GREKA ENERGY CORP
10-Q, 1999-08-12
CRUDE PETROLEUM & NATURAL GAS
Previous: CALIFORNIA COASTAL COMMUNITIES INC, 10-Q, 1999-08-12
Next: AEI REAL ESTATE FUND XVIII LIMITED PARTNERSHIP, 10QSB, 1999-08-12





                               FORM 10-Q

                 SECURITIES AND EXCHANGE COMMISSION

                         Washington, D.C. 20549

                              (Mark One)

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

                  For the quarterly period ended June 30, 1999

                                  OR

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

            For the transition period from ____________ to ____________

                       Commission file number 0-20760

                           GREKA Energy Corporation
           ------------------------------------------------------
           (Exact name of registrant as specified in its charter)

           Colorado                                            84-1091986
- ---------------------------------                          -------------------
  (State or other jurisdiction                             (I.R.S. Employer
of incorporation of organization)                          Identification No.)

                630 Fifth Avenue, Suite 1501, New York, NY 10111
                ------------------------------------------------
                     (Address of principal executive office)

                                 (212) 218-4680
              ----------------------------------------------------
              (Registrant's telephone number, including area code)

                                 Not applicable
                   ------------------------------------------
                     (Former name, former address and former
                   fiscal year, if changed since last report)

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

               APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                 PROCEEDINGS DURING THE PRECEDING FIVE YEARS

     Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Section 12, 13, or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.  Yes  X  No






                  APPLICABLE ONLY TO CORPORATE ISSUERS

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date:

As of August 9, 1999,  GREKA Energy had 4,247,724 shares of Common Stock, no par
value per share, outstanding.
<PAGE>

                               TABLE OF CONTENTS
                                                                            Page
                                                                            ----
PART I - FINANCIAL INFORMATION ............................................  1

Item 1.  Financial Statements .............................................  1

   Condensed Consolidated Balance Sheets as of June 30, 1999
     (Unaudited) and December 31, 1998 ....................................  1
   Condensed Consolidated Statements of Operations for the Six and
      Three Month Periods Ended June 30, 1999 and 1998 (Unaudited)  .......  3
   Condensed Consolidated Statements of Cash Flows for the Six
      Month Periods Ended June 30, 1999 and 1998 (Unaudited) ..............  4
   Notes to Condensed Consolidated Financial Statements (Unaudited) .......  5

Item 2.  Management's Discussion and Analysis of Financial
   Condition and Results of Operations ....................................  18
Item 3.  Quantitative and Qualitative Disclosures About Market Risk........  28

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.................................................  29

Item 2.  Changes in Securities and Use of Proceeds.........................  30

Item 3.  Defaults Upon Senior Securities...................................  30

Item 4.  Submission of Matters to a Vote of Security Holders...............  30

Item 5.  Other Information.................................................  30

Item 6.  Exhibits and Reports on Form 8-K..................................  31

SIGNATURE..................................................................  32

<PAGE>





                         PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.

                    GREKA ENERGY CORPORATION AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS


                                     ASSETS


                                                     June 30,
                                                      1999          December 31,
                                                   (Unaudited)         1998
                                                  ------------     -------------
Current Assets
     Cash and cash equivalents ...............    $  2,168,619     $    250,212
     Accounts receivable, net of
      allowance for doubtful accounts
      of $161,500(1999)and $74,000 (1998) ....       4,723,300          171,595
     Inventories .............................       6,472,288               --
     Other current assets ....................         823,033               --
                                                  ------------     -------------
            Total Current Assets .............      14,187,240          421,807
                                                  ------------     -------------
Property and Equipment
     Investment in limestone property,
      at cost ................................       3,699,304        3,500,000
     Oil and gas properties (full
      cost method) ...........................      25,673,937        3,445,816
     Land, plant and equipment ...............      42,085,814        1,561,475
                                                  ------------     -------------
                                                    71,459,055        8,507,291
     Less accumulated depletion,
      depreciation and impairment ............      (5,229,574)      (4,081,340)
                                                  ------------     -------------

            Total Property and Equipment .....      66,229,481        4,425,951
                                                  ------------     -------------
Other Assets
     Investment in Saba Petroleum Company ....            --         15,804,110
     Other ...................................       1,903,325          154,937
                                                  ------------     -------------

            Total Other Assets ...............       1,903,325       15,959,047
                                                  ------------     -------------
                                                  $ 82,320,046     $ 20,806,805
                                                  ============     =============

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

                                       1


<PAGE>

                   GREKA ENERGY CORPORATION AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS


                    LIABILITIES AND STOCKHOLDERS' EQUITY


                                                     June 30,
                                                      1999          December 31,
                                                   (Unaudited)         1998
                                                   ------------    -------------
Current Liabilities

     Accounts payable and accrued
      liabilities ..............................   $ 12,566,259    $    236,323
     Income taxes payable ......................        398,931            --
     Current portion of long-term debt .........     23,626,353       2,013,338
                                                   ------------    -------------
            Total Current Liabilities ..........     36,591,543       2,249,661
                                                   ------------    -------------
Long-term Debt, net of current portion .........      8,582,296          52,634

Other Liabilities ..............................        112,164              --
Minority Interest in Consolidated Subsidiary ...        585,554              --

Preferred Stock of Subsidiary ..................      7,304,356              --
                                                   ------------    -------------

                                                     16,584,370          52,634
                                                   ------------    -------------

Commitments and contingencies

Stockholders' Equity
     Common Stock, no par value, authorized
     50,000,000 shares; issued and
     outstanding 4,247,724 (1999) and
     2,910,988 (1998) shares ...................     36,305,019      25,735,019
     Accumulated comprehensive income ..........         63,982            --
     Accumulated deficit .......................     (7,224,868)     (7,230,509)
                                                   ------------    -------------
     Total Stockholders' Equity ................     29,144,133      18,504,510
                                                   ------------    -------------

                                                   $ 82,320,046    $ 20,806,805
                                                   ============    =============

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

                                       2
<PAGE>


                    GREKA ENERGY CORPORATION AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

                                                         Six Months                 Three Months
                                                        Ended June 30,             Ended June 30,
                                                 1999            1998          1999            1998
                                              -----------    -----------    -----------    -----------
Revenues
<S>                                           <C>            <C>            <C>            <C>
Oil and gas sales .........................   $ 4,695,414    $    74,659    $ 4,412,526    $    39,970
Refinery product sales ....................     3,533,088             --      3,533,088             --
Other .....................................       820,056         47,000        749,842         47,000
                                              -----------    -----------    -----------    -----------
         Total Revenues ...................     9,048,558        121,659      8,695,456         86,970
                                              -----------    -----------    -----------    -----------
Expenses
Production costs ..........................     2,582,749         64,553      2,369,763         30,381
Refinery product cost of sales ............     2,065,651             --      2,065,651             --
General and administrative ................     1,587,003        720,531      1,162,267        365,984
Depletion, depreciation & amortization ....     1,719,186        109,366      1,500,811         70,498
                                              -----------    -----------    -----------    -----------
Total Expenses ............................     7,954,589        894,450      7,098,492        466,863
                                              -----------    -----------    -----------    -----------
Operating income (loss) ...................     1,093,969       (772,791)     1,596,964       (379,893)
Other Income (Expenses)
Equity in pre-acquisition loss of Saba ....      (553,483)            --             --             --
Other, net ................................       679,265         49,603        652,948         15,009
Interest expense ..........................      (646,271)            --       (542,851)            --
                                              -----------    -----------    -----------    -----------
Other Income (Expense), Net ...............      (520,489)        49,603        110,097         15,009
                                              -----------    -----------    -----------    -----------
Income (loss) before income taxes .........       573,480       (723,188)     1,707,061       (364,884)

Provision for Colombia taxes ..............       472,100             --        472,100             --
Minority interest in (Loss) of
Consolidated Subsidiary ...................       (20,617)            --        (19,579)            --
                                              -----------    -----------    -----------    -----------
Net Income (Loss) .........................       121,997       (723,188)     1,254,540       (364,884)
Other Comprehensive Income - net of tax
         Foreign currency translation
         adjustments ......................        63,982             --         63,982             --
                                              -----------    -----------    -----------    -----------

Comprehensive Income (Loss) ...............   $   185,979    $  (723,188)   $ 1,318,522    $  (364,884)
                                              ===========    ===========    ===========    ===========
New Earnings (Loss) per common share
Basic and Diluted .........................   $       -0-    $     (0.46)   $      0.27    $     (0.23)

Weighted Average Common Shares Outstanding,
Basic and Diluted .........................     3,626,639      1,570,981      4,221,018      1,570,981
</TABLE>

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

                                       3
<PAGE>


                    GREKA ENERGY CORPORATION AND SUBSIDIARIES
                  CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                FOR THE SIX MONTH PERIODS ENDED JUNE 30, 1999 AND 1998
<TABLE>
<CAPTION>

                                                           1999            1998
                                                       ------------    ------------

 Cash Flows from Operating Activities
<S>                                                    <C>             <C>
         Net income (loss) .........................   $    121,997    $   (723,188)
         Adjustments to reconcile net income (loss)
           to net cash used in operating activities:
         Depletion, depreciation and
        amortization ...............................      1,719,186         109,366
      Equity in pre-acquisition loss of Saba .......        553,483              --
      Minority interest in (loss) of
        consolidated subsidiary ....................        (20,617)             --
      Compensation expense attributable to the
           issuance of Common Stock ................        150,000              --
         Changes in:
         Accounts receivable .......................     (3,054,506)          3,173
         Inventories ...............................     (1,267,571)             --
      Other assets .................................       (116,128)         (5,236)
      Accounts payable and accrued
        liabilities ................................      1,095,747        (831,590)
                                                       ------------    ------------
Net Cash Used In Operating
        Activities .................................       (818,409)     (1,447,475)
                                                       ------------    ------------
Cash Flows from Investing Activities
     Acquisition of inventory ......................     (1,000,000)             --
     Expenditures for property and equipment .......       (474,403)     (1,135,462)
Expenditures for
acquisition of Saba,
      net of cash acquired .........................        234,850              --
                                                       ------------    ------------
Net Cash Used In
       Investing Activities ........................     (1,239,553)     (1,135,462)
                                                       ------------    ------------
Cash Flows from Financing Activities
     Increase in deferred financing costs ..........       (330,348)             --
     Proceeds from notes payable and
      long-term debt:
      BNY Financial Corporation ....................     10,526,450              --
      15% Debenture ................................      1,000,000              --
     Principal payments on notes
      payable and long-term debt:
      Bank One, Texas ..............................     (6,000,000)             --
      BNY Financial Corporation ....................     (1,121,838)             --
         Other .....................................        (97,895)        (18,768)
         Net proceeds from issuance of Common
         Stock .....................................             --          84,446
                                                       ------------    ------------
Net Cash Provided By Financing
      Activities ...................................      3,976,369          65,678
                                                       ------------    ------------
Net Increase (Decrease) in Cash and
         Cash Equivalents ..........................      1,918,407      (2,517,259)
Cash and Cash Equivalents at Beginning
         of Period .................................        250,212       3,932,647
                                                       ------------    ------------
Cash and Cash Equivalents at End
 of Period .........................................   $  2,168,619    $  1,415,388
                                                       ============    ============
</TABLE>

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

                                       4

<PAGE>

                GREKA ENERGY CORPORATION AND SUBSIDIARIES
            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
         POLICIES
General

The accompanying unaudited condensed consolidated financial statements have been
prepared on a basis  consistent  with the  accounting  principles  and  policies
reflected in the financial  statements for the year ended December 31, 1998, and
should be read in conjunction  with the  consolidated  financial  statements and
notes thereto  included in the Company's 1998 Form  10-KSB/A.  In the opinion of
management,   the  accompanying   unaudited  condensed   consolidated  financial
statements contain all adjustments (which, except as otherwise disclosed herein,
consist of normal  recurring  accruals  only)  necessary  to present  fairly the
Company's  consolidated  financial  position  as  of  June  30,  1999,  and  the
consolidated  results of  operations  for the six and three month  periods ended
June 30,  1999 and  1998,  and the  consolidated  cash  flows  for the six month
periods ended June 30, 1999 and 1998.

Acquisition of Saba Petroleum Company

On October 8, 1998, the Company disclosed that it had acquired over five percent
of the outstanding  common stock of Saba Petroleum  Company  ("Saba"),  with the
intent to gain control of Saba.

In December,  1998, the Boards of Directors of both companies  approved  Greka's
proposal to acquire Saba. Under the acquisition  agreement,  Saba's stockholders
would  receive one share of the  Company's  Common  Stock for each six shares of
Saba's common stock outstanding.

In addition to the shares  owned  directly by the  Company,  568,200 Saba shares
were owned by IPH, a Company  shareholder.  Such shares  were  subject to a call
agreement by the Company at an exercise  price equal to 120% of the cost of such
shares to IPH,  payable in cash or common  shares of the Company.  IPH had a put
agreement that became  effective  April 1, 1999, and was exercised on such date.
The Company has authorized the issuance of 140,886 shares to IPH in exchange for
the shares of Saba owned directly by IPH.

During 1998, Greka acquired for cash and Greka Common Stock approximately 3.4
million common and 690 preferred shares of Saba at a total cost of approximately
$16.4  million.  The  acquisitions  resulted in Greka  owning 29.9% of the total
outstanding  common shares of Saba.  This investment was accounted for under the
equity method  through March 24, 1999.  Effective  March 24, 1999,  the Company,
through a wholly-owned subsidiary,  acquired Saba in a transaction accounted for
as a purchase with an additional cost of approximately  $10.5 million based upon
the issuance of 1,290,000 shares of GREKA Common Stock ($10.3 million) and other
expenditures ($0.2 million).  The results of operations for Saba are included in
the Company's  consolidated  results of operations as of the  acquisition  date.
During 1998 and through March 24, 1999, the Company recorded  cumulative  equity
losses from Saba of approximately $1.1 million.

                                       5

<PAGE>

NOTE 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
         POLICIES (Continued)

Saba's  principal  assets at March 24, 1999,  consisted of an asphalt  refinery,
proved oil and gas reserves of 20,990 MBOE with  estimated  future net revenues,
discounted at 10% of $34.3 million (using prices as of April 1, 1999),  unproven
oil and gas properties and various real estate holdings in California.

The Company's net acquisition cost of $25.8 million was allocated using the fair
value of each of Saba's assets and liabilities at the date of acquisition.


                                           Acquisition
                                              cost

              Refinery                      $25,400
              Oil and Gas Properties         28,628
              Land                           16,600
              Other Assets                    8,460
              Liabilities and minority
               interest                     (46,145)
              Preferred Stock                (7,188)
                                            -------
              Total                         $25,755
                                            =======

The  Company  revised the  allocation  of the Saba  acquisition  cost during the
second quarter of 1999 based on new  information and analyses  performed  during
the quarter.  With  additional  information  which may arise in the future,  the
Company may further revise the allocation during the remainder of 1999.

Management's Plans

The Company's  financial  statements have been prepared on a going-concern basis
which  contemplates  the realization of assets and the settlement of liabilities
and commitments in the normal course of business.

During  1998,  due to  decreased  prices  for  natural  gas and crude oil in all
locations in which the Company does business,  the Company incurred  significant
losses,  due primarily to reduced production and related oil and gas sales and a
$3.2 million  non-cash  ceiling  writedown of its oil and gas assets without any
reduction for tax benefits.  As a result of these factors, the reported net loss
was $5.5 million,  or $3.42 per share. The Company had also not made payments on
two loans from one of its primary  stockholders,  but had received extensions in
the due dates for  repayments to May 31, 1999.  In addition,  the Company made a
substantial investment in, and subsequently acquired, Saba in March 1999. At the
time of the acquisition,  Saba was not in compliance with certain  requirements,
restrictions and other covenants in its 9% senior subordinated  debentures ($3.6
million),  its  revolving  ($15.6  million)  and term ($4.5  million)  bank loan
agreements,  its loan from the  operator of  properties  owned by the Company in
Colombia  ($4.2  million) and its  Preferred  Stock (with a stated value of $7.2
million).  As a  consequence,  it could not borrow under its revolving bank loan
agreement. Saba also received a notice of default from

                                       6

<PAGE>

NOTE 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
         POLICIES (Continued)

the Colombian tax authorities for the payment of income taxes for 1997 and 1998.
Due to the Company  and Saba not being in  compliance  with the above  mentioned
requirements,  restrictions  and other  covenants,  combined  with other  normal
maturities of long term debt, approximately $2.0 and $28.8 million, of such long
term  debt  was  classified  as  currently  payable  by the  Company  and  Saba,
respectively,  and as a  result,  the  Company  and  Saba  had  working  capital
deficiencies of approximately $1.8 million and $35.4 million,  respectively,  at
December 31, 1998. The independent  public  accountants for the Company and Saba
issued modified reports at December 31, 1998, with respect to the ability of the
Company and Saba to each continue as a going  concern.  During the first quarter
of  1999,  operating  losses  continued,  and a net loss of  approximately  $1.1
million was incurred.  At March 31, 1999, the Company's  working capital deficit
was approximately $38.0 million.

The entire working capital deficit of Saba that existed on the effective date of
the acquisition, March 24, 1999, was inherited by
the Company. The Company has
entered into, and concluded, material transactions that conform to the Company's
strategy to capitalize on its asset base, including the following events:

      *  At May 1, 1999,  the  Company  assumed  full  operation  of its asphalt
         refinery in  California  which is expected  to  significantly  increase
         operating cash flows,

      *  The  Company  acquired   financing  with  a  new  bank,  BNY  Financial
         Corporation, of up to $11.0 million in May 1999,

      *  The payment of $6.0 million to Bank One, Texas to reduce  existing debt
         owed by Saba,

      *  The  Company   negotiated   terms  and  conditions   with  a  financial
         institution, providing for refinancing of the remaining Bank One, Texas
         indebtedness  (See Note 8- Subsequent  Events),  * The Company  entered
         into a term sheet providing for  restructure of Saba's  Preferred Stock
         (See Note 5 - Preferred Stock of Subsidiary),

      *  The Company  entered into a term sheet  providing  for  restructure  of
         Saba's 9% senior  subordinated  debentures  (See Note 4 - Notes Payable
         and Long- Term Debt),

      *  The  Company  closed  the  sale  of  non-core  assets  of the  Company,
         including  its oil and gas  assets  in  Colombia  (See Note 2 - Sale of
         Assets).

Management  believes  that the results of operations  for the second  quarter of
1999 and the completion of the transactions  referenced immediately above should
remove any uncertainty as to its ability to continue as a going concern. In view
of the  significant  changes  which  result  from the  events  described  above,
management believes that the results of operations and cash flows of the Company
reported herein are more indicative of the expected future results of operations
of the Company.  Comparisons of the Company's  results of operations for the six
and three month periods ended June 30, 1999 and 1998, and cash flows for the six
month periods ended June 30, 1999 and 1998, reflect  significant  improvement in
the Company's  operations  resulting  from assuming full operating and financial
responsibility  for  its  Santa  Maria  refinery  at May  1,  1999.  Results  of
operations for the six month period ended June 30, 1999,  and more  particularly
the three month  period  ended June 30,  1999,  are more  representative  of the
Company's  long-term  potential.  See  Management's  Discussion  and Analysis of
Financial  Condition  and  Results  of  Operations  and  Liquidity  and  Capital
Resources.

                                       7

<PAGE>

NOTE 1 - DESCRIPTION OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING
         POLICIES (Continued)

Inventories

Inventories  are principally  stated at the lower of cost  (first-in,  first-out
method) or market, and consist of the following at June 30, 1999:

                           Crude Oil                 $  960,463
                           Asphalt and
                             related by-products      4,548,888
                           Oilfield materials
                             and supplies               962,937
                                                     ----------
                                                     $6,472,288
                                                     ==========

Oil and Gas Property

The  Company  periodically  reviews  the  carrying  value  of its  oil  and  gas
properties  in  accordance  with   requirements  of  the  full  cost  method  of
accounting.  Under these rules,  capitalized costs of oil and gas properties may
not exceed the  present  value of  estimated  future net  revenues  from  proved
reserves,  discounted  at 10%,  plus the lower of cost or fair  market  value of
unproved  properties  ("ceiling").  Application  of this ceiling test  generally
requires  pricing  future  revenue at the prices in effect as of the end of each
reporting period and requires a writedown for accounting purposes if the ceiling
is exceeded.

New Accounting Pronouncements

In June 1998,  the  Financial  Accounting  Standards  Board issued SFAS No. 133,
"Accounting for Derivative  Instruments and Hedging  Activities." This statement
broadens the definition of a derivative  instrument and  establishes  accounting
and reporting standards  requiring that every derivative  instrument be recorded
in the balance sheet as either an asset or liability measured at its fair market
value.  Derivatives that are not hedges must be adjusted to fair value currently
in earnings.  If a derivative is a hedge,  depending on the nature of the hedge,
special  accounting  allows changes in fair value of the derivative to be either
offset  against the change in fair value of the hedged asset or liability in the
income  statement or to be  recognized as  comprehensive  income (a component of
stockholders'  equity)  until the hedged item is  recognized  in  earnings.  The
Company  must  formally  document,  designate  and assess the  effectiveness  of
transactions  that  receive  hedge  accounting.  The  ineffective  portion  of a
derivative's change in fair value will be immediately recognized in earnings.

The  Company  adopted  SFAS 133 in fiscal  year 1999,  but since it does not use
derivatives currently, there was no impact resulting from such adoption.


                                       8
<PAGE>

NOTE 2 - SALE OF ASSETS

In June 1999,  the Company  closed the  agreement  entered into in April 1999 to
sell  substantially  all  of  the  assets  of  Sabacol,  Inc.   ("Sabacol"),   a
wholly-owned  subsidiary  of the Company,  in exchange for  consideration  of at
least $10.0  million  consisting  of cash,  interests  in oil and gas  producing
properties in California,  and full release of the related debts.  The agreement
provides  for  the  payment  of  additional  consideration  to  Sabacol  if  the
difference between the January 1, 2000 reserve value (using the average wellhead
prices received for production during fourth quarter 1999) for Sabacol's oil and
gas properties and the California properties acquired by Sabacol is greater than
the  difference  between  the  January  1,  1999  reserve  value  for  the  same
properties.  If the differential is $5 million or less, by March 31, 2000 Omimex
will pay such  amount to  Sabacol  in cash or,  upon  non-payment,  reassign  to
Sabacol the 50%  interest in the  Velasquez-Galan  pipeline in Colombia  sold by
Sabacol to Omimex . If the differential is greater than $5 million, Sabacol will
have the option  through  May 31, 2000 of  repurchasing  for  approximately  $12
million  the assets  sold to Omimex  and  reassigning  to Omimex the  California
assets  purchased from Omimex.  If this option is not exercised,  Omimex will be
obligated  to pay  Sabacol $5 million in cash or, upon  non-payment  reassign to
Sabacol the Velasquez-Galan pipeline. On April 26, 1999, following the Company's
motion,  it was announced that Sabacol had successfully  obtained the Bankruptcy
Court's  approval of the sales  transaction and the authorized  dismissal of its
bankruptcy case, upon consummation of the sale. In July 1999, Sabacol filed with
the  bankruptcy  court a request to enter the order  dismissing  the  bankruptcy
case.

In connection with the closing of this transaction, the Company removed from its
accounts  approximately  $9.0  million  of  indebtedness,  consisting  of  trade
payables,  a promissory  note,  accrued  interest and Colombia  income taxes. In
addition, the Company recorded the acquisition of interests in two producing oil
and gas properties in California at a cost of approximately $790,000.

In April 1999,  the Company and IPH closed an agreement  with  Pembrooke  Calox,
Inc. for the sale of the Company's and IPH's  interests in a 355-acre  limestone
property  located in Indiana in exchange  for a  non-recourse  promissory  note,
secured by the limestone property.  The buyer had the option to pay either $3.85
million by July 31,  1999  followed by four  annual  payments  of $200,000  each
beginning in 2001,  or $5.7 million by November 1, 1999.  The buyer had not paid
any funds to the  Company  or IPH on or before  July 31,  1999.  As part of this
transaction,  the Company paid  Pembrooke  $50,000 and issued  16,736  shares of
Common  Stock  following  the  filing  of a  registration  statement  on May 17,
1999.The Company has not recorded the sales  transaction due to the terms of the
sale and pending realization of the note receivable on November 1, 1999.

                                       9

<PAGE>

NOTE 3 - STATEMENT OF CASH FLOWS

Following is certain supplemental  information  regarding cash flows for the six
month periods ended June 30, 1999 and 1998:

                                            1999               1998
          Interest paid                   $521,325          $    -
          Income taxes paid               $ 43,296          $    -


NOTE 3 - STATEMENT OF CASH FLOWS (continued)

Non-cash investing and financing transactions are as follows:

Dividend obligations on Saba's Preferred Stock for the periods March 24 to
31, 1999,  and April 1 to June 30, 1999,  that were due and payable on March 31,
1999, and June 30, 1999, of $9,000 and $107,400,  respectively,  were accrued by
increasing that issue's reported carrying amount.

In March 1999, the Company issued  1,290,000 shares of Common Stock at a cost of
$10.3  million to acquire 7.7 million  shares of common  stock of Saba (See Note
1-Acquisition of Saba Petroleum Company).

In May 1999,  the  Company  issued  16,736  shares of Common  Stock at a cost of
$100,000 in connection with the sale of the limestone property.

In May 1999, the Company  acquired  $2,627,493 of crude oil, asphalt and related
products by assuming credits against outstanding  receivables and the assumption
of accounts payable.

In June 1999, the Company realized  credits against a promissory note,  accounts
payable  and  Colombia  income  taxes  in the  total  amount  of $9  million  as
consideration for the sale of oil and gas property, and settlement of additional
accounts  payable and accounts  receivable were utilized to fund the acquisition
of producing oil and gas property at a recorded cost of $789,500.

NOTE 4 - NOTES PAYABLE AND LONG-TERM DEBT

Notes payable and long-term debt consist of the following at June 30, 1999:

     Saba 9% senior subordinated Debentures
      due 2005 (a)                          $ 3,299,660
     Loan agreement-Bank One (b)             14,101,769
     Demand loan agreement with a bank (c)    1,223,513
     Capital lease obligations (d)              418,047
     Promissory note (e)                        345,290
     Term loan with a bank (f)                  360,218
     Notes payable (g)                        2,000,000
     15% convertible senior subordinated
      Debenture due 2001 (h)                  1,000,000
     Loan agreement-BNY Financial
      Corporation (i)                         9,404,612
     Other                                       55,540
                                            -----------
                                             32,208,649
     Less current portion                    23,626,353
                                            -----------
                                            $ 8,582,296
                                            ===========

As discussed in Note 1, the Company  completed the  acquisition of Saba on March
24, 1999.  The following  notes discuss the debt  obligations  outstanding as of
June 30, 1999. With respect to certain of these  instruments,  the Company is in
the process of  renegotiating  the terms and conditions of the obligations  (See
Note  8  -  Subsequent   Events).

                                       10

<PAGE>

NOTE 4 - NOTES PAYABLE AND LONG-TERM DEBT (continued)

(a) In December 1995,  and February 1996,  Saba issued a total of $12.65 million
of 9% convertible senior subordinated debentures ("Debentures") due December 15,
2005. The Debentures were  convertible  into common stock of Saba, at the option
of the holders of the Debentures,  at any time prior to maturity at a conversion
price of $4.38 per share, subject to adjustment in certain events.

Debentures in the amount of $9,075,000  were converted into 2,074,213  shares of
Saba's common stock prior to the  acquisition of Saba by the Company on March24,
1999.

The Company is currently in discussions with the majority holder of the
outstanding  Debentures  to amend  the  terms of the  obligation  (See  Note 8 -
Subsequent Events).

Saba is not in  compliance  with  certain of the  Debentures'  restrictions  and
covenants, and accordingly, such debt is classified as currently payable at June
30, 1999.

(b) Amounts  outstanding under the loan agreement with Bank One, Texas aggregate
$14.1 million at June 30, 1999. A portion of the indebtedness was advanced under
a reducing,  revolving  borrowing  base loan.  The  balance of the  indebtedness
consists  of term loans that  matured  on July 31,  1998,  and were not paid nor
extended.

In February  1999,  Bank One, Texas notified Saba that as a result of continuing
defaults  under  Saba's  principal  credit  facilities  with Bank One the entire
amount of $20.1 million then outstanding under the facilities was accelerated
and declared immediately due and payable. In May 1999, the Company borrowed $6.0
million under the terms of a new credit facility with BNY Financial  Corporation
and applied  such  proceeds to the Bank One,  Texas  indebtedness,  reducing the
outstanding balance to $14.1 million.

In July  1999,  the  Company,  Saba and Bank One  entered  into an  Amended  and
Restated  Forbearance  Agreement,  under  which  Bank One  agreed  that it would
forbear  from  exercising  its  remedies  under the  credit  facilities  through
September  15,  1999,  provided  that  Saba  maintain  compliance  with  certain
conditions  regarding  Events of Default,  making timely  interest  payments and
securing alternative financing to retire the Bank One, Texas indebtedness.

In July 1999,  the Company  entered  into a  commitment  letter with a financial
institution  to lend the  Company a minimum  of $14.0  million,  secured  by the
Company's interest in certain oil and gas properties and certain California real
estate.  Proceeds  from  this  financing  will be used to pay off the  Company's
indebtedness to Bank One, Texas in the amount of $14.1 million that is reflected
as a current liability in the accompanying balance sheet.

                                       11


<PAGE>


NOTE 4 - NOTES PAYABLE AND LONG-TERM DEBT(continued)

(c) The Company's Canadian  subsidiary has a demand revolving reducing loan with
a borrowing  base of $1.2 million.  Interest is payable at a variable rate equal
to the  Canadian  prime rate plus 0.75% per annum (7.0% at June 30,  1999).  The
loan is collateralized by the subsidiary's oil and gas producing  properties and
a first and fixed  floating  charge  debenture in the  principal  amount of $3.6
million over all assets of the  subsidiary.  The  borrowing  base reduces at the
rate of $34,175 per month.  In accordance  with the terms of the loan agreement,
$410,100 of the total loan  balance of $1.2 million is  classified  as currently
payable at June 30, 1999.  Although  the bank can demand  payment in full of the
loan at any time,  it has provided a written  commitment  not to do so except in
the event of default.  Management  believes  that there has not been an event of
default under this agreement.

(d) A subsidiary of the Company leases certain  equipment under  agreements that
are classified as capital leases.  Lease payments vary from three to five years.
The effective  interest rate on the total amount of  capitalized  leases at June
30, 1999, was 8.21%.

(e)  The  promissory  note  ($345,290)  is due to the  seller  of an oil and gas
property,  which was acquired by Saba in December  1997. The note bears interest
at the rate of 13.5%, and is classified as a current liability.

(f) The term loan with a bank  ($360,218) is due to the seller of a fee interest
in property in which the Company owns mineral interests. The note bears interest
at the prime rate plus 1% (8.75% at June 30,  1999),  is scheduled for repayment
in  monthly   installments   to  a  maturity  date  of  February  2001,  and  is
collateralized by the fee interest acquired by the Company.

(g) In October  1998 and  November  1998,  the  Company  borrowed  $500,000  and
$1,500,000,  respectively,  from  International  Publishing  Holding,  S.  A., a
significant  shareholder  of the Company.  The initial  borrowing  does not bear
interest;   the  second  note  bears   interest  at  the  rate  of  6%,  and  is
collateralized  by all of the issued and outstanding  shares of capital stock of
Greka SMV Inc., a wholly owned  subsidiary of the Company.  Both loans have been
amended and mature for payment on September 30, 1999.

(h) In February,  1999, the Company issued $1,000,000 of 15% convertible  senior
subordinated  debentures due February 1, 2001. The debentures are secured by the
Company's limestone deposits to the extent of the outstanding debenture balance.
The debentures are convertible  into Common Stock of the Company,  at the option
of the holders of the  debentures,  at any time from August 1, 1999,  to January
31,  2000,  at a  conversion  price of $15.00  per  share,  and at any time from
February 1, 2000,  until  January 31,  2001,  at a  conversion  price of $20.00.
Interest  will accrue on the  debentures to the maturity  date.  The Company may
call the entire amount outstanding, or a portion thereof, at any time during the
term of the  debenture  by paying the  principal  amount  owing plus any accrued
interest.  The principal use of proceeds from the sale of the  debentures was to
provide working capital.

                                       12
<PAGE>


NOTE 4 - NOTES PAYABLE AND LONG-TERM DEBT(continued)

(i) In May 1999,  the Company  entered into a loan  agreement with BNY Financial
Corporation that provides for financing of up to $11.0 million,  consisting of a
term note in the amount of $6.0 million and a revolving  credit  facility in the
face amount of $5.0 million. The term loan was fully advanced at closing and the
proceeds were used to reduce  indebtedness with Bank One, Texas.  Advances under
the revolving loan are based upon eligible accounts  receivable and inventory of
the Company's asphalt refinery  operation.  Amounts outstanding under the credit
facility bear interest at the rate of prime plus 1% (8.75% at June 30, 1999) and
are collateralized by real estate interests located in Santa Maria,  California,
all  assets  owned  by  Santa  Maria  Refining  Company,  and the  common  stock
certificates of Santa Maria Refining Company and Saba Realty, Inc., wholly-owned
subsidiaries of the Company. Amortization of the term loan is scheduled to begin
in August 1999, and  accordingly,  $3.2 million of the loan amount is classified
as currently payable at June 30, 1999.

NOTE 5 -  PREFERRED STOCK OF SUBSIDIARY

In December 1997,  Saba sold 10,000 shares of Series A 6% Convertible  Preferred
Stock for $10.0 million to RGC International  Investor LDC. ("RGC").  Since that
date,  a portion of the issued  shares had either been  redeemed  or  converted,
including 150 shares of Preferred  Stock  converted  into 305,868 shares of Saba
common stock in January 1999,  such that at June 30, 1999,  there remained 7,160
shares of preferred  stock  outstanding.  On March 15, 1999, the Company and RGC
entered into a term sheet that  provided  for the  conversion  of the  preferred
stock to a subordinated convertible note obligation of the Company. Negotiations
relating to the final documentation of the agreement are ongoing.

NOTE 6 - BUSINESS SEGMENTS

Effective  January 1, 1998, the Company  adopted the provisions of SFAS No. 131,
"Disclosures  about  Segments of an  Enterprise  and Related  Information."  The
Company  considers  that  its  operations  are  principally  in  three  industry
segments:   Central  Coast  of  California   production  and  asphalt   refining
("Integrated  Operations"),  exploration  and  production ("E & P") domestic and
exploration and production ("E & P") international.

Earnings of industry  segments exclude interest expense on corporate  borrowings
and unallocated corporate expenses.

Foreign  income and other taxes and certain  state taxes are included in segment
earnings on the basis of operating results.

Identifiable  assets are those assets used in the  operations  of the  segments.
Corporate  assets consist of cash,  short-term  investments,  certain  corporate
receivables, and other assets.

                                       13
<PAGE>


NOTE 6 - BUSINESS SEGMENTS (continued)

Summaries of the  Company's  operations  by segments for the six and three month
periods ended June 30, 1999 and 1998, are as follows (dollars in thousands):

<TABLE>
<CAPTION>

Six months ended           Integrated    E & P     E & P       Corporate
June 30, 1999:             Operations  domestic international  and other   Total
- ------------------------   --------   --------    --------    --------    --------
<S>                        <C>        <C>         <C>         <C>         <C>
Total revenues .........   $  5,470   $  1,564    $  2,015    $   --      $  9,049
Production costs .......      2,787        751       1,111        --         4,649
Other expenses .........        181        423         127         856       1,587
Depreciation,
 depletion and
 amortization ..........        921        442         299          57       1,719
                           --------   --------    --------    --------    --------
Results of operations
 from segment
 activities ............      1,581        (52)        478        (913)      1,094

Interest expense, income
taxes and other (income)         72         62         (76)        914         972
                           --------   --------    --------    --------    --------
Net Income (Loss) ......   $  1,509   $   (114)   $    554    $ (1,827)   $    122
                           ========   ========    ========    ========    ========
Identifiable assets at
June 30, 1999 ..........   $ 48,002   $ 12,332    $  2,216    $ 19,770    $ 82,320
                           ========   ========    ========    ========    ========
</TABLE>


Six months ended           Integrated    E & P     E & P       Corporate
June 30, 1998:             Operations  domestic international  and other   Total
- ------------------------   --------   --------    --------    --------    ------
Total revenues .........   $ 122                                          $ 122
Production costs .......      65                                             65
Other operating expenses   $ 721                                 $721
Depreciation, depletion
 and amortization ......     109                                            109
Results of operations
 from segment activities     (52)
Interest expense and
other (income) (net) ...      --                                  (50)      (50)

Net loss ...............   $ (52)                               $(671)    $(723)


                                       14
<PAGE>

NOTE 6 - BUSINESS SEGMENTS (continued)

Three months ended       Integrated    E & P     E & P       Corporate
June 30, 1999:           Operations  domestic international  and other   Total
- ------------------         -------   -------    -------      ---------  -------
Total revenues .........   $ 5,314   $ 1,510    $ 1,872      $      --  $ 8,696
Production costs .......     2,698       715      1,023             --    4,436
Other expenses .........       163       416        100            483    1,162
Depreciation,
 depletion and
 amortization ..........       800       401        267             33    1,501
                           -------   -------    -------      ---------  -------
Results of operations
 from segment
 activities ............     1,653       (22)       482           (516)   1,597

Interest expense, income
tax and other (income) .        72        62        (76)           284      342
                           -------   -------    -------      ---------  -------
Net Income (Loss) ......   $ 1,581   $   (84)   $   558      $    (800) $ 1,255
                           =======   =======    =======      =========  =======

Three months ended       Integrated    E & P     E & P       Corporate
June 30, 1998:           Operations  domestic international  and other   Total
- ------------------         -------   -------    -------      ---------    -----

Total revenues ...........   $  87                                           87
Production costs .........      31                                           31
Other operating expenses .     366                                 366
Depreciation, depletion
 and amortization ........      70                                           70
                           -------
Results of operations
 from segment activities       (14)

Interest expense and
other (income) (net) .....      --                                 (15)     (15)
                           -------                           ---------    -----
Net loss .................   $ (14)                              $(351)   $(365)
                           =======                           =========    =====

Total  assets at June 30,  1999,  increased  by $61.5  million  from the  amount
reported at December 31, 1998, due principally to the acquisition of Saba by the
Company on March 24, 1999.

Revenues and expenses reflect Saba's operations on a consolidated basis from the
effective date of the acquisition, March 24, 1999.

In  view  of the  significant  changes  to  the  Company  during  1998  and  the
acquisition of Saba completed in March 1999, and the changes  resulting from the
sale of certain  assets  (See Note 2 - Sale of  Assets),  the change in refinery
operations,  and debt  restructuring  (See Note 4 - Notes  Payable and Long-Term
Debt and Note 8 - Subsequent  Events),  management  believes that the results of
operations  for the three months ended June 30,  1999,  of the Company  reported
herein are more  indicative of the expected  future results of operations of the
Company.

                                       15

<PAGE>

NOTE 7 - CONTINGENCIES

In 1993, Saba acquired a producing  mineral  interest in California from a major
oil company. At the time of acquisition,  Saba's  investigation  revealed that a
discharge of diluent, a light, oil-based fluid which is often mixed with heavier
grades of crude had occurred on the acquired  property.  The purchase  agreement
required  the seller to  remediate  the area of the  diluent  spill.  After Saba
assumed  operation  of the  property,  it  became  aware of  additional  diluent
contamination  and  believes the major oil company is  responsible  to remediate
these  areas  as  well.  Saba has  notified  the  seller  of its  obligation  to
remediate. The Company expects ongoing discussions with the seller in order that
the seller comply with the required remediation.

In 1995, Saba agreed to acquire an oil and gas interest in California on which a
number of out of  production  oil  wells had been  drilled  by the  seller.  The
acquisition  agreement  required that Saba assume the  obligation to abandon any
wells that Saba did not return to production,  irrespective  of whether  certain
consents  of third  parties  necessary  to  transfer  the  property to Saba were
obtained.

Management believes Saba has no obligation to remediate this property because it
believes  the  seller  did not give  Saba any  consideration  to enter  into the
contract for the property.  The Company anticipates ongoing discussions with the
seller in order that the seller  comply  with the  required  obligations  of the
property.

The Company  owns an asphalt  refinery in Santa  Maria,  California,  with which
significant environmental remediation obligations are associated.  The party who
sold the asphalt  refinery to Saba performs all  environmental  obligations that
arose  during and as a result of its  operations  of the  refinery  prior to the
acquisition by Saba. The extent of such remediation is ongoing.

The Company,  as is customary in the  industry,  is required to plug and abandon
wells and remediate facility sites on its properties after production operations
are completed.  The cost of such  operation will be significant  and will occur,
from time to time, as properties are abandoned.

There  can  be no  assurance  that  material  costs  for  remediation  or  other
environmental  compliance will not be incurred in the future.  The occurrence of
such environmental  compliance costs could be materially adverse to the Company.
No  assurance  can be given that the costs of  closure  of any of the  Company's
other oil and gas  properties  would not have a material  adverse  effect on the
Company.

                                       16



<PAGE>

NOTE 8 - SUBSEQUENT EVENTS

Bank One Indebtedness

In July 1999, the Company,  Saba and Bank One, Texas entered into an amended and
restated  forbearance  agreement under which Bank One has agreed to forbear from
exercising  its  remedies  to  collect  the  indebtedness  owed by Saba  through
September 15, 1999 on the condition  that the Company shall have entered into on
or before July 15, 1999 a term sheet with a reputable  financial  institution or
other lender acceptable to Bank One pursuant to which such lender has stated its
willingness to fund a loan to Saba on or before  September 15, 1999, all or part
of the  proceeds  of  which  would  be used to pay off in full  the  outstanding
principal balance and accrued, unpaid interest owed by Saba to Bank One.

Additional Financing

In July 1999,  the Company  entered  into a  commitment  letter with a financial
institution  to lend the  Company a minimum  of $14.0  million,  secured  by the
Company's interest in certain oil and gas properties and certain California real
estate.  Proceeds  from  this  financing  will be used to pay off the  Company's
indebtedness to Bank One, Texas in the amount of $14.1 million that is reflected
as a current  liability in the accompanying  balance sheet.

Beaver Lake Resources Corporation

In July 1999,  the Company  acquired the  remaining  common stock of Beaver Lake
Resources  Corporation  ("BLRC")  that it did not hold  effective  July 31, 1999
whereby the Company will issue a total of approximately  68,000 shares resulting
in each BLRC  shareholder  receiving 1 share of the  Company's  common  stock in
exchange  for  74.4  shares  of  BLRC's  common  stock.  Beaver  Lake  Resources
Corporation is now a wholly-owned subsidiary of the Company.

Saba Debentures

In July 1999, the Company  entered into a term sheet with the majority holder of
the  outstanding  Saba  debentures  to exchange the  debentures  of Saba for new
debentures of the Company with interest at the rate of 9%,  maturing on December
31, 2005 with a right of the  Company to redeem at any time for an amount  equal
to 102% of the principal amount plus any accrued but unpaid interest, subject to
the right of holders  to first  convert.  The  conversion  price  offered by the
Company is 95% of the average  closing bid price of the  Company's  common stock
for the 30 consecutive trading days of the Company's common stock ending one day
prior to the date notice of  conversion  is received by the  Company,  but in no
event less than $8.50 nor greater than $12.50 per share. The terms further offer
that,  commencing  April 1, 2000, each holder of the Company's  debentures shall
have the right upon written  notice to the Company to require that it redeem its
debentures  at an amount  equal to the  principal  amount  plus any  accrued but
unpaid  interest.  The Company  expects  most of the Saba  debenture  holders to
accept the term sheet and  further  expects the Saba  debentures  to be delisted
from the American Stock Exchange.

                                       17


<PAGE>

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

Overview

     GREKA  Energy is an  independent  integrated  energy  company  committed to
create shareholder value by capitalizing on consistent cash flow hedged from oil
price fluctuations  within integrated  operations,  exploiting E&P opportunities
and  penetrating  new niche markets  utilizing  proprietary  technology  with an
emphasis on low cost short radius horizontal  drilling technology patented by BP
Amoco and licensed to GREKA  Energy.  GREKA  Energy has oil and gas  production,
exploration and  development  activities in North America and the Far East, with
primary areas of activity in Alberta, California,  Louisiana, Texas, New Mexico,
Indonesia  and China.  In  addition,  GREKA  Energy owns and operates an asphalt
refinery in California.

         GREKA Energy has a three-prong  strategy that  capitalizes on its asset
base to enhance shareholder value as follows:

         Integrated Hedged Operations

Hedged  operations of GREKA Energy focus on the  integration  of its Santa Maria
(California)  assets,  including an asphalt  refinery and interests in heavy oil
fields.  To date,  GREKA  Energy  has only been  able to  supply to the  asphalt
refinery  20-35%  of its heavy  oil  requirements.  The  hedged  operations  are
targeted to capitalize on the stable  asphalt  market in California by providing
the feedstock (heavy oil) into the refinery at cost. The planned  integration of
the refinery  (100% owned) with the interests in the heavy oil producing  fields
(100% working  interest)  should  provide a stable hedge to GREKA Energy on each
equity barrel. GREKA Energy's strategy in these integrated assets is two-fold:

     1.  GREKA Energy  intends to  proceed  with  acquisitions  that enhance the
         long-term feedstock supply to the refinery.

     2.  GREKA Energy  intends to implement  the  proprietary  Amoco  Horizontal
         Drilling Technology to cost-efficiently boost production rates from the
         the Company's 150 potential drilling locations  identified in the Santa
         Maria Valley area of central California.

The two actions are targeted to increase  throughput  into the refinery from the
rate at June 30, 1999 of  approximately  3,500 barrels per day to 10,000 barrels
per day by yearend 2001. It is  anticipated  that the  profitability  from these
integrated  operations  will not be affected by volatile oil prices.  It is also
anticipated  that,  by using  equity  barrels  to supply the  refinery,  working
capital  requirements  should  be lower and cash flow  should be  enhanced.  The
continued  stability of the price of asphalt,  coupled  with  reduced  costs for
processing  and lifting,  should create a substantial  value for GREKA  Energy's
shareholders.

                                       18
<PAGE>

         Exploitation & Production

The Company is currently  focusing on return to production ("RTP") work that had
been ignored by Saba for over eighteen  months.  Such RTP is expected to enhance
the current production levels and capitalize on current oil prices. GREKA Energy
plans to  capitalize  on its existing  portfolio  of domestic and  international
exploration  projects that are synergistic  with GREKA Energy's Amoco Horizontal
Drilling  Technology.  The Company plans to  specifically  focus on its existing
concessions  in locations  such as China where the Company  believes  there is a
significant demand for energy.

         Amoco Horizontal Drilling Technology

GREKA Energy plans to continuously  pursue new,  emerging  opportunities  in the
energy  business to identify  and  evaluate  niche  markets for its  proprietary
knowledge.  Two  specific  niche  targets are coal bed methane  projects and gas
storage.  These opportunities  should provide significant upside from the use of
short horizontal laterals.

Recent History

     During  the  first  part  of  1998,  management  of  GREKA  Energy  focused
substantially  all of its efforts on corporate  restructuring,  recapitalization
and acquisition efforts and an investment in a horizontal drilling pilot program
in the Cat Canyon  field in  California  that all were part of its  strategy  to
capitalize on its experience with  horizontal  drilling  technology.  During the
latter  part of 1998 and early 1999,  management  was  primarily  focused on the
acquisition of Saba,  which had  substantial  reserves suited to exploitation by
GREKA Energy's horizontal drilling  technology,  and considerable  expenses were
incurred in connection with the Saba  transactions in the first quarter of 1999.
Due to the  significance  to GREKA  Energy  of the Saba  acquisition,  which was
completed  effective March 24, 1999, GREKA Energy's management and staff devoted
a  substantial  amount of time and effort to the  acquisition.  Greka Energy has
already  executed,  and continues to execute,  an aggressive  rework  program to
return to production  existing  wells on all  properties  that had wells shut-in
over eighteen months. Subsequent to the reworks, Greka Energy intends during the
third quarter of 1999 to implement  its  horizontal  drilling  program using its
proprietary technology on the Santa Maria Valley area assets.

Acquisition of Saba

     During the  fourth  quarter  of 1998 and the first  quarter of 1999,  GREKA
Energy entered into the following transactions culminating in the acquisition of
Saba effective March 24, 1999:

                                       19
<PAGE>

     On  October  6, 1998,  GREKA  Energy  entered  into an  agreement  with RGC
International Investors, LDC, by which GREKA Energy acquired on October 6, 1998,
690 shares of the 8,000 shares of issued and outstanding Preferred Stock of Saba
held by RGC in exchange  for cash in the amount of $750,000,  of which  $500,000
was borrowed from  International  Publishing Holding s.a. ("IPH"), a shareholder
of GREKA Energy.  GREKA Energy  executed a promissory note to repay the $500,000
to IPH without interest, which note is now due September 30, 1999.

         Under this  Agreement,  GREKA  Energy was granted the  exclusive  right
until  November  6,1998 to acquire from RGC up to an additional  6,310 shares of
Saba Preferred
Stock  held  by  RGC  in  exchange  for  cash  in the  amount  of  approximately
$6,859,000,  with such exclusive right subject to an extension for an additional
thirty days by GREKA Energy's payment of $500,000. GREKA Energy paid $500,000 to
RGC on November 6, 1998 to extend the term of the exclusive  right,  but did not
exercise the right.

     On October 8, 1998 GREKA Energy and Saba  entered  into an agreement  under
which on  November 6, 1998 Saba issued to GREKA  Energy  333,333  shares of Saba
common stock in exchange for cash of $1,000,000.

     The  November  6,  1998  payments  to RGC and Saba were  financed  by GREKA
Energy's issuance to IPH on November 4, 1998 of a promissory note payable in
the amount of $1,500,000,  bearing 6% interest,  which note is now due September
30, 1999. The promissory  note is secured by GREKA Energy's pledge of all of the
issued and  outstanding  shares of capital  stock of Greka SMV,  Inc.,  a wholly
owned subsidiary of GREKA Energy.

         IPH in  conjunction  with GREKA  Energy made open market  purchases  of
approximately  5% of the issued and  outstanding  shares of Saba  common  stock.
Under an option  agreement  between  GREKA Energy and IPH,  GREKA Energy had the
right to purchase the approximate  568,200 shares of Saba common stock purchased
by IPH at an exercise  price equal to the cost to IPH of  acquiring  such shares
plus twenty percent. IPH had a put agreement that became effective April 1, 1999
and was exercised on such date.  The Company will issue 140,886 shares to IPH in
exchange  for  the  shares  of  Saba  owned  directly  by  IPH,   following  the
effectiveness  of a registration  statement.  Subsequently,  GREKA Energy during
October and early November 1998 directly  acquired  80,000 shares of Saba common
stock in open market purchases at an aggregate cost of approximately $70,130.

     On December 18, 1998 GREKA Energy  entered into an agreement to acquire the
2,976,765  shares of Saba common stock held by Saba  Acquisub,  Inc. in exchange
for the  issuance by GREKA Energy of  1,340,000  shares of GREKA  Energy  common
stock to the shareholder of Saba Acquisub.

     Also  on  December  18,  1998,  GREKA  Energy  and  Saba  entered  into  an
acquisition  agreement  whereby  GREKA Energy would acquire all of the remaining
shares of Saba common stock and the shareholders of Saba other than GREKA Energy
would  receive  shares of GREKA  Energy  common  stock  based on a  contemplated
exchange  ratio of one share of GREKA Energy common stock for each six shares of
Saba common stock.  The acquisition  was completed  effective March 24, 1999 and
GREKA Energy issued approximately  1,290,000 shares of its common stock and Saba
became a wholly owned subsidiary of GREKA Energy.

                                       20
<PAGE>

Sale of Non-Core Assets

         Colombia Assets

     In June 1999, the Company  closed the agreement  entered into in April 1999
to  sell  substantially  all of the  assets  of  Sabacol,  Inc.  ("Sabacol"),  a
wholly-owned  subsidiary  of the Company,  in exchange for  consideration  of at
least $10.0  million  consisting  of cash,  interests  in oil and gas  producing
properties in California,  and full release of the related debts.  The agreement
provides  for  the  payment  of  additional  consideration  to  Sabacol  if  the
difference between the January 1, 2000 reserve value (using the average wellhead
prices received for production during fourth quarter 1999) for Sabacol's oil and
gas properties and the California properties acquired by Sabacol is greater than
the  difference  between  the  January  1,  1999  reserve  value  for  the  same
properties.  If the differential is $5 million or less, by March 31, 2000 Omimex
will pay such  amount to  Sabacol  in cash or,  upon  non-payment,  reassign  to
Sabacol the 50%  interest in the  Velasquez-Galan  pipeline in Colombia  sold by
Sabacol to Omimex . If the differential is greater than $5 million, Sabacol will
have the option  through  May 31, 2000 of  repurchasing  for  approximately  $12
million  the assets  sold to Omimex  and  reassigning  to Omimex the  California
assets  purchased from Omimex.  If this option is not exercised,  Omimex will be
obligated  to pay  Sabacol $5 million in cash or, upon  non-payment  reassign to
Sabacol the Velasquez-Galan pipeline. On April 26, 1999, following the Company's
motion,  it was announced that Sabacol had successfully  obtained the Bankruptcy
Court's  approval of the sales  transaction and the authorized  dismissal of its
bankruptcy case, upon consummation of the sale. In July 1999, Sabacol filed with
the  bankruptcy  court a request to enter the order  dismissing  the  bankruptcy
case.

         Limestone Property

     In April  1999,  the  Company and IPH closed an  agreement  with  Pembrooke
Calox,  Inc.  for the sale of the  Company's  and IPH's  interests in a 355-acre
limestone property located in Indiana in exchange for a non-recourse  promissory
note, secured by the limestone property.  The buyer had the option to pay either
$3.85 million by July 31, 1999 followed by four annual payments of $200,000 each
beginning in 2001,  or $5.7 million by November 1, 1999.  The buyer had not paid
any funds to the  Company  or IPH on or before  July 31,  1999.  As part of this
transaction,  the Company paid  Pembrooke  $50,000 and issued  16,736  shares of
Common Stock following the filing of a registration statement on May 17, 1999.

Refinery Operations

     In May 1999, GREKA Energy assumed all marketing and distribution operations
at its refinery in Santa Maria,  California  that were  previously  performed by
Crown Asphalt  Distribution LLC under a processing agreement terminated by GREKA
Energy.  Under  the  terms of this  agreement,  each  party  had been  receiving
approximately  fifty percent of the net income from the  refinery.  During 1998,
the  refinery  processed  on average  3,850  barrels per day of  throughput  and
generated   revenues  of  approximately   $22  million  with  a  net  income  of
approximately  $4.7 million.  During the term of the  processing  agreement with
Crown,  Saba had only  recognized  and reported its fifty  percent  share of the
profits from the refinery  operations.  GREKA  Energy  expects to recognize  and
report refinery revenues at a similar level, as well as increased operating cash
flows, as a result of assuming such operations.

                                       21
<PAGE>

Cautionary Information About Forward-Looking Statements

     This  report  contains  forward-looking  statements  within the  meaning of
Section 27A of the  Securities  Act of 1933 and  Section  21E of the  Securities
Exchange Act of 1934 that include, among others, statements concerning:

        *  the benefits expected to result from GREKA Energy's recent
           acquisition of Saba discussed below, including
        *  synergies in the form of increased revenues,
        *  decreased  expenses and avoided  expenses and  expenditures  that are
           expected to be  realized by GREKA  Energy and Saba as a result of the
           transaction, and
        *  the complementary nature of GREKA Energy's horizontal drilling
           technology and certain Saba oil reserves, and
        *  other statements of:
        *  expectations,
        *  anticipations,
        *  beliefs,
        *  estimations,
        *  projections, and
        *  other similar matters that are not historical  facts,  including such
           matters as:
        *  future capital,
        *  development and exploration expenditures (including the amount
           and nature thereof),
        *  drilling of wells,  reserve  estimates(including  estimates of future
           net revenues  associated  with such reserves and the present value of
           such future net revenues),
        *  future production of oil and gas,
        *  repayment of debt,
        *  the  state  of  GREKA  Energy's  Year  2000  readiness,
        *  business strategies, and
        * expansion and growth of business operations.


     These statements are based on certain  assumptions and analyses made by the
management of GREKA Energy in light of:

     *  past experience and perception of:
        *  historical trends,
        *  current conditions,
        *  expected future developments, and

     *  other  factors  that  the  management  of  GREKA  Energy   believes  are
        appropriate under the circumstances.

     GREKA Energy cautions the reader that these forward-looking  statements are
subject to risks and uncertainties, including those associated with:

     *  the financial environment,
     *  the regulatory environment, and
     *  trend projections,
that  could  cause  actual  events or results  to differ  materially  from those
expressed or implied by the  statements.  Such risks and  uncertainties  include
those risks and uncertainties identified below.


                                       22

<PAGE>

Cautionary Information About Forward-Looking Statements (continued)

     Significant  factors that could  prevent  GREKA Energy from  achieving  its
stated goals include:

     *  the failure by GREKA Energy to integrate  the  respective  operations of
        GREKA  Energy and Saba or to achieve  the  synergies  expected  from the
        acquisition of Saba,
     *  the failure by GREKA Energy to obtain refinancing agreements or
        arrange for the payment of Saba obligations,
     *  declines in the market prices for oil and gas,
     *  the failure of GREKA Energy's technology systems or the technology
        systems of third parties with whom GREKA Energy has material
        relationships to be Year 2000 compliant, and
     *  adverse changes in the regulatory environment affecting GREKA Energy.

The  cautionary  statements  contained  or referred to in this report  should be
considered in connection  with any  subsequent  written or oral  forward-looking
statements  that may be issued by GREKA Energy or persons acting on its or their
behalf.  GREKA Energy undertakes no obligation to release publicly any revisions
to any  forward-looking  statements to reflect events or circumstances after the
date hereof or to reflect the occurrence of unanticipated events.

Long-Term Potential

     Management  believes that the results of operations and cash flows of GREKA
Energy  reported  herein are more  indicative of the expected  future results of
operations  and cash flows of GREKA Energy,  most  particularly,  the results of
operations  achieved  during  the  three  month  period  ended  June  30,  1999.
Management  further  believes  that the results of  operations  of GREKA  Energy
reported  herein are  representative  of the  Company's  long term  potential in
consideration  that the Statement of Operations for the three month period ended
June 30, 1999  reflects  only two, not three,  complete  months of the Company's
refinery  operations  since  taking over the sales and  marketing of its refined
products at May 1, 1999.

Results of Operations

Comparison of Three Month Periods Ended June 30, 1999 and 1998

     Revenues increased from $86,970 for the second quarter of 1998 to$8,695,456
for the second quarter of 1999. This increase was primarily  attributable to the
acquisition of Saba,  followed by the  cancellation of the processing  agreement
with Crown Asphalt Distribution on April 30, 1999 and the subsequent recognition
of refinery revenues bythe Company.

     Other  revenues of $749,842  in the second  quarter of 1999 were  primarily
attributable  to  pipeline  tariff  income  and  processing  fees from the Crown
agreement.

     Production  costs  increased from $30,381 for the second quarter of 1998 to
$4,435,414  for  the  second  quarter  of  1999.  This  increase  was  primarily
attributable  to the  cancellation  of  the  Crown  agreement  and  the  related
recognition of refinery expenses by the Company and lease operating  expenses on
properties included in the Saba acquisition.

     General and administrative  expenses increased from $365,984 for the second
quarter of 1998 to $1,162,267  for the second  quarter of 1999. The increase was
primarily attributable to expenses related to the acquisition of Saba.

                                       23

<PAGE>

Results of Operations (continued)

     Depletion,  depreciation  and  amortization  increased from $70,498 for the
second  quarter  of 1998 to  $1,500,811  for the  second  quarter  of 1999.  The
increase was primarily attributable to the acquisition of Saba.

     Interest expense of $542,851 was attributable to borrowings by the Company
from IPH and BNY  Financial  Corporation,  the  issuance of 15%  debentures  and
assumption of debt related to the acquisition of Saba.

Comparison of Six Month Periods Ended June 30, 1999 and 1998

         Revenues  increased  from  $121,659  in  the  first  half  of  1998  to
$9,048,558 in the first half of 1999. The substantial increase in revenue is due
to acquisition of Saba and  cancellation  of the marketing  agreement with Crown
Asphalt Distribution.

         Production  costs  increased  from $64,553 in the first half of 1998 to
$4,648,400  in the first half of 1999.  This  increase  is  consistent  with the
increase in revenues  related to the  cancellation  of the Crown  agreement  and
lease operating expenses on properties included in the Saba acquisition.

     General and  administrative  expenses  increased from $720,531 in the first
half of 1998 to $1,587,003 in the first half of 1999. General and administrative
expenses have increased due to the acquisition of Saba.

     Depreciation,  depletion and  amortization  increased  from $109,366 in the
first half of 1998 to  $1,719,186  in the first half of 1999.  The  increase was
attributable to the acquisition of Saba.

     Interest  expense of $646,271 was attributable to borrowings by the Company
from IPH and BNY  Financial  Corporation,  the  issuance of 15%  debentures  and
assumption of debt included in the acquisition of Saba.

Liquidity and Capital Resources

     Working  capital  increased  $15,572,588  from a deficit of  $37,976,891 at
March 31, 1999 to a deficit of  $22,404,303  at June 30, 1999.  Working  capital
deficit at June 30, 1999 of $22,404,303 increased from a working capital deficit
of $1,827,854 at December 31, 1998.  Current assets  increased  $13,765,433 from
$421,807 at December 31, 1998 to $14,187,240 at June 30, 1999 as a result of the
acquisition  of Saba and the Company  assuming the operations of its Santa Maria
refinery.  Approximately  $7.7  million of refinery  raw  material  and finished
product  inventory  and  refinery  accounts   receivable  result  from  refinery
operations.  Current liabilities  increased from $2,249,661 at December 31, 1998
to $36,591,543 at June 30, 1999, an increase of  $34,341,882.  Accounts  payable
increased  as a  result  of the  acquisition  of  Saba  and  the  assumption  of
operations of the Santa Maria  refinery.  The current  portion of long term debt
increased $21,613,015 during the period.

         Cash  and  cash  equivalents  increased  $1,918,407  from  $250,212  at
December 31, 1998 to $2,168,619 at June 30, 1999. Of this increase, $444,800 was
due to the cash and cash  equivalents of Saba; the remainder of the increase was
due to $1.0 million of debentures issued by the Company during the first quarter
reduced by  expenditures  for  quarterly  operations.  The Santa Maria  refinery
operations produced substantial cash flow during the second quarter of 1999.

                                       24
<PAGE>
         Cash Flows

     The  Company's  net cash used in  operating  activities  decreased  from an
outflow of $1,447,475 for the six month period ended June 30, 1998 to an outflow
of $818,409  for the six month  period  ended June  30,1999.  Net income for the
period,  adjusted  for non-cash  charges,  provided  $2,524,049  of cash inflow.
Changes in other assets and  liabilities  were  responsible for cash outflows of
$3,342,458.

     The Company's net cash flows from investing activities decreased from a net
outflow of  $1,135,462  from the six month  period  ended June 30, 1998 to a net
outflow of $1,239,553 for the six month period ended June 30, 1999.  This change
was  primarily  attributable  to a $1 million  investment  in inventory  for the
asphalt refinery.

     The Company's net cash provided by financing  activities  increased from an
inflow of $65,678 for the six month  period  ended June 30, 1998 to an inflow of
$3,976,369 in the six months ended June 30, 1999.  Cash was provided  during the
six months ended June 30, 1999 from proceeds of the Company's financing facility
with BNY Financial  Corporation in the amount of  $10,526,450  and proceeds from
the Company's  15%  Debenture in the amount of $1 million.  Cash was used during
the six month period ended June 30, 1999 to reduce its  obligation  to Bank One,
Texas by $6 million and make  payments  on its BNY  Financial  Corporation  note
payable in the amount of $1,121,838.

         Liquidity

     Under the direction of GREKA Energy's management and strategy, GREKA Energy
has  significantly  improved  its  liquidity  and  expects  to have low  capital
requirements.  Specifically,  GREKA Energy expects to have an annual capex of $5
million  funded by its cash flow.  The  Company  is current on all its  interest
payments,  and has  sufficient  cash  flow for all its  operating  and  foreseen
capital requirements. Further, GREKA Energy intends to achieve the following:

     *    Obtain financing of at least $14 million to pay currently due Bank One
          debt,  reducing current liabilities from $36,591,543 to $22,591,543 as
          of June 30, 1999.

     *    Utilize  the  in-house   proprietary  and  cost  effective  horizontal
          drilling  technology  to enhance  production in the Santa Maria Valley
          area.

     *    Continue  integration of GREKA  Energy-operated oil and gas properties
          and the wholly-owned  and operated asphalt refinery that  collectively
          provide for low cost operating expenses and high cash flow.


         GREKA  Energy's  management  also believes that the  disposition of the
Colombia  properties brings  opportunities for cost savings,  economies of scale
and other synergies, resulting in improved cash flow potential for the long-term
growth of GREKA Energy and of shareholder value. Further, these dispositions and
acquisition give GREKA Energy a stronger  consolidated  asset base upon which it
can rely in securing future financings,  both equity and debt. However, there is
no assurance that any specific level of cost savings or other  synergies will be
achieved or that such cost savings or other  synergies  will be achieved  within
the time  periods  contemplated,  or that  GREKA  Energy  will be able to secure
future financings.

                                       25


<PAGE>

         Capital Expenditures

      The Company's growth is focused on acquisitions  that are synergistic with
its  technology.  It  is  intended  that  such  acquisitions  will  be  achieved
concurrent with the closing of adequate financing.  Operationally on the current
asset base, the Company  expects to fund its annual capex of $5.0 million by its
cash flow.

Debt Financing and Restructuring

     Outstanding debt and the Company's plans for payment or restructuring:

     *     The Bank One  debt  that was  reduced  from  $20.1  million  to $14.1
           million following the payment of $6.0 million in May 1999 is expected
           to be eliminated  in August 1999 as a result of additional  financing
           that the Company plans to acquire.

     *    The  Company  entered  into a term sheet with the  majority  holder of
          Saba's 9% senior  subordinated  debentures  ($3.6 million) to exchange
          the debentures of Saba for new debentures of the Company.

     *    The  Company  entered  into a term  sheet in March  1999 with the Saba
          Preferred  Stockholder  holding Saba's  Preferred Stock (with a stated
          value of $7.3  million)  that  provided for the  conversion  of Saba's
          Preferred Stock to a subordinated  convertible  note obligation of the
          Company.

     In April 1999, GREKA Energy's wholly-owned subsidiaries,  Greka Integrated,
Inc., Santa Maria Refining Company,  and Saba Realty, Inc., procured a loan from
BNY Financial  Corporation  that  provides  funds of up to $11 million under two
credit  facilities.  A term loan in the amount of  $6,000,000  was  funded  upon
closing, the proceeds of which were used to reduce the indebtedness owed by Saba
to Bank One. In addition,  a revolving  credit  facility  provides  advances for
working capital of up to $5,000,000  against eligible  receivables and inventory
of the Santa  Maria  asphalt  refinery.  It is  intended  that a portion of this
working  capital  will be applied  to  expenditures  incurred  in  assuming  the
marketing  and sale of refined  products at the asphalt  refinery  following the
termination of the  processing  agreement  with Crown Asphalt  Distribution  LLC
effective April 30, 1999. The loans are secured by real estate interests located
in Santa Maria,  California,  all assets owned by Santa Maria Refining  Company,
and the common  stock  certificates  of Santa  Maria  Refining  Company and Saba
Realty, Inc.

     In July 1999, the Company, Saba and Bank One, Texas entered into an amended
and restated  forbearance  agreement  under which Bank One has agreed to forbear
from  exercising its remedies to collect the  indebtedness  owed by Saba through
September 15, 1999 on the condition  that the Company shall have entered into on
or before July 15, 1999 a term sheet with a reputable  financial  institution or
other lender acceptable to Bank One pursuant to which such lender has stated its
willingness to fund a loan to Saba on or before  September 15, 1999, all or part
of the  proceeds  of  which  would  be used to pay off in full  the  outstanding
principal balance and accrued, unpaid interest owed by Saba to Bank One.

     In July 1999, the Company  negotiated terms and conditions with a financial
institution  to fund  during  August  1999 at least $14  million  secured by the
Company's interest in certain oil and gas properties and certain California real
estate.

                                       26

<PAGE>

Debt Financing and Restructuring (continued)

     In July 1999,  the  Company  entered  into a term  sheet with the  majority
holder of the outstanding Saba debentures to exchange the debentures of Saba for
new  debentures  of the Company  with  interest  at the rate of 9%,  maturing on
December  31,  2005  with a right of the  Company  to  redeem at any time for an
amount  equal to 102% of the  principal  amount  plus  any  accrued  but  unpaid
interest, subject to the right of holders to first convert. The conversion price
offered by the Company is 95% of the average  closing bid price of the Company's
common stock for the 30 consecutive  trading days of the Company's  common stock
ending  one day  prior to the date  notice  of  conversion  is  received  by the
Company,  but in no event less than $8.50 nor greater than $12.50 per share. The
terms further offer that, commencing April 1, 2000, each holder of the Company's
debentures  shall have the right upon  written  notice to the Company to require
that it redeem its  debentures at an amount equal to the  principal  amount plus
any accrued but unpaid interest.  The Company expects most of the Saba debenture
holders to accept the term sheet and further  expects the Saba  debentures to be
delisted from the American Stock Exchange.

Year 2000 Readiness Disclosure

     Computer programs or other embedded technology that have been written using
two  digits  (rather  than  four) to define  the  applicable  year and that have
time-sensitive  logic may  recognize  a date using "00" as the Year 1900  rather
than the Year 2000, which could result in widespread  miscalculations  or system
failures.  Both information  technology systems and  non-information  technology
systems using embedded technology may be affected by the Year 2000. GREKA Energy
has not completed an assessment of Year 2000 compliance  issues,  but management
currently  believes that since GREKA Energy's  drilling  equipment does not make
use of embedded computer chips and its other operating  equipment is not heavily
automated with technology systems, the costs of becoming ready for the Year 2000
will not have a material adverse effect on GREKA Energy's  financial  condition,
results of operations or cash flows.

     GREKA Energy currently  believes that its existing  technology  systems and
software will not need to be upgraded to become Year 2000 compliant, except that
GREKA Energy must replace its current integrated accounting software in order to
accurately  process  Year 2000 data.  Should it not do so, GREKA Energy would be
unable to properly  process and report upon its own  operating  data, as well as
information  provided  to it by outside  sources  that are Year 2000  compliant.
GREKA Energy's  third-party  accounting software vendor has modified the current
operating  system  utilized by GREKA Energy and provided the modified  system to
GREKA Energy in the first  quarter of 1999.  The cost of this  modification  was
included  in the  vendor's  system  support  contract  and did not  result  in a
significant additional expense for GREKA Energy.





                                       27



<PAGE>

    GREKA Energy is in the process of verifying  whether vendors,  suppliers and
significant  customers  with which GREKA Energy has material  relationships  are
Year 2000 compliant. GREKA Energy believes that some of these third parties will
not be  materially  affected  by the Year 2000 since  those  third  parties  are
relatively  small entities  which do not rely heavily on technology  systems for
their  operations.  GREKA Energy does not know  whether the other third  parties
will be Year 2000 complaint.  Under a worst-case  scenario,  if GREKA Energy and
such third parties are not Year 2000 compliant on a timely basis, there could be
financial risk to GREKA Energy,  including  supplier and service customer delays
resulting in short-term  delay of revenue and substantial  unanticipated  costs.
Accordingly,  GREKA  Energy plans to devote all  resources  necessary to resolve
significant  Year 2000 issues in a timely manner.  GREKA  Energy's  current Year
2000  contingency  plan is  essentially  to have all necessary  tasks  performed
manually in the event of material  Year 2000  problems  affecting  GREKA Energy.
Management of GREKA Energy believes that GREKA Energy has adequate  personnel to
perform  those  functions  manually  until any Year 2000  problems are resolved.
Inflation

     GREKA Energy does not believe that inflation will have a material impact on
GREKA Energy's future operations.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

     As discussed in the  explanatory  note  preceding the table of contents for
this report, GREKA Energy filed its SEC reports for periods through December 31,
1998 under SEC  Regulation  S-B.  Regulation S-B does not contain the disclosure
requirements  under this item. In addition,  the information  under this item is
not required for interim period reports until after the first fiscal year end in
which  this  item is  applicable.  Therefore,  GREKA  Energy  expects  to  begin
presenting  the  information  required by this item in its Annual Report on Form
10-K for the fiscal year ending December 31, 1999.


                                       28

<PAGE>

                    PART II - OTHER INFORMATION

Item 1.  Legal Proceedings.

     The following material  developments occurred during the quarter ended June
30, 1999 with  respect to the legal  proceedings  reported  in the GREKA  Energy
Annual Report on Form 10-KSB/A for the fiscal year ended December 31, 1998:

     As reported in the GREKA  Energy 1998 Annual  Report on Form  10-KSB/A,  on
December 11, 1998,  Sabacol filed a voluntary  petition  under Chapter 11 of the
U.S.  Bankruptcy  Code in U.S.  Bankruptcy  Court for the  Central  District  of
California  (BK Case  No.  ND98-15858-RR).  On April  26,  1999,  following  the
Company's  motion,  it was announced that Sabacol had successfully  obtained the
Bankruptcy  Court's approval of the sale of substantially all its assets and the
authorized  dismissal of its bankruptcy case, upon  consummation of the sale. In
July 1999,  Sabacol filed with the bankruptcy court a request to enter the order
dismissing the bankruptcy case.

     In July 1999 in  Gitte-Ten,  Inc. v. Saba  Petroleum  Company  (Case No. CV
980202 Superior and Municipal  Courts of the State of California,  County of San
Luis Obispo,  March 1998),  the court  vacated its summary  judgment  previously
granted to Gitte-Ten, Inc. The matter is scheduled for trial in October 1999.

     In July  1999 the  matter  of Chase  v.  Saba  Petroleum,  Inc.  (Case  no.
SM108977,   Superior  Court  of  the  State  of  California,   County  of  Santa
Barbara-Cook Division, July 1998) was settled by Saba's insurance carrier, which
included a release of all claims and dismissal with prejudice as to Saba.

     Wellspring  Partners,  LLC v. Saba Energy of Texas,  Inc., et al. (Case No.
1999-24729,  125th Judicial  District Court of Harris County,  Texas,  May 1999)
Wellspring  brought suit for damages  alleging breach of contract and conspiracy
for Saba's non-payment of fees claimed pursuant to a brokerage agreement between
Wellspring  and Saba.  Wellspring  moved for a Temporary  Restraining  Order and
Temporary  Injunction  to restrain Saba from  allegedly  breaching the brokerage
agreement  and from  closing the pending sale of Saba's  properties  to Enervest
Energy LP without first providing Wellspring with certain information  regarding
the sale and depositing  with the court the alleged  broker fee due  Wellspring.
The court denied Wellspring's motion, and in June 1999 Saba filed a counterclaim
against  Wellspring for damages  incurred as a result of  Wellspring's  tortious
interference with Saba's contractual and prospective business relationships with
Enervest Energy LP.  Enervest Energy LP v. Saba Energy of Texas,  Inc. (Case No.
1999-30673,  152nd Judicial  District Court of Harris County,  Texas, June 1999)
Enervest filed an action  claiming that Saba breached the agreement  between the
parties for failing to close the sale of Saba's interests in certain oil and gas
properties  for  $12.5  million.  In  accordance  with the  agreement,  Enervest
deposited  earnest money in the amount of $1.25 million to a jointly  controlled
account to assure  Enervest's  performance  of the agreement.  Enervest  further
seeks the court's  declaration that it is entitled to the deposit. In July 1999,
Saba filed a counterclaim  against  Enervest for damages incurred as a result of
Enervest's breach of the agreement by failing to close the sale.

     Crown Asphalt  Distribution LLC, et al. v. Santa Maria Refining Company, et
al. (Case No. CV99-895 DOC (Anx), United States District Court, Central District
of  California,  Southern  Division,  July 1999) Crown  brought suit for damages
alleging breach of contract,  breach of covenant of good faith and fair dealing,
conversion, fraud, claim and delivery, unjust enrichment and constructive trust,
unfair  competition,  declaratory relief, and specific  performance  pursuant to
Santa Maria's  termination of the processing  agreement with Crown.  Crown moved
for a  Preliminary  Injunction  or Writ of  Possession  to compel  Santa  Maria,
amongst  other  things,  to  continue  doing  business  with  Crown  beyond  the
termination date of the processing agreement. The court denied Crown's motion.

     From time to time,  GREKA  Energy and its  subsidiaries  are named in legal
proceedings  arising  in the  normal  course  of  business.  In the  opinion  of
management,  such legal  proceedings are not expected to have a material adverse
effect on GREKA  Energy's  financial  condition,  results of  operations or cash
flows.

                                       29

<PAGE>

Item 2.  Changes in Securities and Use of Proceeds.

     During the three  months  ended June 30, 1999,  the Company  issued  30,000
shares  of its  Common  Stock  to  Randeep  S.  Grewal  under  the  terms of his
employment  agreement and 16,736 shares of its Common Stock to Pembrooke  Calox,
Inc. in connection with the sales transaction of the Company's  interests in the
Indiana property (see Overview-Sale of Non-Core Assets).

Item 3.  Defaults Upon Senior Securities.

     The information  required by this Item is incorporated  herein by reference
to the  discussion  in Part I Item 2 of this  report  under  the  caption  "Debt
Financing and Restructuring."

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

         None.

Item 5.  Other Information.

     In June 1999, the Company issued a warrant to Internet Associates,  Inc. to
purchase  50,000 shares of the Company's  common stock that vests monthly at the
rate of 10,000  shares  per month for five  months and at an  exercise  price of
$8.25 per share which may be  exercised  in  increments  of not less than 10,000
shares. The warrant expires on June 1, 2000. Vesting is contingent upon holder's
performance  under an agreement  between the Company and holder for investor and
public relation services.

                                       30
<PAGE>

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

     (a) Exhibits. The following exhibits are furnished as part of this report:

     Exhibit No.    Description

        10.1        Arrangement Agreement dated June 16, 1999 among GREKA Energy
                    Corporation and Beaver Lake Resources Corporation*

        10.2        Forbearance  Agreement dated April 19, 1999, First Amendment
                    To Forbearance  Agreement  dated April 30, 1999, and Amended
                    And Restated Forbearance Agreement dated July 15, 1999 among
                    Bank One,  Texas,  Saba  Petroleum  Company and Greka Energy
                    Corporation*

        10.3        Agreement  For  Purchase and Sale of Real Estate dated April
                    28,  1999  among  Pembrooke  Calox,  Inc.  and Greka  Energy
                    Corporation  (filed  as  Exhibit  10.4 to the  GREKA  Energy
                    Report on Form 10-Q for the quarter ended March 31, 1999 SEC
                    file #0-207670 and incorporated by reference herein)

        10.4        Loan and Security  Agreement  dated April 30, 1999 among BNY
                    Financial Corporation,  Greka Integrated, Inc., Saba Realty,
                    Inc. and Santa Maria Refining Company (filed as Exhibit 10.1
                    to the GREKA  Energy  Report  on Form  10-Q for the  quarter
                    ended March 31, 1999 SEC file #0-207670 and  incorporated by
                    reference herein)

        10.5        Closing  Agreement  dated June 30, 1999 among Sabacol,  Inc.
                    and Omimex  Resources,  Inc. et al. (filed as Exhibit 4.2 to
                    the GREKA Energy  Report on Form 8-K filed July 14, 1999 SEC
                    File #0-20760 and incorporated by reference herein)

        11.1        Computation of Earnings per Common Share*

        27.1        Financial Data Schedule*

* Filed herewith

     (b) During the quarter for which this report is filed,  GREKA  Energy filed
the following Reports on Form 8-K:

Current Report on Form 8-K dated April 6, 1999 which reported  events under Item
2, Acquisition or Disposition of Assets.

Current  Reports on Form 8-K/A dated June 8, 1999 which  reported  events  under
Item 2, Acquisition or Disposition of Assets,  and Item 7, Financial  Statements
and Exhibits.

Current Report on Form 8-K dated July 14, 1999 which reported  events under Item
2, Acquisition or Disposition of Assets.


                                       31
<PAGE>

                                    SIGNATURE

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

                              GREKA ENERGY CORPORATION


Date August 9, 1999         By:/s/ Randeep S. Grewal
                               -------------------------------
                               Randeep S. Grewal, Chairman and
                               Chief Executive Officer
















                                       32



                              ARRANGEMENT AGREEMENT

         THIS   ARRANGEMENT   AGREEMENT   dated  as  of  June  16,   1999  (this
"Agreement"),  is made and entered into by and between Greka Energy Corporation,
a Colorado  corporation  ("Greka"),and  Beaver Lake  Resources  Corporation,  an
Alberta corporation ("Beaver Lake").

         WHEREAS,  in furtherance of the Arrangement,  the Board of Directors of
Beaver Lake has agreed to submit the Plan of  Arrangement in the form of Exhibit
1 hereto  and the  other  transactions  contemplated  by this  Agreement  to its
shareholders for approval;

         WHEREAS,  in furtherance of the Arrangement,  following approval by the
shareholders of Beaver Lake of the transactions  contemplated by this Agreement,
Beaver Lake will submit the Plan of Arrangement to the Court for approval; and

         WHEREAS,   the   parties   hereto   desire   to   set   forth   certain
representations,  warranties  and  covenants  made by each  to the  other  as an
inducement to the consummation of the Arrangement;

         NOW,  THEREFORE,  in  consideration  of the  premises and of the mutual
representations,  warranties and covenants herein contained,  the parties hereto
hereby agree as follows:

                                    ARTICLE 1
                                 INTERPRETATION
1.1      Definitions

         In this Agreement, unless the context otherwise requires, the following
terms shall have the respective meanings set forth below:

"ABCA" means the Business  Corporations  Act  (Alberta),  S.A. 1981, C. B-15, as
amended from time to time, including the regulations promulgated thereunder;

"ASE" means The Alberta Stock Exchange.

"Affiliate"  with  respect to any  Person,  means any Person  that  directly  or
indirectly  controls,  is  controlled  by or is under  common  control with such
Person;

"Acquisition Proposal" has the meaning set forth in Section 5.5;

"Arrangement"  means the arrangement  under section 186 of the ABCA on the terms
and subject to the conditions set forth in the Plan of Arrangement;

"Articles of  Arrangement"  means the articles of  arrangement in respect of the
Arrangement  required  by the ABCA to be sent to the  Registrar  after the Final
Order is made;

"Beaver Lake Articles" means Beaver Lake's Articles of Amalgamation, as amended;

"Beaver Lake Assets" means all of the assets and properties of Beaver Lake;

                                      B-1

<PAGE>

"Beaver Lake  Certificate"  means a certificate  that  immediately  prior to the
Effective Date represented outstanding Beaver Lake Common Shares;

"Beaver Lake Commission  Filings" means all reports and other filings (including
all  notes,  exhibits  and  schedules  thereto  and  documents  incorporated  by
reference therein) filed by Beaver Lake with the ASE or the Commissions, through
the date of this Agreement, together with any amendments thereto;

"Beaver Lake Affiliates" has the meaning set forth in Section 6.2(h);

"Beaver  Lake Common  Shareholders"  means the holders of the Beaver Lake Common
Shares;

"Beaver  Lake Common  Shares"  means the common  shares in the capital of Beaver
Lake;

"Beaver Lake Disclosure  Letter" means the disclosure letter delivered by Beaver
Lake to Greka on the date hereof;

"Beaver Lake MAE" means (i) a single event,  occurrence  or fact that  (together
with all other events, occurrences and facts) would have, or might reasonably be
expected to have, a material adverse effect on the assets, business, operations,
prospects or financial condition of Beaver Lake or (ii) an item that prevents or
adversely  affects  the  ability of Beaver  Lake to perform  and comply with its
obligations  under this  Agreement  or any other  agreement  to be executed  and
delivered in connection with the transactions contemplated hereby or thereby;

"Beaver Lake Non-Voting  Shares" means the convertible  non-voting shares in the
capital of Beaver Lake;

"Beaver Lake Options" means the outstanding  options to purchase an aggregate of
o Beaver  Lake Common  Shares  under the Beaver Lake Option Plan and Beaver Lake
Share Option Agreements;

"Beaver  Lake Option  Plan" means the Beaver Lake  Resources  Corporation  Stock
Option Plan;

"Beaver Lake Permits" has the meaning set forth in Section 3.2(o);

"Beaver Lake  Shareholders  Meeting" means the annual and special meeting of the
shareholders of Beaver Lake  (including any  adjournment  thereof) that is to be
convened as provided by the Interim Order to consider,  and if deemed advisable,
approve the Arrangement;

"Benefit  Program  or  Agreement"  means  any  stock  option  plan,   collective
bargaining  agreement,  bonus  plan  or  arrangement,  incentive  award  plan or
arrangement,  pension  plan,  vacation  policy,  severance  pay plan,  policy or
agreement,   deferred   compensation   agreement   or   arrangement,   executive
compensation  or  supplemental   income   arrangement,   consulting   agreement,
employment   agreement  and  each  other  employee   benefit  plan,   agreement,
arrangement,  program, practice or understanding to which Beaver Lake is a party
or has any obligation;

                                      B-2

<PAGE>

"Business Day" means, with respect to any action to be taken, any day other than
Saturday,  Sunday or a statutory holiday in the place where such action is to be
taken;

"Closing" means the closing of the  transactions  contemplated by this Agreement
on the Effective Date;

"Commissions" means the Securities  Commissions in Ontario,  Alberta and British
Columbia;

"Court" means the Court of Queen's Bench of Alberta;

"Demands"  means  any  claims,  actions,  suits,  investigations,  inquiries  or
proceedings;

"Depositary"  means Montreal  Trust Company of Canada at its offices  located at
600, 530 - 8th Avenue S.W., Calgary, Alberta T2P 3S8;

"Effective  Date" means the date the  Articles of  Arrangement  are accepted for
filing by the Registrar;

"Environmental  Laws"  means  any and all  laws,  statutes,  ordinances,  rules,
regulations,  orders or determinations of any Governmental  Entity pertaining to
health or the environment  currently in effect in any and all  jurisdictions  in
which the  party in  question  and its  subsidiaries  own  property  or  conduct
business;

"Final Order" means the final order of the Court approving the Arrangement to be
applied for following the Beaver Lake  Shareholders  Meeting pursuant to section
186(9) of the ABCA;

"Greka Common Stock" means the common stock of Greka;

"Greka MAE" means (i) a single event, occurrence or fact that (together with all
other events, occurrences and facts) would have, or might reasonably be expected
to  have,  a  material  adverse  effect  on the  assets,  business,  operations,
prospects or financial condition of Greka and its subsidiaries on a consolidated
basis or (ii) an item that prevents or adversely affects the ability of Greka to
perform  and  comply  with its  obligations  under this  Agreement  or any other
agreement  to be executed  and  delivered in  connection  with the  transactions
contemplated hereby or thereby;

"Governmental  Entity" means any court,  administrative  agency or commission or
other  governmental  authority or agency,  domestic or foreign,  including local
authorities, and any arbitration board or panel;

"GST"  means any and all  taxes  payable  under  Part IX of the  Excise  Tax Act
(Canada)  as  amended  from  time  to  time  and  any  regulations   promulgated
thereunder;

"Interim Order" means the interim order of the Court made in connection with the
approval of the Arrangement;

                                      B-3

<PAGE>

"Lien" means any lien,  mortgage,  pledge,  security  interest,  restriction  on
transfer,  option, charge, right of any third Person or any other encumbrance of
any nature;

"NASDAQ" means the NASDAQ stock listing and exchange systems.

"Other  Agreements"  means,  other  than  this  Agreement,  the  agreements  and
instruments  contemplated  to be executed and delivered in  connection  with the
Arrangement;

"Permitted Liens" means (A) Liens for taxes not due and payable and (B) inchoate
mechanics',  warehousemen's  and other  statutory Liens incurred in the ordinary
course of business;

"Person"  means  an  individual,   corporation,   limited   liability   company,
partnership, Governmental Entity or any other entity;

"Plan of  Arrangement"  means  the plan of  arrangement,  which is  attached  as
Exhibit 1 and any  amendment  or  supplement  thereto  made in  accordance  with
Section 7.3;

"Policy 9.1" means Policy Statement 9.1 of the Ontario Securities Commission;

"Proprietary Rights" means all patents, inventions, shop rights, know how, trade
secrets,   designs,   plans,   manuals,   computer   software,   specifications,
confidentiality  agreements,  confidential  information  and  other  proprietary
technology and similar information;  all registered and unregistered trademarks,
service marks,  logos,  names,  trade names and all other trademark rights;  all
registered  and  unregistered   copyrights;   and  all  registrations  for,  and
applications for  registration  of, any of the foregoing,  in each case that are
used  in the  conduct  of the  business  of  Beaver  Lake  or  any  Beaver  Lake
Subsidiary;

"Proxy Circular" means the proxy circular,  as amended or supplemented from time
to time,  relating to the approval by the Beaver Lake Common Shareholders at the
Beaver Lake Shareholders Meeting of the Arrangement;

"Recommendation" has the meaning set forth in Section 5.1(c);

"Registrar"  means the Registrar of Corporations  appointed  pursuant to section
253 of the ABCA;

"SEC" means the United States Securities and Exchange Commission;

"SEC  Documents"  means Greka's  Annual Report or Form 10-KSB dated December 31,
1998,  and Form 10-Q dated March 31, 1999,  its Current  Reports on Form 8-K and
its proxy statement with respect to the Special Meeting of Stockholders of Greka
held on March 24, 1999;

"Securities Act" means the United States Securities Act of 1933, as amended;

"Sproule" means Sproule Associates Limited;

                                      B-4

<PAGE>

"Sproule  Report"  means the report  dated  December 31, 199 prepared by Sproule
evaluating Beaver Lake's reserves of oil, natural gas liquids and natural gas as
at December 31, 1998;

1.2      Exhibit

         The  following  Exhibit  is  annexed  to  and  incorporated  into  this
Agreement by reference and is deemed to be a part hereof:

         Exhibit 1 -- Plan of Arrangement

                                    ARTICLE 2
                                 THE ARRANGEMENT
2.1      Court Approval

         As soon as reasonably practicable, Beaver Lake shall apply to the Court
pursuant to section 186 of the ABCA for an order  approving the  Arrangement and
in connection with such application shall:

(a)      forthwith  file,  proceed with and diligently  prosecute an application
         for an Interim Order under section  186(4) of the ABCA  providing  for,
         among  other  things,  the  calling  and  holding  of the  Beaver  Lake
         Shareholders  Meeting as provided for in Section 5.1(a) for the purpose
         of considering and, if deemed advisable, approving the Arrangement; and

(b)      subject  to  obtaining   such   approval  of  the  Beaver  Lake  Common
         Shareholders as may be directed by the Court in the Interim Order, take
         the steps  necessary to submit the  Arrangement  to the Court and apply
         for the Final Order,  and,  subject to the fulfilment of the conditions
         set forth in Article 6, shall  deliver  to the  Registrar  Articles  of
         Arrangement  and such other documents as may be required to give effect
         to the Arrangement.

2.2      Closing

         The Closing  shall take place at the offices of  McCaffery  Goss Mudry,
2200 736 6th Avenue S.W.  Calgary,Alberta,  Canada, as soon as practicable after
the  satisfaction  or waiver of the  conditions  set forth in  Article 6 but not
later than three Business Days after the Final Order is granted or at such other
time and place and on such  other date as Greka and  Beaver  Lake  shall  agree;
provided  that the  closing  conditions  set forth in  Article 6 shall have been
satisfied or waived at or prior to such time.

2.3      Consummation of the Arrangement

         At the Closing,  the parties  hereto will cause the  Arrangement  to be
consummated  by filing with the  Registrar the Articles of  Arrangement  in such
form as required by, and executed in accordance with, the relevant provisions of
the ABCA and the Final Order.

2.4      Effects of the Arrangement

         The  Arrangement  shall have the  effects  set forth in the  applicable
provisions of the ABCA and the Final Order.

                                      B-5

<PAGE>

2.5      Conversion of Securities

         Subject to the terms and conditions of this Agreement, at the Effective
Date, by virtue of the Arrangement and without any further action on the part of
any of the parties hereto or their  shareholders,  each Beaver Lake Common Share
issued and  outstanding  immediately  prior to the Effective Date and held other
than by Greka  shall be  exchanged  for Greka  Common  Stock on the basis of one
share of Greka Common Stock for every 74.40  Beaver Lake Common  Shares.  If the
application of the foregoing  exchange  ratio to the aggregate  number of Beaver
Lake Common Shares  beneficially owned by a Beaver Lake Common Shareholder would
result in such holder  being  entitled to receive a fraction of a share of Greka
Common  Stock,  then in respect of such fraction the holder shall receive a cash
payment from Greka for an amount equal to such fractional interest multiplied by
$9.15(U.S.).

2.6      Taking of Necessary Action; Further Action

         The parties hereto shall take all such  reasonable and lawful action as
may be  necessary or  appropriate  in order to  effectuate  the  Arrangement  as
promptly as possible.

                                    ARTICLE 3
                         REPRESENTATIONS AND WARRANTIES

3.1      Representations and Warranties of Greka

         Greka hereby represents and warrants to Beaver Lake that:

(a)      Organization  and  Compliance  with  Law  Greka is a  corporation  duly
         incorporated,  validly  existing and in good standing under the laws of
         its jurisdiction of  incorporation.  Greka has all requisite  corporate
         power  and  corporate   authority   and  all   necessary   governmental
         authorizations  to own,  lease and  operate all of its  properties  and
         assets  and to carry on its  business  as now being  conducted,  except
         where the  failure  to have such  authorization  would not have a Greka
         MAE. Greka is duly  qualified as a foreign  corporation to do business,
         and is in good  standing,  in each  jurisdiction  in which the property
         owned, leased or operated by it or the nature of the business conducted
         by it makes such qualification necessary,  except in such jurisdictions
         where the  failure to be duly  qualified  does not and would not have a
         Greka MAE. Greka is in compliance with all applicable laws,  judgments,
         orders,  rules and  regulations,  domestic  and  foreign,  except where
         failure to be in such compliance would not have a Greka MAE.

(b)      Capitalization  The  authorized  capital  stock  of Greka  consists  of
         50,000,000 shares of Greka Common Stock, of which 4,352,589 shares were
         issued and outstanding as of the date hereof.


                                      B-6

<PAGE>

(c)      Authorization  and Validity of Agreement  The execution and delivery by
         Greka of this Agreement and the Other  Agreements and the  consummation
         by them of the transactions  contemplated  hereby and thereby have been
         duly authorized by all necessary  corporate action.  This Agreement has
         been duly  executed  and  delivered by Greka and is a valid and binding
         obligation of Greka,  enforceable  against Greka in accordance with its
         terms,   except  as   enforceability   may  be  limited  by  applicable
         bankruptcy, insolvency, reorganization, moratorium or similar laws from
         time to time in effect that affect  creditors'  rights generally and by
         legal  and  equitable  limitations  on  the  availability  of  specific
         remedies.  The Other Agreements,  when executed and delivered by Greka,
         as applicable, will constitute valid and binding obligations of Greka ,
         enforceable  against them in accordance  with their  respective  terms,
         except as  enforceability  may be  limited  by  applicable  bankruptcy,
         insolvency,  reorganization,  moratorium  or similar  laws from time to
         time in effect that affect creditors' rights generally and by legal and
         equitable limitations on the availability of specific remedies.

(d)      No Approvals or Notices Required; No Conflict Neither the execution and
         delivery  of  this  Agreement  nor  the  performance  by  Greka  of its
         obligations  hereunder,   nor  the  consummation  of  the  transactions
         contemplated  hereby by Greka,  will (i) conflict  with the articles or
         bylaws of Greka;  (ii) assuming  satisfaction of the  requirements  set
         forth in clause (iii) below, violate any provision of law applicable to
         Greka; (iii) except for (A) issuance of the Interim Order and the Final
         Order by the  Court,  (B)  requirements  of  Canadian,  United  States,
         provincial or state securities laws, (C) requirements of notice filings
         in such foreign  jurisdictions  as may be applicable and (D) the filing
         of Articles of  Arrangement  in accordance  with the ABCA,  require any
         consent or approval of, or filing with or notice to, any public body or
         authority,  domestic or foreign,  under any provision of law applicable
         to Greka .; or (iv) require any consent,  approval or notice under,  or
         violate,  breach,  be in conflict  with or  constitute a default (or an
         event that,  with notice or lapse of time or both,  would  constitute a
         default)  under,  or permit the  termination  of any  provision  of, or
         result in the creation or imposition  of any Lien upon any  properties,
         assets or business of Greka under, any note, bond, indenture, mortgage,
         deed  of  trust,  lease,  franchise,  permit,  authorization,  license,
         contract,  instrument  or other  agreement or  commitment or any order,
         judgment  or decree to which  Greka is a party or by which it or any of
         its assets or properties is bound or encumbered,  except (A) those that
         have already been given,  obtained or filed and (B) those that,  in the
         aggregate, would not have a Greka MAE.

(e)      Voting  Requirements  No vote of the  holders of shares of the  capital
         stock  of  Greka  is  necessary  to  approve  this  Agreement  and  the
         Arrangement.

(f)      Information  Supplied  The  information  supplied  or to be supplied by
         Greka for inclusion or incorporation by reference in the Proxy Circular
         shall,  at the date the Proxy  Circular is first  mailed to Beaver Lake
         Common  Shareholders  and at the time of the Beaver  Lake  Shareholders
         Meeting,  be true and complete in all  material  respects and shall not
         contain  any  misrepresentation  (as  defined  in  the  Securities  Act
         (Alberta)).


                                      B-7

<PAGE>

(g)      Authorization  for Greka  Common  Stock  Greka has taken all  necessary
         action to permit it to issue the number of shares of Greka Common Stock
         required to be issued  pursuant to the terms of the Plan of Arrangement
         and this Agreement. The shares of Greka Common Stock issued pursuant to
         the terms of the Plan of  Arrangement  and this  Agreement  will,  when
         issued, be validly issued, fully paid and nonassessable and not subject
         to preemptive rights.

(h)      SEC Documents  Greka has provided to Beaver Lake the SEC Documents.  As
         of their respective  dates, the SEC Documents  complied in all material
         respects with the requirements of the United States Securities Exchange
         Act of 1934,  as  amended,  and the  rules and  regulations  of the SEC
         promulgated  thereunder  applicable to such SEC Documents,  and none of
         the SEC Documents  contained any untrue statement of a material fact or
         omitted  to state a  material  fact  required  to be stated  therein or
         necessary  in  order to make the  statements  therein,  in light of the
         circumstances   under  which  they  were  made,  not  misleading.   The
         consolidated   financial  statements  of  Greka  included  in  the  SEC
         Documents  comply as to form in all material  respects with  applicable
         accounting  requirements and the published rules and regulations of the
         SEC with respect thereto,  have been prepared in accordance with United
         States generally accepted accounting principles applied on a consistent
         basis  during the periods  involved  (except as may be indicated in the
         notes thereto) and fairly present the consolidated  financial  position
         of Greka and its consolidated  subsidiaries as of the dates thereof and
         the  consolidated  results of their  operations  and cash flows for the
         periods then ended. Except as set forth in the SEC Documents,  no event
         has  occurred  since the date of filing of such  documents  that  would
         constitute a Greka MAE.

(i)      Conduct of Business in the Ordinary Course;  Absence of Certain Changes
         and Events  Since  December 31, 1998,  except as  contemplated  by this
         Agreement or as disclosed in the SEC Documents, there has not been: (i)
         a Greka  MAE or (ii) any other  condition,  event or  development  that
         reasonably may be expected to result in a Greka MAE.

(j)      Litigation  Except as disclosed in writing to Beaver Lake, there are no
         Demands  pending or, to the knowledge of Greka,  threatened  against or
         affecting (i) Greka or any of its  properties  at law or in equity,  or
         any of their  employee  benefit plans or  fiduciaries  of such plans or
         (ii) any Greka Subsidiary or any of their respective  properties at law
         or in equity,  or any of their  respective  employee  benefit  plans or
         fiduciaries  of  such  plans,  before  or by  any  Governmental  Entity
         wherever  located that (x) could prevent or hinder the  consummation of
         the  transactions  contemplated  by  this  Agreement  or  the  Plan  of
         Arrangement;  or (y) would otherwise,  if adversely determined,  have a
         Greka MAE.

(k)      Environmental Matters To Greka's knowledge, the properties,  operations
         and  activities  of Greka  comply  in all  material  respects  with all
         applicable Environmental Laws, except for failures to comply that would
         not have a Greka MAE;  and (ii) Greka is not  subject to any  existing,
         pending or, to its knowledge,  threatened action, suit,  investigation,
         inquiry or  proceeding by or before any  Governmental  Entity under any
         Environmental  Law which, if adversely  determined,  would have a Greka
         MAE.  Except  as may be  disclosed  in SEC  Documents  filed by Saba or
         otherwise made in writing.

                                      B-8

<PAGE>

(l)      Compliance with Laws Greka holds all required,  necessary or applicable
         permits,  licenses,  variances,   exemptions,  orders,  franchises  and
         approvals of all Governmental Entities,  except where the failure to so
         hold could not  reasonably  be expected to have a Greka MAE (the "Greka
         Permits").  To Greka's knowledge,  all applications with respect to the
         Greka Permits (excluding  applications for such Greka Permits where the
         failure to so hold could not  reasonably  be  expected  to have a Greka
         MAE) were  complete and correct in all material  respects when made and
         Greka does not know of any reason why any of the Greka Permits would be
         subject  to  cancellation,  excluding  such  Greka  Permits  where  the
         cancellation  of the same could not  reasonably  be  expected to have a
         Greka MAE.  Greka is in compliance  with the terms of the Greka Permits
         except where the failure to so comply could not  reasonably be expected
         to have a Greka MAE.  Greka has not  violated  or failed to comply with
         any statute, law, ordinance,  regulation,  rule, permit or order of any
         federal,  state  or  local  government,  domestic  or  foreign,  or any
         Governmental  Entity, any arbitration award or any judgment,  decree or
         order of any court or other Governmental Entity, applicable to Greka or
         its business, assets or operations,  except for violations and failures
         to comply that would not have a Greka MAE.

(m)      Title to Property To Greka's knowledge, it has complied in all material
         respects  with the terms of all material  leases to which it is a party
         and under  which it is in  occupancy,  and all such  leases are in full
         force and effect,  except where such failure to comply or to be in full
         force and effect could not reasonably be expected to have a Greka MAE.

3.2      Representations and Warranties of Beaver Lake.

         Beaver Lake hereby represents and warrants to Greka that:

(a)      Organization  Beaver Lake is a corporation duly  incorporated,  validly
         existing  and in  good  standing  under  the  laws of the  Province  of
         Alberta.  Beaver Lake has all requisite  corporate  power and corporate
         authority and all necessary  governmental  authorizations to own, lease
         and  operate  all of its  properties  and  assets  and to  carry on its
         business as now being conducted,  except where the failure to have such
         governmental authority would not have a Beaver Lake MAE. Beaver Lake is
         duly qualified as a foreign corporation to do business,  and is in good
         standing,  in each jurisdiction in which the property owned,  leased or
         operated by it or the nature of the business conducted by it makes such
         qualification necessary, except in such jurisdictions where the failure
         to be duly  qualified  does not and would  not have a Beaver  Lake MAE.
         Beaver  Lake is in  compliance  with all  applicable  laws,  judgments,
         orders,  rules and  regulations,  domestic  and  foreign,  except where
         failure to be in such compliance would not have a Beaver Lake MAE.

(b)      Capitalization

         (i)      The  authorized  share  capital of Beaver Lake  consists of an
                  unlimited  number  of Beaver  Lake  Common  Shares,  there are
                  19,466,666  Beaver Lake Common Shares issued and  outstanding.
                  No other shares in the capital of Beaver Lake are outstanding.
                  All issued  and  outstanding  Beaver  Lake  Common  Shares are
                  validly  issued,  fully paid and  nonassessable  and no holder
                  thereof is entitled to preemptive rights. Beaver Lake is not a
                  party to, and is not aware of, any  voting  agreement,  voting
                  trust or similar  agreement  or  arrangement  relating  to any
                  class or series of its shares, or any agreement or arrangement
                  providing for  registration  rights with respect to any shares
                  or other securities of Beaver Lake.

                                      B-9

<PAGE>

         (ii)     Other than the Beaver Lake  Options  (all of which Beaver Lake
                  Options shall be cancelled prior to the filing of the Articles
                  of Arrangement),  there are not now, and at the Effective Date
                  there will not be,  any (A) shares of capital or other  equity
                  securities  of  Beaver  Lake   outstanding,   other  than  the
                  19,466,666  Beaver Lake  Common  Shares  currently  issued and
                  outstanding  and any  additional  Beaver  Lake  Common  Shares
                  issued after the date hereof and prior to the  Effective  Date
                  pursuant  to the  exercise  of  Beaver  Lake  Options,  or (B)
                  outstanding options, warrants, scrip, rights to subscribe for,
                  calls or commitments of any character  whatsoever relating to,
                  or securities or rights  convertible into or exchangeable for,
                  shares  of any  class of share  capital  of  Beaver  Lake,  or
                  contracts, understandings or arrangements to which Beaver Lake
                  is a  party,  or by  which  it is or may be  bound,  to  issue
                  additional shares of its capital or options,  warrants,  scrip
                  or  rights  to  subscribe   for,  or   securities   or  rights
                  convertible into or exchangeable for, any additional shares of
                  its capital.

(c)      Authorization  and Validity of Agreement  Beaver Lake has all requisite
         corporate  power and  authority  to enter into this  Agreement  and the
         Other   Agreements  and  to  perform  its  obligations   hereunder  and
         thereunder. The execution and delivery by Beaver Lake of this Agreement
         and the Other Agreements to which it is a party and the consummation by
         it of the transactions  contemplated  hereby and thereby have been duly
         authorized  by all  necessary  corporate  action  (subject  only,  with
         respect to the Arrangement, to approval of this Agreement by the Beaver
         Lake Common  Shareholders  as provided for in Section 5.1). On or prior
         to the date hereof the Board of Directors of Beaver Lake has determined
         to  recommend  approval  of the  Arrangement  to the Beaver Lake Common
         Shareholders,  and  such  determination  is in  effect  as of the  date
         hereof.  This  Agreement has been duly executed and delivered by Beaver
         Lake and is the valid and binding obligation of Beaver Lake enforceable
         against it in accordance with its terms,  except as enforceability  may
         be  limited  by  applicable  bankruptcy,  insolvency,   reorganization,
         moratorium  or  similar  laws from time to time in effect  that  affect
         creditors'  rights generally and by legal and equitable  limitations on
         the  availability  of specific  remedies.  The Other  Agreements,  when
         executed and delivered by Beaver Lake, as applicable,  will  constitute
         valid and binding obligations of Beaver Lake, enforceable against it in
         accordance with their respective terms, except as enforceability may be
         limited   by   applicable   bankruptcy,   insolvency,   reorganization,
         moratorium  or  similar  laws from time to time in effect  that  affect
         creditors'  rights generally and by legal and equitable  limitations on
         the availability of specific remedies.

(d)      No Approvals or Notices Required; No Conflict with Instruments to which
         Beaver Lake is a Party The execution and delivery of this Agreement and
         the Other  Agreements do not, and the  consummation of the transactions
         contemplated  hereby and thereby  and  compliance  with the  provisions
         hereof and thereof will not,  conflict with, or result in any violation
         of, or  default  (with or  without  notice  or lapse of time,  or both)

                                      B-10

<PAGE>

         under,  or  give  rise  to a  right  of  termination,  cancellation  or
         acceleration  of or "put" right with  respect to any  obligation  or to
         loss of a material benefit under, or result in the creation of any Lien
         upon any of the  properties  or  assets  of  Beaver  Lake or any of the
         Beaver Lake  Subsidiaries  under,  any provision of (i) the Beaver Lake
         Articles or bylaws of Beaver Lake,  (ii) any loan or credit  agreement,
         note, bond,  mortgage,  indenture,  lease,  guaranty or other financial
         assurance agreement or other agreement, instrument, permit, concession,
         franchise or license  applicable  to Beaver Lake or its  properties  or
         assets,  (iii)  any loan or credit  agreement,  note,  bond,  mortgage,
         indenture,  lease,  guaranty or other financial  assurance agreement or
         other agreement,  instrument, permit, concession,  franchise or license
         applicable to any Beaver Lake Subsidiary,  or it's properties or assets
         and (iv) subject to governmental  filing and other matters  referred to
         in the following sentence, any judgment,  order, decree,  statute, law,
         ordinance, rule or regulation or arbitration award applicable to Beaver
         Lake or its  properties  or assets,  other than, in the case of clauses
         (ii) and (iii),  any such conflicts,  violations,  defaults,  rights or
         Liens that  individually  or in the  aggregate  would not have a Beaver
         Lake  MAE.  No  consent,   approval,  order  or  authorization  of,  or
         registration,  declaration or filing with, any  Governmental  Entity is
         required  by or with  respect  to Beaver  Lake in  connection  with the
         execution  and  delivery  of  this  Agreement  by  Beaver  Lake  or the
         consummation by Beaver Lake of the  transactions  contemplated  hereby,
         except for (i) issuance of the Interim Order and the Final Order,  (ii)
         the filing with the ASE and  Commissions of the Proxy  Circular,  (iii)
         the filing of the  Articles  of  Arrangement  with the  Registrar  with
         respect to the  Arrangement as provided in the ABCA and the Final Order
         and  appropriate  documents  with  the  relevant  authorities  of other
         jurisdictions in which Beaver Lake is qualified to do business and (iv)
         such other consents, approvals, orders, authorizations,  registrations,
         declarations,  filings and notices as are set forth in Section 2 of the
         Beaver Lake Disclosure Letter.

(e)      Commission  Filings;  Financial  Statements  Beaver Lake is a reporting
         issuer  under the  securities  laws of  Ontario,  Alberta  and  British
         Columbia and is not in default of any  requirement  of such  securities
         laws and it is in compliance with the bylaws,  rules and regulations of
         the ASE,  being the only  exchange  upon which the Beaver  Lake  Common
         Shares are listed. Beaver Lake has filed all reports and other filings,
         together with any amendments  required to be made with respect thereto,
         that they have been required to file with the ASE and the  Commissions.
         Beaver Lake has heretofore delivered to Greka copies of the Beaver Lake
         Commission  Filings. As of the dates of it's filing with the ASE or the
         Commissions,  the  Beaver  Lake  Commission  Filings  complied  in  all
         material  respects with the applicable  securities  laws, the rules and
         regulations of the  Commissions  thereunder  and the bylaws,  rules and
         regulations  of the ASE,  and were true and  complete  in all  material
         respects and did not contain any  misrepresentation  (as defined in the
         Securities Act (Alberta)).

         Each of the  financial  statements  (including  any  related  notes  or
schedules)  included  in the Beaver  Lake  Commission  Filings  was  prepared in
accordance with Canadian generally accepted  accounting  principles applied on a
consistent  basis  (except as may be noted  therein or in the notes or schedules
thereto)  and  complied  with  the  rules  and  regulations  of the  ASE and the
Commissions.   Such  consolidated   financial   statements  fairly  present  the

                                      B-11

<PAGE>

consolidated  financial  position of Beaver Lake as of the dates thereof and the
results of operations,  cash flows and changes in  shareholders'  equity for the
periods then ended  (subject,  in the case of the  unaudited  interim  financial
statements, to normal year-end audit adjustments on a basis comparable with past
periods).  As of the date hereof,  Beaver Lake has no  liabilities,  absolute or
contingent,  that may reasonably be expected to have a Beaver Lake MAE, that are
not reflected in the Beaver Lake  Commission  Filings,  except those incurred in
the ordinary course of business consistent with past operations and not relating
to the borrowing of money.

(f)      Conduct of Business in the Ordinary Course;  Absence of Certain Changes
         and Events  Since  December 31, 1998,  except as  contemplated  by this
         Agreement or as disclosed in the Beaver Lake Commission Filings, Beaver
         Lake has  conducted  its business only in the ordinary and usual course
         in accordance with past practice,  and there has not been: (i) a Beaver
         Lake  MAE  or any  other  material  adverse  change  in  the  financial
         condition,  results of  operations,  prospects,  assets or  business of
         Beaver Lake,  taken as a whole, or (ii) any other  condition,  event or
         development  that  reasonably  may be  expected  to  result in any such
         material  adverse  change  or a Beaver  Lake MAE;  (iii) any  change by
         Beaver Lake in its accounting  methods,  principles or practices;  (iv)
         any amendment to the Beaver Lake  Articles,  bylaws or other  governing
         documents or any  resolutions or proceedings  pending for any amendment
         thereto, except as may be contemplated therein; (v) except as disclosed
         in Section 3 of the Beaver Lake Disclosure  Letter,  any revaluation by
         Beaver  Lake  of any  of its  assets,  including,  without  limitation,
         writing  down the value of or writing off notes or accounts  receivable
         other than in the ordinary  course of business and consistent with past
         practice;  (vi) any  entry  by  Beaver  Lake  into  any  commitment  or
         transaction  that  would  be  material  to  Beaver  Lake and not in the
         ordinary course of business;  (vii) any  declaration,  setting aside or
         payment of any dividends or distributions in respect of the Beaver Lake
         Common Shares or any redemption,  purchase or other  acquisition of any
         of its securities;  (viii) any damage,  destruction or loss (whether or
         not covered by insurance) materially adversely affecting the properties
         or business  of Beaver  Lake;  (ix) any  increase  in  indebtedness  of
         borrowed money other than borrowing under existing credit facilities as
         disclosed in Section 3 of the Beaver Lake  Disclosure  Letter;  (x) any
         granting of a security  interest  or Lien on any  property or assets of
         Beaver Lake,  other than  Permitted  Liens;  or (xi) any increase in or
         establishment   of   any   bonus,   insurance,    severance,   deferred
         compensation,   pension,  retirement,   profit  sharing,  stock  option
         (including,  without limitation,  the granting of stock options,  stock
         appreciation  rights,  performance  awards or restricted stock awards),
         stock purchase or other employee  benefit plan or any other increase in
         the  compensation  payable  or to  become  payable  to  any  directors,
         officers or key employees of Beaver Lake or for which Beaver Lake would
         be responsible.

(g)      Litigation  Except as  disclosed  in  writing  to  Greka,  there are no
         Demands pending or, to the knowledge of Beaver Lake, threatened against
         or  affecting  (i) Beaver  Lake or any of its  properties  at law or in
         equity,  or any of it's employee  benefit plans or  fiduciaries of such
         plans or (ii) any of its properties at law or in equity, or any of it's
         employee  benefit plans or fiduciaries of such plans,  before or by any
         Governmental Entity,  wherever located that (x) could prevent or hinder
         the consummation of the transactions  contemplated by this Agreement or
         the  Plan  of  Arrangement;   or  (y)  would  otherwise,  if  adversely
         determined,  have a Beaver Lake MAE.  Except as disclosed in writing to
         Greka,   Beaver  Lake  is  not  subject  to  any   material   judicial,
         governmental or administrative  order,  writ,  judgment,  injunction or
         decree.

                                      B-12

<PAGE>

(h)      Disclosure  Beaver Lake has made  disclosure of all material  facts (as
         defined in the Securities  Act (Alberta))  relating to its business and
         financial  affairs to Greka and acknowledges that Greka is relying upon
         such  disclosure  in  determining  whether to proceed  with the Plan of
         Arrangement.

(i)      Employee Benefit Plans

         (i)      None of the  employees  of Beaver Lake are subject to union or
                  collective bargaining agreements.

         (ii)     To the best  knowledge of Beaver Lake,  no officer or director
                  of Beaver Lake or Benefit Plans, or trusts created thereunder,
                  or  trustee  or  administrator  thereof,  has  engaged  in any
                  prohibited transaction or act or any other breach of fiduciary
                  responsibility  that could  subject  Beaver Lake to any tax or
                  penalty  or to  any  liability  under  any  applicable  law or
                  regulation.
(j)      Taxes

         (i)      Beaver  Lake  has  duly  and  timely  filed,  in all  material
                  respects,  in proper  form,  returns in respect of taxes under
                  the Income Tax Act  (Canada),  the Alberta  Corporate Tax Act,
                  the income tax  legislation of any other province of Canada or
                  any foreign country having jurisdiction over its affairs,  and
                  similar  legislation of other  provinces  having  jurisdiction
                  over its  affairs,  for all prior  periods in respect of which
                  such filings have heretofore been required. All taxes shown on
                  such returns and all taxes now owing,  including  interest and
                  penalties,  have been paid or accrued on Beaver  Lake's books.
                  There are no outstanding  agreements or waivers  extending the
                  statutory  period of  limitations  applicable  to any federal,
                  provincial or other income tax return for any period. There is
                  no material  claim  against  Beaver  Lake with  respect to any
                  taxes,  and no material  assessment,  deficiency or adjustment
                  has been  asserted or proposed  with respect to any tax return
                  of or with respect to Beaver Lake that has not been adequately
                  provided  for in  reserves  established  by Beaver  Lake.  All
                  income tax returns of or with respect to Beaver Lake up to and
                  including  December  31,  1998,  have  been  assessed  by  the
                  applicable   Governmental   Entity.   The  time   period   for
                  reassessment under the Income Tax Act (Canada) and the Alberta
                  Corporate   Tax  Act  in  the  absence  of   misrepresentation
                  attributable  to negligence,  carelessness,  wilful default or
                  fraud has expired for all periods up to and  including the tax
                  year ended 1993. The total amounts set up as  liabilities  for
                  current  and  deferred  taxes  in the  consolidated  financial
                  statements included in the Beaver Lake Commission Filings have
                  been prepared in accordance with Canadian  generally  accepted
                  accounting  principles and are sufficient to cover the payment
                  of all material  taxes,  including  any  penalties or interest
                  thereon and whether or not assessed or disputed,  that are, or
                  are hereafter  found to be, or to have been,  due with respect
                  to the  operations of Beaver Lake through the periods  covered
                  thereby.  Except for statutory Liens for current taxes not yet
                  due, no Liens for taxes exist upon the assets of Beaver Lake.

                                      B-13

<PAGE>

         (ii)     Beaver Lake and each Beaver Lake  Subsidiary  has  remitted to
                  the proper tax  authority  when  required by law to do so, all
                  amounts  payable  by it on  account  of GST and is a  "taxable
                  Canadian corporation" for the Income Tax Act (Canada).

         (iii)    As of the Effective Date, Beaver Lake shall have fully accrued
                  for all taxes that may be  required  to be paid as a result of
                  the transactions contemplated hereby.

(k)      Environmental  Matters  Except as set forth in  Section 5 of the Beaver
         Lake Disclosure Letter,  (i) the properties,  operations and activities
         of Beaver  Lake comply in all  material  respects  with all  applicable
         Environmental  Laws;  (ii)  none  of  Beaver  Lake  is  subject  to any
         existing,  pending  or, to the  knowledge  of Beaver  Lake,  threatened
         action,  suit,  investigation,  inquiry or  proceeding by or before any
         Governmental Entity under any Environmental Law; (iii) except where the
         failure   would   not   have  a   Beaver   Lake   MAE,   all   notices,
         permits,licenses,  or similar  authorizations,  if any,  required to be
         obtained  or  filed by  Beaver  Lake  under  any  Environmental  Law in
         connection with any aspect of the business of Beaver Lake or any Beaver
         Lake  Subsidiary,  including  without  limitation those relating to the
         treatment,  storage,  disposal or release of a hazardous  substance  or
         solid waste, have been duly obtained or filed and will remain valid and
         in effect  after the  Arrangement  and Beaver Lake and each Beaver Lake
         Subsidiary is in compliance  with the terms and  conditions of all such
         notices, permits, licenses and similar authorizations; (iv) Beaver Lake
         and each Beaver Lake  Subsidiary  has  satisfied  and is  currently  in
         compliance in all material  respects with all financial  responsibility
         requirements   applicable  to  its   operations   and  imposed  by  any
         Governmental  Entity  under  any  Environmental  Law,  and none of such
         parties  has  received  any  notice  of  noncompliance  with  any  such
         requirements;  (v) to Beaver Lake's knowledge, there are no physical or
         environmental  conditions  existing on any property  currently owned or
         leased or  presently  owned or leased by Beaver  Lake or any  entity in
         which  it  has or had  ownership  interest  that  could  reasonably  be
         expected to give rise to any on-site or off-site  remedial  obligations
         under any  Environmental  Laws;  and (vi) to Beaver  Lake's  knowledge,
         since the  effective  date of the relevant  requirements  of applicable
         Environmental Laws, all hazardous  substances or solid wastes generated
         by  Beaver  Lake  or  used  in  connection  with  their  properties  or
         operations  have been  transported  only by carriers  authorized  under
         Environmental  Laws  to  transport  such  substances  and  wastes,  and
         disposed  of  only  at  treatment,  storage,  and  disposal  facilities
         authorized under  Environmental Laws to treat, store or dispose of such
         substances  and wastes,  and, to the  knowledge  of Beaver  Lake,  such
         carriers and  facilities  have been and are  operating in compliance in
         all material respects with such  authorizations and are not the subject
         of any existing, pending, or overtly threatened action,  investigation,
         or  inquiry  by  any   Governmental   Entity  in  connection  with  any
         Environmental Laws.

(l)      Severance  Payments Except as set forth in Section 6 of the Beaver Lake
         Disclosure  Letter,   Beaver  Lake  will  not  have  any  liability  or
         obligation to pay a severance  payment or similar  obligation to any of
         its employees, officers, or directors as a result of the Arrangement or
         the transactions  contemplated by this Agreement,  nor will any of such
         persons be  entitled  to an  increase  in  severance  payments or other
         benefits  as  a  result  of  the   Arrangement   or  the   transactions
         contemplated by this Agreement or the Other  Agreements in the event of
         the subsequent termination of their employment.

                                      B-14

<PAGE>

(m)      Compliance  with Laws  Beaver  Lake holds all  required,  necessary  or
         applicable permits, licenses, variances, exemptions, orders, franchises
         and approvals of all Governmental Entities, except where the failure to
         so hold could not reasonably be expected to have a Beaver Lake MAE (the
         "Beaver Lake  Permits").  All  applications  with respect to the Beaver
         Lake Permits were  complete and correct in all material  respects  when
         made and Beaver  Lake does not know of any reason why any of the Beaver
         Lake  Permits  would be  subject  to  cancellation.  Beaver  Lake is in
         compliance  with the terms of the Beaver Lake Permits  except where the
         failure to so comply could not  reasonably be expected to have a Beaver
         Lake MAE.  Beaver  Lake has not  violated  or failed to comply with any
         statute,  law,  ordinance,  regulation,  rule,  permit  or order of any
         federal,  provincial or local government,  domestic or foreign,  or any
         Governmental  Entity, any arbitration award or any judgment,  decree or
         order of any court or other Governmental  Entity,  applicable to Beaver
         Lake's  business,  assets or  operations,  except  for  violations  and
         failures to comply that would not have a Beaver Lake MAE.

(n)      Contracts  Section 7 to the Beaver Lake  Disclosure  Letter  contains a
         complete list of the  following  contracts,  agreements,  arrangements,
         ownership  interests and commitments:  (i) all employment or consulting
         contracts  or  agreements   to  which  Beaver  Lake  is   contractually
         obligated;  (ii) current leases,  sales contracts and other  agreements
         with respect to any  property,  real or personal,  of Beaver Lake or to
         which  Beaver  Lake is  contractually  obligated;  (iii)  contracts  or
         commitments  for  capital  expenditures  or  acquisitions  in excess of
         $50,000 to which Beaver Lake is obligated; (iv) agreements,  contracts,
         indentures or other instruments  relating to the borrowing of money, or
         the guarantee of any  obligation  for the borrowing of money,  to which
         Beaver Lake is a party or any of their respective  properties is bound;
         (v) all corporations,  partnerships,  limited  liability  companies and
         other  entities  in which  Beaver  Lake owns or has owned,  directly or
         indirectly,   a   material   equity   interest,   (vi)   all   material
         indemnification  and  guaranty or other  similar  obligations  to which
         Beaver  Lake is bound  and  which the  officers  of Beaver  Lake or any
         Beaver Lake  Subsidiary,  after  reasonable  investigation,  are aware,
         (vii) any outstanding bonds,  letters of credit posted or guaranteed by
         Beaver Lake with  respect to any Person,  (viii) any  covenants  not to
         compete or other obligations  affecting Beaver Lake that would restrict
         Greka or its  Affiliates  from  engaging in any business or activity of
         which  the  officers  of  Beaver  Lake  are  aware,   after  reasonable
         investigation  (ix) any  agreement,  lease,  contract or  commitment or
         series of related  agreements,  leases,  contracts or  commitments  not
         entered  into  in the  ordinary  course  of  business  or,  except  for
         agreements  to purchase or sell goods and services  entered into in the
         ordinary  course of business,  not cancellable by Beaver Lake within 30
         calendar days, (x) contracts, agreements,  arrangements or commitments,
         other than the  foregoing,  that could  reasonably  be considered to be
         material  to Beaver  Lake or any  Beaver  Lake  Subsidiary,  taken as a
         whole.

                                      B-15

<PAGE>

(o)      Title to Property

         (i)      Other than as disclosed in the Beaver Lake Disclosure  Letter,
                  the  Beaver  Lake  Assets  are  free and  clear of any  liens,
                  royalties,   production  payments,  charges,  adverse  claims,
                  demands or  encumbrances  created by,  through or under Beaver
                  Lake or of which Beaver Lake has knowledge.

         (ii)     Beaver  Lake  and each of the  Beaver  Lake  Subsidiaries  has
                  complied in all material respects with the terms of all leases
                  to  which  they  are a  party  and  under  which  they  are in
                  occupancy,  and all such  leases are in full force and effect.
                  Beaver  Lake and each of the Beaver  Lake  Subsidiaries  enjoy
                  peaceful and undisturbed possession under all such leases.

(p)      Beaver Lake Assets

         (i)      Beaver  Lake  has  made  available  to  Sproule  prior  to the
                  issuance of the Sproule Report, all information material to an
                  adequate  determination  of the oil and gas reserves of Beaver
                  Lake, none of such information  contained a  misrepresentation
                  and there has been no material  adverse  change to the oil and
                  gas reserves of Beaver Lake since the Sproule Report.

         (ii)     Beaver Lake has not received any notices of material violation
                  or  alleged  material  violation  of  the  provisions  of  any
                  agreement in respect of the Beaver Lake Assets and to the best
                  of the knowledge,  information  and belief of Beaver Lake, the
                  properties  and lands  comprising  the Beaver Lake Assets have
                  been drilled,  developed  and operated in accordance  with all
                  material agreements that relate to them except as disclosed in
                  the Disclosure Letter.

         (iii)    Beaver Lake has  performed,  observed and satisfied all of its
                  material  duties,   liabilities,   obligations  and  covenants
                  required to be satisfied,  performed and observed by it under,
                  and is not in material default under or in material breach of,
                  the terms of any material  leases or agreements  pertaining to
                  the Beaver Lake Assets.

         (iv)     All ad valorem,  property,  production,  severance and similar
                  taxes and assessments based on or measured by the ownership of
                  the Beaver  Lake Assets or the  production  of  petroleum  and
                  natural gas or the receipt of  proceeds  therefrom  payable in
                  respect of or in relation to  substantially  all of the Beaver
                  Lake Assets have been properly and fully paid and discharged.

         (v)      There is no  material  circumstance,  matter or thing known to
                  Beaver Lake which indicates in any manner that it may not hold
                  good and  marketable  title  to any  material  portion  of the
                  Beaver Lake Assets.

                                      B-16

<PAGE>

         (vi)     All material documents and agreements of whatsoever nature and
                  kind  affecting  the title to the Beaver Lake Assets which are
                  in the  possession  of Beaver Lake or of which  Beaver Lake is
                  otherwise aware have been disclosed to Greka.

         (vii)    There is no fact or  circumstance  known to Beaver  Lake which
                  materially  adversely  affects  the  aggregate  production  of
                  petroleum  and  natural  gas from  the  properties  and  lands
                  comprising  the Beaver Lake Assets  except as disclosed in the
                  Disclosure Letter.

         (viii)   To the best of its  knowledge,  Beaver Lake has done no act or
                  thing,  nor has Beaver Lake  suffered or permitted  any act or
                  omission,  whereby  its title to the Beaver Lake Assets may be
                  cancelled or terminated.

         (ix)     All producing wells and facilities operated by Beaver Lake or,
                  where such  wells or  facilities  are  operated  by  operators
                  acting on its behalf,  to the best of Beaver Lake's knowledge,
                  are in good and operable condition, and are not subject to any
                  production or other penalties  imposed by applicable leases or
                  legislation  which  would  materially  impair the value of the
                  Beaver Lake Assets.

         (x)      All wells  operated  by Beaver  Lake or where  such  wells are
                  operated by  operators  acting on its  behalf,  to the best of
                  Beaver  Lake's  knowledge,   have  been  drilled,   completed,
                  shut-in,  abandoned,  suspended and operated,  as the case may
                  be, in accordance with applicable  laws,  rules,  regulations,
                  orders  and  lawful   directions  of   governmental  or  other
                  competent authorities.

         (xi)     Beaver Lake is receiving substantially all of its revenue from
                  the  production  of petroleum  and natural gas from the Beaver
                  Lake  Assets on what it  considers  to be a timely  basis and,
                  except as security for its  revolving  operating  line, it has
                  not assigned or otherwise encumbered same.

(q)      Insurance  Policies  Beaver Lake will  retain  insurance  policies,  in
         accordance with industry  standards.  Each such policy is in full force
         and effect, is with responsible insurance carriers and is substantially
         equivalent in coverage and amount to policies covering companies of the
         size of  Beaver  Lake  and in the  business  in  which  Beaver  Lake is
         engaged,  in  light  of the  risk to which  such  companies  and  their
         employees, businesses,  properties and other assets may be exposed. All
         retroactive premium adjustments under any worker's  compensation policy
         of Beaver Lake has been recorded in Beaver Lake's financial  statements
         in accordance with Canadian  generally accepted  accounting  principles
         and are reflected in the financial  statements  contained in the Beaver
         Lake Commission Filings.

(r)      Information  Supplied  The  information  included  or  incorporated  by
         reference in the Proxy Circular (except for any information supplied or
         to be supplied by Greka) shall, at the date the Proxy Circular is first
         mailed to Beaver Lake Common Shareholders and at the time of the Beaver
         Lake  Shareholders  Meeting,  be  true  and  complete  in all  material
         respects and shall not contain any misrepresentation (as defined in the
         Securities Act (Alberta)). The Proxy Circular will comply as to form in
         all material  respects  with the  requirements  of the  Securities  Act
         (Alberta) and the rules and regulations thereunder.

                                      B-17

<PAGE>

(s)      Sales into the United States  Revenues from sales of goods and services
         attributable  to the  business  of Beaver  Lake into and for use in the
         United  States  have,  for each of the three years  preceding  the date
         hereof,  been  less  than an  aggregate  total  of US$25  million.  The
         aggregate total book value of the assets in the United States of Beaver
         Lake is less than US$15 million.

(v)      Beaver Lake Options  Beaver Lake has terminated the granting of options
         under  the  Beaver  Lake  Stock  Option  Plan  and has  negotiated  the
         cancellation  and  termination of all  unexercised  Beaver Lake Options
         effective  on or before the  Effective  Date and prior to the filing of
         the  Articles  of  Arrangement  at a cost to Beaver  Lake per share not
         exceeding the difference between 45(cent) and the exercise price of the
         options.

                                    ARTICLE 4
                            COVENANTS OF Beaver Lake

4.1      Conduct of Business by Beaver Lake Pending the Arrangement

         Beaver Lake covenants and agrees that,  from the date of this Agreement
until the  earlier  of the  Effective  Date or the date of  termination  of this
Agreement,  unless  Greka  shall  otherwise  agree in  writing  or as  otherwise
expressly contemplated by this Agreement:

(a)      The business of Beaver Lake shall be  conducted  and shall not take any
         action except in, the ordinary  course of business and consistent  with
         past practice.

(b)      Beaver Lake shall not directly or indirectly  do any of the  following:
         (i) issue,  sell,  pledge,  dispose of or encumber any share capital of
         Beaver Lake except for the  issuance of Beaver Lake Common  Shares upon
         the exercise of outstanding Beaver Lake Options;  (ii) split,  combine,
         or reclassify any outstanding share capital, or declare,  set aside, or
         pay any dividend payable in cash, shares,  property,  or otherwise with
         respect to its share  capital  whether  now or  hereafter  outstanding;
         (iii) redeem,  purchase or acquire or offer to acquire any of its share
         capital;  (iv) grant any options to purchase  any shares of Beaver Lake
         or any Beaver Lake  Subsidiary;  (v) acquire,  agree to acquire or make
         any  offer  to  acquire  for cash or other  consideration,  any  equity
         interest  in  or  all  or  substantially  all  of  the  assets  of  any
         corporation,  partnership,  joint venture,  or other entity; (vi) enter
         into any contract,  agreement,  commitment, or arrangement with respect
         to any of the matters set forth in this Section 4.1(b); (vii) amend its
         articles or bylaws; or (viii) reorganize,  amalgamate or merge with any
         other Person.

(c)      Beaver Lake shall allow Greka and its  representatives  and agents full
         access during normal business hours, to all of the assets,  properties,
         books,  records,  agreements and commitments of each of Beaver Lake and
         its  subsidiaries and provide all such  information  concerning  Beaver
         Lake and its subsidiaries as Greka may reasonably request.

                                      B-18

<PAGE>

(d)      Until the Effective Date, Beaver Lake shall:

         (i)      conduct its  operations  in the ordinary and normal  course of
                  business and in accordance  with  applicable  laws,  generally
                  accepted industry practice, any operating and other agreements
                  applicable  to the  Beaver  Lake  Assets  and within its usual
                  areas of exploration except as otherwise  contemplated by this
                  Agreement or as otherwise agreed to in writing by Greka;

         (ii)     in all material  respects,  conduct itself so as to keep Greka
                  fully  informed as to the  decisions  required with respect to
                  the most  advantageous  methods  in Beaver  Lake's  opinion of
                  exploring, operating and producing from the Beaver Lake Assets
                  and promptly disclose in writing to Greka all material adverse
                  changes,  if any, in the Beaver Lake Assets or in its interest
                  therein;

         (iii)    except  in  respect  of  existing  commitments,  not  make  or
                  authorize,  without prior written consent of Greka, any single
                  capital  expenditure  in respect of any of its  properties  or
                  assets which exceeds $50,000, otherwise than in the event of a
                  catastrophe or other event endangering  life,  property or the
                  environment;

         (iv)     take no action which would be outside the  ordinary  course of
                  business or which may result in a Beaver Lake MAE;

         (v)      not  enter  into  any  employment,   consulting  or  severance
                  agreement or other  similar  arrangement  with any director or
                  senior officer of Beaver Lake or any other Person; and

         (vi)     maintain  insurance on and in respect of all of its properties
                  and assets in like kind to, and in an amount not less than the
                  amount of,  insurance in respect of its  properties and assets
                  in effect on the date hereof.

(e)      Beaver Lake shall not sell, lease, mortgage, pledge, grant a Lien on or
         otherwise  encumber  or  otherwise  dispose  of  any of  Beaver  Lake's
         properties  or  assets  in an  amount  in  excess  of  $50,000  in  the
         aggregate.

(f)      Beaver Lake shall not,  directly or indirectly,  incur any indebtedness
         for  borrowed  money or  guarantee  any such  indebtedness  of  another
         Person,  issue or sell any debt  securities or warrants or other rights
         to acquire any debt  securities  of Beaver Lake or the guarantee of any
         debt securities of another Person or enter into any arrangement  having
         the  economic  effect of any of the  foregoing,  except for  short-term
         borrowings  incurred in the ordinary course of business consistent with
         past  practice,  or make or  permit to remain  outstanding  any  loans,
         advances  or capital  contributions  to, or  investments  in, any other
         Person, other than to Beaver Lake.

(g)      Beaver Lake shall not make any election relating to taxes.


                                      B-19



<PAGE>

(h)      Beaver Lake shall not change any accounting principle used by it.

(i)      Beaver Lake shall use its reasonable efforts (i) to preserve intact the
         business  organization  of Beaver Lake,  (ii) to maintain in effect any
         material  authorizations  or similar  rights of Beaver  Lake,  (iii) to
         preserve the goodwill of those having material  business  relationships
         with it, (iv) to maintain and keep each of Beaver Lake's  properties in
         the  same  repair  and  condition  as  presently  exists,   except  for
         deterioration  due to ordinary wear and tear and damage due to casualty
         and (v) to maintain in full force and effect  insurance  comparable  in
         amount and scope of coverage to that currently maintained by it.

(j)      Beaver Lake shall not  authorize any of, or commit or agree to take any
         of, or permit any Beaver Lake  Subsidiary to take any of, the foregoing
         actions to the extent  prohibited  by the foregoing and shall not, take
         any action that would, or that reasonably  could be expected to, result
         in any  of  the  representations  and  warranties  set  forth  in  this
         Agreement  becoming  untrue or any of the conditions to the Arrangement
         set forth in Article 6 not being satisfied.  Beaver Lake promptly shall
         advise  Greka orally and in writing of any change or event  having,  or
         which,  insofar as reasonably  can be foreseen,  would have, a material
         adverse effect on Beaver Lake taken as a whole,  or cause a Beaver Lake
         MAE.

                                    ARTICLE 5
                              ADDITIONAL AGREEMENTS

5.1      Cooperation; Consents and Approvals

(a)      Beaver  Lake  shall  use  all   reasonable   efforts  to,  as  soon  as
         practicable,  complete the  preparation of the Proxy Circular as agreed
         with Greka and,  subject to the grant of the Interim Order,  to mail to
         the Beaver Lake Common Shareholders and file in all jurisdictions where
         required  the  Proxy  Circular  and  other  documentation  required  in
         connection with the Beaver Lake Shareholders Meeting, all in accordance
         with National Policy No. 41 of the Canadian Securities  Administrators,
         the Interim  Order and  applicable  law,  and Beaver Lake shall use all
         reasonable  efforts,  subject to the grant of the Interim Order,  to as
         soon as  practicable  and in any  event  on the date  specified  in the
         Interim Order, to convene the Beaver Lake Shareholders  Meeting for the
         purpose of approving the  Arrangement  and this Agreement in accordance
         with the Interim Order.

(b)      Beaver Lake shall  ensure  that the Proxy  Circular  complies  with all
         applicable  disclosure  laws  as  they  relate  to  the  disclosure  of
         information  regarding Beaver Lake and, without limiting the generality
         of the foregoing, provides the Beaver Lake Common Shareholders to which
         such circular is sent with  information in sufficient  detail to permit
         them to form a reasoned judgment concerning the matters before them.

(c)      Subject to the terms and  conditions  set forth in Section  5.5 and the
         fiduciary  obligations  of the Board of  Directors  of Beaver Lake with
         respect to such  matters,  the Board of  Directors  of Beaver  Lake (i)
         shall   recommend   at  such   meeting  that  the  Beaver  Lake  Common
         Shareholders  vote to  adopt  and  approve  the  Arrangement  and  this
         Agreement (the "Recommendation"), (ii) shall use its reasonable efforts
         to solicit from the Beaver Lake Common  Shareholders  proxies in favour
         of such  adoption  and  approval  and (iii) shall take all other action
         reasonably  necessary to secure a vote of its shareholders in favour of
         the adoption and approval of the Arrangement and this Agreement.


                                      B-20

<PAGE>

5.2      Filings; Consents; Reasonable Efforts

         Subject to the terms and  conditions  set forth in Section  5.5 and the
fiduciary  obligations  of the Board of Directors of Beaver Lake with respect to
such matters,  Beaver Lake and Greka shall (i) make all  necessary  filings with
respect to the Arrangement and this Agreement under  applicable  securities laws
and shall use all reasonable efforts to obtain required approvals and clearances
with  respect  thereto;  (ii) use  reasonable  efforts to obtain  all  consents,
waivers, approvals,  authorizations,  and orders required in connection with the
authorization, execution, and delivery of this Agreement and the consummation of
the Arrangement; (iii) use reasonable efforts to take, or cause to be taken, all
appropriate  action, and do, or cause to be done, all things necessary,  proper,
or advisable to consummate  and make  effective as promptly as  practicable  the
transactions  contemplated by this Agreement; and (iv) will permit the review by
each  other of all  documents  to be filed  with the  Court or to be sent to the
Beaver Lake Common  Shareholders  with  respect to the Beaver Lake  Shareholders
Meeting.

5.3      Notification of Certain Matters

         Beaver  Lake shall give  prompt  notice to Greka,  and Greka shall give
prompt notice to Beaver Lake, orally and in writing,  of (i) the occurrence,  or
failure to occur,  of any event which  occurrence  or failure would be likely to
cause any representation or warranty contained in this Agreement to be untrue or
inaccurate at any time from the date hereof to the Effective  Date; and (ii) any
material  failure of Beaver Lake, or Greka,  as the case may be, or any officer,
director,  employee or agent  thereof,  to comply with or satisfy any  covenant,
condition or agreement to be compiled with or satisfied by it hereunder.

5.4      Expenses

         All costs and expenses  incurred in connection  with this Agreement and
the transactions  contemplated  hereby shall be paid by the party incurring such
expenses, whether or not the Arrangement is consummated.

5.5      Better Offers

(a)      Nothing  herein is intended to restrict Greka or the Board of Directors
         of Beaver Lake from  soliciting or  considering  alternative  bona fide
         proposals  or offers from any Person  other than Greka  relating to the
         acquisition,  merger, amalgamation,  arrangement, or purchase of Beaver
         Lake or of material  assets or any  ownership  interest of or in Beaver
         Lake  or any  similar  business  combination  transaction  (any  of the
         foregoing   proposals  or  offers  being   referred  to  herein  as  an
         "Acquisition  Proposal").  In  such  event,  the  party  receiving  the
         Acquisition  Proposal  shall  promptly  advise the other parties hereto
         orally and in  writing of the  material  terms and  conditions  of such
         Acquisition  Proposal  and  the  identity  of the  Person  making  such
         Acquisition  Proposal.  Prior to Beaver Lake providing any  information
         concerning  Beaver  Lake to  such  Person,  such  Person  shall  sign a
         confidentiality  agreement substantially similar to the confidentiality
         agreement signed by Greka.  Beaver Lake shall keep Greka fully informed
         of the status and details of any such Acquisition Proposal.

                                      B-21

<PAGE>

(b)      If a competing  bona fide  Acquisition  Proposal is made which,  having
         regard  to all of the  terms  and  conditions  thereof  (including  any
         conditions  in  respect  of  financing),  is  more  favourable  from  a
         financial  point of view to the Beaver Lake Common  Shareholders,  then
         the  board of  directors  of  Beaver  Lake may  amend or  withdraw  the
         Recommendation  provided that, in the opinion of the directors,  acting
         in good  faith  and  upon  the  advice  of their  financial  and  legal
         advisors,  the directors'  fiduciary  duties under applicable law would
         require amendment or withdrawal of the  Recommendation.  In such event,
         Beaver Lake shall be relieved of its  obligations  under Section 5.1(c)
         and  5.2(iii);  provided  however,  that nothing  herein shall  relieve
         Beaver Lake of its  obligation to convene the Beaver Lake  Shareholders
         Meeting  on  August  7,  1998 to allow  shareholders  to  consider  the
         Arrangement  and, if the  Arrangement is approved by the requisite vote
         of the Beaver Lake  Common  Shareholders,  to perform  its  obligations
         hereunder (including,  without limitation,  its obligations pursuant to
         Section 5.2 and Section 5.6(c) and (d)).

5.6      Mutual Agreements

         Each of  Greka,  Beaver  Lake  covenants  and  agrees  that,  until the
Effective Date or the day upon which this Agreement is terminated,  whichever is
earlier, it:

(a)      in the case of Beaver Lake,  will in a timely and  expeditious  manner,
         but in any event not later than June 30, 1998,  file,  proceed with and
         diligently  prosecute an application to the Court under the ABCA for an
         Interim Order with respect to the Arrangement;

(b)      will, in a timely and  expeditious  manner,  carry out the terms of the
         Interim  Order,  provided that nothing shall require a party to consent
         to any modification of this Agreement,  the Arrangement or such party's
         obligations hereunder;

(c)      will,  subject to the  approval of the  Arrangement  at the Beaver Lake
         Shareholders  Meeting in accordance  with the provisions on the Interim
         Order,  forthwith,  but in any event not later than September 15, 1998,
         file,  proceed with and  diligently  prosecute  together with the other
         parties hereto an application for the Final Order; and

(d)      will  forthwith  carry  out the  terms of the  Final  Order  and  will,
         together with the other parties,  file Articles of Arrangement  and the
         Final Order with the Registrar in order for the  Arrangement  to become
         effective on or before September 15, 1998,  provided that nothing shall
         require a party to consent to any  modification of this Agreement,  the
         Arrangement or such party's obligations hereunder.

5.7      Deposit of Greka Stock

         Greka shall  deposit  with the  Depositary  the shares of Greka  Common
Stock required for the exchange of Beaver Lake Common Shares held by Beaver Lake
Common  Shareholders other than Greka pursuant to this Agreement and the Plan of
Arrangement  and Greka shall  irrevocably  direct the Depositary to exchange the
Beaver Lake Common  Shares held by such  holders with the shares of Greka Common
Stock deposited.

                                      B-22



<PAGE>

                                    ARTICLE 6
                                   CONDITIONS

6.1      Conditions to Obligation of Each Party to Effect the Arrangement

         The  respective  obligations  of each party to effect  the  Arrangement
shall be  subject to the  fulfilment  at or prior to the  Effective  Date of the
following conditions.

(a)      This Agreement and the Arrangement shall have been approved and adopted
         by the requisite vote of the Beaver Lake Common  Shareholders as may be
         required by law,  by the Court,  by the rules of the ASE, by Policy 9.1
         and by any  applicable  provisions  of the Beaver Lake  Articles or its
         bylaws;

(b)      No order shall have been  entered and remain in effect in any action or
         proceeding  before any foreign,  federal,  provincial or state court or
         governmental agency or other foreign,  federal or provincial regulatory
         or  administrative  agency or  commission  that  would  prevent or make
         illegal the consummation of the Arrangement;

(c)      There shall have been obtained any and all material permits,  approvals
         and consents of securities commissions of any jurisdiction,  and of any
         other  governmental  body or  agency,  that  reasonably  may be  deemed
         necessary  so  that  the   consummation  of  the  Arrangement  and  the
         transactions contemplated thereby will be in compliance with applicable
         laws,  the failure to comply with which would have a Beaver Lake MAE or
         Greka MAE; and

(d)      There shall have been  obtained  all  approvals  and  consents of third
         Persons (i) the granting of which is necessary for the  consummation of
         the  Arrangement  or  the   transactions   contemplated  in  connection
         therewith  and (ii) the  non-receipt  of which would have a Beaver Lake
         MAE or a Greka MAE,  including the receipt of the Interim Order and the
         Final Order.

6.2      Additional Conditions to Obligation of Greka

         The obligation of Greka to effect the  Arrangement is, at the option of
Greka , also subject to the  fulfilment at or prior to the Effective Date of the
following conditions:

(a)      The  representations and warranties of Beaver Lake contained in Section
         3.2 shall be accurate as of the date of this  Agreement  and (except to
         the extent such representations and warranties speak specifically as of
         an   earlier   date)  as  of  the   Effective   Date  as  though   such
         representations  and  warranties  had been made at and as of that time;
         all of the terms,  covenants  and  conditions  of this  Agreement to be
         complied  with and  performed by Beaver Lake on or before the Effective
         Date shall have been duly  complied  with and performed in all material
         respects; and a certificate to the foregoing effect dated the Effective
         Date and  signed  by the  president  of  Beaver  Lake  shall  have been
         delivered to Greka and Greka shall have no knowledge to the contrary;

                                      B-23

<PAGE>

(b)      There shall not have occurred or exist any fact or condition that would
         reasonably  result in a Beaver Lake MAE or would  constitute a material
         fixed or  contingent  liability  to Beaver  Lake,  and Greka shall have
         received a certificate signed by the president of Beaver Lake dated the
         Effective Date to such effect;

(c)      The Recommendation shall have been made and not withdrawn or altered in
         any manner detrimental to the Arrangement;

(d)      There  shall be no more than 5% of the  total  issued  and  outstanding
         Beaver  Lake  Common  Shares  having  exercised  rights of  dissent  in
         relation to the  Arrangement  approved at the Beaver Lake  Shareholders
         Meeting;

(e)      Greka shall have received from McCaffery Goss Mudry,  counsel to Beaver
         Lake, an opinion dated the Effective  Date covering  customary  matters
         relating to this Agreement and the Arrangement;

(f)      Greka  shall be  reasonably  satisfied  that  immediately  prior to the
         Effective  Date no Person has any  agreement  or option or any right or
         privilege  (whether by law,  preemptive  right,  contract or otherwise)
         capable of becoming an  agreement,  option,  right or privilege for the
         purchase,   subscription,   allotment   or  issuance  of  any  unissued
         securities of Beaver Lake;

(g)      All Beaver Lake options  shall have been or  terminated  and  cancelled
         effective on or before the Effective Date; and

(h)      Greka shall have received  from Beaver Lake a list of such Persons,  if
         any,  that Greka,  after  discussions  with  counsel  for Beaver  Lake,
         believes  may  be   "affiliates"  of  Beaver  Lake  (the  "Beaver  Lake
         Affiliates"),  within  the  meaning of Rule 145  promulgated  under the
         Securities  Act.  Beaver Lake shall deliver or cause to be delivered to
         Greka an undertaking by each Beaver Lake Affiliate in form satisfactory
         to Greka that no Greka Common Stock  received or to be received by such
         Beaver  Lake  Affiliate  pursuant  to the  Arrangement  will be sold or
         disposed of except  pursuant  to an  effective  registration  statement
         under the Securities  Act or in accordance  with the provisions of Rule
         144 or Rule  145(d)  promulgated  under the  Securities  Act or another
         exemption from registration under the Securities Act.

6.3      Additional Conditions to Obligations of Beaver Lake

         The  obligation  of Beaver  Lake to effect the  Arrangement  is, at the
option  of  Beaver  Lake,  also  subject  to the  fulfilment  at or prior to the
Effective Date of the following conditions:

                                      B-24

<PAGE>

(a)      The  representations  and warranties of Greka  contained in Section 3.1
         shall be accurate as of the date of this  Agreement  and (except to the
         extent such  representations and warranties speak specifically as of an
         earlier date) as of the Effective  Date as though such  representations
         and  warranties  had been made at and as of that  time;  all the terms,
         covenants  and  conditions  of this  Agreement to be complied  with and
         performed by Greka on or before the Effective Date shall have been duly
         complied with and performed in all material respects; and a certificate
         to the  foregoing  effect  dated the  Effective  Date and signed by the
         chief  executive  officer of Greka shall have been  delivered to Beaver
         Lake and Beaver Lake shall have no knowledge to the contrary;

(b)      There shall not have occurred or exist any fact or condition that would
         reasonably  result in a Greka MAE and Beaver Lake shall have received a
         certificate  signed by the chief  executive  officer of Greka dated the
         Effective Date to such effect;

(c)      Beaver Lake shall have received from o, Canadian  counsel to Greka , an
         opinion dated the Effective Date covering customary matters relating to
         this Agreement and the Arrangement and an opinion from o, United States
         counsel to Greka dated the Effective  Date covering  customary  matters
         relating  to the  laws  of the  United  States,  with  respect  to this
         Agreement and the Arrangement; and

(d)      Greka  shall have  deposited  with the  Depositary  the shares of Greka
         Common Stock required for the exchange of the Beaver Lake Common Shares
         held by Beaver Lake Common  Shareholders  other than Greka  pursuant to
         this  Agreement  and the  Plan of  Arrangement  and  Greka  shall  have
         irrevocably  directed the Depositary to exchange the Beaver Lake Common
         Shares  held by such  holders  with the  shares of Greka  Common  Stock
         deposited.

                                    ARTICLE 7
                                  MISCELLANEOUS

7.1      Termination

         This  Agreement may be  terminated  and the  Arrangement  and the other
transactions  contemplated  herein  may be  abandoned  at any time  prior to the
Effective  Date,  whether  prior to or after  approval by the Beaver Lake Common
Shareholders:

(a)      by mutual written consent of Greka, and Beaver Lake;

(b)      by Greka or Beaver Lake if (i) the Arrangement has not been consummated
         on or before August 15, 1999 (provided that the right to terminate this
         Agreement  under this  clause (i) shall not be  available  to any party
         whose breach of any representation or warranty or failure to fulfil any
         covenant or  agreement  under this  Agreement  has been the cause of or
         resulted in the failure of the  Arrangement  to occur on or before such
         date);  (ii)  any  court  of  competent  jurisdiction,  or  some  other
         governmental body or regulatory authority shall have issued a permanent
         order,  decree  or  ruling  or  taken  any  other  action  restraining,
         enjoining or otherwise prohibiting the Arrangement; or (iii) the Beaver
         Lake  Common  Shareholders  shall not approve  the  Arrangement  at the
         Beaver Lake Shareholders  Meeting or at any adjournment thereof; (c) by
         Beaver Lake if (i) Greka  shall have  failed to comply in any  material
         respect  with any of the  covenants  or  agreements  contained  in this
         Agreement  to be complied  with or  performed by it at or prior to such
         date of termination  (provided such breach has not been cured within 30
         days  following  receipt by Greka of written notice from Beaver Lake of
         such  breach  and is  existing  at the  time  of  termination  of  this
         Agreement);  or (ii) any  representation or warranty of Greka contained
         in this Agreement shall not be true in all respects when made (provided
         such  breach has not been  cured  within 30 days  following  receipt by
         Greka of written notice from Beaver Lake of such breach and is existing
         at the  time  of  termination  of this  Agreement)  or on and as of the
         Effective  Date as if made on and as of the  Effective  Date (except to
         the extent it relates to a particular  date),  except for such failures
         to be so true  and  correct  which  would  not  individually  or in the
         aggregate,  reasonably  be expected to have a Greka MAE,  assuming  the
         effectiveness of the Arrangement;

                                      B-25

<PAGE>

(d)      by Greka if (i) Beaver Lake shall have failed to comply in any material
         respect  with any of the  covenants  or  agreements  contained  in this
         Agreement  to be complied  with or performed by Beaver Lake at or prior
         to such date of  termination  (provided  such breach has not been cured
         within 30 days following  receipt by Beaver Lake of written notice from
         Greka of such breach and is existing at the time of termination of this
         Agreement);   (ii)  any  representation  or  warranty  of  Beaver  Lake
         contained in this Agreement shall not be true in all respects when made
         (provided  such  breach  has not been  cured  within 30 days  following
         receipt by Beaver Lake of written  notice from Greka of such breach and
         is existing at the time of termination of this  Agreement) or on and as
         of the  Effective  Date  as if  made  on and as of the  Effective  Date
         (except to the extent it relates to a particular date), except for such
         failures to be so true and correct which would not  individually  or in
         the  aggregate,  reasonably  be  expected  to have a  Beaver  Lake  MAE
         assuming the  effectiveness of the  Arrangement;  or (iii) the Board of
         Directors   of  Beaver   Lake   withdraws,   modifies  or  changes  the
         Recommendation  in a manner  adverse to Greka or shall have resolved to
         do any of the foregoing.

7.2      Effect of Termination

         In the event of  termination  of this  Agreement as provided in Section
7.1, this Agreement shall forthwith  become void and there shall be no liability
or  obligation  on the part of Greka,  or Beaver Lake,  except such  termination
shall not  relieve any party  hereto for any  intentional  breach  prior to such
termination by a party hereto of any of its  representations or warranties or of
any of its covenants or agreements set forth in this Agreement.

7.3      Waiver and Amendment

         Any provision of this  Agreement may be waived at any time by the party
that is, or whose  shareholders  are,  entitled to the  benefits  thereof.  This
Agreement  may  not be  amended  or  supplemented  at  any  time,  except  by an
instrument in writing signed on behalf of each party hereto, provided that after
this  Agreement  has  been  approved  and  adopted  by the  Beaver  Lake  Common
Shareholders,  this Agreement may only be amended without further  authorization
if such amendment is not prejudicial to the Beaver Lake Common  Shareholders and
is not  otherwise  prohibited  by law.  The  waiver by any  party  hereto of any
condition  or of a breach  of  another  provision  of this  Agreement  shall not
operate or be construed as a waiver of any other condition or subsequent breach.
The  waiver  by any  party  hereto  of any of the  conditions  precedent  to its
obligations  under this Agreement shall not preclude it from seeking redress for
breach of this Agreement other than with respect to the condition so waived.

                                      B-26

<PAGE>

7.4      Nonsurvival of Representations and Warranties

         The  representations  and warranties in this Agreement  shall remain in
effect only until the Effective Date, at which time they will expire.

7.5      Public Statements

         Beaver Lake and Greka agree to consult with each other prior to issuing
any press release or otherwise  making any public  statement with respect to the
transactions contemplated hereby.

7.6      Assignment

         This  Agreement  shall enure to the benefit of and will be binding upon
the parties hereto and their  respective legal  representatives,  successors and
permitted assigns.

7.7      Notices

         All notices,  requests,  demands, claims and other communications which
are required to be or may be given under this Agreement  shall be in writing and
shall be  deemed  to have  been  duly  given if (i)  delivered  in  person or by
courier, (ii) sent by facsimile  transmission,  answer back requested,  or (iii)
mailed,  certified first class mail, postage prepaid,  return receipt requested,
to the parties hereto at the following addresses:

if to Beaver Lake:         Beaver Lake Resources Corporation
                           1204 Dome Tower - Toronto Dominion Square
                           333 - 7th Avenue S.W.
                           Calgary, Alberta, Canada T2P 2Z1
                           Attn: President
                           Facsimile: 403 269-5585

with a copy to:            McCaffery Goss Mudry
                           3200, 421 - 7th Avenue S.W.
                           Calgary, Alberta, Canada T2P 4K9
                           Attn: J. Prescott Pritchard
                           Facsimile: 403 260-1418

if to Greka:               Ballard, Spahr, Andres & Ingersoll
                           1225 - 17th Street, Suite 2300
                           Denver, Colorado, U.S.A. 80202
                           Attn: Mr. Brian Davidson
                           Facsimile: 303-812-1510

                                      B-27


<PAGE>

with a copy to:            May Jensen Gruber Shawa
                           #1220, 407 - 2nd Street S.W.
                           Calgary, Alberta, Canada T2P 4K7
                           Attn: Mr. Glen Solomon
                           Facsimile: 403

or to such other  address  as any party  shall  have  furnished  to the other by
notice  given in  accordance  with  this  Section  7.7.  Such  notices  shall be
effective,  (i) if delivered in person or by courier, upon actual receipt by the
intended recipient, (ii) if sent by facsimile transmission, when the answer back
is received,  or (iii) if mailed, upon the earlier of five days after deposit in
the mail and the date of delivery as shown by the return receipt therefor.

7.8      Governing Law

         All  questions  arising  out of  this  Agreement  and  the  rights  and
obligations  created  herein,  or  its  validity,   existence,   interpretation,
performance  or breach  shall be governed by the laws of the Province of Alberta
and the laws of Canada applicable therein.

7.9      Severability

         If any term,  provision,  covenant or  restriction of this Agreement is
held by a court of competent  jurisdiction to be invalid, void or unenforceable,
the  remainder of the terms,  provisions,  covenants  and  restrictions  of this
Agreement  shall  continue  in full  force  and  effect  and  shall in no way be
affected, impaired or invalidated.

7.10     Counterparts

         This Agreement may be executed in counterparts,  each of which shall be
an  original,  but all of  which  together  shall  constitute  one and the  same
agreement.

7.11     Entire Agreement: Third Party Beneficiaries

         This  Agreement,  the  Plan of  Arrangement  and the  Other  Agreements
constitute  the entire  agreement and supersede all other prior  agreements  and
understandings,  both oral and written,  among the parties or any of them,  with
respect to the subject matter hereof and neither this nor any document delivered
in connection with this Agreement confers upon any Person not a party hereto any
rights or remedies hereunder.


                                      B-28

<PAGE>

7.12     Beaver Lake Disclosure Letter

         The Beaver Lake  Disclosure  Letter,  executed by Beaver Lake as of the
date hereof, and delivered to Greka on the date hereof,  contains all disclosure
required  to be made by Beaver Lake under the various  terms and  provisions  of
this Agreement.  Each item of disclosure set forth in the Beaver Lake Disclosure
Letter  specifically refers to the Article and Section of the Agreement to which
such disclosure  responds,  and shall not be deemed to be disclosed with respect
to any other Article or Section of the Agreement. 7.13 Currency

         References  to "$" or  "dollars"  in this  Agreement  are to the lawful
currency of Canada unless otherwise specified.

7.14     Number and Gender

         In this  Agreement,  words  importing  the  singular  number only shall
include the plural and vice versa,  and words importing any gender shall include
all genders.

7.15     Divisions, Headings, etc.

         Division of this  Agreement into articles,  sections,  subsections  and
paragraphs  and the insertion of headings are for  convenience of reference only
and shall not  affect  the  construction  or  interpretation  hereof.  The terms
"herein", "hereof",  "hereunder" and similar expressions refer to this Agreement
and not to any  particular  article,  section,  subsection,  paragraph  or other
portion  hereof and include any exhibits or appendices  hereto and any agreement
or instruments supplementary or ancillary hereto.

7.16     Date of Any Action

         In the event that any date on which an action is required or  permitted
to be taken  hereunder is not a Business  Day,  such action shall be required or
permitted to be taken on or by the next succeeding day that is a Business Day.

         IN WITNESS  WHEREOF,  each of the parties  caused this  Agreement to be
executed on its behalf by its officers thereunto duly authorized,  all as of the
date first above written.

                                          GREKA ENERGY CORPORATION



                                          By:
                                             ------------------------------
                                             RANDEEP GREWAL


                                          BEAVER LAKE RESOURCES CORPORATION



                                          By:
                                             ------------------------------
                                             HERBERT R. MILLER

                                      B-29

<PAGE>



                                    Exhibit 1

                               PLAN OF ARRANGEMENT
                          MADE PURSUANT TO SECTION 186
                   OF THE BUSINESS CORPORATIONS ACT (ALBERTA)

                                    ARTICLE 1
                                 INTERPRETATION

1.1      Definitions

         In this  Plan of  Arrangement,  the  following  terms  shall  have  the
following meanings respectively:

"ABCA" means the Business  Corporations  Act  (Alberta),  S.A. 1981, C. B-15, as
amended from time to time, including the regulations promulgated thereunder;

"Arrangement"  means the arrangement  under section 186 of the ABCA on the terms
and subject to the  conditions set out in this Plan of  Arrangement,  subject to
any  amendments  thereto made in accordance  with this Plan of Arrangement or at
the direction of the Court in the Final Order;

"Arrangement  Agreement"  means the agreement by and between  Greka,  and Beaver
Lake dated June o, 1999 relating to the Arrangement;

"Articles of  Arrangement"  means the articles of  arrangement in respect of the
Arrangement  required  by the ABCA to be sent to the  Registrar  after the Final
Order is made;

"Business Day" means, with respect to any action to be taken, any day other than
Saturday,  Sunday or a statutory holiday in the place where such action is to be
taken;

"Court" means the Court of Queen's Bench of Alberta;

"Depositary"  means Montreal  Trust Company of Canada at its offices  located at
600, 530 - 8th Avenue S.W., Calgary, Alberta T2P 3S8;

"Effective  Date" means the date the  Articles of  Arrangement  are accepted for
filing by the Registrar;

"Greka" means Greka Energy  Corporation,  a corporation  incorporated  under the
laws of the State of Colorado;

"Greka Common Stock" means the common stock of Greka;


                                      B-30



<PAGE>

"Final  Order"  means the final order of the Court made in  connection  with the
approval of the Arrangement,  providing, among other things, for the coming into
effect of the Arrangement;

"Interim Order" means the interim order of the Court made in connection with the
approval of the Arrangement;

"Plan of Arrangement" means this plan of arrangement, as amended or supplemented
from time to time;

"Registrar"  means the Registrar of Corporations  appointed  pursuant to section
253 of the ABCA;

"Beaver   Lake"  means  Beaver  Lake   Resources   Corporation,   a  corporation
incorporated pursuant to the ABCA;

"Beaver  Lake Common  Shares"  means the common  shares in the capital of Beaver
Lake;

"Beaver  Lake Common  Shareholders"  means the holders of the Beaver Lake Common
Shares;

"Beaver Lake Shareholders Meeting" means the special meeting of the shareholders
of Beaver Lake  (including  any  adjournment  thereof) that is to be convened as
provided by the Interim Order to consider, and if deemed advisable,  approve the
Arrangement;

"Share  Exchange  Ratio" means 74.40 Beaver Lake Common Shares for each share of
Greka Common Stock.

1.2      Currency

         References to "$" or "dollars" in this Plan of  Arrangement  are to the
lawful currency of Canada unless otherwise specified.

1.3      Number and Gender

         In this Plan of  Arrangement,  words importing the singular number only
shall  include the plural and vice versa,  and words  importing any gender shall
include all genders.

1.4      Divisions, Headings, etc.

         Division  of  this  Plan  of  Arrangement   into  articles,   sections,
subsections  and paragraphs and the insertion of headings are for convenience of
reference only and shall not affect the construction or  interpretation  hereof.
The terms "herein", "hereof",  "hereunder" and similar expressions refer to this
Plan of Arrangement  and not to any  particular  article,  section,  subsection,
paragraph or other portion hereof and include any exhibits or appendices  hereto
and any agreement or instruments supplementary or ancillary hereto.

1.5      Date of Any Action

         In the event that any date on which an action is required or  permitted
to be taken  hereunder is not a Business  Day,  such action shall be required or
permitted to be taken on or by the next succeeding day that is a Business Day.

                                      B-31



<PAGE>

                                    ARTICLE 2
                          EFFECT OF PLAN OF ARRANGEMENT

2.1      Arrangement Agreement

         This  Plan of  Arrangement  is made  pursuant  to,  is  subject  to the
provisions of, and forms part of the Arrangement Agreement.

2.2      Effectiveness of the Arrangement

         The steps of the  Arrangement set forth in Article 3 hereof shall occur
on the Effective  Date  effective upon the acceptance for filing of the Articles
of  Arrangement by the Registrar in the order in which such steps appear in this
Plan of Arrangement and without any further act or formality.

2.3      Binding Effect

         This Plan of  Arrangement  shall be binding on all Beaver  Lake  Common
Shareholders,  Greka and  Beaver  Lake  upon the  acceptance  for  filing of the
Articles of Arrangement by the Registrar.

2.4      Effectiveness of Provisions

         The Articles of Arrangement  shall be filed with the Registrar with the
purpose and intent that none of the provisions of this Plan of Arrangement shall
become effective unless all of the provisions of this Plan of Arrangement  shall
have become effective.

                                    ARTICLE 3
                                 THE ARRANGEMENT

3.1      Steps of the Arrangement

         On the Effective Date, each of the events set out below shall occur and
be  deemed to occur in the  sequence  set out  therein  without  further  act or
formality:

(a)      each issued and outstanding Beaver Lake Common Share held other than by
         Greka  (other than Beaver Lake Common  Shares  which are deemed to have
         been cancelled  pursuant to Section  5.1(a)) shall be, and be deemed to
         be, exchanged for Greka Common Stock on the basis of one share of Greka
         Common  Stock  for  every  74.40  Beaver  Lake  Common  Shares.  If the
         application of the foregoing  exchange ratio to the aggregate number of
         Beaver Lake Common  Shares  beneficially  owned by a Beaver Lake Common
         Shareholder  would  result in such holder  being  entitled to receive a
         fraction  of a share of Greka  Common  Stock,  then in  respect of such
         fraction  the holder  shall  receive a cash  payment  from Greka for an
         amount  equal  to the  fractional  interest  multiplied  by the  simple
         average  closing  price of the Greka  Common Stock on the NASDAQ on the
         last three Business Days immediately preceding the Effective Date;


                                      B-32



<PAGE>

3.2      Effect of the Arrangement
(a)      No notice to the  holders of the Beaver  Lake  Common  Shares  shall be
         required to effect the exchange of Beaver Lake Common Shares for shares
         of Greka Common Stock  pursuant to Section  3.1(a) and upon the deposit
         of a  sufficient  number of shares of Greka  Common Stock to effect the
         exchange being  deposited with the  Depositary,  the Beaver Lake Common
         Shares are, and shall for all purposes be deemed to be, exchanged as of
         the  Effective  Date for shares of Greka Common Stock and  thereafter a
         holder of Beaver Lake Common  Shares  whose  shares are to be exchanged
         shall not, as such, have any rights against Beaver Lake.

(b)      Upon  surrendering the certificate for Beaver Lake Common Shares,  each
         former  holder of Beaver Lake Common Shares (other than Greka) shall be
         entitled to receive  shares of Greka  Common  Stock in exchange for the
         Beaver Lake Common  Shares held by that  holder,  plus any declared and
         unpaid dividends on such shares.

(c)      With respect to each Beaver Lake Common Share to which  Section  3.1(a)
         or Section  3.1(c)  applies,  the holder  thereof  shall  cease to be a
         holder of such shares and such  holder's name shall be removed from the
         register of Beaver Lake Common Shares with respect to such shares shall
         be registered as the holder of such shares.

                                    ARTICLE 4
                      OUTSTANDING CERTIFICATES AND PAYMENTS

4.1      Beaver Lake Outstanding Certificates

         Subject to Section 5.1, after the Effective Date, certificates formerly
representing  Beaver Lake Common Shares held by Beaver Lake Common  Shareholders
other  than  Greka  shall  represent  only  the  right to  receive  certificates
representing  shares of Greka Common Stock that the former holder of such Beaver
Lake  Common  Shares is entitled  to receive  pursuant to Article 3,  subject to
compliance with the requirements set forth in this Article 4.

4.2      Letter of Transmittal

         As soon as  practicable  after the  Effective  Date,  Beaver Lake shall
forward or cause to be forwarded to each Beaver Lake Common  Shareholder  (other
than those Beaver Lake Common  Shareholders  who have  exercised  their  dissent
rights) at the  address of such  holder as it appears in the share  register  of
Beaver  Lake and to  Greka,  a letter of  transmittal  containing,  among  other
things,  instructions for obtaining delivery of the shares of Greka Common Stock
pursuant to this Plan of  Arrangement.  Such  shareholders  shall be entitled to
receive  certificates  representing  the  shares  of  Greka  Common  Stock  upon
delivering  the  certificate  formerly  representing  such holder's  Beaver Lake
Common Shares to the Depositary or as the Depositary may otherwise direct and in
accordance with the  instructions  contained in the letter of transmittal.  Such
certificate  shall be accompanied by the letter of transmittal,  duly completed,
and such other documents as the Depositary may reasonably require.


                                      B-33



<PAGE>

4.3      Registration

         In respect of Beaver Lake  Common  Shareholders  other than Greka,  the
Depositary  shall register shares of Greka Common Stock in the name of each such
shareholder or as otherwise  instructed in the letter of transmittal,  and shall
deliver such shares of Greka Common Stock as each such holder may direct in such
letter of transmittal, as soon as practicable after receipt by the Depositary of
such documents.

4.4      Rights Extinguished

         After the Effective  Date, the Beaver Lake Common  Shareholders  (other
than Greka) shall not be entitled to any  interest,  dividend,  premium or other
payment on or with respect to Beaver Lake Common Shares other than the shares of
Greka Common  Stock that they are  entitled to receive  pursuant to this Plan of
Arrangement.  After the  Effective  Date,  Greka  shall not be  entitled  to any
interest,  dividend,  premium or other  payment on or with respect to the Beaver
Lake Common  Shares  that Greka is entitled to receive  pursuant to this Plan of
Arrangement.

                                    ARTICLE 5
                           SHAREHOLDER DISSENT RIGHTS

5.1      Dissent Rights

         Beaver  Lake  Common  Shareholders  who have given a demand for payment
that remains  outstanding on the Effective Date in accordance with the rights of
dissent in respect of the Plan of  Arrangement  granted by the Interim Order and
who:

(a)      are ultimately entitled to be paid for the Beaver Lake Common Shares in
         respect of which they dissent in accordance with the provisions of such
         Interim  Order  whether by order of a Court (as defined in the ABCA) or
         by acceptance of an offer made pursuant to such Interim Order, shall be
         deemed to have  transferred  such Beaver  Lake Common  Shares to Beaver
         Lake for cancellation  immediately  prior to the  implementation of the
         Arrangement on the Effective Date and such shares shall be deemed to no
         longer be issued and outstanding as of the Effective Date; or

(b)      are  ultimately  not so  entitled to be paid for the Beaver Lake Common
         Shares in respect of which they  dissent for any reason,  shall not be,
         or be reinstated  as,  shareholders  of Beaver Lake but for purposes of
         receipt of  consideration  shall be treated as if they had participated
         in this  Plan of  Arrangement  on the same  basis  as a  non-dissenting
         holder of Beaver Lake Common Shares and such holders shall  accordingly
         be  entitled  to  receive   shares  of  Greka   Common  Stock  as  such
         non-dissenting  holders are entitled to receive on the basis determined
         in  accordance  with Article 3 and shall be deemed to have  transferred
         Beaver Lake Common Shares as of the Effective Date.

                                      B-34



<PAGE>

                                    ARTICLE 6
                                   AMENDMENTS

6.1      Amendments

(a)      This Plan of Arrangement may be amended,  modified and/or  supplemented
         at any time and from  time to time  provided  that any such  amendment,
         modification,  or  supplement  must be contained in a written  document
         that  is (a)  agreed  to by  each  of the  parties  to the  Arrangement
         Agreement,  (b) filed with the Court, and, if made following the Beaver
         Lake Shareholders Meeting,  approved by the Court, and (c) communicated
         to holders of Beaver Lake Common  Shares in the manner  required by the
         Court (if so required).

(b)      Any amendment,  modification  or supplement to this Plan of Arrangement
         may be  proposed  by Beaver  Lake at any time prior to or at the Beaver
         Lake  Shareholders  Meeting  (provided  that each of the parties to the
         Arrangement Agreement shall have consented thereto) with or without any
         other prior notice or communication, and if so proposed and accepted by
         the persons voting at the Beaver Lake Shareholders  Meeting (other than
         as may be required under the Court's interim order),  shall become part
         of this Plan of Arrangement for all purposes.

(c)      Any amendment,  modification  or supplement to this Plan of Arrangement
         that is approved by the Court  following  the Beaver Lake  Shareholders
         Meeting  shall be  effective  only (i) if it is consented to by each of
         the parties to the Arrangement  Agreement,  and (ii) if required by the
         Court or  Applicable  law,  it is  consented  to by the  holders of the
         Beaver Lake Common Shares.

                                      B-35



                             FORBEARANCE AGREEMENT

         THIS AGREEMENT is made and entered into this 19th day of April 1999, by
and between  BANK ONE,  TEXAS,  N.A.  ("Bank  One") and SABA  PETROLEUM  COMPANY
("Saba"),  on behalf of itself and certain of its  Subsidiaries and GREKA ENERGY
CORPORATION ("GREKA").

                                               R E C I T A T I O N S :

         A. Saba and Bank One are  parties to that  certain  First  Amended  and
Restated Loan  Agreement  dated as of September 23, 1996, as heretofore  amended
(the "Loan Agreement").

         B. Events of Default and Unmatured  Events of Default have occurred and
are continuing under the Loan Agreement.

         C. Bank One has notified  Saba of such Events of Default and  Unmatured
Events of  Default,  and has  notified  Saba that Bank One has  accelerated  and
declared  immediately due and payable the outstanding  principal  balance of the
Loans, plus all accrued, unpaid interest thereon.

         D. Bank One has also sent written notice to each of Saba's Subsidiaries
that are Guarantors (other than Sabacol Corporation  ("Sabacol")) demanding that
each  such  Guarantor  repay  the  Loan,  in  accordance  with the  terms of its
Guaranty.

         E.  Bank  One has  filed a Proof of  Claim  in the  Sabacol  Bankruptcy
asserting its right to receive payment on the Loan from Sabacol  pursuant to the
terms of Sabacol's Guaranty.

         F. GREKA has notified Bank One of the pendency of certain  transactions
involving Saba and/or certain of its  Subsidiaries,  and has requested that Bank
One forebear from exercising its remedies under the Loan Agreement, at law or in
equity  (collectively,  the "Remedies") in order to afford GREKA the opportunity
to close certain of such pending  transactions and make certain partial payments
to Bank One to be credited to the Loan, and Bank One is willing to agree to such
forbearance on the terms set forth herein:

         NOW,  THEREFORE,  for and in  consideration  of the  premises,  for the
mutual  benefits  to be  derived  herefrom,  and for  other  good  and  valuable
consideration,  the adequacy of which is hereby  acknowledged by each party, the
parties hereto agree as follows:

         1. The terms "Bank of New York  Transaction,"  "EnerVest  Transaction,"
"Motion to Sell," "Omimex Transaction,"  "Sabacol Bankruptcy," "SETI Properties"
and  "Transactions"  shall have the  meanings  set forth on Exhibit  "A" to this
Agreement.  All other  capitalized  terms used in this Agreement,  without being
defined herein, shall have the meanings set forth in the Loan Agreement.

                                       1
<PAGE>


         2. Saba and GREKA  hereby  represent  and  warrant to Bank One that the
matters stated in the Compliance  Certificate dated March 11, 1999, delivered by
Saba to Bank One,  and the matters  stated in the letter  dated March 11,  1999,
from Mr. Randeep S. Grewal on behalf of Saba to Mr. Randy Durant of Bank One and
in the  enclosures  referred to in that letter,  were true and correct as of the
date  thereof  and  continue  to be  true  and  correct  as of the  date of this
Agreement.

         3. Bank One hereby  agrees that it shall  forebear from the exercise of
its  Remedies  through  and  including  May  30,  1999,  subject  to each of the
following conditions being timely met:

                  a.  Prior to the  hearing  on the  Motion  to  Sell,  which is
         currently  scheduled  to be heard on April 23,  1999,  Bank One and the
         parties to the Omimex  Transaction shall have entered into an agreement
         in substantially  the same form as that attached hereto as Exhibit "B,"
         and incorporated herein.

                  b. On or before April 30,  1999,  an order shall be entered by
         the court in which the Sabacol  Bankruptcy  is pending,  following  its
         hearing on the Motion,  approving the closing of the Omimex Transaction
         on or before May 30, 1999.

                  c. The Bank of New York  Transaction  shall close on or before
         April 30, 1999, and  contemporaneously  with such closing, the cash sum
         of $7,000,000.00 will be wire transferred  directly to Bank One, Texas,
         N.A., Dallas, Texas 201, A.B.A. Number 111000614,  BENF-Commercial Loan
         Serving Center- South Region,  for credit to Account Number 1065151010,
         Borrower:  Saba Petroleum Company,  Obligor No. 7417315869,  Obligation
         No. 91, Attn: Special Servicing, Commercial Loan Servicing Center-South
         Region, to be applied against the outstanding balance of the Loan.

                  d. On or before May 14, 1999, Sabacol shall have duly executed
         and delivered to Bank One a recordable  Mortgage or Deed of Trust,  and
         corresponding  Financing  Statement  ("Security  Instruments")  in form
         acceptable to Bank One, pursuant to which the properties to be assigned
         to Sabacol or its affiliates in connection with the Omimex  Transaction
         shall be  subjected  to liens and  security  interests in favor of Bank
         One,  securing all of the Obligations  under the Loan  Agreement.  Such
         Security  Instruments  shall  be held by Bank  One,  and  shall  not be
         recorded,  unless  and until  Bank One gives its  consent  to the final
         Closing of the Omimex  Transaction  (as such term is defined in Section
         9.1 of the Asset  Purchase  Agreement  attached  as Exhibit  "B" to the
         Motion to Sell),  and  contemporaneously  executes  and delivers to the
         Omimex  Group a release of the liens  that have been  granted by Omimex
         Resources,  Inc.  in favor of Bank One with  respect to the  properties
         being conveyed from the Omimex Group to Sabacol  pursuant to the Omimex
         Transaction.

                  e. The EnerVest  Transaction  shall close on or before May 29,
         1999,  and   contemporaneously   with  such  closing  of  the  EnerVest
         Transaction,  the cash sum of $10,000,000.00  shall be wire transferred
         to Bank One in accordance with the wire transfer instructions set forth
         in paragraph 3c., to be applied to the outstanding balance of the Loan.


                                       2
<PAGE>


                  f. Each of the Transactions  shall be closed  substantially in
         accordance with the terms of the  documentation  made available to Bank
         One as of the date of this Agreement, as described in the definition of
         each such Transaction on Exhibit "A" attached hereto.

                  g. Neither Saba nor any of the Guarantors, subsequent to April
         13, 1999, shall have caused or permitted any act or event to occur that
         gives  rise to a new Event of  Default  or  Unmatured  Event of Default
         under  the Loan  Agreement,  which did not  already  exist on April 13,
         1999.

         4. Upon the  failure  of any of the  foregoing  conditions,  Bank One's
agreement  to  forebear  from the pursuit of its  Remedies  shall  thereupon  be
terminated,  and Bank One thereafter  shall be free to pursue any and all of its
Remedies; provided, however, that no such termination of Bank One's agreement to
forbear from the exercise of its Remedies shall be  retroactive  with respect to
any of the  Transactions  closed  with  Bank  One's  consent  prior  to any such
termination.

         5. To the extent that all of the conditions set forth in paragraphs 3a.
through g. have been  satisfied,  if any Event of Default or Unmatured  Event of
Default  exists and is  continuing  subsequent  to May 30, 1999,  Bank One shall
thereafter be free to pursue any and all of its Remedies.

         6. Time is of the essence in the satisfaction in each of the conditions
set forth in  paragraph  3 of this  Agreement,  and no such  condition  shall be
deemed to have been satisfied unless it is fully and completely satisfied by the
time stated in paragraph 3 hereof.

         7.  Nothing  in this  Agreement  is  intended  to  amend  nor  shall be
construed to amend the Loan  Agreement or any of the Loan  Documents,  except as
expressly set forth herein.

         8. This  Agreement may be executed in multiple  counterparts,  and each
party agrees that the  counterpart  signature page executed on its behalf may be
collated with the  counterpart  signature  pages executed on behalf of the other
parties hereto to form a fully executed agreement. The parties hereto agree that
delivery of executed  counterparts  of this instrument may be made by facsimile,
and each  party  hereto  agrees to be bound by an  executed  counterpart  hereof
bearing the facsimile signature of such party's representative.

         Executed as of the date first set forth above.

BANK ONE, TEXAS, N.A.                           SABA PETROLEUM COMPANY

By: / s / Randall B. Durant                     By:   / s / Randeep S. Grewal
    ---------------------------------           -----------------------------
    Randall B. Durant, Vice President                 Randeep S. Grewal
                                                      CEO

                                                GREKA ENERGY CORPORATION

                                                 By:   / s / Randeep S. Grewal
                                                 -----------------------------
                                                       Randeep S. Grewal
                                                       CEO

                                       3

<PAGE>

                                   EXHIBIT "A"


         "Bank of New York  Transaction"  means that certain Loan Transaction as
described  in  Letter of Intent  dated  March 9,  1999,  between  BNY  Financial
Corporation, Santa Maria Refining Company and Saba.

         "EnerVest Transaction" means that certain Purchase and Sale Transaction
pursuant  to which the SETI  Properties  will be sold to EnerVest  Energy,  L.P.
pursuant to the form Purchase and Sale Agreement transmitted to counsel for Bank
One by e-mail on April 14, 1999, at e-mail address "[email protected]."

         "Motion to Sell" means that certain Motion for Order Authorizing Debtor
and  Debtor-in-Possession  to Sell all of its Real and Personal  Property Assets
pursuant to an Asset Purchase  Agreement with the Omimex Group Free and Clear of
all Liens and  Encumbrances  and upon  Consummation of the Sale, to Dismiss this
Bankruptcy  Case  and Set  Bar  Date  filed  by  Sabacol,  Inc.  in the  Sabacol
Bankruptcy.

         "Omimex  Transaction"  means that certain  Transaction as identified in
the  [Motion to Sell] filed on behalf of Sabacol in the  Sabacol  Bankruptcy  on
March 29, 1999.

         "Sabacol Bankruptcy" means that certain voluntary Chapter 11 proceeding
styled In re Sabacol,  Inc. initiated by Sabacol,  Inc. pursuant to its Petition
filed on or about  December 11, 1998 in the United States  Bankruptcy  Court for
the Central  District of  California,  Santa  Barbara  Division,  as Case No. ND
98-15855RR.

         "SETI Properties" means the Oil and Gas Properties owned by Saba Energy
of Texas, Inc., expressly excluding any and all of such properties (if any) that
were previously owned by other Subsidiaries of Saba and are subject to a lien or
security interest in favor of Bank One.

         "Transactions"  means  the  Omimex  Transaction,  the  Bank of New York
Transaction and the EnerVest Transaction.

                                       4



                               FIRST AMENDMENT TO
                              FORBEARANCE AGREEMENT

         THIS FIRST AMENDMENT  ("Amendment")  is made and entered into this 30th
day of April,  1999, by and between BANK ONE, TEXAS,  N.A. ("Bank One") and SABA
PETROLEUM COMPANY ("Saba"),  on behalf of itself and certain of its Subsidiaries
and GREKA ENERGY  CORPORATION  ("GREKA")  who are  sometimes  referred to herein
colelctively as the Parties.

                             R E C I T A T I O N S :

         A.       The  Parties  entered  into that certain Forbearance Agreement
                  dated April 19, 1999 ("Agreement);

         B.       The Parties desire to amend the Agreement; and

         C.       All capitalized  terms used in this  Amendment,  without being
                  defined  herein,  shall  have the  meanings  set  forth in the
                  Agreement.

         NOW,  THEREFORE,  for and in  consideration  of the  premises,  for the
mutual  benefits  to be  derived  herefrom,  and for  other  good  and  valuable
consideration,  the adequacy of which is hereby  acknowledged by each party, the
parties hereto agree as follows:

         1.       Bank One' agreement that it shall forbear from the exercise of
                  its Remedies through and including May 30, 1999 as provided in
                  Section 3 of the Agreement shall be extended to June 11, 1999.

         2.       The amount of the cash sum that will be contemporaneously wire
                  transferred  directly to Bank One upon closing the Bank of New
                  York  Transaction as provided in Section 3(c) of the Agreement
                  shall be reduced from $7,000,000.00 to $6,000,000.00

         3.       The closing  date of May 29, 1999 as provided in Section  3(e)
                  of  the  Agreement  for  the  EnerVest  Transaction  shall  be
                  extended to June 11, 1999.

         4.       The  date  of May 30, 1999  as  provided  in  Section 5 of the
                  Agreement shall be amended to June 11, 1999.

         5.       All  other  terms  and  conditions  of  the  Agreement  remain
                  unchanged and in full force and effect.

Executed as of the date first set forth above.

BANK ONE, TEXAS, N.A.                       SABA PETROLEUM COMPANY

By: / s / Randall B. Durant                 By:   / s / Randeep S. Grewal
    ---------------------------------             -------------------------
    Randall B. Durant, Vice President             Randeep S. Grewal
                                                  Chairman, CEO & President

                                            GREKA ENERGY CORPORATION

                                            By:   / s / Randeep S. Grewal
                                                  -------------------------
                                                  Randeep S. Grewal
                                                  Chairman, CEO & President

                                       5
<PAGE>


                   AMENDED AND RESTATED FORBEARANCE AGREEMENT


         THIS AGREEMENT (the "Agreement") is made and entered into this 15th day
of July 1999, by and between BANK ONE, TEXAS,  N.A. ("Bank One"), SABA PETROLEUM
COMPANY ("Saba"), on behalf of itself and certain of its Subsidiaries, and GREKA
ENERGY CORPORATION ("GREKA").


                             R E C I T A T I O N S :

         A. Saba and Bank One are  parties to that  certain  First  Amended  and
Restated Loan  Agreement  dated as of September 23, 1996, as heretofore  amended
(the "Loan Agreement").

         B. Events of Default and Unmatured  Events of Default have occurred and
are continuing under the Loan Agreement.

         C. Bank One has notified  Saba of such Events of Default and  Unmatured
Events of  Default,  and has  notified  Saba that Bank One has  accelerated  and
declared  immediately due and payable the outstanding  principal  balance of the
Loans, plus all accrued, unpaid interest thereon.

         D. Bank One has also sent written notice to each of Saba's Subsidiaries
that are Guarantors (other than Sabacol Corporation  ("Sabacol")) demanding that
each  such  Guarantor  repay  the  Loan,  in  accordance  with the  terms of its
Guaranty.

         E. Bank One,  Saba and GREKA  have  heretofore  executed  that  certain
Forbearance  Agreement  dated  April 19,  1999,  as amended  by First  Amendment
thereto  dated  April  30,  1999   (collectively,   the  "Original   Forbearance
Agreement").

         F.  Certain of the events on which Bank One had based its  agreement to
forbear from the pursuit of its remedies under the Loan Agreement,  as set forth
in the Original Forbearance Agreement, have not occurred, but GREKA has notified
Bank One of the pendency of certain pending  transactions  involving Saba and/or
certain  of its  Subsidiaries,  and has  requested  that  Bank One  continue  to
forebear from  exercising  its remedies under the Loan  Agreement,  at law or in
equity  (collectively,  the "Remedies") in order to afford GREKA the opportunity
to close such pending  transactions  and make certain payments to Bank One to be
credited  to the  Loan,  and Bank  One is  willing  to  agree to such  continued
forbearance on the terms set forth herein:


                                       7

<PAGE>

         NOW,  THEREFORE,  for and in  consideration  of the  premises,  for the
mutual  benefits  to be  derived  herefrom,  and for  other  good  and  valuable
consideration,  the adequacy of which is hereby  acknowledged by each party, the
parties hereto agree as follows:

         1. All capitalized terms used in this Agreement,  without being defined
herein,  shall  have  the  meanings  set  forth in the  Loan  Agreement,  unless
otherwise provided herein.

         2. Saba and GREKA hereby represent and warrant to Bank One; and Randeep
S. Grewal, after having first been duly sworn, hereby recertifies to Bank One to
the best of his knowledge in his capacity as an officer of Saba and GREKA;  that
the matters he certified  in the  Compliance  Certificate  dated March 11, 1999,
delivered by Saba to Bank One, and the matters  stated in the letter dated March
11, 1999,  from Mr. Grewal on behalf of Saba to Mr. Randy Durant of Bank One and
in the  enclosures  referred to in that letter,  were true and correct as of the
date  thereof  and  continue  to be  true  and  correct  as of the  date of this
Agreement,  except for such  changes or  additions  as are noted on Exhibit  "A"
attached hereto.

         3. As a material part of the consideration for this Agreement, Saba and
GREKA hereby  specifically  represent  and warrant to Bank One that Saba and its
Subsidiaries  are in compliance  with the covenants set forth in sections  6.03,
6.06,  6.09,  6.10,  6.11  and  6.12 of the  Loan  Agreement;  and  Saba and its
Subsidiaries shall, and GREKA shall cause Saba and its Subsidiaries to, continue
to comply with all such sections of the Loan Agreement. The specific enumeration
in this section of certain representations, warranties and covenants in the Loan
Agreement  with  which  Saba and its  Subsidiaries  are in  compliance  and will
continue to comply is not intended,  and shall be construed in any way, to amend
any other  representation,  warranty or covenant in the Loan  Agreement or other
Loan  Documents,  or  constitute  a  waiver  by  the  Bank  of  Saba's  and  its
Subsidiaries' compliance therewith.

         4. Bank One hereby  agrees that it shall  forebear from the exercise of
its Remedies  through and including  September 15, 1999,  subject to each of the
following conditions being timely met:

                  a. The  representations and warranties set forth in paragraphs
         2 and 3 hereof shall continue to be true and accurate at all times, and
         neither Saba nor any of the  Guarantors,  subsequent to April 13, 1999,
         shall  have  caused or  permitted  any act or event to occur that gives
         rise to a new Event of Default or  Unmatured  Event of Default that did
         not already exist on April 13, 1999.

                  b. On or before the  twenty-fifth  (25th) day of each calendar
         month,  Saba shall have paid to Bank One all accrued,  unpaid  interest
         then due on the Loans.

                  c. On or before July 15, 1999,  Saba shall have entered into a
         term sheet  with a  reputable  financial  institution  or other  lender
         acceptable  to Bank One,  in its  discretion,  pursuant  to which  such
         lender has stated its willingness to fund a loan or loans to Saba on or
         before  September 15, 1999,  all or part of the proceeds of which would
         be used  to pay  off in full  the  outstanding  principal  balance  and
         accrued,  unpaid  interest  owed by Saba to Bank  One  under  the  Loan
         Agreement and related Loan Documents.


                  d.  Contemporaneously  with its  execution of this  Agreement,
         Saba shall have  delivered to Bank One true and complete  copies of all
         documents executed by Saba,  Sabacol,  Inc., or any of their Affiliates
         relating  to the  "Omimex  Transaction,"  as  defined  in the  Original
         Forbearance Agreement;  and Bank One shall be satisfied that the Omimex
         Transaction  was closed  substantially  in accordance with the terms of
         the  documentation  made  available to Bank One in connection  with the
         Original Forbearance Agreement.

                                       8

<PAGE>

         5. Upon the  failure  of any of the  foregoing  conditions,  Bank One's
agreement  to  forebear  from the pursuit of its  Remedies  shall  thereupon  be
terminated,  and Bank One thereafter  shall be free to pursue any and all of its
Remedies; provided, however, that no such termination of Bank One's agreement to
forbear from the exercise of its remedies shall be  retroactive  with respect to
any transactions closed with Bank One's consent prior to such termination.

         6. If any Event of Default or Unmatured  Event of Default exists and is
continuing  subsequent to September 15, 1999, Bank One shall  thereafter be free
to pursue any and all of its Remedies.

         7. Time is of the essence in the satisfaction in each of the conditions
set forth in  paragraph  4 of this  Agreement,  and no such  condition  shall be
deemed to have been satisfied unless it is fully and completely satisfied by the
time stated in paragraph 4 hereof.

         8.  Nothing  in this  Agreement  is  intended  to  amend  nor  shall be
construed to amend the Loan  Agreement or any of the Loan  Documents,  except as
expressly set forth herein.

         9. This  Agreement may be executed in multiple  counterparts,  and each
party agrees that the  counterpart  signature page executed on its behalf may be
collated with the  counterpart  signature  pages executed on behalf of the other
parties hereto to form a fully executed agreement. The parties hereto agree that
delivery of executed  counterparts  of this instrument may be made by facsimile,
and each  party  hereto  agrees to be bound by an  executed  counterpart  hereof
bearing the facsimile signature of such party's representative.












                                       9
<PAGE>

         Executed as of the date first set forth above.

BANK ONE, TEXAS, N.A.                       SABA PETROLEUM COMPANY

By: / s / Randall B. Durant                 By:   / s / Randeep S. Grewal
    ---------------------------------             -------------------------
    Randall B. Durant, Vice President             Randeep S. Grewal
                                                  Chairman, CEO & President




                                            GREKA ENERGY CORPORATION

                                            By:   / s / Randeep S. Grewal
                                                  -------------------------
                                                  Randeep S. Grewal
                                                  Chairman, CEO & President


The undersigned,  Randeep S. Grewal,  in his capacity as an officer of GREKA and
Saba,  after  having first been duly sworn,  on oath  disposes and says that the
certification  given by him in paragraph 2 of the  foregoing  instrument is true
and correct to the best of his knowledge:


                                            / s / Randeep S. Grewal
                                            -----------------------
                                            Randeep S. Grewal

         Subscribed and sworn to before me, the  undersigned  Notary Public,  by
the said Randeep S. Grewal on this 16th day of July, 1999.


                                             / s /  Ann Miller
                                             -----------------------------------
                                             Notary Public in and for the  State
                                             of New York


[Affix Notarial Seal]

                                       10


GREKA ENERGY CORPORATION
                                                                    Exhibit 11.1
Computation of Earnings (Loss) Per Common Share
For the Three and Six Months Ended June 30, 1999 and 1998
<TABLE>
<CAPTION>

                                                        Six Months                     Three months
                                                      Ended June 30,                  Ended June 30,
                                                   1999          1998         1999                   1998
                                               -----------    ----------    ----------            -----------
Basic Earnings
   Net income (loss) before minority interest
     in earnings (loss) of consolidated
<S>                                                <C>          <C>          <C>                     <C>
     subsidiary .............................      101,380      (723,188)    1,234,961               (364,884)

   Minority interest in earnings (loss) of
     consolidated subsidiary ................      (20,617)            0       (19,579)                     0
   Preferred Stock dividends ................     (116,000)            0      (107,000)                     0
                                               -----------    ----------    ----------            -----------
   Net income (loss) available to Commo .....        5,997      (723,188)    1,147,540              1,570,981
                                               ===========    ==========    ==========            ===========
Basic Shares
   Weighted average number of Common           -----------    ----------    ----------            -----------
     Shares outstanding .....................    3,626,639     1,570,981     4,221,018              1,570,981
                                               ===========    ==========    ==========            ===========

Basic Earnings per Common Share                -----------    ----------    ----------            -----------
   Net income (loss) available to Commo .....   $     0.00    $    (0.46)   $     0.27            $     (0.23)
                                               ===========    ==========    ==========            ===========
Diluted Earnings
   Net income (loss) before minority interest
     in earnings (loss) of consolidated
     subsidiary .............................      101,380      (723,188)    1,234,961               (364,884)

   Minority interest in earnings (loss) of
     consolidated subsidiary ................      (20,617)            0       (19,579)                     0

   Preferred stock dividends ................     (116,000)            0      (107,000)                     0

   Plus interest expense attributable
     to Debentures, net of related income
     taxes ..................................            -             -             -                      0
                                               -----------    ----------    ----------            -----------
   Net income (loss) available to Commo .....        5,997      (723,188)    1,147,540               (364,884)
                                               ===========    ==========    ==========            ===========
Diluted Shares
   Weighted average number of Common
     Shares outstanding .....................    3,626,639     1,570,981     4,221,018              1,570,981
   Effect of dilutive securities:
     Of shares underlying options
     Of shares underlying convertible
        Debentures                             -----------    ----------    ----------            -----------
   Diluted Shares ...........................    3,626,639     1,570,981     4,221,018              1,570,981
                                               ===========    ==========    ==========            ===========

Diluted Earnings per Common Share              -----------    ----------    ----------            -----------
   Net income (loss) ........................  $             ($     0.46)   $                     $
                                               ===========    ==========    ==========            ===========
</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<CIK>                         000840402
<NAME>                        GREKA Energy Corporation
<MULTIPLIER>                                   1
<CURRENCY>                                     US DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 APR-01-1999
<PERIOD-END>                                   JUN-30-1999
<EXCHANGE-RATE>                                          1
<CASH>                                           2,168,619
<SECURITIES>                                             0
<RECEIVABLES>                                    4,884,800
<ALLOWANCES>                                      (161,500)
<INVENTORY>                                      6,472,288
<CURRENT-ASSETS>                                14,187,240
<PP&E>                                          71,459,055
<DEPRECIATION>                                  (5,229,574)
<TOTAL-ASSETS>                                  82,320,046
<CURRENT-LIABILITIES>                           36,591,643
<BONDS>                                          8,582,296
                                    0
                                      7,304,356
<COMMON>                                        36,305,019
<OTHER-SE>                                      (7,160,886)
<TOTAL-LIABILITY-AND-EQUITY>                    82,320,046
<SALES>                                          8,228,502
<TOTAL-REVENUES>                                 9,048,558
<CGS>                                            2,065,651
<TOTAL-COSTS>                                    7,954,589
<OTHER-EXPENSES>                                   553,483
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                 646,271
<INCOME-PRETAX>                                    594,097
<INCOME-TAX>                                       472,100
<INCOME-CONTINUING>                                121,997
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                       121,997
<EPS-BASIC>                                            0
<EPS-DILUTED>                                            0


</TABLE>


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