  to  use  Common
Stock,  with  payment at 125%  of the interest  due  if  paid  in
unregistered  shares.  It is collateralized by a second  mortgage
on  all  the Company's producing properties and a second lien  on
the  stock  of  XCL-China.  Payment on this debt cannot  be  made
prior  to  payment on the indebtedness under the Credit Facility.
The  terms of the Secured Subordinated Debt provide that an event
of  default  under the Credit Facility which has not been  waived
and permits ING to accelerate the maturity of its indebtedness in
an  event  of default on the Secured Subordinated debt.   In  the
case  of  an  event  of  default,  the  holders  of  the  Secured
Subordinated  Debt cannot take any enforcement action  (including
acceleration of the Secured Subordinated Debt) while  the  Credit
Facility  is  outstanding until the lapse of a  180-day  blocking
period.   A blocking period commences with delivery of a blocking
notice by holders of 70 percent of the Secured Subordinated Debt.
No such blocking notice has been given.  As noted above, an event
of  default exists under the Credit Facility, therefore an  event
of  default exists with respect to the Secured Subordinated Debt.
In accordance with the terms of the Forbearance Agreement, on May
20,  1997,  $8.0  million of the Secured  Subordinated  Debt  was
repaid,  with  proceeds  from  the  Equity  Offering,  to   those
institutional investors who purchased Amended Series A  Preferred
Stock in the Equity Offering.

(b)     Preferred Stock

      The  Series  A  Preferred Stock dividend  requirements  are
approximately   2.9  million  pounds  sterling  (U.K.)   annually
(approximately   $4.75   million)  and   currently   insufficient
liquidity  exists to continue to pay such amounts.  Further,  the
Credit  Facility 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 the Series  A  Preferred  Stock  are
entitled to representation on the Board of Directors.

      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 authorized Series  A  Preferred  Stock
authorized. During February 1997, the Company sold 13,458  shares
of Series A Preferred Stock for $157,240.  The proceeds were used
to  pay  the  withholding  taxes and  fractional  interests  with
respect  to  the  December 31, 1995 dividend payment.   In  March
1997, the Company issued an additional 50,137 shares of Series  A
Preferred Stock in payment of this dividend, therefore fulfilling
its  obligation for such dividend period. The Board of  Directors
elected  not  to  declare the dividends payable  June  30,  1996,
December 31, 1996 and June 30, 1997.

      The  holders of the Series B Preferred Stock,  in  a  legal
action  brought  against  the Company  and  its  directors,  have
alleged that the Company is in default of the terms of the Series
B Preferred Stock. See Part II - Item 1 "Legal Proceedings."

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

      There  were no matters submitted to a vote of the  security
holders of the Company during the period covered by this report.

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

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

     See Index to Exhibits.

 (b)     Reports on Form 8-K

     A current report on Form 8-K was filed to report that on May
20,  1997,  the  Company  closed the  Note  Offering  and  Equity
Offering through Jefferies & Co., Inc.

     A current report on Form 8-K was filed to report that on May
22,  1997,  the  Company  sold 870,000  shares  of  Common  Stock
pursuant to Regulation S of the Act through the exercise of stock
purchase warrants.

<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/ Marsden W. Miller, Jr.
                         By: _________________________________
                              Marsden W. Miller, Jr., Chairman
                              and acting Chief Accounting Officer


Date: August 14, 1997
<PAGE>                                
                        INDEX TO EXHIBITS


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

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. (Q)(i)

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 (now known as
     ChaseMellon Shareholder Services) 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)

4.31     Stock Purchase Agreement between the Company and Janz
     Financial Corp. Ltd. dated August 14, 1996, whereby clients
     of Janz Financial Corp. Ltd. purchased 2,800,000 units
     comprised of one shares of Common Stock and one warrant to
     purchase one share of Common Stock in a Regulation S
     transaction. (P)(i)

4.32     Form of a series of Stock Purchase Warrants issued to
     Janz Financial Corp. Ltd. dated August 14, 1996, entitling
     the holders thereof to purchase up to 3,080,000 shares of
     Common Stock at $0.25 per share on or before August 13,
     2001. (P)(ii)

4.33     Stock Purchase Agreement between the Company and
     Provincial Securities Ltd. dated August 16, 1996, whereby
     Provincial purchased 1,500,000 shares of Common Stock in a
     Regulation S transaction. (P)(iii)

4.34     Stock Purchase Warrant issued to Terrenex Acquisitions
     Corp. dated August 16, 1996, entitling the holder thereof to
     purchase up to 3,000,000 shares of Common Stock at $0.25 per
     share on or before December 31, 1998. (P)(iv)

4.35     Form of a series of Stock Purchase Warrants dated
     November 26, 1996, entitling the following holders thereto
     to purchase up to 2,666,666 shares of Common Stock at $0.125
     per share on or before December 31, 1999:

                Warrant Holder                          Warrants
                --------------                          --------
     Opportunity Associates, L.P.                        133,333
     Kayne Anderson Non-Traditional Investments, L.P.    666,666
     Arbco Associates, L.P.                              800,000
     Offense Group Associates, L.P.                      333,333
     Foremost Insurance Company                          266,667
     Nobel Insurance Company                             133,333
     Evanston Insurance Company                          133,333
     Topa Insurance Company                              200,000 (Q)(i)

4.36     Form of a series of Stock Purchase Warrants dated
     December 31, 1996 (2,128,000 warrants) and January 8, 1997
     (2,040,000 warrants) to purchase up to an aggregate of
     4,168,000 shares of Common Stock at $0.125 per share on or
     before August 13, 2001. (Q)(ii)

4.37     Form of Stock Purchase Warrants dated February 6, 1997,
     entitling the following holders to purchase an aggregate of
     1,874,467 shares of Common Stock at $0.25 per share on or
     before December 31, 1999:

                 Warrant Holder                     Warrants
                 --------------                     -------- 
     Donald A. and Joanne R. Westerberg             241,660
     T. Jerald Hanchey                            1,632,807 (Q)(iii)

4.38     Certificate of Designation of Series F, Cumulative
     Convertible Preferred Stock, par value $1.00 per share
     (Q)(iv)

4.39     Form of Subscription Agreement for Series F, Cumulative
     Convertible Preferred Stock with respect to the following
     purchases:

     Subscriber                              Shares
     ----------                              ------
     Mitch Leigh                              18,448
     Abby Leigh                                1,731
     Arthur Rosenbloom                           878 (Q)(v)

4.40     Form of a series of Stock Purchase Warrants dated April
     10, 1997, issued as a part of a unit offered with Unsecured
     Notes of XCL-China Ltd., exercisable at $0.01 per share on
     or before April 9, 2002, entitling the following holders to
     purchase up to an aggregate of 10,092,980 shares of Common
     Stock:

             Warrant Holder                             Warrants
             --------------                             --------
     Kayne Anderson Offshore L.P.                        651,160
     Offense Group Associates, L.P.                    1,627,900
     Kayne Anderson Non-Traditional Investments, L.P.  1,627,900
     Opportunity Associates, L.P.                      1,302,320
     Arbco Associates, L.P.                            1,627,900
     J. Edgar Monroe Foundation                          325,580
     Estate of J. Edgar Monroe                           976,740
     Boland Machine & Mfg. Co., Inc.                     325,580
     Construction Specialists, Inc. 
       d/b/a Con-Spec, Inc.                            1,627,900  (Q)(vi)

4.41      Form  of Purchase Agreement dated May 13, 1997, between
     the  Company  and  Jefferies & Company, Inc.  (the  "Initial
     Purchaser") with respect to 75,000 Units each consisting  of
     $1,000  principal amount of 13.5% Senior Secured  Notes  due
     May  1,  2004,  Series A and one warrant to  purchase  1,280
     shares of the Company's Common Stock with an exercise  price
     of $0.2063 per share ("Note Warrants"). (R)(i)

4.42      Form  of Purchase Agreement dated May 13, 1997, between
     the  Company  and  Jefferies & Company, Inc.  (the  "Initial
     Purchaser") with respect to 294,118 Units each consisting of
     one  share  of  Amended  Series  A,  Cumulative  Convertible
     Preferred Stock ("Amended Series A Preferred Stock") and one
     warrant to purchase 327 shares of the Company's Common Stock
     with  an  exercise  price  of  $0.2063  per  share  ("Equity
     Warrants"). (R)(ii)

4.43      Form of Warrant Agreement and Warrant Certificate dated
     May  20,  1997, between the Company and Jefferies & Company,
     Inc.,  as  the Initial Purchaser, with respect to  the  Note
     Warrants. (R)(iii)

4.44      Form of Warrant Agreement and Warrant Certificate dated
     May  20,  1997, between the Company and Jefferies & Company,
     Inc.,  as the Initial Purchaser, with respect to the  Equity
     Warrants. (R)(iv)

4.45      Form of Designation of Amended Series A Preferred Stock
     dated May 19, 1997. (R)(v)

4.46      Form  of  Amended Series A Preferred Stock certificate.
     (R)(vi)

4.47      Form  of  Global  Unit  Certificate  for  75,000  Units
     consisting of 13.5% Senior Secured Notes due May 1, 2004 and
     Warrants to Purchase Shares of Common Stock. (R)(vii)

4.48      Form  of  Global  Unit Certificate  for  293,765  Units
     consisting of Amended Series A Preferred Stock and  Warrants
     to Purchase Shares of Common Stock. (R)(viii)

4.49      Form  of Warrant Certificate dated May 20, 1997, issued
     to  Jefferies  &  Company,  Inc.,  with  respect  to  12,755
     warrants  to purchase shares of Common Stock of the  Company
     at an exercise price of $0.2063 per share. (R)(ix)

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 Units 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.  (Q)(ii)

10.39     Form of Fifth 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 August
     8, 1996. (Q)(vii)

10.40     Form of Assignment and Sale between XCL Acquisitions,
     Inc. and purchasers of an interest in certain promissory
     notes held by XCL Acquisitions, Inc. as follows:

                                                        Principal   Purchase
             Date               Purchaser                 Amount      Price

     November 19, 1996  Opportunity Associates, L.P.    $15,627.39  $12,499.98
     November 19, 1996  Kayne Anderson Non-Traditional
                        Investments, L.P.               $78,126.36  $62,499.98
     November 19, 1996  Offense Group Associates, L.P.  $39,063.18  $31,249.99
     November 19, 1996  Arbco Associates, L.P.          $93,743.14  $75,000.04
     November 19, 1996  Nobel Insurance Company         $15,627.39  $12,499.98
     November 19, 1996  Evanston Insurance  Company     $15,627.39  $12,499.98
     November 19, 1996  Topa Insurance Company          $23,435.79  $18,750.01
     November 19, 1996  Foremost Insurance Company      $31,249.48  $25,000.04
     February 10,  1997 Donald A. and Joanne R. 
                            Westerberg                  $25,000.00  $28,100.00
     February 10, 1997  T. Jerald Hanchey              $168,915.74 $189,861.29 

     (Q)(viii)

10.41     Form of Sixth Amendment to Credit Agreement between
     Lutcher-Moore Development Corp., Lutcher & Moore Cypress
     Lumber Company, The First National Bank of Lake Charles, The
     Estate of 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 28, 1997. (Q)(ix)

10.42     Form of Act of Sale between the Company and The
     Schumacher Group of Louisiana, Inc. dated March 31, 1997,
     where in the Company sold its office building. (Q)(x)

10.43     Amendment No. 1 to the May 1, 1995 Agreement with
     Apache Corp. dated April 3, 1997, effective December 13,
     1996. (Q)(xi)

10.44     Form of Guaranty dated April 9, 1997 by XCL-China Ltd.
     in favor of ING (U.S.) Capital Corporation executed in
     connection with the sale of certain Unsecured Notes issued
     by XCL-China Ltd. (Q)(xii)

10.45     Form of First Amendment to Stock Pledge Agreement dated
     April 9, 1997, between the Company and ING (U.S.) Capital
     Corporation adding XCL Land Ltd. to the Stock Pledge
     Agreement dated as of January 31, 1994. (Q)(xiii)

10.46     Form of Agreement dated April 9, 1997, between ING
     (U.S.) Capital Corporation, XCL-China and holders of the
     Senior Unsecured Notes, subordinating the Guaranty granted
     by XCL-China in favor of ING to the Unsecured Notes.
     (Q)(xiv)

10.47     Form of Forbearance Agreement dated April 9, 1997
     between the Company and ING (U.S.) Capital Corporation.
     (Q)(xv)

10.48     Form of a series of Unsecured Notes dated April 10,
     1997, between the Company and the following entities:

             Note Holder                              Principal Amount

     Kayne Anderson Offshore, L.P.                        $200,000
     Offense Group Associates, L.P.                       $500,000
     Kayne Anderson Non-Traditional Investments, L.P.     $500,000
     Opportunity Associates, L.P.                         $400,000
     Arbco Associates, L.P.                               $500,000
     J. Edgar Monroe Foundation                           $100,000
     Estate of J. Edgar Monroe                            $300,000
     Boland Machine & Mfg. Co., Inc.                      $100,000
     Construction Specialists, Inc. d/b/a Con-Spec, Inc.  $500,000 (Q)(xvi)

10.49     Form of Subscription Agreement dated April 10, 1997, by
     and between XCL-China, Ltd., the Company and the subscribers
     of Units, each unit comprised of $100,000 in Unsecured Notes
     and 325,580 warrants. (Q)(xvii)

10.50     Form of Intercompany Subordination Agreement dated
     April 10, 1997, between the Company, XCL-Texas, Ltd., XCL
     Land Ltd., The Exploration Company of Louisiana, Inc., XCL-
     Acquisitions, Inc., XCL-China Coal Methane Ltd., XCL-China
     LubeOil Ltd., XCL-China Ltd., and holders of the Unsecured
     Notes. (Q)(xviii)

10.51     Form of Indenture dated as of May 20, 1997, between the
     Company,  as  Issuer  and Fleet National  Bank,  as  Trustee
     ("Indenture"). (R)(x)

10.52      Form  of  13.5% Senior Secured Note due May  1,  2004,
     Series A issued May 20, 1997 to Jefferies & Company, Inc. as
     the Initial Purchaser (Exhibit A to the Indenture). (R)(xi)

10.53      Form  of  Pledge Agreement dated as of May  20,  1997,
     between  the  Company and Fleet National  Bank,  as  Trustee
     (Exhibit C to the Indenture). (R)(xii)

10.54      Form  of  Cash  Collateral and Disbursement  Agreement
     dated  as  of  May 20, 1997, between the Company  and  Fleet
     National Bank, as Trustee and Disbursement Agent, and Herman
     J.   Schellstede   &  Associates,  Inc.,  as  Representative
     (Exhibit F to the Indenture). (R)(xiii)

10.55      Form  of Intercreditor Agreement dated as of  May  20,
     1997,  between the Company, ING (U.S.) Capital  Corporation,
     the  holders of the Secured Subordinated Notes due April  5,
     2000 and Fleet National Bank, as trustee for the holders  of
     the 13.5% Senior Secured Notes due May 1, 2004 (Exhibit G to
     the Indenture). (R)(xiv)

10.56     Registration Rights Agreement dated as of May 20, 1997,
     by  and  between the Company and Jefferies &  Company,  Inc.
     with  respect to the 13.5% Senior Secured Notes due  May  1,
     2004 and 75,000 Common Stock Purchase Warrants (Exhibit H to
     the Indenture). (R)(xv)

10.57      Form  of  Security  Agreement,  Pledge  and  Financing
     Statement  and Perfection Certificate dated as  of  May  20,
     1997,  by  the Company in favor of Fleet National  Bank,  as
     Trustee (Exhibit I to the Indenture). (R)(xvi)

10.58     Registration Rights Agreement dated as of May 20, 1997,
     by  and  between the Company and Jefferies &  Company,  Inc.
     with  respect  to the 9.5% Amended Series A Preferred  Stock
     and Common Stock Purchase Warrants. (R)(xvii)

10.59      Form of Restated Forbearance Agreement dated effective
     as of May 20, 1997, between the Company, XCL-Texas, Inc. and
     ING (U.S.) Capital Corporation. (R)(xviii)

10.60     Form of Seventh Amendment to Credit Agreement between
     Lutcher-Moore Development Corp., Lutcher & Moore Cypress
     Lumber Company, The First National Bank of Lake Charles, The
     Estate of 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 May 8, 1997. *

10.61     Form of Eighth Amendment to Credit Agreement between
     Lutcher-Moore Development Corp., Lutcher & Moore Cypress
     Lumber Company, The First National Bank of Lake Charles, The
     Estate of 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 July 29, 1997. *

11.     Statement re computation of per share earnings *

15.     Not applicable.

18.     Not applicable.

19.     Not applicable.

22.     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.

(Q)      Incorporated by reference to Quarterly Report on Form 10-
     Q for the quarter ended June 30, 1996, filed August 14,
     1996, where it appears as (i) Exhibit 3.9 and (ii) Exhibit
     10.38.

(P)     Incorporated by reference to Quarterly Report on Form 10-
     Q for the quarter ended September 30, 1996, filed November
     14, 1996, where it appears as (i) through (iv) Exhibits 4.31
     through 4.34.

(Q)     Incorporated by reference to Annual Report on Form 10-K
     for the year ended December 31, 1996, filed April 15, 1997,
     where it appears as (i) through (vi) Exhibits 4.35 through
     4.40 and (vii) through (xviii) Exhibits 10.39 through 10.50.

(R)     Incorporated by reference to Current Report on Form 8-K
     dated May 20, 1997, filed June 3, 1997, where it appears as
     (i) through (ix) Exhibits 4.1 through 4.9 and (x) through
     (xviii) Exhibits 10.51 through 10.59.





             SECOND AMENDMENT TO PROMISSORY NOTE AND
              SEVENTH AMENDMENT TO CREDIT AGREEMENT

                     Dated as of May 8, 1997


     THIS SECOND AMENDMENT TO PROMISSORY NOTE AND SEVENTH
AMENDMENT TO CREDIT AGREEMENT (this "Amendment") is being entered
into by and among LUTCHER-MOORE DEVELOPMENT CORPORATION, a
Louisiana corporation ("Development Corporation"), LUTCHER &
MOORE CYPRESS LUMBER COMPANY, a Louisiana partnership in
commendam ("Lumber Company") (Development Corporation and Lumber
Company, collectively, the "Borrowers"), and THE FIRST NATIONAL
BANK OF LAKE CHARLES, a national banking association (the
"Lender"), with THE ESTATE OF 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 CARMOUCHE, and VIRGINIA MARTIN
CARMOUCHE (collectively, the "Guarantors"), as intervenors, and
with L. M. HOLDING ASSOCIATES, L.P., A LOUISIANA PARTNERSHIP IN
COMMENDAM ("Holding"), also as intervenor.


                           WITNESSETH:

THAT,

WHEREAS, the Borrowers and the Lender have heretofore entered
into that certain Credit Agreement dated as of November 16, 1987,
as heretofore amended by that certain First Amendment to Credit
Agreement dated as of May 29, 1991, between the Borrowers and the
Lender, by that certain Second Amendment to Credit Agreement
dated as of May 26, 1994, among the Borrowers, Lender, Guarantors
and Holding, by that certain Third Amendment to Credit Agreement
dated as of June 15, 1995, among the Borrowers, Lender,
Guarantors and Holding, by that certain Fourth Amendment to
Credit Agreement dated as of January 16, 1996, among the
Borrowers, Lender, Guarantors and Holding, by that certain Fifth
Amendment to Credit Agreement dated as of August 8, 1996, among
the Borrowers, Lender, Guarantors and Holding, and by that
certain Amendment to Promissory Note and Sixth Amendment to
Credit Agreement dated as of January 28, 1997, among Borrowers,
Lender, Guarantors and Holding (said Credit Agreement, as so
amended, the "Original Credit Agreement"); and,

WHEREAS, pursuant to the Original Credit Agreement, the Borrowers
executed and delivered to the Lender a promissory note made by
the Borrowers dated August 8, 1996, payable to the order of the
Lender in the principal sum of $2,393,419.88 bearing interest at
the rate of 9.25% per annum (the "Existing Note"); and,

WHEREAS, the Existing Note has an existing principal balance of
S2,293,419.88, which amount is due and payable in lull under the
terms of the Existing Note; and,

WHEREAS, the Borrowers, the Guarantors, and Holding have all
requested the Lender to extend the maturity date of the Existing
Note, and the Lender has agreed to do so, subject to the terms
and conditions of this Amendment.


NOW, THEREFORE, the parties hereto agree as follows:


SECTION 1. Amendments to the Existing Note and the Original
Credit Agreement.

(a)     Section 1.1.20 of the Original Credit Agreement is hereby
amended to read in its entirety as follows:

"Maturity Date" means the earlier to occur of (i) July 3, 1997,
or (ii) the earlier date of the Lender's acceleration of the
Obligations pursuant to Section 8.1 hereof

(b)     The Existing Note, as heretofore amended, is hereby
further amended so that it shall henceforth be payable on demand,
or if no demand is made, in monthly installments of accrued and
unpaid interest, with such payments to be due and payable on the
17th day of each month from the date hereof through and until
July 3, 1997, at which time all principal and accrued interest
shall be payable in full.

(c)     All references in the Original Credit Agreement to the
term "Note" are hereby amended to refer the Existing Note, as
heretofore amended and as further amended hereby

(d)     Article IV of the Original Credit Agreement is hereby
deleted in its entirety and replaced with the following:

                           ARTICLE IV
                                
                                
               CONDITIONS PRECEDENT AND CONDITIONS
                           SUBSEQUENT

4.1     The obligation of Lender to honor the Commitment is
subject to the following conditions precedent:

(a)     The representations and warranties of Borrowers set forth
herein, or in any other document furnished to Lender in
connection herewith, shall be true and coreect, when made and on
and as of the date of the renewal of the Obligations pursuant
hereto, as if restated in lull on and as of such date;

(b)     Lender shall have received specific corporate resolutions
of Development Corporation and Holdings and proof of authority
for the person or persons signing this Amendment, the Note or any
of the Collateral Documents on behalf of Lumber Company or any
Guarantor which is a trust or estate, all of which must be
satisfactory in form and substance to Lender;

(c)     Lender shall have received,  in  form  and  substance
satis%ctory to Lender,  fully executed counterparts of this
Amendment, the Note, and the modification to the Lumber Company
Note;

(d)     No Default or Event of Default exists hereunder or shall
result from the transactions contemplated hereby (except as may
have been waived by Lender in writing);

(e)     Lender shall have received opinions of counsel  for
Borrowers, Guarantors, and Holding, in form and substance
satisfactory to Lender; and,

(f)     Lender shall have received a fully executed counterpart
of an amendment to the Servicing Agreement, in form and substance
satisfactory to it.

     4.2     Conditions Subsequent.     Lenders obligations to
allow the Obligations to remain outstanding shall be subject to
the satisfaction of the following conditions subsequent:

(a)     To the extent the opinion of counsel to Borrowers cannot
state that no court orders are required in connection with the
transactions contemplated hereby from the Succession of Edward
Carmouche, the Estate of John W. Mecom, and the Estate of Mary
Elizabeth Mecom, such court orders shall be obtained to Lenders
satisfaction on or prior to May 31, 1997;

(b)  Lender shall receive, on or before May 31, 1997, an
endorsement to the title policy insuring the Mortgage pursuant to
which the title shall be brought current through the date of this
Amendment, which shall evidence no liens against the Lands and
Leases covered by the Mortgage other than the Mortgage and other
mortgages or liens which have been consented to in writing by the
Lender; and,

(c)     Holding shall continue to deposit a minimum of $15,000.00
per month, in the deposit account affected by the Holding
Assignment of Deposit Account.

(g)     Section 8.1 of the Original Credit Agreement is hereby
amended to revise subparagraph (i) thereof to read in its
entirety as follows:

(i)     Failure of the Borrowers to deliver to the Lender the
title insurance endorsement required pursuant to Section 4.2(b)
hereof on or prior to May 31, 1997, or the failure of the
Borrowers to timely obtain and deliver to Lender the court
orders, if any, required pursuant to Section 4.2(a) hereof;


SECTION 2. No Defaults; Representations True. The Borrowers, the
Guarantors, and Holding hereby represent and warrant that, to the
best of their knowledge, no Event of Default or potential Event
of Default has occurred and is continuing as of the date hereof
under the Original Credit Agreement, as amended hereby, and that,
to the best of their knowledge, all of the representations,
warranties, and covenants made in the Existing Note and in
Original Credit Agreement, and in all other documents pertaining
or relating to the Original Credit Agreement, as amended hereby,
are, as of the date hereof; true and correct in all material
aspects.

SECTION 3.  No Defenses.  The Borrowers represent and warrant
that there is no defense, offset, compensation, counterclaim or
reconventional demand with respect to amounts due under, or
performance of; the terms of the Existing Note; and to the extent
any such defense, offset, compensation, counterclaim or
reconventional demand or other causes of action might exist,
whether known or unknown, such items are hereby waived by the
Borrowers.

SECTION 4. Modification of Lumber Company Note. The Lender agrees
to allow the Borrowers to enter into a modification of the Lumber
Company Note, as defined in the Original Credit Agreement, which
the Lender currently holds in pledge pursuant to the Lumber
Company Note Pledge, as defined in the Original Credit Agreement,
to provide that its payment terms are the same as the payment
terms of the Existing Note, as amended hereby.

SECTION 5. Conditions Precedent. This Amendment is expressly
subject to the prior satisfaction of the conditions precedent set
forth in Articles 4.1 of the Original Credit Agreement, as
amended hereby.

SECTION 6. No Novation. Nothing in this Agreement shall
constitute the satisfaction or extinguishment of the amounts owed
under the Existing Note, nor shall it be a novation of the
amounts owed under the Existing Note, as the same has been
amended hereby.  Nothing contained in this Agreement shall be
deemed to imply any obligation of the Lender to renew the Note
beyond its extended final maturity date of July 3, 1997, or
beyond the date of the Lender's earlier acceleration thereof
pursuant to Section 8.1 of the Original Credit Agreement, as
amended hereby.

     SECTION 7.  Ratification and Confirmation. Except as
expressly modified herein, all terms and provisions of the
Existing Note and of the Original Credit Agreement, and all terms
and provisions of all other documents securing or evidencing the
obligations of the Borrowers under the Original Credit Agreement,
as amended hereby (including without limitation those Collateral
Documents described in Section 3.2 of the Original Credit
Agreement) are hereby ratified and confirmed, and shall be and
shall remain in full force and effect, enforceable in accordance
with their terms. The Borrowers hereby confirm and ratify all
Collateral Documents to which they are a party, and agree that
such instruments shall continue to apply to and secure payment
of; without limitation, the indebtedness of the Borrowers to the
Lender arising pursuant to the Original Credit Agreement (as
amended hereby) and the Existing Note  The Borrowers and the
Lender hereby acknowledge that the Collateral Note (as defined in
the Original Credit Agreement) has been constantly held by the
Lender since November 16, 1987, pursuant to the terms of the
Pledge (as defined in the Original Credit Agreement), and that
the Lender shall continue to hold the Collateral Note in pledge
pursuant to the terms and provisions of the Pledge (as defined in
the Original Credit Agreement), as confirmed and ratified hereby.

SECTION 8.  Intervention by Guarantor.  Now to these presents
intervene the Guarantors (including without limitation, the
undersigned representative of the Succession of Edward M.
Carmouche, who acknowledges, confirms and ratifies the Guaranty
of Edward M. Carmouche and the prior pledge of Edward M Carmouche
of his partnership interest in Lumber Company pursuant to the
Partnership Pledge, and the undersigned representative of the
Estate of Mary Elizabeth Mecom, who acknowledges, confirms and
ratifies the Guaranty of Mary Elizabeth Mecom), who hereby agree
to the terms of this Agreement, who further confirm and ratify
(i) their respective Guaranties, as defined in the Original
Credit Agreement, guaranteeing payment of the indebtedness of the
Borrowers to the Lender, and (ii) the Partnership Pledge, as
defined in the Original Credit Agreement, and who agree that such
Guaranties and Partnership Pledge shall continue to apply to and
secure payment of; without limitation, the indebtedness of the
Borrowers to the Lender arising pursuant to the Original Credit
Agreement (as amended hereby) and the Note, as amended hereby.

SECTION 9. Intervention by Holding. Now to these presents
intervenes Holding, who hereby agrees to the terms of this
Amendment. Holding does hereby further confirm and ratify the
Holding Security Agreement, the Holding Collateral Assignment,
the Lumber Company Note (as modified), the vendor's lien and
mortgage securing the Lumber Company Note, and the Lumber Company
Note Pledge (subject to the terms of the modification of the
Lumber Company Note as anticipated herein), and the Holding
Assignment of Deposit Account, and agrees that such instruments
shall continue to apply to and secure payment of; without
limitation, the indebtedness of the Borrowers to the Lender
arising pursuant to the Original Credit Agreement (as amended
hereby) and the Existing Note (as amended hereby). Lumber
Company, Holding and the Lender hereby acknowledge that the
Lumber Company Note has been constantly held by the Lender since
May 29, 1991, pursuant to the terms of the Lumber Company Note
Pledge, and that the Lender shall continue to hold the Lumber
Company Note (as modified with the consent of Lender pursuant to
the provisions of Section 4 hereof) in pledge pursuant to the
terms and provisions of the Lumber Company Note Pledge, as
confirmed and ratified hereby.

     SECTION 10. Fees and Expenses. Holding hereby agrees to pay
all fees, taxes, costs and expenses of the Lender in connection
with the preparation, negotiation, execution, and delivery of
this Amendment and of all Collateral Documents (or modifications
or confirmations thereof) executed in connection with the
transactions contemplated hereby, including without limitation
the disbursements and reasonable fees of counsel to the Lender
and the costs of the endorsement to the title policy required
hereunder, and the Borrowers and Holding hereby agree to bound in
solido to the Bank for the payment of all costs and expenses of
the Lender in connection with the enforcement of the Original
Credit Agreement, as amended hereby, the Existing Note, as
amended hereby, or the other Collateral Documents, including
reasonable attorney's fees and disbursements incurred in
connection therewith.

SECTION 11. Further Assurances. The Borrowers, Guarantors, and
Holding agree to do, execute, acknowledge and deliver, all and
every such further acts and instruments as the Lender may
reasonably require for the better assuring and confirming unto
the Lender all and singular the rights granted or intended to be
granted hereby or hereunder.

SECTION 12. Capitalized Terms. All capitalized terms used herein
and not otherwise defined herein shall have the meanings ascribed
to them in the Original Credit Agreement.

SECTION 13. Counterparts. This Amendment may be executed by the
parties hereto in any number of separate counterparts, each of
which when so executed and delivered shall be deemed to be an
original and all of which when taken together shall constitute
but one and the same instrument.

SECTION 14. Governing Law: Binding Effect. This Amendment shall
be governed by and construed in accordance with the laws of the
State of Louisiana and shall be binding upon the parties hereto
and their respective successors and assigns.

SECTION 15. Headings Section headings in this Amendment are
included herein for the convenience of reference only and shall
not constitute part of this Amendment for any other purpose.


IN WITNESS WHEREOF, the parties hereto have caused this Amendment
to be duly executed by themselves or their duly authorized
representatives as of May 8, 1997.


WITNESSES:     THE BORROWERS:



__________________     LUTCHER-MOORE DEVELOPMENT CORPORATION

__________________      By:_________________________
                           John W. Mecom, III, President

                       LUTCHER & MOORE CYPRESS LUMBER COMPANY,
                        A Louisiana Partnership in Commendam


                       By:     The Mary Elizabeth Mecom
                         Irrevocable Trust, its General Partner

_________________      By:_______________________
                            John W. Mecom, Jr.,
__________________         its Successor Trustee


__________________     By:________________________
                           Matilda Gray Stream, its
__________________          General Partner





                        THE LENDER:


                        THE FIRST NATIONAL BANK OF LAKE CHARLES
__________________

                        BY:_____________________________
__________________            Wayne B. Gabbert,
                             Executive Vice President




                         THE INTERVENORS:


                         ESTATE OF MARY ELIZABETH MECOM


____________________
                         By:_____________________________
___________________         John W, Mecom, Jr., Its Executor


                         ESTATE OF JOHN W. MECOM


_____________________
                          By:_____________________________
______________________         John W. Mecom, III,
                              Independent Co-Executor




                         THE MARY ELIZABETH MECOM
                            IRREVOCABLE TRUST


_______________________
                           By:___________________________
_______________________        John W. Mecom, Jr., its Successor
                                 Trustee




________________________
                              _________________________
________________________        MATILDA GRAY STREAM




                              OPAL GRAY TRUST

_________________________
                              By:__________________________
                                  George L. Paret, III, its
_________________________             Co-Trustee



_________________________
                              By:____________________________
_________________________         Bruce N. Kirkpatrick, its
                                      Co-Trustee




_________________________
                                 ___________________________
_________________________          HAROLD H. STREAM, III


                                  SUCCESSION OF EDWARD M.
                                      CARMOUCHE

_________________________
                                 By:________________________
__________________________           Virginia Martin Carmouche,
                                        Executrix



__________________________
                                   _________________________
__________________________         VIRGINIA MARTIN CARMOUCHE



                                    L.M. HOLDING ASSOCIATES,
                                      L.P., A Louisiana
                                      Partnership in Commendam


                                    By: XCL Land Ltd., General
                                         Partner
__________________________
                                    By:________________________
__________________________          Title:_____________________





             EIGHTH AMENDMENT TO CREDIT AGREEMENT

                   Dated as of July 29, 1997


THIS  EIGHTH  AMENDMENT  TO  CREDIT  AGREEMENT  (this
"Amendment") is being entered into by and among LUTCHER-MOORE
DEVELOPMENT CORPORATION, a Louisiana corporation ("Development
Corporation"), LUTCHER & MOORE CYPRESS LUMBER COMPANY, a
Louisiana partnership in commendam ("Lumber Company")
(Development Corporation and Lumber Company, collectively, the
"Borrowers"), and THE FIRST NATIONAL BANK OF LAKE CHARLES, a
national banking association (the "Lender"), with THE ESTATE OF
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 CARMOUCHE, and VIRGINIA MARTIN CARMOUCHE (collectively,
the "Guarantors"), as intervenors, and with L. M. HOLDING
ASSOCIATES, L.P., A LOUISIANA PARTNERSHIP IN COMMENDAM
("Holding"), also as intervenor.


                          WITNESSETH:

THAT,

WHEREAS, the Borrowers and the Lender have heretofore entered
into that certain Credit Agreement dated as of November 16,
1987, as heretofore amended by that certain First Amendment to
Credit Agreement dated as of May 29, 1991, between the
Borrowers and the Lender, by that certain Second Amendment to
Credit Agreement dated as of May 26, 1994, among the Borrowers,
Lender, Guarantors and Holding, by that certain Third Amendment
to Credit Agreement dated as of June 15, 1995, among the
Borrowers, Lender, Guarantors and Holding, by that certain
Fourth Amendment to Credit Agreement dated as of January 16,
1996, among the Borrowers, Lender, Guarantors and Holding, by
that certain Fifth Amendment to Credit Agreement dated as of
August 8, 1996, among the Borrowers, Lender, Guarantors and
Holding, by that certain Amendment to Promissory Note and Sixth
Amendment to Credit Agreement dated as of January 28, 1997,
among Borrowers, Lender, Guarantors and Holding, and by that
certain Second Amendment to Promissory Note and Seventh
Amendment to Credit Agreement dated as of May 8, 1997, among
Borrowers, Lender, Guarantors and Holding (said Credit
Agreement, as so amended, the "Original Credit Agreement");
and,

WHEREAS, pursuant to the Original Credit Agreement, the
Borrowers executed and delivered to the Lender a promissory
note made by the Borrowers dated August 8, 1996, payable to the
order of the Lender in the principal sum of $2,393,419.88,
bearing interest at the rate of 9.25% per annum (said note, as
heretofore extended and modified, the "Existing Note"); and,

WHEREAS, the Existing Note, as heretofore extended, has an
existing principal balance of $1,993,419.88, which amount is
due and payable in full under the terms of the Existing Note;
and,

WHEREAS, the Borrowers, the Guarantors, and Holding have all
requested the Lender to renew, extend and modify the terms of
repayment of the debt currently evidenced by the Existing Note,
and the Lender has agreed to do so, subject to the terms and
conditions of this Amendment.


NOW, THEREFORE, the parties hereto agree as follows:


SECTION 1. Amendments to the Original Credit Agreement.


(a)     Section 1.1.4 of the Original Credit Agreement is
hereby amended to read in its entirety as follows:

"Commitment" shall mean the obligation of the Lender to renew,
extend and modify $1,993,419.88 of the indebtedness of the
Borrowers to the Lender heretofore evidenced by the Existing
Note under the terms and conditions set forth herein.

(b)     Section 1.1.20 of the Original Credit Agreement is
hereby amended to read in its entirety as follows:

"Maturity Date" means the earlier to occur of (i) January 17,
1998, or (ii) the earlier date of the Lender's acceleration of
the Obligations pursuant to Section 8.1 hereof

(c)     Section 1.1.21 of the Original Credit Agreement is
hereby amended to read in its entirety as follows:

"Existing Note" means that certain promissory note made by the
Borrowers dated August 8, 1996, payable to the order of the
Lender in the principal sum of $2,393,419.88, as heretofore
modified and extended by by that certain Amendment to
Promissory Note and Sixth Amendment to Credit Agreement dated
as of January 28, 1997, among Borrowers, Lender, Guarantors and
Holding, and by that certain Second Amendment to Promissory
Note and Seventh Amendment to Credit Agreement dated as of May
8, 1997, among Borrowers, Lender, Guarantors and Holding.

(d)     Section 2 1 of the Original Credit Agreement is hereby
amended to read in its entirety as follows:

The Commitment. The Lender agrees, subject to the terms and
conditions hereof; to renew and extend $1,993,419.88 of the
indebtedness of the Borrowers heretofore evidenced by the
Existing Note from the date hereof until the Maturity Date.

(e)     Section 2.2 of the Original Credit Agreement is hereby
amended to read in its entirety as follows:

The Note.  The $1,993,419.88 in indebtedness heretofore
evidenced by the Existing Note being renewed and extended (but
not novated) pursuant to the terms hereof shall be evidenced by
a promissory note made by both Borrowers in solido dated July
29, 1997, payable to the order of the Lender in the principal
sum of $1,993,419.88, bearing interest at the rate of 9.25% per
annum, payable on demand, or if no demand is made, in monthly
installments of accrued interest outstanding as of each such
payment date, commencing August 17, 1997, and continuing on the
same day of each month thereafter, plus a final payment of all
outstanding principal and accrued interest due on the Maturity
Date (the "Note").

In addition, all references in the Original Credit Agreement to
the term "Note" are hereby amended to refer the Note, as
defined herein.

(f)     Article IV of the Original Credit Agreement is hereby
deleted in its entirety and replaced with the following:

                          ARTICLE IV
                               
              CONDITIONS PRECEDENT AND CONDITIONS
                          SUBSEQUENT

4.1     The obligation of Lender to honor the Commitment is
subject to the following conditions precedent:

(a)     The representations and warranties of Borrowers set
forth herein, or in any other document furnished to Lender in
connection herewith, shall be true and correct, when made and
on and as of the date of the renewal of the Obligations
pursuant hereto; as if restated in full on and as of such date;

(b)     Lender shall have received specific corporate
resolutions of Development Corporation and Holdings and proof
of authority for the person or persons signing this Amendment,
the Note or any of the Collateral Documents on behalf of Lumber
Company or any Guarantor which is a trust or estate, all of
which must be satisfactory in form and substance to Lender;

(c)     Lender shall have received,  in form and  substance
satisfactory to Lender,  (fully executed  counterparts of this
Amendment, the Note, and the modification to the Lumber Company
Note;

(d)     No Default or Event of Default exists hereunder or
shall result from the transactions contemplated hereby (except
as may have been waived by Lender in writing);

(e)     Lender shall have received opinions of counsel for
Borrowers, Guarantors, and Holding, in form and substance
satisfactory to Lender; and,

(f)    Lender shall have received a (fully executed counterpart
of an amendment to the Servicing Agreement, in form and
substance satisfactory to it.

     4.2     Conditions Subsequent.     Lender's obligations to
allow the Obligations to remain outstanding shall be subject to
the satisfaction of the following conditions subsequent:

(a)     To the extent the opinion of counsel to Borrowers
cannot state that no court orders are required in connection
with the transactions contemplated hereby from the Succession
of Edward Carmouche, the Estate of John W. Mecom, and the
Estate of Mary Elizabeth Mecom, such court orders shall be
obtained to Lender's satisfaction on or prior to August 15,
1997;

(b)     Lender shall receive, on or before August 15, 1997, an
endorsement to the title policy insuring the Mortgage pursuant
to which the title shall be brought current through the date of
this Amendment, which shall evidence no liens against the Lands
and Leases covered by the Mortgage other than the Mortgage and
other mortgages or liens which have been consented to in
writing by the Lender; and,

(c)     Holding shall continue to deposit a minimum of
$7,000.00 per month in the deposit account affected by the
Holding Assignment of Deposit Account.


(g)     Section 8.1 of the Original Credit Agreement is hereby
amended to revise subparagraph (i) thereof to read in its
entirety as follows:

(i)    Failure of the Borrowers to deliver to the Lender the
title insurance endorsement required pursuant to Section 4.2(b)
hereof on or prior to August 15, 1997, or the failure of the
Borrowers to timely obtain and deliver to Lender the court
orders, if any, required pursuant to Section 4.2(a) hereof;


SECTION 2. No Defaults: Representations True. The Borrowers,
the Guarantors, and Holding hereby represent and warrant that,
to the best of their knowledge, no Event of Default or
potential Event of Default has occurred and is continuing as of
the date hereof under the Original Credit Agreement, as amended
hereby, and that, to the best of their knowledge, all of the
representations, warranties, and covenants made in the Note and
in Original Credit Agreement, and in all other documents
pertaining or relating to the Original Credit Agreement, as
amended hereby, are, as of the date hereof; true and correct in
all material aspects.

SECTION 3. No Defenses.  The Borrowers represent and warrant
that there is no defense, offset, compensation, counterclaim or
reconventional demand with respect to amounts due under, or
performance of; the terms of the Note; and to the extent any
such defense, offset, compensation, counterclaim or
reconventional demand or other causes of action might exist,
whether known or unknown, such items are hereby waived by the
Borrowers.

SECTION 4. Modification of Lumber Company Note. The Lender
agrees to allow the Borrowers to enter into a modification of
the Lumber Company Note, as defined in the Original Credit
Agreement, which the Lender currently holds in pledge pursuant
to the Lumber Company Note Pledge, as defined in the Original
Credit Agreement, to provide that its payment terms are the
same as the payment terms of the Note.

SECTION 5. Conditions Precedent. This Amendment is expressly
subject to the prior satisfaction of the conditions precedent
set forth in Articles 4.1 of the Original Credit Agreement, as
amended hereby.

SECTION 6. No Novation. Nothing in this Agreement shall
constitute the satisfaction or extinguishment of the amounts
owed under the Existing Note, nor shall it be a novation of the
amounts owed under the Existing Note. Nothing contained in this
Agreement shall be deemed to imply any obligation of the Lender
to renew the Note beyond its final maturity date of January 17,
1998, or beyond the date of the Lender's earlier acceleration
thereof pursuant to Section 8.1 of the Original Credit
Agreement, as amended hereby.

SECTION 7.  Ratification and Confirmation. Except as expressly
modified herein, all terms and provisions of the Original
Credit Agreement, and all terms and provisions of all other
documents securing or evidencing the obligations of the
Borrowers under the Original Credit Agreement, as' amended
hereby (including without limitation those Collateral Documents
described in Section 3.2 of the Original Credit Agreement) are
hereby ratified and confirmed, and shall be and shall remain in
full force and effect, enforceable in accordance with their
terms.  The Borrowers hereby confirm and ratify all Collateral
Documents to which they are a party, and agree that such
instruments shall continue to apply to and secure payment of;
without limitation, the indebtedness of the Borrowers to the
Lender arising pursuant to the Original Credit Agreement (as
amended hereby) and the Note.  The Borrowers and the Lender
hereby acknowledge that the Collateral Note (as defined in the
Original Credit Agreement) has been constantly held by the
Lender since November 16, 1987, pursuant to the terms of the
Pledge (as defined in the Original Credit Agreement), and that
the Lender shall continue to hold the Collateral Note in pledge
pursuant to the terms and provisions of the Pledge (as defined
in the Original Credit Agreement), as confirmed and ratified
hereby.

SECTION 8.  Intervention by Guarantors.  Now to these presents
intervene the Guarantors (including without limitation, the
undersigned representative of the Succession of Edward M.
Carmouche, who acknowledges, confirms and ratifies the Guaranty
of Edward M Carmouche and the prior pledge of Edward M.
Carmouche of his partnership interest in Lumber Company
pursuant to the Partnership Pledge, and the undersigned
representative of the Estate of Mary Elizabeth Mecom, who
acknowledges, confirms and ratifies the Guaranty of Mary
Elizabeth Mecom), who hereby agree to the terms of this
Agreement, who further confirm and ratify (i) their respective
Guaranties, as defined in the Original Credit Agreement,
guaranteeing payment of the indebtedness of the Borrowers to
the Lender, and (ii) the Partnership Pledge, as defined in the
Original Credit Agreement, and who agree that such Guaranties
and Partnership Pledge shall continue to apply to and secure
payment of; without limitation, the indebtedness of the
Borrowers to the Lender arising pursuant to the Original Credit
Agreement (as amended hereby) and the Note.

SECTION 9. Intervention by Holding. Now to these presents
intervenes Holding, who hereby agrees to the terms of this
Amendment. Holding does hereby further confirm and ratify' the
Holding Security Agreement, the Holding Collateral Assignment,
the Lumber Company Note (as modified), the vendor's lien and
mortgage securing the Lumber Company Note, and the Lumber
Company Note Pledge (subject to the terms of the modification
of the Lumber Company Note as anticipated herein), and the
Holding Assignment of Deposit Account, and agrees that such
instruments shall continue to apply to and secure payment of;
without limitation, the indebtedness of the Borrowers to the
Lender arising pursuant to the Original Credit Agreement (as
amended hereby) and the Note.  Lumber Company, Holding and the
Lender hereby acknowledge that the Lumber Company Note has been
constantly held by the Lender since May 29, 1991, pursuant to
the terms of the Lumber Company Note Pledge, and that the
Lender shall continue to hold the Lumber Company Note (as
modified with the consent of Lender pursuant to the provisions
of Section 4 hereof) in pledge pursuant to the terms and
provisions of the Lumber Company Note Pledge, as confirmed and
ratified hereby.

SECTION 10. Fees and Expenses. Holding hereby agrees to pay all
fees, taxes, costs and expenses of the Lender in connection
with the preparation, negotiation, execution, and delivery of
this Amendment and of all Collateral Documents (or
modifications or confirmations thereof) executed in connection
with the transactions contemplated hereby, including without
limitation the disbursements and reasonable fires of counsel to
the Lender and the costs of the endorsement to the title policy
required hereunder, and the Borrowers and Holding hereby agree
to bound in solido to the Bank for the payment of all costs and
expenses of the Lender in connection with the enforcement of
the Original Credit Agreement, as amended hereby, the Note or
the other Collateral Documents, including reasonable attorney's
fees and disbursements incurred in connection therewith.

SECTION 11. Further Assurances. The Borrowers, Guarantors, and
Holding agree to do, execute, acknowledge and deliver, all and
every such further acts and instruments as the Lender may
reasonably require for the better assuring and confirming unto
the Lender all and singular the rights granted or intended to
be granted hereby or hereunder

SECTION 12. Capitalized Terms. All capitalized terms used
herein and not otherwise defined herein shall have the meanings
ascribed to them in the Original Credit Agreement.

SECTION 13. Counterparts. This Amendment may be executed by the
parties hereto in any number of separate counterparts, each of
which when so executed and delivered shall be deemed to be an
original and all of which when taken together shall constitute
but one and the same instrument.

SECTION 14. Governing Law; Binding Effect. This Amendment shall
be governed by and construed in accordance with the laws of the
State of Louisiana and shall be binding upon the parties hereto
and their respective successors and assigns.


SECTION 15. Headings. Section headings in this Amendment are
included herein for the convenience of reference only and shall
not constitute part of this Amendment for any other purpose.


IN WITNESS WHEREOF, the parties hereto have caused this
Amendment to be duly executed by themselves or their duly
authorized representatives as of July 29, 1997.

WITNESSES:     THE BORROWERS:



__________________     LUTCHER-MOORE DEVELOPMENT CORPORATION

__________________      By:_________________________
                           John W. Mecom, III, President
                       LUTCHER & MOORE CYPRESS LUMBER COMPANY,
                        A Louisiana Partnership in Commendam
                       By:     The Mary Elizabeth Mecom
                         Irrevocable Trust, its General
Partner
_________________      By:_______________________
                            John W. Mecom, Jr.,
__________________         its Successor Trustee
__________________     By:________________________
                           Matilda Gray Stream, its
__________________          General Partner





                         THE LENDER:
                              
                              
                        THE FIRST NATIONAL BANK OF LAKE
CHARLES __________________

                        BY:_____________________________
__________________            Wayne B. Gabbert,
                             Executive Vice President




                         THE INTERVENORS:


                         ESTATE OF MARY ELIZABETH MECOM


____________________
                         By:_____________________________
___________________         John W, Mecom, Jr., Its Executor


                         ESTATE OF JOHN W. MECOM


_____________________
                          By:_____________________________
______________________         John W. Mecom, III,
                              Independent Co-Executor




                         THE MARY ELIZABETH MECOM
                            IRREVOCABLE TRUST


_______________________
                           By:___________________________
_______________________        John W. Mecom, Jr., its
Successor
                                 Trustee
________________________
                              _________________________
________________________        MATILDA GRAY STREAM
                              OPAL GRAY TRUST

_________________________
                              By:__________________________
                                  George L. Paret, III, its
_________________________             Co-Trustee
_________________________
                              By:____________________________
_________________________         Bruce N. Kirkpatrick, its
                                      Co-Trustee




_________________________
                                 ___________________________
_________________________          HAROLD H. STREAM, III


                                  SUCCESSION OF EDWARD M.
                                      CARMOUCHE
                                      
_________________________
                                 By:________________________
__________________________           Virginia Martin Carmouche,
                                        Executrix
__________________________
                                   _________________________
__________________________         VIRGINIA MARTIN CARMOUCHE



                                    L.M. HOLDING ASSOCIATES,
                                      L.P., A Louisiana
                                      Partnership in Commendam
                                      
                                      
                                    By: XCL Land Ltd., General
                                         Partner
__________________________
                                    By:________________________
__________________________          Title:_____________________






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

<TABLE>
                                          Three Months Ended     Six Months Ended
                                               June 30                 June 30
                                          ------------------     ----------------   
                                             1997      1996         1997      1996
PRIMARY:

<S>                                      <C>        <C>          <C>         <C>
Net loss                                 $ (1,215)  $ (3,062)    $  (2,426)  $ (4,703)

Dividends on preferred stock               (1,912)      (416)       (3,316)      (447)
                                          -------    -------      --------    -------
Net loss attributable to common stock    $ (3,127)  $ (3,478)    $  (5,742)  $ (5,150)
                                          =======    =======      ========    =======
Weighted average number of shares 
   common stock outstanding               293,529    263,343       292,673    260,061
            
Common stock equivalents (computed 
  using treasury stock method)                 --         --            --         --
                                          -------    -------      --------    ------- 
Average number of shares of common 
 stock and common stock
 equivalents outstanding                  293,529    263,343       292,673    260,061
                                          =======    =======       =======    =======
Net loss per common and common 
  equivalent share                      $    (.01)  $   (.01)     $   (.02)  $   (.02)
                                         ========    =======       =======     ======
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>

<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 quarter
ended June 30, 1997, 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-31-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                          79,707
<SECURITIES>                                         0
<RECEIVABLES>                                       40
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                79,857
<PP&E>                                          39,376
<DEPRECIATION>                                     954
<TOTAL-ASSETS>                                 151,890
<CURRENT-LIABILITIES>                          114,325
<BONDS>                                              0
                                0
                                      1,062
<COMMON>                                         2,981
<OTHER-SE>                                      30,781
<TOTAL-LIABILITY-AND-EQUITY>                   151,890
<SALES>                                             38
<TOTAL-REVENUES>                                    38
<CGS>                                              812
<TOTAL-COSTS>                                      812
<OTHER-EXPENSES>                                  (73)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               1,012
<INCOME-PRETAX>                                (1,215)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                            (1,215)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (1,215)
<EPS-PRIMARY>                                    (.01)
<EPS-DILUTED>                                        0
        

</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.



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