PEASE OIL & GAS CO /CO/
10KSB, 1997-03-28
CRUDE PETROLEUM & NATURAL GAS
Previous: PARK OHIO INDUSTRIES INC, 10-K405, 1997-03-28
Next: AMERICAN PREMIER UNDERWRITERS INC, 10-K405, 1997-03-28



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 10-KSB
       [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996
                                       or
        [ ] TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES
                              EXCHANGE ACT OF 1934

                          Commission File Number 0-6580

                            PEASE OIL AND GAS COMPANY
            ---------------------------------------------------------
           (Name of small business issuer as specified in its charter)

           Nevada                                               87-0285520
 ------------------------------                          ---------------------  
(State or other jurisdiction of                         (I.R.S. Employer
 incorporation or organization)                          Identification Number)

          751 Horizon Court, Suite 203,
             Grand Junction, Colorado                               81506
       --------------------------------------                     --------
      (Address of principal executive offices)                   (Zip code)

                                 (970) 245-5917
                 ----------------------------------------------
                (Issuer's telephone number, including area code)

                 Securities registered pursuant to Section 12(b)
                                  of the Act:
                                     (None)

           Securities registered pursuant to Section 12(g) of the Act:
                     Common Stock (Par Value $.10 Per Share)
   Series A Cumulative Convertible Preferred Stock (Par Value $0.01 Per Share)
             Common Stock Purchase Warrants (Expire August 13, 1998)
                                 Title of Class

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

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

The issuer's revenues for its most recent fiscal year were $6,165,664.

As of February 21, 1997,  Registrant had 8,357,427 shares of its $0.10 par value
Common  Stock and  141,822  shares of its  $0.01 par value  Series A  Cumulative
Convertible  Preferred Stock outstanding.  As of February 21, 1997 the aggregate
market value of the common stock, the  Registrant's  only class of voting stock,
held by  non-affiliates  was  $23,584,935.  This  calculation  is based upon the
closing sales price of $3.25 per share on February 21, 1997.


<PAGE>




                   TABLE OF CONTENTS AND CROSS REFERENCE SHEET


PART I

Item 1           Description of Business

Item 2           Description of Property

Item 3           Legal Proceedings

Item 4           Submission of Matters to a Vote of Security Holders

PART II

Item 5           Market for Common Equity and Related Stockholder Matters

Item 6           Management's Discussion and Analysis

Item 7           Financial Statements

Item 8           Changes  In  and  Disagreements  with Accountants on Accounting
                 and Financial Disclosure

PART III

Item 9           Directors,  Executive Officers,  Promoters and Control Persons;
                 Compliance with Section 16(a) of the Exchange Act.

Item 10          Executive Compensation.

Item 11          Security Ownership of Certain Beneficial Owners and Management.

Item 12          Certain Relationships and Related Transactions.

Item 13          Exhibits and Reports on Form 8-K



<PAGE>

                                     PART I

ITEM 1 - BUSINESS

GENERAL

Pease Oil and Gas Company  ("Company"),  was incorporated  under the laws of the
state of Nevada on September  11,  1968.  The  Company's  address is 751 Horizon
Court,  Suite 203, Grand  Junction,  Colorado 81506 and its telephone  number is
(970)  245-5917.  The  Company  is  engaged  in the  oil  and  gas  acquisition,
exploration,  development and production business.  Historically,  the Company's
operations were in the western United States,  primarily in Colorado,  Nebraska,
Utah,  and  Wyoming.  During  1996 and  early in 1997,  the  Company  has  taken
initiatives  to expand its  operations  in to the Gulf Coast  region of Alabama,
Southern Louisiana and Texas.

On August 23, 1993,  the Company  acquired  Skaer  Enterprises,  Inc. a Colorado
corporation,   its  related  businesses  and  related  oil  and  gas  properties
(collectively  "Skaer").  Skaer  was  privately  owned  and  operated,  and  was
considered  one of the largest  private  independent  oil and gas  companies  in
Colorado,  operating  exclusively in the Denver-Julesburg  Basin ("DJ Basin") of
northeastern  Colorado.  This acquisition  substantially  expanded the Company's
operations  into providing oil field services,  oil field supplies,  natural gas
processing  and natural  gas  marketing.  Skaer was  acquired  for  $12,200,000,
including  $300,000  of various  costs  associated  with the  acquisition.  This
acquisition was financed through: i) the issuance of 900,000 shares of preferred
stock in a public offering which  generated net proceeds of $7,965,000;  ii) the
issuance  of  restricted  common and  preferred  stock  with an agreed  value of
$1,900,000 to the sellers; and iii) a $2,400,000 loan from a bank.

RECENT ACQUISITIONS AND DEVELOPMENTS

As  discussed in the  following  paragraphs,  the  Company,  through a series of
acquisitions and the development of strategic alliances with several private and
public  exploration  companies,  has positioned  itself to expand its asset base
into the Gulf Coast Region of Alabama, Southern Louisiana and Texas.

On January  10,  1997,  the Company  acquired a 7.8125%  After  Prospect  Payout
Working  Interest in the East Bayou  Sorrel  Prospect  from third  parties for a
total  purchase  price of $1.75  million.  The purchase  price  consisted of the
issuance of 315,000  shares of the Company's  common stock and $875,000 cash. On
March 3, 1997 the Company  acquired an additional  10% working  interest in this
prospect  from  unrelated  third  parties for $2.5  million  cash.  The prospect
contains a  discovery  well,  the C.E.  Schwing #1,  which in February  1997 was
producing in excess of 1,400 barrels of oil per day and 1,300 MCF of natural gas
per day with a flowing  tubing  pressure  of 6,300 PSI on a 12/64"  choke from a
perforated  interval of 13,208 feet to 13,226 feet. The C.E.  Schwing #1 went on
production in December 1996. These  acquisitions  were funded with the Company's
existing working capital and the proceeds  generated from a private placement of
common stock during February and March 1997. In that placement, the Company sold
1,500,000  shares  of  the  Company's  restricted  common  stock  to  accredited
investors for $2.50 per share. The private  placement was completed on March 10,
1997 generating net proceeds of approximately $3.3 million.

On  February  4, 1997 the  Company  entered  into a  definitive  agreement  with
National Energy Group, Inc. ("NEGX"),  a publicly held company  headquartered in
Dallas,  Texas.  NEGX is the  operator of the East Bayou  Sorrel  Prospect.  The
Agreement provides the Company the right and obligation to participate with NEGX
in  various  oil and gas  exploration  projects  over the course of the next two
years. Essentially,  the agreement consists of three main elements. First, Pease
has the right and obligation to participate as a 12.5% working interest owner in
NEGX's  outlined  exploration  program.  Specifically,  there are 10  identified
projects including: Mustang Island located in Nueces County, Texas; Bayou Sorrel
located in  Iberville  Parish,  Louisiana;  and  Robertsdale  located in Baldwin
County, Alabama. Second, subject to certain conditions defined in the agreement,
Pease  has the right and  obligation  to  participate  in any  future  prospects
generated  under NEGX's  exclusive  arrangement  with Sandefer Oil and Gas, Inc.
("Sandefer"). Sandefer is a private corporation owned and operated by a group of
geologists and  geophysicists  who generate Gulf Coast,  Southern  Louisiana and
other  wildcat  prospects.  The East  Bayou  Sorrel  prospect  discussed  in the
previous  paragraph  was  generated  by  Sandefer.  Third,  Pease is entitled to
participate in any third party  generated  prospects that NEGX  participates  in
subject to certain conditions as defined in the Agreement.


                                        1

<PAGE>


BUSINESS STRATEGY

The recent acquisitions and developments are the first steps in transforming the
Company.  Its future  business  strategy is to expand its reserve  base and cash
flow by  utilizing  its  existing  asset base in the Rocky  Mountain  Region and
cultivating the recent  acquisitions,  strategic  alliances and opportunities in
the Gulf Coast Region of Alabama, Southern Louisiana and Texas. The Company will
attempt to execute this strategy through:

o    Raising  significant capital to take advantage of leading edge technologies
     such as horizontal drilling and 3-D seismic exploration projects;
o    Positioning  itself with strategic sources of capital and partners that can
     react  to  opportunities  in the oil and gas  business  when  they  present
     themselves;
o    Developing  alliances with major oil and gas finders that have been trained
     by major oil companies;  o Participating in exploration  projects that have
     opportunities  involving  relatively  small  amounts of capital  that could
     potentially  generate  significant rates of return.  These projects include
     areas with large field potentials in Alabama, Southern Louisiana, Texas and
     the Gulf of Mexico.  Generally, the exploration projects will target fields
     with potential reserves of 10 million barrels of oil or 100 Bcf of gas;
o    Implementing  the  Company's  investment  strategy to  carefully  consider,
     analyze,  and exploit the potential value of the Company's  existing assets
     to increase the rate of return to its shareholders;
o    Reinvesting operating cash flows into development drilling and recompletion
     activities;  o Continuing the expansion of the Company's operations outside
     the D-J Basin; o Continuing the implementation of asset rationalization and
     operating  efficiencies designed to improve operating margins and lower per
     unit operating cost;
o    Acquiring  properties  that build upon and enhance the  Company's  existing
     asset base;
o    Developing a long term track record regarding stock price performance and a
     reasonable rate of return to shareholders.

The Company recognizes that the ability to implement its business  strategies is
largely  dependent on the ability to raise  additional debt or equity capital to
fund future acquisition,  exploration,  drilling and development activities. The
Company's Capital resources are discussed more thoroughly in Part II, Item 6, in
Management's Discussion and Analysis.

OPERATIONS

As of December  31,  1996,  the Company had varying  ownership  interests in 189
gross  productive  wells (174 net) located in five states.  The Company operates
179 of the 189 wells,  the other  wells are  operated by  independent  operators
under contracts that are standard in the industry.

 The following table presents information on the Company's major operating areas
as of December 31, 1996:
                                                           Net Proved Reserves
                                                           -------------------
    STATE                                REGION              Bbls        Mcf
    -----                                ------              ----        ---

CO, WY, NE ..........................   DJ Basin           996,000   3,950,000
Utah ................................   Greater Cisco
                                        and Four Corners  143,000     750,000
Wyoming .............................   Big Horn Basin      35,000        --
CO & AR .............................   Various              1,000     133,000
                                                         ---------   ---------
     Total ..........................                    1,175,000   4,833,000
                                                         =========   =========

It is a primary  objective  of the  Company to  operate  most of the oil and gas
properties  located  in the Rocky  Mountain  Region in which it has an  economic
interest.  The  Company  believes,  with the  responsibility  and  authority  as
operator, it is in a better position to control costs, safety, and timeliness of
work as well as other critical factors affecting the economics of a well.

At the present  time,  oil and natural gas  prospects  pursued in the Gulf Coast
region will be pursued by the Company as a non-operator.


                                        2

<PAGE>

COMPETITION

The oil and gas  industry  is highly  competitive  in all  phases.  The  Company
encounters  strong  competition from other  independent oil and gas companies in
acquiring  economically  desirable prospects as well as in marketing  production
therefrom and obtaining external  financing.  Many of the Company's  competitors
may have financial resources,  personnel resources, and facilities substantially
greater than those of the Company.

Because there has been a decrease in exploration  for and development of oil and
gas properties in the United States,  there is increased  competition  for lower
risk  development  opportunities  and for  available  sources of  financing.  In
addition,  the marketing and sale of natural gas and processed gas are extremely
competitive.  Accordingly,  the  competitive  environment  in which the  Company
operates is unsettled.

MARKETS

Overview - The three principal  products  currently produced and marketed by the
Company  are crude oil,  natural gas and  natural  gas  liquids  ("NGL's").  The
Company does not currently use  commodity  futures  contracts and price swaps in
the sales or marketing of its natural gas and crude oil.

Crude Oil - Oil produced from the Company's properties is generally  transported
by truck to unaffiliated  third-party  purchasers at the prevailing  field price
("the posted price").  Currently,  the three primary purchasers of the Company's
crude oil are Total Petroleum, Inc., Texaco Trading and Transportation, Inc. and
Scurlock-Permian Corporation.  Together these three purchasers buy more than 80%
of the Company's annual crude oil production.  The contracts are  month-to-month
and subject to change. The market for the Company's crude oil is competitive and
therefore  the  Company  does not  believe  that the loss of one of its  primary
purchasers  would  have a  material  adverse  effect on the  Company's  business
because  other  arrangements  could be made to market  the  Company's  crude oil
products.  The  Company  does not  anticipate  problems  in  selling  future oil
production  since  purchases  are made based on current  market  conditions  and
pricing.  Oil prices are subject to volatility due to several factors beyond the
Company's control including:  political turmoil; domestic and foreign production
levels; OPEC's ability to adhere to production quotas; and possible governmental
control or regulation.

Natural Gas - The Company  sells its natural  gas  production  in two  principal
ways:  a.) at the  wellhead  to  various  pipeline  purchasers  or  natural  gas
marketing  companies;  and b.) at the tailgate of its Gas Plant to either Public
Service Company of Colorado  ("PSCo") or  Hewlett-Packard  Company  ("HP").  The
wellhead  contracts  have  various  terms  and  conditions,  including  contract
duration.  Under each wellhead  contract the purchaser is generally  responsible
for gathering, transporting,  processing and selling the natural gas and natural
gas liquids and the Company receives a net price at the wellhead.

The  residue  gas sold at the  tailgate  of the  Company's  Gas Plant to PSCo is
subject  to a  month-to-month  contract  and the Gas sold to HP is  subject to a
17-year  contract.  The gas to both  parties  is priced on an MMBtu  basis at an
index spot price.

Natural Gas Liquids - The Company  produces  two natural gas liquid  products at
its Gas Plant,  butane-gasoline mix and propane. The butane gasoline mix is sold
to an unaffiliated party at prevailing market prices on a month-to-month  basis.
The propane is sold under a  month-to-month  arrangement  with one or more local
propane wholesalers for resale to the local propane market. The Company does not
believe that the loss of the current  purchasers of these  products would have a
material  adverse effect on the Company's  business  because it believes  other,
similar arrangements could be made to market the Company's natural gas liquids.

REGULATIONS

General - All aspects of the oil and gas industry are  extensively  regulated by
federal,  state,  and local  governments  in all areas in which the  Company has
operations.

The  following  discussion  of  regulation  of  the  oil  and  gas  industry  is
necessarily brief and is not intended to constitute a complete discussion of the
various  statutes,  rules,  regulations  or  governmental  orders  to which  the
Company's operations may be subject.

                                        3

<PAGE>


Price  Controls on Liquid  Hydrocarbons  - There are  currently no federal price
controls  on liquid  hydrocarbons  (including  oil,  natural gas and natural gas
liquids).  As a result,  the Company sells oil produced  from its  properties at
unregulated market prices which historically have been volatile.

Federal  Regulation of Sales and  Transportation  of Natural Gas - Historically,
the  transportation  and sale of natural gas in  interstate  commerce  have been
regulated pursuant to the Natural Gas Act ("NGA"), the Natural Gas Policy Act of
1978 ("NGPA") and regulations promulgated  thereunder.  The Natural Gas Wellhead
Decontrol Act of 1989  eliminated all regulation of wellhead gas sales effective
January 1, 1993. As a result, the Company's gas sales are no longer regulated.

The transportation and resale in interstate commerce of natural gas produced and
sold by the Company  continues to be subject to regulation by the Federal Energy
Regulatory  Commission  ("FERC") under the NGA. The transportation and resale of
natural gas transported and resold within the state of its production is usually
regulated by the state involved.  In Colorado such regulation is by the Colorado
Public  Utility  Commission.  Although  federal  and  state  regulation  of  the
transportation  and resale of natural gas produced by the Company currently does
not have any material direct impact on the Company,  such regulation does have a
material  impact on the market for the Company's  natural gas production and the
price the Company  receives for its natural gas  production.  Adverse changes in
the regulation  affecting the Company's gas markets could have a material impact
on the Company.

Commencing  in the  mid-1980's  and  continuing  until  the  present,  the  FERC
promulgated  several orders  designed to correct market  distortions and to make
gas markets  more  flexible  and  competitive.  These orders have had a profound
influence  on natural  gas  markets in the United  States and have,  among other
things, increased the importance of interstate gas transportation and encouraged
development of a large spot market for gas.

On April 8, 1992, the FERC issued Order No. 636 requiring material restructuring
of  the  sales  and  transportation  service  provided  by  interstate  pipeline
companies.  The primary element of Order No. 636 was the mandatory unbundling of
interstate gas  transportation  services and storage  separately  from their gas
sales.  The  unbundled  transportation  and storage  was  required to be offered
without  favoring  gas bought from the  pipeline.  Order No. 636 did not require
pipelines  to stop buying and  reselling  gas;  to the  contrary,  it  contained
specific  provisions to allow  pipelines to continue  unbundled sales of natural
gas.  However,  after  Order No. 636 there was little  reason for a pipeline  to
continue selling natural gas and most pipelines moved all or almost all of their
gas purchases and sales to affiliated marketing companies.

Order No. 636 does not regulate  gas  producers  such as the  Company.  However,
Order No. 636 does  appear to have  achieved  FERC's  stated  goal of  fostering
increased  competition within all phases of the natural gas industry.  Generally
speaking,  this increased  competition has driven the price down for natural gas
produced by the Company and other  producers in the DJ Basin. It is unclear what
further  impact  the  increased  competition  will have on the  Company as a gas
producer  and  seller  in the  future.  Increased  flexibility  and  competition
provides greater assurance of access to markets, but has consequently reduced or
restrained prices.

In addition to FERC regulation of interstate  pipelines  under the NGA,  various
state  commissions  also  regulate  the rates and  services of  pipelines  whose
operations are purely intrastate in nature.  To the extent intrastate  pipelines
elect to transport gas in interstate  commerce  under certain  provisions of the
NGPA,  those  transactions are subject to limited FERC regulation under the NGPA
and may ultimately effect the price of natural gas sold by the Company.

There are many legislative proposals pending in Congress and in the legislatures
of various states that, if enacted,  might significantly  affect the oil and gas
industry.  The Company is not able to predict what will be enacted and thus what
effect, if any, such proposals would ultimately have on the Company.

State and  Local  Regulation  of  Drilling  and  Production  - State  regulatory
authorities  have  established  rules  and  regulations  requiring  permits  for
drilling, bonds for drilling,  reclamation and plugging operations,  limitations
on spacing and pooling of wells, and reports concerning operations,  among other
matters.  The  states in which the  Company  operates  also  have  statutes  and
regulations  governing  a number  of  environmental  and  conservation  matters,
including  the   unitization   and  pooling  of  oil  and  gas   properties  and
establishment  of maximum  rates of  production  from oil and gas  wells.  A few
states  also  prorate  production  to the market  demand for oil and gas.  These
statutes and

                                        4

<PAGE>


regulations  limit the rate at which oil and gas could  otherwise be produced or
the prices obtained from the Company's properties.

During the 1993  session of the  Colorado  legislature,  a coalition  of surface
owner  organizations  attempted  to  persuade  the  legislators  to enact a bill
requiring  the  payment of damages to surface  owners.  Such  legislation  could
increase the cost of the Company's  operations and erode the traditional  rights
of the oil and gas industry in Colorado to make reasonable use of the surface to
conduct drilling and development activities.  Although the bill was withdrawn by
the surface owners after it was significantly  amended,  and no such legislation
has been presented since 1993 (to the Company's knowledge), surface owner groups
have indicated  they may seek a statewide  constitutional  ballot  initiative to
mandate  compensation to surface owners and will attempt to increase  regulation
of the oil and gas industry at the local  government  level.  The involvement of
such local  governments  could not prohibit  the conduct of drilling  activities
within their boundaries which were the subject of permits issued by the Colorado
Oil and Gas Conservation  Commission ("COGCC") but that they could regulate such
activities under their land use authority.  Accordingly,  under these decisions,
local  municipalities  and  counties  may take the  position  that they have the
authority to impose restrictions or conditions on the conduct of such operations
which could materially  increase the cost of such operations or even render them
entirely uneconomic.  In 1993 and 1991 the Cities of Thornton,  Broomfield,  and
Greeley, the Town of Frederick and Boulder County, enacted such ordinances.  The
Company does not have any properties within these boundaries. The Company is not
able to predict which  jurisdictions may adopt such regulations,  what form they
will take or the ultimate effects of such enactments on its operations. However,
in general these  ordinances  are aimed at increasing  the  involvement of local
governments in the permitting of oil and gas  operations,  requiring  additional
restrictions  or conditions on the conduct of operations to reduce the impact on
the  surrounding  community and  increasing  financial  assurance  requirements.
Accordingly,  the ordinances  have the potential to delay and increase the cost,
or even in some  cases  to  prohibit  entirely,  the  conduct  of the  Company's
drilling activities.

In  response  to the  concerns of surface  owner  groups,  the COGCC has adopted
regulations for the D-J Basin governing notices to and consultation with surface
owners  prior  to  the  conduct  of  drilling   operations,   imposing  specific
reclamation  requirements  on operators upon the  conclusion of operations,  and
containing  bonding  provisions to enforce these new requirements.  The COGCC in
1994 modified its rules to require the mandatory  installation of surface casing
to depths below known fresh water aquifers in the D-J Basin and is continuing to
consider  additional  measures  for  protection  of  surface  owners,   enhanced
financial  assurance  requirements,  and  modifications  to its rules concerning
safety and plugging and abandonment.  The rules adopted or modified by the COGCC
to date have not had a material  impact on the Company but it is not possible to
predict  what  additional  changes  will  be made or  what  their  financial  or
operational impact will be on the Company.

Under  the  sponsorship  of  the  Colorado   Department  of  Natural  Resources,
legislation  was  approved in the 1994 session of the  Colorado  legislature  to
enhance  the  authority  of the  COGCC  to  regulate  oil  and  gas  operations.
Representatives  of the oil and gas  industry  were  involved in the drafting of
this legislation, along with representatives of the agricultural industry, local
governments and environmental  groups, and are working closely with the COGCC on
the  consideration  and drafting of new rules to address the concerns  that have
been raised  about the effects of oil and gas  operations.  Although the Company
believes  that it  generally  conducts  its  operation  in  accordance  with the
procedures contemplated in the pending regulatory initiatives, management is not
able to  predict  the  final  form of the  initiatives  or their  impact  on the
Company.

Recently, Wyoming increased its bonding and financial requirements for operators
acquiring existing properties. These new requirements are not expected to have a
significant impact on the Company or its operations.

Environmental  Regulations  -  The  production,  handling,   transportation  and
disposal of oil and gas and by-products are subject to regulation under federal,
state and local environmental laws. In most instances, the applicable regulatory
requirements  relate  to  water  and  air  pollution  control  and  solid  waste
management   measures  or  to  restrictions  of  operations  in  environmentally
sensitive  areas. In connection with its  acquisitions,  the Company attempts to
perform environmental assessments.  However,  environmental assessments have not
been performed on all of the Company's  properties.  To date,  expenditures  for
environmental  control  facilities and for remediation have not been significant
in relation to the Company's  results of operations.  However,  it is reasonably
likely that the trend in environmental legislation and regulations will continue
towards stricter standards and may result in significant

                                        5

<PAGE>


future costs to the Company. For instance, efforts have been made in Congress to
amend the  Resource  Conservation  and Recovery  Act to  reclassify  oil and gas
production wastes as "Hazardous  Waste," the effect of which would be to further
regulate  the  handling,  transportation  and  disposal of such  waste.  If such
legislation  were to pass,  it could have a  significant  adverse  impact on the
operating costs of the Company, as well as the oil and gas industry in general.

New initiatives regulating the disposal of oil and gas waste are also pending in
certain states,  including states in which the Company conducts operations,  and
these various initiatives could have a similar impact on the Company.  The COGCC
has enacted  rules  regarding  the  regulation  of disposal of oil field  waste,
including  waste  currently  exempt  from  federal  regulation.  These rules may
require the termination of production from some of the Company's  marginal wells
for which the cost of compliance would exceed the value of remaining production.
In addition,  as indicated  above,  the COGCC has enacted  regulations  imposing
specific  reclamation  requirements  on  operators  upon the  conclusion  of the
operations,  and is currently chairing a group including  representatives of the
oil  and  gas  industry,   environmental  groups,   surface  owners,  and  local
governments to consider adopting statewide reclamation  requirements.  The COGCC
is also in the process of preparing new rules  governing  production  pits which
are intended to require  closure of unlined pits and certain steel,  fiberglass,
cement and other  vessels in  designated  sensitive  areas (which will  probably
include  most of the areas in Colorado  that the Company  operates)  or adequate
proof that such pits or vessels are not  leaking.  As  currently  drafted,  such
rules would permit  operators to comply over a period of at least two years. The
COGCC proposals will be subject to review and comment of water quality  agencies
and other  interested  parties and thus may change from the  approach  described
above.  Management  believes that  compliance  with current  applicable laws and
regulations  or with  proposals  in their  present  form could  possibly  have a
material adverse impact on the Company,  but management is unable to predict the
final form of the pending regulations or their potential impact on the Company.

Wyoming has recently  established  more stringent  environmental  regulations to
ensure  compliance  with  federal  regulations.  These new  regulations  are not
expected to have a significant impact on the Company or its operations.

The Company believes that its operations comply with all applicable  legislation
and  regulations  in all  material  respects,  and  that the  existence  of such
regulations  has had no more  restrictive  effect  on the  Company's  method  of
operations  than other similar  companies in the industry.  Although the Company
does not believe its business operations presently impair environmental quality,
compliance with federal,  state and local regulations which have been enacted or
adopted regulating the discharge of materials into the environment could have an
adverse effect upon the capital expenditures,  earnings and competitive position
of the Company, the extent of which the Company now is unable to assess.

OPERATIONAL HAZARDS AND INSURANCE

The  Company's  operations  are  subject to the usual  hazards  incident  to the
drilling and production of oil and gas, such as blowouts, cratering, explosions,
uncontrollable flows of oil, gas or well fluids, fires,  pollution,  releases of
toxic gas and other  environmental  hazards and risks.  These  hazards can cause
personal  injury and loss of life,  severe damage to and destruction of property
and equipment, pollution or environmental damage and suspension of operations.

The Company  maintains  insurance of various types to cover its operations.  The
Company's  insurance  does not cover every  potential risk  associated  with the
drilling  and  production  of  oil  and  gas.  In  particular,  coverage  is not
obtainable  for certain  types of  environmental  hazards.  The  occurrence of a
significant  adverse  event,  the  risks  of  which  are not  fully  covered  by
insurance,  could  have a material  adverse  effect on the  Company's  financial
condition and results of  operations.  Moreover,  no assurance can be given that
the Company will be able to maintain  adequate  insurance in the future at rates
it considers reasonable.

ADMINISTRATION

Office Facilities - The Company currently rents  approximately 4,000 square feet
in an office facility in Grand Junction,  Colorado owned by an unrelated  party.
The rental rate is $31,440 per year through June 30, 2000.


                                        6

<PAGE>


Employees - As of February  21,  1997,  the Company had 35 full time  employees,
none of whom is  covered  by a  collective  bargaining  agreement.  The  Company
considers its relations with its employees satisfactory.

ITEM 2 - PROPERTIES

PRINCIPAL OIL AND GAS INTERESTS

Developed Acreage - The Company's  producing  properties as of December 31, 1996
are located in the following areas shown in the table below:
<TABLE>
<CAPTION>

                                                      OIL               GAS         Developed Acreage
                                                ---------------   ---------------   -----------------
                                                Gross     Net(2)  Gross     Net(2)   Gross    Net(2)
Fields                        State             Wells(1)  Wells   Wells(1)  Wells    Acreage  Acreage
- ------------------------      ------------      -----     -----   -----     -----    -------  -------
<S>                           <C>                 <C>       <C>   <C>       <C>       <C>      <C>  
Loveland Field                Colorado            88        87                        5,083    5,047
Lower Horse Draw Field        Colorado             2         1                          400      204
North Minto Field             Colorado             3         3                          440      432
Pod Field                     Colorado             6         6                          600      600
Yenter Field                  Colorado             6         6                        1,655    1,655
Johnson's Corner              Colorado             5         4                        1,122    1,122
West Peetz Field              Colorado             5         4                          785      785
Cisco Dome                    Utah                 1         1     38         31      8,877    8,267
Cowboy                        Utah                 4         4                        1,200    1,199
Enos Creek                    Wyoming              2         1                          280      215
Other Fields                  CO/NB/UT            25        23      4          3      6,443    4,543
                                              ------    ------  -----      -----     ------   ------
    Totals                                       147       140     42         34     26,885   24,069
                                              ======    ======  =====      =====     ======   ======
</TABLE>
- ------------------
Footnotes

     (1)  Wells which  produce  both gas and oil in  commercial  quantities  are
          classified as "oil" wells for disclosure purposes.

     (2)  "Net" wells and "net" acres refer to the Company's  fractional working
          interests multiplied by the number of wells or number of acres.

The majority of the Company's  producing oil and gas  properties  are located on
leases held by the Company for as long as production is maintained.

Undeveloped  Acreage - The Company's  gross and net working  interests in leased
undeveloped  acreage in the Rocky Mountain Region as of December 31, 1996 is 406
and 366 acres,  respectively.  All these  properties are located in Colorado and
will expire at various times in 1997 unless  production has been  obtained.  The
Company's  gross and net working  interests in leased and  developed  acreage in
Louisiana  as of  December  31,  1996 is 1600 and 100 acres  respectively.  This
consists of one  property  and will expire in 1998  unless  production  has been
obtained.

                                        7

<PAGE>


GULF COAST PROSPECTS

Overview - In 1997 and 1998, the Company will be directing a significant portion
of its  resources to the Gulf Coast  region,  which is currently one of the most
actively  explored  areas in the  United  States.  The  Company's  strategy  for
entering  the Gulf Coast area is to team up with the best oil and gas finders in
any specific  area.  The Company is focusing in South  Louisiana,  shallow Texas
State  waters and  specific  areas where the Company  believes it has  strategic
advantage  including Alabama and certain Texas areas., The parameters in general
are that the target reserves are 100 BCFG and/or 10 million bbls. oil. With this
strategy in mind,  the Company is typically  drilling to deeper  horizons  which
significant reserves have been found at shallower depths.

Currently,  three  prospects  are in the process of drilling or are  expected to
commence drilling in the first quarter of 1997. These include East Bayou Sorrel,
South Lake Arthur and Brazos Block 480. A brief  description of these  prospects
follows.

East Bayou Sorrel and Bayou Sorrel Area: This exploration prospect was generated
by Sandefer Oil and Gas. The initial exploratory  location was selected with the
use of  reprocessed  2D seismic data.  The well,  Schwing #1, was drilled in the
East Bayou Sorrel field,  Iberville  Parish,  LA, to a total depth of 13,200 ft.
Upon test it flowed at a sustained  rate of 1,026  barrels of oil and 980 Mcf of
gas per day with a flowing  tubing  pressure of 6,670 psi on an 8/64" choke.  In
February 1997,  the well was producing at or near the maximum  allowable rate of
1,400 barrels of oil per day on a restricted choke.

In January 1997, the Company  purchased a 7.8125% after prospect  payout working
interest  in the area of mutual  interest  (AMI) which  includes  the East Bayou
Sorrel Prospect. The Company acquired an additional 10% working interest in this
prospect in February 1997. The operator has identified seven productive zones in
the  Schwing  #1  well  of  which  only  one was  tested  and is on  production.
Additional pay sands may be discovered in the second well,  which is expected to
commence drilling operations in March 1997.

National Energy has planned a 33-square mile 3D seismic exploration program over
the Bayou Sorrel AMI area.  The seismic  program will  commence in 1997.  The 3D
data will  compliment an already  extensive  database of  reprocessed 2D seismic
data and a number of existing  well logs.  The  Company's  participation  in the
Bayou Sorrel drilling and 3D seismic exploration program are expected to provide
significant  exposure to potential  productive  drilling  opportunities.  The 3D
interpretation  should help define the  potential of the upper Marg vag pay zone
sandstone.  It is  believed  that a  productive  section  of a proven  producing
formation  will be found in Bayou  Sorrel  based on the existing 2D and well log
data. Because the formation is a profile producer in the region, Bayou Sorrel is
a potential  large  reserve  prospect.  Sandefer  Oil and Gas and NEGX have also
identified  two other fault blocks  suitable for drilling from existing data and
will focus on this area with the 3D seismic  exploration program which will give
the Company  additional  opportunities to participate in high potential  reserve
projects.

South Lake  Arthur - South Lake  Arthur is located in  Jefferson  Davis  Parish,
Louisiana.  It is a four-way  dip closure.  Sandefer Oil and Gas has  previously
drilled this prospect to 17,375 feet but the well was subsequently abandoned. In
reviewing the well data of this and other nearby wells,  it was determined  that
the well was most likely not tested  sufficiently  and  inadequately  completed.
Sandefer  geologists believe this well would have been found to be a producer if
it had been properly tested.  NEGX acquired this lease from Sandefer and planned
a well near the original Sandefer well. The well is currently being drilled. The
Company is  participating  at 1/16 of the working  interest  under its agreement
with NEGX. A very large gas field is in close proximity.  A productive sandstone
formation  underlies  the prospect at a depth of between  18,000 feet and 20,000
feet. A large multi-national natural resources firm has announced plans to drill
to the same  formation in the area,  which may reveal the potential of this deep
play and influence future participation in this prospect.

Brazos Block 480 Prospect - Brazos  Block 480 is the only  offshore  prospect in
which the Company is presently  participating.  This prospect,  located within a
prolific  gas  producing  geologic  trend of offshore  Texas,  is believed to be
analogous to Amoco's Matagorda Block 519 Field which produced over 120 BCFG from
November 1985 through  September 1995. A well is scheduled to commence  drilling
operations in April 1997,  at a site located  adjacent to Cove Field about eight
miles  offshore  in  approximately  60 feet of water.  The  prospect  is tightly
controlled by numerous 2D seismic  lines.  A nine-square  mile 3D seismic survey
has also been shot and interpreted.

                                        8

<PAGE>


COLORADO PROPERTIES

Overview - The  Denver-Julesburg  ("DJ")  Basin  encompasses  most of  northeast
Colorado and parts of southeast Wyoming,  southwest Nebraska and western Kansas.
Oil and gas are produced mainly from Cretaceous sandstones and limestones,  with
the "D" and the "J" sandstones being the most prolific producers in the Basin at
depths ranging in general from approximately  5,000 feet to approximately  7,500
feet. The Company's activities have focused on the historically better producing
zones,  the "D" and the "J" sandstones and the Niobrara  formation.  At December
31, 1996,  84% of the Company's  reserves were in the DJ Basin. A summary of the
notable fields in the DJ Basin are as follows:

Loveland  Field,  Larimer and Weld Counties - Loveland Field is located near the
City of Loveland, Colorado, 40 miles north of Denver. The area is producing both
oil and gas at an  average  rate in 1996 of  approximately  248  barrels  of oil
equivalent ("BOE") per day (205 BOE net to the Company).  Loveland Gas Plant and
associated Pease facilities are located near the center of the field.  Johnson's
Corner  Field is located  just 4 miles east of  Loveland  Field.  Together,  the
Loveland Field,  Johnson's  Corner Field and Loveland Gas Plant  constitute more
than half of Pease's total Rocky Mountain assets.

All of the  Company's  gas  production  from the Loveland and  Johnson's  Corner
fields is  processed  in the  Company's  Loveland  Gas Plant,  which has a rated
capacity of  approximately  6,000 Mcf per day.  Pipeline systems are in place to
gather gas from the  Loveland  and  Johnson's  Corner  fields.  There is also an
interconnect into the Wattenberg pipeline system of K N Energy,  which gives the
gas plant access to third-party gas from the extensive Wattenberg field complex.
Approximately  1,000 Mcf of gas per day from the Loveland and  Johnson's  Corner
fields is currently  processed  through the Loveland gas plant.  The natural gas
produced from the Loveland area is extremely rich in liquid  composition with an
average heat  content of 1,430 BTU per cubic foot.  The ability of the gas plant
to recover natural gas liquids, such as propane and natural gasolines (B-G Mix),
from the gas enhances the value of gas  production and  significantly  increases
the economic  viability of additional  development in the Loveland and Johnson's
Corner fields.

Among the existing wells, numerous  opportunities exist to recomplete in certain
behind-pipe zones using newer stimulation  technologies.  In many wells,  Codell
sandstone and Timpas limestone  reserves remain  behind-pipe  which is available
for production upon  recompletion  of existing well bores.  Among the wells that
have  been  completed  in  these  zones,  the  Company  believes  that  original
completions were often inadequate because of limited  stimulation.  Of the three
benches (separate sedimentary levels) of the Niobrara Formation, the upper bench
has been  completed  in most wells  whereas  the middle  and lower  benches  are
available for production upon recompletion in many wells.
Currently, a program is being implemented to recomplete several selected wells.

Johnson's Corner Field, Larimer County,  Colorado - Johnson's Corner Field is an
extension of the Wattenberg  Field with Muddy "J" Sandstone gas production.  The
wells produce  approximately 40 BOE per day from the "J" sand. One well has also
been completed in the Codell and Niobrara formations and oil production from all
three  zones is  commingled.  Recently  two  wells  were  recompleted  in Codell
sandstone  and the  initial  results are  promising.  In  addition,  the Company
believes there are several additional in-fill development locations.

West Peetz Field,  Logan County,  Colorado - The Company operates 5 wells in two
leases in the West Peetz field.  The wells currently  produce about 20 BOPD from
the J sand. A detailed  geological  and  engineering  evaluation of the field in
early 1995 suggested  that West Peetz field can be produced  profitably for many
years to come and the field has an excellent potential for secondary recovery. A
low-cost simple water injection plan has been recommended and is currently under
consideration.

Pod Field,  Washington  County,  Colorado - In Pod Field, the Company has a 100%
working  interest  and  operates  five wells which  produce from the "J" sand. A
geological and  engineering  evaluation of the field conducted in 1995 indicates
the potential  presence of undeveloped  gas reserves in the Niobrara  Formation.
However, further study will be necessary before any action will be taken.

                                        9

<PAGE>


Yenter Field,  Logan County,  Colorado - Yenter Field is a structural trap which
has  produced  more than 10 MMBO and 24 BCFG  since the 1950s from the "J" sand.
Approximately  80% of wells in the field have been  plugged and  abandoned.  The
Company owns and operates five wells with  production of about 35 barrels of oil
per day ("BOPD"). Water produced with oil from these five wells is injected back
into  the  reservoir  to  help  maintain   reservoir   pressures  for  continued
production.  The Company has  conducted a complete  geological  and  engineering
study of Yenter Field, which has identified  undeveloped potential in additional
sandstone  reservoirs and  recommended  reworking "J" sandstone wells which have
been  shut in since  the mid  1970s,  and  upgrading  the  pressure  maintenance
program.  The  Company  desires  to acquire  additional  acreage in the field to
implement a secondary recovery program possibly with horizontal wells.

North Minto Field, Logan County, Colorado - North Minto is a "J" Sandstone field
and was  unitized  for  secondary  recovery  in 1989.  One  well  was  producing
approximately  8 BOPD during 1993.  The injection  well had been shut-in  during
October 1992.  The Company  completed  geologic and  engineering  reviews of the
field  after the  acquisition  and  consequently  re-established  the  injection
program which increased production to 32 BOPD. In 1996, the Company restored one
well back into production to benefit from the waterflood. Additional leases have
been  acquired  as a result of this study and two  additional  drill  sites have
reserve potential in the North Minto Unit.

Lower Horse Draw Field, Rio Blanco County,  Colorado - The Company has interests
in two wells that  produce  gas from the Mancos B  fractured  silty shale in the
Lower Horse Draw Field. Proved developed reserves include 162,000 Mcf of gas net
to the Company.

UTAH PROPERTIES

Cisco Dome Area,  Grand County,  Utah - In April 1995, the Company  purchased an
80% working interest in  approximately  8,877 acres in the Cisco Dome Field. The
Cisco Dome Field is located  adjacent to the Calf Canyon Field.  The property in
the Cisco Dome Field  contains 39 wells of which 21 are currently  producing gas
from  intervals  ranging  from  2,000  to  3,200  feet.  The  average  aggregate
production from these properties is approximately  400 Mcf and 7 bbls of oil per
day. The Company is presently working to recomplete several wells in behind-pipe
zones  to take  advantage  of  current  gas  prices  in the  market.  Among  the
recompleted  wells,  one is producing 250 Mcf per day. The company  expects that
after  finishing  the  recompletion   program,   daily  gas  production  can  be
significantly  increased.  Management of the Company has extensive knowledge and
experience with operations in and near this field. Cisco Dome field is large and
geologically  complex.  There are numerous  locations on the  Company's  acreage
available  for  additional  drilling.  A  geological  and  engineering  study is
currently  being  conducted to seek  further  development  opportunities  in the
existing wells as well as to delineate optimal drilling locations.

Cowboy  Field,  San Juan County,  Utah - The Company has a 100% interest in four
oil wells in Cowboy  Field in  southeast  Utah.  The field is within the Paradox
Basin and production is from the Pennsylvanian Ismay Formation.
The Company has behind pipe potential and at least one development drillsite.

WYOMING PROPERTIES

Enos Creek Field,  Hot Springs County,  Wyoming - Enos Creek Field is located in
the southwestern  Big Horn Basin of central Wyoming.  In early 1992, the Company
entered into a farmout  agreement  with an industry  partner to co-develop  Enos
Creek Prospect.  During the summer of 1992, the Company and its partners drilled
a side track well from an existing  wellbore  targeted at a separate fault block
in the geologic  structure.  The well penetrated three oil zones while drilling,
one in the Curtis Formation and two in the Phosphoria Formation.

The well is  currently  producing  from the  Phosphoria  Formation.  The Company
intends to recomplete a well adjacent to existing well in the Tensleep Formation
sometime in the future.

                                       10

<PAGE>

TITLE TO PROPERTIES

As is  customary  in  the  oil  and  gas  industry,  only  a  perfunctory  title
examination  is  conducted  at the time oil and gas leases are  acquired  by the
Company.  Prior to the  commencement  of drilling  operations,  a thorough title
examination is conducted.  The Company  believes that title to its properties is
good and defensible in accordance with standards  generally  accepted in the oil
and gas industry,  subject to such exceptions,  which in the opinion of counsel,
are not so material as to detract substantially from the property economics.  In
addition,  some prospects may be burdened by customary royalty interests,  liens
incident to oil and gas  operations  and liens for taxes and other  governmental
charges as well as encumbrances,  easements and  restrictions.  The Company does
not believe that any of these burdens will materially  interfere with the use of
the property.


ESTIMATED PROVED RESERVES

The oil and gas reserve and reserve  value  information  is included in Part II,
Item  7  at  footnote  12  of  the  consolidated  financial  statements,  titled
Supplemental Oil and Gas Disclosures.  This information is prepared  pursuant to
Statement of Financial Accounting Standards No. 69, which includes the estimated
net  quantities  of  the  Company's  "proved"  oil  and  gas  reserves  and  the
standardized   measure  of  discounted   future  net  cash  flows.  The  reserve
information  is based upon an engineering  evaluation by McCartney  Engineering,
Inc. The estimated  proved  reserves  represent  forward-looking  statements and
should be read in connection with the disclosure on  forward-looking  statements
included herein under Item 6 in Managements' Discussion and Analysis.

The Company has not filed any reports  containing oil and gas reserve  estimates
with any federal  authority  or agency  other than the  Securities  and Exchange
Commission  and the  Department  of  Energy.  There were no  differences  in the
reserve estimates reported to these two agencies.

All of the Company's oil and gas reserves are located in the Continental  United
States. The Table below sets forth the Company's estimated  quantities of proved
reserves,  and the present value of estimated future net revenues  discounted by
10 percent  per year using  prices  being  received by the Company at the end of
each of the last three fiscal years on a non-escalated basis. The prices used at
December  31,  1996 were  $24.43  per barrel of oil and $3.73 per MCF of natural
gas:
<TABLE>
<CAPTION>
                                                             December 31,
                                                 --------------------------------------
                                                     1996          1995         1994
                                                     ----          ----         ----
<S>                                               <C>           <C>           <C>      
  Estimated Proved Oil Reserves (Bbls) ......     1,175,000     1,294,000     1,352,000
  Estimated Proved Gas Reserves (Mcf) .......     4,833,000     5,851,000     5,724,000

  Estimated Future Net Revenues (before the
       estimated future income taxes) .......   $26,506,000   $15,480,000   $14,016,000
  Present Value of Estimated Future
      Net Revenues (before the estimated
      future income tax expenses) ...........   $15,641,000   $ 9,616,000   $ 8,519,000
</TABLE>

The table  above does not include the  reserve  values  associated  with the Gas
Plant.  The Gas Plant  reserves are disclosed in Part II, Item 7 of footnote 12.
No reserves have been  estimated  for the  Company's  interest in the East Bayou
Sorrel Prospect which was acquired  subsequent to the Company's last fiscal year
end and will not be estimated until at least a developmental  well is drilled on
the  property in 1997.  Other than that,  there has been no major  discovery  or
other  favorable or adverse  event that is believed to have caused a significant
change in the estimated quantities of proved reserves subsequent to December 31,
1996. However,  the prices for oil and gas have decreased as of the date of this
report below those used for the reserve  estimates.  The Company's  reserves for
its oil and gas  properties at December 31, 1996,  discounted at 10%,  using the
average  sales  prices in 1996 ($20.35 per bbl. of oil and $1.26 per Mcf of gas)
are approximately 47% lower, or $7.3 million dollars.

                                       11

<PAGE>

NET QUANTITIES OF OIL AND GAS PRODUCED

The Company's net oil and gas  production  for each of the last three years (all
of which was from properties located in the United States) was as follows:

                                                  Year Ended December 31,
                                       -----------------------------------------
                                         1996             1995             1994
                                       -------          -------          -------
Oil (Bbls) ..................          100,000          121,000          155,000
Gas (Mcf) ...................          412,000          497,000          543,000

The average sales price per barrel of oil and Mcf of gas, and average production
costs per barrel of oil equivalent ("BOE") excluding depreciation, depletion and
amortization were as follows:

                                      Average Sales Prices              Average
           Year Ended     ---------------------------------------    Production
          December 31     Oil (Bbls)      Gas (Mcf)      Per BOE    Cost Per BOE
          -----------     -----------    -----------     --------   ------------
             1996         $   20.35      $   1.26      $   15.10      $   8.46
             1995         $   16.77      $   1.18          12.85      $   7.92
             1994         $   15.94      $   1.36          13.09      $   8.90

The above table represents activities related only to oil and gas production. It
does not include any value from the  natural  gas liquids  extracted  by the Gas
Plant.

DRILLING ACTIVITY

The following  table  summarizes the Company's oil and gas drilling  activities,
all of which were  located in the  continental  United  States,  during the last
three fiscal years:
<TABLE>
<CAPTION>

                                                                                     Year Ended December 31,
                                                     ---------------------------------------------------------------------------
                                                            1996                        1995                         1994
                                                     ------------------           -----------------           ------------------
    Wells Drilled                                    Gross          Net           Gross         Net           Gross          Net
                                                     -----          ---           -----         ---           -----          ---
    Exploratory
<S>                                                   <C>           <C>            <C>         <C>            <C>           <C>
     Oil ....................................           --            --             --          --             --            --
     Gas ....................................           --            --             --          --             --            --
     Non-productive .........................            1            .19            --          --               1           .25
                                                        --           ----           ---         ---            ----          ----
         Total ..............................            1            .19            --          --               1           .25
                                                                     ====           ===         ===            ====          ====

Development
     Oil ....................................            1              1            --          --               4          3.92
     Gas ....................................           --            --             --          --            --            --
     Non-productive .........................           --            --             --          --            --            --
                                                        --           ----           ---         ---            ----          ----
         Total ..............................            1              1            --          --               4          3.92
                                                        ==           ====           ===         ===            ====          ====
</TABLE>

The Company was not participating in any drilling activity at December 31, 1996.
However,  the Company is participating to the extent of a 6.25% working interest
in the E. Winn #1 well, a 17,375 foot Miogyp Sand test, in the South Lake Arthur
Prospect,  located in Jefferson Davis Parish, Louisiana, that commenced drilling
operations on January 9, 1997. Total depth is expected to be reached sometime in
April 1997. This prospect consists of approximately 1,600 gross acres.

ITEM 3 - LEGAL PROCEEDINGS

The  Company  may from time to time be  involved  in various  claims,  lawsuits,
disputes with third parties, actions involving allegations of discrimination, or
breach of contract incidental to the operation of its business.  At December 31,
1996 and as of the date of this  report,  the  Company  was not  involved in any
litigation  which it  believes  could have a  materially  adverse  effect on its
financial condition or results of operations.

                                       12
<PAGE>


ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matter was submitted to a vote of the Company's  Security  holders during the
fourth quarter ending December 31, 1996.

                                     Part II

ITEM 5 - MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

(a) Market  Information  - The  Company's  Common  Stock has been  quoted on the
NASDAQ Small-cap  Market,  under the symbol WPOG, since July 1980. The Company's
Preferred  Stock,  has traded on the NASDAQ  Small-cap  Market  under the symbol
WPOGP since August 1993.

Bid  Quotations  - The  following  table  shows  the  range  of high and low bid
quotations for each  quarterly  period since January 1, 1995, as reported by the
National  Association of Securities  Dealers,  Inc. (such  quotations  represent
prices  between  dealers  and do  not  include  retail  markups,  markdowns,  or
commissions and do not necessarily represent actual transactions.):

                                                Bid Prices
                                 -----------------------------------------
                                    Common Stock           Preferred Stock
                                 -----------------        ----------------
Quarter Ended                    High         Low          High       Low
- -------------                    ----         ---          ----       ---
December 31, 1996 ...........   3 5/16       2 1/16       10 3/4     6
September 30, 1996 ..........   2 1/8        1 7/32        6 3/4     5 1/4
June 30, 1996 ...............   1 11/16      1 5/64        7         4 1/4
March 31, 1996 ..............   1 3/8         19/32        5         3 1/2

December 31, 1995 ...........     9/16        13/32        4 5/8     3 7/8
September 30, 1995 ..........      7/8          1/2        4 5/8     4 5/8
June 30, 1995 ...............    31/32          5/8        5 7/8     4 3/4
March 31, 1995 ..............   2 3/32        1 3/4        5 7/8     3 5/8


(b) Stockholders - As of February 21, 1997 the Company had 978 holders of record
of the  Company's  Common  Stock  and 17  holders  of  record  of the  Company's
Preferred  Stock.  This does not include the holders  whose shares are held in a
depository  trust in "street"  name. As of February 21, 1997 at least  5,306,000
shares (or 62%) of the issued and outstanding  common stock and at least 134,000
shares  (or 95%) of the  issued and  outstanding  preferred  stock was held in a
depository trust in "street" name.

(C)  Dividends - The Company has not paid cash  dividends on its Common Stock in
the past and does not anticipate doing so in the foreseeable future. The Company
is precluded from paying  dividends on its Common Stock so long as any dividends
on the Preferred Stock are in arrears.

Holders of shares of Preferred  Stock are entitled to receive,  when,  as and if
declared by the Board of Directors  out of funds at the time  legally  available
therefor,  cash  dividends  at an annual  rate of 10%  (equal to $1.00 per share
annually),  payable  quarterly in arrears.  Cumulative  dividends accrue and are
payable to holders of record as they appear on the stock books of the Company on
such record dates as are fixed by the Board of Directors.

The Preferred Stock was issued in August 1993 and the Company  declared and paid
five  consecutive  dividends for the quarters  ended  September 30, 1993 through
September  30,  1994.  In December  1994,  the Board of  Directors  voted not to
declare the quarterly cash dividend to holders of the Company's  Preferred Stock
for the fourth quarter of 1994.  The decision to not pay the quarterly  dividend
was a result of the Company's  continuing operating losses, the cash and working
capital  position,  and the Company's  belief that its primary  lender would not
approve the payment  thereof.  In March 1995,  the Board of  Directors  voted to
suspend payment on any future Preferred Stock dividends  indefinitely.  However,
pursuant to the terms of the Preferred Stock,  dividends will continue to accrue

                                       13

<PAGE>

on a quarterly  basis.  Dividends  paid in the future,  if any, on the Preferred
Stock will be contingent on many factors including,  but not limited to, whether
or not a dividend can be justified through the cash flow and earnings  generated
from future operations.

The Preferred Stock will have priority as to dividends over the Common Stock and
any series or class of the Company's  stock  hereafter  issued,  and no dividend
(other than dividends payable solely in Common Stock or any

other series or class of the Company's stock hereafter  issued that ranks junior
as to dividends to the Preferred  Stock) may be declared,  paid or set apart for
payment on, and no purchase,  redemption or other acquisition may be made by the
Company  of, any Common  Stock or other  stock  unless  all  accrued  and unpaid
dividends  on the  Preferred  Stock have been paid or declared and set apart for
payment.

(d) Recent  Sales of  Unregistered  Securities  - During  the fiscal  year ended
December 31, 1996, the Company issued and sold the following  securities without
registration under the Securities Act of 1933, as amended.

             1. Between June 1996 and  November  15,  1996,  the Company  issued
    $5,000,000 in  collateralized  convertible  10%  debentures  and warrants to
    purchase up to 2,500,000  shares of the Company's  common stock at $1.25 per
    share.  The  securities  were  offered  and sold as  units,  with  each unit
    consisting of $50,000 in debentures and warrants to purchase  25,000 shares.
    The securities were sold by the Company and by 12 broker\dealers  registered
    as such with the Securities  and Exchange  Commission and who are members of
    the National  Association of Securities  Dealers,  Inc. The securities  were
    sold  to 105  private  investors  each of whom  qualified  as an  accredited
    investors as such term is defined in Regulation D adopted by the  Securities
    and Exchange  Commission under the Securities Act. The Company received $5.0
    million  for the  securities  and  paid  total  underwriting  discounts  and
    commissions of $547,000.  The debentures sold by the Company are convertible
    into common  stock of the Company at the  election of the holder at the rate
    of one  share  of  common  stock  for  each  $3.00 in  principal  amount  of
    debenture,  or a total of 1,666,666 shares upon conversion of all debentures
    issued.  The warrants  included in the units are  exercisable at any time by
    the  holder  and may be called for  redemption  by the  Company at $0.10 per
    share upon 45 days notice if the  reported  market price for common stock of
    the  Company  is at least  $3.00 per  share  for a period of 10  consecutive
    trading days or more. The Company relied upon Section 4(2) of the Securities
    Act and Rule 506 of Regulation D in claiming exemption from the registration
    requirements of the Securities Act for the securities issued.

             2. On March 9, 1996, the Company issued 38,050 shares of its common
    stock to 22 persons who were  employees  or directors of the Company in lieu
    of cash  for  services  to the  Company  valued  at  $35,050  for  financial
    reporting purposes.

             3.  Effective  February  12,  1996,  the  Company  issued  warrants
    entitling  the holders to purchase up to 1,000,000  shares of the  Company's
    common  stock  at  $0.75  per  share  to 14  persons  in  connection  with a
    consulting  agreement  between the Company and Beta Capital Corp., with whom
    the  Company  has a  consulting  agreement.  Issuance  of the  warrants  was
    required by the consulting  agreement and the exercise price of the warrants
    was equal to the reported market price for the Company's common stock at the
    time the Company  became  obligated  to issue the  warrants.  For  financial
    reporting purposes, these warrants were valued at $192,300. The warrants are
    exercisable for five years from the date of issuance.

             4. On May 13, 1996,  the Company issued 82,353 shares of its common
    stock to three holders who elected to convert $70,000 in principal amount of
    outstanding  convertible debentures originally issued in a private placement
    in 1991.

             5. On August 13,  1996,  the Company  issued  15,000  shares of its
    common stock to a consultant  of the Company in lieu of cash for  consulting
    services to the Company valued at $22,977 for financial reporting purposes.

             6. On December 16, 1996,  the Company  issued  60,000 shares of its
    common stock to Willard H. Pease,  Jr., the  President of the Company,  upon
    conversion of a promissory  note of the Company in the  principal  amount of
    $60,000 issued to Mr. Pease in 1994 in payment of certain obligations.

                                       14

<PAGE>

             7. Between  November  22, 1996 and  December 13, 1996,  the Company
    issued  50,000  shares of its common stock upon  exercise of three  warrants
    held by two  persons.  The  warrants  were  exercised at $0.85 per share for
    total proceeds to the Company of $42,500.  The warrants had been issued in a
    private transaction in 1995 as compensation to a consultant.

             8. On December 16 and 17, 1996, the Company issued 17,500 shares of
    its common  stock upon  exercise of two warrants  held by two  persons.  The
    warrants had been issued in the private placement of securities described in
    subparagraph 1 above. The Company received proceeds of $21,875 upon exercise
    of the warrant.

             9. On December 16, 1996,  13,440 shares of common stock were issued
    to eight  nonemployee-directors  of the Company in lieu of cash for services
    to the  Company  valued at $24,261 by the Company  for  financial  reporting
    purposes.

             10.  Effective  November 15, 1996, the Company  issued  warrants to
    purchase  up to  223,500  shares  of  common  stock at $2.00 per share to 12
    broker\dealers  as  partial  compensation  to such  persons  for sale of the
    securities in the private  offering  described in subparagraph 1 above.  The
    warrants are  exercisable  upon issuance and expire if not  exercised  three
    years after issuance.

             11. On March 9, 1996,  the  Company  issued  warrants  to  purchase
    40,000  shares of common  stock at $0.75 per share to one  person in lieu of
    cash for  consulting  services  provided to the Company valued at $7,700 for
    financial  reporting  purposes.  The  warrants  may be exercised at any time
    before March 9, 2001.

    As to each issuance of securities  identified above, the Company relied upon
Section 4(2) of the Securities Act in claiming  exemption from the  registration
requirements  of the Securities Act. All the persons to whom the securities were
issued had full  information  concerning the business and affairs of the Company
and acquired the shares for investment purposes.  Certificates  representing the
securities issued bear a restrictive legend and stop transfer  instructions have
been entered  prohibiting  transfer of the securities  except in compliance with
applicable securities laws.

ITEM 6 - MANAGEMENT'S DISCUSSION AND ANALYSIS

SELECTED FINANCIAL DATA
<TABLE>
<CAPTION>
  Statement of Operations Data:                                                     Year Ended December 31,
                                                                                 1996                    1995
                                                                                 ----                    ----
<S>                                                                          <C>                    <C>        
Oil and gas sales ......................................                     $ 2,546,676            $ 2,623,782
Natural gas marketing and trading ......................                       2,067,379              3,872,565
Gas plant processing revenue ...........................                         818,356              1,135,050
Total revenue ..........................................                       6,165,664              9,031,816
   Net loss ............................................                      (1,411,582)              (765,436)
Preferred Stock Dividends:
   Declared ............................................                            --                     --
   Converted ...........................................                         (22,750)              (117,000)
   In arrears ..........................................                        (179,938)              (202,688)
Non-cash inducement ....................................                            --               (1,523,906)
                                                                             -----------            -----------
Net loss applicable
   to common stockholders ..............................                     $(1,614,270)           $(2,609,030)
                                                                             ===========            ===========
<CAPTION>

Per Share Data: ........................................                         1996                   1995
                                                                                 ----                   ----
<S>                                                                          <C>                    <C>         
Before non-cash inducement charge ......................                     $     (0.22)           $     (0.18)
Effect of non-cash inducement charge ...................                            --                    (0.24)
                                                                             -----------            -----------
   Net loss per
    common share .......................................                     $     (0.22)           $     (0.42)
                                                                             ===========            ===========
Cash dividends declared per common share ...............                     $      --              $      --
                                                                             ===========            ===========

                                       15

<PAGE>
<CAPTION>

Balance Sheet Data:                                                                  As of December 31,
                                                                               --------------------------------
                                                                                 1996                    1995
                                                                                 ----                    ----
<S>                                                                          <C>                    <C>          
Working capital (deficit) ..............................                     $  1,907,694           $   (500,180)
Total assets ...........................................                     $ 14,901,149           $ 13,439,726
Long-term liabilities ..................................                     $  5,276,033           $  1,602,811
Stockholder's equity ...................................                     $  8,472,188           $  9,017,262
</TABLE>

Disclosure Regarding Forward-Looking Statements
This  report on Form 10-KSB  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 report, including,  without limitation,  statements under
"Business and Properties" and "Management's Discussion and Analysis of Financial
Condition and Results of Operations" regarding the Company's financial position,
reserve  quantities  and  net  present  values,  business  strategy,  plans  and
objectives  of  management  of the  Company  for future  operations  and capital
expenditures, are forward-looking statements and the assumptions upon which such
forward-looking  statements are based are believed to be reasonable. The Company
can give no assurance that such  expectations and assumptions will prove to have
been  correct.  Reserve  estimates  of oil  and  gas  properties  are  generally
different  from the  quantities  of oil and  natural  gas  that  are  ultimately
recovered  or  found.  This  is  particularly  true  for  estimates  applied  to
exploratory  prospects.  Additionally,  any statements  contained in this report
regarding  forward-looking  statements  are subject to various known and unknown
risks, uncertainties and contingencies,  many of which are beyond the control of
the Company. Such things may cause actual results, performance,  achievements or
expectations to differ  materially from the  anticipated  results,  performance,
achievements  or  expectations.  Factors  that may affect  such  forward-looking
statements  include,  but are not limited to, the Company's  ability to generate
additional  capital,  risks inherent in oil and gas  acquisitions,  exploration,
drilling,   development  and  production,  price  volatility  of  oil  and  gas,
competition,   shortages  of  equipment,   services  and  supplies,   government
regulation,  environmental  matters,  financial condition of the other companies
participating  in the  exploration,  development  and  production of oil and gas
programs  and other  matters.  All written and oral  forward-looking  statements
attributable  to the Company or persons  acting on its behalf  subsequent to the
date  of  this  report  are  expressly  qualified  in  their  entirety  by  this
disclosure.

Liquidity and Capital Resources
At December 31, 1996, the Company's cash balance was $1,995,860  with a positive
working capital  position of $1,907,694,  compared to a cash balance of $677,275
and a working  capital  deficit of $500,180 at December 31, 1995.  The change in
the Company's cash balance is summarized as follows:

Cash balance at December 31, 1995 ............................      $   677,275
Cash used in operating activities ............................         (143,615)
Capital expenditures .........................................       (1,403,413)
Proceeds from the sale of property
  and equipment ..............................................          163,821
Redemption of certificate of deposit .........................           53,500
Payments on long-term debt ...................................       (1,795,670)
Net proceeds from issuance of
  convertible debt ...........................................        4,323,992
Proceeds from common stock
  subscription receivable and warrant exercises, net .........          119,970
                                                                    -----------
Cash balance at December 31, 1996 ............................      $ 1,995,860
                                                                    ===========

The  significant  improvement in the Company's cash balance and working  capital
position  is  directly  related to: a) the  proceeds  received  from the private
placement of convertible debentures;  and b) the repayment of the entire balance
of outstanding debt with Colorado  National Bank ("CNB").  In November 1996, the
Company   completed  a  private   placement  of  $5,000,000  of   collateralized
convertible debentures and warrants to purchase up to 2,500,000 shares of stock,
sold in "Units", which generated net cash proceeds of $4,300,000. Each Unit sold
for  $50,000  and  consisted  of  one  $50,000   five-year  10%   collateralized
convertible  debenture  and warrants to purchase  25,000 shares of the Company's
common stock at $1.25 per share.  The debentures are  collateralized  by a first
priority interest in certain

                                       16

<PAGE>

oil and gas  properties  owned and operated by the Company.  The  debentures are
convertible,  at the holders option,  into the Company's  common stock for $3.00
per share and may be redeemed by the Company, in whole or in part,  beginning at
a premium of 110% of the original principal amount and are subject to adjustment
beginning on April 25, 1999. Interest on the debentures is payable quarterly and
the entire  principal  balance will be due on April 15,  2001.  The warrants are
currently  exercisable and will expire on July 31, 2001. The Company is entitled
to call the warrants at any time after February 15, 1997 at a price of $0.10 per
warrant.  (As discussed later in this section,  the Company  initiated a call on
these  warrants on February 28,  1997.) In a  registration  statement  effective
February 10, 1997, the Company  registered for resale:  (1) the shares of common
stock into which the debentures  may be converted;  and (2) the shares of common
stock issuable upon exercise of the warrants.

The completion of that private  placement and repayment of the entire balance of
outstanding debt with CNB with a portion of the proceeds thereof,  significantly
improved the Company's working capital position and provided the funds necessary
to pursue  additional  acquisition,  drilling and  development  activities  on a
limited basis.  Recently, the Company has charted a course of action to maintain
its existing  asset base in the Rocky  Mountain  region and expand into the Gulf
Coast  region of  Alabama,  Southern  Louisiana  and  Texas  through a series of
acquisitions  and strategic  alliances which is discussed more thoroughly in the
following  paragraphs.  However,  this new  course of action  will  require  the
Company to seek a  significant  amount of  additional  capital to fully fund and
implement that plan.

On February 4, 1997,  the Company  signed a definitive  agreement  with National
Energy Group, Inc. ("NEGX"),  a publicly held Company,  headquartered in Dallas,
Texas.  The  agreement   provides  the  Company  the  right  and  obligation  to
participate  with NEGX in  various  oil and gas  exploration  projects  over the
course of next two years.  Essentially,  the  agreement  consists  of three main
elements.  First,  the Company has the right and  obligation to participate as a
12.5% working  interest  owner in NEGX's  outlined  program which consists of 10
identified projects in Alabama,  Southern Louisiana,  and Texas. Second, subject
to certain  conditions  defined in the agreement,  the Company has the right and
obligation  to  participate  in  any  future  projects  generated  under  NEGX's
exclusive  arrangement  with  Sandefer Oil and Gas Company,  Inc.  ("Sandefer").
Sandefer is a private  corporation  owned and operated by a group of  geologists
and geophysicists who generate Gulf Coast,  Southern Louisiana and other wildcat
prospects.  Third,  the Company is entitled  to  participate  in any other third
party  generated   prospects  that  NEGX  participates  in  subject  to  certain
conditions as defined in the agreement.

Pursuant  to the  terms  of the  agreement  with  NEGX,  the  Company's  minimum
obligation  is at least $5.0 million per year in dry hole,  or drilling,  costs.
Additional  costs will be incurred for completion and  development of successful
projects.  Accordingly,  the Company  anticipates the actual  obligation will be
higher  assuming  that a  reasonable  amount of  success  is  achieved  with the
underlying  prospects.  If all the prospects  prove to be productive  (which the
Company  believes is unlikely as the drilling  program is a wildcat  exploration
program),  the total  obligation  to the  Company for 1997 could be in excess of
$20.0 million.

If all the contemplated  exploratory prospects are successful and the properties
are eventually fully developed,  the net reserves  attributable to the Company's
interest would be several times the Company's  present  reserves.  The Company's
current  reserves are  approximately 2 million  barrels of oil (or  equivalent).
Accordingly,  the agreement  with NEGX provides the Company with an  exploration
program that has the potential to significantly  increase its existing  reserves
and future cash flow.

In order to fund the obligation with NEGX the Company intends to seek additional
financing.  The Company intends to pursue  additional equity through exercise of
outstanding  warrants,   private  equity  placements,   and/or  other  potential
financing  vehicles.  Specifically,  in December 1996,  the Company  initiated a
warrant call  underlying  warrants to purchase  250,000  shares of the Company's
common stock held by 11 persons that were exercisable at $1.25 per share.  These
warrants were issued as part of a "Unit" of common stock and warrants  issued in
a private  placement  during 1995.  All the holders of the  warrants  elected to
exercise  their  warrants  prior to redemption  by the Company.  Exercise of the
warrants generated net cash proceeds of $290,000 in January 1997.

Also,  during  February and early March,  1997, the Company  completed a private
placement of 1,500,000  shares of common stock for proceeds of $3.75  million as
described  below.  On February  28,  1997,  the Company  initiated a call of the
warrants that were attached to the convertible  debentures issued in the private
placement which was

                                       17

<PAGE>

completed in 1996. The warrants were held by  approximately  105 persons and are
exercisable  for $1.25 per  share.  Pursuant  to the terms of the  warrant,  the
holders have  forty-five days after the call notice (or until April 15, 1997) to
exercise  their  warrants  or they will be  redeemed by the Company for $.10 per
warrant. If all the warrants are exercised (which the Company believes is likely
based on the market price of the  Company's  common stock as of the date of this
report),  it will  generate  net proceeds to the Company of  approximately  $2.9
million.  The  proceeds  generated  from these  warrant  calls  should cover the
Company's  working capital needs,  including the anticipated  exploration  costs
associated  with the letter  agreement  with NEGX,  at least  through the second
quarter of 1997. After that, the Company will need to seek additional financing.

Anticipating  the need for  additional  financing,  in February 1997 the Company
signed a  non-binding  letter of intent with a brokerage  firm setting forth the
terms and  conditions  under which the broker will attempt to assist the Company
with a future private  placement.  The letter  agreement with the brokerage firm
contemplates a future placement of at least $6.0 million dollars in common stock
in the second or third  quarter  of 1997.  The  agreement  is subject to several
contingencies  including, but not limited to, due diligence and the execution of
formal agreement.

If the  Company is  unsuccessful  in  completing  the private  placement,  or if
additional funds are necessary either before or after such a transaction,  it is
uncertain at this time what actions the Company will take. Possibilities include
other debt or equity financings or the sale of existing assets.

In March 1996 the  Company  retained  Beta  Capital  Group,  Inc.  ("Beta") as a
consultant  to the Company.  Beta is located in Newport  Beach,  California  and
specializes in emerging oil and gas companies that have capital  resources needs
and market  support  requirements.  Beta has worked  closely with the Company to
structure  its  financings  and meet the  Company's  expected  cash and  capital
resources requirements.  Beta's President, Steve Antry, was an officer of Benton
Oil and Gas  Company  between  1989 and 1992.  During that time,  Mr.  Antry was
instrumental  in  obtaining  various  sources of capital that Benton Oil and Gas
required  during  a  very  significant  growth  period.  Based  on  Mr.  Antry's
background,  the  Company  believes  that  Beta adds a  tremendous  value to the
Company because of their network of financial resources.  Therefore, the Company
will attempt to utilize Beta's syndication of financial resources to fund future
capital requirements.

In addition to the  identified  exploration  program with NEGX,  the Company has
pursued the  acquisition  of an oil and gas property in Southern  Louisiana.  On
January 10, 1996, the Company  acquired a 7.8125% After Prospect  Payout Working
Interest  ("APPO WI") in the East Bayou Sorrel Prospect from third parties for a
total  purchase  price of $1.75  million.  The purchase  price  consisted of the
issuance of 315,000  shares of the Company's  common stock and $875,000 in cash.
On March 3, 1997 the Company  acquired an additional 10% working interest in the
same prospect for $2.5 million cash from third parties.  The prospect includes a
discovery  well, the C.E.  Schwing #1, which in February 1997 produced at a rate
in excess of 1,400  barrels of oil per day and 1,300 Mcf of natural  gas per day
with a flowing tubing  pressure of 6,300 PSI on a 12/64" choke from a perforated
interval of 13,208 feet to 13,226 feet.  If that  production  rate is sustained,
this  acquisition  will increase the Company's net  production  (per BOE) by 25%
(based on 1996's average net daily production.  An offset  developmental well to
the C.E.  Schwing #1 is expected to commence  drilling  operations in the second
quarter of 1997.

These  acquisitions were funded with the Company's  existing working capital and
the proceeds  generated from a private placement of common stock during February
and March 1997.  In that  placement,  the Company sold  1,500,000  shares of the
Company's  restricted common stock to accredited  investors for $2.50 per share.
The private placement was completed on March 10, 1997 generating net proceeds of
approximately  $3.3  million.  The Company has agreed to use its best efforts to
register the shares sold in this private  placement for resale on or before July
10, 1997.

                                       18

<PAGE>


Capital Expenditures

During 1996,  the Company  capitalized  or invested  $1,403,413  in property and
equipment as follows:

    Oil and Gas Properties:
         Drilling Costs -
     Exploratory Dry Holes .....................................      $  525,000
     Developmental well ........................................         435,647
                                                                      ----------
         Total Drilling Costs ..................................         960,647
     Workovers or Recompletions of existing properties .........         206,627
     Deposit on future exploratory well ........................         181,312
                                                                      ----------
         Total Oil and Gas properties ..........................       1,348,586
Service Equipment and Rolling Stock ............................          27,777
Office Equipment ...............................................          19,930
Gas Plant facility .............................................           7,120
                                                                      ----------
                                                                      $1,403,413
                                                                      ==========

During  1996  the  Company  drilled  two  new  wells.   The  first  well  was  a
"double-stacked"  horizontal - the first of its kind in  Colorado.  The well was
drilled  in   Loveland   Field,   located  in  Larimer   County,   Colorado.   A
"double-stacked"  horizontal  well consists of drilling two separate  horizontal
wells,  or legs, in two different  geologic  formations from a single well bore.
This technology has been used extensively in the Austin Chalk Formation in Texas
and  Pease Oil and Gas was the first  company  to  attempt  this  technology  in
Colorado. The geologic formations targeted during this well were the Niobrara, a
proved zone, and the Timpas,  an unproved zone.  Unfortunately,  the Timpas zone
was found to be  unproductive  and the  Company  wrote-off  $450,000 to dry hole
costs (this  represents the estimated costs  attributable to drilling the Timpas
leg). The remaining  costs  associated  with this well for the Niobrara leg were
capitalized as developmental costs.

The second  well was a deep  wildcat  prospect in  Southern  Louisiana  that was
generated  by NEGX.  The well was drilled in excess of 14,000 feet and  although
the logs  indicated  some  excellent  shows,  it appears the targeted  formation
either  did not  receive a  hydrocarbon  charge  or it had  passed  through  the
formation and the well was plugged and  abandoned.  The Company's  cost for this
dry hole was $75,000.

In 1996, the Company spent $206,627 for workovers,  recompletions  and equipment
acquisitions  related to maintaining or enhancing the current  production of its
producing oil and gas properties.

In November 1996, the Company also paid $181,312 for a deposit on an exploratory
well which commenced  drilling  operations on January 9, 1997. This well, the E.
Winn #1, is a 17,375 foot Miogyp Sand test,  in the South Lake Arthur  prospect,
located in  Jefferson  Davis  Parish,  Louisiana.  Total depth is expected to be
reached  sometime in April 1997. The deposit has been capitalized as of December
31,  1996 and will  remain  that  way,  along  with the  future  drilling  costs
incurred, until the outcome of the exploratory well is known.

RESULTS OF OPERATIONS

Overview

The Company's  largest source of operating  revenue is from the sale of produced
oil, natural gas, and natural gas liquids. Therefore, the level of the Company's
revenues  and  earnings  are  affected by prices at which  natural  gas, oil and
natural gas liquids are sold. As a result,  the Company's  operating results for
any prior period are not  necessarily  indicative  of future  operating  results
because of the  fluctuations  in natural gas, oil and natural gas liquid  prices
and the lack of  predictability  of those  fluctuations  as well as  changes  in
production levels.

Early in 1995, the Company initiated a corporate  restructuring that focused on:
eliminating  areas of its business  that were losing money,  reducing  operating
costs, increasing efficiencies,  and generating funds for working capital. These
initiatives  included but were not limited to  downsizing  of the  Company's oil
field service and supply  operations  and closing the  administrative  office in
Denver, Colorado. As is more fully discussed later in this section under their

                                       19

<PAGE>

respective  captions,  the Company's oil field service supply operating  margins
have  been  historically  low and even  unprofitable.  The  burden  of these low
margins or  operating  losses have been  compounded  with the risks  inherent in
these  operations and the capital  investment  required to maintain and operate.
Accordingly, the decision was made to downsize these operations in May 1995. The
administrative office was closed because the Company could not afford the luxury
and expense of two administrative offices.

In December 1994 the Company's  Board of Directors did not declare the quarterly
cash  dividend  to  holders of the  Company's  Series A  Cumulative  Convertible
Preferred  Stock  ("Preferred  Stock") for the fourth  quarter of 1994. In March
1995, the Board of Directors  voted to suspend  payment on any future  Preferred
Stock  dividends  indefinitely.  These  decisions  were  based on the  Company's
working capital position at that time, and the belief that the Company's primary
lender  would not  approve a dividend  payment.  However,  pursuant to the terms
underlying  the  Preferred  Stock,  dividends  continue to accrue on a quarterly
basis and will  increase  the number of common  shares  that will be issued upon
conversion  of the  preferred  stock  pursuant  to the  terms  of the  Company's
Articles  of  Incorporation.  Whether  dividends  are paid in the  future on the
Preferred  stock will be contingent  on many factors,  including but not limited
to,  whether  or not a  dividend  can be  justified  through  the cash  flow and
earnings generated from future operations.

In  January  1995,  the  Company  extended  a  tender  offer  to  the  Preferred
stockholders.  On February 28, 1995,  the Company  completed the tender offer to
its Preferred  Stockholders whereby the holders of the Company's Preferred Stock
were given the opportunity to convert each share of Preferred Stock and all then
accrued and undeclared  dividends  (including the full dividend for the quarters
ended  December  31, 1995 and March 31,  1995) into 4.5 shares of the  Company's
Common Stock and warrants to purchase  2.625 shares of Common Stock at $5.00 per
share through December 31, 1996 and $6.00 per share through August 13, 1998 (the
date the warrants expire). As a result of the tender offer 933,492 shares of the
Preferred  stock converted into 4,200,716  shares of the Company's  Common Stock
and warrants to purchase  2,450,417 shares of Common stock. In addition,  21,600
shares of Preferred  Stock converted into 56,739 shares of Common Stock prior to
the tender offer.  In 1996, an additional  22,750 shares of the Preferred  Stock
converted into 69,670 shares of common  pursuant to terms of such conversion set
forth in the Company's  Articles of Incorporation.  Accordingly,  as of December
31, 1996 there remained  179,938 shares of Preferred  Stock  outstanding.  These
conversions substantially changed the capital structure of the Company.

Consideration of the  restructuring  initiatives is an important  component when
comparing the results of operations between the two periods presented.

Total Revenue
Total Revenue from all operations was as follows:
<TABLE>
<CAPTION>
                                                              Year Ended December 31,
                                              --------------------------------------------------------
                                                         1996                              1995
                                              -----------------------           ----------------------
                                                Amount              %              Amount             %
                                                ------            --               ------           --

<S>                                          <C>                  <C>           <C>                 <C>
Oil and gas sales ................           $2,546,676           41%           $2,623,782          29%
Natural gas marketing
  and trading ....................            2,067,379           34%            3,872,565          43%
Gas plant processing .............              818,356           13%            1,135,050          13%
Oil field services
  and supply .....................              618,225           10%            1,302,741          14%
Well administration
  and other income ...............              115,028            2%               97,678           1%
                                             ----------         -----           ----------         ----
      Total revenue ..............           $6,165,664          100%           $9,031,816         100%
                                             ==========         =====           ==========         ====
</TABLE>

The decrease in total revenue is a result of: a) the expiration of the Company's
natural gas  marketing  and trading  contract  with  Public  Service  Company of
Colorado  effective  July 1, 1996;  b) no third party gas was  processed  by the
Company's gas plant  facility in 1996; c) a decrease in oil and gas  production;
and  d)  downsizing  of the  Company's  service  and  supply  operations.  These
circumstances,  along with any known trends or changes that effect  revenue on a
line-by-line  basis,  are  discussed  in the  following  paragraphs  under their
respective captions.

                                       20

<PAGE>

Oil and Gas
Operating statistics for oil and gas production for the periods presented are as
follows:

                                            For the Year Ended December 31,
                                            ------------------------------
                                                 1996            1995
                                             -----------     -----------
Production:
    Oil (bbls) ...........................       100,000         121,500
    Gas (Mcf) ............................       412,000         496,500
    BOE (6:1) ............................       168,700         204,000
Average Collected Price:
    Oil (per bbl) ........................   $     20.35     $     16.77
    Gas (per Mcf) ........................   $      1.26     $      1.18
    Per BOE (6:1) ........................   $     15.10     $     12.85
Gross Margin:
    Revenue ..............................   $ 2,546,676     $ 2,623,782
    Operating costs ......................    (1,426,549)     (1,617,318)
                                             -----------     -----------
      Gross Margin .......................   $ 1,120,127     $ 1,006,464
                                             ===========     ===========
      Gross Margin Percent ...............            44%             38%
                                             ===========     ===========
Average Production Costs per
  BOE before DD&A ........................   $      8.46     $      7.92
DD&A per BOE .............................          3.50            3.63
                                             -----------     -----------
    Total Costs of Production
      per BOE ............................   $     11.96     $     11.55
                                             ===========     ===========

Change in oil and gas revenue
  attributed to:
    Production ...........................   $  (465,388)
    Price ................................       388,282
                                             -----------
     Net change between 1995 and 1996 ....   $   (77,106)
                                             ===========

Most  of the  decrease  in oil  and  gas  production  can be  attributed  to the
following: 1) the sale of several marginal,  uneconomic, or nonstrategic oil and
gas properties in 1996 (see divested  production table below);  and 2) to a much
lesser extent the natural  decline in production that is inherent in oil and gas
wells. Both these circumstances were largely offset by an increase in price.

The production  included in the above tables and associated  with the wells sold
during 1996 is as follows:

                                              For the Year Ended December 31,
                                              -------------------------------
Divested Production                               1996                 1995
- -------------------                               ----                 ----
Oil (bbls) .............................          3,900              16,700
Gas (Mcf) ..............................          4,500              23,000
BOE (6:1) ..............................          4,650              20,500

Natural Gas Marketing and Trading
The Company had a "take-or-pay" contract with Public Service Company of Colorado
("PSCo")  which  called for PSCo to purchase  from the Company a minimum of 2.92
billion cubic feet ("BCF") of natural gas  annually.  The price paid the Company
by PSCo was based on the Colorado Interstate Gas Commission's "spot" price, plus
a fixed price bonus. The natural gas marketing and trading activities  represent
natural  gas that was  purchased  from third  parties and sold to PSCo under the
terms of the contract.

                                       21

<PAGE>

Operating  statistics for the Company's Marketing and Trading Activities for the
periods presented are as follows:

                                               For the Year Ended December 31,
                                              ---------------------------------
                                                   1996                   1995
                                                   ----                   ----
Total Volume Sold (Mcf) ..............           1,223,855            2,586,205
Average Price ........................         $      1.69          $      1.50
                                               -----------          -----------
         Total Revenue ...............         $ 2,067,379          $ 3,872,565
Costs ................................          (1,745,446)          (3,404,169)
                                               -----------          -----------
         Gross Margin ................         $   321,933          $   468,396
                                               ===========          ===========

The contract with PSCo expired on June 30, 1996. Historically, the price paid by
PSCo under that contract was at a premium above the market and therefore allowed
for the  marketing  and  trading  activities.  Although  the  Company  has  been
negotiating  with  PSCo to renew the  contract,  no  formal  agreement  has been
reached as of the date of this report.  Consequently,  no marketing  and trading
revenues have been  generated  subsequent to June 30, 1996.  With the increasing
competition  fostering  within all phases of the  natural  gas  industry,  it is
unlikely  that the contract  will be renewed at an above market  premium,  if at
all,  and the Company is unlikely to resume  marketing  and trading  activities.
Since the gross margin  represents  the net cash flow and income  generated from
this  activity,  the loss of this  premium  contract  price  has and will have a
material and negative impact on the Company's current and future operations.

Gas Plant Processing Revenues
This category accounts for the natural gas processed and the natural gas liquids
extracted and sold by the Gas Plant facility.

Operating statistics for the periods presented are as follows:

                                               For the Year Ended December 31,
                                               -------------------------------
                                                     1996            1995
                                                     ----            ----
    Production:
      Natural Gas Processed (Mcf) -
           From Company owned wells .........       363,000         424,600
           Third party gas ..................          --           228,000
                                                -----------     -----------
                  Total gas processed .......       363,000         653,400
      Liquids Produced -
           B-G Mix (gallons) ................       907,600       1,314,900
           Propane (gallons) ................       694,000       1,053,900

  Average Sales Price of Liquids (per gallon)   $      0.45     $      0.34
                                                ===========     ===========

Gross Margin: ...............................        Amount          Amount
                                                -----------     -----------
           Revenue ..........................   $   818,356     $ 1,135,050
           Costs ............................      (464,512)       (942,867)
                                                -----------     -----------
                  Gross Margin ..............   $   353,844     $   192,183
                                                ===========     ===========
                  Gross Margin Percent ......            43%             17%

The decrease in  processing  volumes and revenue  during 1996 as compared to the
same periods in 1995, can be substantially  attributed to the Company  purchased
and  processed  third party gas between  February  1995 and  September  1995. In
October  1995 the Company  stopped  processing  third party gas to correct  some
operational problems. The operational problems have been corrected and the plant
is now  running  more  efficiently  and  effectively  than  it has in the  past.
However,  with  the  increased  competition  to  process  natural  gas  and  the
historically low gas prices prevalent in the Rocky Mountain Region,  the Company
has not been able to  purchase  third  party gas at an  economical  rate.  These
factors along with the  increasing  competitive  environment  in the natural gas
market, it is uncertain at this time if the Company will be able to compete with
other gas plants and purchasers of natural gas in its market area.  Accordingly,
it cannot be  determined  at this time when, or if, the Company will process any
additional third party gas.
                                       22

<PAGE>


Costs  associated with the Gas Plant  operations  consist of both semi-fixed and
variable  costs.  The  semi-fixed  costs consist of direct  payroll,  utilities,
operating supplies,  general and administrative costs, and other items necessary
in  the  day-to-day  operations.  The  semi-fixed  costs  average  approximately
$435,000 annually and are not expected to change significantly regardless of the
volume  processed by the Gas Plant.  The  variable  costs  consist  primarily of
purchased gas, plant fuel and shrink,  lubricants,  repair and maintenance,  and
costs of gas marketing and buying.  These costs are generally a direct  function
of the volume  processed by the Gas Plant and are expected to either increase or
decrease proportionately with the corresponding plant production.  When compared
to 1996,  the costs in 1995 were higher in amount and as a percentage of revenue
as a result of the Company  purchasing  and  processing  third party gas between
February 1995 and September 1995. Currently,  the gas processed by the Gas Plant
facility  is  from  wells  the  Company  owned.  Accordingly,  the  costs,  as a
percentage of revenue, have decreased in 1996.

As stated above, the Company  currently  processes  natural gas exclusively from
wells  owned  or  operated  by the  Company.  Given  the  extremely  competitive
environment in the DJ Basin where the gas plant facility is located,  management
is exploring  the  possibility  of  increasing  the  Company's  net cash flow by
entering  into  a gas  processing  agreement  with a  third  party.  Under  this
scenario,  the current  operations at the gas plant  facility would be shut down
and the gas  currently  processed  by the plant would be sold to a third  party.
Although no formal decision has been made,  this  possibility is being disclosed
since such a decision may ultimately  impact the carrying value of the gas plant
facility under Statement of Financial  Accounting Standards No. 121, "Accounting
for the  Impairment  of  Long-Lived  Assets."  As of  December  31, 1996 the net
carrying value of the gas plant facility was approximately  $3.34 million. It is
not certain at this time if a decision of this nature will  ultimately  be made,
and if so, if that decision would ultimate  impact the carrying value of the gas
plant facility.  However,  should a determination be made in the future that the
carrying  value of the gas  plant  facility  will not be  realized,  a  non-cash
impairment  charge may need to be recognized  as prescribed  under SFAS No. 121,
which could have a material  negative impact on the Company's  future results of
operations and balance sheet.

Oil Field Services and Oil Field Supply
Operating  statistics for the Company's oil field service and supply  operations
for the periods presented are as follows:

                                           Service and Supply Operations
                                           For the Year Ended December 31,
                                           -------------------------------
                                                   1996        1995
                                                   ----        ----
Revenue ..................................   $   618,225   $ 1,302,741
Costs ....................................       553,343    (1,391,588)
                                             -----------   -----------
Net Operating Income (Loss) ..............   $    64,882   $   (88,847)
                                             ===========   ===========

The  decrease  in revenue  from the service  and supply  operations  is directly
related to the  restructuring  initiatives  conducted  in 1995. A summary of the
restructuring for both operations is discussed in the following paragraphs.

Service Operations
Historically,  the Company's  service  business  operated out of two locations -
Loveland and Sterling Colorado. The services provided included:  servicing rigs,
vacuum trucks,  roustabout  services,  and hot oiling  services.  The operations
serviced both the Company's needs and those of third parties.  The restructuring
was focused on reducing the service rig, vacuum truck, and roustabout operations
to a point where the Company can service its own oil and natural gas  operations
efficiently  and at the lowest  possible  cost,  while  performing  only limited
services for third  parties.  Any services of this type to third parties will be
limited to those circumstances when the equipment and man power is not needed in
the Company's operations. The Company did retain its hot oiler fleet (consisting
of three trucks) and intends to continue providing this service to third parties
on a full time basis.

Supply Operations
Historically,  the Company's supply business has operated out of two locations -
Loveland and Sterling,  Colorado. The restructuring was focused on consolidating
the operations to one location (Loveland, Colorado), eliminating duplicate costs
and ultimately reducing the amount of inventory.


                                       23

<PAGE>


Although  total  revenues  from the  service  and  supply  operations  decreased
approximately  53%  from  1995 to 1996 as a  result  of the  restructuring,  the
margins improved since the operations ran more efficiently on the smaller scale.

Well Administration and Other Income
This  revenue  primarily  represents  the revenue  generated  by the Company for
operating oil and gas  properties.  There has been no significant  change in the
average monthly revenue between 1996 and 1995 and Management does not expect any
significant change in the future.

Consulting Arrangement - Related Party
The Company  entered into a consulting  agreement with Beta in March 1996.  Fees
and  reimbursed  expenses  incurred  by the  Company in  connection  with Beta's
contract  were  $257,199  for the year ended  December  31, 1996 with no similar
expenditures in 1995.

Depreciation, Depletion and Amortization
Depreciation,  Depletion and Amortization  ("DD&A") for the periods presented by
cost center consisted of the following:

                                   For the Year Ended December 31
                                   ------------------------------
                                           1996        1995
                                           ----        ----
Oil and Gas Properties ............   $  589,853   $  741,924
Gas Plant Operations ..............      234,534      245,953
Service and Supply Operations .....      140,132      166,173
Furniture and Fixtures ............       45,126       46,437
Non-Compete Agreements ............       45,994       91,827
                                      ----------   ----------
  Total ...........................   $1,055,639   $1,292,314
                                      ==========   ==========

As discussed  above under the caption Oil and Gas,  DD&A per BOE for oil and gas
properties  has  remained  relatively  constant for the periods  presented.  The
decrease in DD&A for the Service and Supply  Operations can be attributed to the
disposition of the  corresponding  assets during the  restructuring  initiatives
conducted  in  1995.  The  decrease  in  the  amortization  of  the  Non-compete
Agreements  can be attributed to one agreement  which became fully  amortized in
1995. That  particular  agreement had an original cost basis of $100,000 and was
amortized over a 24 month period.

Dry Hole, Plugging and Abandonment
As previously  discussed  under the caption  Capital  Expenditures,  the Company
charged  $450,000  to dry hole costs for the  estimated  costs  attributable  to
drilling the Timpas leg  attempted  on the  horizontal  well in Loveland  Field,
Colorado  and another  $75,000 for a dry hole on a wildcat  prospect in Southern
Louisiana that was generated by NEGX. The remaining costs in 1996 as well as all
the costs in 1995 relate to plugging and  abandonment of a few depleted wells in
the Rocky Mountain Region.

Restructuring Charges
The  restructuring  charges  incurred  in  1995  were  directly  related  to the
initiatives  discussed above under the caption Overview and consisted  primarily
of  severance  pay,  relocation  costs  and a  loss  on the  abandonment  of the
administrative office lease in Denver,  Colorado.  The Company did not incur any
such costs in 1996.

Interest Expense
The higher  interest  expense  incurred in 1996 is reflective of the increase in
the average  long-term debt  outstanding and  amortization of the  corresponding
debt issuance costs.  Both of these  circumstances  are directly  related to the
convertible  debentures  sold by the Company  pursuant to the private  placement
completed in November 1996 and previously  discussed under the caption Liquidity
and Capital Resources.

(Loss) Gain on Sale of Assets
The gain on sale of assets in 1995 is primarily related to the sale of oil field
service equipment in connection with the Company's restructuring initiatives and
the sale of various oil and gas  properties.  The loss on sale of assets in 1996
is  primarily  related to the sale of  certain  oil and gas  properties  and the
abandonment of obsolete or unusable office equipment, furniture and fixtures.

                                       24

<PAGE>

Net Loss Per Common Share
Net loss per common  share is computed by dividing  the net loss  applicable  to
common stockholders  (which includes accrued but unpaid preferred  dividends) by
the weighted  average number of common shares  outstanding  during the year. All
common stock equivalents have been excluded from the computations  because their
effect would be anti-dilutive.

The Company completed a tender offer to the Company's preferred  stockholders in
February  1995.  In  connection  therewith,  the Company  offered the  preferred
holders  4.5  common  shares  for each  preferred  share  owned.  The 4.5 shares
represented  an increase from the original  terms of the  preferred  stock which
provided for 2.625 common shares for each  preferred  share.  In order to comply
with an accounting  pronouncement,  the Company was required to reduce  earnings
available to common  stockholders  to convert  their  shares.  Since the Company
issued an additional 1,750,000 common shares in the tender offer compared to the
shares that would have been issued  under the  original  terms of the  preferred
stock,  the  Company was  required to deduct the fair value of these  additional
shares of  $1,523,906  from  earnings  available  to common  stockholders.  This
non-cash  charge resulted in the reduction of earnings per share by $.24 for the
year ended December 31, 1995.

While this charge is intended to show the cost of the  inducement  to the owners
of the Company's common shares immediately  before the tender offer,  management
does not believe that it  accurately  reflects the impact of the tender offer on
the Company's common stockholders. As disclosed to the preferred stockholders in
connection  with the  tender  offer,  the book  value per share of common  stock
increased from a negative amount to approximately $1.00 per share as a result of
the tender offer.  Therefore,  management believes that, even though the current
accounting  rules  require  the $.24  charge per common  share,  there are other
significant  offsetting factors by which the common shareholders  benefited from
this  conversion  which  are  not  reflected  in the  1995  earnings  per  share
presentation.



                                       25

<PAGE>


PART II - OTHER INFORMATION

ITEM 7.   FINANCIAL STATEMENTS

The Consolidated Financial Statements that constitute Item 7 are included at the
end of this report beginning on Page F-1.

ITEM 8.   CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING AND
          FINANCIAL DISCLOSURE

This item is not applicable to the Registrant.

ITEM 9.   DIRECTORS,  EXECUTIVE  OFFICERS,  PROMOTERS  AND  CONTROL  PERSONS;
          COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

Directors and Executive Officers
The following  table sets forth the names and ages of the current  directors and
executive officers of the Company,  the principal offices and positions with the
Company  held by each  person  and the date such  person  became a  director  or
executive  officer of the  Company.  The  executive  officers of the Company are
elected  annually by the Board of  Directors.  The Board of Directors is divided
into three approximately equal classes. The directors serve three year terms and
until their successors are elected.  Each year the stockholders  elect one class
of  directors.  The  executive  officers  serve terms of one year or until their
death,  resignation  or removal by the Board of  Directors.  There are no family
relationships  between any of the directors and executive officers. In addition,
there was no arrangement or understanding  between any executive officer and any
other person pursuant to which any person was selected as an executive officer.

The directors and executive officers of the Company are as follows:
<TABLE>
<CAPTION>
                                                                                       Served as
         Name                 Age      Position With the Company                    Director Since
- --------------------          ---      -------------------------                   ---------------
<S>                            <C>     <C>                                                <C> 
Willard H. Pease, Jr. (1)      37      President, Chief Executive Officer                  1983
                                         and Director (Term Expires 1999)

James N. Burkhalter            61      Vice President of Engineering and                   1993
                                         Production and Director
                                         (Term Expires 1997)

Patrick J. Duncan (1)          34      Chief Financial Officer, Treasurer,                 1995
                                         Corporate Secretary and Director
                                         (Term Expires 1997)

Steve A. Antry                 41      Director (Term Expires 1997)                        1996

Richard A. Houlihan (1)        57      Director (Term Expires 1998)                        1996

Homer C. Osborne (2)           68      Director (Term Expires 1998)                        1994

James C. Ruane (2)             63      Director (Term Expires 1998)                        1980

Leroy W. Smith                 68      Director (Term Expires 1997)                        1996

Robert V. Timlin               66      Director (Term Expires 1997)                        1981

Clemons F. Walker (2)          58      Director (Term Expires 1999)                        1996

William F. Warnick (2)         50      Director (Term Expires 1999)                        1988
</TABLE>

                                       26

<PAGE>


    (1) Member of the Audit Committee of the Board of Directors.
    (2) Member of the Compensation Committee.

    Willard H. Pease, Jr. has been President and Chief Executive  Officer of the
Company since 1990. Mr. Pease was Executive  Vice President and Chief  Operating
Officer of the  Company  from 1983 to 1990.  Mr.  Pease is  responsible  for the
Company's corporate finance,  managing the day-to-day  operations of the Company
and is principally  responsible  for the Company's oil and gas  exploration  and
production  activities.  Mr. Pease has worked in the oil field business for over
17 years.  Mr.  Pease  received  a B.A.  degree in  management  with  additional
educational focuses in geology in 1983.

    James N. Burkhalter has been Vice President of Engineering and Production of
the Company  since  1993,  and is  responsible  for the  Company's  engineering,
production,  regulatory compliance,  and gas plant operations.  Prior to joining
the Company Mr. Burkhalter was owner and president of Burkhalter Engineering, an
engineering  firm which he formed in 1975.  Mr.  Burkhalter has been Chairman of
the Colorado Board of  Registration  for  Professional  Engineers and Surveyors,
serving eight years. From 1959 to 1975 Mr. Burkhalter worked for Amoco and Rocky
Mountain Natural Gas as a petroleum  engineer.  Mr.  Burkhalter  received a B.S.
degree in petroleum engineering in 1959 from the Colorado School of Mines.

    Patrick J. Duncan has been the Chief Financial  Officer of the Company since
September,  1994,  the Company's  Corporate  Secretary  since April 1995 and the
Company's  Treasurer  since March 1996.  Mr. Duncan is  responsible  for all the
financial,  accounting and administrative  reporting and compliance  required by
his  individual  job  titles.  Mr.  Duncan  was an  Audit  Manager  with  HEIN +
ASSOCIATES  LLP,  Certified  Public  Accountants,  from 1991 until  joining  the
Company as the  Company's  Controller in April 1994.  From 1988 until 1991,  Mr.
Duncan  was an  Audit  Supervisor  with  Coopers  &  Lybrand,  Certified  Public
Accountants. Mr. Duncan received a B.S. degree from the University of Wyoming in
1985.

    Steve A. Antry is founder and  president  of Beta  Capital  Group,  Inc.,  a
financial consulting firm located in Newport Beach, California. Beta specializes
in advising  emerging oil and gas  exploration  companies that have both capital
needs and market support requirements.  Prior to forming Beta in 1992, Mr. Antry
was an  executive  officer of Benton Oil & Gas  Company  from 1989 to 1992 and a
Marketing  Director for Swift Energy's income funds from 1987 to 1989. Mr. Antry
is also a registered  representative with Signal Securities,  Inc., a registered
broker/dealer,   and  has  B.B.A.  and  M.B.A.   degrees  from  Texas  Christian
University.

    Richard A. Houlihan is a Certified Public  Accountant,  Senior Member of the
American Society of Appraisers and a Certified  General  Appraiser in Nevada and
Utah. He has been a principal of Houlihan  Valuation  Advisors  since 1986,  Mr.
Houlihan  also was founder and  president  of Solitude  Ski Resort,  founder and
president of Houlihan,  Lokey, Howard & Zukin, Inc., one of the largest business
valuation  firms  in  the  United  States,   was  financial  vice  president  of
Carr-Sigoloff  Industries Corporation  specializing in mergers and acquisitions,
and MAS Manager at Price Waterhouse & Company Management Advisory Services.  Mr.
Houlihan has a B.S.  degree from Brigham Young  University  and a M.V.S.  degree
from Lindenwood College.

    Homer C.  Osborne was an officer and director of Garrett  Computing  System,
Inc., a petroleum engineering and computing firm, from 1967 until 1976, at which
time he organized  Osborne Oil Company as a  wholly-owned  subsidiary of Garrett
Computing  Systems,  Inc.  Mr.  Osborne  has  operated  Osborne Oil Company as a
separate entity since 1976.

    James C. Ruane has owned and operated Goodall's Charter Bus Service, Inc., a
bus  chartering  business  representing  Grey Line in the San Diego area,  since
1958. Mr. Ruane has been an oil and gas investor for over 20 years.

    Leroy W. Smith was president and owner of Doctors' Financial Management Co.,
Inc.  from 1956 through 1994 with offices in Burbank and Santa Ana,  California,
which provided  accounting and business  management  services for professionals.
Since  retiring  in 1994 Mr.  Smith has  served as  trustee  and  managed  three
retirement  trusts with total market value of  approximately  $5.5 million.  Mr.
Smith is also an Enrolled Agent before the Internal Revenue Service.

                                       27

<PAGE>


    Robert V. Timlin has been  self-employed as a consulting  petroleum engineer
since 1989. Mr. Timlin has been involved in the oil and gas industry for over 30
years and has served in a managerial capacity with several companies,  including
HMT  Management  Inc., an oil and gas  management  firm,  from 1983 to 1988; T&M
Casing  Service,  Inc.,  from 1975 to 1983;  Dowell Studer,  Inc., and Husky Oil
Company.  Mr. Timlin received an Associates  Degree in petroleum  engineering in
1957.

    Clemons F. Walker has been an independent  financial consultant since August
of 1996. Prior to that he was employed as an investment  banker and stockbroker.
Between  1978 and August 1995 Mr.  Walker  worked for Wilson Davis in Las Vegas,
Nevada when  Presidential  Brokerage  purchased  the Wilson  Davis office in Las
Vegas and he  continued to work for the  surviving  entity until August of 1996.
Since  1978 Mr.  Walker  has  focused  his  efforts  in  investment  banking  by
supporting small-cap companies through assistance in private placements,  public
offerings and other capital raising efforts.  During his career,  Mr. Walker has
organized,  advised,  facilitated,  sold and  participated  in numerous debt and
equity  transactions  (both  public and  private)  in a variety  of  industries,
including the oil and gas industry.  Mr. Walker has a bachelor of arts degree in
Business  Administration  from Brigham Young  University with a concentration in
Finance.

    William F.  Warnick has been a practicing  attorney in Lubbock,  Texas since
1971. Mr. Warnick serves as the Texas Attorney General's  appointee to the Texas
School Board Land Commission and is a member of the American, Texas, and Lubbock
Bar  Associations.  He is an oil and gas  investor  and has  served  in  various
management  positions of private independent oil and gas companies.  Mr. Warnick
received a B.A. degree in finance and a J.D. degree in 1971.

COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT OF 1934

Section  16(a) of the  Securities  Exchange Act of 1934  requires the  Company's
officers  and  directors,  and  persons  who own more  than ten  percent  of the
Company's  Common  Stock,  to file reports of ownership and changes in ownership
with the Securities and Exchange  Commission  ("SEC").  Officers,  directors and
greater than ten percent stockholders are required by SEC regulations to furnish
the Company with copies of all Section 16(a) forms they file.

The following  disclosure is based solely upon a review of the Forms 3 and 4 and
any amendments thereto furnished to the Company during the Company's fiscal year
ended  December 31, 1996, and Forms 5 and  amendments  thereto  furnished to the
Company  with respect to such fiscal year,  or written  representations  that no
Forms 5 were  required  to be filed by such  persons.  Based on this  review the
following  persons who were  directors,  officers and beneficial  owners of more
than 10% of the Company's outstanding Common Stock during such fiscal year filed
late reports on Forms 3 and 4.

James C. Ruane filed one late report on Form 4 reporting one transaction.  LeRoy
W. Smith filed one late report on Form 4 reporting two transactions.

ITEM 10-EXECUTIVE COMPENSATION

Summary Compensation Table
The  Summary  Compensation  Table shows  certain  compensation  information  for
services  rendered in all capacities  during each of the last three fiscal years
by the Chief Executive  Officer.  No executive officer received salary and bonus
in excess of $100,000 in 1996. The following information for the Chief Executive
Officer includes the dollar value of base salaries,  bonus awards, the number of
stock options granted and certain other  compensation,  if any,  whether paid or
deferred.

                                       28

<PAGE>
<TABLE>
<CAPTION>
                                                SUMMARY COMPENSATION TABLE

                                         Annual Compensation               Long-Term Compensation Awards
                           ---------------------------------------------   -----------------------------
                                                                              Restricted   Securities
Name and Principal                                          Other Annual      Stock        Underlying
Position                   Year    Salary       Bonus       Compensation      Awards     Options/SARs(#)
- --------                   ----    --------     -----       ------------      -------    --------------
<S>                         <C>    <C>          <C>         <C>                <C>           <C>    
Willard H. Pease, Jr ....   1996   $78,530(1)   $5,000(3)   $101,250 (2)       None          110,400
   President and Chief      1995   $75,240(1)   None        None               None          139,600
   Executive Officer        1994   $75,240(1)   None        None               None           None
</TABLE>

     (1)  Includes  $240  contributed  by  the  Company  to a  qualified  401(k)
          retirement plan.

     (2)  At December  31, 1995 the  Company  owed  $60,000 to Willard H. Pease,
          Jr., the Company's  President and CEO. This loan was  unsecured,  bore
          interest at 8% per annum and was  originally  cue on January 31, 1996.
          On March 9, 1996 the Board of Directors  agreed to change the terms of
          the note to allow the note to be convertible into the Company's common
          stock at $1.00 per share,  the then current  market rate,  in exchange
          for a one-year  extension on the note.  On December 16, 1996 Mr. Pease
          elected to convert the note in its entirety, the note was canceled and
          Mr. Pease was issued 60,000 shares of the Company's  restricted common
          stock. The $101,250 shown as other annual compensation  represents the
          difference  between the  closing  sales price as reported by NASDAQ on
          December  16,  1996 and the  conversion  price of $1.00 per share.  No
          additional  amounts  have  been  shown  as Other  Annual  Compensation
          because  the  aggregate  incremental  cost to the  Company of personal
          benefits provided to Mr. Pease did not exceed the lesser of $50,000 or
          10% of his annual salary in any given year.

     (3)  On March 9, 1996 the Board of Directors granted Mr. Pease 5,000 shares
          of the  Company's  common  stock for prior  services.  The shares were
          valued at $5,000 or $1.00 per share which represented the market price
          of the  Company's  common  stock on the date of grant.  The shares are
          fully vested.

Option Grants in the Last Fiscal Year
Set forth below is information  relating to grants of stock options to the Chief
Executive Officer pursuant to the Company's Stock Option Plans during the fiscal
year ended December 31, 1996.
<TABLE>
<CAPTION>

                          Option/SAR Grants in Last Fiscal Year

                                                           Individual Grants
- -------------------------------------------------------------------------------------------------------
                                       Number of
                                       Securities       % of Total
                                       Underlying       Options/SARs
                                       Options/         Granted to          Exercise or
                                       SARs             Employees in        Base Price      Expiration
 Name                                  Granted (#)      Fiscal Year           ($/Sh)           Date
 ----                                  ----------       ------------        -----------     ----------
<S>                                   <C>                  <C>               <C>             <C>   <C>
Willard H. Pease, Jr................. 110,400 (1)          33.9%             $1.00(3)        03/08/01
      President and Chief              60,000 (2)          18.4%             $1.00(3)        01/31/97
      Executive Officer
</TABLE>

(1)  Consists  of  8,900  shares  underlying  options  issued  under  one of the
     Company's  qualified  stock  option  plans and  101,500  shares  underlying
     warrants to purchase  common stock.  All these Options and Warrants  became
     exercisable on September 8, 1996.
(2)  At December 31, 1995 the Company owed $60,000 to Willard H. Pease, Jr., the
     Company's  President and CEO. This loan was unsecured,  bore interest at 8%
     per annum and was  originally cue on January 31, 1996. On March 9, 1996 the
     Board of Directors agreed to change the terms of the note to allow the note
     to be convertible  into the Company's  common stock at $1.00 per share, the
     then current  market  price,  in exchange  for a one-year  extension on the
     note.
(3)  The exercise  price listed above was 100% of the market price of the Common
     Stock on the date the options,  warrants or convertible  notes were granted
     or approved by the Company's Board of Directors.

                                       29

<PAGE>


Aggregated  Option  Exercises  in the Last Fiscal  Year and the Fiscal  Year-End
Option  Values

Set forth  below is  information  with  respect  to the  unexercised  options to
purchase the  Company's  Common Stock held by Willard H. Pease,  Jr. at December
31, 1996. No options were exercised during fiscal 1996.
<TABLE>
<CAPTION>

               Aggregated Option/SAR Exercises in Last Fiscal Year
                          and FY-End Option/SAR Values
                                                                      Number of
                                                                      Securities           Value of
                                                                      Underlying           Unexercised
                                                                      Unexercised          In-the-Money
                                                                      Options/SARs         Options/SARs
                                                                      at FY-End (#)        at FY-End ($)
                           Shares Acquired     Value Realized         Exercisable/         Exercisable/
 Name                      on Exercise (#)          ($)               Unexercisable        Unexercisable
- --------                   --------------      --------------         -------------        -------------
<S>                            <C>    <C>        <C>      <C>          <C>      <C>       <C>       <C>   
Willard H. Pease, Jr.          60,000 (1)        $101,250 (1)          250,000/-0-        $544,557/-0- (2)
    President and Chief
    Executive Officer
</TABLE>

     (1)  On December 16, 1996, Mr. Pease  converted a $60,000  promissory  note
          into 60,000 shares of the Company's common stock pursuant to the terms
          of the underlying  promissory note. The $101,250 shown as other annual
          compensation represents the difference between the closing sales price
          as reported by NASDAQ on December 16, 1996 and the conversion price of
          $1.00 per share.

     (2)  The value of the unexercised  In-the-Money Options 1996 was determined
          by multiplying the number of unexercised  options by the closing sales
          of the  Company's  common  stock on  December  31,1996 as  reported by
          NASDAQ and from that total, subtracting the total exercise price.

Employment Contract
The Company has entered into an employment  agreement  with a Director,  Willard
Pease, Jr., who is also the Company's President and Chief Executive Officer. The
employment  agreement  was  entered  into in 1993 and may be  terminated  by the
Company  without cause on 30 days notice  provided the Company  continues to pay
the salary of Mr. Pease for 36 months.  The salary must be paid in a lump sum if
the  termination  occurs  after a change in control of the Company as defined in
the employment agreement. Mr. Pease may terminate the employment agreement on 90
days written notice. The base salary of Mr. Pease under the employment agreement
was increased to a base salary of $95,000 per year effective October 1, 1996.

Compensation of Directors
Directors who are employees do not receive  additional  compensation for service
as directors.  Other  directors each receive a $1,000 annual  retainer fee, $750
per meeting  attended and $100 per meeting  conducted via telephone  conference.
Directors may elect to receive the compensation either in cash or stock. All the
compensation  paid to the outside  directors in 1995 and 1996 was in the form of
stock.

ITEM 11-  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following  table sets forth  certain  information  regarding the  beneficial
ownership of the Company's  Common Stock,  its only class of outstanding  voting
securities  as of  February  21,  1997,  by (i) each  person who is known to the
Company to own  beneficially  more than 5% of the outstanding  Common Stock with
the  address  of each such  person,  (ii) each of the  Company's  directors  and
officers, and (iii) all officers and directors as a group:

                                       30

<PAGE>

<TABLE>
<CAPTION>

  Name and Address of
   Beneficial Owner or                     Amount and Nature of
Name of Officer or Director               Beneficial Ownership(1)   Percent of Class
- ---------------------------               ----------------------    ----------------
<S>                                         <C>            <C>         <C> 
Steve Allen Antry
   901 Dove Street, Suite 230
   Newport Beach, CA 92660 ..............   671,832 Shares (2)         7.4%
James N. Burkhalter
   P.O. Box 60219
   Grand Junction, CO 81506 .............   165,710 Shares (3)         2.0%
Patrick J. Duncan
   P.O. Box 60219
   Grand Junction, CO 81506 .............   170,625 Shares (4)         2.0%
Richard A. Houlihan
   650 Town Center Drive, Suite 550
   Costa Mesa, CA 92625 .................   288,983 Shares (5)         3.4%
Homer C. Osborne
   1200 Preston Road #900
   Dallas, TX 75230 .....................   49,407 Shares (6)          0.6%
Willard H. Pease, Jr ....................
   P.O. Box 60219
   Grand Junction, CO 81506 .............   786,139 Shares (7)         9.2%
James C. Ruane
   5010 Market St.
   San Diego, CA 92102 ..................   281,838 Shares (8)         3.3%
Leroy W. Smith
   P.O. Box 10040
   Santa Ana, CA 92711-0040 .............   181,280 Shares (9)         1.8%
Robert V. Timlin
   1989 South Balsam
   Lakewood, CO 80277 ...................   63,490 Shares (10)         0.8%
Clemons F. Walker
   748 Rising Star Drive
   Henderson, NV 89104 ..................   362,763 Shares (11)        4.2%
William F. Warnick
   2022 Broadway
   Lubbock, TX 79401 ....................   84,193 Shares (12)         1.0%

  All Officers and Directors as a
  group (eleven persons) ................   3,106,260 Shares (13)     29.8%
</TABLE>

(1)  Beneficial owners listed have sole voting and investment power with respect
     to the shares unless otherwise  indicated.  On December 18, 1996, Mr. Pease
     converted a $60,000  promissory  note into 60,000  shares of the  Company's
     common stock pursuant to the terms of the underlying  promissory  note. The
     $101,250  shown as other  annual  compensation  represents  the  difference
     between the closing  sales price as reported by NASDAQ on December 16, 1996
     and the conversion price of $1.00 per share.

(2)  Includes  2,680 shares that are owned  directly by Mr. Antry,  7,500 shares
     underlying  options that become exercisable on July 27, 1997, 61,137 shares
     underlying   presently   exercisable   warrants,   515  shares   underlying
     convertible   preferred  stock  and  600,000  shares  underlying  presently
     exercisable warrants that are held by Mr. Antry's wife.

(3)  Includes  15,710 shares owned  directly by Mr.  Burkhalter,  115,000 shares
     underlying  presently  exercisable  options,  and 35,000 shares  underlying
     options that become exercisable on July 27, 1997.

                                       31

<PAGE>


(4)  Includes  20,625  shares  owned  directly  by Mr.  Duncan,  105,000  shares
     underlying  presently  exercisable  options,  and 45,000 shares  underlying
     options that become exercisable on July 27, 1997.

(5)  Includes  151,150  shares  owned  directly by Mr.  Houlihan,  7,500  shares
     underlying  options that become exercisable on July 27, 1997, 97,500 shares
     underlying  presently  exercisable  options,   8,333  shares  underlying  a
     convertible debenture, and 24,500 shares owned by a trust that Mr. Houlihan
     has sole voting and investment power.

(6)  Includes  6,607  shares  owned  directly  by  Mr.  Osborne,  35,300  shares
     underlying  presently  exercisable  options,  and 7,500  shares  underlying
     options that become exercisable on July 27, 1997.

(7)  Includes  121,173  shares  that are owned  directly by Mr.  Pease,  364,966
     shares are owned by entities  affiliated  with Mr.  Pease over which shares
     Mr. Pease has sole voting and investment  power,  148,500 shares underlying
     presently exercisable options, 50,000 shares underlying options that become
     exercisable  on July 24,  1997,  and 101,500  shares  underlying  presently
     exercisable warrants.

(8)  Includes  107,528 shares owned directly by Mr. Ruane,  4,560 shares held by
     Mr.  Ruane as trustee for two trusts,  over which  shares Mr.  Ruane may be
     deemed to have shared voting and investment power, 12,500 shares underlying
     presently   exercisable   warrants,   70,000  shares  underlying  presently
     exercisable  options,  and 7,500  shares  underlying  options  that  become
     exercisable on July 27, 1997.

(9)  Includes 1,280 shares owned directly by Mr. Smith, 10,000 shares owned by a
     trust that Mr.  Smith acts as the Trustee and is  therefore  deemed to have
     beneficial  ownership,  5,000  shares  owned  by his  wife,  10,000  shares
     underlying presently  exercisable options,  7,500 shares underlying options
     that  become  exercisable  on July  27,  1997,  100,000  shares  underlying
     presently  exercisable  warrants that are owned by two separate trusts that
     Mr.  Smith acts as the Trustee and is therefore  deemed to have  beneficial
     ownership,  12,500  shares  underlying  convertible  preferred  stock owned
     directly by Mr. Smith; 12,500 shares underlying convertible preferred stock
     held by his wife, and 22,500 shares underlying  convertible preferred stock
     that are owned by two  separate  trusts that Mr.  Smith acts as the Trustee
     and is therefore deemed to have beneficial ownership.

(10) Includes  5,990  shares  owned  directly  by  Mr.  Timlin,   26,693  shares
     underlying  presently  exercisable  options,  and 7,500  shares  underlying
     options that become exercisable on July 27, 1997.

(11) Includes 142,062  shares  owned  directly  by Mr.  Walker,  212,686  shares
     underlying presently exercisable warrants,  7,500 shares underlying options
     that  become  exercisable  on July  27,  1997,  and 515  shares  underlying
     convertible preferred stock.

(12) Includes  26,693  shares  owned  directly  by Mr.  Warnick,  50,000  shares
     underlying  presently  exercisable  options,  and 7,500  shares  underlying
     options that become exercisable on July 27, 1997.

(13) Includes 583.800 shares underlying presently  exercisable options,  190,000
     shares  underlying  options  that  become  exercisable  on July  27,  1997,
     1,185,073 shares underlying presently exercisable  warrants,  48,530 shares
     underlying  convertible  preferred  stock,  and 8,333  shares  underlying a
     convertible note.

ITEM 12-CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

From time to time,  various  officers  and  directors  of the  Company and their
affiliates  have  participated  in the  drilling of oil and gas wells which were
drilled and  operated by the Company.  All such persons and entities  have taken
working  interests  in the  wells  and have paid the  drilling,  completion  and
related  costs of the  wells on the same  basis  as the  Company  and all  other
working interest owners. On occasions of such participation the Company retained
the  maximum  interest  in the  well  that it  could  justify,  given  its  cash
availability and the risk involved.


                                       32

<PAGE>


In August  1996,  Richard A.  Houlihan,  a director of the  Company  purchased a
$25,000 10%  collateralized  debenture that included warrants to purchase 25,000
shares  of  Common  Stock  at  $1.25  per  share  on the  same  terms  as  other
nonaffiliated purchasers.

At December 31, 1996 the Company owed  certain  affiliates  of Willard H. Pease,
Jr.  $116,719  principal,  plus  $31,398  in accrued  interest,  for oil and gas
revenue  attributable  to  interests  in wells  operated by the Company that are
owned by the individuals and related entities.  Of the principal amount,  $2,877
was incurred in 1994, $4,603 was incurred in 1993, $20,992 was incurred in 1992,
$85,518 was incurred in 1991 and $2,729 was incurred in 1990.

At December  31, 1995 the Company  owed  $60,000 to Willard H. Pease,  Jr.,  the
Company's  President and CEO. This loan was unsecured,  bears interest at 8% per
annum  and was  originally  due in  January  1996.  In March  1996 the  Board of
Directors  agreed  to  change  the  terms of the  note to  allow  the note to be
convertible into the Company's common stock at $1.00 per share, the then current
market price, in exchange for a one-year extension of the note. In December 1996
Mr. Pease elected to convert the note in its entirety, the note was canceled and
Mr. Pease was issued 60,000 shares of the Company's restricted common stock.

Until June 1993,  Willard H. Pease,  Jr. owned an oil well  servicing  business,
Grand  Junction Well  Services,  Inc.  ("GJWS"),  which  operated a workover and
completion  rig.  In June 1993,  the  Company  acquired  GJWS from Mr.  Pease by
merging GJWS into a newly-formed  subsidiary of the Company.  In the merger, the
Company  issued Mr.  Pease 46,667  shares of Common  Stock and the  Company's 6%
secured convertible  promissory note in the principal amount of $175,000,  for a
total value of $350,000,  which was the estimated  fair market value of the GJWS
assets and business.  The note was originally  payable in three annual principal
installments of $45,000 on October 1, 1994, $65,000 on April 1, 1995 and $65,000
on April 1, 1996. The October 1, 1994 principal  payment of $45,000 was paid and
the remaining installments were extended to October 1, 1997 and October 1, 1998,
respectively.  The unpaid  principal  portion of $130,000 is  convertible at the
election of Mr. Pease into Common Stock at $5.00 per share.  The transaction was
approved unanimously by the disinterested directors of the Company.

In March 1996 the Company  entered into a three-year  consulting  agreement with
Beta Capital Group, Inc.  ("Beta").  Beta's  president,  Steve Antry, has been a
director of the Company since August 1996.  The  consulting  agreement with Beta
provides for minimum  monthly cash  payments of $17,500 plus  reimbursement  for
out-of-pocket  expenses. The Company also agreed to pay Beta additional fees, as
defined in the  agreement,  that are based on a percentage of the gross proceeds
generated from any public financing, private financing or from any warrants that
are  exercised  during the term of the  agreement.  During 1996 the Company paid
Beta, or its agents,  a total of $424,706 under the terms of the agreement.  The
total amount paid  consisted of: a.) $162,500 for monthly  consulting  fees; b.)
$94,700 for the reimbursement of out-of-pocket  expenses;  c.) $163,000 for fees
related to funds  generated  from  private  placements;  and d.) $4,506 for fees
related to funds  generated  from the exercise of  warrants.  In addition to the
cash  compensation,  the Company  granted Beta  warrants to purchase 1.0 million
shares of the  Company's  common stock for $.75 per share.  As allowed under the
terms  of the  agreement,  Beta  assigned  400,000  of those  warrants  to other
parties, including 100,000 to a Mr. Richard Houlihan, a director of the Company.
All these warrants expire in April 2001.

All existing loans or similar advances to, and transactions  with,  officers and
their affiliates were approved or ratified by the independent and  disinterested
directors. Any future material transactions with officers,  directors and owners
of 5% or more of the Company's  outstanding Common Stock or any affiliate of any
such person  shall be on terms no less  favorable  to the Company  than could be
obtained from independent  unaffiliated  third parties and must be approved by a
majority of the independent disinterested directors.


                                       33

<PAGE>


                                     PART IV


ITEM 13 - EXHIBITS AND REPORTS ON FORM 8-K

Exhibit No.           Description and Method of Filing
- ----------            --------------------------------
(3.1) Articles of Incorporation, as amended. (1)
(3.2) Plan of Recapitalization. (1)
(3.3) Certificate of Amendment to the Articles of Incorporation filed on July 6,
      1994. (2)
(3.4) Certificate of  Amendment  to  the  Articles  of  Incorporation  filed  on
      December 19, 1994. (2)
(3.5) Bylaws, as amended and restated May 11, 1993. (1)
(4.1) Representative's Preferred Stock Purchase Warrant. (1)
(4.2) Warrant Agency  Agreement  between  Willard  Pease Oil and Gas Company and
      American Securities Transfer, Inc. dated August 23, 1993. (1)
(4.3) Amendment to Warrant Agency Agreement dated January 5, 1995. (2)
(4.4) Certificate  of Designation  of Series A Cumulative Convertible  Preferred
      Stock. (1)
(4.5) Certificate of Amendment  of  Certificate  of  Designation  of  Series  A
      Cumulative Convertible Preferred Stock filed on August 16, 1993. (2)
(4.6) Second Certificate  of Amendment of Certificate of Designation of Series A
      Cumulative Convertible Preferred Stock filed on November 1, 1994. (2)
(10.1) Residue Gas Sales and Purchase  Agreement  dated June 22,  1986,  between
       Western  Gas  Supply Company  and  Loveland  Gas Processing,   Ltd.,  and
       Amendments  dated  July  30,  1986,  August 12, 1986, September 11, 1986,
       April 16, 1987, April 1, 1988, January 2, 1992, March 26, 1992 and May 1,
       1992. (1)
(10.2) Amendment  dated  December 1, 1993,  between  Public  Service  Company of
       Colorado and Loveland Gas  Processing Co., Ltd., to Residue Gas Sales and
       Purchase  Agreement  dated  June  22,  1986,  between  Western Gas Supply
       Company and Loveland Gas Processing, Ltd. (2)
(10.3) Gas  Purchase  and Sale  Contract  dated  November 1, 1988,  between Fuel
       Resources  Development  Co.  as seller  and  Loveland Gas Processing Co.,
       Ltd., as buyer,  pertaining to the  purchase of gas, and Amendments dated
       November  1, 1990, January 24, 1991, May 1, 1991, July 5, 1991, August 1,
       1991, April 1, 1992 and August 1, 1992. (1)
(10.4) Purchase  Order No. 5 dated January 1, 1994 from Loveland Gas  Processing
       Co., Ltd. to Fuel Resources  Development Co. that amends the Gas Purchase
       and  Sale  Contract  dated   November 1,  1988,  between  Fuel  Resources
       Development Co. and Loveland Gas Processing, Ltd. (2)
(10.5) Form of Warrants  issued to Ronin  Group Ltd.,  and Clemons F. Walker for
       the purchase of an aggregate of 240,000 shares of Common Stock. (3)
(10.6) 1990 Stock Option Plan. (1)
(10.7) 1993 Stock Option Plan (1)
(10.8) 1994 Employee Stock Option Plan. (2)
(10.9) Form of 12% Convertible  Unsecured  Promissory  Notes issued by Pease Oil
       and Gas Company in 1994 Private Placement. (2)
(10.10) Form of  Warrants  issued  to  brokers  Sales  Agents  in 1994  Private
        Placements. (2)
(10.11) Employment  Agreement effective September 16, 1994 between Pease Oil and
        Gas Company and Willard H. Pease, Jr. (2)
(10.12) Employment  Agreement  effective December 27, 1994 between Pease Oil and
        Gas Company and Patrick J. Duncan. (2)
(10.13) Employment  Agreement  effective December 27, 1994 between Pease Oil and
        Gas Company and James N. Burkhalter. (2)
(10.18)  Interconnect  Agreement  dated January 1, 1995,  between KN Front Range
        Gathering Company and Loveland Gas Processing Co., Ltd.(2)
(10.19) Gas Gathering  Agreement dated February 1, 1995,  between KN Front Range
        Gathering Company and Loveland Gas Processing Co., Ltd. (2)

                                       34

<PAGE>



(10.20) Agreement  dated  August  15,  1994,  between  Hewlett-Packard  Company,
        Loveland Gas Processing Co.,  Ltd.,  Pease Oil and Gas Company and Pease
        Operating Company. (2)
(10.21) Purchase and Sale Agreement dated April 24, 1995 among Pease Oil and Gas
        Company,  Thermo  Cogeneration Partnership, L.P and Seahawk Energy, Inc.
        (3)
(10.22) Agreement  between   Beta  Capital  Group,  Inc.,  and Pease Oil and Gas
        Company dated March 9, 1996. (4)
(10.24) Form of Warrant issued to Beta Capital Group, Inc.
(10.25) 1996 Stock Option Plan.
(10.26) Mortgage,  Assignment  of Proceeds,  Security  Agreement  and  Financing
        Statement   from   Pease   Oil  and  Gas  Company  to  Holders  of  1996
        Collateralized Subordinated  Convertible Debentures dated as of November
        15, 1996.
(10.27) Purchase  and Sale  Agreement  dated  December  31, 1996 by and between
        Atocha  Exploration,  Inc.,  Browning Oil Company, Inc., Potosky Oil and
        Gas, Inc. and Pease Oil and Gas Company. (5)
(10.28) Letter  Agreement dated February 4, 1997 by and between  National Energy
        Group, Inc. and Pease Oil and Gas Company. (6)
(10.29) Purchase  and Sale  Agreement  dated  February  26, 1997 by and between
        Transworld Exploration & Production, Inc. (7)
(21)    List of Subsidiaries. (3)
(23)    Consents of Experts
(23.1)  Consent of McCartney Engineering, LLC Consulting Petroleum Engineers
(23.2)  Consent of Hein + Associates LLP, Certified Public Accountants
(27)    Financial Data Schedule.

Footnotes:

     (1)  Incorporated  by reference to  Registration  Statement No. 33-64448 on
          Form SB-2.
     (2)  Incorporated  by reference to the  Registrant's  1994 Annual Report on
          Form 10-KSB for the fiscal year ended December 31, 1994.
     (3)  Incorporated  by reference to  Registration  Statement No. 33-94536 on
          Form SB-2.
     (4)  Incorporated  by reference to the  Registrant's  Annual Report on Form
          10-KSB for the fiscal year ended December 31, 1995.
     (5)  Incorporated by reference to Form 8-K filed January 10, 1997.
     (6)  Incorporated by reference to Form 8-K filed February 19, 1997.
     (7)  Incorporated by reference to Form 8-K filed March 17, 1997.



                                       35

<PAGE>


                                   SIGNATURES

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

                                       PEASE OIL AND GAS COMPANY

Date:  March 27, 1997                  By:/s/ Willard H. Pease, Jr.
                                       ----------------------------
                                       Willard H. Pease, Jr.
                                       President and Chief Executive Officer

Date:  March 27, 1997                  By: /s/ Patrick J. Duncan
                                       -------------------------
                                       Patrick J. Duncan
                                       Chief Financial Officer, Treasurer,
                                       and Principal Accounting Officer

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


Date:  March 27, 1997                  By:/s/ Willard H. Pease, Jr.
                                       ----------------------------
                                       Willard H. Pease, Jr., President
                                       and Chairman of the Board

Date:  March 27, 1997                  By: /s/ Patrick J. Duncan
                                       -------------------------
                                       Patrick J. Duncan
                                       Chief Financial Officer,
                                       Treasurer, and Director

Date:  March 27, 1997                  By:/s/ James N. Burkhalter
                                       --------------------------
                                       James N. Burkhalter, Vice-President
                                       Engineering and Production, and Director

Date: March 27, 1997                   By:/s/ Steve A. Antry
                                       ---------------------------
                                       Steve A. Antry, Director

Date: March 27, 1997                   By:/s/ Richard A. Houlihan
                                       ----------------------------
                                       Richard A. Houlihan, Director

Date:  March 27, 1997                  By:/s/ Homer C. Osborne
                                       ----------------------------
                                       Homer C. Osborne, Director

Date:  March 27, 1997                  By:/s/ James C. Ruane
                                       ----------------------------
                                       James C. Ruane, Director

Date: March 27, 1997                   By:/s/ Leroy W. Smith
                                       -----------------------------
                                       Leroy W. Smith, Director

Date:  March 27, 1997                  By:/s/ Robert V. Timlin
                                       ------------------------------
                                       Robert V. Timlin, Director

Date: March 27, 1997                   By:/s/ Clemons F. Walker
                                       ------------------------------
                                       Clemons F. Walker, Director

Date:  March 27, 1997                  By:/s/ William F. Warnick
                                       ------------------------------
                                       William F. Warnick, Director

                                       36

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES


                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                            Page


Independent Auditor's Report.................................................F-2

Consolidated Balance Sheets - December 31, 1996 and 1995 ....................F-3

Consolidated Statements of Operations - For the Years Ended December 31, 1996
     and 1995................................................................F-5

Consolidated Statements of Stockholders' Equity - For the Years Ended
     December 31, 1996 and 1995..............................................F-6

Consolidated Statements of Cash Flows - For the Years Ended December 31,
     1996 and 1995...........................................................F-7

Notes to Consolidated Financial Statements...................................F-8





                                       F-1

<PAGE>



                          INDEPENDENT AUDITOR'S REPORT






Board of Directors
Pease Oil and Gas Company
Grand Junction, Colorado



We have audited the  accompanying  consolidated  balance sheets of Pease Oil and
Gas Company and  subsidiaries  as of December 31, 1996 and 1995, and the related
consolidated  statements of operations,  stockholders' equity and cash flows for
the years then ended.  These financial  statements are the responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Pease Oil and Gas
Company and  subsidiaries  as of December 31, 1996 and 1995,  and the results of
their  operations  and their cash  flows for the years then ended in  conformity
with generally accepted accounting principles.



/s/ HEIN + ASSOCIATES LLP
HEIN + ASSOCIATES LLP


Denver, Colorado
February 21, 1997

                                       F-2

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET
<TABLE>
<CAPTION>

                                                                                  DECEMBER 31,
                                                                         ---------------------------
                                                                             1996             1995
                                                                             ----             ----
                                     ASSETS
<S>                                                                     <C>             <C>   
CURRENT ASSETS:
     Cash and equivalents ...........................................   $  1,995,860    $    677,275
     Trade receivables, net of allowance for bad debts of $25,000 and
          $51,000, respectively .....................................        599,648         963,315
     Inventory ......................................................        408,787         532,289
     Prepaid expenses and other .....................................         56,327          77,844
     Common stock subscription receivable, 91,667 shares ............           --            68,750
                                                                        ------------    ------------
               Total current assets .................................      3,060,622       2,319,473
                                                                        ------------    ------------

OIL AND GAS PROPERTIES, at cost (successful efforts method):
     Undeveloped properties .........................................        351,727         377,606
     Wells in progress ..............................................        181,312            --
     Developed properties ...........................................      9,505,408       9,149,516
                                                                        ------------    ------------
               Total oil and gas properties .........................     10,038,447       9,527,122
     Less accumulated depreciation and depletion ....................     (3,946,974)     (3,608,917)
                                                                        ------------    ------------

               Net oil and gas properties ...........................      6,091,473       5,918,205
                                                                        ------------    ------------
PROPERTY, PLANT AND EQUIPMENT, at cost:
     Gas plant ......................................................      4,099,285       4,095,227
     Service equipment and vehicles .................................        879,313         855,025
     Buildings and office equipment .................................        459,228         529,703
                                                                        ------------    ------------
               Total property, plant and equipment ..................      5,437,826       5,479,955
     Less accumulated depreciation ..................................     (1,376,154)     (1,034,731)
                                                                        ------------    ------------
               Net property, plant and equipment ....................      4,061,672       4,445,224
                                                                        ------------    ------------
OTHER ASSETS:
     Debt issuance costs, net of accumulated amortization of $170,134
          and $29,167, respectively .................................      1,105,874          20,833
     Non-compete agreements, net of accumulated amortization
          of $253,322 ...............................................        306,678         352,674
     Other ..........................................................        274,830         383,317
                                                                        ------------    ------------
               Total other assets ...................................      1,687,382         756,824
                                                                        ------------    ------------
TOTAL ASSETS ........................................................   $ 14,901,149    $ 13,439,726
                                                                        ============    ============

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

                                       F-3

<PAGE>
                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS
                                   (continued)

<CAPTION>
                                                                             DECEMBER 31,
                                                                    ----------------------------
                                                                         1996             1995
                                                                         ----             ----
                      LIABILITIES AND STOCKHOLDERS' EQUITY

<S>                                                                 <C>             <C>       
CURRENT LIABILITIES:
     Current maturities of long-term debt:
          Related parties .......................................   $    285,895    $       --
          Other .................................................         45,944       1,100,474
     Accounts payable, trade ....................................        267,540       1,172,567
     Accrued production taxes ...................................        288,122         303,287
     Other accrued expenses .....................................        265,427         243,325
                                                                    ------------    ------------
               Total current liabilities ........................      1,152,928       2,819,653
                                                                    ------------    ------------
LONG-TERM LIABILITIES:
     Long-term debt, less current maturities:
          Convertible debentures ................................      5,000,000            --
          Other .................................................         19,945       1,223,159
     Accrued production taxes ...................................        256,088         379,652
                                                                    ------------    ------------
               Total long-term liabilities ......................      5,276,033       1,602,811
                                                                    ------------    ------------
COMMITMENTS AND CONTINGENCIES (Notes 3, 5, 6, and 11)

STOCKHOLDERS' EQUITY:
     Preferred Stock, par value $.01 per share, 2,000,000 shares
          authorized, 179,938 and 202,688 shares of Series A
          Cumulative Convertible Preferred Stock issued and
          outstanding (liquidation preference of $2,204,000 and
          $2,280,000, respectively) .............................          1,799           2,027
     Common Stock, par value $.10 per share, 25,000,000 shares
          authorized, issued and outstanding 7,526,817 shares and
          7,180,804 shares, respectively ........................        752,682         718,081
     Additional paid-in capital .................................     17,392,329      16,560,194
     Accumulated deficit ........................................     (9,674,622)     (8,263,040)
                                                                    ------------    ------------
               Total stockholders' equity .......................      8,472,188       9,017,262
                                                                    ------------    ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ......................   $ 14,901,149    $ 13,439,726
                                                                    ============    ============
</TABLE>
     The accompanying notes are an integral part of these consolidated financial
statements.

                                       F-4

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                           FOR THE YEARS ENDED
                                                                DECEMBER 31,
                                                       --------------------------
                                                           1996           1995
                                                           ----           ----
<S>                                                    <C>            <C>        
REVENUE:
      Oil and gas sales .............................  $ 2,546,676    $ 2,623,782
      Natural gas marketing and trading .............    2,067,379      3,872,565
      Gas plant processing ..........................      818,356      1,135,050
      Oil field services and supply .................      618,225      1,302,741
      Well administration and other income ..........      115,028         97,678
                                                       -----------    -----------
             Total revenue ..........................    6,165,664      9,031,816
                                                       -----------    -----------
OPERATING COSTS AND EXPENSES:
      Oil and gas production ........................    1,426,549      1,617,318
      Natural gas marketing and trading .............    1,745,446      3,404,169
      Gas plant processing ..........................      464,512        942,867
      Oil field services and supply .................      553,343      1,391,588
      General and administrative ....................    1,092,342      1,059,306
      Consulting arrangement - related party ........      257,199           --
      Depreciation, depletion and amortization ......    1,055,639      1,292,314
      Dry holes, plugging, and abandonments .........      555,685         18,786
      Restructuring costs ...........................         --          226,986
                                                       -----------    -----------
             Total operating costs and expenses .....    7,150,715      9,953,334
                                                       -----------    -----------
LOSS FROM OPERATIONS ................................     (985,051)      (921,518)
                                                       -----------    -----------
OTHER INCOME (EXPENSES):
      Interest income ...............................       41,148          8,444
      Interest expense:
             Amortization of debt issuance costs ....     (190,967)       (17,554)
             Other ..................................     (311,461)      (288,881)
      Gain (loss) on sale of assets .................       (6,660)        75,073
                                                       -----------    -----------
             Net ....................................     (467,940)      (222,918)
                                                       -----------    -----------
LOSS BEFORE INCOME TAXES ............................   (1,452,991)    (1,144,436)
      Income tax benefit ............................       41,409        379,000
                                                       -----------    -----------
NET LOSS ............................................   (1,411,582)      (765,436)
      Preferred stock dividends:
             Converted ..............................      (22,750)      (117,000)
             In arrears .............................     (179,938)      (202,688)
                                                       -----------    -----------
                   Total preferred stock dividends...     (202,688)      (319,688)
                                                       -----------    -----------
                   Loss before non-cash inducement...   (1,614,270)    (1,085,124)

      Non-cash inducement in tender offer (Note 1)...         --       (1,523,906)
                                                       -----------    -----------
NET LOSS APPLICABLE TO COMMON STOCKHOLDERS ..........  $(1,614,270)   $(2,609,030)
                                                       ===========    ===========
NET LOSS PER COMMON SHARE:
      Before non-cash inducement ....................  $      (.22)   $      (.18)
      Non-cash inducement (Note 1) ..................         --             (.24)
                                                       -----------    -----------
                                                       $      (.22)   $      (.42)
                                                       ===========    ===========
WEIGHTED AVERAGE NUMBER OF COMMON 
  SHARES OUTSTANDING.................................    7,278,000      6,190,000
                                                        ===========    ===========
</TABLE>

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

                                       F-5

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                 FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995

<TABLE>
<CAPTION>
                                                             Preferred Stock                  Common Stock        Additional 
                                                       -------------------------        ------------------------    Paid-in   
                                                       Shares            Amount         Shares           Amount     Capital 
                                                       ------            ------         ------           ------   ----------
<S>                                                   <C>          <C>                <C>          <C>             <C>         
BALANCES January 1, 1995 .......................      1,157,780    $     11,578       2,286,028    $    228,603    $ 16,744,348

     Conversion of preferred stock to
       common stock:
          In tender offer ......................       (933,492)         (9,335)      4,200,716         420,072        (410,737)
          Other ................................        (21,600)           (216)         56,739           5,673          (5,457)
     Acquisition of oil and gas properties for
          common stock .........................           --              --            65,000           6,500          53,422
     Sale of common stock in private placement .           --              --           500,000          50,000         325,000
     Offering costs ............................           --              --              --              --           (77,953)
     Issuance of common stock to directors and
          employees for services and other .....           --              --            21,036           2,104          11,327
     Settlement of trade payable for common
          stock ................................           --              --            63,206           6,321         (30,948)
     Cancellation of trestury shares ...........           --              --           (11,921)         (1,192)        (48,808)
     Net loss ..................................           --              --              --              --              --
                                                   ------------    ------------    ------------    ------------    ------------
BALANCES December 31, 1995 .....................        202,688           2,027       7,180,804         718,081      16,560,194

     Issuance of common stock to officers,
          directors, and employees for
          compensation .........................           --              --            51,490           5,149          57,162
     Fair value of warrants granted for debt
          issuance costs .......................           --              --              --              --           600,000
     Conversion of debentures into common
          stock ................................           --              --            82,353           8,235          61,765
     Issuance of common stock for engineering
          services .............................           --              --            15,000           1,500          21,477
     Exercise of options and warrants to
          purchase common stock ................           --              --            67,500           6,750          57,625
     Conversion of note payable to director into
          common stock .........................           --              --            60,000           6,000          54,000
     Conversion of preferred stock to common
          stock ................................        (22,750)           (228)         69,670           6,967          (6,739)
     Offering costs ............................           --              --              --              --           (13,155)
     Net loss ..................................           --              --              --              --              --
                                                   ------------    ------------    ------------    ------------    ------------
BALANCES, December 31, 1996 ....................        179,938    $      1,799       7,526,817    $    752,682    $ 17,392,329
                                                   ============    ============    ============    ============    ============

<PAGE>

<CAPTION>
                                                                            Tresury Stock              Total
                                                    Accumulated      ---------------------------    Stockholders'
                                                      Deficit            Shares         Amount         Equity
                                                    -----------          ------         ------      -------------
<S>                                                <C>                   <C>       <C>                <C>    
BALANCES January 1, 1995 .......................   $ (7,497,604)         28,715    $   (132,588)   $  9,354,337

     Conversion of preferred stock to              
       common stock:                               
          In tender offer ......................           --              --              --              --
          Other ................................           --              --              --              --
     Acquisition of oil and gas properties for     
          common stock .........................           --              --              --            59,922
     Sale of common stock in private placement .           --              --              --           375,000
     Offering costs ............................           --              --              --           (77,935)
     Issuance of common stock to directors and     
          employees for services and other .....           --              --              --            13,431
     Settlement of trade payable for common        
          stock ................................           --           (16,794)         82,588          57,961
     Cancellation of trestury shares ...........           --           (11,921)         50,000            -- 
     Net loss ..................................       (765,436)           --              --          (765,436)
                                                     ----------      -----------       ----------    ---------- 
BALANCES December 31, 1995 .....................     (8,263,040)           --              --         9,017,262

     Issuance of common stock to officers,         
          directors, and employees for             
          compensation .........................           --              --              --            62,311
     Fair value of warrants granted for debt       
          issuance costs .......................           --              --              --           600,000
     Conversion of debentures into common          
          stock ................................           --              --              --            70,000
     Issuance of common stock for engineering
          services .............................           --              --              --            22,977
     Exercise of options and warrants to           
          purchase common stock ................           --              --              --            64,375
     Conversion of note payable to director into   
          common stock .........................           --              --              --            60,000
     Conversion of preferred stock to common                                    
          stock ................................           --              --              --              --
     Offering costs ............................           --              --              --           (13,155)
     Net loss ..................................     (1,411,582)           --              --        (1,411,582)
                                                     ----------      -----------       ----------    ----------      
BALANCES, December 31, 1996 ....................   $ (9,674,622)           --          $   --       $ 8,472,188
                                                     ==========      ===========       ==========    ==========
</TABLE>


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


                                       F-6
<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                            FOR THE YEARS ENDED
                                                                                DECEMBER 31,
                                                                      ------------------------------
                                                                         1996                1995
                                                                         ----                ---- 
<S>                                                                  <C>                <C>         
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss ....................................................       $(1,411,582)       $  (765,436)
  Adjustments to reconcile net loss to net cash provided by
     operating activities:
  Provision for depreciation and depletion ....................         1,009,645          1,200,487
  Amortization of intangible assets ...........................           236,963            109,381
  Deferred income taxes .......................................              --             (400,000)
  Loss (gain) on sale of property and equipment ...............             6,660            (75,073)
  Provision for bad debts .....................................            21,497             35,176
  Dry holes and abandonments ..................................           525,000               --
  Issuance of common stock for services .......................            85,288             71,392
  Other .......................................................           (54,942)           (41,770)
  Changes in operating assets and liabilities:
   (Increase) decrease in:
     Trade receivables ........................................           342,170            625,286
     Inventory ................................................           124,502            296,824
     Prepaid expenses and other ...............................           (14,316)            14,001
  Increase (decrease) in:
     Accounts payable .........................................          (905,027)          (529,581)
     Accrued expenses .........................................          (109,473)          (160,512)
                                                                      -----------        -----------
  Net cash provided by (used in) operating activities .........          (143,615)           380,175
                                                                      -----------        -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures for property, plant and equipment ......        (1,403,413)          (387,403)
  Proceeds from redemption of certificate of deposit ..........            53,500             43,000
  Proceeds from sale of property and equipment ................           163,821            823,631
                                                                      -----------        -----------
     Net cash provided by (used in) investing activities ......        (1,186,092)           479,228
                                                                      -----------        -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of convertible debentures ............         5,000,000               --
  Repayment of long-term debt .................................        (1,795,670)          (943,341)
  Proceeds from sale of common stock ..........................           133,125            281,250
  Offering costs ..............................................           (13,155)           (52,953)
  Debt issuance costs .........................................          (676,008)              --
                                                                      -----------        -----------
     Net cash provided by (used in) financing activities ......         2,648,292           (715,044)
                                                                      -----------        -----------
INCREASE (DECREASE) IN CASH AND EQUIVALENTS ...................         1,318,585            144,359

CASH AND EQUIVALENTS, beginning of year .......................           677,275            532,916
                                                                      -----------        -----------
CASH AND EQUIVALENTS, end of year .............................       $ 1,995,860        $   677,275
                                                                      ===========        ===========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
  INFORMATION:
  Cash paid for interest ......................................       $   192,502        $   273,735
                                                                      ===========        ===========
  Cash received (paid) for income taxes .......................       $    41,409        $   (21,000)
                                                                      ===========        ===========

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING
AND FINANCING ACTIVITIES:
  Fair value of warrants granted for debt issuance costs ......       $   600,000        $      --
  Conversion of long-term debt to common stock ................           130,000               --
  Long-term debt incurred for purchase of vehicles ............              --               24,992
  Acquisition of oil and gas properties for common stock ......              --               59,922
  Common stock subscription receivable ........................              --               68,750
</TABLE>
     The accompanying notes are an integral part of these consolidated financial
statements.
                                       F-7

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    NATURE OF OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

     Nature of Operations - Pease Oil and Gas Company (the  "Company")  explores
     for,  develops,  produces  and  sells  oil  and  natural  gas;  transports,
     processes, sells, markets and trades natural gas and natural gas liquids at
     a  gas  processing  plant;   performs  oil  and  gas  well  completion  and
     operational  services;  and sells new, used and  reconditioned  oil and gas
     production  equipment  and oil field  supplies.  The Company  conducts  its
     business  through the  following  wholly-owned  subsidiaries:  Loveland Gas
     Processing Company, Ltd. ("LGPCo");  Pease Oil Field Services,  Inc.; Pease
     Oil Field Supply, Inc.; and Pease Operating Company, Inc.

     Principles of Consolidation - The accompanying financial statements include
     the accounts of the Company and its wholly-owned subsidiaries. All material
     intercompany   transactions   and   accounts   have  been   eliminated   in
     consolidation.

     Cash and  Equivalents - For purposes of the  statements of cash flows,  the
     Company considers all highly liquid investments  purchased with an original
     maturity of three months or less to be cash equivalents.

     Oil and Gas  Producing  Activities  - The Company  follows the  "successful
     efforts"  method of accounting for its oil and gas  properties.  Under this
     method  of  accounting,   all  property  acquisition  costs  and  costs  of
     exploratory and development  wells are capitalized  when incurred,  pending
     determination  of  whether  the  well  has  found  proved  reserves.  If an
     exploratory well has not found proved  reserves,  the costs of drilling the
     well are charged to expense. The costs of development wells are capitalized
     whether  productive or nonproductive.  Geological and geophysical costs and
     the costs of carrying and retaining undeveloped  properties are expensed as
     incurred.  Management  estimates  that the salvage  value of lease and well
     equipment will  approximately  offset the future liability for plugging and
     abandonment  of the related wells.  Accordingly,  no accrual for such costs
     has been recorded.

     Depletion and  depreciation of capitalized  costs for producing oil and gas
     properties  is provided  using the  units-of-production  method  based upon
     proved reserves.  Depletion and depreciation  expense for the Company's oil
     and gas  properties  amounted to $589,853  and $741,924 for the years ended
     December 31, 1996 and 1995, respectively.

     Impairment of Long-Lived  Assets - The Company  performs an assessment  for
     impairment  whenever events or changes in  circumstances  indicate that the
     carrying  amount  of a  long-lived  asset may not be  recoverable.  When an
     assessment  for  impairment of oil and gas  properties  is  performed,  the
     Company compares the net carrying value of proved oil and gas properties on
     a  lease-by-lease  basis  (the  lowest  level at which  cash  flows  can be
     determined on a consistent  basis) to the related estimates of undiscounted
     future  net cash  flows  for such  properties.  If the net  carrying  value
     exceeds the net cash flows,  then  impairment  is  recognized to reduce the
     carrying value to the estimated fair value. The allowance for impairment is
     included in  accumulated  depreciation  and  depletion in the  accompanying
     balance sheets.


                                       F-8

<PAGE>
                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Property, Plant and Equipment - Property, plant, and equipment is stated at
     cost. Depreciation of property, plant and equipment is calculated using the
     straight-line  method over the  estimated  useful  lives of the assets,  as
     follows:

                                                           YEARS
                                                           -----
         Gas plant                                           17
         Service equipment and vehicles                     4-7
         Buildings and office equipment                    7-15

     Depreciation  expense related to property,  plant and equipment amounted to
     $419,792  and  $458,563  for the years  ended  December  31, 1996 and 1995,
     respectively.

     The cost of normal maintenance and repairs is charged to operating expenses
     as incurred.  Material expenditures which increase the life of an asset are
     capitalized and depreciated over the estimated remaining useful life of the
     asset.  The cost of  properties  sold,  or  otherwise  disposed of, and the
     related  accumulated  depreciation  or  amortization  are removed  from the
     accounts, and any gains or losses are reflected in current operations.

     Non-compete  Agreements - The costs of non-compete agreements were incurred
     in  connection  with  the  1993  acquisition  of  substantially  all of the
     Company's assets. These costs are being amortized over the terms of the two
     to ten-year  agreements  on a  straight-line  basis.  Amortization  expense
     related to the non-compete agreements was $45,994 and $91,827 for the years
     ended December 31, 1996 and 1995, respectively.

     Debt Issuance Costs - Debt issuance costs relate to the $5 million  private
     placement of  convertible  debentures  discussed in Note 3. These costs are
     being  amortized using the  straight-line  method (which  approximates  the
     interest method) over the 5-year term of the debentures.

     Inventory  -  Inventory  consists  primarily  of  oil  and  gas  production
     equipment  and oil  field  supplies.  These  items are  generally  held for
     resale.   At  December  31,  1996  and  1995,   inventory   also   includes
     approximately $72,000 and $100,000,  respectively,  of crude oil, fuel, and
     propane.  Inventory  is carried at the lower of cost or market,  cost being
     determined  generally  under  the  first-in,  first-out  (FIFO)  method  of
     accounting, or where possible, by specific identification.  At December 31,
     1996 and  1995,  the  Company  has  classified  $200,000  of used oil field
     equipment inventory as long-term (included in other assets) because,  based
     on current  inventory  usage, it is not expected to be sold within the next
     year.

     Accounting   Estimates  -  The  preparation  of  financial   statements  in
     conformity  with  generally   accepted   accounting   principles   requires
     management  to make  estimates  and  assumptions  that  affect the  amounts
     reported in the financial statements and the accompanying notes. The actual
     results could differ from those estimates.


                                      F-9

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     The Company's  financial  statements  are based on a number of  significant
     estimates including the allowance for doubtful accounts, accrued production
     taxes,  realizability of intangible assets,  assumptions affecting the fair
     value of stock  options and  warrants,  selection  of the useful  lives for
     property, plant and equipment, and oil and gas reserve quantities which are
     the basis for the calculation of depreciation, depletion, and impairment of
     oil and gas properties.  Management  emphasizes that reserve  estimates are
     inherently imprecise and that estimates of more recent discoveries are more
     imprecise  than those for properties  with long  production  histories.  At
     December 31, 1996,  approximately 35% of the Company's oil and gas reserves
     are attributable to non-producing  properties.  Accordingly,  the Company's
     estimates are expected to change as future information becomes available.

     The  Company is  required  under  certain  circumstances  to  evaluate  the
     possible  impairment of the carrying  value of its long-lived  assets.  For
     proved oil and gas properties,  this involves a comparison to the estimated
     future  undiscounted cash flows, which is the primary basis for determining
     the  related  fair  values  for  such   properties.   In  addition  to  the
     uncertainties inherent in the reserve estimation process, these amounts are
     affected by historical  and projected  prices for oil and natural gas which
     have typically been volatile.  It is reasonably possible that the Company's
     oil and gas reserve  estimates will  materially  change in the  forthcoming
     year.

     At December 31, 1996,  the Company's gas plant had a net carrying  value of
     approximately $3,340,000.  The determination of impairment of the gas plant
     may change in the future  based on the  Company's  ability to  continue  to
     develop its  properties  whereby  sufficient  quantities of natural gas and
     liquids are available to operate the plant profitably.

     Income Taxes - Income taxes are provided for in accordance  with  Statement
     of Financial  Accounting  Standards No. 109, "Accounting for Income Taxes."
     SFAS No. 109 requires an asset and liability approach in the recognition of
     deferred  tax   liabilities   and  assets  for  the  expected   future  tax
     consequences of temporary  differences between the carrying amounts and the
     tax bases of the Company's assets and liabilities.

     Revenue Recognition - The Company recognizes gas plant revenues and oil and
     gas sales upon delivery to the purchaser.  Revenues from oil field services
     are  recognized  as the  services  are  performed.  Oil  field  supply  and
     equipment sales are recognized when the goods are shipped to the customer.

     Net  Loss Per  Common  Share - Net loss per  common  share is  computed  by
     dividing the net loss  applicable to common  stockholders  (which  includes
     accrued but unpaid  preferred  dividends) by the weighted average number of
     common shares  outstanding  during the year.  All common stock  equivalents
     have been  excluded  from the  computations  because  their effect would be
     anti-dilutive.

     In connection  with the 1995  conversion of preferred stock to common stock
     discussed in Note 6, the Company  experienced a  significant  change in its
     capital  structure.  The pro  forma  effect  of  these  changes,  as if the
     conversions occurred on January 1, 1995, would have resulted in a reduction
     in  the  1995  loss  applicable  to  common  stockholders  before  non-cash
     inducement  from $.18 per share to $.14 per  share.  The pro forma loss per
  
                                      F-10

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     share calculations give effect to 4,257,455 common shares which were issued
     in the conversion and the elimination of dividends related to the converted
     preferred shares of approximately $117,000 for 1995. However, the pro forma
     information  does  not  give  effect  to the  inducement  discussed  in the
     following paragraph.

     The  Company   completed  a  tender  offer  to  the   Company's   preferred
     stockholders in February 1995. In connection therewith, the Company offered
     the preferred holders 4.5 common shares for each preferred share owned. The
     4.5 shares represented an increase from the original terms of the preferred
     stock which  provided for 2.625  common  shares for each  preferred  share.
     Under a recently issued accounting pronouncement,  the Company was required
     to reduce  earnings  available to common  stockholders by the fair value of
     the   additional   shares  which  were  issued  to  induce  the   preferred
     stockholders  to  convert  their  shares.   Since  the  Company  issued  an
     additional  1,750,000  common  shares in the tender  offer  compared to the
     shares  that  would  have  been  issued  under  the  original  terms of the
     preferred stock, the Company was required to deduct the fair value of these
     additional   shares  of  $1,523,906  from  earnings   available  to  common
     stockholders.  This non-cash  charge  resulted in the reduction of earnings
     per share by $.24 for the year ended December 31, 1995.

     While this  charge is intended  to show the cost of the  inducement  to the
     owners of the Company's common shares  immediately before the tender offer,
     management  does not believe that it accurately  reflects the impact of the
     tender  offer on the  Company's  common  stockholders.  As disclosed to the
     preferred  stockholders in connection with the tender offer, the book value
     per share of common stock increased from a negative amount to approximately
     $1.00 per  share as a result of the  tender  offer.  Therefore,  management
     believes that,  even though the current  accounting  rules require the $.24
     charge per common share, there are other significant  offsetting factors by
     which the common shareholders  benefited from this conversion which are not
     reflected in the 1995 earnings per share presentation.

     Stock-Based   Compensation   -  The  Company   accounts   for   stock-based
     compensation  using the  intrinsic  value method  prescribed  in Accounting
     Principles   Board  Opinion  No.  25,   "Accounting  for  Stock  Issued  to
     Employees," and related interpretations. Accordingly, compensation cost for
     stock  options  granted to employees is measured as the excess,  if any, of
     the quoted  market price of the Company's  common stock at the  measurement
     date (generally, the date of grant) over the amount an employee must pay to
     acquire the stock.

     In October 1995,  the  Financial  Accounting  Standards  Board issued a new
     statement titled  "Accounting for Stock-Based  Compensation" (FAS 123). FAS
     123 requires  that options,  warrants,  and similar  instruments  which are
     granted to  non-employees  for goods and services be recorded at fair value
     on the grant  date.  Fair  value is  generally  determined  under an option
     pricing model using the criteria set forth in FAS 123.

     Reclassifications  - Certain  reclassifications  have been made to the 1995
     financial   statements  to  conform  to  the   presentation  in  1996.  The
     reclassifications had no effect on the 1995 net loss.


2.   RESTRUCTURING:

     During  1995,  in light of  declining  natural  gas prices,  declining  rig
     counts,  lackluster margins and the competitive environment inherent in the

                                      F-11

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     oil and gas  industry,  the  Company  undertook  steps to reduce  operating
     costs,   increase   efficiencies,   reduce  operating  risks  and  generate
     additional working capital.  During the second quarter of 1995, the Company
     announced a restructuring  program that included  substantially  downsizing
     its service and supply businesses and closing its administrative  office in
     Denver, Colorado. As a result of this restructuring, 35 of the Company's 70
     employees were terminated,  and service equipment,  land and buildings were
     sold.

     As of December 31, 1995, the Company recognized  $226,986 of costs incurred
     in  connection  with both the  tender  offer  discussed  in Note 6, and the
     restructuring  discussed above.  The costs recognized in the  restructuring
     consist primarily of severance pay, a loss on the abandonment of the office
     lease, and a $90,000 loss from the liquidation of inventory at an auction.

     For the year ended  December  31,  1995,  the  operating  revenues  and net
     operating  loss  of  the  service  and  supply  businesses,   exclusive  of
     restructuring charges and gains on sales of assets, were as follows:

          Revenues                             $1,302,741
          Operating costs                      (1,391,588)
          Depreciation                           (157,380)
                                               ----------
              Net operating loss                $(246,227)
                                               ==========

     Substantially, all of the 1995 net operating loss from these operations was
     incurred prior to completion of the restructuring discussed above.


3.   DEBT FINANCING ARRANGEMENTS:

     Long-Term Debt - Long-term debt at December 31, 1996 and 1995,  consists of
     the following:
<TABLE>
<CAPTION>
                                                                                  1996           1995
                                                                                 -----           ----
<S>                                                                            <C>           <C>     
     Unaffiliated Parties:

     Collateralized convertible 10% debentures due April 2001  .............   $5,000,000    $     --

     Other installment notes.  Interest at 6.9% to 9.75%, monthly principal
     and interest payments of approximately $3,440 through 1998. All of
     the notes are  collateralized by vehicles .............................       52,555        85,423

     Contract payable, $4,444 credited monthly against gas purchases, due
     July 1997, collateralized by certificate of deposit ...................       13,334        66,667

     Note payabel to a bank, interest at prime plus 3% .....................         --        1,762,802

                                      F-12
<PAGE>


                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<CAPTION>
                                                                                  1996           1995
                                                                                 -----           ----
<S>                                                                            <C>           <C>     
     Convertible 12% debentures, due May 1996, convertible into
     82,353 share of common stock ..........................................         --           70,000
                                                                                ----------     ---------
           Total unaffiliated parties ......................................    5,065,889      1,984,892
                                                                                ----------     ---------
     Related Parties:

     Note payable to the Company's president and CEO.  Interest at 6%
     annual principal payments of $65,000 due January 1997 and 1998.
     note is convertible into common stock at $5.00 per share and is
     collateralized by equipment ...........................................      130,000        130,000

     Unsecured notes payable to the Company's president and CEO and
     various entities controlled by him.  Interest at 8% to 10% with
     principal and interest due January 1, 1997 ............................      116,719        176,717

     Accrued interest ......................................................       39,177         32,024
                                                                                ---------      ---------
         Total related parties .............................................      285,896        338,741
                                                                                ---------      ---------
     Total long-term debt ..................................................    5,351,785      2,323,633

     Less current maturities:
        Related parties ....................................................     (285,896)           --
        Other ..............................................................      (45,944)    (1,100,474)
                                                                                ---------      ---------
         Total long-term debt, less current maturities .....................   $5,019,945     $1,223,159
                                                                                =========     ==========
</TABLE>

     In March 1996, the Company's  president  agreed to extend the due date of a
     delinquent $60,000 note payable to him. As consideration for the extension,
     the Company's Board of Directors  approved amending the note to provide for
     conversion  to common  stock at $1.00 per  share.  In  December  1996,  the
     president  exercised  the  conversion  feature.   The  Company's  Board  of
     Directors has resolved to repay all outstanding  loans from related parties
     during  1997.  Accordingly,  all  such  amounts  are  included  in  current
     liabilities in the 1996 balance sheet.

                                      F-13

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Aggregate Debt Maturities - The aggregate  maturities of long-term debt are
     as follows:

         Year Ending     Related
         December 31,    Parties           Others              Total
         ------------    -------           ------              -----

           1997         $285,896         $   45,944         $  331,840
           1998             --               19,945             19,945
           2001             --            5,000,000          5,000,000
                        --------          ---------          ---------
                        $285,896         $5,065,889         $5,351,785
                        ========         ==========         ==========

     Convertible  Debt and  Consulting  Agreement - In March  1996,  the Company
     entered into a consulting  agreement with a company (the "Consultant") that
     specializes in developing and implementing  capitalization plans, including
     the utilization of debt capital in business operations. The initial term of
     the  agreement  is for two years and  provides  for  minimum  monthly  cash
     payments of $17,500.  The  Consultant can elect to extend the agreement for
     an  additional  period of one year. In addition to cash  compensation,  the
     Company  agreed  to grant  warrants  to  purchase  1,000,000  shares of the
     Company's  common  stock.  The  exercise  price of the warrants is $.75 per
     share and they expire in March 2001.

     In  April  1996,  the  Company,  with  the  assistance  of the  Consultant,
     initiated a private  placement to sell up to $5,000,000  of  collateralized
     convertible  debentures  in the form of "Units."  Each Unit consists of one
     $50,000 five-year 10% collateralized  convertible debenture and warrants to
     purchase  25,000  shares of the  Company's  common stock at $1.25 per share
     (see Note 7 for additional  information  with respect to the warrants).  In
     November 1996, the offering was completed and the Company was successful in
     selling the entire  $5,000,000  generating net cash proceeds of $4,300,000.
     The debentures are  collateralized  by a first priority interest in certain
     oil and gas properties owned and operated by the Company.

     The debentures are convertible,  at the holders option,  into the Company's
     common  stock for $3.00 per share and may be  redeemed by the  Company,  in
     whole or in part,  beginning at a premium of 110% of the original principal
     amount and are subject to adjustment  beginning on April 25, 1999. Interest
     on the debentures is payable quarterly commencing on September 30, 1996 and
     the entire principal balance is due on April 15, 2001.

     The Company also agreed to pay the  Consultant a fee equal to 2% of the net
     proceeds from the private placement and up to 7% from the net proceeds from
     any warrants which are exercised  during the term of the agreement or up to
     six  months  after  termination  in  certain  circumstances.   All  of  the
     compensation paid to the Consultant is limited to 15% of the gross proceeds
     generated from the private placement,  exercise of warrants,  or other debt
     or  equity  financings  that  may be  consummated  during  the  term of the
     agreement.  In August  1996,  a major  shareholder  of the  Consultant  was
     elected to the Company's Board of Directors.

                                      F-14

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


4.   INCOME TAXES:

     The Company's  income tax benefit for the years ended December 31, 1996 and
     1995 consists of the following:
<TABLE>
<CAPTION>

                                                                       1996            1995
                                                                       ----            ----

<S>                                                                <C>              <C>         
         Current benefit (provision)                               $    41,409      $   (21,000)
         Deferred benefit                                                 --            400,000
                                                                     ---------       ----------
           Total                                                   $    41,409      $   379,000
                                                                     =========       ==========
</TABLE>

     A  reconciliation  of the income tax benefit at the  statutory  rate to the
     income tax benefit reported in the accompanying  financial statements is as
     follows:
<TABLE>
<CAPTION>

                                                                       1996            1995
                                                                       ----            ----

<S>                                                                <C>              <C>         
         Computed tax benefit at the expected statutory rate       $   494,000       $   389,100
         State income taxes and other                                   39,000            10,900
         Federal income taxes assessed in audit                          --              (21,000)
         Increase in valuation allowance                              (533,000)             --
         Federal income tax refund                                      41,409              --
                                                                     ---------        ----------
                          Total                                     $   41,409       $   379,000
                                                                     =========        ==========
</TABLE>

     Deferred  tax assets  (liabilities)  as of  December  31, 1996 and 1995 are
     comprised of the following:
<TABLE>
<CAPTION>

                                                                       1996            1995
                                                                       ----            ----

<S>                                                                <C>              <C>         
     Long-term Assets:
          Net operating loss carryforwards                          $ 3,616,000      $ 3,050,000
          Tax credit carryforwards                                      294,000          294,000
          Percentage depletion carryforwards                             58,000           58,000
          Other                                                          25,000           45,000
                                                                      ---------       ----------
               Total                                                  3,993,000        3,447,000
          Less valuation allowance                                   (1,770,000)      (1,237,000)
                                                                      ---------       ----------
                                                                      2,223,000        2,210,000
     Long-term liability for property and equipment                  (2,223,000)      (2,210,000)
                                                                      ---------       ----------
              Net long-term liability                              $      --         $      --
                                                                      =========       ==========
</TABLE>

                                      F-15

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     The Company has provided a valuation  allowance for the net operating  loss
     and credit  carryforwards  based upon the various  expiration dates and the
     limitations which exist under IRS Sections 382 and 384.

     During  the year  ended  December  31,  1996,  the  Company  increased  the
     valuation  allowance  by $533,000  primarily  due to an increase in the net
     operating loss carryforwards which are not considered to be realizable.

     At December 31, 1996, the Company has net operating loss  carryforwards for
     income tax purposes of approximately $9,600,000,  which expire primarily in
     2008 through 2011.  Approximately  $2,880,000 of these net operating losses
     are subject to limitations under IRS Sections 382 and 384. These losses may
     only offset future taxable income to the extent of  approximately  $335,000
     per year  and  generally  may not  offset  any  gain on the sale of  assets
     acquired in the acquisition of Skaer Enterprises,  Inc.  Additionally,  the
     Company has tax credit carryforwards at December 31, 1996, of approximately
     $294,000 and percentage depletion carryforwards of approximately $150,000.


5.   COMMITMENTS AND CONTINGENCIES:

     Gas Contracts - The Company  operates a natural gas  processing  plant (the
     "Gas Plant").  The Company had a contract with a major utility which called
     for the major  utility to  purchase a minimum  of 2.92  billion  cubic feet
     ("BCF") and a maximum of 3.65 BCF of natural gas  annually.  The price paid
     by the major  utility was on an MMBTU basis above the  Colorado  Interstate
     Gas Company's  Northern Pipeline "spot" price. The contract expired on June
     30, 1996.

     Historically, the price paid under this contract was at a premium above the
     market  which  allowed  the Company to conduct  its  marketing  and trading
     activities.  The expiration of this contract and the corresponding  loss of
     the market premium  resulted in the elimination of the Company's  marketing
     and trading activities beginning in July 1996.  Management is continuing to
     explore alternatives with the major utility and other purchasers of natural
     gas in order to maximize the Company's natural gas revenue.

     The Company also had a contract with an independent  producer that required
     purchases of gas  quantities at a fixed margin per MMBTU for any difference
     between  plant  sales  and the  contract  volumes  with the  utility.  This
     contract  also expired in June 1996.  The revenue and  corresponding  costs
     incurred  pursuant to these  contracts have been reflected as Gas Marketing
     and Trading in the consolidated statements of operations.

     Leases - The  Company  leases its office  facilities  under  noncancellable
     operating leases. The total minimum commitments under these leases amounted
     to approximately $100,000 as of December 31, 1996. Total rent expense under
     all operating  leases for the years ended  December 31, 1996 and 1995,  was
     $26,807 and $90,569, respectively.

                                      F-16

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Employment  Agreements  - During  1994,  the  Board of  Directors  approved
     employment agreements with the Company's executive officers. The agreements
     may be  terminated  by the  officers  upon 90 days notice or by the Company
     without  cause upon 30 days notice.  In the event of a  termination  by the
     Company  without  cause,  the Company would be required to pay the officers
     their respective salaries for one to three years. If the termination occurs
     following a change in control,  the Company  would be required to make lump
     sum  payments  equivalent  to two to  three  years  salary  for each of the
     officers.

     Profit  Sharing Plan - The Company has  established a 401(k) profit sharing
     plan that  covers  all  employees  with one month of  service  who elect to
     participate  in the Plan. The Plan provides that the employees may elect to
     contribute  up to 15% of their  salary  to the Plan.  All of the  Company's
     contributions  are  discretionary and amounted to $8,926 and $2,996 for the
     years ended December 31, 1996 and 1995, respectively.

     Contingencies  - The  Company  may from time to time be involved in various
     claims,   lawsuits,   disputes  with  third  parties,   actions   involving
     allegations  of  discrimination,  or breach of contract  incidental  to the
     operations  of its business.  The Company is not currently  involved in any
     such  incidental  litigation  which it  believes  could  have a  materially
     adverse effect on its financial condition or results of operations.


6.   PREFERRED STOCK:

     The Company has the authority to issue up to 2,000,000  shares of Preferred
     Stock,  which may be issued in such  series  and with such  preferences  as
     determined  by the Board of  Directors.  During  1993,  the Company  issued
     1,170,000  shares of Series A Cumulative  Convertible  Preferred Stock (the
     "Preferred Stock").

     At December 31, 1996, the Preferred  Stock had a liquidation  preference of
     $12.25  per  share  ($10  liquidation  value  plus  $2.25 of  dividends  in
     arrears),  and each share of Preferred  Stock was  convertible  into 3.0625
     shares of common stock and warrants to purchase 3.0625 common shares.  Each
     warrant  entitles the holder to purchase one share of common stock at $6.00
     per share through August 13, 1998, when the warrants expire.  The Preferred
     Stock will automatically  convert into common stock if the reported sale of
     Preferred  Stock  equals or exceeds  $13.00  per share for ten  consecutive
     days.  The Company may redeem the Preferred  Stock at $10.00 per share plus
     any  dividends  in arrears.  Each share of  Preferred  Stock is entitled to
     receive  dividends  at 10%  per  annum  when,  as and  if  declared  by the
     Company's Board of Directors. Unpaid dividends accrue and are cumulative.

     In February  1995,  the Company  completed a tender offer to the  preferred
     stockholders  whereby  the  holders of the  Preferred  Stock were given the
     opportunity  to convert each share of  Preferred  Stock and all accrued and
     undeclared  dividends  (including  the full dividend for the quarters ended
     December  31,  1994 and March 31,  1995) into 4.5  shares of the  Company's
     common  stock.  As a result of this  tender  offer,  933,492  shares of the
     preferred  stock  converted into 4,200,716  shares of the Company's  common
     stock.  In  connection  with the  tender  offer  and other  conversions  of
     preferred  stock  through  December 31, 1996,  warrants for an aggregate of
     2,605,900 shares are outstanding.

                                      F-17

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Through December 31, 1996, the Board of Directors has elected to forego the
     declaration of the regular quarterly dividend for five consecutive quarters
     resulting  in  dividends in arrears of  approximately  $405,000  ($2.25 per
     share)  related to  179,938  outstanding  shares of  Preferred  Stock.  The
     Company is precluded  from paying  dividends on its common stock so long as
     any  dividends  on the  Preferred  Stock are in  arrears.  The terms of the
     Preferred   Stock   prohibited  the  Company  from  entering  into  certain
     transactions  without an  affirmative  vote of the preferred  stockholders.
     Otherwise, the preferred stockholders have no voting rights.

     In connection with the Company's 1993 preferred stock offering, the Company
     issued  warrants to the  underwriter to purchase 90,000 shares of preferred
     stock at $12.00 per share. If not previously exercised, these warrants will
     expire in August 1998.  In 1993,  the Company  also  granted  warrants to a
     consultant for the purchase of 60,000 shares of common stock.  The warrants
     are exercisable for $6.00 per share and expired in November 1996.


7.   STOCK BASED COMPENSATION:

     Stock Option Plans - The  Company's  shareholders  have approved four stock
     option  plans that  authorize  an  aggregate  of  900,000  shares for stock
     options  that  may  be  granted  to  officers,  directors,  employees,  and
     consultants.  The plans permit the issuance of incentive and  non-statutory
     options and provide for a minimum  exercise price equal to 100% of the fair
     market  value of the  Company's  common  stock on the  date of  grant.  The
     maximum  term of options  granted  under the plans is 10 years and  options
     granted  to  employees   expire  three  months  after  the  termination  of
     employment.  None of the  options  may be  exercised  during  the first six
     months of the option term.

     No options  may be granted  after 10 years from the  adoption  date of each
     plan. The following is a summary of activity under these stock option plans
     for the years ended December 31, 1996 and 1995:
<TABLE>
<CAPTION>
                                                  1996                           1995
                                       --------------------------     ---------------------------
                                                        Weighted                          Weighted
                                                        Average                           Average
                                        Number          Exercise       Number             Exercise
                                       of Shares        Price         of Shares           Price
                                       ---------        ---------     ---------           ---------
<S>                                    <C>                <C>           <C>               <C>  
     Outstanding, beginning of year    459,600            $.94          347,000           $3.53

        Canceled                         -               -             (224,000)           3.43
        Expired                         (4,000)           7.19          (99,000)           3.70
        Granted                        165,700            1.39          435,600             .79
                                       -------                          -------
     Outstanding, end of year          621,300            1.02          459,600            .94
                                       =======                          =======
</TABLE>

                                      F-18

<PAGE>
                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     For all options  granted during 1996 and 1995, the weighted  average market
     price of the  Company's  common  stock on the grant date was  approximately
     equal to the weighted average exercise price. At December 31, 1996, options
     for 542,000 shares were  exercisable  and options for the remaining  79,300
     shares became  exercisable in February  1997. If not previously  exercised,
     options outstanding at December 31, 1996, will expire as follows:

                                                                       Weighted
                                                                       Average
                                                       Number          Exercise
                   Year Ending December 31,           of Shares          Price
                   -----------------------            ---------        --------

                          1997                          5,000           $3.44
                          1998                         15,000            2.94
                          2000                        295,600             .83
                          2000                        140,000             .70
                          2001                         86,400            1.00
                          2001                         79,300            1.81
                                                      -------
                                                      621,300
                                                      =======

     Warrants  and  Non-Qualified  Stock  Options - The Company has also granted
     warrants and non-qualified  options which are summarized as follows for the
     years ended December 31, 1996 and 1995:
<TABLE>
<CAPTION>
                                                                     1996                        1995
                                                           -----------------------    ---------------------------
                                                                         Weighted                        Weighted
                                                                          Average                         Average
                                                             Number      Exercise        Number          Exercise
                                                            of Shares      Price        of Shares          Price
                                                            ---------    --------       ---------        --------
<S>                                                       <C>              <C>          <C>               <C>  
     Outstanding, beginning of year                       3,359,418        $5.00        232,302           $4.05
        Granted to:
             Officer and director                           101,500         1.00          --                --
             Consultants                                  1,090,000          .75        358,000             .97
             Former officer and director                      --             --          77,000            3.61
             Investors in private placements of:
                  Common stock                                --             --         250,000            1.25
                  Convertible debentures                  2,500,000         1.25          --                --
             Brokers in private placement of convertible
                  debentures                                223,500         2.00          --                --
        Issued to former holders of preferred stock
             upon conversion                                 69,670         6.00      2,507,116            6.00
        Repriced                                              --             --         (15,000)           6.00
        Expired                                             (60,000)        6.00        (50,000)            .85
        Exercised                                           (67,500)         .95          --                --
                                                          ---------                   ---------
     Outstanding, end of year                             7,216,588         2.94      3,359,418            5.00
                                                          =========                   =========
</TABLE>

                                      F-19

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     All  outstanding  warrants and  non-qualified  options were  exercisable at
     December 31, 1996. If not previously exercised,  warrants and non-qualified
     options outstanding at December 31, 1996, will expire as follows:

                                                              Weighted
                                                               Average
                                              Number          Exercise
        Year Ending December 31,             of Shares          Price
        ------------------------             ---------        --------
               1997                            400,000           $1.25
               1998                          2,605,900            6.00
               1998                            118,188            1.51
               1999                            223,500            2.00
               1999                             50,000            3.34
               2000                            118,000             .76
               2000                             77,000            3.61
               2001                          1,040,000             .75
               2001                            101,500            1.00
               2001                          2,482,500            1.25
                                             ---------
               Total                         7,216,588
                                             =========

     Presented below is a comparison of the weighted  average exercise price and
     market price of the Company's  common stock on the measurement date for all
     warrants and stock options granted to non-employees during 1996 and 1995:
<TABLE>
<CAPTION>

                                                     1996                                1995
                                       --------------------------------    -------------------------------
                                       Number of    Exercise     Market    Number of    Exercise    Market
                                        Shares       Price        Price     Shares        Price      Price
                                       ---------    --------     ------    ---------    --------    ------
<S>                                    <C>           <C>          <C>       <C>          <C>         <C>  
        Market price equal to
              exercise price           101,500       $1.00        $1.00     118,000      $ .76       $ .76
        Market price greater than
              exercise price            50,000         .85         1.00        --          --          --
        Exercise price greater than
              market price           3,763,500        1.16          .69     567,000       1.50         .79
</TABLE>

     Fair value of all  warrants  and stock  options  granted  to  non-employees
     during  the  year  ended  December  31,  1996,  was  determined  using  the
     Black-Scholes  option pricing  model.  Significant  assumptions  included a
     risk-free  interest rate of 6.5%,  expected  volatility of 63%, and that no
     dividends  would be declared  during the expected term of the options.  The

                                      F-20

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     weighted  average  contractual  term of the options was  approximately  4.8
     years  compared  to a weighted  average  expected  term of 1.9  years.  The
     estimated fair value of warrants  granted to non-employees in 1996 amounted
     to $600,000,  which is recorded as a debt issuance cost in the 1996 balance
     sheet.

     In connection with private  placements of debt and equity  securities,  the
     Company  granted common stock purchase  warrants that are redeemable at the
     option of the Company. Presented below is a summary of these warrants:

                                                                     Redemption
       Year          Expiration         Exercise      Number of       Price Per
     Granted            Date             Price          Shares          Share
     -------         ----------         --------      ---------      ----------
       1994         August 1998          $1.92          83,188            $.25
       1995         April 1997            1.25         250,000             .25
       1996         July 2001             1.25       2,500,000             .10

     In December 1996, the Company  provided notice of redemption to the holders
     of the warrants  granted in 1995.  Accordingly,  the holders must  exercise
     their warrants by January 31, 1997 or accept the redemption price (see Note
     11).

     Pro Forma  Stock-Based  Compensation  Disclosures - The Company applies APB
     Opinion 25 and related  interpretations in accounting for stock options and
     warrants which are granted to employees.  Accordingly, no compensation cost
     has been  recognized for grants of options and warrants to employees  since
     the  exercise  prices  were not less than the fair  value of the  Company's
     common  stock on the grant dates.  Had  compensation  cost been  determined
     based on the fair value at the grant  dates for awards  under  those  plans
     consistent  with the method of FAS 123, the Company's net loss and loss per
     share would have been changed to the pro forma amounts indicated below.

                                                       Year Ended December 31,
                                                      ------------------------
                                                         1996            1995
                                                         ----            ----
       Net loss applicable to common stockholders:
           As reported                               $(1,614,270)   $(2,609,030)
           Pro forma                                  (1,764,270)    (2,772,030)
       Net loss per common share:
           As reported                               $      (.22)   $      (.42)
           Pro forma                                        (.24)          (.45)


                                      F-21

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     The fair value of each employee option and warrant granted in 1996 and 1995
     was estimated on the date of grant using the  Black-Scholes  option-pricing
     model with the following weighted average assumptions:

                                                    Year Ended December 31,
                                                    -----------------------
                                                     1996             1995
                                                     ----             ----

           Expected volatility                         64%             61%
           Risk-free interest rate                    6.5%            6.5%
           Expected dividends                          --              --
           Expected terms (in years)                  3.4             3.3


8.   FINANCIAL INSTRUMENTS:

     Statement of Financial  Accounting  Standards No. 107 requires all entities
     to  disclose  the fair  value of  certain  financial  instruments  in their
     financial statements.  Accordingly, at December 31, 1996, management's best
     estimate is that the carrying amount of cash, receivables, notes payable to
     unaffiliated  parties,  accounts payable, and accrued expenses approximates
     fair  value  due to the short  maturity  of these  instruments.  Management
     estimates that fair value is  approximately  equal to carrying value of the
     convertible  debentures  since  market  interest  rates  have  not  changed
     significantly since the offering commenced.  Management estimates that fair
     value  differs from  carrying  value for the  following  instruments  as of
     December 31, 1996 and 1995:
<TABLE>
<CAPTION>
                                                 1996                        1995
                                         ---------------------     ------------------------
                                         Carrying       Fair        Carrying         Fair
                                           Value        Value        Value           Value

<S>                                      <C>          <C>           <C>            <C>     
     Long-term portion of accrued        $256,088     $225,000      $379,652       $335,000
        production taxes

     Notes payable to related parties     285,896      271,000       338,741        300,000
</TABLE>

     Fair  value of the  above  debt  instruments  was  estimated  using  market
     interest rates at December 31, 1996 for debt with comparable terms.


9.   SIGNIFICANT CONCENTRATIONS:

     Substantially all of the Company's accounts receivable at December 31, 1996
     and 1995,  result  from crude oil,  natural gas sales,  and joint  interest
     billings to companies in the oil and gas industry.  This  concentration  of
     customers and joint interest owners may impact the Company's overall credit
     risk,  either  positively  or  negatively,  since  these  entities  may  be
     similarly  affected  by  changes  in  economic  or  other  conditions.   In
     determining  whether or not to require  collateral from a customer or joint
  
                                      F-22

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     interest owner,  the Company  analyzes the entity's net worth,  cash flows,
     earnings,   and/or   credit   ratings.   Receivables   are   generally  not
     collateralized; however, receivables from joint interest owners are subject
     to collection  under  operating  agreements  which  generally  provide lien
     rights.  Historical  credit  losses  incurred on trade  receivables  by the
     Company have been insignificant.

     The Company's oil and gas properties are predominantly  located in a single
     basin in which  the gas  marketing  arrangements  are  influenced  by local
     supply and demand.  Accordingly, in comparison to the net price received by
     gas producers in many other areas of the United  States,  the Company often
     realizes a lower net sales price.  Additionally,  since the  Company's  gas
     plant is  located  in this  basin  and its oil  field  service  and  supply
     operations  are  conducted in this basin,  the Company is  vulnerable  to a
     curtailment in drilling activity in order to realize the value of oil field
     inventories and related operating assets.

     At December 31, 1996, the Company had a receivable  from a single  customer
     for  $67,718,  which was  collected  in January  1997.  For the years ended
     December 31, 1996 and 1995,  the Company had natural gas sales to the major
     utility  discussed  in Note 5  which  accounted  for  34% and 46% of  total
     revenues,  respectively.  For the year ended December 31, 1996, the Company
     also had oil sales to a single  customer  which  accounted for 11% of total
     revenues.

     At December  31,  1996,  the  Company has  temporary  cash  investments  of
     $1,941,550 with a single financial institution.


10.  FOURTH QUARTER ADJUSTMENTS:

     During  the fourth  quarter of 1996,  the  Company  recognized  a charge of
     $450,000 for drilling costs related to an unsuccessful well. This charge is
     included in dry holes,  plugging and  abandonments in the 1996 statement of
     operations.


11.  SUBSEQUENT EVENTS (UNAUDITED):

     Property  Acquisitions  -  In  January  1997,  the  Company  completed  the
     acquisition  of a 7.8125%  after  prospect  payout  working  interest  in a
     producing  oil and gas prospect in  Louisiana.  The prospect is operated by
     Natural Energy Group, Inc. (NEGX), an independent oil and gas producer. The
     purchase price was $1,750,000  which  consisted of $875,000 in cash and the
     issuance of 315,000 shares of the Company's  common stock with a fair value
     of $875,000.  In February 1997, the Company  entered into  agreements  with
     unaffiliated  parties for the  purchase  of a 10% working  interest in this
     prospect. The purchase price totals $2.5 million and the agreements provide
     for an effective  date of October 16,  1996.  NEGX is the operator of these
     properties.

                                      F-23

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     In February  1997,  the Company  entered into an  agreement  with NEGX that
     provides the Company with the right and the  obligation to participate as a
     12.5%  working  interest  owner in NEGX's  defined  drilling  program.  The
     agreement  provides  that the Company  will be required to pay 16.7% of the
     costs to earn its 12.5% interest, under certain circumstances.  The Company
     is also  committed  to  participate  in other  prospects  operated  by NEGX
     through  February  1999 when the  initial  term of the  agreement  expires.
     Management  estimates that the Company's  capital  requirements  under this
     agreement  will be between $5 million  and $20  million for the year ending
     December 31, 1997.

     Financing  Arrangements - In January 1997, the Company  commenced a private
     placement of up to 1,500,000 shares of common stock for $2.50 per share. In
     connection with the private  placement,  the Company agreed to use its best
     efforts to register the shares for sale by including  such  securities in a
     registration  statement.  As of March 10,  1997,  the Company had  received
     subscriptions  for the entire  1,500,000 shares resulting in total proceeds
     of $3,750,000. Commissions and other costs of the offering are estimated to
     be approximately 10% of the gross proceeds.

     Through  March  25,  1997,  options  and  warrants  were  exercised  for an
     aggregate  of  1.65  million  shares,  resulting  in net  proceeds  of $1.9
     million.

     In  February  1997,  the  Company  entered  into a letter of intent with an
     underwriter for a proposed private placement of the Company's common stock.
     The  aggregate  gross  proceeds of the offering will be at least $6 million
     unless  otherwise  agreed by the parties.  The  underwriter  would  receive
     commissions equal to 10% of the gross proceeds and warrants to purchase the
     Company's common stock.

     In January 1997,  options for 190,000 shares of the Company's  common stock
     were  granted to officers and  directors.  The options are  exercisable  at
     $2.97 per share and expire in January 2002.


12.  SUPPLEMENTAL OIL AND GAS DISCLOSURES:

     Costs  Incurred in Oil and Gas  Producing  Activities - The  following is a
     summary of costs incurred in oil and gas producing activities for the years
     ended December 31, 1996 and 1995:

                                                     1996                 1995
                                                     ----                 ----

           Property acquisition costs            $   16,022           $  60,000
           Development costs                        806,564             161,000
           Exploration costs                        555,685                --
                                                  ---------            -------- 
                Total                            $1,378,271           $ 221,000
                                                  =========            ========

                                      F-24

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Results of Operations  from Oil and Gas  Producing  Activities - Results of
     operations  from oil and gas producing  activities  (excluding  natural gas
     marketing and trading, well administration fees, general and administrative
     expenses,  and interest  expense) for the years ended December 31, 1996 and
     1995 are presented below.

                                                      1996             1995
                                                      ----             ----
         Oil and gas sales:
              LGPCo                            $    340,000       $   373,000
              Unaffiliated entities               2,207,000         2,251,000
                                                  ---------         ---------
                   Total oil and gas sales        2,547,000         2,624,000
         Exploration and abandonment expenses      (556,000)          (19,000)
         Production costs                        (1,427,000)       (1,617,000)
         Depletion, depreciation and impairment    (590,000)         (742,000)
         Imputed income tax benefit (provision)      10,000           (91,000)
                                                  ---------         ---------
         Results of operations from oil and gas
           producing activities                 $   (16,000)      $   155,000
                                                  =========         =========

     Oil and Gas Reserve  Quantities  (Unaudited)  - Proved oil and gas reserves
     are the  estimated  quantities  of crude oil,  natural gas, and natural gas
     liquids which  geological and engineering  data demonstrate with reasonable
     certainty to be  recoverable  in future years from known  reservoirs  under
     existing  economic and operating  conditions.  Proved developed oil and gas
     reserves are those reserves expected to be recovered through existing wells
     with existing equipment and operating methods. The reserve data is based on
     studies prepared by the Company's consulting  petroleum engineers.  Reserve
     estimates require  substantial  judgment on the part of petroleum engineers
     resulting in  imprecise  determinations,  particularly  with respect to new
     discoveries.  Accordingly,  it is expected  that the  estimates of reserves
     will  change as  future  production  and  development  information  becomes
     available. Approximately 25% of the Company's proved developed reserves are
     currently non-producing as certain wells require workovers,  recompletions,
     or  construction  of a gathering  system to an existing  gas pipeline at an
     estimated  total cost of $1.4 million.  All proved oil and gas reserves are
     located in the United States. The following table presents estimates of the
     Company's  net proved oil and gas  reserves,  and  changes  therein for the
     years ended December 31, 1996 and 1995.


                                      F-25

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Changes in Net Quantities of Proved Reserves (Unaudited)
<TABLE>
<CAPTION>

                                                       1996                              1995
                                             -------------------------        ---------------------------
                                                Oil            Gas               Oil             Gas
                                               (Bbls)         (Mcf)             (Bbls)          (Mcf)

<S>                                          <C>             <C>              <C>              <C>      
     Proved reserves, beginning of year      1,294,000       5,851,000        1,352,000        5,724,000
          Purchase of minerals in place          7,000           -               38,000          447,000
          Sale of minerals in place            (27,000)        (26,000)         (14,000)        (107,000)
          Extensions, discoveries
              other additions                   72,000         455,000           82,000          382,000
          Revisions of previous estimates      (71,000)     (1,035,000)         (43,000)         (98,000)
          Production                          (100,000)       (412,000)        (121,000)        (497,000)
                                             ---------       ----------       ---------        ---------
     Proved reserves, end of year            1,175,000       4,833,000        1,294,000        5,851,000
                                             =========       ==========       =========        =========

     Proved developed reserves, end of year  1,034,000       4,078,000        1,014,000        4,302,000
                                             =========       ==========       =========        ---------
</TABLE>

     Standardized  Measure of  Discounted  Future Net Cash Flows  (Unaudited)  -
     Statement of Financial  Accounting  Standards No. 69 prescribes  guidelines
     for computing a  standardized  measure of future net cash flows and changes
     therein  relating to estimated  proved  reserves.  The Company has followed
     these guidelines which are briefly discussed below.

     Future  cash  inflows  and  future  production  and  development  costs are
     determined  by  applying   year-end  prices  and  costs  to  the  estimated
     quantities of oil and gas to be produced. Estimated future income taxes are
     computed using current  statutory income tax rates including  consideration
     for estimated  future  statutory  depletion and tax credits.  The resulting
     future net cash flows are  reduced to present  value  amounts by applying a
     10% annual discount factor.

     The  assumptions  used  to  compute  the  standardized  measure  are  those
     prescribed by the Financial Accounting Standards Board and, as such, do not
     necessarily  reflect the Company's  expectations  for actual revenues to be
     derived  from those  reserves  nor their  present  worth.  The  limitations
     inherent  in  the  reserve  quantity   estimation   process,  as  discussed
     previously, are equally applicable to the standardized measure computations
     since these estimates are the basis for the valuation process.


                                      F-26

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     The  following  summary  sets  forth the  Company's  future  net cash flows
     relating to proved oil and gas  reserves  as of December  31, 1996 and 1995
     based on the  standardized  measure  prescribed  in  Statement of Financial
     Accounting Standards No. 69.
                                                      1996            1995
                                                      ----            ----

        Future cash inflows                     $  46,727,000     $  32,620,000
        Future production costs                   (17,220,000)      (13,871,000)
        Future development costs                   (3,001,000)       (3,269,000)
        Future income tax expense                  (6,200,000)       (1,800,000)
                                                  -----------       -----------
             Future net cash flows                 20,306,000        13,680,000
        10% annual discount for estimated
             timing of cash flow                   (8,326,000)       (5,200,000)
                                                  -----------        ----------
        Standardized Measure of Discounted 
             Future Net Cash Flows               $ 11,980,000      $  8,480,000
                                                   ==========        ==========
                                           
     Changes  in  Standardized  Measure  (Unaudited)  - The  following  are  the
     principal  sources  of change in the  standardized  measure  of  discounted
     future net cash flows for the years ended December 31, 1996 and 1995:
<TABLE>
<CAPTION>

                                                               1996               1995
                                                               ----               ----

<S>                                                       <C>               <C>         
         Standardized measure, beginning of year          $  8,480,000      $  6,500,000
         Sale of oil and gas produced, net of
              production costs                              (1,120,000)       (1,006,000)
         Purchase of minerals in place                          45,000           228,000
         Sale of minerals in place                             (45,000)          (80,000)
         Net changes in prices and production costs          8,815,000           617,000
         Net changes in estimated development costs            233,000           785,000
         Revisions of previous quantity estimates           (3,769,000)         (803,000)
         Discoveries, extensions, and other additions        1,089,000           620,000
         Accretion of discount                                 848,000           650,000
         Changes in income taxes, net                       (2,596,000)          969,000
                                                           -----------        ----------
         Standardized Measure, end of year                $ 11,980,000      $  8,480,000
                                                            ==========        ==========
</TABLE>

                                      F-27

<PAGE>

                   PEASE OIL AND GAS COMPANY AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     Gas Plant  (Unaudited) - The Company processes most of the natural gas from
     its properties in a gas plant owned by the Company. Since the revenues from
     the Company's properties are subject to agreements with royalty owners and,
     in some cases,  other working  interest owners,  gas processing  agreements
     have  been  entered  into to set  forth the  contractual  arrangements  for
     processing  charges.  Generally,  the Company's  processing fee consists of
     ownership  of the natural gas liquids and a portion of the residue gas that
     results from processing.  The Standardized Measure of Discounted Future Net
     Cash Flows  shown above  excludes  the  Company's  share of the natural gas
     liquids and residue gas related to the Company's gas processing activities,
     as well as marketing and trading activities.

     The Company's reserve engineer has prepared the following estimates for the
     reserves related to these activities as of December 31, 1996.

          Future net revenues, discounted at 10%           $   537,000
                                                             =========

             Net quantities:
                Natural gas (mcf)                            1,514,000
                                                             =========

                Liquids (bbls)                                 237,000
                                                             =========

                                      F-28

<PAGE>


                                 EXHIBIT INDEX

Exhibit      Description                                                Page No.
- -------      -----------                                                --------

(3.1)   Articles of Incorporation, as amended. (1)
(3.2)   Plan of Recapitalization. (1)
(3.3)   Certificate of Amendment to the Articles of  Incorporation  filed
        on July 6, 1994. (2)
(3.4)   Certificate of Amendment to the Articles of  Incorporation  filed
        on December 19, 1994. (2)
(3.5)   Bylaws, as amended and restated May 11, 1993. (1)
(4.1)   Representative's Preferred Stock Purchase Warrant. (1)
(4.2)   Warrant  Agency  Agreement  between  Willard  Pease  Oil  and Gas
        Company and American Securities  Transfer,  Inc. dated August 23,
        1993. (1)
(4.3)   Amendment to Warrant Agency Agreement dated January 5, 1995. (2)
(4.4)   Certificate  of  Designation  of Series A Cumulative  Convertible
        Preferred Stock. (1)
(4.5)   Certificate  of Amendment of Certificate of Designation of Series
        A  Cumulative  Convertible  Preferred  Stock  filed on August 16,
        1993. (2)
(4.6)   Second  Certificate of Amendment of Certificate of Designation of
        Series A Cumulative Convertible Preferred Stock filed on November
        1, 1994. (2)
(10.1)  Residue Gas Sales and Purchase  Agreement  dated June 22, 1986,
        between  Western Gas Supply Company and Loveland Gas  Processing,
        Ltd.,  and  Amendments  dated July 30,  1986,  August  12,  1986,
        September  11, 1986,  April 16, 1987,  April 1, 1988,  January 2,
        1992, March 26, 1992 and May 1, 1992. (1)
(10.2)  Amendment  dated  December  1, 1993,  between  Public  Service
        Company of Colorado and Loveland Gas  Processing  Co.,  Ltd.,  to
        Residue Gas Sales and  Purchase  Agreement  dated June 22,  1986,
        between  Western Gas Supply Company and Loveland Gas  Processing,
        Ltd. (2)
(10.3)  Gas Purchase and Sale Contract dated November 1, 1988,  between
        Fuel  Resources  Development  Co.  as  seller  and  Loveland  Gas
        Processing  Co.,  Ltd.,  as buyer,  pertaining to the purchase of
        gas, and Amendments dated November 1, 1990, January 24, 1991, May 
        1, 1991, July 5, 1991,  August 1, 1991,  April 1, 1992 and August
        1, 1992. (1)
(10.4)  Purchase  Order No. 5 dated  January 1, 1994 from  Loveland Gas
        Processing  Co.,  Ltd.  to Fuel  Resources  Development  Co. that
        amends the Gas Purchase and Sale Contract dated November 1, 1988,
        between  Fuel   Resources   Development   Co.  and  Loveland  Gas
        Processing, Ltd. (2)
(10.5)  Form of Warrants  issued to Ronin  Group  Ltd.,  and Clemons F.
        Walker for the  purchase  of an  aggregate  of 240,000  shares of
        Common Stock. (3)
(10.6)  1990 Stock Option Plan. (1)
(10.7)  1993 Stock Option Plan (1)
(10.8)  1994 Employee Stock Option Plan. (2)
(10.9)  Form of 12% Convertible  Unsecured  Promissory  Notes issued by
        Pease Oil and Gas Company in 1994 Private Placement. (2)
(10.10) Form of  Warrants  issued  to  brokers  Sales  Agents  in 1994
        Private Placements. (2)
(10.11) Employment  Agreement  effective  September  16, 1994 between
        Pease Oil and Gas Company and Willard H. Pease, Jr. (2)
(10.12) Employment Agreement effective December 27, 1994 between Pease
        Oil and Gas Company and Patrick J. Duncan. (2)
(10.13) Employment Agreement effective December 27, 1994 between Pease
        Oil and Gas Company and James N. Burkhalter. (2)

<PAGE>

Exhibit      Description                                                Page No.
- -------      -----------                                                --------

(10.18) Interconnect Agreement dated January 1, 1995, between KN Front
        Range Gathering Company and Loveland Gas Processing Co., Ltd.(2)
(10.19) Gas Gathering  Agreement  dated  February 1, 1995,  between KN
        Front Range  Gathering  Company and Loveland Gas Processing  Co.,
        Ltd. (2)
(10.20) Agreement  dated  August 15,  1994,  between  Hewlett-Packard
        Company,  Loveland Gas Processing  Co.,  Ltd.,  Pease Oil and Gas
        Company and Pease Operating Company. (2)
(10.21) Purchase and Sale  Agreement  dated April 24, 1995 among Pease
        Oil and Gas Company,  Thermo  Cogeneration  Partnership,  L.P and
        Seahawk Energy, Inc. (3)
(10.22) Agreement between Beta Capital Group,  Inc., and Pease Oil and
        Gas Company dated March 9, 1996. (4)
(10.24) Form of Warrant issued to Beta Capital Group, Inc.
(10.25) 1996 Stock Option Plan.
(10.26) Mortgage,  Assignment  of  Proceeds,  Security  Agreement  and
        Financing  Statement from Pease Oil and Gas Company to Holders of
        1996 Collateralized  Subordinated Convertible Debentures dated as
        of November 15, 1996.
(10.27) Purchase  and Sale  Agreement  dated  December 31, 1996 by and
        between Atocha  Exploration,  Inc.,  Browning Oil Company,  Inc.,
        Potosky Oil and Gas, Inc. and Pease Oil and Gas Company. (5)
(10.28) Letter  Agreement  dated  February  4,  1997  by and  between
        National Energy Group, Inc. and Pease Oil and Gas Company. (6)
(10.29) Purchase  and Sale  Agreement  dated  February 26, 1997 by and
        between Transworld Exploration & Production, Inc. (7)
(21)    List of Subsidiaries. (3)
(23)    Consents of Experts
(23.1)  Consent of  McCartney  Engineering,  LLC  Consulting  Petroleum
        Engineers
(23.2)  Consent of Hein + Associates LLP, Certified Public Accountants
(27)    Financial Data Schedule.

     (1)  Incorporated  by reference to  Registration  Statement No. 33-64448 on
          Form SB-2.
     (2)  Incorporated  by reference to the  Registrant's  1994 Annual Report on
          Form 10-KSB for the fiscal year ended December 31, 1994.
     (3)  Incorporated  by reference to  Registration  Statement No. 33-94536 on
          Form SB-2.
     (4)  Incorporated  by reference to the  Registrant's  Annual Report on Form
          10-KSB for the fiscal year ended December 31, 1995.
     (5)  Incorporated by reference to Form 8-K filed January 10, 1997.
     (6)  Incorporated by reference to Form 8-K filed February 19, 1997.
     (7)  Incorporated by reference to Form 8-K filed March 17, 1997.

   1996-- -                                                       WARRANT A
- ----------------                                              -----------------
WARRANT NO.                                                   Number of Shares


          THIS  WARRANT  HAS NOT BEEN  REGISTERED  UNDER THE UNITED  STATES
          SECURITIES  ACT OF  1933,  AS  AMENDED,  AND  MAY  NOT  BE  SOLD,
          HYPOTHECATED  OR  OTHERWISE  TRANSFERRED  OR  DISPOSED  OF IN THE
          ABSENCE  OF SUCH  REGISTRATION,  UNLESS  AN  EXEMPTION  FROM  THE
          REQUIREMENT  OF  SUCH  REGISTRA  TION  IS  AVAILABLE   UNDER  THE
          CIRCUMSTANCES AT THE TIME OBTAINING.

         Void After 5:00 P.M. Denver, Colorado Time on February 12, 2001


                            PEASE OIL AND GAS COMPANY
                          Common Stock Purchase Warrant

     PEASE OIL AND GAS COMPANY, a NEVADA corporation ("Pease" or the "Company"),
hereby    certifies    that,   ----------------,     with    an    address    of
- ------------------------------------------------------,    or  ------  permitted
assigns, for valuable consideration received, is entitled,  subject to the terms
and  conditions  herein set forth,  to  purchase  from the Company up to -------
fully paid and nonassessable  shares of Common Stock, $0.10 par value per share,
of the  Company,  at the per  share  purchase  price of  $0.75  per  share  (the
"Purchase Price"),  at any time or from time to time on or after the date hereof
and up to 5:00 P.M. Denver,  Colorado time on February 12, 2001 (the "Expiration
Date").  The number and  character of such shares of Common Stock are subject to
adjustment as provided herein.

     1. Definitions.  As used herein, unless the context otherwise requires, the
following terms have the following respective meanings:

          (a) "Act" shall mean the Securities Act of 1933, as amended.

          (b)  "Additional  Shares  of  Common  Stock"  shall  mean  all  shares
     (including treasury shares) of Common Stock issued or sold (or, pursuant to
     Section  3.7  hereof,  deemed to be issued) by the  Company  after the date
     hereof,  whether or not subsequently  reacquired or retired by the Company,
     other than shares of Common Stock issuable pursuant to this Warrant.

          (c)  "Adjusted  Exercise  Price"  shall have the meaning  specified in
     Section 3.2 hereof.

          (d) "Company" means Pease Oil and Gas Company or any corporation which
     shall  succeed to or assume the  obligations  of Pease Oil and Gas  Company
     hereunder.


                                      - 1 -

<PAGE>


          (e) "Common  Stock" shall mean the Common  Stock,  par value $0.10 per
     share, of the Company and any stock into which such common stock shall have
     been  changed  or any stock  resulting  from any  reclassification  of such
     common  stock,  and shall  include  all other  stock of any class  (however
     designated)  of the Company  the  holders of which have the right,  without
     limitation  as to  amount,  either to all or to a share of the  balance  of
     current dividends and liquidating  dividends after the payment of dividends
     and distributions of any shares entitled to preference.

          (f) "Convertible Securities" shall mean any evidences of indebtedness,
     shares of stock (other than Common Stock) or other  securities  directly or
     indirectly  convertible into or exchangeable  for Common Stock,  other than
     any securities issuable pursuant to this Warrant.

          (g) "Market  Price",  as used with  reference to any share of stock on
     any specified date, shall mean:

               (i) if such  stock  is  listed  and  registered  on any  national
          securities  exchange or traded on The Nasdaq Stock Market  ("Nasdaq"),
          (A) the last  reported  sale price on such  exchange or Nasdaq of such
          stock on the business day immediately preceding the specified date, or
          (B) if there shall have been no such reported sale price of such stock
          on the business day  immediately  preceding  the specified  date,  the
          average of the last  reported sale price on such exchange or on Nasdaq
          on (x) the day next preceding the specified date for which there was a
          reported sale price and (y) the day next succeeding the specified date
          for which there was a reported sale price; or

               (ii) if such stock is not at the time listed on any such exchange
          or traded on Nasdaq  but is traded on the  over-the-counter  market as
          reported by the National Quotation Bureau or other comparable service,
          (A) the average of the closing bid and asked  prices for such stock on
          the business day  immediately  preceding the specified date, or (B) if
          there shall have been no such  reported  bid and asked prices for such
          stock on the business day  immediately  preceding the specified  date,
          the  average  of the last  bid and  asked  prices  on (x) the day next
          preceding the specified  date for which such  information is available
          and (y) the day next  succeeding  the  specified  date for which  such
          information is available; or

               (iii) if clauses (i) and (ii) above are not applicable,  the fair
          value per share of such  stock as  determined  in good  faith and on a
          reasonable  basis by the Board of  Directors  of the  Company  and, if
          requested,  set forth in a certificate delivered to the holder of this
          Warrant upon the exercise hereof.


                                      - 2 -

<PAGE>


          (h) "Options" shall mean rights, options or warrants to subscribe for,
     purchase  or  otherwise   acquire   either  Common  Stock  or   Convertible
     Securities.

          (i) "Other  Securities"  shall mean any stock and other  securities of
     the Company or any other person  (corporate or otherwise) which the holders
     of this  Warrant at any time shall be entitled  to  receive,  or shall have
     received,  upon the exercise of this Warrant,  in lieu of or in addition to
     the Common Stock, or which at any time shall be issuable or shall have been
     issued to holders of the Common Stock in exchange for, in addition to or in
     replace  ment of the Common Stock or Other  Securities  pursuant to Section
     3.5 or otherwise.

          (j) "Purchase Price" shall mean $0.75 per share, subject to adjustment
     as provided herein.

     2. Exercise of Warrant.

     2.1.  Manner of  Exercise.  This  Warrant  may be  exercised  by the holder
hereof,  in whole or in part  (but not as to fewer  than  10,000  shares  of the
Common Stock unless,  at the time of exercise,  this Warrant entitles the holder
to purchase fewer than 10,000 shares of the Common  Stock),  on any business day
on or after the date hereof and before the Expiration Date, by surrender of this
Warrant,  with the  form of  subscription  at the end  hereof  (or a  reasonable
facsimile thereof) duly executed by such holder, to the Company at its office in
Grand Junction,  Colorado,  and, except as otherwise provided in Section 2.1(b),
accompanied by payment, by certified or official bank check payable to the order
of the Company,  in the amount  obtained by multiplying (x) the number of shares
of the Common Stock (without giving effect to any adjustment therein) designated
in such form of subscription (or such reasonable  facsimile) by (y) the Purchase
Price,  and such  holder  shall  thereupon  be entitled to receive the number of
shares of the Common Stock determined as provided hereunder.

     2.2. When Exercise Effective. Each exercise of this Warrant shall be deemed
to have been effected immediately prior to the close of business on the business
day on which this Warrant shall have been surrendered to the Company as provided
in Section 2.1, and the person(s) in whose name(s) the certificate(s) for shares
of the  Common  Stock (or  Other  Securities)  that are to be  issued  upon such
exercise in accordance  with Section 2.3 shall be deemed the holder(s) of record
thereof at such time.

     2.3. Delivery of Stock Certificates,  etc. As soon as practicable after the
exercise of this Warrant in full or in part in accordance  herewith the Company,
at its expense (including the payment by it of any applicable issue taxes), will
cause to be issued in the name of and delivered to the holder hereof, or as such
holder  (upon  payment  by such  holder of any  applicable  transfer  taxes) may
direct,

          (a) a certificate or certificates,  marked with an appropriate  legend
     referring to the terms of this Warrant and any applicable  restrictions  on
     such shares  imposed by the Federal or any state  securities  laws, for the

                                      - 3 -

<PAGE>



     number of full shares of the Common  Stock (or Other  Securities)  to which
     such  holder  shall be entitled  upon such  exercise  plus,  in lieu of any
     fractional share to which such holder would otherwise be entitled,  cash in
     an amount equal to the same  fraction of the Market Price of one full share
     of the Common  Preferred  Stock on the business day next preceding the date
     of such exercise, and

          (b) in case such  exercise is in part only,  a new Warrant or Warrants
     of like tenor,  calling in the  aggregate on the face or faces  thereof for
     the number of shares of the Common Stock equal  (without  giving  effect to
     any adjustment therein) to the number of such shares called for on the face
     of this Warrant  minus the number of shares  designated  by the holder upon
     such exercise as provided in Section 2.1.

     3. Common Stock Issuable Upon Exercise.

     3.1. General.  The number of shares of the Common Stock which the holder of
this  Warrant  shall be  entitled  to receive  upon the  exercise  hereof or, if
securities or other property in addition to or in lieu of the Common Stock shall
by reason of the  operation of the  provisions  of this Section be issuable upon
such exercise,  the amount and kind of such securities or other property,  shall
be adjusted or determined as provided in this Section 3.

     3.2.  Adjusted  Exercise  Price.  The number of shares of the Common  Stock
which the holder of this Warrant  shall be entitled to receive upon the exercise
hereof shall be  determined  by  multiplying  the number of shares of the Common
Stock  which,  but for the  provisions  of this  Section 3, would  otherwise  be
issuable upon such  exercise,  as  designated  by the holder hereof  pursuant to
Section  2.1, by the fraction of which the  numerator is the per share  Purchase
Price and the  denominator is the per share  Adjusted  Exercise Price (as herein
defined) in effect on the date of such exercise. The per share Adjusted Exercise
Price of the Common Stock shall  initially be the Purchase  Price (as defined in
Section 1) and shall be adjusted and readjusted from time to time as provided in
this Section 3 (and, as so adjusted or readjusted,  shall remain in effect until
a further adjustment or readjustment thereof is required by this Section 3).

     3.3. Stock Dividends, Stock Splits, etc. In case the Company at any time or
from time to time after the date hereof shall declare or pay any dividend on the
Common Stock payable in Common Stock, or effect a subdivision of the outstanding
shares of the Common  Stock into a greater  number of shares of the Common Stock
(by  reclassification  or  otherwise  than by payment of a dividend in shares of
Common Stock),  then, in any such event,  the per share Adjusted  Exercise Price
per share  shall be  adjusted  effective  as of the close of business on (i) the
record date for the  determination  of  shareholders  entitled  to receive  such
dividend if such dividend is in fact paid, or (ii) the day immediately preceding
the day upon which such subdivision shall become effective (any such day, as the
case may be, shall be referred to herein as the "Subdivision  Effective  Date"),
by multiplying the per share Adjusted Exercise Price in effect immediately prior
to the  Subdivision  Effective  Date by the fraction of which (x) the  numerator

                                      - 4 -

<PAGE>



shall be the number of shares of the Common Stock outstanding  immediately prior
to the Subdivision Effective Date and (y) the denominator shall be the number of
shares of the Common  Stock  outstanding  immediately  prior to the  Subdivision
Effective  Date plus the number of shares of the Common Stock  issuable upon the
payment of such dividend or the  consummation of such  subdivision,  as the case
may be.

     3.4.  Adjustments for Combinations,  etc. In case the outstanding shares of
the Common  Stock shall be  combined or  consolidated,  by  reclassification  or
otherwise, into a lesser number of shares of Common Stock, the Adjusted Exercise
Price  shall be  adjusted,  effective  as of the  close of  business  on the day
immediately  preceding the day upon which such  combination or  consolidation is
effective (the  "Combination  Effective  Date"),  by  multiplying  the per share
Adjusted Exercise Price in effect immediately prior to the Combination Effective
Date by the fraction of which (x) the numerator shall be the number of shares of
the Common Stock outstanding immediately prior to the Combination Effective Date
and (y) the  denominator  shall be the  number  of shares  of the  Common  Stock
outstanding immediately after the Combination Effective Date.

     3.5. Adjustments for Consolidation, Merger, Sale of Assets, Reorganization,
etc. In case the Company,  after the date hereof,  (a) shall consolidate with or
merge  into any  other  person  and  shall not be the  continuing  or  surviving
corporation  of such  consolidation  or  merger,  or (b) shall  permit any other
person to  consolidate  with or merge into the Company and the Company  shall be
the continuing or surviving person but, in connection with such consolidation or
merger,  the Common Stock shall be changed into or exchanged  for stock or other
securities  or  property  of any other  person,  or (c)  shall  effect a capital
reorganization   or   reclassification   of  the  Common  Stock  (other  than  a
reclassification  subject to Sections 3.3 or 3.4),  then, and in each such case,
proper  provision  shall be made so that the  holder of this  Warrant,  upon the
exercise  hereof  at any time  after  the  consummation  of such  consolidation,
merger,  reorganization or  reclassification,  shall be entitled to receive,  in
lieu of the Common Stock (or Other Securities) issuable upon such exercise prior
to such consummation,  the stock and other securities and property to which such
holder would have been  entitled  upon such  consummation  if such holder had so
exercised  this  Warrant  immediately  prior  thereto,  subject  to  adjustments
(subsequent  to such corporate  action) as nearly  equivalent as possible to the
adjustments provided for in this Section 3.

     4. No Dilution or  Impairment.  The Company  will not, by  amendment of its
articles  of  organization  or through any  reorganization,  transfer of assets,
consolidation,  merger,  dissolution,  issue or sale of  securities or any other
voluntary action, avoid or seek to avoid the observance or performance of any of
the terms of this  Warrant,  but will at all times in good  faith  assist in the
carrying  out of all such terms and in the  taking of all such  action as may be
necessary  or  appropriate  in order to protect the rights of the holder of this
Warrant against dilution or other impairment.


                                      - 5 -

<PAGE>


     5. Notices of Record Date, etc. In the event of

         (a) any taking by the  Company of a record of the  holders of any class
         of securities  for the purpose of determining  the holders  thereof who
         are  entitled to receive any  dividend  or other  distribution,  or any
         right to subscribe  for,  purchase or  otherwise  acquire any shares of
         stock of any class or any other  securities or property,  or to receive
         any other right, or

         (b) any capital  reorganization of the Company, any reclassification or
         recapitalization of the capital stock of the Company or any transfer of
         all or substantially  all the assets of the Company to any other person
         or any  consolidation  or merger  involving  the  Company and any other
         person, or

         (c) any voluntary or involuntary dissolution, liquidation or winding-up
         of the Company,

the Company will give to the holder of this Warrant a notice  specifying (i) the
date or expected date on which any such record is to be taken for the purpose of
such dividend,  distribution  or right,  and stating the amount and character of
such  dividend,  distribution  or right,  and (ii) the date or expected  date on
which any such  reorganization,  reclassification,  recapitalization,  transfer,
consolidation,  merger, dissolution,  liquidation or winding-up is to take place
and the time, if any such time is to be fixed, as of which the holders of record
of the Common Stock (or Other  Securities)  shall be entitled to exchange  their
shares of the  Common  Stock  (or  Other  Securities)  for  securities  or other
property    deliverable    upon    such    reorganization,     reclassification,
recapitalization,  transfer, consolidation,  merger, dissolution, liquidation or
winding-up.  Unless  otherwise  required by law to be given sooner,  such notice
shall be mailed within a reasonable time prior to the date therein specified.

     6.  Reservation  of Stock,  etc. The Company will at all times  reserve and
keep  available out of its  authorized  but unissued  Common  Stock,  solely for
issuance and  delivery  upon the  exercise of this  Warrant,  the full number of
shares of Common Stock (or Other  Securities) then issuable upon the exercise of
this Warrant.  All shares of the Common Stock issuable upon the exercise of this
Warrant shall be duly authorized,  and when issued and paid for in full, validly
issued,  fully  paid and  non-assessable  with no  liability  on the part of the
holders thereof.

     7. Registration Rights.

     (a) Definitions.  For purposes of this Section 7, the following terms shall
have the following respective meanings:

          (i) "Commission"  shall mean the United States Securities and Exchange
Commission or any other Federal agency at the time administering the Act.

          (ii) The term "holder or holders of Registrable  Stock" shall mean the
holders of Common Stock or Other Securities issued pursuant to this Warrant.

                                      - 6 -

<PAGE>


          (iii) The terms "register," "registered" and "registration" refer to a
registration  effected  by  preparing  and filing a  registration  statement  or
similar  document in compliance with the Act, and the declaration or ordering of
effectiveness of such registration statement or document by the Commission.

          (iv) The term  "Registration  Period" shall mean the period commencing
on the date hereof and ending (a) if this Warrant  shall expire  without  having
been exercised in whole or in part,  the Expiration  Date or (b) if this Warrant
shall  have been  exercised  in whole or in part,  at such time as all shares of
Registrable  Stock have been sold by the initial  holder or can be sold publicly
without registration under the Act.

          (v) The term "Registrable  Stock" means (a) the shares of Common Stock
issued  or  issuable  upon  the  exercise  of this  Warrant,  and (b) any  Other
Securities issued or issuable pursuant to this Warrant; provided,  however, that
shares of Registrable Stock shall cease to be Registrable Stock if they are sold
or transferred  pursuant to a registered  public  offering or other  transaction
which does not result in restrictions on resale being imposed on the transfer by
virtue  of  Federal  or  state   securities  laws;  and  provided  further  that
Registrable  Stock shall cease to be Registrable  Stock if the holder could sell
or transfer such securities held by him in one or more transactions  pursuant to
Rule 144 promulgated under the Act.

     (b) Incidental Registration ("Piggyback").

          (i) If,  during the  Registration  Period,  the Company at any time or
from time to time proposes to file with the Commission a registration  statement
under the Act with respect to any proposed distribution of any of its securities
(other than a  registration  to be effected  on Form S-4,  S-8 or other  similar
limited  purpose form),  whether for sale for its own account or for the account
of any other person holding  registration  rights with respect to the securities
of the  Company,  then the Company  shall give written  notice of such  proposed
filing to the holders of Registrable  Stock at least thirty (30) days before the
anticipated  filing date,  and such notice shall describe in detail the proposed
registration and distribution  (including those jurisdictions where registration
or  qualification  under the  securities or blue sky laws is intended) and shall
offer the holders of Registrable  Stock the  opportunity to register such number
of shares of Registrable  Stock as the holders of Registrable Stock may request.
Upon receipt by the Company by the anticipated  filing date of written  requests
from the holders of Registrable Stock ("Participating  Holders") for the Company
to register their  Registrable  Stock, the Company shall permit, or in the event
of an  underwritten  offering,  shall use its best efforts to cause the managing
underwriter or  underwriters of such proposed  underwritten  offering to permit,
the  Participating  Holders to include such  securities  in such offering on the
same terms and  conditions  as any similar  securities  of the Company  included
therein;  provided,  however, that if in the opinion of the managing underwriter
or underwriters  of such offering,  the inclusion of the total amount or kind of
securities which it or the Company, and any other persons or entities, intend to
include in such offering would interfere,  hinder,  delay, reduce or prevent the

                                      - 7 -

<PAGE>


effectiveness  or sale of the Company's shares of Common Stock proposed to be so
registered or would  otherwise  adversely  affect the success of such  offering,
then the amount or kind of  securities  to be offered  for the  accounts  of the
Company  and  each  holder  of  Common  Stock  (including   without   limitation
Registrable  Stock) or securities  convertible  into or  exercisable  for Common
Stock  proposed  to be  registered  (other than any  persons  exercising  demand
registration  rights)  shall be reduced (or  eliminated)  in proportion to their
respective  values  to the  extent  necessary  to  reduce  the  total  amount of
securities  to be  included  in such  offering  on  behalf  of such  holders  of
securities to the amount recommended by such managing underwriter.  For purposes
of this  Section,  "value"  shall mean  principal  amount  with  respect to debt
securities  and the  proposed  offering  price per share with  respect to equity
securities.  Notwithstanding the foregoing, if, at any time after giving written
notice of its intention to register Common Stock or other securities convertible
into or  exercisable  for  Common  Stock and prior to the  effectiveness  of the
registration  statement filed in connection with such registration,  the Company
determines  for any reason  either not to effect such  registration  or to delay
such  registration,  the Company  may, at its  election,  by delivery of written
notice to the Participating  Holders,  (i) in the case of a determination not to
effect  registration,   relieve  itself  of  its  obligations  to  register  any
Registrable Stock in connection with such  registration,  or (ii) in the case of
determination  to  delay  the  registration,  delay  the  registration  of  such
Registrable  Stock for the same period as the delay in the  registration of such
other shares of Common Stock or other securities convertible into or exercisable
for Common Stock.

          (ii)  Exception.  The Company  shall not be required to include any of
the Registrable Stock of a Participating Holder in any registration statement or
post-effective  amendment prepared at its own instance unless such Participating
Holder shall furnish such information and sign such documents as may be required
by the  Commission  or reasonably  requested by the Company in  accordance  with
generally accepted practices, in connection with such proposed distribution.

     (c)  Covenants of the Company with Respect to  Registration.  In connection
with any registration  under this Section 7, the Company shall, as expeditiously
as is reasonably possible:

          (i) Prepare and file with the Commission a registration statement with
respect to the Participating Holders' Registrable Stock and, subject to the last
sentence  of  Section  7(b(i)  hereof,  use  its  best  efforts  to  cause  such
registration statement to become effective.

          (ii)  Prepare  and  file  with  the  Commission  such  amendments  and
supplements to such  registration  statement and  prospectus  used in connection
with  such  registration  statement  as may be  necessary  to  comply  with  the
provisions of the Act with respect to the disposition of all securities  covered
by such registration statement.

          (iii) Furnish to the Participating Holders such numbers of copies of a
prospectus,  including, if applicable,  a preliminary prospectus,  in conformity
with the  requirements  of the Act,  and such  other  documents  as the  selling
shareholders  may reasonably  request in order to facilitate the  disposition of
Registrable Stock owned by the Participating Holders.


                                      - 8 -

<PAGE>



          (iv) Use its best  efforts to  register  and  qualify  the  securities
covered by such  registration  statement under such other securities or blue sky
laws of such  jurisdictions  within  the  United  States as shall be  reasonably
requested by the  Participating  Holders;  provided,  however,  that the Company
shall not be  required in  connection  therewith  or as a  condition  thereto to
qualify to do business or to file a general consent to service of process in any
such states or jurisdictions.

          (v) In the event of any underwritten  public offering,  enter into and
perform its obligations under an underwriting  agreement, in usual and customary
form, with the managing underwriter of such offering.  The Participating Holders
shall also enter into and perform their obligations under such an agreement.

          (vi) Notify the Participating  Holders,  at any time when a prospectus
relating to Registrable Stock covered by such registration statement is required
to be  delivered  under the Act,  of the  happening  of any event as a result of
which the prospectus included in such registration statement, as then in effect,
includes  an untrue  statement  of a material  fact or omits to state a material
fact required to be stated therein or necessary to make the  statements  therein
not misleading in the light of the circumstances then existing.

          (vii) Furnish to the Participating Holders, on the date that shares of
Registrable  Stock are delivered to the underwriters for sale in connection with
a registration  pursuant to this Section 7, if such securities are being sold by
underwriters,  or, on the date that the  registration  statement with respect to
such  securities  becomes  effective,  (i) an opinion as to matters of law only,
dated such date,  of counsel  representing  the Company for the purposes of such
registration,  in form and substance as is customarily  given to underwriters in
an underwritten public offering,  addressed to the underwriters,  if any, and to
the  Participating  Holders  and  (ii)  a  letter  dated  such  date,  from  the
independent  certified public accountants of the Company,  in form and substance
as  is  customarily  given  by  independent   certified  public  accountants  to
underwriters in an underwritten public offering,  addressed to the underwriters,
and to the Participating Holders.

     (d) The Company shall pay all costs,  fees and expenses in connection  with
all  registration  statements  filed  under this  Section 7  including,  without
limitation,  the Company's legal and accounting fees, printing expenses and blue
sky fees and  expenses,  but not  including the fees and expenses of counsel for
the Participating  Holders in connection with such  registration.  However,  the
Company  shall  not  pay  for   underwriting   discounts  and   commissions  and
underwriters'  expenses  allocable to the Registrable  Stock being registered or
state transfer taxes.

     (e) Indemnification.

          (i) The Company shall indemnify each  Participating  Holder under this
Agreement,  its officers and directors and any person  controlling it within the
meaning of Section 15 of the Act or Section 20(a) of the Exchange  Act,  against
any loss, claim, damage,  expense or liability (including without limitation all
expenses reasonably incurred in investigating,  preparing,  or defending against
any claim whatsoever,  such expenses to be reimbursed by the Company as they are

                                      - 9 -

<PAGE>


incurred)  to which it may become  subject  under the Act,  the  Exchange Act or
otherwise,  arising  out of or based  upon (i) any untrue  statement  or alleged
untrue statement of a material fact contained in any  registration  statement or
prospectus or any amendments or supplements  thereto in which  Registrable Stock
is included or in any  application,  statement  or other  document  filed by the
Company with the Commission or any securities exchange or in any jurisdiction in
connection with  qualifying  such shares under the securities  laws thereof,  or
(ii) the omission or alleged  omission  therefrom of a material fact required to
be stated  therein or necessary to make the statements  therein not  misleading,
unless such  statement  or omission is made in reliance  upon and in  conformity
with  written  information  furnished  to the  Company  by or on  behalf of such
Participating   Holder  or  an  underwriter   expressly  for  use  in  any  such
registration statement or other document.

          (ii)  Each  Participating   Holder  shall,  as  a  condition  to  such
registration of Registrable Stock, agree to indemnify the Company,  its officers
and  directors  and any person  controlling  the  Company  within the meaning of
Section 15 of the Act or Section  20(a) of the Exchange  Act,  against any loss,
claim, damage or expense or liability (including without limitation all expenses
reasonably  incurred in investigating,  preparing or defending against any claim
whatsoever,  such  expenses  to be  reimbursed  by the  undersigned  as they are
incurred)  to which they may become  subject  under the Act, the Exchange Act or
otherwise,  arising  out of or based  upon (i) any untrue  statement  or alleged
untrue statement of a material fact contained in any  registration  statement or
prospectus or any amendments or supplements  thereto in which  Registrable Stock
is included or in any  application,  statement  or other  document  filed by the
Company with the Commission or any securities exchange or in any jurisdiction in
connection with  qualifying  such shares under the securities  laws thereof,  or
(ii) the omission or alleged  omission  therefrom of a material fact required to
be stated  therein or necessary to make the statements  therein not  misleading,
provided in each case that such  statement or omission is made in reliance  upon
and in  conformity  with written  information  furnished to the Company by or on
behalf of such  Participating  Holder expressly for use in any such registration
statement or other document,  or (iii) any misuse by the Participating Holder of
any prospectus  included in the  registration  statement or any violation of the
Act by the  Participating  Holder in connection with the sale or distribution of
his or her Registrable Stock under the registration statement.

          (iii)  Promptly  upon  receipt  by a  party  claiming  indemnification
hereunder of notice of the commencement of any action involving a claim referred
to above,  such  indemnified  party will, if a claim in respect thereof is to be
made  against a party which may be required to indemnify  such party  hereunder,
give written notice to the latter of the  commencement  of such action.  In case
any such action is brought against an indemnified  party, the indemnifying party
shall be entitled to participate in and to assume the defense of such action, to
the  extent  that it may wish,  with  counsel  reasonably  satisfactory  to such
indemnified  party.  Except as set forth herein,  the indemnified  party and any
party  cooperating  in the defense of such claim shall not settle or  compromise
any such claim or admit  liability  without the express  written  consent of the
indemnifying party. The indemnified party shall have the right to be represented
by an advisory counsel and accountants,  at its own expense, and the indemnified

                                     - 10 -

<PAGE>


party shall be kept fully  informed of such action,  suit or  proceeding  at all
stages thereof whether or not the indemnified  party is so represented.  After a
period of thirty days  following  the date the written  notice of such claim was
given to the indemnifying  party the indemnified party may settle any such claim
(and the  amount of any such  settlement  shall be  subject  to  indemnification
hereunder)  unless within such thirty-day  period the  indemnifying  party shall
have provided the indemnified  party with notice and evidence to the indemnified
party's  satisfaction that the indemnifying party reasonably disputes such claim
and has the financial ability to meet its indemnification obligations hereunder.
Notwithstanding the foregoing, the indemnified party may immediately cause to be
paid or  discharged  any asserted  claim the  nonpayment  of which would have an
immediate  substantial  adverse  impact on the  indemnified  party and any claim
which the  indemnifying  party has not disputed  within thirty days of notice as
provided above.

          (iv)  If the  indemnification  provided  for in this  Section  7(e) is
unavailable or  insufficient  to hold harmless an  indemnified  party under such
subsection in respect of any losses, claims, damages or liabilities or action in
respect thereof or referred to therein,  then each  indemnifying  party shall in
lieu of indemnifying  such  indemnified  party  contribute to the amount paid or
payable by such indemnified party as a result of such losses,  claims,  damages,
liabilities  or actions in such  proportion  as is  appropriate  to reflect  the
relative fault of the Company,  on the one hand, and the Participating  Holders,
on the other,  in connection  with the statements or omissions which resulted in
such  losses,  claims,  damages,  liabilities  or  actions  as well as any other
relevant  equitable  considerations,  including  the  failure to give the notice
required  under such  subsections.  The relative  fault shall be  determined  by
reference to, among other things, whether the untrue or alleged untrue statement
of a material  fact  relates to  information  supplied by the Company on the one
hand, or the Participating Holders, on the other hand, and the parties' relative
intent,  knowledge,  access to information and opportunity to correct or prevent
such statement or omission. The Company and the Participating Holders agree that
it would not be just and  equitable  if  contribution  pursuant to this  Section
7(e)(iv)  were  determined  by pro rata  allocation  or by any  other  method of
allocation which did not take account of the equitable  considerations  referred
to above in this subsection.  No person guilty of fraudulent  misrepresentations
(within the meaning of Section 11(f) of the Securities  Act),  shall be entitled
to  contribution   from  any  person  who  is  not  guilty  of  such  fraudulent
misrepresentations.

          (v) The obligations of the Company and the Participating Holders under
this Section 7(e) shall survive the  completion  of any offering of  Registrable
Stock in a registration statement under this Section 7.

          (vi) The rights of  indemnification  contained in this Section 7 shall
not be deemed to be the exclusive  remedy of the parties  hereto and such rights
shall be in addition to any other rights or remedies  which any party hereto may
have at law or equity.

     (f) Assignment of Registration  Rights. The undersigned's  rights set forth
in this Section 7 shall  automatically  be deemed  assigned to any transferee or
assignee of this Warrant or shares of Common Stock or Other Securities  issuable
hereunder,  provided  that  immediately  following  such  transfer  the  further

                                     - 11 -

<PAGE>


disposition of such securities by the transferee or assignee is restricted under
the Act;  provided  however,  that, the  termination of  registration  rights in
respect of any shares of Registrable  Stock shall be binding upon any transferee
of such shares. Upon the request of any such holder, the Company will confirm in
writing to any  transferee  of such  holder's  Registrable  Stock the  Company's
continuing  obligation to afford such  transferee  the benefits of the Company's
agreements contained in this Section 7, but no failure of the Company to confirm
such  obligations  shall in any way impair such  transferee's  rights under this
Section 7.

     8. Substitution of Warrants.

     8.1. Exchange of Warrants.  Subject to the provisions  appearing at the top
of the first page of this Warrant  concerning,  inter alia, the sale,  transfer,
encumbrance or other disposition of this Warrant,  upon surrender or exchange of
this Warrant, properly endorsed, to the Company, the Company at its expense will
issue and  deliver to or upon the order of the holder  thereof a new  Warrant or
Warrants  of like  tenor,  in the name of such  holder or as such  holder  (upon
payment by such holder of any applicable transfer taxes) may direct,  calling in
the  aggregate  on the face or faces  thereof for the number of shares of Common
Stock called for on the face or faces of the Warrant or Warrants so surrendered.

     8.2.   Replacement  of  Warrant.   Upon  receipt  of  evidence   reasonably
satisfactory  to the Company of the loss,  theft,  destruction  or mutilation of
this  Warrant  and,  in the case of any such loss,  theft or  destruction,  upon
delivery of an indemnity agreement  reasonably  satisfactory to the Company, or,
in the case of any such  mutilation,  upon  surrender and  cancellation  of such
Warrant, the Company at its expense will execute and deliver, in lieu thereof, a
new Warrant of like tenor.

     9. Ownership of Warrant.  Until this Warrant is transferred on the books of
the  Company,  the  Company  may treat the person in whose name this  Warrant is
issued as the absolute owner hereof for all purposes, notwithstanding any notice
to the contrary,  except that, if and when this Warrant is properly  assigned in
blank,  the Company may (but shall not be obligated  to) treat the bearer hereof
as the absolute  owner of this  Warrant for all  purposes,  notwithstanding  any
notice to the contrary. A Warrant, if properly assigned, may be exercised to the
extent  provided  herein by a new  holder  without  first  having a new  Warrant
issued.

     10. Notices,  etc. All notices and other communications from the Company to
the holder of this Warrant or from the holder of this Warrant shall be delivered
personally,  by facsimile  (if confirmed and followed by delivery by first class
mail),  reputable overnight courier service, or mailed by first class registered
or certified mail,  postage prepaid,  to the Company at 751 Horizon Court, Suite
203, P. O. Box 60219, Grand Junction,  Colorado 81506-8758,  Attn: President, or
to the  holder at such  address  as may have been  furnished  to the  Company in
writing by such  holder,  or,  until an address is so  furnished,  to and at the
address of the last holder of this  Warrant who has so  furnished  an address to
the  Company.  Any such notice shall be deemed to have been given on the date of
personal delivery,  facsimile, delivery to a reputable overnight courier service
or deposit in the mail.

                                     - 12 -

<PAGE>


     11.  Warrant  Holder Not a  Shareholder.  Holder  shall  not,  by virtue of
anything  contained in this  Agreement or  otherwise,  prior to exercise of this
Warrant,  be entitled  to any right  whatsoever,  either in law or equity,  of a
shareholder of the Company,  including without limitation,  the right to receive
dividends  or to vote or to  consent or to receive  notice as a  shareholder  in
respect of the  meetings of  shareholders  or the  election of  directors of the
Company or any other matter;  provided however that all holders of Warrants will
be  entitled to notice if: (a) the Company  grants  holders of its Common  Stock
rights to purchase any shares of capital stock or any other  rights,  or (b) the
Company authorizes a reclassification,  capital  reorganization,  consolidation,
merger or sale of substantially all of its assets.

     12.  Nontransferable.  This  Warrant is  nontransferable  without the prior
consent of the  Company.  Any such  transfer  shall be made in  accordance  with
Section 8.1 above.

     13.  Miscellaneous.  The Company may from time to time  supplement or amend
this Warrant  without the approval of the holder in order to cure any  ambiguity
or to be correct or  supplement  any  provision  contained  herein  which may be
defective  or  inconsistent  with any  other  provision,  or to make  any  other
provisions in regard to matters or questions herein arising  hereunder which the
Company may deem necessary or desirable and which shall not materially adversely
affect the  interest  of the  holder.  This  Warrant  and any term hereof may be
amended,  changed,  waived,  discharged or  terminated  only by an instrument in
writing  signed by the Company and consented to in writing by the holder of this
Warrant.  If for any reason any provision,  paragraph or term of this Warrant is
held to be invalid or  unenforceable,  all other valid  provisions  herein shall
remain in full force and effect and all terms, provisions and paragraphs of this
Warrant  shall be deemed to be  severable.  This Warrant  shall be construed and
enforced in  accordance  with and  governed by the laws of the state of Colorado
applicable to contracts made and to be performed entirely therein.  The headings
in this Warrant are for reference purposes only and shall not limit or otherwise
affect the meaning hereof.

Dated as of:      February 12, 1996.

                                           PEASE OIL AND GAS COMPANY



                                           By:
                                              ----------------------------------
                                               Willard H. Pease, Jr., President




                                     - 13 -

<PAGE>


                              FORM OF SUBSCRIPTION

                [To be signed only upon exercise of the Warrant]

To:  PEASE OIL AND GAS COMPANY

     The  undersigned,  the holder of the  within  Warrant,  hereby  irrevocably
elects to exercise the purchase  right  represented  by such Warrant for, and to
purchase  thereunder,  ------------* shares of the Common Stock of PEASE OIL AND
GAS COMPANY and herewith makes payment of  $-----------  therefor,  and requests
that the  certificates  for such shares be issued in the name of, and  delivered
to, ------------------,  whose address is -----------------------------------.

Dated:


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


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

                           (Signature must conform in all
                           respects to the name of the holder
                           as specified on the face of the
                           Warrant)



                           -----------------------------------------
                                       (Address)


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

*        Insert the number of shares  called for on the face of the Warrant (or,
         in the case of a partial exercise,  the portion thereof as to which the
         Warrant  is  being  exercised),  in  either  case  without  making  any
         adjustment  for  additional  Common  Stock or any other  stock or other
         securities  or  property  or cash  which,  pursuant  to the  adjustment
         provisions of the Warrant, may be deliverable upon exercise.


                                     - 14 -

<PAGE>



                               FORM OF ASSIGNMENT

                [To be signed only upon transfer of the Warrant]

     For value  received,  the undersigned  hereby sells,  assigns and transfers
unto  ------------  the right  represented  by the within  Warrant  to  purchase
- ----------- shares of the Common Stock of PEASE OIL AND GAS COMPANY to which the
within  Warrant  relates,  and  appoints  ------------------------  Attorney  to
transfer  such right on the books of PEASE OIL AND GAS COMPANY,  with full power
of substitution in the premises.

Dated:




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


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

                          (Signature must conform in all
                           respects to the name of the holder
                           as specified on the face of the
                           Warrant)



     
                           -----------------------------------------
                                    (Address)
 

Signed in the presence of:


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

                                     - 15 -


                            PEASE OIL AND GAS COMPANY
                             1996 STOCK OPTION PLAN

     1.  Purpose of Plan.  The purpose of this 1996  Employee  Stock Option Plan
("Plan") is to secure and retain employees  responsible for the success of Pease
Oil and Gas Company  ("Company"),  to motivate  such persons to exert their best
efforts on behalf of the Company,  to encourage  stock  ownership and to provide
such  persons  with  proprietary  interests  in, and a greater  concern for, the
welfare of, and an incentive to continue service with, the Company.

     For  purposes  of  this  Plan,  the  term  "Company"  shall  include  where
appropriate  in  the  context  used  any  "parent  corporation"  or  "subsidiary
corporation"  of the Company,  as those terms are defined in Sections 424(e) and
(f) of the Code,  whether in  existence  on the date of  adoption of the Plan or
formed after the adoption of this Plan.

     Options  issued  pursuant  to this Plan  will  constitute  incentive  stock
options  within the meaning of ss. 422 of the Internal  Revenue Code of 1986, as
amended ("Code"),  at the time of grant  ("Incentive  Stock Options"),  or other
options ("Nonstatutory Stock Options"). Incentive Stock Options and Nonstatutory
Stock Options may both be granted hereunder and any option granted which for any
reason does not qualify as an Incentive  Stock  Option  shall be a  Nonstatutory
Stock  Option;  provided,  however,  that in no event shall an  Incentive  Stock
Option and a  Nonstatutory  Stock Option  granted to any Optionee under a single
stock option agreement be subject to a "tandem"  exercise  arrangement such that
the exercise of one such Option  affects the  Optionees's  right to exercise the
other Option granted under such stock option agreement.

     Unless the  context  requires  otherwise,  the term  "Option"  in this Plan
refers to both Incentive Stock Options and Nonstatutory Stock Options.

     2. Stock Subject to the Plan.  The number of shares of the  Company's  $.10
par value common stock ("Common Stock") which may be optioned under this Plan is
350,000 shares. Such shares may consist, in whole or in part, of unissued shares
or treasury shares. The maximum number of shares issuable pursuant to this Plan,
including shares subject to outstanding options,  shall be subject to adjustment
as provided in Section 6 of this Plan.  The  aggregate  fair market value of the
shares subject to Incentive  Stock Options  granted to any Optionee which become
exercisable  in a  particular  calendar  year  shall not  exceed  $100,000.  For
purposes  of such  limitation,  the fair market  value of Common  Stock shall be
determined  as of the date of grant  and the  limitations  shall be  applied  by
taking into account  Incentive Stock Options in the order granted.  For purposes
of this Plan, market value of shares subject to an option shall be determined as
follows:

          (i) If the Common Stock is listed on the New York Stock Exchange,  the
     American Stock Exchange or such other securities exchange designated by the
     Committee, or admitted to unlisted trading privileges on any such exchange,
     or if the Common Stock is quoted on a National  Association  of  Securities
     Dealers,  Inc. system that reports  closing  prices,  the fair market value
     shall be the  closing  price of the Common  Stock as  reported  by the Wall

                                      - 1 -

<PAGE>


     Street Journal on the day the fair market value is to be determined,  or if
     no such price is  reported  for such day,  then the  determination  of such
     closing  price shall be as of the last  immediately  preceding day on which
     the closing price is so reported; or

          (ii) If the  Common  Stock is not so listed or  admitted  to  unlisted
     trading privileges or so quoted, the fair market value shall be the average
     of the last reported  highest bid and the lowest asked prices quoted on the
     National  Association  of Securities  Dealers,  Inc.  Automated  Quotations
     System or, if not so quoted, then by the National Quotation Bureau, Inc. on
     the day the fair market value is determined; or

          (iii) If the Common  Stock is not so listed or  admitted  to  unlisted
     trading privileges or so quoted, and bid and asked prices are not reported,
     the fair market value shall be determined in such reasonable  manner as may
     be prescribed by the Committee.

     If any  outstanding  Option  under this Plan for any  reason  expires or is
terminated,  the shares of Common Stock allocable to the unexercised  portion of
such Option may again be optioned  under this Plan  subject to the  limitations,
terms and  conditions  of this  Plan.  The Board of  Directors,  and the  proper
officers  of the  Company,  shall  from  time to time  take  appropriate  action
required  for  delivery of Common  Stock,  in  accordance  with any  exercise of
Options under this Plan.

     3. Administration.  Administration of the Plan shall be administered by the
Compensation  Committee of the Board of  Directors  of the Company,  hereinafter
referred to as the  "Committee."  The  Committee  shall  consist of at least two
members of the Board of  Directors  having full  authority to act in the matter,
none of whom during the one year prior to such  appointment  or while serving on
the  Committee,  is granted  an Option  under this Plan or is granted or awarded
equity  securities  pursuant  to any  other  plan of the  Company  or any of its
affiliates,  except as permitted by Rule 16b-3 under the Securities Exchange Act
of 1934, as amended (the "1934 Act").  If the Committee thus  established  shall
consist  of fewer than two  members at the time of any action by the  Committee,
then the  directors  shall  select  enough  other  shareholders  to serve on the
Committee  to have two  members and to meet any  requirements  of ss. 422 of the
Code and regulations  adopted thereunder and regulations  adopted under the 1934
Act.

     Once  appointed,  the  Committee  shall  continue to serve until  otherwise
directed by the Board. From time to time, the Board may increase the size of the
Committee  and appoint  additional  members  thereof,  remove  members  (with or
without cause) and appoint new members in substitution therefor,  fill vacancies
however caused,  or remove all members of the Committee and thereafter  directly
administer the Plan.

     With respect to persons subject to Section 16 of the 1934 Act, transactions
under this Plan are intended to comply with all  applicable  conditions  of Rule
16b-3 or its  successors  under the 1934 Act. To the extent any provision of the
Plan or action by the Committee fails to so comply,  it shall be deemed null and
void, to the extent permitted by law and deemed advisable by the Committee.


                                      - 2 -

<PAGE>


     Subject to compliance with Section 16 of the 1934 Act, members of the Board
who are either eligible for Options or who have been granted Options may vote on
any matters affecting the administration of the Plan or the grant of any Options
pursuant to the Plan,  except that no such member shall act upon the granting of
an Option to  himself,  but any such  member may be counted in  determining  the
existence  of a quorum at any meeting of the Board  during which action is taken
with respect to the granting of Options to such member.

     The decision of a majority of those present at any meeting of the Committee
where a quorum  consisting  of a majority  of the  Committee  is  present  shall
constitute the decision of the Committee.

     The Committee is authorized and empowered to administer the Plan insofar as
it relates to Options and,  consistent with the terms of the Plan, to (a) select
the  employees to whom Options are to be granted and to fix the number of shares
and other terms and  conditions of the Options to be granted;  (b) determine the
date upon which  Options  shall be granted and the terms and  conditions  of the
granted Options in a manner  consistent  with the Plan,  which terms need not be
identical  as  between  Options or  Optionees;  (c)  interpret  the Plan and the
Options  granted  under  the  Plan;  (d)  adopt,  amend  and  rescind  rules and
regulations for the administration of the Plan insofar as it relates to Options;
and (e) direct the Company to execute  Stock Option  agreements  pursuant to the
Plan.


     All such actions of the Committee shall be binding upon all participants in
the Plan.

     4.  Eligibility.  The  employees  of the  Company  who shall be eligible to
receive  grants  of  Options  under  this  Plan  shall be those  key  employees,
including  officers or directors of the Company who are also employees,  who are
from time to time  responsible  for the  management,  growth or  success  of the
business of the Company and who shall have been selected by the  Committee.  The
Company  may  also  grant  Options  to  Consultants  and  Directors  who are not
employees of the Company; provided,  however, that Consultants and Directors who
are not employees are eligible to receive only Nonstatutory Options.

     The persons to receive  Options  under the Plan shall be selected from time
to time by the  Committee,  in its  sole  discretion,  and the  Committee  shall
determine,  in its sole  discretion,  the  number of shares to be covered by the
Options granted to each person selected.  Subject to the exception under Section
5(b), no person may be granted an Option if such person,  at the time the Option
is granted,  owns shares of Common Stock  possessing  more than 10% of the total
combined  voting power of all classes of stock of the  Company.  For purposes of
calculating such stock ownership,  the attribution  rules of stock ownership set
forth in Section 424(d) of the Code shall apply. Accordingly,  an Optionee, with
respect to whom such 10% limitation is being determined,  shall be considered as
owning  Common  Stock owned  directly  or  indirectly  by or for the  Optionee's
brothers and sisters (whether by the whole or half-blood), spouse, ancestors and

                                      - 3 -

<PAGE>


lineal descendants;  and any Common Stock owned directly or indirectly by or for
a corporation,  partnership, estate or trust, shall be considered as being owned
proportionately by or for its shareholders, partners or beneficiaries.

     5. Terms and Conditions.  The Plan shall become effective upon the approval
of a  majority  of the  holders  of  the  Company's  Common  Stock  present,  or
represented,  and  entitled  to  vote,  at  a  meeting  at  which  a  quorum  of
stockholders of the Company is present or represented.  Such approval must occur
within 12 months after the date this Plan is adopted by the Board of  Directors.
It shall  continue  in effect  for a period  of ten  years  from the date of its
effectiveness.

     All  Options  granted  under  this Plan  shall be  subject to the terms and
conditions of this Plan, including all of the following:

          (a) Option  Price.  Subject to the  provisions  of Section  5(b),  the
     Option price per share shall be  determined  by the Committee but shall not
     be less than 100% of the fair  market  value of such shares at the time the
     Option is granted.

          (b) More than 10%  Shareholder.  If an employee  owns more than 10% of
     the total  combined  voting power of all classes of stock of the Company as
     determined  under  Section  4, at the time an  Incentive  Stock  Option  is
     granted under this Plan, the Committee may issue an Incentive  Stock Option
     to such person at 110% of the fair market  value of the Common  Stock.  Any
     Incentive   Stock  Option  granted  to  any  such  employee  shall  not  be
     exercisable after the expiration of five years from the date such Incentive
     Stock Option is granted.

          (c) Limitations on Grant of Options.  Subject to the limitations under
     Section  5(b) of this  Plan,  no  Option  shall  be  granted  which  may be
     exercised more than ten years after the date it was granted.

          (d) Limitations on Exercise of Option.  No Optionee  granted an Option
     under this Plan may exercise such Option for six months  following the date
     of grant of the Option and unless at all times during the period  beginning
     on the date of the  granting  of the  Option  and  ending  on the day three
     months  before the date of such  exercise such Optionee was employed by the
     Company or a  corporation  or  subsidiary  thereof  issuing or assuming the
     Option in a transaction set forth under Section 6 of this Plan.

          (e) Payment for Shares.  Payment in full,  in cash,  shall be made for
     all shares  issued  pursuant to the exercise of an Incentive  Stock Option,
     provided that the  Committee  may permit  payment to be made with shares of
     the  Company's  Common Stock owned by the Optionee to be valued at the fair
     market value at the date of exercise.  All Options  shall be exercised  for
     100  shares,  or a multiple  thereof,  or for the full number of shares for
     which the Option is then  exercisable.  No Optionee shall have the right to

                                      - 4 -

<PAGE>


     dividends or other rights of a stockholder  with respect to shares  subject
     to an Option until the Optionee has given written notice of exercise of the
     Optionee's Incentive Stock Option and paid in full for such shares.

          (f) Manner of Exercise.  Any Option granted  pursuant to this Plan may
     be  exercised  at such  time or times as set  forth in the  Option,  by the
     delivery of written  notice to any officer of the  Company,  other than the
     Optionee,  together  with  payment in full,  for the number of shares to be
     purchased  pursuant  to such  exercise.  Such  notice  (i) shall  state the
     election to exercise  the Option,  (ii) shall state the number of shares in
     respect  of which the  Option is being  exercised,  (iii)  shall  state the
     Optionee's address, (iv) shall state the Optionee's social security number,
     (v) shall contain such representations and agreements concerning Optionee's
     investment  intent with  respect to such shares of Common Stock as shall be
     satisfactory  to  the  Company's   counsel,   (vi)  shall  state  that  the
     certificate  evidencing the shares may be stamped with a restrictive legend
     and the shares evidenced by such  certificate  will constitute  "restricted
     securities" as defined in Rule 144 promulgated  under the Securities Act of
     1933,  as  amended  (the  "Act")  (unless  the  shares to be  acquired  are
     registered under the Act) and (vii) shall be signed and dated by Optionee.

          (g)  Conditions  of  Issuance  of Shares.  Shares  shall not be issued
     pursuant to the  exercise of an Option  unless the  exercise of such Option
     and the issuance and delivery of such Shares pursuant  thereto shall comply
     with all relevant  provisions of law, including,  without  limitation,  the
     Act,  the 1934  Act,  the  rules and  regulations  promulgated  thereunder,
     applicable state securities law, and the requirements of any stock exchange
     or automated quotation system upon which the Share may be listed or quoted,
     and shall be subject to the approval of legal  counsel for the Company with
     respect to such compliance.

          (h)  Limitation  on  Transfer  of Shares.  Unless  shares  issued upon
     exercise are at the time of exercise  registered  under the Act, all shares
     of Common Stock  acquired by an Optionee upon exercise of an Option granted
     under this Plan shall be deemed to be "restricted securities" as defined in
     Rule 144  promulgated  under the Act and the  certificate  evidencing  such
     shares shall contain a legend as follows:

               "The securities represented by this certificate may not be
               offered for sale,  sold or  otherwise  transferred  except
               pursuant to an effective  registration statement under the
               Securities  Act of 1933  (the  `Act')  or  pursuant  to an
               exemption   from   registration   under   the   Act,   the
               availability   of  which  is  to  be  established  to  the
               satisfaction of the Company."

          (i) Other Representations or Warranties. As a further condition to the
     exercise  of any Option  granted  under this Plan,  the Company may require
     each Optionee to make any representation and warranty to the Company as may
     be required by any applicable law or regulation.


                                      - 5 -

<PAGE>


          (j) Holding Period of Shares.  No shares of Common Stock acquired upon
     exercise of an Incentive Stock Option granted under this Plan shall be sold
     or otherwise disposed of, within the meaning of Section 424(c) of the Code,
     at any time before the sooner of two years from the date of the grant of an
     Incentive  Stock  Option  under  this  Plan or one year  after  the date of
     exercise of the  Incentive  Stock  Option.  However,  an  Optionee  who has
     acquired  shares of Common Stock upon  exercise of a stock  option  granted
     under this Plan, who transfers such shares to a trustee, receiver, or other
     similar  fiduciary in any  proceeding  under Title 11 of the United  States
     Bankruptcy  Law or any other similar  insolvency  proceeding at a time when
     such  Optionee  is  insolvent  shall  not have  been  deemed to have made a
     transfer or disposition for purposes of this subsection,  nor shall one who
     acquires the shares from the Company with another  person in joint  tenancy
     be deemed to have made a transfer or  disposition.  Shares of Common  Stock
     acquired by exercise of a  Nonstatutory  Stock  Option under the Plan shall
     not be sold or  otherwise  disposed of at any time before one year from the
     date of the grant of the Nonstatutory Stock Option.

          (k) Death of  Optionee.  If an Optionee  dies,  any Option  previously
     granted to the Optionee shall be exercisable by the personal representative
     or  administrator  of the deceased  Optionee's  estate,  or by any trustee,
     heir, legatee or beneficiary  (collectively  referred to for convenience as
     the "legal  representative")  who shall have  acquired the Option  directly
     from the Optionee by will or by the laws of descent and distribution at any
     time  within one year after his  death,  but not more than ten years  [five
     years if Section  5(b) is  applicable]  after the date of  granting  of the
     Option, provided the deceased Optionee was entitled to exercise such Option
     at the time of his death.  Prior to the  exercise of any such  Option,  the
     legal  representative of the deceased Optionee shall furnish to the Company
     written notice of such exercise,  together with a certified copy of letters
     testamentary or other proof deemed sufficient by the Committee of the right
     of the legal  representative to exercise such Option in accordance with the
     provisions of this Plan.

          (l)  Retirement.   If  an  Optionee's   employment  with  the  Company
     terminates by reason of retirement,  any Option  previously  granted to him
     shall be exercisable as determined in the sole  discretion of the Committee
     at any time within three months after the date of such termination, but not
     more than ten years [five years if Section  5(b) is  applicable]  after the
     date of granting of the Option, and then only to the extent to which it was
     exercisable  at the  time  of such  termination  by  retirement;  provided,
     however, that if the Optionee dies within three months after termination by
     retirement,  any  unexercised  Option,  to  the  extent  to  which  it  was
     exercisable at the time of his death,  shall  thereafter be exercisable for
     one year  after the date of his  death,  but not more than ten years  [five
     years if Section  5(b) is  applicable]  after the date of  granting  of the
     Option.

          (m) Disability.  If an Optionee becomes disabled within the meaning of
     Section  22(e)(3)  of the  Code,  and at the  time of such  disability  the
     Optionee is entitled to  exercise an Option,  the  Optionee  shall have the
     right to  exercise  such  Option  within  one year  after  such  disability

                                      - 6 -

<PAGE>


     provided  that the  Optionee  exercises  within ten years after the date of
     grant thereof [or five years if Section 5(b) is applicable],  and then only
     to the extent to which it was exercisable at the time of such disability.

          (n)  Optionee's  Termination.  If  an  Optionee  ceases  to  serve  an
     Employee,  Consultant or Director, as the case may be, for any reason other
     than death, retirement or disability,  any Option previously granted to the
     Optionee which was  exercisable at the time of termination  shall terminate
     three months after the date of such  termination or at such earlier time as
     provided in the terms of the Option granted to the Optionee.  To the extent
     that an Option is not  exercised  within  the time  specified  herein,  the
     Option shall terminate.

          (o) Leave of  Absence.  For the  purposes  of this Plan (i) a leave of
     absence,  duly authorized in writing by the Company for military service or
     sickness,  or for any other purpose approved by the Company,  if the period
     of such leave does not exceed 90 days and (ii) a leave of absence in excess
     of 90  days,  duly  authorized  in  writing  by the  Company  provided  the
     Optionee's  right to  re-employment  is guaranteed  either by statute or by
     contract, shall not be deemed a termination of employment.

          (p)  Nontransferability  of Options. No Option granted under this Plan
     will be  transferable  by the  Optionee  other  than by will or the laws of
     descent and distribution.  During the lifetime of the Optionee,  the Option
     will be exercisable only by Optionee.

          (q)  Exercisability  of Options.  No Optionee  granted an Option under
     this Plan shall be entitled  to exercise  such Option at any time after the
     expiration of such Option as specified in the option certificate evidencing
     such Option.

     6.  Adjustments  Upon  Recapitalization,  Merger,  Etc. If the  outstanding
shares  of $.10  par  value  Common  Stock of the  Company  shall at any time be
changed or exchanged by declaration of a stock dividend,  split-up,  subdivision
or  combination  of shares,  recapitalization,  merger,  consolidation  or other
corporate  reorganization  in which the Company  (including  a merger or similar
reorganization  which  effects a  reincorporation  of the Company in a different
county or province) is the surviving corporation,  the number and kind of shares
subject to this Plan or  subject  to any  Options  previously  granted,  and the
Option prices, shall be appropriately and equitably adjusted,  so as to maintain
the proportionate  number of shares without changing the aggregate Option price.
In the  event of a  dissolution  or  liquidation  of the  Company,  or a merger,
consolidation,  sale  of  all or  substantially  all of  its  assets,  or  other
corporate  reorganization in which the Company is not the surviving  corporation
and the holder of Common Stock receives securities of another corporation,  then
any  outstanding  Options  hereunder shall terminate as of the effective date of
such event;  provided that  immediately  prior to such event each Optionee shall
have the right to exercise any  unexpired  Option in whole or in part whether or
not the Option would  otherwise be  exercisable.  The Company  shall afford each
person who holds an Incentive Stock Option under this Plan with at least 30 days
advance  written  notice of such event.  The  existence of this Plan,  or of any

                                     - 7 -
<PAGE>


Options  hereunder,  shall not in any way prevent any  transaction  described in
this section, nor shall anything contained in this Plan prevent the substitution
of a new Option by a surviving corporation.

     7. Use of  Proceeds.  Proceeds  from the sale of stock  pursuant to Options
granted  under this Plan shall  constitute  general  funds of the Company may be
used for such general  corporate  purposes as the  Company's  Board of Directors
shall determine.

     8. Reservation of Issuance of Shares. The Company shall at all times during
the  duration of this Plan reserve and keep  available  such number of shares of
Common Stock as will be  sufficient to satisfy the  requirements  of all Options
granted  pursuant to this Plan,  and shall pay all  original  issue and transfer
taxes with  respect to the  issuance of shares  pursuant to the exercise of such
Options,  and shall pay all of the fees and  expenses  necessarily  incurred  in
connection with the exercise of such Options and the issuance of such shares.

     9. Amendments. The Board of Directors may amend, alter, or discontinue this
Plan, but no amendment,  alteration or discontinuation shall be made which would
impair the rights of any Optionee under any Options previously granted,  without
the  Optionee's  consent,  or which,  without the approval of the  stockholders,
would:

          (i) except as is  provided  in Section 6 of this  Plan,  increase  the
     total number of shares reserved for the purposes of this Plan;

          (ii)  decrease  the Option  price to less than 100% of the fair market
     value or 110% if Section 5(b) is  applicable on the date of the granting of
     the Option;

          (iii)  change the persons  (or class of  persons)  eligible to receive
     Options under this Plan; or

          (iv) so long as the Company has a class of equity security  registered
     under Section 12 of the 1934 Act, make any material amendment to the Plan.

     Any such  amendment  or  termination  of the Plan shall not affect  Options
already granted and such Options shall remain in full force and effect as if the
Plan had not been  amended  or  terminated,  unless  mutually  agreed  otherwise
between the Optionee and the Board in a writing signed by both parties.

     10. Indemnification. In addition to such other rights of indemnification as
they may have as  directors,  the  members  of the  Committee  and the  Board of
Directors  shall be  indemnified  by the Company  against  reasonable  expenses,
including  attorneys'  fees actually  incurred in connection with the defense of
any action, suit or proceeding,  or in connection with any appeal therefrom,  to
which  they or any of them  may be a party  by  reason  of any  action  taken or
failure  to act under or in  connection  with this  Plan or any  Option  granted
hereunder,  or shares  purchased  pursuant to the exercise of Options under this
Plan, and against all amounts paid by them in settlement  thereof (provided such

                                      - 8 -

<PAGE>

settlement is approved by independent  legal counsel selected by the Company) or
paid by them in  satisfaction  of judgment in any  action,  suit or  proceeding,
except in relation  to matters as to which it shall be adjudged in such  action,
suit or  proceeding,  that such member of the Board of  Directors  is liable for
gross  negligence,  fraud  or  willful  misconduct  in  the  performance  of the
director's  duties  so long as  within  60 days  after  institution  of any such
action, suit or proceeding,  the director shall in writing offer the Company the
opportunity,  at its own  expense,  to handle and defend  such  action,  suit or
proceeding.

     11.  Miscellaneous.  Unless the context requires otherwise,  words denoting
the singular may be  construed  as denoting the plural,  and words  denoting the
plural may be construed as denoting the singular, and words of one gender may be
construed as denoting such other gender as is  appropriate.  Paragraph  headings
are  not to be  considered  part of  this  Plan  and  are  included  solely  for
convenience  and are not  intended  to be full or accurate  descriptions  of the
contents thereof.

Adopted by Shareholders:    August __, 1996

                                             PEASE OIL AND GAS COMPANY
                                             organized under the laws of Nevada
ATTEST:

                                             By 
                                                --------------------------------
                                                Willard H. Pease, Jr., Chairman

- --------------------------------------
Patrick J. Duncan, Secretary

S E A L


                                      - 9 -


                        MORTGAGE, ASSIGNMENT OF PROCEEDS,
                   SECURITY AGREEMENT AND FINANCING STATEMENT
                                  (Oil and Gas)

                                      FROM

                            PEASE OIL AND GAS COMPANY

                                       TO

                 HOLDERS OF 1996 10% COLLATERALIZED SUBORDINATED
                             CONVERTIBLE DEBENTURES

                          DATED AS OF NOVEMBER 15, 1996

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


THIS INSTRUMENT CONTAINS AFTER-ACQUIRED PROPERTY PROVISIONS.

THE OIL AND GAS INTERESTS INCLUDED IN THE MORTGAGED PROPERTY WILL BE FINANCED AT
THE  WELLHEADS  OF THE WELLS  LOCATED  ON THE  PROPERTY  DESCRIBED  IN EXHIBIT A
HERETO,  AND THIS  FINANCING  STATEMENT  IS TO BE FILED FOR RECORD,  AMONG OTHER
PLACES, IN THE REAL ESTATE RECORDS OF THE COUNTY RECORDER.

THE SECURED  PARTY IS NOT A SELLER OR PURCHASE  MONEY  LENDER OF THE  COLLATERAL
COVERED BY THIS INSTRUMENT.

THIS DOCUMENT WAS PREPARED BY AND WHEN RECORDED  AND/OR FILED SHOULD BE RETURNED
TO:

Alan W. Peryam, Esq.
Hopper and Kanouff, P.C.
1610 Wynkoop Street, Suite 200
Denver, Colorado 80202

                                      - 1 -

<PAGE>


                 SUBORDINATED MORTGAGE, ASSIGNMENT OF PROCEEDS,
                   SECURITY AGREEMENT AND FINANCING STATEMENT

     This SUBORDINATED Mortgage,  Assignment of Proceeds, Security Agreement and
Financing  Statement  (the  "Mortgage") is entered into as of the Effective Date
(as defined below) by and between the undersigned  Pease Oil and Gas Company,  a
Nevada corporation  (formerly Willard Pease Oil and Gas Company and successor by
merger  to Skaer  Enterprises,  Inc.,  a  Colorado  corporation,  herein  called
"Mortgagor"),  whose address is 751 Horizon Court,  Suite 203,  Grand  Junction,
Colorado  81506-8758,  and those persons who are the  registered  holders of the
1996 10% Collateralized Subordinated Convertible Debentures of Pease Oil and Gas
Company,   the  total  principal   amount  of  which  is  Five  Million  Dollars
($5,000,000) (hereafter the "Debentures") and the names, addresses and principal
amount of Debentures held is set forth on Exhibit B, incorporated herein by this
reference (hereafter the "Debenture Mortgagees"),  is subject and subordinate to
the Mortgage,  Assignment,  Proceeds, Security Agreement and Financing Statement
pertaining to the collateral, dated August 23, 1996, recorded in Larimer County,
Colorado as Reception No. 93062241 and No. 93062242 and in Weld County, Colorado
in Book 1399 at File 1122 as Reception  No.  02348218 and Book 0189 at File 1186
as Reception No. U0253060.

The parties hereto agree as follows:

                             ARTICLE 1 - DEFINITIONS

     Section 1.1 Defined Terms. For the purposes of this instrument:

     "Collateral" includes Fixture Collateral,  Personalty Collateral and Realty
Collateral as hereinafter defined.

     "Dollars" and "US$" mean lawful money of the United States of America.

     "Effective Date" means as of November 15, 1996.

     "Environmental  Laws" shall mean any and all laws,,  statutes,  ordinances,
rules,  regulations,  orders, or  determinations  of any Governmental  Authority
pertaining to health or the  environment in effect in any and all  jurisdictions
in which Mortgagor is conducting or at any time has conducted business, or where
any  Property  of  Mortgagor  is  located,  or where  any  hazardous  substances
generated  by or  disposed  of by  Mortgagor  are  located,  including,  without
limitation,  the Clean Air Act, as  amended;  the  Comprehensive  Environmental,
Response,  Compensation,  and Liability Act of 1980 ("CERCLA"),  as amended; the
Federal Water Pollution  Control Act, as amended;  the  Occupational  Safety and
Health Act of 1970, as amended;  the Resource  Conservation  and Recovery Act of
1976 ("RCRA"),  as amended;  the Safe Drinking Water Act, as amended;  the Toxic
Substances Control Act, as amended; the Superfund Amendments and Reauthorization

                                      - 2 -

<PAGE>


Act of 1986,  as amended;  and other  environmental  conservation  or protection
laws. The terms "hazardous  substance,"  "release" and "threatened release" have
the meanings specified in CERCLA, and the terms "solid waste" and "disposal" (or
"disposed") have the meanings specified in RCRA; provided, however, in the event
either  CERCLA or RCRA is  amended  so as to  broaden  the  meaning  of any term
defined  thereby,  such broader meaning shall apply  subsequent to the effective
date of such  amendment with respect to all  provisions of this  Agreement,  and
provided further that, to the extent the laws of the state in which any Property
of  Mortgagor  is  located  establish  a  meaning  for  "hazardous   substance,"
"release,"  "solid waste" or "disposal"  which is broader than that specified in
either CERCLA or RCRA, such broader meaning shall apply.

     "Fixture  Collateral"  means  all  of  Mortgagor's  interest  in and to all
Operating  Equipment  which is or becomes so related to the Oil and Gas Property
or any part thereof that an interest in the Operating Equipment arises under the
real  property  law of the State in which it is situated,  including  all oil or
natural gas delivery pipelines.

     "Hazardous Materials" means (a) petroleum or petroleum products, natural or
synthetic gas other than crude oil, natural gas and natural gas liquids prior to
capture and production thereof; (b) asbestos in any form that is or could become
friable,  urea  formaldehyde  foam insulation,  and radon gas; and (c) any other
substances  defined as or included in the definition of "hazardous  substances,"
"hazardous  wastes,"  "hazardous   materials,"   "extremely  hazardous  wastes,"
"restricted   hazardous  wastes,"  "toxic   substances,"   "toxic   pollutants,"
"contaminants" or "pollutants" under any applicable Environmental Law.

     "Hydrocarbons"  means oil,  gas and other  liquid or gaseous  hydrocarbons,
whether or not treated or processed.

     "Obligations" means the aggregate of:

          (a) all amounts payable  pursuant to any of the Debentures at any time
     outstanding  in the aggregate  principal  amount not to exceed Five Million
     Dollars ($5,000,000) issued by Mortgagor to the Debenture Mortgagees with a
     stated  maturity  date of April 15.  2001,  bearing  interest  at the rates
     specified in and otherwise  subject to the terms of the Debentures dated on
     or  about   November  15,  1996  among  the  Mortgagor  and  the  Debenture
     Mortgagees,  with such Debentures,  and all  modifications,  extensions and
     renewals thereof referred to as the  "Debentures,"  and with the holders of
     the  Debentures  and all  subsequent  holders  of all or any  part  thereof
     referred to as the "Secured Parties";

          (b) claims, as defined in Section 3.5 which are identified (whether or
     not the specific  amount thereof has been  determined)  prior to payment of
     all principal and interest due under the Debentures;


                                      - 3 -

<PAGE>


          (c) any and all other or additional  indebtedness  or liabilities  for
     which  Mortgagor  is now or may  become  liable  to any  Secured  Party  or
     Debenture Mortgagees in any manner pursuant to the Debentures;

          (d) all sums advanced and costs and expenses  incurred by or on behalf
     of the  Debenture  Mortgagees,  including  without  limitation  all  legal,
     accounting,  engineering,  management,  consulting  or like fees,  made and
     incurred in connection with the Obligations described in paragraphs (i) and
     (ii) above or any part thereof, any renewal,  extension or modification of,
     or substitution for, the foregoing  Obligations or any part thereof, or the
     acquisition,  perfection or maintenance  and  preservation  of the security
     therefor, whether such advances, costs or expenses shall have been made and
     incurred at the request of Mortgagor or the Debenture Mortgagees; and

          (e) any and all  extensions  and  renewals of,  substitutions  for, or
     modifications or amendments of any of the foregoing Obligations or any part
     thereof.

     "Oil and Gas Property" means all of the oil and gas leasehold interests and
estates and other  interests of Mortgagor  in the lands,  leases and  agreements
described  in  Exhibit  A  attached  hereto  and made a part  hereof,  (it being
expressly  understood and agreed that the undivided interests in such properties
set forth in Exhibit A are for information purposes and do not establish a limit
on Mortgagor's interests therein which are subject to this Mortgage) whether now
owned or hereafter acquired, by operation of law or otherwise, together with all
of Mortgagor's  interests of any nature whatsoever now or hereafter  incident or
appurtenant  thereto,  including,  but not  limited  to, fee mineral and surface
interests  in  said  lands,   royalty  interests  therein,   all  unsevered  and
unextracted  Hydrocarbons in, under or attributable to Mortgagor's  interests in
said lands,  oil and gas (or oil, gas and mineral)  leases,  subleases,  mineral
agreements, farmin agreements, farmout agreements, bottom hole agreements, other
participation  agreements  of any kind,  royalties,  overriding  royalties,  net
profits interests,  production payments, licenses,  servitudes,  orders, acreage
contribution agreements,  processing agreements,  options and similar interests,
and all  rights-of-way,  surface leases,  and easements  affecting the foregoing
interests of Mortgagor or useful or  appropriate  in exploring  and/or  drilling
for,  producing,   processing,  treating,  handling,  storing,  transporting  or
marketing  Hydrocarbons  therefrom  or the  disposal of water,  Hydrocarbons  or
associated substances from said lands.

     "Operating Equipment" means all surface or subsurface machinery, equipment,
facilities,  supplies  or other  property of  whatsoever  kind or nature and any
replacements  thereof,  substitutions  therefor or accessions thereto (including
leases of  equipment),  now or  hereafter  located  in, on or under,  affixed or
attributable  to or obtained or used in  connection  with any of the Oil and Gas
Property or any portion thereof or interest therein, including, without limiting
the  generality of the foregoing,  goods which are or are to become  fixtures on
the Oil and Gas Property,  oil wells, gas wells,  water wells,  injection wells,
casing,  tubing,  rods,  pumps,  pumping  units and  engines,  Christmas  trees,
derricks,   separators,  gun  barrels,  flow  lines,  tanks,  gas  systems  (for
gathering, treatment, compression and transmission), chemicals, solutions, water
systems (for treating,  disposal and injection),  power plants,  boilers, poles,

                                      - 4 -

<PAGE>


lines,  transformers,   starters  and  controllers,  valves,  meters,  measuring
devices,  machine  shops,  tools,  storage yards and equipment  stored  therein,
buildings  and  camps,  secondary  and other  recovery  equipment,  systems  and
processes, plans, drawings, specifications, surveys, engineering, geological and
geophysical   studies  and  reports,   well  logs,  reports  and  related  data,
seismographic  studies,  reports and  information,  office and personnel  books,
files, records and correspondence,  computer output and data files, maps, plats,
abstracts of title, lease files, unit files,  production  marketing files, title
curative opinions,  title files and title records,  division orders and division
order records,  ownership maps,  warranties and guarantees of manufacturers  and
others,  telegraph,  telephone and other communication  systems,  roads, loading
docks, shipping facilities and building and construction materials.

     "Personalty  Collateral"  means all of  Mortgagor's  interest  now owned or
hereafter   acquired  in  and  to:  (i)  all  Operating   Equipment;   (ii)  all
Hydrocarbons,  whether or not extracted from or  attributable to the Oil and Gas
Property;  (iii) all  Production  Sales  Contracts;  and (iv) all other personal
property,  movable and immovable,  tangible or intangible,  of whatsoever nature
and  kind,  wherever  located,  including,  without  limitation,  all  accounts,
contract rights,  general  intangibles,  equipment,  inventory,  goods,  chattel
paper, permits, authorizations,  seismic or other data, title information, title
abstracts and maps, now owned or existing or hereafter  acquired by Mortgagor or
arising in  connection  with the  conduct by  Mortgagor  of any  activity  on or
relating to the Collateral,  except that organizational,  tax and other internal
records,  agreements or documents of the Mortgagor or any partner  therein which
are  not  related  to or  necessary  for  the  ownership  and  operation  of the
Collateral and sale of Hydrocarbons are excluded from Personalty Collateral.

     "Proceeds"   includes  whatever  is  received  upon  the  sale,   exchange,
collection or other  disposition  of the  Collateral  and  insurance  payable or
damages or other payments by reason of loss or damage to the Collateral, and all
additions thereto, substitutions and replacements thereof or accessions thereto.

     "Production  Sales Contract" means each contract now in effect or hereafter
entered  into by Mortgagor or  Mortgagor's  predecessors  in title for the sale,
purchase,  exchange or processing of Hydrocarbons extracted from or attributable
to the Oil and Gas Property.

     "Realty Collateral" means all of Mortgagor's interest in and to the Oil and
Gas  Property,  including,  but not  limited  to,  the  interests  of  Mortgagor
described or specified in Exhibit A hereto.

                        ARTICLE 2 - CREATION OF SECURITY

     Section  2.1  Grant.  In   consideration   of  the  Debenture   Mortgagees'
acquisition of the Debentures constituting the Obligations, and in consideration
of the mutual  covenants  contained  herein,  and for the  purpose  of  securing
payment of the Obligations,  Mortgagor hereby grants, bargains, sells, warrants,
mortgages,  assigns,  transfers  and conveys the Realty  Collateral  and Fixture

                                      - 5 -

<PAGE>


Collateral  to the  Debenture  Mortgagees,  pari passu  among all the  Debenture
Mortgagees  with  power of sale to have and to hold the  Realty  Collateral  and
Fixture  Collateral,  together  with all and  singular  the rights,  privileges,
contracts, and appurtenances now or hereafter at any time before the foreclosure
or release  hereof,  in any way  appertaining  or  belonging  thereto,  unto the
Debenture Mortgagees and to their substitutes or successors,  forever,  upon the
terms and conditions  herein set forth; and Mortgagor hereby binds and obligates
Mortgagor and Mortgagor's  successors and assigns, to warrant and to defend, all
and singular,  title to the  Collateral  unto the Debenture  Mortgagees  and its
substitutes  or successors,  forever,  against the claims of any and all persons
whomsoever claiming any part thereof.

     Section  2.2  Creation  of  Security  Interest.  In  addition  to the grant
contained in Section 2.1, and for the same consideration and purpose,  Mortgagor
hereby  grants to the Debenture  Mortgagees,  pari passu among all the Debenture
Mortgagees,  security  interest  in all  Personalty  Collateral,  now  owned  or
hereafter acquired by the Mortgagor,  and in all Proceeds.  Without limiting the
foregoing  provisions of this Section 2.2,  Mortgagor  stipulates that the grant
made by this Section 2.2 includes a grant of a security interest in Hydrocarbons
extracted from or  attributable  to the Oil and Gas Property and in the Proceeds
resulting from sale of such Hydrocarbons  (including,  but not limited to, sales
at the  wellhead),  such  security  interest to attach to such  Hydrocarbons  as
extracted and to the accounts resulting from such sales.

     Section  2.3  Proceeds.  The  security  interest  of  Debenture  Mortgagees
hereunder  in the Proceeds  shall not be  construed  to mean that any  Debenture
Mortgagees  consent  to  the  sale  or  other  disposition  of any  part  of the
Collateral other than Hydrocarbons extracted from or attributable to the Oil and
Gas Property and sold in the ordinary course of business.

                  ARTICLE 3 - ASSIGNMENT OF PRODUCTION PROCEEDS

     Section  3.1  Assignment.  As  further  security  for  the  payment  of the
Obligations,  upon default by the Company under the terms of the Debentures, the
Mortgagor shall transfer,  assign,  warrant and convey to Debenture  Mortgagees,
pari  passu  among  all the  Debenture  Mortgagees,  all  Hydrocarbons  (and the
Proceeds  therefrom) which are extracted from or attributable to the Oil and Gas
Property.  All parties producing,  purchasing and receiving such Hydrocarbons or
the  Proceeds   therefrom  are  authorized  and  directed  to  treat   Debenture
Mortgagees,  pari  passu  among  all the  Debenture  Mortgagees,  as the  person
entitled in Mortgagor's place and stead to receive the same; and further,  those
parties will be fully protected in so treating Debenture  Mortgagees and will be
under no obligation  to see to the  application  by Debenture  Mortgagees of any
Proceeds received by it.



                                      - 6 -

<PAGE>


     Section 3.2 Application of Proceeds.

     (a) All payments received by Debenture  Mortgagees  pursuant to Section 3.1
above  shall be placed  in a  collateral  collection  account  at the  financial
institution  designated by the Debenture  Mortgagees and on the last day of each
month shall be applied as follows:

          (i) first,  toward  satisfaction of all costs and expenses incurred in
     connection  with the  collection of Proceeds and the payment of any part of
     the Obligations not represented by a written instrument;

          (ii) second,  to the payment of all accrued interest on the Debentures
     and of all other fees or payments required in the Debentures;

          (iii) third, to the payment of any then due and owing principal on the
     Debentures; and

          (iv) the balance, if any, shall be released to Mortgagor.

     (b) If any date of  application  specified  above (herein called a "regular
application  date") shall be a Saturday,  Sunday or legal banking  holiday under
the laws of the  jurisdiction  in which  such  proceeds  shall be  applied,  the
proceeds to be applied by  Debenture  Mortgagees  pursuant  to this  Section 3.2
shall  be  applied  on  the  last  business  day  next  preceding  such  regular
application date that is not a Saturday,  Sunday or legal banking  holiday,  but
the amount to be applied pursuant to paragraph (a)(ii) of this Section 3.2 shall
nevertheless  be the  amount  accrued  up to, but not  including,  such  regular
application date.

     Section 3.3 Mortgagor's Payment Duties. Nothing contained herein will limit
Mortgagor's duty to make payment on the Obligations  when the Proceeds  received
by Debenture  Mortgagees  pursuant to this Article 3 are insufficient to pay the
costs, interest,  principal and any other portion of the Obligations then owing,
and the receipt of Proceeds by Debenture  Mortgagees  will be in addition to all
other security now or hereafter existing to secure payment of the Obliga tions.

     Section 3.4 Debenture  Mortgagees  Collection Duties.  Debenture Mortgagees
have no obligation to enforce collection of any Proceeds and are hereby released
from all  responsibility in connection  therewith,  except the responsibility to
account to Mortgagor for Proceeds actually received.

     Section  3.5  Indemnification.  Mortgagor  agrees  to  indemnify  Debenture
Mortgagees  and each other Secured Party against and hold  Debenture  Mortgagees
and each other Secured Party  harmless  from all claims,  actions,  liabilities,
losses, judgments,  attorneys' fees, costs and expenses and other charges of any
description  whatsoever (all of which are hereafter  referred to in this Section
3.5 as "Claims")  made against or sustained or incurred by Debenture  Mortgagees
or any other Secured Party as a consequence of the  assertion,  either before or
after the payment in full of the Obligations,  that Debenture  Mortgagees or any

                                      - 7 -

<PAGE>


other  Secured  Party  received   Hydrocarbons  or  Proceeds  pursuant  to  this
instrument.  Debenture  Mortgagees  and each other  Secured  Party will have the
right to employ  attorneys and to defend against any Claims and unless furnished
with satisfactory indemnity, after notice to Mortgagor,  Debenture Mortgagees or
any other Secured Party will have the right to pay or compromise  and adjust all
Claims in its sole reasonable  discretion.  Mortgagor shall indemnify and pay to
Debenture  Mortgagees  or any other  Secured Party all amounts paid by Debenture
Mortgagees  or any other Secured Party in compromise or adjustment of any of the
Claims or amounts  adjudged  against  Debenture  Mortgagees or any other Secured
Party in respect of any of the Claims. The liabilities of Mortgagor as set forth
in this Section 3.5 will constitute Obligations and will survive the termination
of this instrument for a period of six months.

     Section 3.6  Limitation of Liability.  The Mortgagor is liable for the full
amount  of the  Obligations,  including,  without  limitation,  the  Obligations
evidenced  by the  Debentures.  If, in  connection  with this  Mortgage  and the
transactions  contemplated  hereby,  there is a foreclosure  of Liens by private
power of sale or otherwise, and attachment,  execution or other writ against the
assets of the  Mortgagor,  no judgment for any deficiency  upon the  Obligations
shall be sought or obtained by the  Debenture  Mortgagees  or any other  Secured
Party  against  any  general  partner  (other than as may be required to enforce
rights and remedies against the Mortgagor).

                ARTICLE 4 - MORTGAGOR'S WARRANTIES AND COVENANTS

     Section 4.1 Warranties and Covenants.

     (a) Mortgagor warrants and covenants that:

          (i) Mortgagor,  to the extent of the interests of Mortgagor in Exhibit
     A, has good and  defensible  title (as defined in the Credit  Agreement) to
     each property right or interest  constituting  the  Collateral  free of any
     adverse claim, burden, mortgage,  lien, security interest,  pledge, charge,
     encumbrance  or  interest  of or in favor of any third  party other than as
     stated in Exhibit A, except as previously disclosed to Debenture Mortgagees
     in  writing,  or  as  previously  disclosed  to  Debenture  Mortgagees,  no
     financing  statement  covering any of the  Collateral in favor of any third
     party  is on  file  in any  public  office;  Mortgagor  holds  the  working
     interests in the Oil and Gas Property described in Exhibit A; and Mortgagor
     has a good and legal right and full  authority  to grant and convey same to
     Debenture Mortgagees pursuant to this instrument;

          (ii) the oil and gas (or oil,  gas and  mineral)  leases  and  mineral
     agreements  included in the Oil and Gas Property  are valid and  subsisting
     and all  payments,  rentals and  royalties due under each of them have been
     properly and timely paid, and all conditions and  obligations  necessary to
     keep  them in force  have  been  fully  satisfied  and  performed;  and all
     producing wells located on the Oil and Gas Property or properties  unitized

                                      - 8 -

<PAGE>



     therewith have been drilled,  operated and produced in conformity  with all
     applicable  laws and  rules,  regulations  and  orders of all  governmental
     authorities having  jurisdiction and are subject to no penalties on account
     of past production;

          (iii) no  approval  or consent  of any  regulatory  or  administrative
     commission  or  authority  or of any other  governmental  body or any other
     party  is  necessary  to  authorize  the  execution  and  delivery  of this
     instrument or of any other written  instrument  constituting  or evidencing
     the Obligations, or to authorize the observance or performance by Mortgagor
     of the  covenants  contained  in this  instrument  or in the other  written
     instruments  constitut ing or evidencing  the  Obligations or to enable the
     Debenture Mortgagees to exercise its rights hereunder; and

          (iv) Mortgagor has taken all proper  corporate action to authorize the
     execution  and  delivery  of the  Debentures  secured  hereby  and of  this
     instrument and to make the Debentures and this instrument the legal,  valid
     and binding obligations of Mortgagor.

     (b) Mortgagor  warrants and shall  forever  defend the  Collateral  against
every person  whomsoever  lawfully  claiming the same or any part  thereof,  and
Mortgagor  shall  maintain and preserve  the lien and security  interest  herein
created until this instrument has been terminated as provided herein.

     Section 4.2 Operation of Mortgaged Property. As long as this instrument has
not been released in  accordance  with Section 9.5, and whether or not Mortgagor
is the operator of all or any part of the Oil and Gas Property, Mortgagor shall,
at Mortgagor's own expense:

          (a) comply,  or cause the  operator  to comply,  fully with all of the
     terms  and  conditions  of  all  leases,   mineral   agreements  and  other
     instruments  of  title  described  in  Exhibit  A  and  all  rights-of-way,
     easements and privileges  necessary for the proper operation of such leases
     and instruments,  and otherwise do all things necessary to keep Mortgagor's
     rights and Debenture Mortgagees' interest in the Collateral unimpaired;

          (b) except to the extent a prudent  operator  would do so, not abandon
     any well which is producing or capable of production or forfeit,  surrender
     or  release  any  lease,  sublease,  mineral  agreement  or  farmout or any
     operating  agreement  or  other  agreement  or  instrument   comprising  or
     affecting the Oil and Gas Property  without  Debenture  Mortgagees's  prior
     written consent, which consent shall not be withheld unreasonably;

          (c) cause the Oil and Gas  Property to be  maintained,  developed  and
     protected against drainage and continuously  operated for the production of
     Hydrocarbons in a good and workmanlike  manner as a prudent  operator would
     in accordance  with  generally  accepted  practices,  applicable  operating
     agreements and all applicable federal, state, tribal and local laws, rules,
     regulations and orders;

                                      - 9 -

<PAGE>



          (d)  promptly  pay or cause to be paid when due and owing all rentals,
     other  payments  and  royalties  payable  in  respect  of the  Oil  and Gas
     Property, if any; all expenses incurred in or arising from the operation or
     development of the Collateral;  and all taxes, assessments and governmental
     charges imposed upon the Collateral or Mortgagor;

          (e) cause the  Operating  Equipment  to be kept in good and  effective
     operating   condition   and  cause  to  be  made  all  repairs,   renewals,
     replacements,  additions and improvements  thereof or thereto  necessary or
     appropriate for the production  Hydrocarbons  from the Oil and Gas Property
     and permit the  Debenture  Mortgagees  (through its agents and  employees),
     upon  reasonable  prior notice and during normal  business  hours, to enter
     upon  the  Oil and  Gas  Property  for the  purpose  of  investigating  and
     inspecting the condition and operation of the Collateral;

          (f) cause the Collateral to be kept free and clear of liens,  charges,
     security interests, encumbrances, adverse claims and title defects of every
     character  other than (i) the lien and  security  interest  created by this
     instrument,  (ii) taxes constituting a lien but not due and payable,  (iii)
     defects  or  irregularities  in  title  which  are not  such  as  interfere
     materially with the  development,  operation or value of the Collateral and
     not such as to  materially  affect title  thereto,  (iv) those set forth or
     referred to in Exhibit A hereto, (v) those being contested in good faith by
     Mortgagor  and  which do not,  in the  judgment  of  Debenture  Mortgagees,
     jeopardize the Debenture Mortgagees's rights in and to the Collateral,  and
     (vi)  those  consented  to in writing by  Debenture  Mortgagees;  provided,
     however,  that Debenture  Mortgagees may take such  reasonable  independent
     action in connection  with any such matters  affecting the Collateral as it
     deems advisable,  and all costs and expenses  thereof,  including,  without
     limitation, attorneys' fees incurred by Debenture Mortgagees in taking such
     action, shall be part of the Obligations hereunder;

          (g) defend,  indemnify and hold harmless the Debenture  Mortgagees and
     other Secured Parties, and their respective employees, agents, officers and
     directors,  from  and  against  any  claims,  demands,   penalties,  fines,
     liabilities,  settlements,  damages, costs and expenses of whatever kind or
     nature known or unknown, contingent or otherwise, arising out of, or in any
     way relating to the violation of or  noncompliance  with any  Environmental
     Laws  applicable to the properties  owned or operated by the Mortgagor,  or
     any orders,  requirements  or demands of governmental  authorities  related
     thereto, including,  without limitation,  attorney's and consultant's fees,
     investigation  and  laboratory  fees,  environmental  response  and cleanup
     costs, court costs and litigation  expenses,  except to the extent that any
     of the foregoing arise out of the gross negligence or willful misconduct of
     the party seeking indemnification therefor; and

          (h)  execute,  acknowledge  and deliver to Debenture  Mortgagees  such
     other and further  instruments  and do such other acts as in the opinion of
     Debenture  Mortgagees  are  necessary  or desirable to effect the intent of
     this  instrument  or  otherwise  protect  and  preserve  the  interests  of

                                     - 10 -

<PAGE>



     Debenture  Mortgagees   hereunder,   promptly  upon  request  of  Debenture
     Mortgagees.

     Section 4.3 Recording and Filing.  Mortgagor shall pay all costs of filing,
registering  and  recording  this and every  other  instrument  in  addition  or
supplemental  hereto and all  financing  state ments  Debenture  Mortgagees  may
require, in such offices and places and at such times and as often as may be, in
the judgment of Debenture Mortgagees,  necessary to preserve,  protect and renew
the  lien  and  security   interest   herein   created  as  a  second  lien  and
second-in-priority  security  interest on and in the Collateral and otherwise do
and perform all matters or things  necessary or expedient to be done or observed
by reason of any law or  regulation  of any state or of the United  States or of
any  other  competent  authority  for  the  purpose  of  effectively   creating,
maintaining and preserving the lien and security  interest created herein and on
the Collateral and the priority  thereof.  Mortgagor shall also pay the costs of
obtaining  reports  from  appropriate  filing  officers   concerning   financing
statement  filings  in  respect  of any of the  Collateral  in which a  security
interest is granted herein.

     Section 4.4 Debenture Mortgagees' Right to Perform Mortgagor's Obligations.
Mortgagor  agrees that, if Mortgagor fails to perform any act which Mortgagor is
required to perform  under this  instrument,  any  Debenture  Mortgagees  or any
receiver  appointed  hereunder  may, but shall not be obligated  to,  perform or
cause to be performed such act, and any expense incurred by Debenture Mortgagees
in so doing  shall be a  demand  obligation  owing  by  Mortgagor  to  Debenture
Mortgagees,  shall bear interest at an annual rate equal to the maximum interest
rate provided in the Note until paid and shall be a part of the Obligations, and
Debenture  Mortgagees,  or any receiver shall be subrogated to all of the rights
of the party receiving the benefit of such performance.  The undertaking of such
performance  by Debenture  Mortgagees  or any  receiver as  aforesaid  shall not
obligate  such  person  to  continue  such  performance  or to  engage  in  such
performance  or  performance  of any other act in the future,  shall not relieve
Mortgagor  from the  observance  or  performance  of any  covenant,  warranty or
agreement  contained  in this  instrument  or  constitute  a waiver  of  default
hereunder  and shall not affect the right of Debenture  Mortgagees to accelerate
the payment of all  indebtedness  and other sums secured  hereby or to resort to
any other of its rights or remedies  hereunder or under  applicable  law. In the
event the Debenture  Mortgagees or any receiver appointed  hereunder  undertakes
any such action,  no such party shall have any liability to the Mortgagor in the
absence of a showing of gross  negligence  or willful  misconduct of such party,
and in all  events  no party  other  than the  acting  party  shall be liable to
Mortgagor.

                               ARTICLE 5 - DEFAULT

     Section  5.1  Events of  Default.  The term  "Event of  Default"  means the
occurrence  of any of  the  following  events  or  the  existence  of any of the
following conditions:


                                     - 11 -

<PAGE>


          (a) failure by  Mortgagor  to make any payment  when due of any of the
     Obligations  provided  for  herein  or other  failure  to keep,  punctually
     perform  or  observe  any of the  covenants,  obligations  or  prohibitions
     contained  herein  or in any  other  agreement  with  Debenture  Mortgagees
     (whether now existing or entered into  hereafter) or the  occurrence of any
     other event which is, or is deemed to be, an Event of Default  under and as
     that term is defined in any such other written instrument or agreement; or

          (b)  any  warranty,   information,   representation  or  statement  by
     Mortgagor  made or  furnished to  Debenture  Mortgagees  by or on behalf of
     Mortgagor in  connection  with the  Obligations  is determined by Debenture
     Mortgagees to be untrue or misleading in any material respect.

     Section 5.2 Acceleration Upon Default.  Upon the occurrence of any Event of
Default,  or at  any  time  thereafter,  the  holders  of at  least  25%  of the
outstanding  principal amount of the Debentures may, at their option,  on behalf
of all Debenture  Mortgagees  pari passu,  by notice to  Mortgagor,  declare the
entire unpaid principal of and the interest accrued on the Obligations to be due
and payable forthwith  without any further notice,  presentment or demand of any
kind, all of which are hereby expressly waived.

     Section 5.3  Possession  and Operation of Property.  Upon the occurrence of
any Event of Default,  or at any time  thereafter,  and in addition to all other
rights therein conferred on the Debenture  Mortgagees,  the Debenture Mortgagees
or any person, firm or corporation designated by Debenture Mortgagees, will have
the right and power, but will not be obligated,  to have an audit performed,  at
Mortgagor's  expense,  of the books and records of Mortgagor,  and to enter upon
and take possession of all or any part of the Collateral,  to exclude  Mortgagor
therefrom,  and to  hold,  use,  administer,  manage  and  operate  the same (in
compliance with the terms of contracts binding on the Oil and Gas Property known
to the  Debenture  Mortgagees  and  all  applicable  laws)  to the  extent  that
Mortgagor  could  do so.  The  Debenture  Mortgagees  or  any  person,  firm  or
corporation designated by the Debenture Mortgagees,  may operate and develop the
Collateral,  or any portion  thereof,  without any  liability  to  Mortgagor  in
connection  with the  operations  except with  respect to gross  negligence  and
willful  misconduct;  and  the  Debenture  Mortgagees  or any  person,  firm  or
corporation  designated by Debenture  Mortgagees will have the right to collect,
receive and receipt for all Hydrocarbons  produced and sold from the Oil and Gas
Property,  to make  repairs,  to purchase  machinery and  equipment,  to conduct
workover  operations,  to drill  additional  wells  as  necessary  in  Debenture
Mortgagees's  good faith judgment for the protection of the  Collateral,  and to
exercise  every power,  right and  privilege  of  Mortgagor  with respect to the
Collateral.  Providing  there  has  been no  foreclosure  sale,  when and if the
expenses of the  operation  and  development  (including  costs of  unsuccessful
workover operations or additional wells) have been paid and the Obligations paid
in full, the remaining Collateral shall be returned to the Mortgagor.


                                     - 12 -

<PAGE>


     Section 5.4 Ancillary  Rights.  Upon the occurrence of an Event of Default,
or at any time  thereafter,  and in  addition to all other  rights of  Debenture
Mortgagees  hereunder,  Debenture  Mortgagees  may,  without  notice,  demand or
declaration of default,  all of which are hereby  expressly waived by Mortgagor,
proceed by a suit or suits in equity or at law,  (i) for the seizure and sale of
the  Collateral or any part thereof,  (ii) for the specific  performance  of any
covenant or agreement  herein  contained or in aid of the execution of any power
herein granted,  (iii) for the foreclosure or sale of the Collateral or any part
thereof  under the  judgment or decree of any court of  competent  jurisdiction,
(iv) without  regard to the solvency or  insolvency  of any person,  and without
regard to the value of the Collateral,  and without notice to Mortgagor  (notice
being hereby expressly  waived),  for the ex parte  appointment of a receiver to
serve without bond pending any  foreclosure  or sale  hereunder,  or (v) for the
enforcement of any other appropriate legal or equitable remedy.  Notwithstanding
the foregoing,  the Debenture  Mortgagees  agrees to give reasonable  efforts to
give Mortgagor prior notice of any of the foregoing  actions,  provided that the
failure of Debenture  Mortgagees  to use such  reasonable  efforts to give prior
notice shall not invalidate any action so taken by Debenture  Mortgagees.  It is
hereby  expressly  agreed that  Mortgagor's  sole remedy for any such failure by
Debenture  Mortgagees  shall be an action for damages suffered by Mortgagor as a
direct and proximate result of such failure.

                 ARTICLE 6 - DEBENTURE MORTGAGEES'S RIGHTS AS TO
                         REALTY COLLATERAL UPON DEFAULT

     Section 6.1 Foreclosure.  Upon the occurrence of an Event of Default, or at
any  time  thereafter,  Debenture  Mortgagees  may,  subject  to  any  mandatory
requirements of applicable law,  proceed by suit to foreclose its lien hereunder
and to sell or have sold the  Realty  Collateral  or any part  thereof at one or
more sales, as an entirety or in parcels, at such place or places and otherwise,
in such  manner  and upon such  notice  as may be  required  by law,  or, in the
absence of any such requirement,  as Debenture  Mortgagees may deem appropriate,
and Debenture  Mortgagees shall thereafter make or cause to be made a conveyance
to the purchaser or purchasers  thereof.  Debenture  Mortgagees may postpone the
sale of the real  property  included in the  Collateral  or any part  thereof by
public  announcement  at the time and place of such sale,  and from time to time
thereafter  may further  postpone such sale by public  announcement  made at the
time of sale fixed by the preceding  postponement.  Sale of a part of the Realty
Collateral  will not exhaust the power of sale,  and sales may be made from time
to time until all such property is sold or the Obligations are paid in full.

         ARTICLE 7 - DEBENTURE MORTGAGEES'S RIGHTS AS TO PERSONALTY AND
                         FIXTURE COLLATERAL UPON DEFAULT

     Section  7.1  Personalty  Collateral.  Upon the  occurrence  of an Event of
Default, or at any time thereafter,  Debenture Mortgagees may, without notice to
Mortgagor,  exercise  their  rights  to  declare  all of the  Obligations  to be
immediately  due and payable,  in which case Debenture  Mortgagees will have all
rights and remedies granted by law, and  particularly by the Uniform  Commercial
Code,  including,  but not  limited  to,  the  right to take  possession  of the
Personalty Collateral,  and for this purpose Debenture Mortgagees may enter upon
any premises on which any or all of the  Personalty  Collateral  is situated and
take possession of and operate the Personalty Collateral or remove it therefrom.

                                     - 13 -

<PAGE>


Debenture Mortgagees may require Mortgagor to assemble the Personalty Collateral
and  make it  available  to  Debenture  Mortgagees  or a  representative  of the
Debenture  Mortgagees at a place to be designated by Debenture  Mortgagees which
is reasonably  convenient to all parties.  Unless the  Personalty  Collateral is
perishable or threatens to decline speedily in value or is of a type customarily
sold on a recognized market, Debenture Mortgagees will give Mortgagor reasonable
notice of the time and place of any public  sale or of the time after  which any
private sale or other  disposition of the  Personalty  Collateral is to be made.
This  requirement  of  sending  reasonable  notice  will be met if the notice is
mailed,  postage prepaid,  to Mortgagor at the address designated above at least
five days before the time of the sale or disposition.

     Section  7.2 Sale with  Realty  Collateral.  In the  event of  foreclosure,
whether judicial or nonjudicial, at Debenture Mortgagees's option it may proceed
under the Uniform  Commercial Code as to the Personalty  Collateral or Debenture
Mortgagees may proceed as to both Realty Collateral and Personalty Collateral in
accordance with their rights and remedies in respect of the Realty Collateral.

     Section 7.3 Fixture Collateral. Upon the occurrence of an Event of Default,
or at any time thereafter,  Debenture  Mortgagees may elect to treat the Fixture
Collateral as either Realty  Collateral or as Personalty  Collateral and proceed
to exercise such rights as apply to the type of Collateral selected.

               ARTICLE 8 - OTHER PROVISIONS CONCERNING FORECLOSURE

     Section  8.1  Possession  and  Delivery  of  Collateral.  It  shall  not be
necessary for Debenture  Mortgagees to have physically present or constructively
in their possession any of the Collateral at any foreclosure sale, and Mortgagor
shall deliver to the  purchasers at such sale on the date of sale the Collateral
purchased by such  purchasers  at such sale,  and if it should be  impossible or
impracticable  for  any of  such  purchasers  to  take  actual  delivery  of the
Collateral,  then the title and right of possession to the Collateral shall pass
to the  purchaser at such sale as  completely  as if the same had been  actually
present and delivered.

     Section 8.2 Debenture  Mortgagees as Purchaser.  Debenture  Mortgagees will
have the right to become the purchaser at any foreclosure sale, and it will have
the right to credit  upon the amount of the bid the amount  payable to it out of
the net proceeds of sale.

     Section 8.3 Recitals  Conclusive:  Ratification.  Recitals contained in any
conveyance  to any  purchaser  at any  sale  made  hereunder  will  conclusively
establish  the truth and  accuracy of the  matters  therein  stated,  including,
without  limiting the  generality  of the  foregoing,  nonpayment  of the unpaid
principal  sum  of,  and  the  interest  accrued  on,  the  written  instruments
constituting  part or all of the Obligations  after the same have become due and
payable, nonpayment of any other of the Obligations or advertisement and conduct

                                     - 14 -

<PAGE>


of the sale in the manner provided herein.  Mortgagor  ratifies and confirms all
legal acts that  Debenture  Mortgagees  may do in carrying out the provisions of
this instrument.

     Section 8.4 Effect of Sale. Any sale or sales of the Collateral or any part
thereof  will  operate to divest all right,  title,  interest,  claim and demand
whatsoever,  either at law or in equity, of Mortgagor in and to the premises and
the  property  sold,  and will be a  perpetual  bar,  both at law and in equity,
against  Mortgagor,  Mortgagor's  successors  or assigns and against any and all
persons  claiming or who shall  thereafter claim all or any of the property sold
from,  through or under  Mortgagor,  or Mortgagor's  successors or assigns.  The
purchaser  or  purchasers  at  the  foreclosure  sale  will  receive   immediate
possession of the property purchased; and if Mortgagor retains possession of the
Realty Collateral,  or any part thereof,  subsequent to sale,  Mortgagor will be
considered  a tenant  at  sufferance  of the  purchaser  or  purchasers,  and if
Mortgagor remains in such possession after demand of the purchaser or purchasers
to remove,  Mortgagor will be guilty of forcible detainer and will be subject to
eviction and removal, forcible or otherwise, with or without process of law, and
without any right to damages arising out of such removal.

     Section  8.5  Application  of  Proceeds.  The  proceeds  of any sale of the
Collateral or any part thereof will be applied as follows:

          (a) first,  to the payment of all expenses  incurred by the  Debenture
     Mortgagees  in  connection  therewith,   including,  without  limiting  the
     generality of the foregoing,  court costs, legal fees and expenses, fees of
     accountants, engineers, consultants, agents or managers and expenses of any
     entry or  taking  of  possession,  holding,  valuing,  preparing  for sale,
     advertising, selling and conveying;

          (b) second, to the payment of the Obligations; and

          (c)  third,   any  surplus   thereafter   remaining  to  Mortgagor  or
     Mortgagor's successors or assigns, as their interests may be established to
     Debenture Mortgagees' reasonable satisfaction.

     Section 8.6  Deficiency.  Mortgagor  will remain liable for any  deficiency
owing to Debenture  Mortgagees or any other Secured Party after  application  of
the net proceeds of any foreclosure sale.

     Section 8.7 Mortgagor's Waiver of Appraisement, Marshalling, etc. Mortgagor
agrees that Mortgagor will not at any time insist upon or plead or in any manner
whatsoever claim the benefit of any appraisement,  valuation, stay, extension or
redemption  law now or  hereafter  in force,  in order to  prevent or hinder the
enforcement  or  foreclosure  of  this  instrument,  the  absolute  sale  of the
Collateral or the possession  thereof by any purchaser at any sale made pursuant
to  this  instrument  or  pursuant  to the  decree  of any  court  of  competent

                                     - 15 -

<PAGE>


jurisdiction.  Mortgagor,  for  Mortgagor and all who may claim through or under
Mortgagor,  hereby  waives the  benefit of all such laws and to the extent  that
Mortgagor  may  lawfully do so under  applicable  state law,  waives any and all
right to have the Realty Collateral  marshalled upon any foreclosure of the lien
hereof or sold in inverse order of alienation.

                            ARTICLE 9 - MISCELLANEOUS

     Section 9.1 Pooling and Unitization. The interest of Mortgagor in any unit,
pooling   agreement  or  other  similar   arrangement,   whether   voluntary  or
involuntary,  to which the Oil and Gas Property (or any part  thereof) is or may
be  subject  will  become a part of the  Realty  Collateral  and the  Personalty
Collateral,  as the case may be, and will be  subject  to the lien and  security
interest  hereof in the same manner and with the same effect as though the unit,
pooling  agreement or other  arrangement  and the interest of Mortgagor  therein
were specifically described in Exhibit A.

     Section 9.2 Discharge of Purchaser.  Upon any sale made under the powers of
sale herein granted and conferred,  the receipt of Debenture  Mortgagees will be
sufficient discharge to the purchaser or purchasers at any sale for the purchase
money,  and such  purchaser  or  purchasers  and the heirs,  devisees,  personal
representatives,  successors  and assigns  thereof  will not,  after paying such
purchase money and receiving such receipt of Debenture Mortgagees, be obliged to
see to the  application  thereof  or be in  anyways  answerable  for  any  loss,
misapplication or nonapplication thereof.

     Section 9.3 Indebtedness of Obligations Absolute.  Nothing herein contained
shall be construed as limiting  Debenture  Mortgagees  to the  collection of any
indebtedness  of  Mortgagor  to  Debenture  Mortgagees  only out of the  income,
revenue,  rents,  issues  and  profits  from  the  Collateral  or as  obligating
Debenture  Mortgagees to delay or withhold  action upon any default which may be
occasioned  by failure of such income or revenue to be  sufficient to retire the
principal  or  interest  when  due on the  indebtedness  secured  hereby.  It is
expressly  understood  between  Debenture  Mortgagees  and  Mortgagor  that  any
indebtedness  of  Mortgagor  to  Debenture   Mortgagees   secured  hereby  shall
constitute an absolute, unconditional obligation of Mortgagor to pay as provided
herein or therein in accordance with the terms of the instrument evidencing such
indebtedness  in the amount  therein  specified at the  maturity  date or at the
respective maturity dates of the installments  thereof,  whether by acceleration
or otherwise.

     Section 9.4 Defense of Claims.  Mortgagor  will promptly  notify  Debenture
Mortgagees in writing of the  commencement  of any material  proceedings  or any
litigation affecting Debenture  Mortgagees'  interest in the Collateral,  or any
part thereof,  and shall take such action,  employing  attorneys  (which must be
reasonably acceptable to Debenture Mortgagees),  as may be necessary to preserve
Mortgagor's  and Debenture  Mortgagees's  rights  affected  thereby;  and should
Mortgagor fail or refuse to take any such action,  Debenture Mortgagees may take
the action on behalf of and in the name of Mortgagor and at Mortgagor's expense.

                                     - 16 -

<PAGE>


Moreover,  Debenture  Mortgagees  may  take  independent  action  in  connection
therewith as it may in its discretion deem proper,  and Mortgagor  hereby agrees
to make  reimbursement  for all sums advanced and all expenses  incurred in such
actions plus  interest at a rate equal to the maximum  interest rate provided in
the Debentures.

     Section 9.5  Termination.  If (i) all amounts of principal and interest due
under all the Debentures,  (ii) all other fees and expenses payable by Mortgagor
under the Debentures and hereunder, and (iii) all other Obligations which are in
sum certain  amounts have been paid in full and no Claims have been  identified,
then  Debenture   Mortgagees  shall,  upon  the  request  of  Mortgagor  and  at
Mortgagor's cost and expense,  deliver to Mortgagor proper instruments  executed
by or on behalf of the holders of at least eighty percent (80%) of the principal
amount of the Debentures  evidencing the release of this  instrument.  Mortgagor
shall be  authorized  to file and  record  such  instruments  and upon  delivery
thereof to Mortgagor, this instrument shall be terminated.  Until such delivery,
this instrument shall remain and continue in full force and effect.

     Section  9.6  Renewals,   Amendments  and  Other  Security.   Renewals  and
extensions of the Obligations  may be given at any time,  amendments may be made
to the agreements  relating to any part of the  Obligations or the Collateral in
accordance with the terms of the Debentures.

     Section  9.7  Effect of  Instrument.  This  instrument  shall be deemed and
construed  to be, and may be enforced  as, an  assignment,  chattel  mortgage or
security agreement,  contract,  deed of trust,  financing  statement,  financing
statement filed as a fixture filing, and real estate mortgage, and as any one or
more of them if appropriate under applicable state law. This instrument shall be
effective as a financing statement filed as a fixture filing with respect to all
Fixture  Collateral  and is to be filed for  record in the  Office of the County
Clerk  or  other  appropriate  office  of  each  county  where  any  part of the
Collateral,  including Fixture  Collateral,  is situated.  This instrument shall
also be  effective  as a  financing  statement  covering  minerals  or the  like
(including  oil  and  gas)  and  accounts   subject  to  Section   9-103(5)  (or
corresponding  provision)  of the  Uniform  Commercial  Code as  enacted  in the
appropriate  jurisdiction  and is to be filed for  record  in the  Office of the
County  Clerk or other  appropriate  office of each county where any part of the
collateral is situated.  A carbon,  photographic,  or other reproduction of this
Mortgage  or of any  financing  statement  relating  to this  Mortgage  shall be
sufficient as a financing statement.

     Section 9.8  Unenforceable  or  Inapplicable  Provisions.  If any provision
hereof  or of any of the  written  instruments  constituting  part or all of the
Obligations  is invalid  or  unenforceable  in any  jurisdiction,  whether  with
respect to all parties  hereto or with respect to less than all of such parties,
the other provisions  hereof and of the written  instruments will remain in full
force and effect in that  jurisdiction  with  respect to the parties as to which
such  provision is valid and enforce able, and the remaining  provisions  hereof
will be liberally  construed in favor of Debenture  Mortgagees in order to carry
out the provisions hereof. The invalidity of any provision of this instrument in
any jurisdiction will not affect the validity or enforceability of any provision
in any other jurisdiction.


                                     - 17 -

<PAGE>


     Section 9.9 Rights Cumulative. Each and every right, power and remedy given
to Debenture  Mortgagees herein or in any other written  instrument  relating to
the Obligations will be cumulative and not exclusive;  and each and every right,
power and remedy whether  specifically given herein or otherwise existing may be
exercised  from  time to time and as often  and in such  order as may be  deemed
expedient by Debenture  Mortgagees,  and the  exercise,  or the beginning of the
exercise,  of any such right, power or remedy will not be deemed a waiver of the
right to exercise,  at the same time or  thereafter,  any other right,  power or
remedy.  A waiver by Debenture  Mortgagees  of any right or remedy  hereunder or
under  applicable  law on any occasion  will not be a bar to the exercise of any
right or remedy on any subsequent occasion.

     Section  9.10  Non-Waiver.  No act,  delay,  omission  or course of dealing
between Debenture  Mortgagees and Mortgagor will be a waiver of any of Debenture
Mortgagees'  rights or remedies  hereunder or under  applicable  law. No waiver,
change  or  modification  in whole or in part of this  instrument  or any  other
written  instrument  will be effective  unless in a writing  signed by Debenture
Mortgagees.

     Section 9.11 Debenture  Mortgagees's  Expenses.  Mortgagor agrees to pay in
full all expenses and reasonable  attorneys' fees of Debenture  Mortgagees which
may have been or may be incurred by Debenture  Mortgagees in connection with the
collection  of the  Obligations  and  the  enforcement  of  any  of  Mortgagor's
obligations  hereunder and under any documents  executed in connection  with the
Obligations.

     Section 9.12 Partial  Releases.  In the event  Mortgagor sells for monetary
consideration  or otherwise any portion of the Oil and Gas  Property,  Debenture
Mortgagees shall release the lien of this instrument with respect to the portion
sold, at the request of Mortgagor.  No release from the lien of this  instrument
of any part of the  Collateral by Debenture  Mortgagees  shall in anyways alter,
vary or diminish the force,  effect or lien of this instrument on the balance or
remainder of the Collateral.

     Section 9.13 Notice.  All notices and deliveries of  information  hereunder
shall be deemed to have been duly given if to the  Debenture  Mortgagees  at the
addresses  of the  holders of the  Debentures  set forth on Exhibit B or at such
subsequent  addresses  as may be furnished to Mortgagor in writing by any holder
of a Debenture. Notwithstanding the provisions of Section 5.4 and Articles 6 and
7 wherein Debenture  Mortgagees is authorized to exercise certain rights or take
certain actions without notice to Mortgagor,  Debenture Mortgagees agrees to use
reasonable efforts to give Mortgagor prior notice of any such exercise of rights
or action.  It is  expressly  agreed,  however,  that any  failure by  Debenture
Mortgagees  to use  reasonable  efforts  to give  Mortgagor  prior  notice of an
exercise of rights or action shall not  invalidate  or preclude such exercise of
rights or action,  but shall  merely  entitle  the  Mortgagor  to  recover  from
Debenture  Mortgagees any actual damages  suffered by Mortgagor as the proximate
and direct result of such failure by Debenture Mortgagees.


                                     - 18 -

<PAGE>


     Section  9.14  Successors.  This  instrument  shall  bind and  inure to the
benefit of the respective successors and assigns of the parties.

     Section 9.15 Interpretation.

          (a) Article and section  headings used in this instrument are intended
     for  convenience  only  and  shall be given  no  significance  whatever  in
     interpreting and construing the provisions of this instrument.

          (b) As used in this instrument, "Debenture Mortgagees" and "Mortgagor"
     include their respective  successors and assigns.  Unless context otherwise
     requires, words in the singular number include the plural and in the plural
     number  include the  singular.  Words of the masculine  gender  include the
     feminine and neuter  gender and words of the neuter gender may refer to any
     gender.

     Section 9.16 Inconsistencies with Related Documents. To the extent, if any,
the provisions  hereof are  inconsistent  with the provisions of the Debentures,
such  inconsistencies  shall be  resolved  by giving  controlling  effect to the
Debentures.

     Section 9.17 Counterparts. This instrument may be executed in any number of
counterparts,  each of which will for all  purposes be deemed to be an original,
and all of  which  are  identical  except  that to  facilitate  recordation,  in
particular  counterparts  hereof  used for  recordation,  portions  of Exhibit A
hereto which describe  properties  situated in counties other than the county in
which the counterpart is to be recorded have been omitted.

     Executed as of the Effective Date.

                                            MORTGAGOR:

ATTEST                                      PEASE OIL AND GAS COMPANY


                                            By   
- -------------------------------------          ---------------------------------
Secretary                                      Willard H. Pease, Jr., President


                                     - 19 -

<PAGE>



                                            DEBENTURE MORTGAGES:
                                            By:  PEASE OIL AND GAS COMPANY



                                            By 
                                               ---------------------------------
                                               Willard H. Pease, Jr.,
                                               as attorney-in-fact on behalf of
                                               all holders of Debentures as 
                                               identified on Exhibit B.

STATE OF COLORADO                   )
                                    )  ss.
COUNTY OF MESA                      )

     The  foregoing  instrument  was  acknowledged  before  me this  ____ day of
___________,  1996,  by Willard H. Pease,  Jr. as President of Pease Oil and Gas
Company, a Nevada corporation.

     Witness my hand and official seal.

     My commission expires:


S E A L
                                          --------------------------------------
                                          Notary Public

                                     - 20 -

<PAGE>

                                    EXHIBIT B

     Holders of 1996 10% Collateralized  Subordinated  Convertible Debentures of
Pease Oil and Gas Company (herein referred to as "Debenture Mortgagees"):

     Name and Address of Holders                  Principal Amount of Debenture
     ---------------------------                  -----------------------------




















                                     - 21 -


                     CONSENT OF McCARTNEY ENGINEERING, LLC

As Oil and gas consultants,  McCartney Engineering,  LLC hereby consents to: (a)
the use of our reserve  report dated  February 17, 1997 entitled  "Pease Oil and
Gas Company's  Estimated  Remaining  Reserves and Future Net Revenue Pursuant to
SEC Guidelines as of December 31, 1996"; (b) all references to our firm included
in or made a part of Pease Oil and Gas Company's Annual Report on Form 1O-KSB to
be filed with the Securities and Exchange  Commission on or about March 27,1997;
and (c) the  incorporation  by  reference  of the said Form 10-KSB with and into
Registration  Statements  33-44536  dated  July  24,  1996 and  333-19589  dated
February 10, 1997.


                                        /s/ Jack A. McCartney, Manager
                                        -----------------------------------
                                        McCARTNEY ENGINEERING, LLC

               INDEPENDENT CERTIFIED PUBLIC ACCOUNTANT'S CONSENT



We consent to the  incorporation by reference in the Registration  Statements of
Pease Oil and Gas Company on Form S-3 (SEC File Nos.  33-94536 with an effective
date of July 24, 1996,  and  333-19589  with an  effective  date of February 10,
1997) of our report dated  February  21, 1997 on our audits of the  consolidated
statements  of Pease Oil and Gas Company as of December  31,  1996,  and for the
years ended  December 31, 1996 and 1995,  which report is included in the Annual
Report of Pease Oil and Gas Company on Form 10-KSB.


/s/ Hein + Associates LLP

HEIN + ASSOCIATES LLP


Denver, Colorado
March 26, 1997

<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                                                  <C>
<PERIOD-TYPE>                                        YEAR
<FISCAL-YEAR-END>                                                DEC-31-1996
<PERIOD-END>                                                     DEC-31-1996
<CASH>                                                           1,995,860
<SECURITIES>                                                     0
<RECEIVABLES>                                                    624,948
<ALLOWANCES>                                                     25,000
<INVENTORY>                                                      408,787
<CURRENT-ASSETS>                                                 3,060,622
<PP&E>                                                           15,476,273
<DEPRECIATION>                                                   5,323,128
<TOTAL-ASSETS>                                                   14,901,149
<CURRENT-LIABILITIES>                                            1,152,928
<BONDS>                                                          5,000,000
                                            0
                                                      1,799
<COMMON>                                                         752,682
<OTHER-SE>                                                       0
<TOTAL-LIABILITY-AND-EQUITY>                                     14,901,149
<SALES>                                                          6,050,636
<TOTAL-REVENUES>                                                 6,165,664
<CGS>                                                            4,189,850
<TOTAL-COSTS>                                                    7,150,715
<OTHER-EXPENSES>                                                 2,960,865
<LOSS-PROVISION>                                                 0
<INTEREST-EXPENSE>                                               502,428
<INCOME-PRETAX>                                                  (1,452,991)
<INCOME-TAX>                                                     (41,409)
<INCOME-CONTINUING>                                              (1,411,582)
<DISCONTINUED>                                                   0
<EXTRAORDINARY>                                                  0
<CHANGES>                                                        0
<NET-INCOME>                                                     (1,614,270)
<EPS-PRIMARY>                                                    (0.22)
<EPS-DILUTED>                                                    (0.22)
        

</TABLE>


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