EDISTO RESOURCES CORP
10-Q, 1996-08-14
ADVERTISING AGENCIES
Previous: MERIT MEDICAL SYSTEMS INC, 10-Q, 1996-08-14
Next: GATEWAY TAX CREDIT FUND II LTD, NT 10-Q, 1996-08-14





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

                  For the quarterly period ended June 30, 1996

[ ] 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 1-10376

                          EDISTO RESOURCES CORPORATION
             (Exact name of registrant as specified in its charter)

                               Delaware 54-0883077
                (State or other jurisdiction of (I.R.S. Employer
               incorporation or organization) Identification No.)

                        10375 Richmond Avenue, Suite 300
                              Houston, Texas 77042
               (Address of principal executive offices) (Zip Code)



Registrant's telephone number, including area code:           713/782-0095



         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 Sections 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


         At July  31,  1996,  there  were  13,843,816  shares  of  Common  Stock
outstanding.







                                                                   1

<PAGE>



                          EDISTO RESOURCES CORPORATION

                          Quarterly Report on Form 10-Q
                       for the Quarter Ended June 30, 1996

                                      INDEX

I.       FINANCIAL INFORMATION

         Item 1.  Financial Statements of Edisto Resources Corporation:

                  Consolidated Balance Sheets...............................3-4

                  Consolidated Statements of Operations.......................5

                  Consolidated Statement of Stockholders' Equity..............6

                  Consolidated Statements of Cash Flows.......................7

                  Notes to the Consolidated Financial Statements..............8

         Item 2.  Management's Discussion and Analysis of Financial Condition
                   and Results of Operations.................................16

II.      OTHER INFORMATION

         Item 1.  Legal Proceedings..........................................25

         Item 4.  Submission of Matters to a Vote of Security Holders........25

         Item 6.  Exhibits and Reports on Form 8-K...........................25

         Signatures .........................................................26

                                          2

<PAGE>



                          EDISTO RESOURCES CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)
                                   (Unaudited)

                                     ASSETS



                                                    June 30,       December 31,
                                                      1996              1995

Current assets:
  Cash and cash equivalents ..................       $  43,319        $  33,364
  Restricted cash ............................             333              333
  Assets from risk management
     activities ..............................          18,473           19,076
  Accounts receivable:
    Oil and gas production ...................           4,390            3,229
    Gas marketing ............................          91,563           71,041
    Affiliates ...............................              55             --
    Other ....................................             556              450
  Storage inventory ..........................           3,068            5,437
   Other current assets ......................           3,136            3,114
                                                     ---------        ---------

     Total current assets ....................         164,893          136,044

Property and equipment:
  Oil and gas properties using the
    successful efforts method
    of accounting ............................         111,730          115,250
  Other ......................................           4,267            2,985
                                                     ---------        ---------
                                                       115,997          118,235

  Less - accumulated depreciation
   and depletion .............................         (57,841)         (51,418)
                                                     ---------        ---------
                                                        58,156           66,817


Investments ..................................             248              242
Other assets .................................           3,311            2,890
                                                     ---------        ---------

                                                     $ 226,608        $ 205,993
                                                     =========        =========




 See the  accompanying  notes to the consolidated financial statements.







                                        3

                                     <PAGE>



                          EDISTO RESOURCES CORPORATION
                           CONSOLIDATED BALANCE SHEETS
                                 (in thousands)
                                   (Unaudited)

                      LIABILITIES AND STOCKHOLDERS' EQUITY


                                                     June 30,       December 31,
                                                       1996            1995

Current liabilities:
  Current maturities of long-term debt ..........   $      90    $   1,796
  Accounts payable:
    Oil and gas production ......................       8,883        9,609
    Gas marketing ...............................      91,118       69,067
  Accrued liabilities and other .................      10,651       10,568
  Liabilities from risk management activities ...       1,861        4,686
  Deferred revenue ..............................       2,128        2,590
                                                    ---------    ---------

     Total current liabilities ..................     114,731       98,316

Long-term liabilities:
  Long-term debt, net of current maturities .....      11,325       17,635
  Deferred revenue ..............................         743          691
  Minority interest .............................       9,039        9,092
  Other noncurrent liabilities ..................      11,520       12,731
                                                    ---------    ---------
                                                       32,627       40,149

Commitments and contingencies

Stockholders' equity:
  Common stock, $.01 par value, 50,000,000 shares
   authorized,  13,896,030 issued
  at June 30, 1996 and 12,977,960 at
  December 31, 1995 .............................         139          130
  Additional paid-in capital ....................      70,460       61,528
  Retained earnings .............................       9,097        6,154
  Foreign currency translation ..................         (84)         (95)
  Treasury stock, at cost, 52,214 shares
  at June 30, 1996 and 23,714 shares
  at December 31, 1995 ..........................        (362)        (189)
                                                    ---------    ---------
        Total stockholders' equity ..............      79,250       67,528
                                                    ---------    ---------

                                                    $ 226,608    $ 205,993
                                                    =========    =========



See the accompanying notes to the consolidated financial statements.

                                        4

<PAGE>

<TABLE>


                          EDISTO RESOURCES CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)
                                   (Unaudited)

<CAPTION>



                                                   Six Months         Six Months        Three Months      Three Months
                                                      Ended             Ended              Ended              Ended
                                                    June 30,           June 30,           June 30,          June 30,
                                                      1996               1995               1996              1995
<S>                                               <C>                 <C>               <C>               <C>                
Revenues:
  Oil and gas production                                $  22,033          $  26,468          $  10,513         $  13,221
  Gas marketing                                           349,591            176,041            166,214            96,226
  Energy trading                                                -              (215)                  -             1,432
                                                    -------------        ----------        ------------         ---------
                                                          371,624            202,294            176,727           110,879
                                                          -------            -------            -------           -------
Costs and expenses:
  Lease operating and production taxes                      8,486             10,133              4,093             5,281
  Gas purchases                                           344,085            175,121            164,992            95,699
  Abandonment and exploration costs                           921              1,115                879               134
  Depreciation, depletion and amortization                  8,337             11,371              3,972             5,898
  Impairment of oil and gas properties                      1,120                  -              1,120                 -
  General and administrative                                7,405              7,525              3,524             4,092
                                                         --------          ---------          ---------         ---------
                                                          370,354            205,265            178,580           111,104
                                                          -------            -------            -------           -------
       Operating income (loss)                              1,270            (2,971)            (1,853)             (225)
                                                       ----------         ---------           --------         ---------

Other income (expense):
  Interest income                                           1,250              1,956                555             1,029
  Interest expense                                          (716)            (1,206)              (328)             (611)
  Equity in earnings of affiliates                            264                189                151                58
  Gain (loss) on asset sales                                1,167              (292)                352             (292)
  Minority interest                                         (379)              (346)                203                 3
  Other, net                                                  357                290                 69               277
                                                       ----------         ----------         ----------         ---------
                                                            1,943                591              1,002               464
                                                        ---------         ----------           --------         ---------
Income (loss) before income taxes                           3,213            (2,380)              (851)               239
Preacquisition loss of subsidiary                               -              1,478                  -               680
Income tax (provision) benefit                              (270)              (522)              (309)             (214)
                                                       ---------          ---------            -------         ---------

Income (loss) from continuing operations                    2,943            (1,424)            (1,160)               705
                                                        ---------          --------            -------          ---------

Discontinued operations:
  Gain on sale of transmission operations                       -              2,557                  -                 -
  Gain on sale of manufacturing operations                      -              3,824                  -                 -
                                                     ------------           --------        -----------      ------------
    Net income (loss)                                   $   2,943          $   4,957         $  (1,160)        $      705
                                                         ========           ========          ========          =========

Net income (loss) per common share:
   Continuing operations                               $      .23      $       (.11)       $      (.09)      $        .05
   Discontinued operations                                      -                .49                  -                 -
                                                      -----------          ---------        -----------      ------------
   Net income (loss) per common share                  $      .23       $        .38       $      (.09)      $        .05
                                                        =========        ===========        ==========        ===========


Weighted average common shares
   outstanding                                             12,930             12,966             13,440            12,966
                                                         ========            =======           ========            ======
<FN>

   See the accompanying notes to the consolidated financial statements.
</FN>
</TABLE>

                                        5

<PAGE>




                          EDISTO RESOURCES CORPORATION
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                 (in thousands)
                                   (Unaudited)

<TABLE>


<CAPTION>

                                Number of            Additional             Foreign
                                 Common    Common     Paid-In   Retained    Currency   Treasury
                                 Shares    Stock      Capital   Earnings  Translation   Stock       Total

<S>                             <C>        <C>       <C>        <C>       <C>            <C>        <C>

Stockholder's equity,
  December 31, 1995 ........     12,978   $    130   $ 61,528   $  6,154   $    (95)   $   (189)   $ 67,528
Net income .................       --         --         --        2,943       --          --         2,943
Repurchase of common
shares .....................       --         --         --         --         --          (173)       (173)
Exercise of warrants .......        918          9      8,932       --         --         8,941
Foreign currency translation       --         --         --         --           11        --            11
                               --------   --------   --------   --------   --------    --------    --------

Stockholder's equity,
  June 30, 1996 ............     13,896   $    139   $ 70,460   $  9,097   $    (84)   $   (362)   $ 79,250
                               ========   ========   ========   ========   ========    ========    ========



<FN>

   See the accompanying notes to the consolidated financial statements.

</FN>
</TABLE>
                                                                 6

<PAGE>



                          EDISTO RESOURCES CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (Unaudited)
<TABLE>
<CAPTION>


                                                                                   Six Months  Six Months
                                                                                     Ended       Ended
                                                                                    June 30,    June 30,
                                                                                      1996        1995
<S>                                                                                <C>          <C> 

Cash flows from operating activities:
    Net income .................................................................   $  2,943    $  4,957
    Adjustments to reconcile net income to net cash
      provided (used) by operating activities:
    Depreciation, depletion and amortization ...................................      8,337       7,830
    Abandonments and exploration costs .........................................        781       1,017
    Impairment of oil and gas properties .......................................      1,120        --
    Gains on sales of assets ...................................................     (1,167)     (5,963)
    Equity in income of affiliates .............................................       (241)       (189)
    Minority interest expense ..................................................        379         532
    Other ......................................................................        807        --
    Changes in assets and liabilities:
      Accounts receivable and inventory ........................................    (15,760)    (11,780)
      Accounts payable and accrued liabilities .................................     14,780      (5,113)
      Other ....................................................................      1,377      (1,421)
                                                                                   --------    --------
         Net cash provided (used) by operating activities ......................     13,356     (10,130)
                                                                                   --------    --------

Cash flows from investing activities:
  Net proceeds from sales of assets, including
  discontinued operations ......................................................      3,874      72,018
  Purchase of assets from risk management activities ...........................     (2,647)     (1,000)
  Cash from acquisition of Convest .............................................       --           716
  Acquisition, exploration and development costs ...............................     (4,721)     (4,786)
  Payments from(to) affiliates .................................................         79        --
  Purchase of other noncurrent assets ..........................................       (820)     (2,115)
                                                                                   --------    --------
        Net cash provided (used) by investing activities .......................     (4,235)     64,833
                                                                                   --------    --------
Cash flows from financing activities:
  Borrowings on long-term debt .................................................       --         2,075
  Payments on long-term debt and capital leases ................................     (7,945)    (55,480)
  Repurchase of common shares ..................................................       (173)       --
  Stock issue on exercise of warrants ..........................................      8,941        --
  Currency translation .........................................................         11         289
                                                                                   --------    --------
        Net cash provided (used) by financing activities .......................        834     (53,116)
                                                                                   --------    --------

Net increase in cash and cash equivalents ......................................      9,955       1,587
Cash and cash equivalents, including restricted cash,
  at beginning of period .......................................................     33,697      41,083
                                                                                   --------    --------
Cash and cash equivalents, including restricted cash,
  at end of period .............................................................   $ 43,652    $ 42,670
                                                                                   ========    ========

SUPPLEMENTAL DISCLOSURES Cash paid during the period for:
  Interest .....................................................................   $    888    $     46
                                                                                   ========    ========
  Taxes ........................................................................   $    410    $    614
                                                                                   ========    ========
<FN>
     See the accompanying notes to the consolidated financial statements.

</FN>
</TABLE>
                                                                7

<PAGE>


                          EDISTO RESOURCES CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months Ended June 30, 1996 and 1995


(1)     Organization and Summary of Significant Accounting Policies

Organization and Presentation

        The accompanying  consolidated financial statements include the accounts
of Edisto  Resources  Corporation,  a Delaware  corporation  ( the  "Company" or
"Edisto"), and its wholly and majority owned subsidiaries.  The Company conducts
its  consolidated  activities  through  two lines of  business:  (i) natural gas
marketing,  and (ii) oil and gas exploration  and production  which is conducted
through a 73% interest in Convest Energy Corporation ("Convest"), an independent
oil and gas  exploration  and  production  company  listed on the American Stock
Exchange. Edisto owns 7,598,771 shares of Common Stock of Convest.

        Prior to March 1996,  the Company  conducted  its natural gas  marketing
operations  through  four  wholly  owned  subsidiaries.  In March  1996,  Edisto
consolidated its domestic gas marketing  operations into one subsidiary,  Energy
Source,  Inc.  ("Energy  Source").   Accordingly,   Vesta  Natural  Gas  Company
("Vesta"),  Vesta  Energy  Company  ("Vesta  Energy") and Energy  Trading,  Inc.
("Energy Trading"), subsidiaries of Edisto, have been merged into Energy Source.
In connection with the consolidation,  Energy Source Canada, Inc. (formerly Enex
Gas, Ltd.),  and Energy Source Power,  Inc., also  subsidiaries of Edisto,  have
become wholly owned  subsidiaries  of Energy Source.  Prior to acquiring its 72%
interest in Convest,  the Company  conducted its oil and gas activities  through
Edisto Exploration & Production Company ("Edisto E&P"). See Note 3 "Acquisitions
- - Convest Energy Corporation."

        References to "Energy Source" shall refer to the Company's  wholly owned
gas  marketing  subsidiaries,  without  Convest.  References to the "Company" or
"Edisto" shall refer to Edisto Resources Corporation and all of its consolidated
subsidiaries,  including Convest. References to "Convest" shall refer to Convest
and the oil and gas activities  conducted  through Edisto E&P prior to acquiring
the 72% interest in Convest.

        Edisto conducted gas  transmission  activities  through  subsidiaries of
Vesta from July 1990  through  the first  quarter of 1994 when Vesta  executed a
definitive  agreement to sell its intrastate natural gas pipeline.  The sale was
subject to  regulatory  approval and was closed in January  1995. In March 1994,
Edisto's 80% subsidiary,  Multiflex  International,  Inc., sold all the stock of
its operating subsidiaries to Oceaneering International, Inc., at which time the
corporate  name  was  changed  to MINT  Holding  Company  ("MINT").  See  Note 4
"Discontinued  Operations" for a discussion of both the sale of the pipeline and
the MINT subsidiaries.

        On October 26,  1992,  Edisto and certain of its  affiliates,  including
Edisto E&P, filed voluntary petitions under Chapter 11 of the Bankruptcy Code in
the U. S.  Bankruptcy  Court for the  District of  Delaware.  On June 29,  1993,
Edisto's  plan of  reorganization  became  effective,  and Edisto  substantially
consummated its restructuring. Edisto's financial statements have been presented
in conformity with the AICPA's Statement of Position 90-7,  "Financial Reporting
By Entities In Reorganization  Under the Bankruptcy  Code",  issued November 19,
1990 ("SOP  90-7").  In  accordance  with SOP 90-7,  Edisto  adopted fresh start
reporting  as of  June  30,  1993,  which  provides  for the  allocation  of the
reorganization  value of the entity among the reorganized Edisto's assets on the
basis of the purchase method of accounting.

        The  accompanying  unaudited  interim  financial  statements  have  been
prepared  pursuant to the rules and  regulations  of the Securities and Exchange
Commission. Certain information and note disclosures normally included in annual
financial  statements  prepared in accordance with generally accepted accounting
principles  have  been  condensed  or  omitted   pursuant  to  those  rules  and
regulations. In the opinion of management, the accompanying financial statements
include all adjustments, which are of a normal recurring nature, necessary for a
fair statement of the Company's financial position and operating results for the
interim periods  presented.  Interim  results are not necessarily  indicative of
those for a full year.  These  interim  financial  statements  should be read in
conjunction with Edisto's audited financial  statements,  and footnotes thereto,
which are  included  in Edisto's  Annual  Report on Form 10-K for the year ended
December 31, 1995, filed with the Securities and Exchange Commission.

Summary of Significant Accounting Policies

        Cash and Cash Equivalents. Cash equivalents consist of short-term highly
liquid  investments  which are readily  convertible  into cash and have original
maturities of three months or less.  At June 30, 1996,  the Company had cash and
cash equivalents, including restricted cash, of approximately $43.7 million.

        Risk Management.  "Assets from Risk Management Activities" are primarily
cash on deposit with established brokerage firms and counterparties. At June 30,
1996 and  December  31,  1995,  the  Company had  "Assets  from Risk  Management
Activities"  of $18.5  million and $19.1  million,  respectively.  Periodically,
Edisto enters into  financial  instruments  to hedge  against the  volatility of
natural gas and oil prices.  The hedging  objectives include assurance of stable
and known minimum cash flows and fixed favorable prices. The hedges are effected
through the sale and purchase of futures  contracts  and options on the New York
Mercantile Exchange and price swap agreements with major financial  institutions
and companies. Gains or losses on the hedging agreements are deferred

                                        8

                                     <PAGE>


                          EDISTO RESOURCES CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months Ended June 30, 1996 and 1995


and  recognized  in either  oil and gas  production  revenues  or gas  marketing
revenues,  as appropriate,  when the hedged transaction occurs, and are recorded
as  revenue  or  expense  in the  month  for which  the  hedged  transaction  is
completed.

        Net Income Per Share.  Income  (loss) per share is based on the weighted
average  number of  common  shares  outstanding.  The  effect  of  common  share
equivalents was not dilutive for 1996 or 1995.

        Use of Estimates.  The preparation of financial statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting period. Actual results could differ from those estimates.

        Concentration of Credit Risk.  Edisto's oil and gas revenues are derived
principally  from  uncollaterallized  sales  to  customers  in the  oil  and gas
industry.  The  concentration  of credit risk in a single  industry  affects the
Company's  overall  exposure to credit risk because  customers  may be similarly
affected by changes in economic and other conditions. Edisto has not experienced
significant credit losses on receivables from such sales.

        Reclassifications and Consolidation. Certain reclassifications have been
made  to  the  1995  consolidated   financial   statements  to  conform  to  the
presentation  for 1996. All significant  intercompany  balances and transactions
have been eliminated.

Convest Energy Corporation

        Restricted  Cash.  Restricted  cash of $333,000 at Convest  consisted of
certificates of deposit held by various financial institutions. The certificates
of deposit are held in escrow as collateral for letters of credit issued for (i)
lease payments on certain  offshore  platforms and (ii)  estimated  plugging and
abandonment  costs  expected  to be  incurred  on  certain  onshore  oil and gas
properties.  Restricted  cash is  included in cash and cash  equivalents  in the
accompanying consolidated statements of cash flows.

        Abandonment Reserve.  Convest records its estimate of future abandonment
costs of offshore properties,  and accrues such costs using a unit-of-production
method based upon estimated proved recoverable  reserves.  Abandonment costs are
estimated  under  current  regulations  using  current  costs  and are  reviewed
periodically  and adjusted as new  information  becomes  available.  Abandonment
costs on onshore  properties  are typically  nominal due to the salvage value of
well  equipment,  and  accordingly,   the  Company  does  not  provide  for  the
abandonment of its onshore properties.

        Upon  emerging from  bankruptcy in July 1993,  Edisto E&P entered into a
settlement  with the United  States  Minerals  Management  Service  relating  to
estimated  plugging  and  abandonment  costs for 14 Gulf of Mexico OCS leases in
which Edisto E&P owned interests.  Pursuant to this settlement,  the operator of
the leases, Edisto E&P and other co-lessees are required to provide security for
payment of such costs through  quarterly  payments to an Abandonment Fund. As of
June 30, 1996 and December 31,  1995,  Convest was subject to total  Abandonment
Fund payments of $4.3 million.

        As of June 30, 1996 and  December 31,  1995,  Convest had made  payments
totaling $4.1 million and $3.7 million to the Abandonment  Fund.  These payments
were applied to the total  long-term  abandonment  reserve of $10.6  million and
$10.2  million,  as of June  30,  1996  and  December  31,  1995,  respectively,
resulting  in a net  long-term  abandonment  reserve of $6.5 million as of those
dates. The current portion of the abandonment  reserve was $158,000 and $556,000
as of June 30, 1996 and December 31, 1995, respectively.  The current portion of
the abandonment  reserve is included in "Accrued  Liabilities and Other" and the
noncurrent  portion  is  included  in  "Other  Noncurrent  Liabilities"  in  the
consolidated financial statements.

        Lease  Operating  Expenses.  In  connection  with a 1992 sale of certain
future production  volumes of oil to Enron Reserve  Acquisition  Corp.,  Convest
established  a reserve for the  expenses  associated  with the volumes  sold and
amortizes  this  reserve as the volumes are  delivered.  As of June 30, 1996 and
December 31, 1995, the current balance of this reserve was $1.8 million, and the
long-term  balance was $3.8  million  and $4.6  million,  respectively,  and are
included in "Accrued Liabilities and Other" and "Other Noncurrent  Liabilities,"
in the consolidated financial statements.

        Gas Balancing.  Convest uses the  entitlements  method of accounting for
gas imbalances.  Receivables resulting from undertakes of gas production at June
30, 1996 and December 31, 1995 were $2.1 million and $1.4 million, respectively,
and are included in "Accounts  Receivable - Oil and Gas  Production"  and "Other
Assets" in the consolidated financial statements.  Deferred revenue and payables
resulting  from  overtakes of gas  production  at June 30, 1996 and December 31,
1995 were $2.9  million  and $2.7  million,  respectively,  and are  included in
"Deferred Revenue" in the consolidated financial statements.


                                        9

<PAGE>


                          EDISTO RESOURCES CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months Ended June 30, 1996 and 1995


    Property and Equipment. Convest follows the successful efforts method of
accounting  for  its  oil  and  gas  properties.   Costs  of  productive  wells,
developmental drilling expenditures,  including dry holes, and productive leases
are  capitalized and amortized by lease on a  unit-of-production  basis over the
life of the remaining proved  reserves.  Exploratory  drilling costs,  including
stratigraphic test wells, are initially  capitalized,  but charged to expense if
the well is  determined  to be  unsuccessful.  Gas is  converted  to  equivalent
barrels of oil on an energy  content  basis of six Mcf of gas per barrel of oil.
Oil and gas leasehold costs are capitalized when incurred.  Unproved  properties
are assessed  periodically  on a  property-by-property  basis and impairments in
value are charged to expense.  Exploratory  expenses,  including  geological and
geophysical  expenses  and  annual  delay  rentals,  are  charged  to expense as
incurred.

        In the fourth quarter of 1995,  Convest  adopted  Statement of Financial
Accounting   Standards  No.  121  ("SFAS  121")  regarding  accounting  for  the
impairment  of  long-lived  assets.  SFAS 121  requires  Convest to recognize an
impairment  loss for its proved oil and gas  properties if the carrying value of
such properties (i.e., total capitalized costs less accumulated depreciation and
depletion)  exceeds the undiscounted  expected future cash flows attributable to
such  properties.  Under SFAS 121, Convest must regularly assess the need for an
impairment   of   capitalized   costs   of  oil   and   gas   properties   on  a
property-by-property  basis. If an impairment is indicated based on undiscounted
expected future cash flows,  then an impairment loss is recognized to the extent
that net capitalized costs exceed discounted expected future cash flows.

        The Company's  SFAS 121  evaluation  for the second  quarter of 1996 was
prepared  using the  Company's  1995 year end  reserve  estimates  adjusted  for
production  and  other  known  changes  subsequent  to  the  preparation  of the
Company's  year end  reserve  estimates.  As a result  of this  evaluation,  the
Company  determined  that  an  offshore  property  had  less  reserves  than  as
previously  estimated.  Accordingly,  the Company recorded an impairment loss on
the  property  of  approximately  $1.1  million  based  on  production  problems
encountered during the second quarter of 1996.

        Fixed assets are  depreciated  using the  straight-line  method over the
estimated useful lives of the assets. Leasehold improvements are amortized using
the  straight-line  method  over  the  lesser  of the  term of the  lease or the
estimated useful lives of the improvements.



                                       10

<PAGE>


                          EDISTO RESOURCES CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months Ended June 30, 1996 and 1995


(2)     Business Segment Information

        The Company conducts its activities through two lines of business:
 natural gas marketing and oil and gas exploration and production.

                           Consolidating Balance Sheet
                                  June 30, 1996
                                 (in thousands)
<TABLE>
<CAPTION>


                                                            Edisto Gas
                                                           Marketing &  Consolidating  Edisto
                                                 Convest    Corporate    Adjustments  (Consolidated)
<S>                                             <C>        <C>          <C>           <C>

ASSETS:
  Cash and cash equivalents .................   $   2,625   $  41,027    $    --      $  43,652
  Assets from risk management activities ....       3,212      15,261       18,473
  Storage inventory .........................        --         3,068        3,068
 Accounts receivable ........................       6,653      92,259       (2,348)      96,564
  Other current assets ......................       2,178         958         --          3,136
                                                ---------   ---------    ---------    ---------
    Total current assets ....................      14,668     152,573       (2,348)     164,893
                                                ---------   ---------    ---------    ---------

  Property and Equipment, net ...............      56,590       1,566         --         58,156
                                                ---------   ---------    ---------    ---------
  Other assets ..............................       2,830         729         --          3,559
                                                ---------   ---------    ---------    ---------
                                                $  74,088   $ 154,868    $  (2,348)   $ 226,608
                                                =========   =========    =========    =========

LIABILITIES AND EQUITY:
  Current portion of long-term debt .........   $    --     $      90    $    --      $      90
  Accounts payable ..........................       8,883      93,466       (2,348)     100,001
  Accrued liabilities and other .............       6,460       6,319         --         12,779
  Liabilities from risk management activities        --         1,861         --          1,861
                                                ---------   ---------    ---------    ---------
    Total current liabilities ...............      15,343     101,736       (2,348)     114,731
                                                ---------   ---------    ---------    ---------

  Long-term debt ............................      11,278          47         --         11,325
  Minority interest .........................        --         9,039         --          9,039
  Other noncurrent liabilities ..............      11,002       1,261         --         12,263
                                                ---------   ---------    ---------    ---------
    Total long-term liabilities .............      22,280      10,347         --         32,627
                                                ---------   ---------    ---------    ---------
  Stockholder's equity ......................      36,465      42,785         --         79,250
                                                ---------   ---------    ---------    ---------
                                                $  74,088   $ 154,868    $  (2,348)   $ 226,608
                                                =========   =========    =========    =========
</TABLE>







                                       11

<PAGE>


                          EDISTO RESOURCES CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months Ended June 30, 1996 and 1995


(3)     Acquisitions/Dispositions

Convest Energy Corporation

        On June 26, 1995,  Convest acquired all of the capital stock of Edisto's
oil and gas exploration and production  subsidiary,  Edisto E&P, in exchange for
6,185,400 newly issued shares of Convest Common Stock and $10,000 in cash. These
newly issued shares increased Edisto's interest in Convest from 31% to 72%. Upon
the closing of the  transaction  with Convest (the "Convest  Transaction"),  the
Convest  Board of  Directors  was  restructured  so that  affiliates  of  Edisto
constituted a majority of the Convest Board.

        Since Edisto acquired control of Convest in the Convest Transaction, the
Convest  Transaction has been accounted for as a reverse acquisition with Edisto
E&P being considered the acquiring entity. As a result,  Edisto E&P's historical
financial  statements became the historical  financial statements of Convest and
the purchase price was allocated to the assets and  liabilities of Convest based
on their respective fair values at the acquisition date.

        Edisto accounted for the Convest  Transaction  using the purchase method
of  accounting.  Edisto's  Consolidated  Statements  of  Operations  include the
results of  operations  for  Convest as if Convest  was  consolidated  beginning
January 1, 1995.  However,  the share of the Convest  loss  attributable  to the
interest  not owned by Edisto prior to the date of the Convest  Transaction  has
been  added  back  as a  preacquisition  loss in the  accompanying  Consolidated
Statement of Operations for such period.

        In March 1996,  the Board of  Directors  of Edisto  authorized  the open
market  purchase of up to 1,160,000  shares of Common Stock of Convest from time
to time.  The timing and amounts of purchases will be governed by applicable SEC
rules and market  conditions.  The purpose of the stock  purchase is to increase
Edisto's ownership percentage of Convest to over 80% to allow Edisto and Convest
to  consolidate  for  federal  income  tax  purposes.  Edisto has  existing  net
operating  loss  carryforwards  that may be  beneficial  to  Convest  if the two
companies are consolidated for tax purposes. On a primary basis, Edisto needs to
acquire an  additional  875,000  shares to allow it to reach 80.5% of  Convest's
outstanding shares. On a fully diluted basis,  however,  Edisto needs to acquire
approximately  1,160,000  shares to reach  80.5%  because of  outstanding  stock
options.  As of July 31, 1996,  Edisto had purchased an additional 92,000 shares
of Convest Common Stock.  Edisto presently owns 7,598,771 shares of Common Stock
of Convest which is 73% of the outstanding Common Stock.

Edisto Resources Corporation

        In April 1996, Edisto sold its 11% interest in the Zarat Permit offshore
of Tunisia for $1.4  million in cash which  resulted in a gain of  approximately
$0.3  million.  This  was  Edisto's  last  remaining  international  oil and gas
property.

(4)     Discontinued Operations

        Gas Transmission  Operations/Sale of Pipeline.  Edisto conducted its gas
transmission  activities  through wholly owned  subsidiaries of Vesta during the
period  from July 1990  through  the  execution  of a  definitive  agreement  in
February 1994 for the sale of Vesta's 218-mile Missouri  intrastate  natural gas
pipeline to UtiliCorp  United Inc. The sale was subject to  regulatory  approval
and was closed in January 1995. Vesta continued to operate the pipeline from the
date of the  definitive  agreement  until the close of the  sale,  and  reported
assets, liabilities and results of operations as discontinued operations.

        The gross sales price, including adjustments for net working capital and
capital  expenditures,  was $78.1 million in cash. $45.6 million of the proceeds
was used to pay outstanding debt,  including interest and prepayment  penalties,
to three lenders of Vesta. Edisto recorded a gain on the sale of the pipeline of
approximately $2.6 million in the first quarter of 1995.

        Manufacturing  Operations/Sale of MINT Subsidiaries. In March 1994, MINT
sold the stock of its operating subsidiaries to Oceaneering International,  Inc.
for  a  purchase  price  of  $12.6  million  in  cash.   After  the  payment  of
approximately  $3.6  million to third  party  lenders to retire debt of MINT and
certain expenses  associated with the sale, the net proceeds were  approximately
$9 million.  Under the terms of the  indemnification in the purchase  agreement,
MINT  retained  $9  million in cash for the one year  indemnification  period to
settle  any  possible   indemnification   claims  after  the  sale.   After  the
indemnification  period  ended in March  1995 with no claims  being  made,  MINT
repaid  $8.8  million  of its  outstanding  debt owed to  Edisto.  Approximately
$450,000  was left in MINT to cover  potential  remaining  liabilities  of MINT.
Edisto recognized a gain on the MINT sale of $3.8 million in March 1995.





                                       12

<PAGE>


                          EDISTO RESOURCES CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months Ended June 30, 1996 and 1995


(5)     Related Party Transactions

        In the Convest Transaction,  Edisto retained the tax benefits of the net
operating loss carryforwards  ("NOLs") of Edisto E&P. The tax benefits include a
$3.3 million NOL usable for regular taxable income and a $3.6 million NOL usable
for alternative minimum taxable income. Convest determined that the use of these
NOLs would  reduce  Convest's  federal  income  taxes for 1995 by  approximately
$437,000. In addition,  based on current projections of Convest's future taxable
income,  Convest  determined  that the  remaining  NOLs of Edisto E&P would be a
valuable  asset that could be  utilized  by  Convest  in the  near-term  future.
Accordingly,  Edisto  allowed  Convest  to  utilize  the NOLs of  Edisto  E&P in
consideration for the payment by Convest of $550,000.

        During January 1995,  Convest  entered into a gas marketing  arrangement
with Energy  Source,  whereby  Energy Source  markets a  substantial  portion of
Convest's gas production and assumes certain related  administrative  functions.
Effective  November 1, 1995,  Convest and Energy Source extended the term of the
agreement to December 31, 1996 with Convest having the right to renegotiate  the
pricing  structure at each six month  interval of the extended term. In exchange
for its services,  Energy  Source  receives a fee of no more than 2% of the spot
market price.

        In July 1996,  Edisto and Convest  obtained a directors'  and  officers'
fiduciary  insurance  policy that covers both  companies.  The annual  insurance
premium  was  allocated  68% to  Edisto,  for a cost of  $204,000,  based on the
relative  percentage that the total assets of Edisto bear to the total assets of
both Edisto and Convest.

        Energy  Source  executes  trades of  futures  contracts  on the New York
Mercantile  Exchange on behalf of Convest.  These trades are made in  connection
with  Convest's  risk  management  program to hedge  against the  volatility  of
natural gas and crude oil prices. In this regard, Energy Source acts solely in a
ministerial  capacity to purchase or sell the futures  contracts at price levels
directed by Convest's  management.  Energy Source charges a commission of $.0025
per Mcf of gas or barrel of crude oil for each trade  executed  to cover  Energy
Source's administrative costs to perform such service.

        Effective  July 1, 1995, the Company and Convest agreed to share certain
administrative costs to reduce the overall cost that would otherwise be incurred
by each of them in the absence of such an  arrangement.  Under the  arrangement,
certain costs  associated  with  shareholder  communication  services,  costs of
computer  hardware and  software  systems and certain  administrative  staff who
perform duties on behalf of both entities are shared by Edisto and Convest based
on their respective utilization. In addition, the salary of Michael Y. McGovern,
who serves as the Chairman and Chief Executive Officer of Edisto and Convest, is
shared equally between the two companies.  Effective July 1, 1995, Convest began
reimbursing  Edisto for one-half of Mr.  McGovern's base salary  ($275,000) plus
one-half of his payroll taxes and benefits (such as health,  disability and life
insurance and 401(k) plan contributions).

        Each of the affiliated party  transactions  described above was approved
by either a special  committee  of the  Convest  Board,  which was  composed  of
outside directors with no affiliation to Edisto, or the unanimous consent of the
Convest Board.

(6)     Long-Term Debt

        Long-term debt consisted of the following (in thousands):


                                        June 30,   December 31,
                                          1996        1995
Convest Credit Agreement ............   $ 11,275    $ 19,175
Energy Source Canada Credit Agreement       --            73
Capital leases ......................        137         175
Other ...............................          3           8
                                        --------    --------
Total debt ..........................     11,415      19,431
Less current maturities .............        (90)     (1,796)
                                        --------    --------
    Total long-term debt ............   $ 11,325    $ 17,635
                                        ========    ========







                                       13

                                     <PAGE>


                          EDISTO RESOURCES CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months Ended June 30, 1996 and 1995


Convest

         Convest Energy Corporation Credit Agreement

         On  June  26,  1995,  simultaneous  with  the  closing  of the  Convest
Transaction, Convest and Edisto E&P entered into an Amended and Restated Secured
Revolving  Credit  Agreement  (the "Convest  Credit  Agreement")  with Bank One,
Texas, N.A. ("Bank One"), and Compass  Bank-Houston,  N.A. This facility,  which
terminates  January 1, 1998,  combined the existing credit facilities of Convest
and Edisto E&P. Bank One serves as agent bank of the Convest  Credit  Agreement.
The  facility is secured by a first lien on all of Convest's  assets,  including
the oil and gas  properties  and gas plant.  Interest  on  borrowings  under the
Convest Credit  Agreement is computed at (i) the agent bank's prime lending rate
(the  "Base  Rate")  plus  3/4% or (ii) the  London  Inter  Bank  Offering  Rate
("LIBOR") plus 2-3/4%. In addition,  Convest pays a commitment fee equal to 1/2%
on any commitment amount in excess of outstanding borrowings.

         The borrowing base is  redetermined  semi-annually  on or before May 31
and November 30 of each year by the lending banks based on engineering  criteria
established  by the  banks.  As of June 30,  1996 and  December  31,  1995,  the
borrowing base available under the facility was $24.5 million and $29.8 million,
respectively, and reduces by $1.0 million per month. During January 1996, Edisto
E&P sold its interest in an offshore oil and gas property, and accordingly,  the
borrowing  base was reduced by $1.8  million  simultaneous  with the sale of the
property.  In May 1996,  the Company was notified by the lending  banks that the
new borrowing base under the facility was $25.5  million,  which reduces by $1.0
million per month beginning June 1, 1996.

         As of June 30, 1996 and  December 31,  1995,  outstanding  indebtedness
under the  Convest  Credit  Agreement  was  $11.3  million  and  $19.2  million,
respectively, with an additional $200,000 of letters of credit outstanding as of
those  dates,  primarily  related to  performance  bonds  issued for oil and gas
operations.  At June 30, 1996,  substantially all of the outstanding  borrowings
were subject to LIBOR interest at an effective rate of approximately  8-1/2% per
annum.

Energy Source

         Energy Source, Inc. Credit Facility

         During 1994,  Energy Source entered into a loan agreement with Bank One
establishing a revolving credit facility (the "Energy Source Credit  Facility").
On March 31, 1996, the Energy Source Credit Facility was amended to, among other
things, increase the available borrowings from $8.0 million to $20.0 million and
extend the  maturity  date from June 1, 1996 to December  31,  1997.  Borrowings
under the  facility  are limited to the lesser of (i) $20.0  million or (ii) the
sum of 80% of Energy Source's eligible  accounts  receivable plus certain liquid
collateral. Availability under the Energy Source Credit Facility may be used for
direct  borrowings  up to a sublimit  of $5.0  million,  or for the  issuance of
letters of credit. Interest accrues at Bank One's Base Rate (8-1/4% at March 31,
1996)  plus 1% and is  payable  monthly.  At June  30,  1996,  no  amounts  were
outstanding under this facility.

         Borrowings  under the Energy  Source  Credit  Facility are secured by a
pledge of all of Energy Source's accounts receivable,  inventory and intangibles
and cash  collateral  equal to 25% of the  outstanding  letters of credit and/or
advances under the facility.  The facility  requires Energy Source to maintain a
minimum  current ratio of 1.2 to 1.0 and a tangible net worth of $20.0  million.
Loan covenants prohibit dividends and place limits on general and administrative
expenses and certain open unhedged  positions on fixed price commitments for the
purchase and sale of natural gas and natural gas products.

         Energy Source Canada Credit Agreement

         In March 1995,  Energy  Source Canada  entered into a revolving  credit
facility  with  the  National  Bank  of  Canada  (the  "ESC  Credit  Facility").
Borrowings  under the  facility  are  limited to the lesser of (i) $2.5  million
(CDN),  (ii)  the  sum  of 75%  of  Energy  Source  Canada's  eligible  accounts
receivable plus 50% of certain  inventories or (iii) 200% of the equity position
of Energy Source Canada.  Availability under the ESC Credit Facility may be used
for direct  borrowings or for the issuance of letters of credit up to a sublimit
of $1.25 million (CDN). Interest accrues at National Bank of Canada's Prime Rate
(6-1/4% at June 30, 1996) plus 1% and is payable  monthly.  At June 30, 1996, no
borrowings  were  outstanding  and letters of credit for $2.1 million  (CDN) had
been issued.

         Borrowings   under  this  facility  are  secured  by  certain  accounts
receivable  and  inventories.  The facility  contains  covenants  which prohibit
dividends and place limits on certain  expenditures  and open  positions for the
purchase and sale of natural gas and natural gas products.



                                       14

<PAGE>


                          EDISTO RESOURCES CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                 For the Six Months Ended June 30, 1996 and 1995


(7)     Commitments and Contingencies

         Firm Transportation Agreements

          Energy  Source  has  entered  into   long-term   firm   transportation
agreements with certain  pipelines in order to ensure  available  transportation
services for its marketing  activities.  Energy Source's most  significant  firm
transportation agreements at June 30, 1996 are as follows:

    Pipeline                   Firm Volume Contracted      Contract Expiration

    Panhandle Eastern             70 MMcf/day                   October 1996
    Missouri Pipeline             55 MMcf/day (1)               October 1996

(1)  Includes an option to increase contracted volumes by up to an additional
      15 MMcf/day during the winter months.

          In  connection  with the  sale of the  Company's  Missouri  intrastate
pipeline  in January  1995,  Vesta  Energy and a UtiliCorp  pipeline  subsidiary
entered into a new firm transportation agreement. The new agreement provides for
firm  transportation  for 55 MMcf/day of natural gas for the period from January
1995 through October 1996, and a supplemental firm transportation  agreement for
up to 15 MMcf/day  of natural  gas. As part of the  pipeline  sale,  Edisto also
guaranteed to the UtiliCorp  pipeline  subsidiary the payment by Vesta Energy of
the demand  charges under the new firm  transportation  agreement  until October
1996. Energy Source (as the successor by merger to Vesta Energy) uses these firm
transportation  agreements  to service  its  existing  gas sales  contract  with
Laclede Gas Company and other industrial customers in St. Louis, Missouri.

          Litigation

          MINT  Lawsuit.  In  January  1993,  Bruce W.  McConkey  and two  other
shareholders of MINT, who  collectively  hold 20% of the outstanding MINT common
stock, filed a lawsuit against Edisto,  MINT and certain of its former directors
who were former officers of Edisto. The lawsuit, among other things, (i) alleges
that MINT constructively  terminated Mr. McConkey's  employment as the President
and CEO of MINT, thereby breaching his employment  agreement;  (ii) alleges that
certain directors of MINT breached their fiduciary duties to the plaintiffs,  in
their capacity as minority shareholders,  and (iii) asserts derivative claims on
behalf of MINT against certain directors for alleged  mismanagement of MINT. The
plaintiffs seek actual damages in an unspecified  amount,  punitive  damages and
attorney's  fees.  The Company  intends to vigorously  defend its position.  The
Company is unable to determine a range of possible loss relating to the McConkey
litigation  because the plaintiffs seek actual damages in an unspecified  amount
and the Company believes it has meritorious  defenses  available in this matter.
Based on  developments  of the case to date, the Company's  management  does not
believe the outcome of this lawsuit will have a material  adverse  effect on the
Company's consolidated financial position or results of operations.


                                       15

<PAGE>



ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

          The following  discussion  and analysis  should be read in conjunction
with the Company's consolidated financial statements and the notes thereto.

                      OVERVIEW AND SIGNIFICANT DEVELOPMENTS


Financial Results

          The Company  had net income for the six months  ended June 30, 1996 of
$2.9  million  and a net loss for the three  months  ended June 30, 1996 of $1.2
million. Set forth below is a table summarizing the Company's income by business
segment and subsidiary (in thousands):

                                 Six Months   Three Months
                                    Ended       Ended
                                   June 30,    June 30,
                                     1996       1996
Energy Source, Inc. .............
     U.S ........................   $ 1,276    $(1,599)
     Canada .....................      (618)       150
                                    -------    -------
                                        658     (1,449)
Convest Energy Corporation ......     1,317       (390)
Corporate and other .............      (705)       (14)
                                    -------    -------

    Total Operating Income (Loss)     1,270     (1,853)

Interest and other ..............     1,673        693
                                    -------    -------

      NET INCOME (LOSS) .........   $ 2,943    $(1,160)
                                    =======    =======


Edisto Resources Corporation

Gas Sales Volume Increases and Gross Margin Decreases

          In accordance  with the  Company's  business  plan,  the Company's gas
marketing sales volumes have increased significantly in 1996. The volumes of gas
sold for the six and three  months  ended June 30, 1996 have  increased  52% and
53%,  respectively,  from the comparable  periods in 1995, as shown by the table
set forth below:

                            Six Months           Six Months
                               Ended                Ended            Percentage
                           June 30, 1996        June 30, 1995         Increase
Volume sold (MMcf)
     Domestic                 130,057               90,674              43%
     Canadian                  35,433               17,914              98%
                              -------              -------              ---
        Total                 165,490              108,588              52%


                            Three Months         Three Months
                               Ended                Ended            Percentage
                            June 30, 1996        June 30, 1995         Increase
Volume sold (MMcf)
     Domestic                  62,983               48,585                30%
     Canadian                  22,140                6,999               216%
                               ------               ------              ----
        Total                  85,123               55,584                53%


                                       16

<PAGE>



          The Company's gross margins,  however,  decreased from $.05 per Mcf in
the first  quarter  of 1996 to $.01 per Mcf in the second  quarter of 1996.  The
gross  margins  in the first  quarter  of 1996 were  unusually  large due to the
volatile market  conditions  caused by the harsh winter conditions in many areas
of the United States.  In the second quarter of 1996, the Company  increased its
total volumes sold from 80,367 Mmcf to 85,123 Mmcf, but with substantially lower
margins.  The  combination  of lower  demand for natural  gas and the  continued
volatility  of  natural  gas  prices in the second  quarter  contributed  to the
downward  pressure on gross margins which the Company expects to continue during
the third quarter of 1996.

           The larger  volumes  also have  required  the Company to increase its
general and  administrative  expenses  (for both  additional  personnel  and new
computer  systems)  to support  the  Company's  increased  volumes in the second
quarter  and  anticipated  volume  growth  in the  coming  year.  The  Company's
strategic plan is to seek increased volumes with higher margins in the Northeast
United  States as gas  utilities  begin to  deregulate.  This plan has increased
overhead as additional  staff has been hired for the  Company's  new  Pittsburgh
sales office,  but the results from the  expansion  will not  materialize  until
future  periods.  The  increased  overhead  contributed  to the lower  operating
results during the second quarter.

          The increased volumes were achieved during a period when the Company's
gas  marketing   operations  were   consolidated   under  Energy  Source.   This
consolidation,  which  included  the  physical  consolidation  of the  Tulsa and
Houston offices, employee relocations and staff reorganizations,  had a negative
impact on  operations  during  the second  quarter.  Also,  the  second  quarter
operating results include $420,000 of non-recurring expenses associated with the
consolidation.

          The Company's  second  quarter  results  include the Company's  equity
share in the earnings of its unconsolidated  affiliate, CEG Energy Options, Inc.
("CEG"),  a gas marketing  company which operates in Saskatchewan,  Canada.  CEG
contributed $151,000 of income during the second quarter of 1996.

Exercise of Warrants

          Warrants  for the  purchase of 918,070  shares of Edisto  Common Stock
were exercised prior to the June 28, 1996 expiration  date.  These Warrants were
issued in connection with the  consummation  of Edisto's  bankruptcy on June 29,
1993 and  entitled  the holder to  purchase  Edisto  Common  Stock for $9.74 per
share.  After the exercise of the Warrants,  Edisto has  13,843,816  outstanding
shares of Common  Stock.  Edisto  received $8.9 million from the exercise of the
Warrants, which adds to its existing working capital.

Sale of Offshore Tunisian Property

          In April  1996,  Edisto  sold its 11%  interest  in the  Zarat  Permit
offshore of Tunisia for $1.4 million which  resulted in a gain of  approximately
$0.3  million.  This  was  Edisto's  last  remaining  international  oil and gas
property.

Engagement of Investment Banking Firm

          On March 8,  1996,  the  Company  announced  that it has  engaged  the
investment  banking firm of Petrie  Parkman & Co., Inc. to identify and evaluate
strategic partners for the Company's gas marketing operations. At this time, the
Company  is  still  in the  process  of  identifying  and  evaluating  potential
strategic  partners and does not expect this process to be concluded until later
in 1996.

Edisto Common Stock Repurchase

          In December  1995,  the Company's  Board of Directors  authorized  the
Company to repurchase up to 1,000,000  shares of Edisto's  Common Stock.  In the
first quarter of 1996, the Company  repurchased 28,500 shares. At July 31, 1996,
the Company had 13,843,816 outstanding shares of Common Stock.



Convest Energy Corporation

Impairment of Oil and Gas Properties under SFAS No. 121

          As a result of Convest's SFAS No. 121 evaluation of its proved oil and
gas  properties  for the second  quarter  of 1996,  Convest  determined  that an
offshore property had less reserves than as previously  estimated.  Accordingly,
the Company  recorded an impairment loss on the property of  approximately  $1.1
million based on production  problems  encountered  during the second quarter of
1996.  This  impairment  loss  is  described  in  more  detail  in Note 2 to the
Consolidated Financial Statements and "Results of Operations - Impairment of Oil
and Gas Properties Under SFAS No. 121" below.

Convest Drilling Operations

          During 1996,  Convest has invested a  substantial  portion of its cash
flow in drilling operations on its offshore properties. As described below under
"Liquidity  and Capital  Resources - Capital  Expenditures,"  Convest's  capital
expenditure  budget for 1996 has increased  from  approximately  $8.0 million to
$15.0  million.  The  most  significant  drilling  operations  during  1996  are
described below.

                                       17

<PAGE>



          Eugene  Island 281.  During early 1996,  Convest  participated  in the
drilling  of a  development  well in Block 281 of the Eugene  Island area in the
Gulf of Mexico.  The well was drilled from an existing platform  structure at an
estimated  completed well cost of approximately  $1.0 million,  net to Convest's
37%  working  interest,  and tested at a daily rate of 1,276  barrels of oil and
1,699 Mcf of gas. The well was  connected to existing  production  facilities on
the platform and is presently  flowing at  approximately  600 barrels of oil per
day and 300 Mcf of gas per day.

          South  Timbalier.  During  April  1996,  Convest  participated  in the
drilling of a development  well on Block 221 of the South  Timbalier area of the
Gulf of Mexico. The well was drilled from an existing well bore to approximately
12,000 feet. The well  encountered  productive sands and was tested at a rate of
approximately  7,000 Mcf of gas per day. The cost of this well was approximately
$1.4  million,  net to  Convest's  40%  interest.  This  well  is  producing  at
approximately 6,500 Mcf of gas and 115 barrels of oil per day.

          During June 1996,  Convest  participated  in the  drilling of an 8,000
foot  exploratory test well on a prospect located across Block 144 and Block 109
of the South  Timbalier  area.  During early July 1996, the well  encountered no
commercial production and was subsequently  abandoned.  The cost of the well was
approximately $600,000, net to Convest's 50% working interest.  Convest also has
written off the approximate $350,000 leasehold cost of this property.

          During early July 1996,  Convest  participated in a second exploratory
well in the South  Timbalier area. The 5,700 foot well was drilled on a prospect
situated   across  Block  109  and  Block  102  and  encountered  no  commercial
production.  This  well  cost  approximately  $750,000,  net  to  Convest's  50%
interest.

          Grand Isle. During June 1996, Convest  participated in the drilling of
an 8,000 foot development well on Block 82 of the Grand Isle area of the Gulf of
Mexico.  The well encountered  productive sands and test flowed at approximately
4,200 Mcf of gas per day. Total cost of the well was approximately $1.0 million,
net to Convest's 39% working interest.

Expense for Unsuccessful Wells

          Since Convest follows the successful efforts method of accounting, the
drilling costs and the leasehold writeoffs of approximately $1.7 million for the
two unsuccessful South Timbalier exploratory wells will be expensed based on the
costs incurred  during the second and third  quarters of 1996.  Although the two
wells were completed in July 1996, the leasehold  writeoffs and a portion of the
exploration costs were incurred prior to that time. Therefore,  $750,000 of this
cost was expensed during the second quarter of 1996 while approximately $950,000
of additional costs will be expensed during the third quarter of 1996.

Convest Property Sales

          During January 1996, Convest sold its interest in Vermillion Block 284
for approximately $2.0 million. Convest also sold other nonstrategic oil and gas
properties   during  the  first   quarter  for  aggregate   sales   proceeds  of
approximately  $400,000.  As a result of these sales, Convest recorded a gain of
approximately $820,000 during 1996.

Convest Common Stock Purchase

          In March 1996,  the Board of Directors of Edisto  authorized  the open
market  purchase of up to 1,160,000  shares of Common Stock of Convest from time
to time.  The timing and amounts of purchases will be governed by applicable SEC
rules and market  conditions.  The purpose of the stock  purchase is to increase
Edisto's ownership percentage of Convest to over 80% to allow Edisto and Convest
to  consolidate  for  federal  income  tax  purposes.  Edisto has  existing  net
operating  loss  carryforwards  that may be  beneficial  to  Convest  if the two
companies are consolidated for tax purposes.  In April 1996, Edisto purchased an
additional  92,000  shares  of  Convest  Common  Stock.  Edisto  presently  owns
7,598,771  shares of Common  Stock of  Convest  which is 73% of the  outstanding
Common Stock.


                                       18

<PAGE>



                              RESULTS OF OPERATIONS

          The  following  discussion  and  analysis  is based on the  historical
results of  operations of the Company for the periods  indicated.  The financial
information set forth below should be reviewed in conjunction with the unaudited
consolidated financial statements of the Company and the notes thereto set forth
elsewhere in this Report.
<TABLE>
<CAPTION>

                                                 Six Months        Six Months       Three Months       Three Months
                                                    Ended            Ended              Ended              Ended
                                                  June 30,          June 30,          June 30,           June 30,
                                                    1996              1995              1996               1995
<S>                                              <C>               <C>              <C>                <C>   
Edisto Gas Marketing:
Domestic:
  Gross margin (in thousands)                         $  5,408       $       460          $     689          $     225
                                                       =======        ==========           ========           ========
  Volume sold (MMcf)                                   130,057            90,674             62,983             48,585
  Average prices ($ per Mcf):
     Sales price                                     $    2.40        $     1.75          $    2.27          $    1.85
     Purchase price                                       2.36              1.74               2.26               1.84
                                                      --------         ---------        -----------           --------
     Gross margin                                   $      .04       $       .01        $       .01         $      .01
                                                     =========        ==========         ==========          =========

Canadian:
  Gross margin (in thousands)                      $        98        $      460          $     534          $     302
                                                    ==========         =========           ========           ========
  Volume sold (MMcf):                                   35,433            17,914             22,140              6,999
  Average prices ($ per Mcf):
     Sales price                                    $     1.07        $      .98          $    1.05         $      .95
     Purchase price                                       1.07               .95               1.03                .91
                                                      --------         ---------          ---------          ---------
     Margin                                       $          -        $      .03         $      .02         $      .04
                                                   ===========         =========          =========          =========
Total:
  Gross margin (in thousands)                         $  5,506         $     920           $  1,223          $     527
                                                       =======          ========            =======           ========

  Volume sold (MMcf)                                   165,490           108,588             85,123             55,584
  Average prices ($ per Mcf):
     Sales price                                     $    2.12         $    1.62          $    1.95           $    .92
     Purchase price                                       2.09              1.61               1.94                .91
                                                      --------          --------           --------            -------
     Margin                                         $      .03        $      .01         $      .01          $     .01
                                                     =========         =========          =========           ========

Convest Energy Corporation:
  Revenue (in thousands):
     Oil                                             $   7,845          $ 10,011          $   4,085           $  5,168
     Gas                                                13,484            15,834              6,085              7,734
     Gas Plant                                             704               623                343                319
                                                     ---------         ---------          ---------           --------
                                                      $ 22,033           $26,468            $10,513            $13,221
                                                       =======            ======             ======             ======
  Production:
     Oil (Mbbls)                                           460               592                243                303
     Gas (MMcf)                                          7,006            10,148              3,434              5,143
  Average sales price:
     Oil (per Bbl))                                  $   17.05          $  16.91           $  16.81           $  17.06
     Gas  (per Mcf)                                 $     1.92         $    1.56          $    1.77          $    1.50
  Average expenses per equivalent barrel:(1)
     Production Costs                               $     5.07        $     4.23         $     4.89          $    4.30
     Depreciation and depletion                     $     4.83        $     4.76         $     4.60          $    4.95
<FN>

(1) Natural gas is converted into oil equivalents at a rate of six Mcf of gas per barrel of oil.

</FN>
</TABLE>

                                       19

<PAGE>



Results of Operations for the Six Months Ended June 30, 1996 compared to 1995

Energy Source, Inc.

        Energy Source's operating income for the six months ended June 30, 1996
was $0.7 million.  Gross margin was $5.5 million compared to $0.9 million in
1995.  Volumes sold increased 52% over 1995.

        The domestic  gross margin of $.04 per Mcf for the six months ended June
30, 1996 was a  substantial  improvement  over the gross  margin of $.01 per Mcf
over the  corresponding  period in 1995, but the  improvement  was due to Energy
Source's strong  performance in the first quarter of 1996. Energy Source's first
quarter  performance  was caused by the volatile market  conditions  experienced
because of the harsh winter  conditions  in many areas of the United  States and
Energy Source's strong supply positions. The improvement in the first six months
of 1996 over the corresponding period of 1995 also was due to the termination of
any further expense in 1996 under the price protection  provision of a gas sales
agreement  with  Laclede Gas  Company  for 55 MMcf of gas per day. In 1995,  the
Company  incurred $3.5 million of expense for the price  protection  requirement
under this agreement, $1.2 million of which was incurred in the first six months
of 1995. There is no expense under this contract provision for 1996.

        The Canadian gross margin per Mcf was breakeven for the six months ended
June 30, 1996 which is a decrease of $.03 per Mcf compared to the same period in
1995.  This decrease was caused by a market  anomaly during the first quarter of
1996 in the correlation  between the prices used for the Company's  purchase and
sales transactions and the NYMEX prices used to hedge these transactions.
This correlation  anomaly was caused by the unexpectedly  high demand during the
winter months.

Convest Energy Corporation

        Oil and gas  revenue  decreased  by  approximately  $4.5  million or 17%
between the six month  periods  ended June 30, 1996 and 1995.  The average price
Convest   received  for  its  oil  and  gas  sales  increased  by  1%  and  23%,
respectively,   between  the  corresponding  periods.  Oil  and  gas  production
decreased by 22% and 31%,  respectively.  The decrease in production volumes was
due primarily to the sale of producing oil and gas  properties  coupled with the
steep  production  decline  associated  with  Convest's  offshore Gulf of Mexico
properties. The effects of these production declines was partially offset by the
additional drilling on Convest's South Timbalier Block 144 property completed in
late 1995 and the addition of the Sensor  properties  purchased in mid 1995.  As
previously stated,  Convest's offshore  properties are subject to inherent steep
production  declines.  In order to minimize the future effects of such declines,
Convest  must  replace its  reserves  through its  exploratory  and  development
drilling and acquisition activities.

        Convest uses a combination of futures  contracts traded on the NYMEX and
price swaps with major financial institutions to hedge against the volatility of
natural gas and oil  prices.  Gains and losses  recognized  upon  settlement  of
Convest's  hedge  positions  are  deferred and  recognized  as oil and gas sales
revenue in the month of the underlying  physical  production being hedged.  As a
result of Convest's  hedging  activities,  Convest  recorded  hedging  losses of
approximately  $4.5 million for the six month  period  ended June 30, 1996,  and
hedging income of approximately  $400,000 for the corresponding  period of 1995.
Such  amounts  were  recorded as oil and gas sales  revenue in the  accompanying
statements of operations, and accordingly, such amounts are reflected in the per
unit price Convest received for its oil and gas sales.

        The hedges affecting 1996 were  implemented  early in the fourth quarter
of 1995 when oil and gas prices were substantially lower. These hedges were made
as a  defensive  measure to assure  stable  cash  flows in 1996.  The past harsh
winter,  however,  drove prices up substantially which caused the hedging losses
in 1996.

        Production  expenses  decreased  by  approximately  $1.4  million or 14%
between  the  corresponding  periods.  The  decrease in  production  expenses is
primarily  due to a decrease in workover  activity  during the six months  ended
June 30, 1996, and the sale of producing oil and gas properties  during 1995 and
early 1996.  The decline in  production  expenses was offset by the  incremental
operating expenses  associated with the Sensor properties.  Production  expenses
per  barrel of oil  equivalent  ("BOE")  was $5.07 and $4.23 for the six  months
ended June 30, 1996 and 1995,  respectively.  The increase in production expense
per BOE is caused by the decreased  offshore  production without a corresponding
decrease in production expense.

        Abandonment  and  exploration  costs  increased by $423,000  between the
corresponding periods.  Convest accrues its estimated cost of abandonment of its
offshore properties.  Based upon a review of the reserve for abandonment, it was
determined that Convest had  substantially  provided for its future  abandonment
liability, and accordingly, no additional accrual was provided for 1996.

        During  the  second  quarter  of 1996,  Convest  expensed  approximately
$750,000  of  exploration  costs and  leasehold  writeoffs  associated  with two
unsuccessful  South Timbalier  exploratory  wells based on costs incurred at the
end of the period.  Convest will expense  approximately  $950,000 of  additional
costs during the third quarter of 1996 related to these wells.

        Depreciation,  depletion  and  amortization  ("DD&A")  on  oil  and  gas
properties   decreased  by  approximately   $3.0  million  or  28%  between  the
corresponding  periods. The decrease in DD&A was due primarily to the production
declines  discussed above. DD&A per BOE was $4.83 for the six month period ended
June 30, 1996, compared to $4.76 for the corresponding period of 1995.

                                       20

<PAGE>



        In mid-January  1996,  Convest completed the sale of an offshore oil and
gas property for sale proceeds of approximately $2.0 million,  which resulted in
a gain of  approximately  $620,000.  In addition,  Convest  sold  several  other
nonstrategic  oil and gas properties  during 1996 for aggregate sale proceeds of
approximately $400,000, which resulted in a gain of approximately $200,000.

        Prior to 1995, Convest provided an impairment reserve for proved oil and
gas  properties  to the extent  that total  capitalized  costs less  accumulated
depreciation and depletion, exceed undiscounted future net revenues attributable
to proved oil and gas  reserves on an overall  basis.  During  March  1995,  the
Financial  Accounting  Standards Board issued Statement of Financial  Accounting
Standard No. 121  "Accounting  for the  Impairment of Long-Lived  Assets and for
Long-Lived  Assets to be Disposed  Of" ("SFAS No.  121").  SFAS No. 121 requires
Convest to provide an  impairment  reserve for proved oil and gas  properties to
the extent that total  capitalized  costs,  less  accumulated  depreciation  and
depletion, exceed undiscounted expected future cash flows attributable to proved
oil and gas  reserves  on a  property-by-property  basis.  Convest  adopted  the
provisions of SFAS No. 121 during the fourth quarter of 1995.

        Convest regularly assesses the need for an impairment of its oil and gas
properties. Convest's SFAS No. 121 evaluation for the second quarter of 1996 was
prepared  using the  Convest's  1995 year end  reserve  estimates  adjusted  for
production  and other known changes  subsequent to the  preparation of Convest's
year end reserve estimates.  As a result of this evaluation,  Convest determined
that an  offshore  property  had less  reserves  than as  previously  estimated.
Accordingly,   Convest   recorded  an   impairment   loss  on  the  property  of
approximately $1.1 million based on production  problems  encountered during the
second quarter of 1996.

Other Consolidated Income and Expenses

        General and administrative expense decreased by $0.1 million for the six
months ended June 30, 1996 compared to the same period in 1995.  The general and
administrative  expenses  in 1996  include  $658,000 of  non-recurring  expenses
associated with the consolidation of the gas marketing subsidiaries.

        Interest  expense  decreased by  approximately  41% primarily due to the
repayment of a short-term  promissory note issued upon Convest's purchase of the
oil and gas assets of an affiliate.  The short-term  promissory  note was repaid
simultaneous with the closing of the Convest Transaction.  In addition,  Convest
repaid a  portion  of its  outstanding  borrowings  under its  long-term  credit
facility during 1996.

        The  preacquisition  loss of subsidiary is the loss  attributable to the
shares of Convest not owned by the Company  prior to the  effective  date of the
Convest Transaction on June 26, 1995.

        Edisto  recognized  gains on sales of assets of $1.2 million for the six
months  ended June 30,  1996  compared  to a loss of $0.3  million  for the same
period in 1995.  The gain reported is  attributable  to the $0.3 million gain on
the sale of  Edisto's  Tunisian  property  and the sale of  certain  oil and gas
properties of Convest.

Results of Operations for the Three Months Ended June 30, 1996 compared to 1995

Energy Source, Inc.

        Energy  Source  experienced  an  operating  loss of $1.4 million for the
three months ended June 30, 1996  compared to an operating  loss of $0.9 million
for the same period in 1995.  Gross  margin  during this period was $1.2 million
compared to $0.5  million  during the same period in 1995.  The  combination  of
lower demand for natural gas and the continued  volatility of natural gas prices
in the second  quarter  contributed  to the downward  pressure on gross  margins
which the Company expects to continue in the third quarter of 1996. Volumes sold
increased  53% over 1995.  These  larger  volumes  have  required the Company to
increase its general and administrative  expenses (for both additional personnel
and new computer systems) to support the increased volumes in the second quarter
and  anticipated  volume growth in the coming year.  The operating  loss for the
three months ended June 30, 1996 includes $420,000 in non-recurring  general and
administrative  expenses  related  to the  consolidation  of the  gas  marketing
subsidiaries.

        The domestic gross margin of $.01 per Mcf for the second quarter of 1996
was the same as the gross margin for the corresponding period in 1995. The gross
margin for the second  quarter of 1996 did not have any expenses  related to the
price protection requirement in the gas sales agreement with Laclede Gas Company
whereas the  corresponding  period in 1995 had $0.3  million of expense for this
contract provision.

        The  Canadian  gross  margin  decreased  to $.02 per Mcf for the  second
quarter of 1996 from $.04 per Mcf for the second quarter of 1995.

Convest Energy

        Oil and gas  revenue  decreased  by  approximately  $2.7  million or 21%
between the three month periods ended June 30, 1996 and 1995.  The average price
Convest  received  for its oil and gas  sales  decreased  by 1% while  the price
received for natural gas sales

                                       21

<PAGE>



increased by 18%. As previously  discussed,  the primary reason for the decrease
in oil and gas sales  volumes was due to the sale of several  properties  during
1995 and 1996 coupled with the steep production  declines on Convest's  offshore
properties.

        As previously stated, Convest uses futures contracts and swap agreements
to hedge its oil and gas  production  thereby  assuring  stable cash flow.  As a
result of the sharp  increase  in oil and gas  prices  during  the past  winter,
Convest has  experienced  losses  associated  with the contracts.  For the three
months ended June 30, 1996, Convest has recorded hedging losses of approximately
$2.3 million compared to hedging losses of $200,000 for the corresponding period
of 1995. As previously stated,  Convest records gains and losses realized on its
hedging activities as oil and gas sales revenue,  accordingly,  such amounts are
reflected in the per unit price Convest received for its oil and gas sales.

        Production  expenses  decreased  by  approximately  $1.0  million or 20%
between  the  three  months  ended  June 30,  1996 and  1995.  The  decrease  in
production expenses was primarily due to the aforementioned decrease in workover
expense.   Production  expenses  per  BOE  were  $4.89  and  $4.30  between  the
corresponding periods.

        Abandonment  and  exploration  costs  increased by $745,000  between the
corresponding periods.  Convest accrues its estimated cost of abandonment of its
offshore properties.  Based upon a review of the reserve for abandonment, it was
determined that Convest had  substantially  provided for its future  abandonment
liability.

        During  the  second  quarter  of 1996,  Convest  expensed  approximately
$750,000  of  exploration  costs and  leasehold  writeoffs  associated  with two
unsuccessful  South Timbalier  exploratory  wells based on costs incurred at the
end of the period.  Convest will expense  approximately  $950,000 of  additional
costs during the third quarter of 1996 related to these wells.

        Depreciation,  Depletion  and  Amortization  ("DD&A")  on  oil  and  gas
properties   decreased  by  approximately   $2.0  million  or  35%  between  the
corresponding  periods.  As previously stated, the decrease in DD&A was directly
related to the previously mentioned production declines.

        Convest's  SFAS No. 121  evaluation  for the second  quarter of 1996 was
prepared  using the  Company's  1995 year end  reserve  estimates  adjusted  for
production  and  other  known  changes  subsequent  to  the  preparation  of the
Company's year end reserve  estimates.  As a result of this evaluation,  Convest
determined  that an  offshore  property  had less  reserves  than as  previously
estimated.  Accordingly, the Company recorded an impairment loss on the property
of approximately  $1.1 million based on production  problems  encountered during
the second quarter of 1996.

Other Consolidated Income and Expenses

        Interest  expense  decreased by  approximately  46% primarily due to the
repayment of a short-term  promissory note issued upon Convest's purchase of the
oil and gas assets of an affiliate.  The short-term  promissory  note was repaid
simultaneous with the closing of the Convest Transaction.  In addition,  Convest
repaid a  portion  of its  outstanding  borrowings  under its  long-term  credit
facility during 1996.

        During the second quarter of 1996,  Edisto  consummated  the sale of its
Tunisian properties for a gain of $0.3 million.

                         CAPITAL RESOURCES AND LIQUIDITY

Credit Facilities and Long-Term Debt

Energy Source, Inc.

        Energy  Source,  Inc.  During 1994,  Energy  Source  entered into a loan
agreement with Bank One  establishing a revolving  credit  facility (the "Energy
Source Credit  Facility").  On March 31, 1996, the Energy Source Credit Facility
was amended to, among other things,  increase the available borrowings from $8.0
million  to $20.0  million  and extend  the  maturity  date from June 1, 1996 to
December  31, 1997.  Borrowings  under the facility are limited to the lesser of
(i) $20.0 million or (ii) the sum of 80% of Energy  Source's  eligible  accounts
receivable plus certain liquid collateral.  Availability under the Energy Source
Credit  Facility  may be used for direct  borrowings  up to a  sublimit  of $5.0
million,  or for the  issuance  of letters of credit.  Interest  accrues at Bank
One's Base Rate  (8-1/4% at June 30,  1996) plus 1% and is payable  monthly.  At
June 30, 1996, no amounts were outstanding under this facility.

        Borrowings  under the Energy  Source  Credit  Facility  are secured by a
pledge of all of Energy Source's accounts receivable,  inventory and intangibles
and cash  collateral  equal to 25% of the  outstanding  letters of credit and/or
advances under the facility.  The facility requires the maintenance of a minimum
current  ratio of 1.2 to 1.0 and a  tangible  net worth of $20.0  million.  Loan
covenants  prohibit  dividends  and place  limits on general and  administrative
expenses and certain open unhedged  positions on fixed price commitments for the
purchase and sale of natural gas and natural gas products.

        Energy Source Canada. In March 1995, Energy Source Canada entered into a
revolving  credit  facility  with the  National  Bank of Canada (the "ESC Credit
Facility").  Borrowings under the facility are limited to the lesser of (i) $2.5
million (CDN),  (ii) the sum of 75% of Energy Source Canada's  eligible accounts
receivable plus 50% of certain  inventories or (iii) 200% of the equity position
of

                                       22

<PAGE>



Energy Source Canada. Availability under the ESC Credit Facility may be used for
direct  borrowings  or for the issuance of letters of credit up to a sublimit of
$1.25 million  (CDN).  Interest  accrues at National Bank of Canada's Prime Rate
(6-1/4% at June 30, 1996) plus 1% and is payable  monthly.  At June 30, 1996, no
borrowings  were  outstanding  and letters of credit for $2.1 million  (CDN) had
been issued.

        Borrowings   under  this  facility  are  secured  by  certain   accounts
receivable  and  inventories.  The facility  contains  covenants  which prohibit
dividends and place limits on certain  expenditures  and open  positions for the
purchase and sale of natural gas and natural gas products.

Convest Energy Corporation

        On  June  26,  1995,  simultaneous  with  the  closing  of  the  Convest
Transaction, Convest and Edisto E&P entered into an Amended and Restated Secured
Revolving  Credit  Agreement  (the "Convest  Credit  Agreement")  with Bank One,
Texas, N.A. ("Bank One"), and Compass  Bank-Houston,  N.A. This facility,  which
terminates  January 1, 1998,  combines the existing credit facilities of Convest
and Edisto E&P. Bank One serves as agent bank of the Convest  Credit  Agreement.
The  facility is secured by a first lien on all of Convest's  assets,  including
the oil and gas  properties  and gas plant.  Interest  on  borrowings  under the
Convest Credit  Agreement is computed at (i) the agent bank's prime lending rate
(the  "Base  Rate")  plus  3/4% or (ii) the  London  Inter  Bank  Offering  Rate
("LIBOR") plus 2-3/4%. In addition,  Convest and Edisto E&P pay a commitment fee
equal to 1/2% on any commitment amount in excess of outstanding borrowings.

        The borrowing base is redetermined semi-annually on or before May 31 and
November 30 of each year by the  lending  banks  based on  engineering  criteria
established  by the  banks.  As of June 30,  1996 and  December  31,  1995,  the
borrowing  base available  under the Convest Credit  Agreement was $24.5 million
and $29.8 million,  respectively,  and reduces by $1.0 million per month. In May
1996,  Convest was  notified by the lending  banks that the new  borrowing  base
under the facility was $25.5  million,  which  reduces by $1.0 million per month
beginning June 1, 1996.

        As of June 30, 1996 and  December  31,  1995,  outstanding  indebtedness
under the  Convest  Credit  Agreement  was  $11.3  million  and  $19.2  million,
respectively,  with an additional  $200,000 letters of credit  outstanding as of
those  dates,  primarily  related to  performance  bonds  issued for oil and gas
operations.  At June 30, 1996,  substantially all of the outstanding  borrowings
were subject to LIBOR interest at an effective rate of approximately  8-1/2% per
annum.

Convest Capital Expenditures

        Convest has devoted a substantial  portion of its available cash flow to
drilling  opportunities  on its  offshore  properties  and the  reduction of its
outstanding  borrowings under its long-term credit facility.  In addition to the
drilling activity  discussed,  the Company has been notified by the operators of
several of its offshore  properties of their  intentions  to propose  additional
exploratory  and  development  drilling  activity  during the remainder of 1996.
Therefore,  Convest has increased its original capital  expenditure  budget from
approximately $8.0 million to approximately $15.0 million.

        If Convest does not participate in a drilling  operation proposed on one
of its properties,  under the terms of the pertinent Joint Operating  Agreement,
Convest could be subject to a substantial  penalty being imposed on its interest
in a specific  well.  Accordingly,  management  plans to carefully  evaluate all
proposed  projects which represent a substantial draw on corporate  resources or
which reduce near term  liquidity.  In addition,  Convest  continues to evaluate
possible  acquisition  and  divestiture  opportunities  in an effort to  upgrade
Convest's  reserve base,  primarily in geographic areas where Convest  possesses
operating expertise and where the property profiles have a longer reserve life.

        It is  anticipated  that  Convest's  1996  exploratory  and  development
drilling  operations  will be funded with cash flow from  Convest's  oil and gas
properties.  However,  significant  changes in oil and gas prices or significant
revisions  in the  reserve  volumes  securing  the  Company's  long-term  credit
facility  could require  management to dedicate all or a substantial  portion of
the  Company's  cash flow to meet  working  capital  needs and debt  maturities,
thereby   precluding   Convest   from   participating   in   proposed   drilling
opportunities.

Working Capital

          At June 30,  1996,  Edisto  had cash  and cash  equivalents  including
restricted cash of $43.7 million and Assets from Risk  Management  Activities of
$18.5  million  which are primarily  cash on deposit with  brokerage  houses and
counterparties.   When  combined  with  future  cash  from  operations  and  the
flexibility  provided by the various credit facilities,  management believes its
cash  resources  will be  sufficient to execute its business  plan,  satisfy its
liabilities and maintain current operations.

        During the six months ended June 30, 1996,  the  Company's  cash inflows
totalled  approximately $26.3 million.  This cash inflow resulted primarily from
(i)  operations,  (ii)  proceeds  from the sale of certain  assets and (iii) the
exercise of warrants issued in connection  with Edisto's  bankruptcy in June 29,
1993.


                                       23

<PAGE>



        The Company's cash outflows totalled approximately $16.3 million for the
six months ended June 30, 1996.  This net cash outflow  resulted  primarily from
(i)  repayment  of  debt of  $8.0  million,  (ii)  development  and  acquisition
expenditures of $4.7 million,  (iii) the purchase of assets from risk management
activities of $2.6 million,  (iv)  repurchase of common shares of Edisto of $0.2
million, and (v) the purchase of other noncurrent assets of $0.8 million.

        During  the six  months  ended  June 30,  1995,  Edisto's  cash  inflows
totalled  approximately  $74.8 million.  This net cash inflow resulted primarily
from  proceeds  from the sale of the  Missouri  pipeline  of $71.8  million  and
included borrowings of $2.0 million.

        Edisto's cash outflows totalled  approximately $73.2 million for the six
months ended June 30, 1995.  This net cash outflow  resulted  primarily from (i)
repayment  of debt of $55.5  million,  (ii)  cash  used by  operations  of $10.1
million, (iii) development and acquisition expenditures of $4.8 million and (iv)
the purchase of natural gas hedging  contracts of $0.4  million.  Edisto  funded
these cash outflows through available cash and sales of assets.


                                       24

<PAGE>



                          PART II -- OTHER INFORMATION

Item 1.   Legal Proceedings.

        The  section   entitled   "Litigation"   in  Note  7  "Commitments   and
Contingencies"   of  the  "Notes  to  Consolidated   Financial   Statements"  is
incorporated herein by reference.

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

        The annual  meeting of  shareholders  of the Company was held on June 4,
1996 (the  "Meeting").  The purposes of the Meeting were to (i) elect a board of
five directors and (ii) to ratify the selection of Arthur  Andersen,  LLP as the
independent  public  accountants  of the Company for 1996. A total of 12,206,081
shares, or 94% of the outstanding shares, of Edisto's common stock were voted in
person or by proxy at the Meeting.

        Results of voting on the election of directors are as follows:


                                               Shares
 Director Nominee            Shares For       Withheld
Timothy J. Andrews           12,188,830         17,251
John G. Graham               12,188,828         17,253
Vernon T. Jones, Sr.         12,188,805         17,276
Michael Y. McGovern          12,188,535         17,546
Leonard B. Rosenberg         12,188,242         17,839


        The following votes were cast with respect to the ratification of Arthur
Andersen, LLP as the Company's independent public accountants for 1996.

        Shares For                Shares Against        Shares Abstaining

        12,179,548                      11,522                15,011

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

(a)     Exhibits.

        Exhibit 10.1    -    Amended and Restated Loan Agreement dated as of
                             March 31, 1996 between Energy Source, Inc. and
                             Bank One, Texas, N.A.

(b)     Reports on Form 8-K.

        None.

                                       25

<PAGE>






                                   SIGNATURES


Pursuant to the  requirements of Section 13 or 15(d) 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.


                                                    EDISTO RESOURCES CORPORATION


                                                     By: /s/ Michael Y. McGovern
                                                       Michael Y. McGovern
                                                       Chairman of the Board and
                                                         Chief Executive Officer


                                                        By: /s/ Jerry L. McNeill
                                                        Jerry L. McNeill
                                                        Controller and
                                                        Chief Accounting Officer



Dated:    August 13, 1996



                                       26

<PAGE>


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               JUN-30-1996
<CASH>                                          43,652
<SECURITIES>                                         0
<RECEIVABLES>                                   96,564
<ALLOWANCES>                                         0
<INVENTORY>                                      3,068
<CURRENT-ASSETS>                               164,893
<PP&E>                                         115,997
<DEPRECIATION>                                  57,841
<TOTAL-ASSETS>                                 226,608
<CURRENT-LIABILITIES>                          114,731
<BONDS>                                              0
                                0
                                          0
<COMMON>                                           139
<OTHER-SE>                                      79,111
<TOTAL-LIABILITY-AND-EQUITY>                   226,608
<SALES>                                        371,624
<TOTAL-REVENUES>                               371,624
<CGS>                                          344,085
<TOTAL-COSTS>                                  370,354
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               1,250
<INCOME-PRETAX>                                  3,213
<INCOME-TAX>                                       270
<INCOME-CONTINUING>                              2,943
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,943
<EPS-PRIMARY>                                      .23
<EPS-DILUTED>                                      .23
        

</TABLE>










                                                                    EXHIBIT 10.1











                              AMENDED AND RESTATED


                                 LOAN AGREEMENT



                                 BY AND BETWEEN


                               ENERGY SOURCE, INC.
                                  ("Borrower")

                                       and


                              BANK ONE, TEXAS, N.A.
                                   ("Lender")


                     Dated as of the 31st day of March, 1996











                                         1

<PAGE>












                       AMENDED AND RESTATED LOAN AGREEMENT
                                TABLE OF CONTENTS

              CAPTION                                                     PAGE

Section 1.  General Terms................................................  1
         1.1      Indebtedness...........................................  1
         1.2      Certain Definitions; Use of Defined Terms;
                  Accounting Terms; Singular or Plural...................  1
         1.3      Credit Facility........................................  9
         1.4      Repayment Schedule..................................... 14
         1.5      Prepayment/............................................ 14
         1.6      Authorized Officer..................................... 15

Section 2.  Representations and Warranties............................... 15
         2.1      Corporate Existence.................................... 15
         2.2      Corporate Authority.................................... 15
         2.3      Financial Condition.................................... 15
         2.4      Investments, Loans, Advances and Guarantees............ 15
         2.5      Liabilities and Litigation............................. 16
         2.6      Titles and Encumbrances................................ 16
         2.7      No Default............................................. 16
         2.8      Subsidiaries........................................... 16
         2.9      Taxes.................................................. 17
         2.10     Compliance............................................. 17
         2.11     Pension Reform Act..................................... 17
         2.12     Environmental Laws..................................... 17
         2.13     Margin Securities...................................... 18
         2.14     Patents, etc........................................... 18
         2.15     Full Disclosure........................................ 19
         2.16     Credit Agreements...................................... 19
         2.17     Investment Company Act................................. 19
         2.18     Public Utility Holding Company Act..................... 19

Section 3.  Affirmative Covenants........................................ 19
         3.1      Reporting Requirements................................. 19
         3.2      Taxes and Other Liens.................................. 22
         3.3      Maintenance............................................ 22
         3.4      Further Assurances..................................... 22
         3.5      Performance of Obligations............................. 22
         3.6      Reimbursement of Costs and Expenses.................... 23
         3.7      Insurance.............................................. 23
         3.8      Certificate of Compliance.............................. 24
         3.9      Litigation............................................. 24
         3.10     Security............................................... 24
         3.11     Borrowing Base......................................... 25
         3.12     Payments from Account Debtors.......................... 25
         3.13     Audits................................................. 25

                                                        (i)

<PAGE>








      CAPTION                                                             PAGE



Section 4.  Negative Covenants............................................ 26
         4.1      Guarantees and Debts.................................... 26
         4.2      Dividends and Redemption................................ 27
         4.3      Investments, Loans and Advances......................... 27
         4.4      Mergers, etc............................................ 27
         4.5      Encumbrances............................................ 27
         4.6      Sale of Assets.......................................... 28
         4.7      Financial Covenants..................................... 28
         4.8      Basic Line of Business.................................. 29
         4.9      Transactions with Affiliates............................ 29
         4.10     General and Administrative Expenses..................... 30
         4.11     Maximum Unhedged Exposure............................... 30

Section 5.  Events of Default and Remedies................................ 30
         5.1      Events of Default....................................... 30
         5.2      Remedies................................................ 31

Section 6.  Closing....................................................... 32
         6.1      Counsel to Lender....................................... 32
         6.2      Required Documents...................................... 32
         6.3      Other Conditions........................................ 32
         6.4      Material Adverse Changes................................ 32
         7.1      Survival of Various Matters............................. 33
         7.2      Notices................................................. 33
         7.3      Successors and Assigns.................................. 34
         7.4      Renewals................................................ 34
         7.5      No Waiver............................................... 34
         7.6      Governing Law........................................... 34
         7.7      Non-Subordination....................................... 34
         7.8      Exhibits................................................ 35
         7.9      Payment on Non-Business Days............................ 35
         7.10     Severability............................................ 35
         7.11     Controlling Document.................................... 35
         7.12     Savings Clause.......................................... 35
         7.13     Investment.............................................. 36
         7.14     Set Off................................................. 36
         7.15     INDEMNIFICATION......................................... 36
         7.16     Change of Ownership or Control.......................... 36


                                               (ii)

<PAGE>









Exhibits

         "1.3.1"  Borrowing Application
         "1.3.2"  Form of Revolving Note
         "2.3"    Adverse Change
         "2.5"    Liabilities and Litigation
         "2.8"    Subsidiaries
         "3.1(f)" Bid Week Report
         "3.8"    Certificate of Compliance
         "3.11"   Borrowing Base Report



                                                       (iv)

<PAGE>



                       AMENDED AND RESTATED LOAN AGREEMENT


         THIS AMENDED AND RESTATED  LOAN  AGREEMENT  made and entered into as of
the  31st day of  March,  1996,  by and  between  Energy  Source,  Inc.  a Texas
corporation,  with offices and place of business at 10375  Richmond,  Suite 300,
Houston,  Texas 77042 (hereinafter called "Borrower") and Bank One, Texas, N.A.,
a national banking corporation, with offices at 910 Travis, Houston, Texas 77002
(hereinafter called "Lender").


                                    AGREEMENT

         WHEREAS,  Borrower and Lender  entered into that certain Loan Agreement
dated as of October 31, 1994 (the "1994 Loan  Agreement")  whereby Lender agreed
to lend to and/or  issue  letters of credit for the  account of  Borrower  in an
aggregate of up to $8,000,000; and

         WHEREAS,  Borrower  and several of its  affiliates  have  undertaken  a
corporate  restructuring  which included the merger of certain  affiliates  into
Borrower; and

         WHEREAS, certain letters of credit issued under the 1994 Loan Agreement
are outstanding as of the date hereof; and

         WHEREAS, Borrower and Lender wish to amend and restate the terms of the
1994 Loan Agreement by fully replacing the terms and conditions thereof with the
terms and conditions that follow.

         NOW,  THEREFORE,  in  consideration  of the  premises  and  the  mutual
covenants and agreements contained herein, Borrower and Lender agree as follows:


                            Section 1. General Terms

         1.1 Indebtedness.  Upon the terms and conditions hereinafter set forth,
the Lender  agrees to lend to and/or issue  letters of credit for the account of
Borrower in an aggregate  of up to  $20,000,000.00,  outstanding  at any time as
evidenced  by a Revolving  Line of Credit to be extended to the  Borrower by the
Lender in an amount  up to  $5,000,000.00,  as more  specifically  described  in
Section  1.3(a)  hereof and the Letter of Credit  Facility as more  specifically
described in Section 1.3(b) hereof.

         1.2      Certain Definitions; Use of Defined Terms; Accounting
Terms; Singular or Plural.  (a)  As used herein:



                                                         1

<PAGE>




         (1)  "Administrative  Service  Fees" means fees paid by the Borrower to
         the Parent or to another  Affiliate for  administrative  and management
         services  and  support  rendered  to the  Borrower by such entity or in
         respect of an  allocated  portion of the  Parent's or such  Affiliate's
         general and administrative  expenses.  All Administrative  Service Fees
         shall be considered general and administrative expenses of the Borrower
         for the purposes of Section 4.10 of this Agreement.

                  (2)  "Affiliate"  shall mean any Person who is an  "affiliate"
         within  the  meaning of the  regulations  promulgated  pursuant  to the
         Securities  Act of 1933, as such  regulations  are amended from time to
         time.

                  (3)  "Agreement"  shall mean this  Amended and  Restated  Loan
         Agreement as it may be amended or supplemented from time to time.

                  (4) "Authorized  Officer" shall mean the chairman,  president,
         vice  president  - finance or  treasurer  of the  Borrower or any other
         individual  designated  as  an  Authorized  Officer  by  the  Board  of
         Directors of Borrower.

                  (5) "Base  Rate"  shall  mean the  variable  rate of  interest
         announced by Lender from time to time as its base rate of interest and,
         without  notice  to the  Borrower  or any  other  person,  such rate of
         interest shall change as and when changes in that base rate of interest
         are  announced.  The Base Rate is set by Lender as a general  reference
         rate of  interest,  taking into account such factors as Lender may deem
         appropriate,  it being understood that many of the Lender's  commercial
         or other  loans are priced in  relation  to such  rate,  that it is not
         necessarily the lowest or best rate of interest actually charged on any
         loan,  and that Lender may make  various  commercial  or other loans at
         rates of interest  having no  relationship  to the Base Rate. If at any
         time the "Base Rate" of Lender is no longer available, the owner of the
         Note ("Owner") will designate as "Base Rate" a different  variable rate
         of interest  announced  by a national  banking  association  of Owner's
         choice.

                  (6) "Bid  Week"  shall mean such  period in each month  during
         which  Borrower and other gas marketing  companies  submit bids for the
         purchase and sale of natural gas or natural gas products.



                                                         2

<PAGE>



                  (7) "Borrowing  Base" shall mean the sum of (i) eighty percent
         (80%) of  Eligible  Accounts  plus (ii) one hundred  percent  (100%) of
         Liquid Collateral.

                  (8)      "Borrowing Base Report" shall mean the report in the
         form attached as Exhibit "3.11".

                  (9)      "Business Day" shall mean any weekday on which
         Lender is open for business.

                  (10) "Capital  Assets" shall mean tangible  property,  real or
         personal, with a useful life of greater than one (1) year.

                  (11)     "Capital Expenditures" shall mean the cost paid for
         the acquisition of Capital Assets.

                  (12)     "Certificate of Compliance" shall mean the
         certificate described in Section 3.8 of this Agreement.

                  (13) "Collateral" shall mean the property described in Section
         3.10  of this  Agreement,  securing  payment  of the  Indebtedness  and
         performance of the obligations of the Borrower under this Agreement and
         the Security Instruments.

                  (14)  "Commitment  Fee"  means a fee  payable by  Borrower  to
         Lender on the average  daily unused  portion of the  Revolving  Line of
         Credit (use shall  include the face amount of Credits and the principal
         amount of Loans  outstanding) from and including March, 1996 to the end
         of the Credit Facility  Commitment  Period,  at the rate of one half of
         one  percent  (1/2%)  per  annum  based  on a 365 or 366  day  year  as
         applicable and the actual number of days elapsed,  payable on the first
         day of each January,  April,  July, and October,  commencing on July 1,
         1996,  and payable  through the end of the Credit  Facility  Commitment
         Period, with the final payment due on December 31, 1997.

                  (15)     "Consolidated Group" shall mean the affiliate group
         of corporations of which the Parent is the common parent and
         of which Borrower is a member for U.S. federal income tax
         purposes.

                  (16) "Credit" means any  irrevocable  standby letter of credit
         issued by Lender for Borrower's account which shall have an expiry date
         of not later than 5:00 p.m.  Houston,  Texas time on the LOC Expiration
         Date, and shall be in the form acceptable to Lender.



                                                         3

<PAGE>



                  (17)  "Credit   Facility"   shall  mean  the  credit  facility
         described in Section 1.3,  including the  Revolving  Line of Credit and
         the Letter of Credit Facility.

                  (18) "Credit Facility Commitment Period" means the period from
         the date of the  satisfaction  of all the  closing  conditions  in this
         Agreement (and upon such satisfaction,  to be effective as of March 31,
         1996) until the earlier to occur of (i) a Default, or (ii) December 31,
         1997.

                  (19) "Credit Fees" means  three-fourths  of one percent (3/4%)
         per annum on the face amount of each Credit;  provided,  however,  that
         the minimum fee per Credit  shall not be less than  $500.00;  provided,
         further,  that all Credit  Fees shall be due and payable at the time of
         the   issuance   of  each   Credit  and  shall  be  fully   earned  and
         non-refundable when paid.

                  (20)  "Current  Ratio"  shall mean current  assets  divided by
         current  liabilities,  excluding amounts owed pursuant to the Revolving
         Line of Credit.

                  (21) "Debt" shall mean with respect to any Person all items of
         indebtedness,  obligation or liability,  whether  matured or unmatured,
         liquidated or  unliquidated,  direct or  contingent,  joint or several,
         including, but without limitation:

                           (a)  All   indebtedness   guaranteed,   directly   or
                  indirectly,  in  any  manner,  or  endorsed  (other  than  for
                  collection  or deposit in the ordinary  course of business) or
                  discounted with recourse;

                           (b) All indebtedness in effect  guaranteed,  directly
                  or indirectly,  through  agreements,  contingent or otherwise:
                  (1) to purchase such indebtedness; or (2) to purchase, sell or
                  lease (as lessee) property, products, materials or supplies or
                  to purchase  or sell  services,  primarily  for the purpose of
                  enabling the debtor to make payment of such indebtedness or to
                  assure the owner of the  indebtedness  against loss; or (3) to
                  supply funds to or in any other manner invest in the debtor;

                           (c) All  indebtedness  secured  by (or for  which the
                  holder of such indebtedness has an existing right,  contingent
                  or otherwise,  to be secured by) any mortgage,  deed of trust,
                  pledge, lien, security interest or other charge or encumbrance
                  upon property owned or acquired subject to such mortgage, deed
                  of trust, pledge, lien,

GW09:24453.WP
                                                         4

<PAGE>



                  security interest, charge or encumbrance, whether or not
                  the liabilities secured thereby have been assumed; and

                           (d) All indebtedness  incurred as the lessee of goods
                  or services  under leases that, in accordance  with  generally
                  accepted  accounting  principles,  should be  reflected on the
                  lessee's balance sheet.

                  (22)  "Default"  shall mean an event  which with the giving of
         notice, the lapse of time, or both, constitutes an Event of Default.

                  (23)     "Defined Benefit Pension Plans," "Pension Benefit
         Guaranty Corporation," "Reportable Event," and "Prohibited
         Transaction" shall have the same respective meanings as are
         given to those terms in ERISA.

                  (24)  "Eligible  Accounts"  shall mean the aggregate of all of
         Borrower's  accounts  receivable  acceptable to Lender in Lender's sole
         discretion, including (a) accounts which have not yet been invoiced but
         which have been  earned by  delivery  of natural  gas and  natural  gas
         products  (category B on the  Borrowing  Base  Report) and (b) accounts
         which will arise upon  delivery of natural gas and natural gas products
         pursuant to firm or best efforts agreements which have been approved by
         Lender  (category C on the Borrowing Base Report),  and, in all events,
         satisfy the following conditions: (i) are due and payable within thirty
         (30) days;  (ii) have been  outstanding  less than sixty (60) days past
         the original date of invoice; (iii) have arisen from Borrower's sale of
         goods in which Borrower had sole  ownership  where such goods have been
         shipped or delivered to the account  debtor;  (iv)  represent  complete
         bona  fide  transactions   which  require  no  further  act  under  any
         circumstances  on  Borrower's  part to make  such  accounts  receivable
         payable  by the  account  debtor;  (v) the goods the sale of which gave
         rise to such  accounts  receivable  were  shipped or  delivered  to the
         account debtor on an absolute sale basis and not on consignment, a sale
         or return basis, or on the basis of any similar understanding; (vi) the
         goods of sale giving rise to such accounts  receivable were not, at the
         time of sale thereof, subject to any lien, except the security interest
         in favor of Lender created by the Security  Instruments;  (vii) are not
         subject to any provision prohibiting  assignment or requiring notice of
         or consent to such assignment; (viii) are subject to a perfected, first
         priority security interest in favor of Lender;  (ix) are not subject to
         setoff,  counterclaim,  defense, allowance, dispute or adjustment other
         than normal  discounts  for prompt  payment and the goods of sale which
         gave rise to accounts receivable

GW09:24453.WP
                                                         5

<PAGE>



         have not been returned,  rejected,  repossessed,  lost or damaged;  (x)
         have arisen in the ordinary course of Borrower's business and for which
         no notice of  bankruptcy,  insolvency  or financial  difficulty  of the
         account  debtor shall have been received or be  anticipated by Borrower
         or Lender;  (xi) are not evidenced by chattel paper or an instrument of
         any kind; (xii) are owed by a person or persons that are citizens of or
         organized   under  the  laws  of  the  United  States  or  a  political
         subdivision  thereof and are not owned by any person located outside of
         the  United  States;  (xiii)  are  owed  by the  United  States  or any
         department,  agency or instrumentality thereof if the provisions of the
         Federal Assignment of Claims Act have been satisfied; and (xiv) are not
         owed by any of Borrower's  Affiliates,  including  without  limitation,
         Energy Source  Canada,  Ltd. No account  receivable  owed by an account
         debtor to Borrower  shall be  included  as an Eligible  Account if more
         than fifteen percent (15%) of the balances then outstanding on accounts
         receivable  owed by such account  debtor and its affiliates to Borrower
         have  remained  unpaid  for more than sixty  (60)  days.  All  accounts
         receivable  owed by an account debtor and its affiliates to Borrower in
         excess of fifteen percent (15%) of Borrower's  Eligible Accounts (prior
         to making this adjustment) shall not be included as Eligible Accounts.

                  (25) "ERISA" means the Employee Retirement Income Security Act
         of 1974, as the same may be amended from time to time.

                  (26)  "Event of  Default"  shall mean any event  specified  in
         Section  5 of this  Agreement  provided  that any  requirement  for the
         giving of notice, the lapse of time, or the happening of any condition,
         event or act has been satisfied.

                  (27)     "Facility Fee" shall mean a fee in the amount of
         $50,000 payable upon execution of this Agreement.

                  (28)  "Financial  Statements"  shall  mean the  audit  report,
         annual  financial  statements,  and  interim  statements  described  or
         referred to in Section 3.1 of this Agreement.

                  (29) "Indebtedness"  shall mean all sums owed or to be owed by
         the Borrower or any Subsidiary to Lender whether principal or interest,
         including principal and interest on the Note, reimbursement of advances
         pursuant to any Credit,  and reimbursement of monies advanced by Lender
         pursuant to Section 3.6 hereof.

                  (30)     "Investment" shall mean an equity investment
         resulting in the ownership of fifty percent (50%) or less of

GW09:24453.WP
                                                         6

<PAGE>



         the  securities  of a  corporation  having  ordinary  voting  power for
         election of directors or resulting in the ownership of any  partnership
         interest.

                  (31)  "Inventory"  shall  mean  natural  gas and  natural  gas
         products  owned by  Borrower  at any time in  question,  whether in the
         possession of the Borrower, a bailee or any other Person.

                  (32)     "Letter of Credit Facility" shall mean the Letter of
         Credit facility described in Section 1.3(b).

                  (33) "Letter of Credit Request"  means, as applicable,  either
         (i) a standby letter of credit  application  in the form  prescribed by
         Lender,  with  all the  blanks  appropriately  completed,  and  showing
         Borrower as the account  party,  or (ii) if Borrower  has  executed and
         delivered to Lender a Master Letter of Credit Agreement  (whether prior
         to,  contemporaneously  with, or after the date of this  Agreement),  a
         standby letter of credit request or application in the form  prescribed
         in  such  Master  Letter  of  Credit  Agreement  with  all  the  blanks
         appropriately  completed and showing  Borrower as the account party, as
         any of the same may be amended or modified from time to time.

                  (34) "Liquid Collateral" means (i) all certificates of deposit
         issued by the Lender,  owned by Borrower  and in which the Lender has a
         first  perfected  security  interest,  and  (ii) any  collected  funds,
         securities  and  otherwise   unencumbered   liquid   investments   with
         maturities  of less than one year held in the Trust  Account  including
         Lender's   certificates  of  deposit,   eurodollar  deposits,  or  U.S.
         Government  obligations,  commercial  paper  issued by a United  States
         issuer rated P-1 or better by Moody's Investor Service,  Inc. or A-1 or
         better by Standard & Poor's  Corporation,  transferred  to or purchased
         through Bank One, Texas Trust  Department,  in which Lender has a first
         perfected security interest.

                  (35)     "Loan" shall mean any advance pursuant to the
         Revolving Line of Credit.

                  (36)     "LOC Expiration Date" means April 5, 1998.

                  (37) "Notes" shall mean the promissory note or notes delivered
         to Lender by Borrower  pursuant to this Agreement,  including,  but not
         limited to, the Revolving Note.

                  (38)  "Obligation"  means all present and future  obligations,
         duties,  and liabilities,  now or hereafter owed to Lender by Borrower,
         arising from or pursuant to the Note, this

GW09:24453.WP
                                                         7

<PAGE>



         Agreement  or  any of  the  Security  Instruments,  together  with  all
         interest  accruing  thereon and costs,  expenses,  and attorneys'  fees
         incurred  in the  enforcement  thereof or  collection  of  amounts  due
         thereunder.

                  (39)  "Parent"  shall mean  Edisto  Resources  Corporation,  a
         Delaware corporation, the immediate parent corporation of the Borrower,
         and  the  common  parent   corporation   of  an  affiliated   group  of
         corporations  within the  meaning of  Section  1504(c) of the  Internal
         Revenue  Code of 1986,  as amended,  which  includes  Edisto  Resources
         Corporation and the Borrower for U.S. federal income tax purposes.

                  (40)     "Permitted Encumbrances" shall mean the encumbrances
         and liens allowed pursuant to Section 4.5.

                  (41)  "Person"   shall  mean  any   individual,   corporation,
         partnership,  association,  joint-stock company, trust,  unincorporated
         organization, joint venture, court, government or political subdivision
         or agency thereof.

                  (42) "Pro Forma Financial Statements" shall mean the unaudited
         pro forma  balance  sheet of Borrower as of December 31, 1995 which has
         been delivered to Lender.

                  (43)  "Required  Report" shall mean the report of (i) accounts
         receivable,  unbilled  accounts and nominated  accounts of the Borrower
         and its Subsidiaries  (whether invoiced or to be invoiced) reported for
         Borrower and each Subsidiary  separately in appropriate  columns headed
         "Current,"  "1-30 Days Past Due,"  "31-60  Days Past Due," and "61 Days
         Past  Due," (ii)  accounts  payable by  Borrower  and the  Subsidiaries
         reported in appropriate  columns indicating the past due status of said
         accounts  as  of  the  same  date  on  which  accounts  receivable  are
         determined,  and (iii) report of the Liquid  Collateral,  and (iv) such
         other information as may be reasonably requested by Lender.

                  (44)     "Revolving Line of Credit" shall mean the line of
         credit pursuant to Section 1.3(a).

                  (45)  "Revolving  Note" shall mean the promissory  note of the
         Borrower in the  original  principal  amount of  $20,000,000.00  issued
         pursuant  to Section  1.3 of this  Agreement  in the form  attached  as
         Exhibit "1.3.2" to this Agreement.

                  (46)     "Security Agreement" shall mean the security
         agreement or agreements of the Borrower and its Subsidiaries

GW09:24453.WP
                                                         8

<PAGE>



         granting Lender a security interest in the Collateral
         described in Section 3.10.

                  (47)  "Security   Instruments"   shall  mean  the  instruments
         described or referred to in Section 3.10 of this  Agreement,  including
         but not limited to the Security  Agreement and any and all  instruments
         now or  hereafter  executed in  connection  with or as security for the
         Notes.

                  (48)  "Subsidiary"  shall mean any  corporation  of which more
         than  50% of the  securities  having  ordinary  voting  power  for  the
         election  of  directors  is  now,  or  shall  hereafter  be,  owned  or
         controlled,  directly or indirectly,  by the Borrower  and/or by one or
         more Subsidiaries.

                  (49)  "Tangible Net Worth" shall mean the sum of (i) par value
         of  capital  stock,  (ii)  capital  in excess of par  value,  and (iii)
         retained  earnings less (a) all intangible assets such as good will and
         patent rights and (b) all promissory  notes or accounts  receivable due
         from Affiliates other than transactions  arising in the ordinary course
         of business on an arm's length basis.

                  (50) "Tax Sharing  Payments"  shall mean  payments made to the
         Parent by the Borrower in respect of the  consolidated  federal  income
         tax  liability  of the  Consolidated  Group,  which,  in respect of any
         taxable year of the  Consolidated  Group, do not exceed what would have
         been the  separate,  consolidated  federal  income tax liability of the
         Borrower and its Subsidiaries,  if any, in respect of such taxable year
         had the Borrower and its Subsidiaries,  if any, not been members of the
         Consolidated Group.

                  (51) "Trust  Account" shall mean the trust account at Lender's
         trust  department in which  Borrower  shall deposit the cash and liquid
         securities  to  constitute  the Liquid  Collateral as such term is used
         herein.

         (b) All terms defined in this Agreement shall have the defined meanings
when used in any Note, certificate,  report, or other document made or delivered
pursuant  to  this  Agreement,   unless  specifically  required  otherwise.  All
accounting  terms  not  specifically   defined  herein  shall  be  construed  in
accordance with generally accepted accounting principles.

         (c) Terms in the  singular  shall  include  the plural and those in the
plural shall include the singular unless the context shall otherwise require.


GW09:24453.WP
                                                         9

<PAGE>



         1.3 Credit  Facility.  The  Lender,  during the period from the date of
this Agreement  until December 31, 1997,  subject to the terms and conditions of
this Agreement,  and subject to the condition that at the time of each borrowing
and/or Credit issuance hereunder no Default or Event of Default has occurred and
is then continuing to occur and that the representations and warranties given by
the Borrower in Section 2 as of the date of this Agreement shall remain true and
correct in all respects:

                           (a) (1) agrees to make loans to Borrower  pursuant to
                  a  Revolving  Line of  Credit  up to but not in  excess  of an
                  aggregate   principal  amount   outstanding  at  any  time  of
                  $5,000,000.00,  provided the aggregate amount  borrowed,  when
                  combined  with the amount of  outstanding  Credits,  shall not
                  exceed the lesser of the  Borrowing  Base and  $20,000,000.00,
                  upon  receipt from  Borrower on or before  10:00 a.m.  Houston
                  time on the prior  Business  Day of written  applications  for
                  loans hereunder in the form attached as Exhibit "1.3.1".  Each
                  advance shall be in an amount of not less than $100,000.

                                 (2) Commencing on the first  anniversary of the
                  effective date of this  Agreement and at all times  thereafter
                  during the Credit Facility  Commitment  Period,  the principal
                  amount outstanding under the Revolving Line of Credit shall be
                  zero for at least  thirty  (30)  consecutive  days  during the
                  immediately preceding twelve (12) months.

                           (b) (1) agrees to open one or more Credits during the
                  Credit Facility  Commitment Period for Borrower's  account for
                  periods not to exceed  ninety-five  (95) days.  Borrower shall
                  submit to Lender a Letter of Credit  Request  with  respect to
                  each  Credit to be opened by Lender,  in  accordance  with the
                  terms  hereof  and the other  letter of credit  agreements  in
                  effect,  if any.  Lender at its  option  may  accept  telecopy
                  requests  for the  issuance  of  Credits,  provided  that such
                  acceptance  shall not constitute a waiver of Lender's right to
                  require  delivery  of a written  Letter of Credit  Request  in
                  connection with the issuance of a Credit. If Lender receives a
                  request  for a  Credit  issuance  under  the  Credit  Facility
                  satisfying the conditions thereof prior to 10:00 a.m. Houston,
                  Texas  time on a  Business  Day,  Lender  shall  use its  best
                  efforts to issue such Credit prior to 5:00 p.m. Houston, Texas
                  time on such day,  otherwise Lender shall use its best efforts
                  to  issue  such  Credit  before  5:00  p.m.  on the  following
                  Business Day (provided that the other conditions of the Credit
                  Facility have been

GW09:24453.WP
                                                        10

<PAGE>



                  satisfied).  No credit shall be issued after the expiration of
                  the  Credit  Facility  Commitment  Period.  Borrower  will  be
                  required  to pay to Lender a Credit  Fee for the  issuance  of
                  each credit.  Each Credit shall be on substantially  the terms
                  as Borrower may request and such Letter of Credit Request must
                  be in the form and substance  satisfactory to Lender.  The sum
                  of the  outstanding  face amount of all Credits  when added to
                  the sum of the  outstanding  Loans shall not exceed the lesser
                  of the Borrowing  Base or  $20,000,000.00.  Each Credit issued
                  under the 1994 Loan Agreement and outstanding on the effective
                  date  hereof  shall be deemed to have been  issued  under this
                  Credit Facility.

                              (2)     Additional Agreements Regarding Credits:


                                  (i)  Prior  to the  earlier  to  occur  of the
                           occurrence  of a  Default  or the  end of the  Credit
                           Facility  Commitment  Period,  if  Borrower  does not
                           provide  Lender with funds,  in the amount and on the
                           date necessary to settle Lender's  obligations  under
                           any draft drawn or demand made under a Credit, Lender
                           shall make, and Borrower  shall accept,  a Loan under
                           the Credit Facility in the amount necessary to settle
                           Lender's  obligations  under any draft or demand made
                           under  such  Credit to the extent  Borrower  does not
                           otherwise provide such funds, such Loan to be made as
                           of  the  date  of  such  settlement  of  the  Credit.
                           Borrower's  obligations  and  indebtedness  to Lender
                           pursuant  to such  Loans  shall be  evidenced  by the
                           Note, this  Agreement,  the Letter of Credit Requests
                           and the other letter of credit agreements relating to
                           the subject  Credit.  Anything herein to the contrary
                           notwithstanding,  in no event  shall any Loan be made
                           under the Credit  Facility  which,  together with the
                           outstanding  principal  amount thereof,  would exceed
                           the  positive  difference,  if any,  between  (1) the
                           lesser of the Borrowing Base or  $20,000,000.00  less
                           (2) the aggregate principal amount of the outstanding
                           Credits. Borrower shall pay any such excess to Lender
                           on demand.

                                (ii) At the earlier to occur of a Default or the
                           end of the Credit Facility  Commitment Period, and if
                           a  Credit  is  outstanding,  Borrower  agrees  (1) to
                           deposit in the Trust  Account an amount  equal to the
                           aggregate undrawn amount of all

GW09:24453.WP
                                                        11

<PAGE>



                           Credits,  and (2) to  reimburse  Lender  by paying to
                           Lender in immediately  available funds (which amounts
                           Lender may draw from such Trust  Account) at Lender's
                           principal office in Houston,  Texas, upon its demand,
                           the amount  necessary to settle Lender's  obligations
                           under any draft  drawn or demand  made under a Credit
                           issued  by  Lender  which  has not  been  paid by the
                           proceeds of Loans made  pursuant  to the  immediately
                           preceding  paragraph hereof.  Borrower's  obligations
                           and  indebtedness to Lender pursuant to such draws or
                           demands made on any Credit shall be evidenced by this
                           Agreement,  the  Letter  of Credit  Requests  and the
                           other  letter of credit  agreements  relating  to the
                           subject Credit.  After the respective expiry dates of
                           the  Credits  and after the  Obligations  are paid in
                           full,  Lender shall return the unused portion of such
                           cash collateral described above to Borrower.

                                  (iii)  Borrower  agrees that (1) Lender  shall
                           not be  responsible  or liable  for,  and  Borrower's
                           obligation  to reimburse  Lender for any payment made
                           by Lender  under such Credit shall not be affected by
                           (x) the validity,  enforceability  or  genuineness of
                           any note or other document (or such  endorsement)  if
                           such  is   proven  to  be   invalid,   unenforceable,
                           fraudulent  or  forged,  or (y) any  dispute  between
                           Borrower and the beneficiary  under such Credit,  and
                           (2) any action taken or omitted to be taken by Lender
                           in  connection  with  such  Credit,  if taken in good
                           faith and with reasonable care, shall be binding upon
                           Borrower  and  shall not  create  any  liability  for
                           Lender to Borrower.

                                (iv) In case of any  conflict  between the terms
                           of any Letter of Credit  Request  or other  letter of
                           credit agreement and the terms of this Agreement, the
                           terms  of  this   Agreement   shall   control.   Such
                           additional   provisions  of  each  Letter  of  Credit
                           Request and other letter of credit agreement shall be
                           cumulative  and in  addition  to the  terms  of  this
                           Agreement.

                                  (v)        Neither Lender nor any of Lender's
                           correspondents shall be responsible for:  (1) the
                           failure of any draft to bear any reference or
                           adequate reference to any Credit, or the failure of
                           any Person to surrender or to take up any Credit or
                           the failure of any Person to note the amount of any

GW09:24453.WP
                                                        12

<PAGE>



                           instrument  on any  Credit,  (2)  errors,  omissions,
                           interruptions,  or delays in transmission or delivery
                           of  any  messages,   in  person,   by  mail,   cable,
                           telegraph,  wireless or otherwise whether or not they
                           may be in  cipher,  (3) any use  which may be made of
                           any Credit or any acts or  omissions  of  beneficiary
                           thereof in connection therewith, or (4) the validity,
                           sufficiency,  or  genuineness  of  documents,  or any
                           endorsement(s)  thereon, even if such document should
                           in fact prove to be in any and all respects  invalid,
                           insufficient,  fraudulent or forged. Lender shall not
                           be responsible for any act, error, neglect,  default,
                           omission,  insolvency,  or failure in business of any
                           of its  correspondents  (including without limitation
                           negligent acts and omissions, but expressly excluding
                           gross  negligence  and willful  misconduct),  and the
                           happening  of any one or  more  of the  contingencies
                           referred  to  in  this   sentence  or  the  preceding
                           sentence  shall not  affect,  impair,  or prevent the
                           vesting of any of Lender's rights or powers under the
                           Note,  this  Agreement and the Security  Instruments.
                           Lender and/or any of its  correspondents may receive,
                           accept,  or pay as  complying  with the  terms of any
                           Credit,  any drafts or other documents,  otherwise in
                           order,  which may be signed  by,  or issued  to,  the
                           administrator  or  executor  of,  or the  trustee  in
                           bankruptcy  of,  or  the  receiver  for  any  of  the
                           property  of,  the  party  in whose  name any  Credit
                           provides  that  any  drafts  or any  other  documents
                           should  be  drawn or  issued.  It is  hereby  further
                           agreed that any action,  inaction,  or omission taken
                           or   suffered   by   Lender,   or  by   any   of  its
                           correspondents,  under  or  in  connection  with  any
                           Credit or any drafts or documents referenced therein,
                           if in good faith and in conformity  with such foreign
                           or domestic laws and customs or other  regulations as
                           Lender or any of Lender's  correspondents may deem to
                           be applicable thereto, shall be binding upon Borrower
                           and  shall  not  place  Lender  or  any  of  Lender's
                           correspondents   under  any  resulting  liability  to
                           Borrower.

                           (c) The  Borrower's  obligation  to repay the  Credit
                  Facility  shall  be  evidenced  by a  promissory  note  of the
                  Borrower in substantially the form attached as Exhibit "1.3.2"
                  hereto,  payable to the order of Lender.  The  Revolving  Note
                  shall bear  interest  at a rate of one  percent  (1%) over the
                  Base Rate per annum not to exceed

GW09:24453.WP
                                                        13

<PAGE>



                  the maximum non-usurious interest rate permitted by applicable
                  law with the  balance of  principal  plus  accrued  and unpaid
                  interest due and payable on or before December 31, 1997.

                           (d) Borrower  may, at any time,  upon giving  written
                  notice to Lender,  reduce the maximum  amount of Loans  and/or
                  Credits Borrower has the right to request hereunder. Effective
                  upon Lender's  receipt of such notice and as of such date, the
                  maximum amount of Loans and/or Credits Borrower has a right to
                  obtain shall be so reduced and  Borrower's  obligation  to pay
                  the Commitment Fee shall be calculated  based upon the reduced
                  amount after the effective date of such notice.

         1.4      Repayment Schedule.  Borrower hereby agrees to pay, and
authorizes and directs Lender to collect:

                  (a) Credit Fees (at the time of the issuance of a Credit), the
         Facility Fee upon execution of this  Agreement,  and the Commitment Fee
         (on the first day of each January, April, July, and October, commencing
         July 1, 1996,  and on December 31,  1997),  both payable by Borrower by
         debit to Borrower's Operating Account No. 1884149806 at Lender;

                  (b)      the amount of any drawing under a Credit not
         otherwise reimbursed to Lender by advance under the Note on
         the earlier of the LOC Expiration Date by Lender by debit to
         Borrower's Operating Account No. 1884149806 at Lender or any
         other of Borrower's accounts at Lender; and

                  (c) advances under the Note (on the maturity of the Note), and
         accrued  interest on the advances  under the Note (monthly on the first
         day of each  month and on  maturity  of the Note);  provided,  that all
         advances under the Note to reimburse  Lender for draws under any Credit
         shall be due and payable in full on the maturity of the Note;  provided
         further,  that all  outstanding  principal,  together  with accrued and
         unpaid interest, shall be due and payable in full on or before December
         31,  1997,  such  amounts to be paid by debit to  Borrower's  Operating
         Account No. 1884149806 at Lender or any other of Borrower's accounts at
         Lender.

         1.5 Prepayment/Mandatory  Prepayment. The Borrower shall have the right
to prepay  without  premium at any time any amount owing on the Revolving  Note.
Borrower shall prepay all principal amounts outstanding under the Revolving Note
from time to time in accordance with Section 1.3(a)(2) hereof.


GW09:24453.WP
                                                        14

<PAGE>



         1.6      Authorized Officer.  Lender is authorized to rely on the
instructions of the Authorized Officer as to all matters related to
this Agreement and the transactions contemplated hereby.

                                    Section 2.  Representations and Warranties

         The Borrower represents and warrants to the Lender that:

         2.1 Corporate Existence.  The Borrower is a corporation duly organized,
legally  existing and in good  standing  under the laws of the  jurisdiction  in
which it is  incorporated  and duly  qualified as a foreign  corporation  in all
jurisdictions  wherein the property owned or the business transacted by it makes
such qualification necessary,  except where the failure to be so qualified could
have a material adverse effect on Borrower's basic line of business.

         2.2 Corporate Authority.  The Borrower is duly authorized and empowered
to create and issue the Note,  and to execute and deliver  this  Agreement.  The
Borrower  and each of its  Subsidiaries  is duly  authorized  and  empowered  to
execute and deliver the  Security  Instruments  to which it is a party,  and all
other  instruments  referred to or mentioned  herein to which Borrower or any of
its  Subsidiaries  is a party,  and all corporate  action  requisite for the due
creation,  issuance and delivery of the Note and the due execu tion and delivery
of this  Agreement and the Security  Instruments  has been duly and  effectively
taken.  This  Agreement,  the Note,  and the Security  Instruments  to which the
Borrower or any of its  Subsidiaries is a party when executed and delivered will
be  valid  and  binding   obligations  of  the  Borrower  and  its  Subsidiaries
enforceable   in  accordance   with  their  terms  (subject  to  any  applicable
bankruptcy,  insolvency or other laws  generally  affecting the  enforcement  of
creditors' rights).  This Agreement,  the Note, and the Security  Instruments do
not  violate  any  provisions  of the  Borrower's  or  any of its  Subsidiaries'
corporate  charter or bylaws, or any contract,  agreement,  law or regulation to
which the Borrower or any of its  Subsidiaries  is subject,  and the same do not
require the consent or approval of any regulatory authority or governmental body
of the United States or any state.

         2.3      Financial Condition.  The Pro Forma Financial Statement
which has been delivered to Lender fairly presents the pro forma
financial position of the Borrower and its Subsidiaries at such
date.

         2.4      Investments, Loans, Advances and Guarantees.  As of the
date hereof the Borrower and its Subsidiaries have not made
Investments in, loans or advances to or guarantees of the
obligations of any Person which exceed, in the aggregate, $100,000.


GW09:24453.WP
                                                        15

<PAGE>



         2.5 Liabilities and Litigation.  Except as set forth on Exhibit 2.5, as
of the date hereof the Borrower has no liabilities  and no litigation,  legal or
administrative  proceedings,  investigation or other action is pending or to the
Borrower's  knowledge  threatened  against  or  affecting  the  Borrower  or any
Subsidiary  which is not fully covered by insurance  subject to  deductible  not
greater than $50,000.00 or which may adversely affect the business or the assets
of the Borrower or any Subsidiary or the Borrower or any Subsidiary's ability to
carry on their business as now conducted, except for liabilities incurred in the
ordinary  course of  business.  No  unusual  or unduly  burdensome  restriction,
restraint  or  hazard  exists  by  contract,  law,  governmental  regulation  or
otherwise  relative  to the  business  or the  assets  of  the  Borrower  or any
Subsidiary.

         2.6 Titles and  Encumbrances.  The Borrower and its Subsid  iaries have
good title to its properties and assets, free and clear of all mortgages,  liens
and encumbrances, except those referred to in Section 4.5 hereof.

         2.7 No  Default.  No  Default,  or Event of Default  exists  under this
Agreement  and the  Borrower  and its  Subsidiaries  are not in  default  in any
respect under any contract,  agreement or instrument to which Borrower or any of
its  Subsidiaries is a party or by which Borrower or any of its  Subsidiaries or
any of their  property  may be bound,  and  Borrower is not aware of any default
under any contract,  agreement or instrument,  which Default,  Event of Default,
default or breach could have an adverse effect on the ability of the Borrower or
any of its  Subsidiaries  to perform each of their  obligations  under the Note,
this Agreement,  or any of the Security Instruments to which they are a party or
on each of their ability to conduct their business as now conducted.

         2.8  Subsidiaries.  As of the date hereof,  set forth in Exhibit  "2.8"
hereof is a complete and accurate list of all the  Subsidiaries of the Borrower,
showing as of the date  hereof,  (i) the nature of each  Subsidiary's  business,
(ii) the  jurisdiction of each  Subsidiary's  organization,  (iii) the number of
shares of each class of capital stock  authorized  and the number of such shares
outstanding,  and (iv) the  percentage  of the  outstanding  shares of each such
class owned  (directly or  indirectly) by the Borrower.  All of the  outstanding
capital stock of all of the Subsidiaries has been validly issued,  is fully paid
and  non-assessable,  and all shares of such  capital  stock as are owned by the
Borrower  or one or more of the  Subsidiaries  are  owned  free and clear of all
mortgages,  deeds of trust, pledges, liens, security interests and other charges
or encumbrances, except as disclosed in such Exhibit "2.8." Each Subsidiary is a
corporation duly organized, validly existing and in good standing under the laws
of the jurisdiction pursuant to

GW09:24453.WP
                                                        16

<PAGE>



which it was  incorporated,  and duly qualified as a foreign  corporation in all
jurisdictions  wherein the property owned or the business transacted by it makes
such  qualification  necessary.  Each  Subsidiary  has all power and  authority,
corporate or otherwise, to conduct its business and to own its properties.

         2.9 Taxes. As of the date hereof the Borrower and its Subsidiaries have
filed all tax returns  required to be filed (or  extensions  have been  granted)
before  delinquency,  and all  Federal and state  income  taxes that are due and
payable by Borrower and its Subsidiaries  have been paid or otherwise  satisfied
before delinquency.

         2.10   Compliance.   As  of  the  date  hereof  the  Borrower  and  its
Subsidiaries  have complied with all valid and  applicable  statutes,  rules and
regulations of each jurisdiction to which each may be subject.

         2.11 Pension  Reform Act. In the event the ERISA may be  applicable  to
any Defined Benefit Pension Plan of the Borrower or any of its Subsidiaries,  no
fact exists,  including but not limited to, any  Reportable  Event or Prohibited
Transaction  which  might  constitute  grounds for the  termination  of any such
Defined Benefit Pension Plan by the Pension Benefit Guaranty  Corporation or for
the appointment by the appropriate  United States district court of a trustee to
administer any such Defined Benefit Pension Plan.

         2.12 Environmental Laws. To Borrower's  knowledge,  and except as would
not have a material  adverse effect on the operations or financial  condition of
Borrower or on Borrower's  ability to perform and pay its obligations  hereunder
and under the Security Instruments:

                  (a)      Borrower and all of its properties, assets, and
         operations are in compliance with all Environmental Laws (as
         hereinafter defined).

                  (b) Borrower is not aware of, nor has Borrower received notice
         of,  any past,  present,  or  future  conditions,  events,  activities,
         practices,  or  incidents  which  may  interfere  with or  prevent  the
         compliance or continued  compliance of Borrower with the  Environmental
         Laws.

                  (c)   Borrower  has  not  (i)   permitted   violation  of  any
         Environmental  Laws  with  respect  to  any  Hazardous  Substances  (as
         hereinafter  defined),  wastes or materials  which exist on, about,  or
         within or are used, generated, stored, transported,  disposed of on, or
         released or (ii) permitted  actions which would cause the incurrence of
         response costs or costs of

GW09:24453.WP
                                                        17

<PAGE>



         corrective action on the part of Borrower as defined by the
         Environmental Laws.

                  (d) The use which  Borrower  makes and  intends to make of its
         properties and assets will not result in violation of any Environmental
         Laws in the use,  generation,  storage,  transportation,  accumulation,
         disposal,  or release of any Hazardous  Substance,  wastes or materials
         on, in, or from any such properties or assets.

                  (e) There is no action, suit,  proceeding,  investigation,  or
         inquiry before any court,  administrative  agency or other governmental
         authority pending or, to the knowledge of Borrower,  threatened against
         Borrower relating in any way to any Environmental Law.

                  (f) Borrower (i) has no liability  for remedial or  corrective
         action or response  costs  under any  Environmental  Law,  (ii) has not
         received any request for information by any governmental authority with
         respect to the condition, use, or operation of any of its properties or
         assets,  and (iii) has not  received  any notice from any  governmental
         authority or other person with respect to any violation of or liability
         under any Environmental Law.

                  (g)  Borrower  has  obtained  and  complied  with,  and  is in
         compliance with, all terms and conditions of all permits,  licenses and
         other  authorizations  that may be required  pursuant to  Environmental
         Laws for the  occupation  of the  properties  of the  Borrower  and the
         operation of the business of the Borrower.

         "Environmental  Laws"  means  any  and all  federal,  state  and  local
environmental  laws,  regulations,  and  ordinances  applicable  to  Borrower or
Borrower's  operations,  including without limitation the Resource  Conservation
and  Recovery  Act,  as  amended,  the  Comprehensive   Environmental  Response,
Compensation  and  Liability  Act,  as  amended,  the  Superfund  Amendment  and
Reauthorization Act of 1986, as amended, the Federal Water Pollution Control Act
and the Oil Pollution Act. "Hazardous Substances" shall mean any item defined as
hazardous under the Environmental Laws.

         2.13     Margin Securities.  The Borrower and its Subsidiaries do
not own any "margin security" or "margin stock" as defined in
Regulations G, U or X of the Board of Governors of the Federal
Reserve System (12 C.F.R. Parts 207, 221 and 224, respectively).

         2.14     Patents, etc.  The Borrower and its Subsidiaries have all
patents, patent rights or licenses, trademarks, trademark rights,

GW09:24453.WP
                                                        18

<PAGE>



trade names,  trade name rights,  copyrights,  permits and franchises  which are
required in order for them to conduct their  business as now  conducted  without
known  conflict  with the rights of others.  Neither the Borrower nor any of its
Subsidiaries  is aware of any fact or  condition  which  might cause any of such
foregoing not to be renewed in due course.

         2.15 Full  Disclosure.  Neither this  Agreement nor any  certificate or
written  statement or any other factual data furnished by the Borrower or any of
its officers in writing in connection  with the negotiation of this Agreement or
the transactions  contemplated  hereby contains any statement of a material fact
which is untrue in any respect or omits a material fact known to the Borrower to
be  necessary to make the  statements  contained  herein or therein,  taken as a
whole,  not  misleading in any material  respect.  There is no fact known to the
Borrower  which the Borrower  has failed to disclose to Lender in writing  which
could adversely affect the business, operations, assets, prospects or condition,
financial or otherwise, of the Borrower.

         2.16  Credit   Agreements.   Borrower  and  its  Subsidiaries  have  no
agreements  in effect  providing  for or  relating  to  extensions  of credit in
respect of which Borrower or any of its  Subsidiaries  is or may become directly
or  contingently  obligated,  and has not signed any security  agreement that is
currently outstanding except as disclosed in writing to Lender contemporaneously
with the execution and delivery of this Agreement.

         2.17     Investment Company Act.  Borrower is not and no
Subsidiary is an "investment company" or a company "controlled" by
an "investment company," within the meaning of the Investment
Company Act of 1940, as amended.

         2.18  Public  Utility  Holding  Company  Act.  Borrower  is not  and no
Subsidiary  is a  "holding  company"  or a  "subsidiary  company"  of a "holding
company," or an "affiliate" of a "holding company" or of a "subsidiary  company"
within  the  meaning of the  Public  Utility  Holding  Company  Act of 1935,  as
amended.

                                         Section 3.  Affirmative Covenants

         Until the  Indebtedness  of the Borrower to the Lender has been paid or
while the Lender has a commitment to the Borrower here under:

         3.1      Reporting Requirements.  The Borrower will promptly
furnish to the Lender from time to time the following information
regarding the business affairs and financial condition of the
Borrower and its Subsidiaries.

GW09:24453.WP
                                                        19

<PAGE>



                  (a) as soon as  possible  and in any  event  within  five  (5)
         Business  Days after  obtaining  knowledge  of the  occurrence  of each
         Default or Event of Default,  the  statement of an  Authorized  Officer
         setting  forth  details of such  Default  or Event of  Default  and the
         action which the Borrower proposes to take with respect thereto;

                  (b) as soon as  available  and in any event within one hundred
         and twenty  (120) days after the end of each fiscal  year,  the balance
         sheet of the Borrower as at the end of such year and the  statements of
         income,  shareholders'  equity and cash flow of the  Borrower  for such
         year,  together with comparative figures for the preceding fiscal year,
         if applicable,  the statements  certified,  without  qualification,  by
         Arthur Andersen & Co. or other independent certified public accountants
         acceptable to the Lender;

                  (c) as soon as available,  and in any event, within forty-five
         (45) days  after the last day of each  month the  balance  sheet of the
         Borrower,  as of the  end of each  such  month,  and the  consolidating
         statements  of  income,  shareholders'  equity  and  cash  flow  of the
         Borrower including Energy Source Canada, Ltd. for such month, certified
         by an Authorized Officer;

                  (d) as soon as  available,  and in any event,  within  fifteen
         (15) days following the last day of each month (the "Reporting  Date"),
         the Borrowing Base Report as of the Reporting  Date,  together with the
         Required  Report as of the  Reporting  Date,  in the form and substance
         satisfactory to Lender;

                  (e) as soon as available,  and in any event within  forty-five
         (45) days  following  the end of each  fiscal  quarter,  and within one
         hundred and twenty  (120) days after the end of each fiscal  year,  the
         certificate described in Section 3.8 of this Agreement;

                  (f) on the first  Business  Day  following  each Bid  Week,  a
         report in form  substantially  similar  to the form of report  attached
         hereto as Exhibit 3.1(f) and reasonably acceptable to Lender.

                  (g)      Upon Lender's request:

                           (1)   a complete customer list for Borrower and each
                  of its Subsidiaries with addresses for each customer;


GW09:24453.WP
                                                        20

<PAGE>



                           (2)      a list of current insurance policies,
                  coverages, and expiration dates for Borrower and each of
                  its Subsidiaries; and

                           (3)      a copy of the management letter delivered to
                  the Borrower by the independent public accountants.

                  (h) in the event the Parent  ceases to be a reporting  company
         under the Federal Securities laws, upon Lender's request:

                           (1) as soon as available  and in any event within one
                  hundred  and twenty  (120)  days after the end of each  fiscal
                  year, the consolidated and consolidating balance sheets of the
                  Parent and its Subsidiaries as at the end of such year and the
                  consolidated  and  consolidating   statements  of  income  and
                  consolidated  statements of shareholders' equity and cash flow
                  of the Parent and its Subsidiaries for such year, together, in
                  the case of consolidated  statements with comparative  figures
                  for the preceding  fiscal year,  the  consolidated  statements
                  certified,  without  qualification,  by independent  certified
                  public   accountants   acceptable   to  the   Lender  and  the
                  consolidating  statements  certified by the president or chief
                  financial officer of the Parent;

                           (2) as soon as  available,  and in any event,  within
                  forty-five (45) days after the last day of each fiscal quarter
                  not  the  end  of  a  fiscal  year,   the   consolidated   and
                  consolidating   balance   sheet   of  the   Parent   and   its
                  Subsidiaries,  as of the end of  each  such  quarter,  and the
                  consolidated   and   consolidating   statements   of   income,
                  shareholders'  equity  and  cash  flow of the  Parent  and its
                  Subsidiaries  for such quarter,  certified by the president or
                  chief financial officer of the Parent;

                  (i) such other  information the Lender may reasonably  request
         from time to time at  reasonable  intervals  under the then  applicable
         circumstances.

         The Financial  Statements  and other  reports shall fairly  present the
financial position and results of operations of the Borrower and, if applicable,
the Parent and its Subsidiaries in accordance with generally accepted accounting
principles, consistently applied.

         The  Borrower  grants to the Lender the right to send the  Lender's own
representatives  and/or employees during normal business hours to inspect, copy,
and/or audit the books of the

GW09:24453.WP
                                                        21

<PAGE>



Borrower, the reasonable cost of which shall be paid by Borrower.

         3.2  Taxes and  Other  Liens.  The  Borrower  will pay and  cause  each
Subsidiary  to pay all  taxes,  assessments,  governmental  charges,  claims for
labor, supplies, rent and other obligations which if unpaid, might become a lien
against the  property of the  Borrower or any  Subsidiary  provided the Borrower
shall  have the  right to  contest  the  foregoing  by  appropriate  proceedings
diligently pursued.

         3.3  Maintenance.  Borrower will maintain and cause each  Subsidiary to
maintain its current basic  operations  without change in line of business,  its
corporate existence,  remain in or become a corporation in good standing in each
jurisdiction  in which it is required to be  qualified,  maintain  all  patents,
trademarks, franchises and licenses necessary in its business, and comply in all
respects with all valid and applicable statutes, rules and regulations including
without  limitation the Fair Labor Standard Act and all Environmental  Laws, and
it will maintain or cause to be maintained  its  properties in good and workable
condition at all times.  The Borrower will maintain a minimum  ownership in each
Subsidiary  at the same level as at the date of this  Agreement  as indicated on
Exhibit "2.8".

         3.4 Further  Assurances.  Borrower will promptly,  at Lender's  request
cure and cause each Subsidiary to cure any defects in the execution and delivery
of this Agreement,  the Note, the Security  Instruments and any other instrument
or instruments referred to or mentioned herein.  Borrower will promptly,  and in
any event  within  ten (10) days of  Lender's  request,  execute  and cause each
Subsidiary   to  execute  and  deliver  to  Lender  upon  request  all  security
agreements,  financing  statements,  certificates  of  title,  deeds  of  trust,
mortgages  or  any  other  instrument  required  to  accomplish   covenants  and
agreements  of  Borrower  and its  Subsidiaries  under  this  Agreement  and the
Security Instruments.

         3.5 Performance of Obligations. Borrower will pay the Note according to
the  reading,  tenor and effect  thereof and will do and  perform  every act and
discharge all of the  obligations  provided to be performed and discharged by it
under this Agreement,  the Note, the Security Instruments and any and all of the
instruments  referred to or mentioned  herein to which it is a party at the time
or times and in the manner  therein  and herein  specified  subject to the other
provisions  hereof.  The Borrower  will perform all  obligations  and cause each
Subsidiary  to perform all  obligations  to be performed by it,  pursuant to the
terms of each indenture,  agreement, contract, and other instrument by which the
Borrower, such Subsidiary or their respective properties are bound.


GW09:24453.WP
                                                        22

<PAGE>



         3.6  Reimbursement  of Costs and  Expenses.  The Borrower  will pay the
reasonable  fees and expenses of counsel for the Lender in connection  with this
Agreement and all transactions  pursuant hereto. The Borrower will, upon request
by Lender, within ten (10) days from said request,  reimburse the Lender for all
amounts  expended,  advanced or incurred by the Lender to satisfy any obligation
of the Borrower under this Agreement,  or to protect the  properties,  assets or
business of the  Borrower,  including  without  limitation  wages paid to insure
compliance  with the Fair Labor Standards Act,  amounts  incurred to collect the
Note or to enforce the rights of the Lender  under this  Agreement  or any other
instrument  referred  to or  mentioned  herein or  executed or to be executed in
connection  herewith,  which  amounts will  include all court costs,  attorneys'
fees, fees of auditors and accountants,  and investigation  expenses  reasonably
incurred  by the Lender in  connection  with any such  matters,  and any and all
amounts  expended  by Lender  after the  occurrence  of a Default or an Event of
Default and during the continuation thereof as a result of the provisions of all
Environmental  Laws,  together with interest at the greater of four percent (4%)
over the Base  Rate  per  annum or 10% per  annum,  not to  exceed  the  maximum
non-usurious interest rate permitted by applicable law, on each such amount from
the date that the same is due and  payable  to the  Lender  until the date it is
repaid to the Lender.  All  amounts  advanced in  connection  herewith  shall be
secured by the  Collateral  more fully  described  in Section  3.10.  Except for
expenses advanced by Lender after (i) occurrence of an Event of Default, (ii) to
maintain insurance or (iii) to protect and preserve the Collateral, Lender shall
provide  Borrower  not less  than  five (5) days  prior  notice  of any  advance
hereunder.

         3.7 Insurance.  The Borrower will maintain and cause each Subsidiary to
maintain with financially sound and reputable  insurers,  insurance with respect
to its properties and business against such liabilities,  casualties,  risks and
contingencies  and in such  types and  amounts  as is  customary  in the case of
corporations  engaged in the same or similar businesses and similarly  situated.
Not less  than  annually,  either  concurrently  with  delivery  of the  audited
financial statements or promptly after renewal of the applicable policy, or upon
the  reasonable  written  request of Lender,  the Borrower will furnish Lender a
summary of the insurance  coverage of the Borrower and its Subsidiaries  showing
compliance herewith and in form and substance reasonably satis factory to Lender
and if requested will furnish Lender copies of the applicable policies. Borrower
will cause any and all insurance policies,  if any, insuring the Collateral,  or
any part  thereof,  to name Lender as loss payee  thereunder as its interest may
appear and contain a provision  requiring at least thirty (30) days prior notice
of cancellation  to Lender.  As soon as possible,  and in any event,  within ten
(10) days, Borrower will notify Lender of the

GW09:24453.WP
                                                        23

<PAGE>



cancellation  of any insurance  coverage,  whether or not Lender is a loss payee
under the affected policy.

         3.8  Certificate of Compliance.  Within  forty-five (45) days after the
end of each quarter,  and within one hundred and twenty (120) days after the end
of each fiscal year there shall be furnished to the Lender a certificate  in the
form attached as Exhibit  "3.8" signed by an authorized  officer of the Borrower
(1) stating that a review of the activities of the Borrower and its Subsidiaries
during  such  month or as of the end of such  quarter  has been  made  under his
supervision with a view to determining whether the Borrower and its Subsidiaries
have kept,  observed,  performed and fulfilled all of its obligations under this
Agreement,  the Note, and Security Instruments,  (2) containing  calculations to
verify compliance and/or non-compliance with financial covenants hereunder,  and
(3) stating  that to the best  knowledge  and belief of such officer of Borrower
the Borrower and its Subsidiaries have kept,  observed,  performed and fulfilled
each and every covenant and condition  contained in the Note, this Agreement and
the Security Instruments and to the best knowledge and belief of such officer of
Borrower  is not at the  time  in  default  in the  observance,  performance  or
fulfillment  of any such  covenants  and  conditions  or if the Borrower and its
Subsidiaries  shall be in default,  specifying any such default,  the nature and
status thereof, and what action, if any, has been taken to remedy the default or
defaults.

         3.9 Litigation.  As soon as possible and in any event,  within ten (10)
Business  Days of a  president  or chief  financial  officer of  Borrower or any
Subsidiary  obtaining  knowledge thereof,  Borrower shall give written notice to
Lender of commencement of litigation (other than litigation being defended by an
insurance  carrier without  reservation as to coverage  claiming  amounts within
said coverage) in which the Borrower or any Subsidiary is reasonably expected to
have  liability  in excess of  $100,000.00  and of all  proceedings  before  any
governmental or regulatory agency affecting  Borrower or any Subsidiary in which
an adverse  decision  is  reasonably  expected  to involve  amounts in excess of
$200,000.00.

         3.10     Security.  The Indebtedness and Obligations of the
Borrower and its Subsidiaries under this Agreement and the Security
Instruments shall be secured by the following:

                  (a) all Borrower's accounts,  accounts receivable,  documents,
         instruments,  chattel paper, and general intangibles, whether now owned
         or hereafter acquired, and all products and proceeds thereof;


GW09:24453.WP
                                                        24

<PAGE>



                  (b)      all Borrower's Inventory whether now owned or
         hereafter acquired, and all products and proceeds thereof;

                  (c) without  limiting any of the foregoing,  all of Borrower's
         customer lists, books,  records,  business records,  computer programs,
         computer  software,  database  information,  computer  tapes and discs,
         contracts  of  insurance,   letters  of  credit,   advices  of  credit,
         confirmations  of  letters of credit,  acceptances,  drafts,  warehouse
         receipts,  guaranties,  deposit accounts at or with Lender, warranties,
         and indemnities, whether now owned or hereafter acquired;

                  (d) any of the following  issued by or held in the  possession
         of Lender:  any deposit,  deposit account,  money market account,  cash
         management account, demand deposit account, savings account,  security,
         certificate of deposit, cash, cash equivalent, or other sum at any time
         credited by or due (including  without limitation any funds on deposit)
         from any depository or other person or entity to Borrower, certificated
         and  uncertificated  securities,   whether  now  owned  or  hereinafter
         acquired, and all and any and all proceeds and products thereof;

                  (e)      all funds and securities held in the Trust Account;
         and

                  (f)      all products and proceeds of (a) through (e) above.

         3.11  Borrowing  Base.  The  aggregate  indebtedness  pursuant  to  the
Revolving  Line of Credit  and the amount of  outstanding  Credits  shall  never
exceed the Borrowing  Base. In accordance  with Section  3.1(e),  Borrower shall
provide the Lender a  calculation  of the Borrowing  Base on the Borrowing  Base
Report.  In the event the aggregate unpaid  principal  balance of Loans plus the
outstanding  Credits exceeds the Borrowing Base  calculated as described  above,
the  Borrower  will  immediately,  but in any  event no later  than the close of
business on the same Business Day, reduce the  indebtedness  under the Revolving
Line of Credit until the amount owed is less than the amount permitted  pursuant
to the Borrowing Base.

         3.12 Payments from Account Debtors.  Borrower agrees to direct payments
from its account debtors into its operating account No. 1884149806 at Lender via
wire transfer or such other manner approved in writing by Lender.

         3.13  Audits.  On July 1, 1996 and at any other time  during the Credit
Facility  Commitment  Period,  Lender shall have the right to cause a designated
employee or agent (the  "Auditor") to be present on Borrower's  premises for the
purpose of auditing the accounts

GW09:24453.WP
                                                        25

<PAGE>



receivable,  general intangibles and systems,  books and records of the Borrower
and Borrower and its officers and employees shall extend reasonable  cooperation
commensurate  with sound management of its business in permitting the Auditor to
gather  and  verify  information  about  the  accounts  receivable  and  general
intangibles of the Borrower;  provided,  however,  the Auditor shall exercise no
control  over  Borrower's  business;  provided,  further,  that  Borrower  shall
reimburse  Lender  immediately upon its demand therefor for the reasonable costs
and expenses incurred by Lender in connection with the services of such Auditor.


                                          Section 4.  Negative Covenants

         In the  absence  of a  written  consent  from  Lender  (in  the  manner
hereinafter  provided),  so long as any part of the  Indebtedness  shall  remain
unpaid or the Lender has a commitment to the Borrower hereunder:

         4.1 Guarantees and Debts. The Borrower will not and will not permit any
Subsidiary to guarantee any contract or obligation or incur,  create,  permit to
exist,  assume or guarantee  or in any manner  become or be liable in respect of
any Debt, except that the foregoing restrictions shall not apply to:

                  (a)      the Note, Credits, and other obligations or
         liabilities pursuant to this Agreement or the Security
         Instruments;

                  (b)  indebtedness  on open account in  connection  with normal
         trade  obligations in the ordinary  course of business and  obligations
         incurred  in  connection  with the  purchase  and sale of  natural  gas
         products in the ordinary course of business;

                  (c)      lease obligations, general and administrative
         expenses permitted pursuant to Section 4.10 of this Agreement
         (including the Administrative Service Fees);

                  (d) liabilities of the Borrower or any of its Subsidiaries for
         any  unpaid  taxes not yet due or being  diligently  contested  in good
         faith  by  appropriate  proceedings  and  subject  to the  creation  of
         appropriate reserves under generally accepted accounting principles and
         upon stay of levy and execution thereon; and

                  (e)      obligations of the Borrower for Tax Sharing
         Payments.


GW09:24453.WP
                                                        26

<PAGE>



         4.2  Dividends  and  Redemption.  The Borrower  will not declare or pay
dividends  (other than a dividend  payable  solely in stock of the  Borrower) or
make any other  distribution  on account  of, or  purchase,  acquire,  redeem or
retire any stock of the Borrower  other than  retirement of  outstanding  common
stock of the Borrower upon  conversion to other common or preferred stock of the
Borrower,  whether  now or  hereafter  outstanding.  Tax  Sharing  Payments  and
Administrative  Service  Fees  paid in  compliance  with  Section  4.9 shall not
violate this Section.

         4.3 Investments, Loans and Advances. The Borrower will not and will not
permit any Subsidiary to make Investments in or loans or advances to any Person,
except (1) expense and salary  advances made to employees of the Borrower or its
Subsidiaries in the ordinary course of business not to exceed $100,000.00 in the
aggregate  at any time,  (2)  investments  maintained  in the Trust  Account  in
compliance  with  the  provisions  of  this  Agreement,   (3)  in  corporations,
partnerships,  or joint ventures, in the aggregate not to exceed $1,000,000, and
(4) other investments approved by Lender.

         4.4  Mergers,  etc.  The  Borrower  will not and will  not  permit  any
Subsidiary  to (a) merge or  consolidate  with any  corporation  other  than the
Borrower  or  a  wholly-owned   Subsidiary  of  the  Borrower,  (b)  create  any
Subsidiaries,  (c)  acquire  all or  substantially  all the  assets of any other
entity,  except that the assets or stock of any  Subsidiary  may be purchased or
otherwise  acquired by the Borrower or any other  Subsidiary,  nor (d) create or
participate in any  partnerships  or joint  ventures.  The Borrower will not and
will not  permit  any  Subsidiary  to  liquidate  or  dissolve  except  that any
Subsidiary  may  voluntarily  liquidate or dissolve into the Borrower or another
Subsidiary.

         4.5  Encumbrances.  The  Borrower  will  not and will  not  permit  any
Subsidiary to create,  incur,  assume or permit to exist any  mortgage,  pledge,
lien or  encumbrance  on any of its properties or assets (now owned or hereafter
acquired),  nor  acquire  or agree to  acquire  property  or  assets  under  any
conditional  sale  agreement  or  title  retention  contract,  except  that  the
foregoing restrictions shall not apply to:

                  (a)  liens  of  vendors,  carriers,  warehousemen,  mechanics,
         laborers  and  materialmen  arising  by law in the  ordinary  course of
         business for sums not yet due or which are being  diligently  contested
         in good faith;

                  (b)      liens for taxes not yet due or which are being
         diligently contested in good faith by appropriate proceedings;


GW09:24453.WP
                                                        27

<PAGE>



                  (c)      pledges or deposits in connection with or to secure
         workmen's compensation, unemployment insurance, pensions or
         other employee benefits;

                  (d)      liens required by this Agreement or any of the
         Security Instruments;

                  (e) statutory liens and easements or other servitudes  arising
         in the ordinary  course of business and minor  irregularities  of title
         which do not  materially  impair the  ownership  or use of the property
         subject  thereto for the purposes for which such  property is owned and
         held by the  Borrower or any of its  Subsidiaries  or limit or restrict
         Lender's remedies hereunder;

                  (f) liens incurred in the ordinary course of business,  not on
         any of the  collateral,  to secure  performance  of tenders,  statutory
         obligations,  leases and  contracts  (other  than for  borrowed  money)
         entered  into  in  the  ordinary   course  of  business  or  to  secure
         obligations on appeal bonds; and

                  (g)  judgments in existence  less than 30 days after the entry
         thereof or with respect to which execution has been properly stayed.

         As to the liens and encumbrances  permitted  pursuant to paragraphs (a)
and (b)  above,  Borrower's  right  to  contest  dili  gently  in good  faith by
appropriate  proceedings is conditioned upon the Borrower setting up appropriate
reserves under generally  accepted  accounting  principles and upon stay of levy
and execution thereon.

         4.6 Sale of  Assets.  The  Borrower  will not and will not  permit  any
Subsidiary to sell, transfer or otherwise dispose of any of its assets except in
the ordinary  course of business.  The Borrower will not and will not permit any
Subsidiary to enter into any arrangement directly or indirectly with any person,
firm,  or  corporation  whereby  the  Borrower or any  Subsidiary  would sell or
transfer  any  property,  whether now owned or hereafter  acquired,  and then or
thereafter  lease as  lessee  such  property  or any part  thereof  or any other
property which the Borrower or any Subsidiary  would use for  substantially  the
same purpose or purposes as the property sold or transferred.

         4.7      Financial Covenants.  The Borrower will not at any time
permit:

                  (a)      its Current Ratio to be less than 1.2 to 1.0;


GW09:24453.WP
                                                        28

<PAGE>



                  (b)      its Tangible Net Worth (without consideration of the
         par value of the capital stock and capital in excess of par
         value of Energy Source Canada, Ltd.) to be less than
         $20,000,000;

                  (c) or permit the amount of the Liquid  Collateral  to be less
                  than  twenty-five   percent  (25%)  of  the  sum  of  (i)  the
                  outstanding  principal  balance under the Revolving  Note plus
                  (ii) the face amount of all outstanding Credits.

                  All terms not expressly defined shall be defined in accordance
                  with   generally   accepted   accounting    principles.    All
                  determinations   under  this   Agreement   shall  be  made  in
                  accordance  with  generally  accepted  accounting   principles
                  consistently  applied,  on a consolidated  basis, except where
                  expressly  provided  to  the  contrary.  All  references  to a
                  preceding period shall mean the period ending as of the end of
                  the  month,  quarter or fiscal  year for which the  applicable
                  report is delivered.  All  references to a period  immediately
                  following shall mean the period  beginning on the first day of
                  the month,  quarter or fiscal  year  following  the end of the
                  period for which the applicable report is delivered.

         4.8 Basic Line of Business.  Borrower  will not and will not permit any
Subsidiary to change its basic line of business from the gas marketing business;
provided, however, that either Borrower or one of its Subsidiaries may engage in
a  business  other than the gas  marketing  business  if for any fiscal  quarter
Borrower's  revenues  from any such line of  business do not exceed 10% of total
consolidated  revenues of  Borrower.  In the event such  revenues  exceed 10% of
consolidated total revenues, Borrower shall promptly notify Lender in writing of
such fact and Lender  shall have the option for a period of sixty (60) days from
receipt of said notice to review  Borrower's  lines of business  and declare the
indebtedness of the Borrower to be due and payable.

         4.9 Transactions with Affiliates. Borrower will not and will not permit
any Subsidiary to enter into  transactions  with an Affiliate which is not on an
arms-length  basis  comparable  to the terms which would apply to a  transaction
with a bona-fide  third party.  The  obligations of Borrower for  Administrative
Service  Fees  and  for  Tax  Sharing  Payments  shall  not be  subject  to this
limitation,  but Tax Sharing  Payments shall be subject to the restriction  that
both before  payment of such Tax Sharing  Payments and after payment of such Tax
Sharing Payments no Default or Event of Default shall exist,  provided that such
limitation shall not apply to a Tax Sharing Payment to pay taxes actually owed.


GW09:24453.WP
                                                        29

<PAGE>



         4.10     General and Administrative Expenses.  Borrower will not
permit its general and administrative expenses to exceed $2,100,000
in the fiscal quarter ending June 30, 1996 or any fiscal quarter
thereafter.

         4.11  Maximum  Unhedged  Exposure.  The  Borrower  will not  permit its
aggregate uncovered fixed price commitments to purchase and sell natural gas and
natural gas products to exceed $6,000,000 at any time.  "Uncovered,  fixed price
commitments"  means  commitments  to make or take  delivery  of  natural  gas or
natural gas products at fixed prices which are not tied to a market index to the
extent  such  commitments  are  not  covered  by  back-to-back,  hedge,  or swap
agreements.


                                    Section 5.  Events of Default and Remedies

         5.1      Events of Default.  Any of the following events which
shall occur and be continuing shall be considered an Event of
Default as that term is used herein:

                  (a) Borrower does not pay any  installment  of interest on the
         Note or a payment of fees owed to Lender  within  three (3) days of the
         due date or does not pay when due any  installment  of principal of the
         Note;

                  (b) Borrower or any  Subsidiary  does not pay at the scheduled
         maturity (but after  expiration of any grace period  applicable to such
         maturity) or when due whether by acceleration or otherwise  (subject to
         applicable  grace  periods) all or any part of any Debt of the Borrower
         or any  Subsidiary  to any  other  person  or  entity,  except  that no
         indebtedness  on open account shall be considered  past due (i) if paid
         within  sixty  (60) days of date when due or (ii) is  disputed  in good
         faith;

                  (c) The Borrower or any Subsidiary  shall fail or refuse for a
         period of fifteen  (15) days to furnish to the Lender any  information,
         data, certificate, or other document required by this Agreement;

                  (d) The  Borrower or any of its  Subsidiaries  does not comply
         with or fails in the performance of any covenant contained in Section 3
         of this Agreement  (other than delivery of  information  which shall be
         governed by Section 5.1(c)  hereof) or any of the Security  Instruments
         to be kept or performed by the Borrower or any Subsidiary;


GW09:24453.WP
                                                        30

<PAGE>



                  (e) The  Borrower or any of its  Subsidiaries  does not comply
         with or fails in the  performance of any covenant  contained in Section
         4.7(a) or  4.7(b)  of this  Agreement  to be kept or  performed  by the
         Borrower or any Subsidiary and fails to cure such default within thirty
         (30) days of the occurrence thereof;

                  (f) The  Borrower or any of its  Subsidiaries  does not comply
         with or fails in the performance of any covenant contained in Section 4
         of this Agreement  (other than Section 4.7(a) and 4.7(b)) to be kept or
         performed by the Borrower or any Subsidiary;

                  (g) Any representation or warranty made by the Borrower or any
         Subsidiary herein or in any of the Security  Instruments proves to have
         been untrue in any respect, or any representation, statement (including
         financial  statements),  certificate  or data furnished or prepared and
         made  available by the Borrower or any  Subsidiary to Lender  hereunder
         proves to have been untrue in any  respect,  as of the date as of which
         the facts therein set forth were stated or certified;

                  (h) The Borrower shall discontinue  business,  or the Borrower
         or any Subsidiary  shall (i) make a general  assignment for the benefit
         of  creditors,  or (ii) apply for or consent  to the  appointment  of a
         receiver,  a trustee or liquidator of itself or of all or a substantial
         part of its assets, or (iii) be adjudicated a bankrupt or insolvent, or
         (iv) file a  voluntary  petition  in  bankruptcy  or file a petition or
         answer  seeking  reorganization  or an  arrangement  with  creditors or
         seeking to take  advantage of any other law (whether  federal or state)
         relating  to relief of  debtors,  or admit (by  answer,  by  default or
         otherwise)  the material  allegations of a petition filed against it in
         any  bankruptcy,  reorganization,   arrangement,  insolvency  or  other
         proceedings  (whether  federal or state) relating to relief of debtors,
         or (v) suffer or permit to  continue  unstayed  and in effect for sixty
         (60) consecutive days any judgment, decree or order, entered by a court
         of  competent   jurisdiction,   which   approves  a  petition   seeking
         reorganization  of  the  Borrower  or  any  Subsidiary  or  appoints  a
         receiver, trustee or liquidator of the Borrower or any Subsidiary or of
         all or a substantial  part of its assets,  or (vi) take or omit to take
         any  action  for the  purpose  or  with  the  result  of  effecting  or
         permitting any of the foregoing.

         5.2      Remedies.  Upon the happening of an Event of Default
specified in Section 5.1(g), immediately and without notice, and
upon the happening of any other Default or Event of Default

GW09:24453.WP
                                                        31

<PAGE>



specified  in  Section  5.l,  at the  option of the  Lender,  without  notice to
Borrower,  Lender may  declare  any  commitment  hereunder  cancelled  and cease
advances thereunder,  and/or upon the happening of an Event of Default specified
in Section 5.1(g),  immediately and without notice, and otherwise, at the option
of the Lender, upon notice to Borrower,  Lender may declare the entire aggregate
principal  amount of the Note then  outstanding and the interest accrued thereon
immediately  due and payable  without  further  notice and without  presentment,
demand, protest, notice of protest or other notice of default or dishonor of any
kind, all of which are hereby expressly waived by the Borrower.


                                                Section 6.  Closing

         The closing of the loans and the  commencement of advances  pursuant to
the  Revolving  Line of  Credit  contemplated  hereby  shall be  subject  to the
satisfaction of the following conditions:

         6.1 Counsel to Lender.  All legal matters  incident to the transactions
herein  contemplated  shall be  satisfactory  to Gardere  Wynne  Sewell & Riggs,
L.L.P., counsel to the Lender.

         6.2      Required Documents.  The Lender shall have received
executed copies of the following closing documentation:

                  (a)      This Agreement;
                  (b)      The Revolving Note;
                  (c)      The Security Agreement;
                  (d)      The Notice of Final Agreement;
                  (e)  an opinion of counsel satisfactory to Lender; and
                  (f)      Such other documentation as Lender may require.

         6.3 Other Conditions.  Other conditions and/or  documentation have been
completed  and/or  executed  in a  manner  satisfactory  to  Lender  in its sole
discretion,  including without  limitation,  confirmation by the Parent that the
Borrower's total consolidated equity is at least $24,000,000.

         6.4  Material  Adverse  Changes.  No  event  has  occurred  that  could
reasonably be expected to have a material adverse effect on Borrower's business,
operations or property, Borrower's ability to perform its obligations under this
Agreement,  the Note or any of the  Security  Instruments,  or the  validity  or
enforceability of this Agreement, the Note or any of the Security Instruments or
Lender's remedies and rights hereunder or thereunder.




GW09:24453.WP
                                                        32

<PAGE>



                                             Section 7.  Miscellaneous

         7.1 Survival of Various Matters.  All representations and warranties of
the Borrower and its  Subsidiaries  herein shall be deemed remade as of the date
of any  borrowing  hereunder  (except  to the  extent  such  representation  and
warranty expressly provides it is as of the date hereof),  and all covenants and
agreements  herein not fully performed before the date of this Agreement,  shall
survive such date.

         7.2 Notices.  All notices,  requests,  demands and other communications
required or permitted hereunder shall be in writing and may be personally served
or sent by telex,  telecopier,  mail or the express  mail  service of the United
States  Postal  Service,  Federal  Express  or  other  equivalent  overnight  or
expedited  delivery  service  and  (i)  if  given  by  personal  service,  telex
(confirmed by telephone) or  telecopier  (confirmed by  telephone),  it shall be
deemed to have been  given  upon  receipt,  (ii) if sent by telex or  telecopier
without  telephone  confirmation,   it  shall  be  deemed  to  have  been  given
twenty-four  (24) hours after being  given,  (iii) if sent by mail,  it shall be
deemed to have been given upon receipt and (iv) if sent by Federal Express,  the
Express Mail Service of the United  States  Postal  Service or other  equivalent
overnight or expedited  delivery  service,  it shall be deemed given twenty-four
(24) hours after  delivery to such  overnight  or  expedited  delivery  service,
delivery  charges prepaid and properly  addressed to Borrower or Lender,  as the
case may be. For purposes hereof, the address of Borrower and Lender shall be as
follows:

         Borrower:

                  Energy Source, Inc.
                  10375 Richmond
                  Suite 300
                  Houston, Texas 77042
                  Attention:  Lisa Holliday

                  Fax No. (713) 917-1597

                  with a copy to:

                  Snell & Smith
                  1000 Louisiana, Suite 3650
                  Houston, Texas 77002
                  Attention:  Paul Pryzant

                  Fax No.:  (713) 651-8010


GW09:24453.WP
                                                        33

<PAGE>



         Lender:

                  Bank One, Texas, N.A.
                  910 Travis
                  Houston, Texas  77002
                  Attention:  John B. Lane

                  Fax No.:  (713) 751-3544

                  with a copy to:

                  Gardere Wynne Sewell & Riggs, L.L.P.
                  333 Clay Avenue, Suite 800
                  Houston, Texas  77002
                  Attention:  Mr. Robert W. Bramlette

                  Fax No.:  (713) 308-5555

Any party may, by proper written notice  hereunder to the other parties,  change
the address to which notices shall thereafter be sent to it.

         7.3  Successors  and  Assigns.  All  covenants  and  agreements  herein
contained by or on behalf of the  Borrower and its Subsid  iaries shall bind its
successors  and  assigns  and shall  inure to the  benefit of the Lender and its
successors and assigns and all covenants and agreements  herein  contained by or
on behalf of the Lender shall bind the Lender and its successors and assigns.

         7.4 Renewals.  All  provisions of this  Agreement  relating to the Note
shall  apply  with  equal  force  and  effect to each and all  promissory  notes
hereafter  executed which in whole or in part represent a renewal,  extension or
rearrangement  of any part of the  Indebtedness  originally  represented  by the
Note.

         7.5 No  Waiver.  No course of  dealing on the part of the Lender or its
officers or  employees,  or any  failure or delay by the Lender with  respect to
exercising any right, power or privilege of the Lender under this Agreement, the
Note, or Security Instruments, shall operate as a waiver thereof. The rights and
remedies  of the  Lender  under  this  Agreement,  the  Note,  and the  Security
Instruments shall be cumulative and the exercise or partial exercise of any such
right or remedy shall not preclude the exercise of any other right or remedy.

         7.6      Governing Law.  This Agreement and the Note which may be
issued hereunder shall be deemed to be contracts made under and
shall be construed in accordance with and governed by the laws of
the State of Texas.

         7.7   Non-Subordination.   The  Note  shall  never  be  in  a  position
subordinate to any  indebtedness  owing to any other creditor of the Borrower or
its Subsidiaries,  except to the extent that such other creditor may hold a lien
or liens on specific assets of the

GW09:24453.WP
                                                        34

<PAGE>



Borrower or its Subsidiaries  pursuant to the terms hereof or with the knowledge
and written consent of the Lender.

         7.8 Exhibits.  The Exhibits attached to this Agreement are incorporated
herein for all purposes, and shall be considered a part of this Agreement. Those
exhibits are: Borrowing Application - Exhibit "1.3.1";  Revolving Note - Exhibit
"1.3.2";  Adverse Change - Exhibit  "2.3";  Liabilities  and Litigation  Exhibit
"2.5";   Subsidiaries  -  Exhibit  "2.8";  Bid  Week  Report  Exhibit  "3.1(f)";
Certificate of Compliance - Exhibit  "3.8";  and Borrowing Base Report - Exhibit
"3.11".

         7.9 Payment on Non-Business  Days.  Whenever (i) any payment to be made
hereunder  or under  the  Note or (ii)  any  certificate,  report  or  financial
statement is due on a day that is a Saturday,  Sunday or banking  holiday  under
the  laws of the  State  of  Texas,  such  payment  shall  be  made on the  next
succeeding day which is not a Saturday, Sunday or banking holiday under the laws
of the  State of Texas  and such  extension  of time  shall be  included  in the
computation of interest due with such payment.

         7.10  Severability.  In the  event  any one or  more of the  provisions
contained in this Agreement,  the Note, or the Security  Instruments,  or in any
other  instrument  referred  to  herein or  executed  in  connection  with or as
security for the Note shall, for any reason,  be held to be invalid,  illegal or
unenforceable in any respect,  such invalidity,  illegality or  unenforceability
shall not  affect  any  other  provision  of this  Agreement,  the Note,  or the
Security Instruments,  or any other instrument referred to herein or executed in
connection  with or as  security  for  the  Note.  Furthermore,  in lieu of such
invalid, illegal or unenforceable provision,  there shall automatically be added
a  provision  as similar  in terms to such  invalid,  illegal  or  unenforceable
provision as may be possible and as may be valid, legal and enforceable.

         7.11 Controlling  Document.  Should a direct conflict exist between the
specific terms of the Note,  this Agreement or any of the Security  Instruments,
the Note shall  control over this  Agreement and the Security  Instruments,  and
this  Agreement  shall  control over the Security  Instruments  and the exhibits
attached to this Agreement.

         7.12 Savings Clause. Nothing contained in this Agreement or in the Note
or in any other  agreement or undertaking  relating hereto shall be construed to
obligate Borrower, under any circumstances whatsoever, to pay interest in excess
of the maximum rate that Borrower may pay pursuant to Texas law and in regard to
which  Borrower  would be  prohibited  from  successfully  raising  the claim or
defense of usury (the "Maximum Rate").  In the event that any sums received from
Borrower are at any time under  applicable  law deemed or held to provide a rate
of interest in excess of the Maximum Rate, the effective rate of interest on the
loans hereunder shall be deemed reduced to and shall be the Maximum Rate and the

GW09:24453.WP
                                                        35

<PAGE>



Borrower and all sureties,  endorsers and guarantors  shall accept as their sole
remedy under such circumstances  either the return of any sums of interest which
may have been collected and which produced a rate in excess of the Maximum Rate,
or the application of those sums as a credit against the unpaid principal amount
of the loan,  whichever  remedy may be elected by Lender.  In  addition,  in the
event that the Note are prepaid or the  maturity of the Note is  accelerated  by
reason of election by Lender hereunder,  then all unearned interest shall either
be cancelled or, if  theretofore  paid,  shall either be returned to Borrower or
credited on the unpaid principal amount due under the Note, whichever action may
be elected by Lender.

         7.13 Investment.  Lender represents that it is the present intention of
Lender to acquire the Note for its own account for the purpose of investment and
not with a view to the distribution or sale thereof, subject,  nevertheless,  to
the necessity  that Lender remain in control at all times of the  disposition of
property held by it for its own account;  it being understood that the foregoing
representation  shall not affect the  character  of the loans  pursuant  to this
Agreement  as  commercial  lending  transactions,  and that  Lender  may grant a
participation interest in the Note in the ordinary course of business.

         7.14 Set Off. Upon the  occurrence  and during the  continuance  of any
Default or Event of  Default,  the Lender is hereby  authorized  at any time and
from  time to time,  without  notice to the  Borrower  (any  such  notice  being
expressly  waived by the  Borrower),  to set off and apply any and all  deposits
(general or special, time or demand,  provisional or final) at any time held and
other  indebtedness  at any time owing by the Lender to or for the credit or the
account of the Borrower against any and all of the Indebtedness, irrespective of
whether or not the Lender  shall have made any demand under this  Agreement  and
although such obligations may be unmatured. The Lender agrees promptly to notify
the Borrower after any such set off and application made by the Lender, provided
that the failure to give such notice  shall not affect the  validity of such set
off and application. The rights of the Lender under this Section are in addition
to other rights and remedies (including, without limitation, other rights of set
off) which the Lender may have.

         7.15 INDEMNIFICATION.  BORROWER AGREES TO INDEMNIFY AND HOLD LENDER AND
ITS OFFICERS,  EMPLOYEES,  DIRECTORS AND AGENTS HARMLESS AGAINST ALL THIRD PARTY
CLAIMS,  DAMAGES,  LIABILITIES AND EXPENSES WHICH MAY BE ASSERTED AGAINST LENDER
IN CONNECTION WITH OR ARISING OUT OF ANY THIRD PARTY  INVESTIGATION,  LITIGATION
OR PROCEEDING RELATED TO THIS AGREEMENT OR THE TRANSACTIONS  CONTEMPLATED HEREBY
OTHER THAN CLAIMS  ARISING FROM LENDER'S BAD FAITH,  GROSS  NEGLIGENCE OR WILFUL
MISCONDUCT.

         7.16     Change of Ownership or Control.  If at any time while any
Note shall be outstanding or the Lender has a commitment hereunder

GW09:24453.WP
                                                        36

<PAGE>



the Parent shall cease to own one hundred percent (100%) of the then outstanding
stock of the Borrower  having  ordinary  voting power; a "Change of Ownership or
Control" shall be deemed to have occurred.  The Borrower shall promptly,  but in
any event  within ten (10) days give  written  notice to Lender  upon  obtaining
knowledge of an event which is or would constitute the occurrence of a Change of
Ownership or Control.  Lender shall, upon the happening of a Change of Ownership
or Control,  have the privilege of declaring the Note to be due and payable on a
date not  earlier  than  ten (10)  days  from the date of the  exercise  of said
privilege.  The Note then out standing shall thereupon become due and payable on
the date  specified in the notice sent to the Borrower by Lender  including  the
principal  amount  thereof  plus  accrued  interest  thereon to the  accelerated
maturity  date and any amounts  owed by Borrower or its  Subsidiaries  to Lender
pursuant to this Agreement or the Security Instruments.

         IN WITNESS  WHEREOF,  the parties hereto have caused this instrument to
be duly  executed  in  multiple  counterparts,  each  of  which  is an  original
instrument for all purposes, all as of the day and year first above written.

         THE WRITTEN  AMENDED AND RESTATED LOAN  AGREEMENT  REPRESENTS THE FINAL
AGREEMENTS  BETWEEN THE BORROWER AND THE LENDER AND MAY NOT BE  CONTRADICTED  BY
EVIDENCE  OF  PRIOR,  CONTEMPORANEOUS,  OR  SUBSEQUENT  ORAL  AGREEMENTS  OF THE
BORROWER AND THE LENDER,  OR BY THE TERMS OF THE 1994 LOAN AGREEMENT.  THERE ARE
NO UNWRITTEN ORAL AGREEMENTS BETWEEN THE LENDER AND THE BORROWER.


                                                     ENERGY SOURCE, INC.


                                                     By:  /s/ Lisa D. Holliday
                                                     Name:  Lisa D. Holliday
                                                     Title:   Treasurer



                                                     BANK ONE, TEXAS, N.A.


                                                     By:    /s/ John B. Lane
                                                     Name:  John B. Lane
                                                     Title:   Vice President








GW09:24453.WP
                                                        37

<PAGE>



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