CLAYTON WILLIAMS ENERGY INC /DE
10-K, 1999-03-30
CRUDE PETROLEUM & NATURAL GAS
Previous: HOCKEY CO, NT 10-K, 1999-03-30
Next: PHARMACEUTICAL MARKETING SERVICES INC, 15-12G, 1999-03-30



<PAGE>

                                    FORM 10-K

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
(Mark One)
   [X]           ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934
                  For the fiscal year ended December 31, 1998

   [ ]         TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934
            For the transition period from __________ to __________

                         Commission File Number 0-20838

                          CLAYTON WILLIAMS ENERGY, INC.
- -------------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)

                     DELAWARE                             75-2396863           
- ---------------------------------------------     -----------------------------
         (State or other jurisdiction of               (I.R.S. Employer        
          incorporation or organization)              Identification No.)      
                                                                               
          SIX DESTA DRIVE - SUITE 6500                                         
                 MIDLAND, TEXAS                           79705-5510           
- ---------------------------------------------     -----------------------------
    (Address of principal executive offices)              (Zip code)

    Registrant's telephone number, including area code: (915) 682-6324

    Securities registered pursuant to Section 12(b) of the Act:

                                     None

    Securities registered pursuant to Section 12(g) of the Act:

                          Common Stock - $.10 Par Value
- -------------------------------------------------------------------------------
                                (Title of Class)

         Indicate by check mark whether the registrant (1) has filed all 
reports required to be filed by Section 13 or 15(d) of the Securities 
Exchange Act of 1934 during the preceding 12 months (or for such shorter 
period that the registrant was required to file such reports), and (2) has 
been subject to such filing requirements for the past 90 days.

                             Yes  /X/        No  / /

         Indicate by check mark if disclosure of delinquent filers pursuant 
to Item 405 of Regulation S-K is not contained herein, and will not be 
contained, to the best of registrant's knowledge, in definitive proxy or 
information statements incorporated by reference in Part III of this Form 
10-K or any amendment to this Form 10-K. [ ]

         The aggregate market value of the outstanding Common Stock, $.10 par 
value, of the registrant held by non-affiliates of the registrant as of March 
24, 1999, based on the closing price as quoted on the Nasdaq Stock Market's 
National Market as of the close of business on said date, was $24,606,494.

         There were 8,955,082 shares of Common Stock, $.10 par value, of the 
registrant outstanding as of March 24, 1999.

         Documents incorporated by reference:

(1)      The information required by Part III of Form 10-K is found in the
         registrant's definitive Proxy Statement which will be filed with the
         Commission not later than April 30, 1999. Such portions of the
         registrant's definitive Proxy Statement are incorporated herein by
         reference.
<PAGE>

                                     PART I

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

       Certain statements in this Form 10-K under "Item 1. Business," "Item 
3. Legal Proceedings," "Item 7. Management's Discussion and Analysis of 
Financial Condition and Results of Operations," "Item 7A. Quantitative and 
Qualitative Disclosure About Market Risks," and elsewhere in this Form 10-K 
constitute "forward-looking statements" within the meaning of Section 27A of 
the Securities Act of 1933, as amended, and Section 21E of the Securities 
Exchange Act of 1934, as amended. All statements, other than statements of 
historical facts, included in this Form 10-K that address activities, events 
or developments that Clayton Williams Energy, Inc. and its subsidiaries (the 
"Company") expects, projects, believes or anticipates will or may occur in 
the future, including such matters as oil and gas reserves, future drilling 
and operations, future production of oil and gas, future net cash flows, 
future capital expenditures and other such matters, are forward-looking 
statements. Such forward-looking statements involve known and unknown risks, 
uncertainties, and other factors which may cause the actual results, 
performance, or achievements of the Company to be materially different from 
any future results, performance, or achievements expressed or implied by such 
forward-looking statements. Such factors include, among others, the 
following: the volatility of oil and gas prices, the Company's drilling 
results, the Company's ability to replace short-lived reserves, the 
availability of capital resources, the reliance upon estimates of proved 
reserves, operating hazards and uninsured risks, competition, government 
regulation, the ability of the Company to implement its business strategy, 
and other factors referenced in this Form 10-K.

ITEM 1 -      BUSINESS

       SPECIAL NOTE: CERTAIN STATEMENTS SET FORTH BELOW UNDER THIS CAPTION 
CONSTITUTE "FORWARD-LOOKING STATEMENTS." SEE "SPECIAL NOTE REGARDING 
FORWARD-LOOKING STATEMENTS" FOR ADDITIONAL FACTORS RELATING TO SUCH 
STATEMENTS.

GENERAL

       Clayton Williams Energy, Inc. and its subsidiaries (the "Company") are 
primarily engaged in the exploration for and development and production of 
oil and natural gas. The Company commenced operations in May 1993 following 
the consolidation into the Company of substantially all of the oil and gas 
and gas gathering operations previously conducted by various companies 
controlled by Clayton W. Williams, Jr. and the completion of the Company's 
initial public offering of Common Stock.

       Prior to 1998, the Company and its predecessors concentrated their 
drilling activities in the Cretaceous Trend (the "Trend"), which extends from 
south Texas through east Texas, Louisiana and other southern states and 
includes the Austin Chalk, Buda, and Georgetown formations. The Company 
believes that it has been one of the leaders in horizontal drilling in the 
Trend. From January 1, 1990 through December 31, 1998, the Company drilled or 
participated in 277 gross (224.6 net) horizontal wells in the Trend.

       In 1997, the Company initiated several exploratory projects designed 
to reduce its dependence on Trend drilling for future production and reserve 
growth. These new areas include other formations in the vicinity of its core 
properties in east central Texas, as well as south Texas, Louisiana and 
Mississippi.

       As of December 31, 1998, the Company had estimated proved reserves 
totaling 5,741 MBbls of oil and 38.9 Bcf of gas with $52.1 million of 
estimated future net revenues before income taxes (discounted at 10% and 
based on year-end prices). During 1998, the Company added 1,716 MBOE of 
estimated proved reserves through extensions and discoveries. The Company 
held interests in 633 gross (392.6 net) oil and gas wells and 

                                       1

<PAGE>

owned leasehold interests in approximately 434,700 gross (261,647 net) 
undeveloped acres at December 31, 1998.

       In January 1999, the Company sold its interest in eight non-operated 
oil and gas wells located in Matagorda County, Texas for $5.2 million. In 
March, 1999, the Company entered into a definitive agreement for the sale of 
its interests in the Jalmat Field located in Lea County, New Mexico for $12.5 
million. Proceeds from these sales will be used to reduce the amount of 
outstanding indebtedness on the Company's secured bank credit facility. In 
the aggregate, these properties accounted for approximately 9% of the 
Company's 1998 oil and gas production on a BOE basis and 22% of the Company's 
estimated future net revenues (discounted at 10%) at December 31, 1998. See 
"PROPERTIES" and "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
AND RESULTS OF OPERATIONS."

DRILLING, EXPLORATION AND PRODUCTION ACTIVITIES

       Following is a discussion of the Company's significant drilling, 
exploration and production activities during 1998, together with its plans 
for capital and exploratory expenditures in 1999. At the present time, the 
Company plans to spend only $3.8 million on exploration and development 
activities during 1999, substantially all of which are projected to be spent 
on the Cotton Valley Exploratory Project. The Company may increase its 
planned activities for 1999 if product prices improve and if the Company is 
able to obtain the capital resources necessary to finance such activities.

THE TREND

       The Company has assembled a 122,000 net acre lease block (the "North 
Giddings Block") in the updip area of the Giddings Field in Burleson, 
Robertson and Milam Counties, Texas where the Company has drilled 110 gross 
(106.2 net) horizontal oil wells through December 31, 1998.

       The economic viability of the Company's Trend drilling activities is 
highly dependent upon the price of oil expected to be realized during the 
early years of a well's productive life due to high initial production rates 
and steep decline rates which are characteristic of most Trend wells. Due to 
the low oil prices that prevailed during 1998, the Company suspended its 
Trend drilling activities in April 1998, thereby reducing its capital 
expenditures on Trend drilling and leasing activities from $44.1 million in 
1997 to $9.1 million in 1998. The Company has no plans to resume drilling and 
leasing activities in the Trend during 1999. However, when oil prices improve 
and stabilize, the Company plans to continue development of its Trend acreage 
by conducting cyclic water stimulation treatments on many of its existing 
wells and by drilling new wells in areas that warrant development on an 
increased density. The suspension of Trend drilling activities for an 
extended period of time may have a significant adverse effect on the 
Company's oil and gas production and cash flows from operating activities in 
1999 and future periods unless the Company can offset the negative impact of 
such suspension through favorable drilling results from its exploration 
program or through acquisitions of proved properties. See "MANAGEMENT'S 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS."

       The Company's current production of oil and gas in the Trend is 
derived principally from the Austin Chalk formation in the Giddings Field. At 
December 31, 1998, the Company had interests in 266 gross (202.3 net) 
producing wells in the Giddings Field, including 196 horizontal and 70 
vertical wells. For the year ended December 31, 1998, the Company's daily net 
production in the Giddings Field averaged approximately 6,353 Bbls of oil and 
6,032 Mcf of gas. The Company operates 82% of its wells in the Giddings Field.

COTTON VALLEY EXPLORATORY PROJECT

         During 1997, the Company completed a 3-D seismic survey covering 
approximately 55,000 net acres in its North Giddings Block to explore for gas 
reserves in the prolific Cotton Valley Pinnacle Reef play. As 

                                       2

<PAGE>

opposed to Trend formations, which are encountered at depths of 5,500 to 
7,000 feet in this area, the Cotton Valley formation is encountered at depths 
of 15,000 to 16,000 feet. During 1998, the Company spent $10.8 million on the 
Cotton Valley Exploratory Project to complete the interpretation of 
approximately one-third of the seismic survey, to renew and extend leases in 
this area, and to drill the J. C. Fazzino Unit #1, a 16,000-foot test well on 
one of the several reef anomalies identified by the seismic survey. The 
Fazzino #1 confirmed that the anomaly was in fact a pinnacle reef capable of 
producing natural gas in commercial quantities. In 1999, the Company plans to 
spend approximately $3.2 million to complete the well, construct a gas 
pipeline and treatment facility, and renew and extend leases in the North 
Giddings Block, as required.

         Based upon data obtained during post-completion operations, the 
Company has concluded that the Fazzino #1 penetrated the edge of the reef. 
Therefore, the Company plans to drill the J. C. Fazzino Unit #2 in 1999 in an 
attempt to penetrate the core of the reef. The Company is presently 
negotiating with certain vendors to finance the cost of their goods and 
services with respect to the Fazzino #2 on a non-recourse basis.

         The Company also plans to process and evaluate the remainder of the 
3-D seismic survey and to conduct a similar survey on the remainder of the 
North Giddings Block. However, the timing of this activity will be 
substantially dependent upon the availability of the Company's capital 
resources. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION 
AND RESULTS OF OPERATIONS - LIQUIDITY AND CAPITAL RESOURCES."

OTHER EXPLORATION ACTIVITIES

       GLEN ROSE
       The Company spent $9.2 million during 1998 to explore for gas reserves 
in the Glen Rose formation utilizing the Company's horizontal drilling 
expertise. The Company has assembled a 111,000 acre block of leases and 
seismic options in Grimes, Walker and Madison Counties, Texas. During 1998, 
the Company drilled and completed 2 gross (.5 net) horizontal gas wells on 
this acreage. While the production rates on the second well are encouraging, 
the Company intends to evaluate the performance of this well for several 
months before assessing the commercial viability of further drilling in the 
Glen Rose area. Accordingly, no amounts of capital expenditures are presently 
planned for exploration activities in this area in 1999.

       SOUTH TEXAS
       During 1998, the Company spent $4.5 million on certain exploratory 
prospects in Duval, Jim Hogg and Goliad Counties, Texas, including costs to 
conduct 3-D seismic surveys, purchase other 3-D seismic data and drill 4 
gross (2.8 net) exploratory wells on prospects identified by such surveys. 
One of the wells was marginally productive, while three resulted in dry 
holes. The Company does not intend to incur any capital expenditures on these 
prospects in 1999, but may farmout to industry partners its position on 
certain prospects where exploratory drilling is warranted and retain a 
carried interest in any wells drilled.

       LOUISIANA
       The Company spent $2.3 million during 1998 on various exploratory 
prospects in Louisiana. The Company completed a well on its Mamou Prospect in 
Evangeline Parish, but the well is uneconomic at prevailing prices. The 
Company plans to spend approximately $500,000 to drill a test well on one 
prospect and plans to complete a 3-D seismic survey on another. In addition, 
the Company may farmout to industry partners its position on certain 
prospects where exploratory drilling is warranted and retain a carried 
interest in any wells drilled.

       MISSISSIPPI
       During 1998, the Company spent $2.6 million on various exploratory 
prospects in Mississippi, including the cost to drill 2 gross (.7 net) 
exploratory wells on two of these prospects. One of the wells resulted in a 
producing oil discovery, while the other was a dry hole. The Company does not 
plan to incur 

                                       3

<PAGE>

any capital expenditures on these prospects in 1999, but may farmout to 
industry partners its position on certain prospects where exploratory 
drilling is warranted and retain a carried interest in any wells drilled.

       EAST TEXAS HORIZONTAL
       The Company spent $2.6 million in 1998 on an exploratory horizontal 
well in the Haynesville Limestone formation in Freestone County, Texas which, 
upon final evaluation, was determined to be uneconomic. The Company does not 
plan any further exploration activity in this area.

ACQUISITIONS OF PROVED PROPERTIES

       In October 1998, the Company purchased certain non-operated oil and 
gas properties in north Texas for $1.8 million.

       In November 1998, the Company and an affiliated limited partnership 
acquired certain oil and gas properties in east Texas for an aggregate 
purchase price of $41.2 million, net of closing adjustments. The Company 
acquired an undivided 10% interest in the purchased assets for $4.9 million 
of the adjusted purchase price. The Company serves as operator of 
substantially all of the 108 wells acquired in the transaction. In addition, 
the Company serves as general partner of the limited partnership that 
acquired the remaining 90% interest. After the limited partner receives an 
agreed-upon rate of return, the Company's general partnership interest will 
increase from 1% to 35%.

       Although no specified amounts of capital expenditures have been 
designated for acquisitions of proven properties in 1999, the Company 
believes that the purchase of long-lived oil and gas reserves would 
effectively compliment its exploration program. Therefore, the Company plans 
to actively seek and evaluate acquisition opportunities during 1999.

MARKETING ARRANGEMENTS

       The Company sells substantially all of its oil production under 
short-term contracts based on prices quoted on the New York Mercantile 
Exchange ("NYMEX") for spot West Texas Intermediate contracts, less 
agreed-upon deductions which vary by grade of crude oil. The majority of the 
Company's gas production is sold under short-term contracts based on pricing 
formulae which are generally market responsive.

       The Company believes that the loss of any of its oil and gas 
purchasers would not have a material adverse effect on its results of 
operations due to the availability of other purchasers.

NATURAL GAS SERVICES

       The Company owns an interest in and operates seven gas gathering 
systems and three gas processing plants in the states of Texas and 
Mississippi. These natural gas service facilities consist of interests in 
approximately 70 miles of pipeline, two amine treating plants, one liquids 
extraction plant and three compressor stations. The Company does not derive a 
significant portion of its consolidated operating income from natural gas 
services and does not consider this business to be a strategic part of its 
business plan.

COMPETITION AND MARKETS

       Competition in all areas of the Company's operations is intense. The 
oil and gas industry as a whole also competes with other industries in 
supplying the energy and fuel requirements of industrial, commercial and 

                                       4
<PAGE>

individual consumers. Major and independent oil and gas companies and oil and 
gas syndicates actively bid for desirable oil and gas properties, as well as 
for the equipment and labor required to operate and develop such properties. 
A number of the Company's competitors have financial resources and 
acquisition, exploration and development budgets that are substantially 
greater than those of the Company, which may adversely affect the Company's 
ability to compete with these companies. Such companies may be able to pay 
more for productive oil and gas properties and exploratory prospects and to 
define, evaluate, bid for and purchase a greater number of properties and 
prospects than the Company's financial or human resources permit.

       The market for oil, gas and natural gas liquids produced by the 
Company depends on factors beyond its control, including domestic and foreign 
political conditions, the overall level of supply of and demand for oil, gas 
and natural gas liquids, the price of imports of oil and gas, weather 
conditions, the price and availability of alternative fuels, the proximity 
and capacity of gas pipelines and other transportation facilities and overall 
economic conditions.

REGULATION

       The Company's oil and gas exploration, production and related 
operations are subject to extensive rules and regulations promulgated by 
federal, state and local agencies. Failure to comply with such rules and 
regulations can result in substantial penalties. The regulatory burden on the 
oil and gas industry increases the Company's cost of doing business and 
affects its profitability. Because such rules and regulations are frequently 
amended or reinterpreted, the Company is unable to predict the future cost or 
impact of complying with such laws.

       The State of Texas and many other states require permits for drilling 
operations, drilling bonds and reports concerning operations and impose other 
requirements relating to the exploration and production of oil and gas. Such 
states also have statutes or regulations addressing conservation matters, 
including provisions for the unitization or pooling of oil and gas 
properties, the establishment of maximum rates of production from oil and gas 
wells and the spacing, plugging and abandonment of such wells. The statutes 
and regulations of certain states limit the rate at which oil and gas can be 
produced from the Company's properties.

       The Federal Energy Regulatory Commission ("FERC") regulates interstate 
natural gas transportation rates and service conditions, which affect the 
marketing of gas produced by the Company, as well as the revenues received by 
the Company for sales of such production. Since the mid-1980s, the FERC has 
issued a series of orders, culminating in Order Nos. 636, 636-A and 636-B 
("Order 636"), that have significantly altered the marketing and 
transportation of gas. Order 636 mandates a fundamental restructuring of 
interstate pipeline sales and transportation services, including the 
unbundling by interstate pipelines of the sales, transportation, storage and 
other components of the city-gate sales services such pipelines previously 
performed. One of the FERC's purposes in issuing the orders is to increase 
competition within all phases of the gas industry. Order 636 and subsequent 
FERC orders on rehearing have been appealed and are pending judicial review. 
It is difficult to predict the ultimate impact of the orders on the Company 
and its gas marketing efforts. Generally, Order 636 has eliminated or 
substantially reduced the interstate pipelines' traditional role as 
wholesalers of natural gas, and has substantially increased competition and 
volatility in natural gas markets. While significant regulatory uncertainty 
remains, Order 636 may ultimately enhance the Company's ability to market and 
transport its gas, although it may also subject the Company to greater 
competition, more restrictive pipeline imbalance tolerances and greater 
associated penalties for violation of such tolerances.

       Sales of oil and natural gas liquids by the Company are not regulated 
and are made at market prices. The price the Company receives from the sale 
of those products is affected by the cost of transporting the products to 
market. Effective as of January 1, 1995, the FERC implemented regulations 
establishing an indexing system for transportation rates for oil pipelines, 
which, generally, would index such rate to inflation, subject to certain 
conditions and limitations. These regulations could increase the cost of 
transporting oil and natural gas liquids 

                                       5

<PAGE>

by pipeline. The Company is not able to predict with any certainty what 
effect, if any, these regulations will have on it, but, other factors being 
equal, the regulations may, over time, tend to increase transportation costs 
or reduce wellhead prices for oil and natural gas liquids.

ENVIRONMENTAL MATTERS

       Operations of the Company pertaining to oil and gas exploration, 
production and related activities are subject to numerous and constantly 
changing federal, state and local laws governing the discharge of materials 
into the environment or otherwise relating to environmental protection. 
Numerous governmental agencies issue regulations to implement and enforce 
such laws which are often difficult and costly to comply with and which carry 
substantial civil and criminal penalties for failure to comply. These laws 
and regulations may require the acquisition of certain permits prior to or in 
connection with drilling activities, restrict or prohibit the types, 
quantities and concentration of substances that can be released into the 
environment in connection with drilling and production, restrict or prohibit 
drilling activities that could impact wetlands, endangered or threatened 
species or other protected areas or natural resources, require some degree of 
remedial action to mitigate pollution from former operations, such as pit 
cleanups and plugging abandoned wells, and impose substantial liabilities for 
pollution resulting from the Company's operations. Such laws and regulations 
may substantially increase the cost of exploring for, developing, producing 
or processing oil and gas and may prevent or delay the commencement or 
continuation of a given project and thus generally could have a material 
adverse effect upon the capital expenditures, earnings, or competitive 
position of the Company. Management of the Company believes it is in 
substantial compliance with current applicable environmental laws and 
regulations, and the cost of compliance with such laws and regulations has 
not been material and is not expected to be material during the next fiscal 
year. Nevertheless, changes in existing environmental laws and regulations or 
in the interpretations thereof could have a significant impact on the 
operating costs of the Company, as well as the oil and gas industry in 
general. For instance, legislation has been proposed in Congress from time to 
time that would reclassify certain oil and gas production wastes as 
"hazardous wastes," which reclassification would make exploration and 
production wastes subject to much more stringent handling, disposal and 
clean-up requirements. State initiatives to further regulate the disposal of 
oil and gas wastes and naturally occurring radioactive materials could have a 
similar impact on the Company.

       The Comprehensive Environmental Response, Compensation, and Liability 
Act ("CERCLA"), also known as the "Superfund" law, imposes liability, without 
regard to fault or the legality of the original conduct, on certain classes 
of persons that are considered to have contributed to the release of a 
"hazardous substance" into the environment. These persons include the owner 
or operator of the disposal site or the site where the release occurred and 
companies that disposed or arranged for the disposal of the hazardous 
substances at the site where the release occurred. Under CERCLA, such persons 
may be subject to joint and several liability for the costs of cleaning up 
the hazardous substances that have been released into the environment and for 
damages to natural resources, and it is not uncommon for neighboring 
landowners and other third parties to file claims for personal injury and 
property damage allegedly caused by the hazardous substances released into 
the environment. The Company is able to control directly the operation of 
only those wells with respect to which it acts as operator. Notwithstanding 
the Company's lack of direct control over wells operated by others, the 
failure of an operator other than the Company to comply with applicable 
environmental regulations may, in certain circumstances, be attributed to the 
Company. Management of the Company believes that it has no material 
commitments for capital expenditures to comply with existing environmental 
requirements.

       State water discharge regulations and federal waste discharge permitting
requirements adopted pursuant to the Federal Water Pollution Control Act
prohibit or are expected to prohibit, within the next several months, the
discharge of produced water and sand, and some other substances related to the
oil and gas industry, to coastal waters. Although the costs to comply with zero
discharge mandates under state or federal law may be significant, the entire
industry will experience similar costs and the Company believes that these costs
will not have a material adverse impact on the Company's financial condition and
operations.

                                       6
<PAGE>

TITLE TO PROPERTIES

       As is customary in the oil and gas industry, the Company performs a 
minimal title investigation before acquiring undeveloped properties. A title 
opinion is obtained prior to the commencement of drilling operations on such 
properties. The Company has obtained title opinions on substantially all of 
its producing properties and believes that it has satisfactory title to such 
properties in accordance with standards generally accepted in the oil and gas 
industry. The Company's properties are subject to customary royalty 
interests, liens incident to operating agreements, liens for current taxes 
and other burdens which the Company believes do not materially interfere with 
the use of or affect the value of such properties. Substantially all of the 
Company's oil and gas properties are currently mortgaged to secure borrowings 
under the Company's secured bank credit facility and may be mortgaged under 
any future credit facilities entered into by the Company.

OPERATIONAL HAZARDS AND INSURANCE

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

       The Company maintains insurance of various types to cover its 
operations. The limits provided under its general liability policies total 
$32 million. In addition, the Company maintains operator's extra expense 
coverage which provides for care, custody and control of selected wells 
during drilling operations. The occurrence of a significant adverse event, 
the risks of which are not fully covered by insurance, could have a material 
adverse effect on the Company's financial condition and results of 
operations. Moreover, no assurances can be given that the Company will be 
able to maintain adequate insurance in the future at rates it considers 
reasonable.

EMPLOYEES

       Presently, the Company has 91 full-time employees. None of the 
Company's employees is subject to a collective bargaining agreement. The 
Company considers its relations with its employees to be good.

OFFICES

       The Company leases approximately 40,000 square feet of office space in 
Midland, Texas and approximately 1,400 square feet of office space in 
Houston, Texas.

                                       7
<PAGE>

ITEM 2 -    PROPERTIES

       The Company's properties consist primarily of oil and gas wells and 
its ownership in leasehold acreage, both developed and undeveloped. At 
December 31, 1998, the Company had interests in 633 gross (392.6 net) oil and 
gas wells and owned leasehold interests in 434,700 gross (261,647 net) 
undeveloped acres.

RESERVES

       The following table sets forth certain information as of December 31, 
1998 with respect to the Company's estimated proved oil and gas reserves and 
the present value of estimated future net revenues therefrom, discounted at 
10% ("PV-10 Value").
<TABLE>
<CAPTION>                                                                 PROVED          PROVED
                                                                         DEVELOPED      UNDEVELOPED     TOTAL (1)
                                                                         ---------      -----------     ---------
<S>                                                                      <C>            <C>             <C>      
Oil (MBbls)...........................................................       5,504            237           5,741
Gas (MMcf)............................................................      32,215          6,639          38,854
MBOE..................................................................      10,873          1,344          12,217
PV-10 Value:
       Before income taxes............................................   $  48,693      $   3,368       $  52,061
       After income taxes.............................................   $  48,693      $   3,368       $  52,061
</TABLE>
(1)    Subsequent to December 31, 1998, the Company sold or contracted to sell
       its interests in properties with proved reserves aggregating 284 MBbls of
       oil, 14,087 MMcf of gas, and 2,632 MBOE, and with an aggregate PV-10
       Value of $11.6 million.

       The following table sets forth certain information as of December 31,
1998 regarding the Company's proved oil and gas reserves in each of its
principal producing areas.
<TABLE>
<CAPTION>
                                                                                                PERCENTAGE OF
                                  PROVED RESERVES                           PRESENT VALUE OF   PRESENT VALUE OF
                                                TOTAL OIL     PERCENT OF        FUTURE NET        FUTURE NET   
                            OIL       GAS       EQUIVALENT    TOTAL OIL      REVENUES BEFORE   REVENUES BEFORE 
AREA OR FIELD             (MBBLS)    (MMCF)       (MBOE)      EQUIVALENT      INCOME TAXES       INCOME TAXES  
- -------------             -------    -----      ---------     ----------    ----------------   ----------------
                                                                             (In thousands)
<S>                       <C>        <C>         <C>          <C>           <C>                <C>         <C> 
Trend//..............     4,908       7,682        6,188          50.7%     $      27,463              52.7%
Jalmat (1)...........       226      10,799        2,026          16.6              7,583              14.6
Cotton Valley........        -        7,558        1,260          10.3              5,095               9.8
East Texas...........        17       5,223          888           7.3              2,784               5.4
Texas Gulf Coast (1).        93       3,799          726           5.9              4,812               9.2
Other//..............       497       3,793        1,129           9.2              4,324               8.3
                         --------    --------    ---------    ----------    ---------------    ---------------
       Total.........     5,741      38,854       12,217         100.0%     $      52,061             100.0%  
                         ========    ========    =========    ==========    ===============   ================
</TABLE>
(1)    Subsequent  to December 31, 1998,  the Company sold  approximately  83%
       of its Texas Gulf Coast reserves on a BOE basis and contracted to sell
       all of its Jalmat reserves.

       The estimates as of December 31, 1998 of proved reserves, future net
revenues from proved reserves and the PV-10 Value before income taxes set forth
in this Form 10-K were based on a report prepared by Williamson Petroleum
Consultants, Inc. (the "Independent Engineers"). For purposes of preparing such
estimates, the Independent Engineers reviewed production data through August,
1998 for properties representing 73% of the estimated present value of the
Company's proved developed producing reserves and through earlier dates for the
balance of the Company's properties. In order to calculate the proved reserve

                                       8

<PAGE>

estimates as of December 31, 1998, the Independent Engineers assumed that 
production for each of the Company's properties since the date of the last 
production data reviewed was in accordance with the production decline curve 
for such property.

       In accordance with applicable guidelines of the Commission, the 
estimates of the Company's proved reserves and future net revenues therefrom 
set forth herein are made using oil and gas sales prices estimated to be in 
effect as of the date of such reserve estimates and are held constant 
throughout the life of the properties. Estimated quantities of proved 
reserves and future net revenues therefrom are affected by changes in oil and 
gas prices. Oil and gas prices decreased substantially from December 31, 1997 
to December 31, 1998, resulting in significant decreases in the Company's 
estimated future net revenues and, to a lesser extent, decreases in estimated 
reserve quantities. The weighted average of the sales prices utilized for the 
purposes of estimating the Company's proved reserves and the future net 
revenues therefrom as of December 31, 1998 were $10.33 per Bbl of oil and 
$1.77 per Mcf of gas, as compared to $17.00 per Bbl and $2.33 per Mcf as of 
December 31, 1997.

       Also in accordance with Commission guidelines, the estimates of the 
Company's proved reserves and future net revenues therefrom are made using 
current lease and well operating costs estimated by the Company. Lease 
operating expenses for oil wells operated by the Company in the Austin Chalk, 
Buda and Georgetown formations were estimated using a combination of fixed 
and variable-by-volume costs consistent with the Company's experience in 
operating such wells. For purposes of calculating future net revenues and 
PV-10 Value, operating costs exclude accounting and administrative overhead 
expenses attributable to the Company's working interest in wells operated by 
it under joint operating agreements, but include administrative costs 
associated with production offices.

       The Independent Engineers report relies upon various assumptions, 
including assumptions required by the Commission as to oil and gas prices, 
drilling and operating expenses, capital expenditures, taxes and availability 
of funds. The process of estimating oil and gas reserves is complex, 
requiring significant decisions and assumptions in the evaluation of 
available geological, geophysical, engineering and economic data for each 
reservoir. As a result, such estimates are inherently imprecise. Actual 
future production, oil and gas prices, revenues, taxes, development 
expenditures, operating expenses and quantities of recoverable oil and gas 
reserves may vary substantially. Any significant variance in these 
assumptions could materially affect the estimated quantity and value of 
reserves set forth herein. In addition, the Company's reserves may be subject 
to downward or upward revision based upon production history, results of 
future development and exploration, prevailing oil and gas prices and other 
factors, many of which are beyond the Company's control. Actual production, 
revenues, taxes, development expenditures and operating expenses with respect 
to the Company's reserves will likely vary from the estimates used, and such 
variances may be material.

       Approximately 11% of the Company's total proved reserves at December 
31, 1998 were undeveloped, which are by their nature less certain. Recovery 
of such reserves will require significant capital expenditures and successful 
drilling operations. The reserve data set forth in the Independent Engineers' 
report as of December 31, 1998 assumes, based on the Company's estimates, 
that aggregate capital expenditures by the Company of approximately $3.3 
million through 2002 will be required to develop such reserves. Although cost 
and reserve estimates attributable to the Company's oil and gas reserves have 
been prepared in accordance with industry standards, no assurance can be 
given that the estimated costs are accurate, that development will occur as 
scheduled or that the results will be as estimated.

       The PV-10 Value referred to herein should not be construed as the 
current market value of the estimated oil and gas reserves attributable to 
the Company's properties. In accordance with applicable requirements of the 
Commission, the PV-10 Value from proved reserves is generally based on prices 
and costs as of the date of the estimate, whereas actual future prices and 
costs may be materially higher or lower. Actual future net revenues also will 
be affected by changes in consumption and changes in governmental regulations 
or taxation. The timing of actual future net revenues from proved reserves, 
and thus their actual present value, will be affected by the timing of both 
the production and the incurrence of expenses in connection with development 
and 

                                       9

<PAGE>

production of oil and gas properties. In addition, the 10% discount factor, 
which is required by the Commission to be used in calculating discounted 
future net revenues for reporting purposes, is not necessarily the most 
appropriate discount factor based on interest rates in effect from time to 
time and risks associated with the Company or the oil and gas industry in 
general.

       The Company must develop or acquire new oil and gas reserves to 
replace those being depleted by production. Without successful drilling and 
exploration or acquisition activities, the Company's reserves and revenues 
will decline rapidly. In particular, the Company's producing properties in 
the Trend are characterized by a high initial production rate, followed by a 
steep decline in production. The Company has a relatively low 
reserve-to-production ratio of approximately 3.7 years (based upon the 
estimated quantities of proved oil and gas reserves as of December 31, 1998, 
divided by production volumes for 1998). See "ITEM 7 - MANAGEMENT'S 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS."

       Since January 1, 1998, the Company has not filed an estimate of its 
net proved oil and gas reserves with any federal authority or agency other 
than the Commission.

EXPLORATION AND DEVELOPMENT ACTIVITIES

       The Company drilled, or participated in the drilling of, the following
numbers of wells during the periods indicated. Wells in progress at the end of
any period are excluded.
<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31,                         
                                    --------------------------------------------------------------------------
                                             1998                      1997                      1996         
                                    ----------------------    ----------------------    ----------------------
                                      GROSS         NET         GROSS          NET         GROSS         NET  
                                    --------     ---------    ---------    ---------    ---------    ---------
       <S>                          <C>          <C>          <C>          <C>          <C>          <C>      
       DEVELOPMENT WELLS:
           Oil.................         10           6.6           33         28.0           23         20.9
           Gas.................         -             -             1           .2           -            -
           Dry.................         -             -            -            -            -            -   
                                    --------     ---------    ---------    ---------    ---------    ---------
              Total............         10           6.6           34         28.2           23         20.9  
                                    ========     =========    =========    =========    =========    =========
       EXPLORATORY WELLS:
           Oil.................          2            .8            8          7.5            4          4.0
           Gas.................          4           2.2           -            -            -            -
           Dry.................         10           6.6            5          1.9            2           .6  
                                    --------     ---------    ---------    ---------    ---------    ---------
              Total............         16           9.6           13          9.4            6          4.6  
                                    ========     =========    =========    =========    =========    =========
       TOTAL WELLS:
           Oil.................         12           7.4           41         35.5           27         24.9
           Gas.................          4           2.2            1           .2           -            -
           Dry.................         10           6.6            5          1.9            2           .6  
                                    --------     ---------    ---------    ---------    ---------    ---------
              Total............         26          16.2           47         37.6           29         25.5  
                                    ========     =========    =========    =========    =========    =========
</TABLE>

       The information contained in the foregoing table should not be considered
indicative of future drilling performance, nor should it be assumed that there
is any necessary correlation between the number of productive wells drilled and
the amount of oil and gas that may ultimately be recovered by the Company.

       The Company does not own any drilling rigs and all of its drilling
activities are conducted by independent contractors on a day rate basis under
standard drilling contracts.

                                       10
<PAGE>

PRODUCTIVE WELL SUMMARY

       The following table sets forth certain information regarding the
Company's ownership as of December 31, 1998, of productive wells in the areas
indicated.
<TABLE>
<CAPTION>
                                              OIL                       GAS                      TOTAL        
                                    ----------------------    ----------------------    ----------------------
                                      GROSS         NET         GROSS          NET         GROSS         NET  
                                    --------     ---------    ---------    ---------    ---------    ---------
       <S>                          <C>          <C>          <C>          <C>          <C>          <C>      
       Trend  .................        289         223.2           22         15.2          311        238.4
       Jalmat .................         37          30.0           95         76.7          132        106.7
       East Texas..............         -             -           108         10.7          108         10.7
       Texas Gulf Coast........          1            .4           27         11.3           28         11.7
       Other...................         34          20.3           20          4.8           54         25.1  
                                    --------     ---------    ---------    ---------    ---------    ---------
              Total............        361         273.9          272        118.7          633        392.6  
                                    ========     =========    =========    =========    =========    =========
</TABLE>

       The Company seeks to act as operator of the wells in which it owns a
significant interest. As operator of a well, the Company is able to manage
drilling and production operations as well as other matters affecting the
production and sale of oil and gas. In addition, the Company receives fees from
other working interest owners for the operation of the wells. At December 31,
1998, the Company was the operator of 518 wells, or approximately 82% of the 633
total wells in which it has a working interest. Production from these operated
wells represented approximately 87% of the Company's total net production for
1998.


VOLUMES, PRICES AND PRODUCTION COSTS

       The following table sets forth certain information regarding the
production volumes of, average sales prices received from, and average
production costs associated with the Company's sales of oil and gas for the
periods indicated.
<TABLE>
<CAPTION>
                                                                       YEAR ENDED DECEMBER 31,                
                                                     ---------------------------------------------------------
                                                          1998                  1997                  1996    
                                                     -------------         -------------         -------------
       <S>                                           <C>                   <C>                   <C>
       OIL AND GAS PRODUCTION DATA (1):
         Oil (MBbls).............................          2,528                 2,903                 2,203
         Gas (MMcf)..............................          4,833                 5,091                 5,584
         Total (MBOE)............................          3,334                 3,752                 3,134

       AVERAGE OIL AND GAS SALES PRICE (2):
         Oil ($/Bbl).............................    $     16.20           $     19.80           $     20.85
         Gas ($/Mcf)(3)..........................    $      2.35           $      2.64           $      2.65

       AVERAGE PRODUCTION COSTS
         Lease operations ($/BOE)(4).............    $      4.27           $      4.32           $      4.71
</TABLE>
(1)    Subsequent to December 31, 1998, the Company sold or contracted to sell
       its interests in properties which produced an aggregate of 44 MBbls of
       oil, 1,525 MMcf of gas, and 298 MBOE in 1998.
(2)    Includes effects of hedging transactions. 
(3)    Includes natural gas liquids.
(4)    Includes direct lifting costs (labor, repairs and maintenance, materials
       and supplies), workover costs and the administrative costs of production
       offices, insurance and property and severance taxes.

                                       11
<PAGE>

DEVELOPMENT, EXPLORATION AND ACQUISITION EXPENDITURES

       The following table sets forth certain information regarding the costs
incurred by the Company in its development, exploration and acquisition
activities during the periods indicated.
<TABLE>
<CAPTION>
                                                                           YEAR ENDED DECEMBER 31,                 
                                                     --------------------------------------------------------------
                                                            1998                  1997                  1996       
                                                     ------------------    ------------------    ------------------
                                                                             (IN THOUSANDS)
       <S>                                           <C>                   <C>                   <C>
       Property Acquisitions:
         Proved..................................    $          7,077      $             -       $          1,375
         Unproved................................              10,602                14,042                 5,002
       Developmental Costs.......................               7,285                32,656                20,931
       Exploratory Costs.........................              22,319                13,813                 6,306  
                                                     ------------------    ------------------    ------------------
         Total...................................    $         47,283      $         60,511      $         33,614  
                                                     ==================    ==================    ==================
</TABLE>
ACREAGE

       The following table sets forth certain information regarding the
Company's developed and undeveloped leasehold acreage as of December 31, 1998 in
the areas indicated. This table excludes options to acquire leases and acreage
in which the Company's interest is limited to royalty, overriding royalty and
similar interests.
<TABLE>
<CAPTION>
                                               DEVELOPED                UNDEVELOPED                   TOTAL       
                                        ----------------------    -----------------------    ----------------------
                                          GROSS          NET         GROSS         NET         GROSS         NET  
                                        ---------    ---------    ---------     ---------    ---------    ---------
       <S>                              <C>          <C>          <C>           <C>          <C>          <C>     
       Trend........................     116,681      105,772      106,112        83,748      222,793      189,520
       Glen Rose (1)................       8,414        2,042      112,033        71,600      120,447       73,642
       Jalmat (2)...................       9,481        8,023           -             -         9,481        8,023
       Texas Gulf Coast (2).........       9,156        4,220          562           163        9,718        4,383
       Other (3)....................      20,768        6,041      215,993       106,136      236,761      112,177  
                                         ---------    ---------    ---------     ---------    ---------    ---------
              Total.................     164,500      126,098      434,700       261,647      599,200      387,745  
                                         =========    =========    =========     =========    =========    =========
</TABLE>
(1)    In addition, the Company held options to acquire approximately 37,000 net
       acres in this area as of December 31, 1998.
(2)    Subsequent to December 31, 1998, the Company entered into a definitive
       agreement for the sale of its interests in the Jalmat Field (8,023 net
       acres) and also sold its interest in eight non-operated oil and gas wells
       located in Matagorda County, Texas (1,736 net acres).
(3)    Net undeveloped acres are attributable to the following areas:
       Mississippi - 23,975; Louisiana - 22,641; Colorado - 20,756; Alabama -
       13,486; Wyoming - 7,717; and other - 17,561.

ITEM 3 -      LEGAL PROCEEDINGS

       SPECIAL NOTE: CERTAIN STATEMENTS SET FORTH BELOW UNDER THIS CAPTION 
CONSTITUTE "FORWARD-LOOKING STATEMENTS." SEE "SPECIAL NOTE REGARDING 
FORWARD-LOOKING STATEMENTS" FOR ADDITIONAL FACTORS RELATING TO SUCH 
STATEMENTS.

       The Company is a defendant in a suit styled The State of Texas, et al 
v. Union Pacific Resources Company et al, presently pending in Lee County, 
Texas. The suit attempts to establish a class action consisting of 
unidentified royalty and working interest owners throughout the State of 
Texas. Among other things, the plaintiffs are seeking actual and exemplary 
damages for alleged violation of various statutes relating to common carriers 
and common purchasers of crude oil including discrimination in the purchase 
of oil by giving preferential treatment to defendants' own oil and conspiring 
to keep the posted price or sales price of oil below market value. A general 
denial has been filed. Because the Company is neither a common purchaser nor 
common carrier of oil, management of the Company believes there is no merit 
to the allegations as they relate to the Company or its operations.

                                       12

<PAGE>

       In addition, the Company is a defendant or codefendant in minor 
lawsuits that have arisen in the ordinary course of business. While the 
outcome of these lawsuits cannot be predicted with certainty, management does 
not expect any of these to have a material adverse effect on the Company's 
consolidated financial condition or results of operations.

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

       No matter was submitted to a vote of the security holders of the 
Registrant during the fourth quarter of its fiscal year ended December 31, 
1998.


                                       13

<PAGE>

                                     PART II

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

       The Company's Common Stock is quoted on the Nasdaq Stock Market's
National Market under the symbol "CWEI". As of December 31, 1998, there were
approximately 1,400 beneficial and record stockholders. The following table sets
forth, for the periods indicated, the high and low sales prices for the Common
Stock, as reported on the National Market:
<TABLE>
<CAPTION>
                                                                                 High           Low  
                                                                              ----------     ---------
       <S>                                                                    <C>                 <C>
       Year Ended December 31, 1998:
              Fourth Quarter...............................................   $  10 1/2      $  6  1/2
              Third Quarter................................................      11 3/4         5 5/16
              Second Quarter...............................................      12 7/8         9  1/4
              First Quarter................................................      15 1/4         7  7/8

       Year Ended December 31, 1997:
              Fourth Quarter...............................................   $  18 7/8      $ 12  1/2
              Third Quarter................................................      17 1/4         9  7/8
              Second Quarter...............................................      15 3/4        10  1/2
              First Quarter................................................      19 7/8        11  3/4
</TABLE>

       The quotations in the table above reflect inter-dealer prices without
retail markups, markdowns or commissions. On March 24, 1999, the last reported
sale price for the Common Stock on the Nasdaq Stock Market's National Market was
$5 1/2.

       The Company has not paid any cash dividends on its Common Stock, and the
Board of Directors does not anticipate paying any cash dividends in the
foreseeable future. The terms of the Company's secured bank credit facility
limit the payment of cash dividends by the Company during any fiscal year to a
maximum of 50% of the Company's net income during such period, assuming
compliance with other terms thereof. Subject to the restrictions imposed by the
Company's lenders, future dividend policy will depend on a number of factors,
including future earnings, capital requirements, the financial condition and
future prospects of the Company and such other factors as the Board of Directors
may deem relevant.

                                       14
<PAGE>

ITEM 6 -      SELECTED FINANCIAL DATA

       The following table sets forth selected consolidated financial data for
the Company as of the dates and for the periods indicated. The consolidated
financial data for each of the years in the five-year period ended December 31,
1998 was derived from audited financial statements of the Company. The data set
forth in this table should be read in conjunction with "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and the
Consolidated Financial Statements.
<TABLE>
<CAPTION>
                                                                       YEAR ENDED DECEMBER 31,    
                                               -----------------------------------------------------------------------
                                                  1998           1997           1996            1995           1994   
                                               ----------     ----------      ----------     ----------      ---------
STATEMENT OF OPERATIONS DATA:                                    (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                            <C>            <C>            <C>             <C>            <C>
     Revenues:
         Oil and gas sales.................    $  51,932      $  70,929      $  60,610       $  43,883      $  43,617
         Natural gas services..............        3,795          4,559          4,281           5,388          5,868  
                                               -----------    -----------    -----------     -----------    -----------
              Total revenues...............       55,727         75,488         64,891          49,271         49,485  
                                               -----------    -----------    -----------     -----------    -----------
     Costs and expenses:
         Lease operations..................       14,237         16,205         14,776          13,533         12,775
         Exploration:
              Abandonments and impairments.       16,128          2,692            597           1,472          6,227
              Seismic and other............        4,501          7,629          1,036              83            912
         Natural gas services..............        3,242          3,955          3,437           3,714          3,510
         Depreciation, depletion and              25,248         31,665         31,273          23,758         25,110
            amortization...................       25,248         31,665         31,273          23,758         25,110
         Impairment of property and                  
           equipment (1)...................            -          8,493            236           1,186         10,259
         General and administrative........        4,299          4,181          3,266           3,708          5,659  
                                               -----------    -----------    -----------     -----------    -----------
              Total costs and expenses.....       82,565         66,171         48,056          57,879         54,331  
                                               -----------    -----------    -----------     -----------    -----------
              Operating income (loss)......      (26,838)         9,317         16,835          (8,608)        (4,846)
                                               -----------    -----------    -----------     -----------    -----------
     Other income (expense):
         Interest expense..................       (2,384)        (1,767)        (3,440)         (5,493)        (4,461)
         Other income (expense) (2)........          138            217            335           6,022            759  
                                               -----------    -----------    -----------     -----------    -----------
              Total other income (expense).       (2,246)        (1,550)        (3,105)            529         (3,702)
                                               -----------    -----------    -----------     -----------    -----------
     Income (loss) before income  taxes....      (29,084)         7,767         13,730          (8,079)        (8,548)
     Income tax expense....................            -              -              -               -              -  
                                               -----------    -----------    -----------     -----------    -----------
     Net income (loss).....................    $ (29,084)     $   7,767      $  13,730       $  (8,079)     $  (8,548)
                                               ===========    ===========    ===========     ===========    ===========
     Net income (loss) per common share:
         Basic.............................    $   (3.27)     $     .87      $    1.80       $   (1.31)     $   (1.50)
                                               ===========    ==========     ===========     ===========    ===========
         Diluted...........................    $   (3.27)     $     .85      $    1.76       $   (1.31)     $   (1.50)
                                               ===========    ===========    ===========     ===========    ===========
     Weighted average common shares 
      outstanding:
         Basic.............................        8,905          8,888          7,624           6,165          5,700
                                               ===========    ===========    ============    ===========    ===========
         Diluted...........................        8,905          9,094          7,800           6,165          5,700  
                                               ===========    ===========    ===========     ===========    ===========
OTHER DATA:
     Net cash provided by operating 
      activities...........................    $  33,505      $  39,324      $  40,306       $  24,203      $  23,672
     EBITDAX (3)...........................    $  33,949      $  51,147      $  43,412       $  28,316      $  27,541
</TABLE>
<TABLE>
<CAPTION>
                                                                                          DECEMBER 31,    
                                                                            ----------------------------------------
                                                                              1998            1997           1996    
                                                                            ----------     ----------      ---------
                                                                                          (IN THOUSANDS)
<S>                                                                         <C>            <C>             <C>
BALANCE SHEET DATA:
     Working capital (deficit)...........................................   $  (15,848)     $   (6,369)    $   (3,422)
     Total assets........................................................      120,653         134,562        103,598
     Long-term debt......................................................       39,100          35,700         18,000
     Stockholders' equity................................................       44,394          73,074         66,214
</TABLE>

(1)    The Company adopted the provisions of Statement of Financial Accounting
       Standards No. 121 "Accounting for Impairment of Long-Lived Assets"
       effective October 1, 1995.
(2)    The 1995 period includes a $6 million non-recurring gain on sale of two
       principal gas gathering and processing systems.
(3)    EBITDAX refers to earnings before income taxes, interest expense,
       depreciation, depletion and amortization, impairment of property and
       equipment, exploration costs, and other income (expense). EBITDAX is a
       financial measure commonly used in the Company's industry and should not
       be considered in isolation or as a substitute for net income, cash flow
       provided by operating activities or other income or cash flow data
       prepared in accordance with generally accepted accounting principles or
       as a measure of a company's profitability or liquidity.

                                       15
<PAGE>

ITEM 7 -   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
           RESULTS OF OPERATIONS

       SPECIAL NOTE: CERTAIN STATEMENTS SET FORTH BELOW UNDER THIS CAPTION 
CONSTITUTE "FORWARD-LOOKING STATEMENTS." SEE "SPECIAL NOTE REGARDING 
FORWARD-LOOKING STATEMENTS" FOR ADDITIONAL FACTORS RELATING TO SUCH 
STATEMENTS.

       The following discussion is intended to assist in understanding the 
Company's historical consolidated financial position at December 31, 1998, 
and results of operations and cash flows for each of the three years in the 
period ended December 31, 1998. The Company's historical Consolidated 
Financial Statements and notes thereto included elsewhere in this Form 10-K 
contain detailed information that should be referred to in conjunction with 
the following discussion.

OVERVIEW

       Prior to 1998, the Company and its predecessors concentrated their 
drilling activities in the Trend. Oil and gas production in the Trend is 
generally characterized by a high initial production rate, followed by a 
steep rate of decline. In order to maintain its oil and gas reserve base, 
production levels and cash flow from operations, the Company has been 
required to maintain or increase its level of drilling activity and achieve 
comparable or improved results from such activities. In response to low oil 
prices, the Company suspended its Trend drilling activities in April 1998 and 
has no plans to resume drilling in that area until oil prices improve and 
stabilize.

       Beginning in 1997, the Company initiated several exploratory projects 
designed to reduce its dependence on Trend drilling for future production and 
reserve growth. These new areas include other formations in the vicinity of 
its core properties in east central Texas, as well as south Texas, Louisiana 
and Mississippi, and emphasize the development of long-life gas reserves. 
During 1998, the Company devoted a substantial portion of its capital 
expenditures to these new areas. Of the 16 gross (9.6 net) exploratory wells 
drilled in 1998, the Company successfully completed 5 gross (2.6 net) 
exploratory wells in areas outside the Trend, and in addition, completed 1 
gross (1 net) exploratory well in January 1999. In the aggregate, these 
discoveries accounted for about 85% of the Company's 1,716 MBOE of proved 
reserves added during 1998.

       The most significant discovery was the J. C. Fazzino Unit #1, a Cotton 
Valley Pinnacle Reef gas well in Robertson County, Texas in which the Company 
owns a 100% working interest. The Company's net proved reserves on this well 
are estimated to be 7.6 Bcf of gas (1,260 MBOE). The Company is presently 
constructing a gas pipeline and treatment facility in order to market these 
gas reserves. Prior to first sales, which are planned for May 1999, the 
Company will stimulate the well in an attempt to improve initial flow rates. 
The Company also plans to drill an offset well to the J. C. Fazzino #1 during 
1999. See "LIQUIDITY AND CAPITAL RESOURCES - CAPITAL EXPENDITURES."

       The Company follows the successful efforts method of accounting for 
its oil and gas properties, whereby costs of productive wells, developmental 
dry holes and productive leases are capitalized and amortized using the 
unit-of-production method based on estimated proved reserves. Costs of 
unproved properties are initially capitalized. Those properties with 
significant acquisition costs are periodically assessed and any impairment in 
value is charged to expense. The amount of impairment recognized on unproved 
properties which are not individually significant is determined by amortizing 
the costs of such properties within appropriate groups based on the Company's 
historical experience, acquisition dates and average lease terms. Exploration 
costs, including geological and geophysical expenses and delay rentals, are 
charged to expense as incurred. Exploratory drilling costs, including the 
cost of stratigraphic test wells, are initially capitalized but charged to 
expense if and when the well is determined to be unsuccessful.

                                       16
<PAGE>

RESULTS OF OPERATIONS

       The following table sets forth certain operating information of the
Company for the periods presented:
<TABLE>
<CAPTION>
                                                                                      YEAR ENDED DECEMBER 31,      
                                                                                -----------------------------------
                                                                                  1998         1997         1996   
                                                                                --------     --------     ---------
       <S>                                                                      <C>          <C>          <C>
       OIL AND GAS PRODUCTION DATA (1):
          Oil (MBbls).......................................................     2,528        2,903         2,203
          Gas (MMcf)........................................................     4,833        5,091         5,584
          Total (MBOE) (2)..................................................     3,334        3,752         3,134

       AVERAGE OIL AND GAS SALES PRICES (3):
          Oil ($/Bbl).......................................................    $16.20       $19.80       $ 20.85
          Gas ($/Mcf).......................................................    $ 2.35       $ 2.64       $  2.65

       OPERATING COSTS AND EXPENSES ($/BOE PRODUCED):
          Lease operations..................................................    $ 4.27       $ 4.32       $  4.71
          Oil and gas depletion.............................................    $ 9.24       $ 8.10       $  7.32
          General and administrative........................................    $ 1.29       $ 1.11       $  1.04

       NET WELLS DRILLED (4):
          Exploratory Wells.................................................       9.6          9.4           4.6
          Developmental Wells...............................................       6.6         28.2          20.9
</TABLE>
(1)    Subsequent to December 31, 1998, the Company sold or contracted to sell
       its interests in properties which produced an aggregate of 44 MBbls of
       oil, 1,525 MMcf of gas, and 298 MBOE in 1998.
(2)    Gas is converted to barrel of oil equivalents (BOE) at the ratio of six
       Mcf of gas to one Bbl of oil.
(3)    Includes effects of hedging transactions.
(4)    Excludes wells being drilled or completed at the end of each period.

1998 COMPARED TO 1997

       REVENUES

       Oil and gas sales decreased 27% from $70.9 million in 1997 to $51.9
million in 1998 due primarily to lower oil prices. The Company's average oil
price during the current period declined 18% (after giving effect to a $3.50 per
barrel gain on hedging activities). Excluding hedging transactions, the
Company's average price per barrel of oil declined 36% from $19.76 in 1997 to
$12.70 in 1998. Although oil production for 1998 decreased 13% as compared to
1997, several factors related to the current depressed levels of oil prices had
a negative impact on production. In April 1998, the Company suspended its Trend
drilling program until oil prices improve and stabilize. The Company also
implemented an oil curtailment strategy during 1998 which resulted in a decrease
of approximately 100,000 barrels of oil production during the year. All of the
Company's gas discoveries in 1998 were either completed late in the year or are
currently waiting on pipeline connections. Accordingly, production from new
wells has not been sufficient to offset the recent decline in oil production
attributable to the suspension of Trend drilling. Furthermore, until these wells
and other exploratory projects establish and sustain commercial levels of
production, there can be no assurance that the Company will be successful in its
efforts to offset the decline in production.

       COSTS AND EXPENSES

       Lease operations expenses decreased 12% from $16.2 million in 1997 to
$14.2 million in 1998 due primarily to lower production taxes resulting from a
significant decline in oil prices. Oil and gas production on a BOE basis
decreased 11% during the current period, causing a 1% decrease in lease
operations expenses on a BOE basis from $4.32 per BOE in 1997 to $4.27 per BOE
in 1998.

                                       17
<PAGE>

       Exploration costs doubled from $10.3 million in 1997 to $20.6 million 
in 1998 due primarily to the charge-off of 10 gross (6.6 net) exploratory dry 
holes during the 1998 period totaling $7.7 million and $8.4 million of 
unproved property impairments. These 1998 charges were offset in part by a 
$3.3 million reduction in seismic costs from 1997 to 1998. Because the 
Company follows the successful efforts method of accounting, the Company's 
results of operations may be adversely affected during any accounting period 
in which seismic costs, exploratory dry hole costs, and unproved property 
impairments are expensed.

       Depreciation, depletion and amortization ("DD&A") expense increased 1% 
from $31.3 million in 1997 to $31.7 million in 1998 due primarily to a 14% 
increase in the Company's average depletion rate per BOE attributable to the 
effects of lower oil and gas prices on estimated quantities of proved 
reserves. This increase in the average depletion rate was substantially 
offset by an 11% decline in oil and gas production on a BOE basis. Under the 
successful efforts method of accounting, costs of oil and gas properties are 
amortized on a unit-of-production method based on estimated proved reserves. 
The average depletion rate per BOE was $9.24 in 1998 compared to $8.10 in 
1997.

       General and administrative ("G&A") expenses were relatively constant 
from 1997 to 1998. However, beginning in December 1998, the Company 
implemented certain cost reduction measures, consisting primarily of 
personnel layoffs and salary reductions, in order to reduce overhead and 
conserve financial resources. Through these efforts, the Company expects to 
reduce G&A expenses in 1999 by approximately 33% on an annualized basis.

       The Company recorded a provision for impairment of property and 
equipment of $8.5 million during the fourth quarter of 1998 in accordance 
with Statement of Financial Accounting Standards No. 121 "Accounting for 
Impairment of Long-Lived Assets" ("SFAS 121"), as compared to a $236,000 
provision in 1997. The 1998 provision applied to certain oil and gas 
properties in east central Texas, south Texas, the Texas Gulf Coast, 
Louisiana, and Mississippi and was caused primarily by a decline in 
forecasted oil and gas prices.

       INTEREST EXPENSE AND OTHER

       Interest expense increased 33% from $1.8 million in 1997 to $2.4 
million in 1998 due primarily to higher average levels of indebtedness on the 
Company's secured bank credit facility (the "Credit Facility"), offset in 
part by an increase in capitalized interest and slightly lower average 
interest rates. The average daily principal balance outstanding on such 
facility during 1998 was $40.8 million compared to $24 million in 1997. The 
effective annual interest rate on bank debt, including bank fees, during the 
1998 period was 8.1% compared to 8.7% in 1997. Capitalized interest was 
$621,000 higher during the 1998 period due to a significant increase in 
unproved acreage.

1997 COMPARED TO 1996

       REVENUES

       Oil and gas sales increased 17% from $60.6 million in 1996 to $70.9 
million in 1997 due primarily to a 32% increase in oil production. The effect 
of higher oil production was partially offset by a 5% decrease in oil prices 
and a 9% decline in gas production. Production from wells completed 
subsequent to December 31, 1996 accounted for approximately 42% of total oil 
production for the 1997 period, which more than offset the effects of steep 
production declines from previously existing Trend wells. The Company plans 
to discontinue Trend drilling in April 1998 pending an improvement in oil 
prices, which have fallen to their lowest levels in four years. The 
suspension of Trend drilling activities for an extended period of time may 
adversely affect the Company's production and revenues in 1998.

                                       18
<PAGE>

       COSTS AND EXPENSES

       Lease operations expenses increased 9% from $14.8 million in 1996 to 
$16.2 million in 1997 while oil and gas production on a BOE basis increased 
20%, resulting in a decrease in lease operations expenses on a BOE basis from 
$4.71 per BOE in 1996 to $4.32 per BOE in 1997. Higher initial rates of 
production on several of the wells completed during 1997 contributed 
materially to the decline in lease operations expenses per BOE.

       Exploration costs increased from $1.6 million in 1996 to $10.3 million 
in 1997 due primarily to costs incurred during 1997 in connection with 
exploration projects initiated during the fourth quarter of 1996. The Company 
plans to spend approximately $17 million in 1998 on exploratory prospects. 
Because the Company follows the successful efforts method of accounting, the 
Company's results of operations may be adversely affected during any 
accounting period in which seismic costs, exploratory dry hole costs, and 
unproved property impairments are expensed.

       DD&A expense increased 32% from $23.8 million in 1996 to $31.3 million 
in 1997 due primarily to a 20% increase in oil and gas production on a BOE 
basis, combined with an 11% increase in the Company's average depletion rate 
per BOE. Under the successful efforts method of accounting, costs of oil and 
gas properties are amortized on a unit-of-production method based on 
estimated proved reserves. The average depletion rate per BOE was $8.10 in 
the 1997 period compared to $7.32 in the 1996 period.

       G&A expenses increased 27% from $3.3 million in 1996 to $4.2 million 
in 1997 due primarily to increased personnel costs. In response to an 
increase in demand for skilled technical and managerial personnel in the oil 
and gas industry and an increase in the Company's level of exploration and 
development activities, the Company has hired additional personnel and 
increased salaries of existing personnel.

       INTEREST EXPENSE

       Interest expense decreased 47% from $3.4 million in 1996 to $1.8 
million in 1997 due primarily to lower average levels of indebtedness on the 
Credit Facility and, to a much lesser extent, lower average interest rates. 
The average daily principal balance outstanding on such facility during the 
1997 period was $24 million compared to $36.9 million in 1996. The effective 
annual interest rate on bank debt, including bank fees, during the 1997 
period was 8.7% compared to 9.4% in 1996.

LIQUIDITY AND CAPITAL RESOURCES

OVERVIEW

       The Company's primary financial resource is its oil and gas reserves. 
In accordance with the terms of the Credit Facility, the banks establish a 
borrowing base, as derived from the estimated value of the Company's oil and 
gas properties, against which the Company may borrow funds as needed to 
supplement its internally generated cash flow as a source of financing for 
its capital expenditure program. Product prices, over which the Company has 
very limited control, have a significant impact on such estimated value and 
thereby on the Company's borrowing availability under the Credit Facility. 
Within the confines of product pricing, the Company must be able to find and 
develop or acquire oil and gas reserves in a cost effective manner in order 
to generate sufficient financial resources through internal means to complete 
the financing of its capital expenditure program.

       The following discussion sets forth the Company's current plans for 
capital expenditures in 1999, and the expected capital resources needed to 
finance such plans.

                                       19
<PAGE>

CAPITAL EXPENDITURES

       At present time, the Company plans to spend only $3.8 million on 
exploration and development activities during 1999, substantially all of 
which is projected to be spent on the Cotton Valley Exploratory Project in 
the North Giddings Block. In January 1999, the Company completed the J. C. 
Fazzino Unit #1, a Cotton Valley Pinnacle Reef well in Robertson County, 
Texas drilled into one of several reef anomalies identified by a 3-D seismic 
survey conducted in 1997. The Company is currently constructing a gas 
pipeline and treatment facility for the well and plans to acidize the well 
prior to first production. In the aggregate, the Company expects to spend 
approximately $3.2 million in 1999 to complete the well and facilities and to 
renew and extend leases in the North Giddings Block, as required. In 
addition, the Company plans to drill an offset well to the J. C. Fazzino Unit 
#1 during 1999 utilizing a vendor financing program.

       The Company may increase its planned activities for 1999 if product 
prices improve and if the Company is able to obtain the capital resources 
necessary to finance such activities. See "BUSINESS - DRILLING, EXPLORATION 
AND PRODUCTION ACTIVITIES."

CAPITAL RESOURCES

       CREDIT FACILITY

       The Credit Facility provides for a revolving loan facility in an 
amount not to exceed the lesser of the borrowing base, as established by the 
banks, or that portion of the borrowing base determined by the Company to be 
the elected borrowing limit. At December 31, 1998, the borrowing base was $57 
million and the outstanding advances were $54.9 million. In January 1999, the 
borrowing base was reduced to $53 million to give effect to the sale of 
certain assets in Matagorda County, Texas. The borrowing base is subject to 
redetermination at any time, but at least semi-annually, and is made at the 
discretion of the banks.

       Anticipating the adverse affects that low product prices could have on 
the borrowing base, the Company initiated efforts late in 1998 to sell its 
interests in two properties in order to reduce the amount of outstanding 
indebtedness on the Credit Facility. In January 1999, the Company completed 
the sale of its interest in eight non-operated oil and gas wells located in 
Matagorda County, Texas for $5.2 million. In March 1999, the Company entered 
into a definitive agreement for the sale of its interests in the Jalmat Field 
located in Lea County, New Mexico for $12.5 million. The Jalmat sale is 
scheduled to close in April 1999.

       In March 1999, the banks completed a borrowing base review and elected 
to maintain the borrowing base at $53 million until the Company consummates 
the sale of its Jalmat assets. Once the Jalmat sale is completed, the 
borrowing base will reduce to $43 million and will also be subject to monthly 
commitment reductions of $650,000 beginning in July 1999. The adjusted 
borrowing base will remain in effect until the next scheduled borrowing base 
redetermination in November 1999. However, if the Jalmat sale does not occur 
by May 1, 1999, the banks will cause the borrowing base to be redetermined. 
If the redetermined borrowing base is less than the amount of outstanding 
indebtedness, the Company will be required to (i) pledge additional 
collateral, (ii) prepay the excess in not more than five equal monthly 
installments, or (iii) elect to convert the entire amount of outstanding 
indebtedness to a term obligation based on amortization formulas set forth in 
the loan agreement.

       WORKING CAPITAL AND CASH FLOW

       During 1999, the Company generated cash flow from operating activities 
of $33.5 million, borrowed $19.2 million on the Credit Facility, and spent 
$53.7 million on capital expenditures.

       The Company's working capital deficit increased from $6.4 million at 
December 31, 1997 to $15.8 million at December 31, 1998. The Company 
classified $15.8 million of its outstanding indebtedness on the Credit 
Facility as a current liability based on the required levels of repayments 
during 1999. The Company also 

                                       20
<PAGE>

classified the net book value of properties sold or contracted for sale in 
1999 as properties held for resale and, accordingly, reported $7.5 million as 
a current asset at December 31, 1998.

       ADDITIONAL CAPITAL RESOURCES

       The Company believes that the funds which will be available from the 
completed and pending sales of assets, combined with operating cash flow, 
will be adequate to fund the required reductions in indebtedness on the 
Credit Facility and the projected capital expenditures for 1999. However, 
because future cash flows and the availability of borrowings under the Credit 
Facility are subject to a number of variables, such as prevailing prices of 
oil and gas, actual production from existing and newly-completed wells, the 
Company's success in developing and producing new reserves, and the 
uncertainty with respect to the amount of funds which may ultimately be 
required to finance the Company's exploration program, there can be no 
assurance that the Company's capital resources will be sufficient to sustain 
the Company's exploratory and development activities.

       If funds available from asset sales, combined with operating cash 
flow, are not sufficient to fund its debt repayments and anticipated levels 
of capital expenditures, the Company will be required to seek alternative 
forms of capital resources, including the sale of other assets and the 
issuance of debt or equity securities. Although the Company believes it will 
be able to obtain funds pursuant to one or more of these alternatives, if 
needed, management cannot be assured that any such capital resources will be 
available to the Company. If additional capital resources are needed, but the 
Company is unable to obtain such capital resources on a timely basis, the 
Company may not be able to maintain a level of liquidity sufficient to meet 
its obligations as they mature or maintain compliance with the required 
financial covenants contained in the Credit Facility.

INFLATION

       Although certain of the Company's costs and expenses are affected by 
the level of inflation, inflation did not have a significant effect on the 
Company's results of operations during 1998.

INFORMATION SYSTEMS FOR THE YEAR 2000

       Historically, certain computer software systems, as well as certain 
hardware containing embedded chip technology, such as microcontrollers and 
microprocessors, were designed to utilize a two-digit date field and 
consequently, they may not be able to properly recognize dates in the year 
2000. This could result in system failures. The Company relies on its 
computer-based management information systems, as well as embedded 
technology, to operate instruments and equipment in conducting its day-to-day 
business activities. Certain of these computer-based programs and embedded 
technology may not have been designed to function properly with respect to 
the application of dating systems relating to the year 2000.

       In response, the Company has developed a "Year 2000 Plan" and, in 
1998, established an internal group to identify and assess potential areas of 
risk and to make any required modifications to its computer systems and 
equipment used in oil and gas exploration, production, gathering and gas 
processing activities. The Year 2000 Plan is comprised of various phases, 
including assessment, remediation, testing and contingency plan development. 
The Company believes this plan will provide reasonable assurance that its 
business activities and facilities will continue to operate safely and 
reliably, and without material interruption after 1999.

       The Company has completed all phases of the Year 2000 Plan as it 
relates to its internal systems and hardware. The Company's inventory of 
computer hardware and software is substantially Year 2000 compliant. The 
programming modifications for the oil and gas accounting and production 
systems were completed by the software vendor in 1997 and were installed and 
tested by the Company in November 1998.

                                       21
<PAGE>


       The Company has monitor and control equipment with embedded chip 
technology which are utilized in production and gas processing operations. 
The various systems were reviewed in conjunction with the overall Year 2000 
Plan and were found to be Year 2000 compliant based on manufacturers' 
representations.

       The Company has also undertaken to monitor the compliance efforts of 
purchasers, vendors, contractors and other third parties ("Third Party 
Providers") with whom it does business and whose computer-based systems 
and/or embedded technology equipment interface with those of the Company to 
ensure that operations will not be adversely affected by the Year 2000 
compliance problems of others. There can be no assurance that there will not 
be an adverse effect on the Company if Third Party Providers do not convert 
their respective systems in a timely manner and in a way that is compatible 
with the Company's information systems and embedded technology equipment. 
However, management believes that ongoing communication with and assessment 
of the compliance efforts and status of Third Party Providers will minimize 
these risks. Since the Company's operations generally are not dependent on 
any single Third Party Provider, the Company is prepared to select Third 
Party Providers which are Year 2000 compliant by the fourth quarter of 1999.

       To date, the costs to implement the Year 2000 Plan have been nominal 
since the primary area for remediation involved software covered by a 
maintenance agreement. The Company does not expect to incur any significant 
costs during the remainder of 1999 to complete the Year 2000 Plan.

       Although the Company anticipates minimal business disruptions as a 
result of Year 2000 issues, in the event the computer-based programs and 
embedded technology equipment of the Company, or that owned and operated by 
Third Party Providers, should fail to function properly, possible 
consequences include, but are not limited to, loss of communication links, 
inability to produce, process and sell oil and natural gas, loss of electric 
power, and inability to automatically process commercial transactions or 
engage in similar automated or computerized business activities.

ITEM 7A -     QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISKS

       SPECIAL NOTE: CERTAIN STATEMENTS SET FORTH BELOW UNDER THIS CAPTION 
CONSTITUTE "FORWARD-LOOKING STATEMENTS." SEE "SPECIAL NOTE REGARDING 
FORWARD-LOOKING STATEMENTS" FOR ADDITIONAL FACTORS RELATING TO SUCH 
STATEMENTS.

       The Company's business is impacted by fluctuations in commodity prices 
and interest rates. The following discussion is intended to identify the 
nature of these market risks, describe the Company's strategy for managing 
such risks, and to quantify the potential affect of market volatility on the 
Company's financial condition and results of operations.

OIL AND GAS PRICES

       The Company's financial condition, results of operations, and capital 
resources are highly dependent upon the prevailing market prices of, and 
demand for, oil and natural gas. These commodity prices are subject to wide 
fluctuations and market uncertainties due to a variety of factors that are 
beyond the control of the Company. These factors include the level of global 
demand for petroleum products, foreign supply of oil and gas, the 
establishment of and compliance with production quotas by oil-exporting 
countries, weather conditions, the price and availability of alternative 
fuels, and overall economic conditions, both foreign and domestic. It is 
impossible to predict future oil and gas prices with any degree of certainty. 
Sustained weakness in oil and gas prices may adversely affect the Company's 
financial condition and results of operations, and may also reduce the amount 
of net oil and gas reserves that the Company can produce economically. Any 
reduction in reserves, including reductions due to price fluctuations, can 
have an adverse affect on the Company's ability to obtain capital for its 
exploration and development activities. Similarly, 

                                       22
<PAGE>

any improvements in oil and gas prices can have a favorable impact on the 
Company's financial condition, results of operations and capital resources. 
Based on the Company's 1998 levels of oil and gas production, a $1 change in 
the price per Bbl of oil and a $.10 change in the price per Mcf of gas would 
result in an aggregate change in gross revenues of approximately $3 million.

       From time to time, the Company has utilized hedging transactions with 
respect to a portion of its oil and gas production to mitigate its exposure 
to price fluctuations. While the use of these hedging arrangements limits the 
downside risk of price declines, such use may also limit any benefits which 
may be derived from price increases. The Company uses various financial 
instruments, such as swaps, collars and puts, whereby monthly settlements are 
based on differences between the prices specified in the instruments and the 
settlement prices of certain futures contracts quoted on the NYMEX or certain 
other indices. Generally, when the applicable settlement price is less than 
the price specified in the contract, the Company receives a settlement from 
the counterparty based on the difference. Similarly, when the applicable 
settlement price is higher than the specified price, the Company pays the 
counterparty based on the difference. The instruments utilized by the Company 
differ from futures contracts in that there is not a contractual obligation 
which requires or permits the future physical delivery of the hedged products.

       During 1998 and continuing into 1999, the oil and gas industry has 
operated in a depressed commodity price environment. Oil prices during the 
first quarter of 1999 fell to their lowest levels in history when adjusted 
for inflation. Although oil prices improved to some degree in late March 
1999, current prices remain substantially lower than levels achieved in 1997. 
In November 1997, the Company entered into swap arrangements on a significant 
portion of its 1998 oil production and realized a gain of $8.8 million in 
1998 on oil hedges. In addition, the Company hedged a portion of its 1998 gas 
production at various times beginning in November 1997 and realized net gains 
of $1.1 million in 1998 on gas hedges.

       As of December 31, 1998, the Company had options to sell an aggregate 
of 800,000 barrels of oil production from January 1999 through June 1999 at a 
price of $10.00 per barrel. The Company plans to enter into additional 
hedging arrangements when and if the market prices for future oil and gas 
production improve to favorable levels based on management's analysis of 
price expectations.

INTEREST RATES

       All of the Company's outstanding indebtedness at December 31, 1998 is 
subject to market rates of interest as determined from time to time by the 
banks pursuant to the Credit Facility. See "CAPITAL RESOURCES". The Company 
may designate borrowings under the Credit Facility as either "Base Rate 
Loans" or "Eurodollar Loans." Base Rate Loans bear interest at a fluctuating 
rate that is linked to the discount rates established by the Federal Reserve 
Board. Eurodollar Loans bear interest at a fluctuating rate that is linked to 
LIBOR. Any increases in these interest rates can have an adverse impact on 
the Company's results of operations and cash flow. Although various financial 
instruments are available to hedge the effects of changes in interest rates, 
the Company does not consider the risk to be significant and has not entered 
into any interest rate hedging transactions. Based on the Company's 
outstanding indebtedness at December 31, 1998 of $54.9 million, a change in 
interest rates of 25 basis points would affect annual interest payments by 
approximately $137,000. 

                                       23
<PAGE>

ITEM 8 -   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

       For the financial statements and supplementary data required by this 
Item 8, see the Index to Consolidated Financial Statements included elsewhere 
in this Form 10-K.

ITEM 9 -   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
           FINANCIAL DISCLOSURE

       None.

                                       24

<PAGE>

                                    PART III

ITEM 10 -     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

       The Information required by this Item is incorporated herein by 
reference to the Company's definitive proxy statement which will be filed 
with the Commission within 120 days after December 31, 1998.

ITEM 11 -     EXECUTIVE COMPENSATION

       The information required by this Item is incorporated herein by 
reference to the Company's definitive proxy statement which will be filed 
with the Commission within 120 days after December 31, 1998.

ITEM 12 -     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

       The information required by this Item is incorporated herein by 
reference to the Company's definitive proxy statement which will be filed 
with the Commission within 120 days after December 31, 1998.

ITEM 13 -     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

       The information required by this Item is incorporated herein by 
reference to the Company's definitive proxy statement which will be filed 
with the Commission within 120 days after December 31, 1998.


                                       25

<PAGE>

                                     PART IV

ITEM 14 -     EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

FINANCIAL STATEMENTS AND SCHEDULES

       For a list of the consolidated financial statements filed as part of 
this Form 10-K, see the Index to Consolidated Financial Statements on page 
F-1.

       No financial statement schedules are required to be filed as a part of 
this Form 10-K.

REPORTS ON FORM 8-K

       No reports on Form 8-K were filed during the quarter ended December 
31, 1998.

EXHIBITS
<TABLE>
<CAPTION>
      EXHIBIT
      NUMBER                            DESCRIPTION OF EXHIBIT
      -------                           ----------------------
      <S>           <C>
      **3.1         Second Restated Certificate of Incorporation of the Company,
                    filed as an exhibit to the Form S-2 Registration Statement,
                    Registration No. 333-13441

      **3.2         Bylaws of the Company, filed as an exhibit to the Form S-1
                    Registration Statement, Registration No. 33-43350

     **10.1         Sixth Restated Loan Agreement dated as of July 16, 1998,
                    among Clayton Williams Energy, Inc., Warrior Gas Co., CWEI
                    Acquisitions, Inc., Bank One, Texas, N.A., Banque Paribas
                    and the First National Bank of Chicago, filed as an exhibit
                    to the June 30, 1998 Form 10-Q

      *10.2         First Amendment to Sixth Restated Loan Agreement dated as of
                    November 20, 1998, among Clayton Williams Energy, Inc.,
                    Warrior Gas Co., CWEI Acquisitions, Inc., Bank One, Texas,
                    N.A., Paribas, Union Bank of California, N.A., and 
                    Compass Bank.

      *10.3         Second Amendment to the Sixth Restated Loan Agreement dated
                    as of March 26, 1999, among Clayton Williams Energy, Inc.,
                    Warrior Gas Co., CWEI Acquisitions, Inc., Bank One, Texas,
                    N.A., Paribas and Union Bank of California, N.A.

     **10.4         1993 Stock Compensation Plan, filed as an exhibit to the
                    Form S-8 Registration Statement, Registration No. 33-68318

     **10.5         First Amendment to 1993 Stock Compensation Plan, filed as an
                    exhibit to the December 31, 1995 Form 10-K

     **10.6         Second Amendment to the 1993 Stock Compensation Plan, filed
                    as an exhibit to the Form S-8 Registration Statement,
                    Registration No. 33-68318

     **10.7         Outside Directors Stock Option Plan, filed as an exhibit to
                    the Form S-8 Registration Statement, Registration No.
                    33-68316

     **10.8         First Amendment to Outside Directors Stock Option Plan,
                    filed as an exhibit to the December 31, 1995 Form 10-K

                                       26
<PAGE>
<CAPTION>
      EXHIBIT
      NUMBER                            DESCRIPTION OF EXHIBIT
      -------                           ----------------------
      <S>           <C>
     **10.9         Bonus Incentive Plan, filed as an exhibit to the Form S-8
                    Registration Statement, Registration No. 33-68320

     **10.10        First Amendment to Bonus Incentive Plan, filed as an exhibit
                    to the December 31, 1997 Form 10-K

     **10.11        Amended and Restated 401(k) Plan & Trust, filed as an
                    exhibit to the December 31, 1995 Form 10-K

     **10.12        Second Amendment to Amended and Restated 401(k) Plan &
                    Trust, filed as an exhibit to the December 31, 1995 Form
                    10-K

     **10.13        Third Amendment to Amended and Restated 401(k) Plan & Trust,
                    filed as an exhibit to the December 31, 1995 Form 10-K

     **10.14        Executive Incentive Stock Compensation Plan, filed as an
                    exhibit to the Form S-8 Registration Statement, Registration
                    No. 33-92834

     **10.15        First Amendment to Executive Incentive Stock Compensation
                    Plan, filed as an exhibit to the December 31, 1996 Form 10-K

     **10.16        Consolidation Agreement dated May 13, 1993 among Clayton
                    Williams Energy, Inc., Warrior Gas Co. and the Williams
                    Entities, filed as an exhibit to the Form S-1 Registration
                    Statement, Registration No. 33-43350

     **10.17        Agreement dated April 23, 1993 between the Company and
                    Robert C. Lyon, filed as an exhibit to the Form S-1
                    Registration Statement, Registration No. 33-43350

     **10.18        Service Agreement effective October 1, 1995 among Clayton
                    Williams Energy, Inc. and certain Williams Entities, filed
                    as an exhibit to the December 31, 1995 Form 10-K

     **21           Subsidiaries of the Registrant, filed as an exhibit to the
                    December 31, 1996 Form 10-K

      *23.1         Consent of Arthur Andersen LLP

      *23.2         Consent of Williamson Petroleum Consultants, Inc.

      *24.1         Power of Attorney

      *24.2         Certified copy of resolution of Board of Directors of
                    Clayton Williams Energy, Inc. authorizing signature pursuant
                    to Power of Attorney

      *27           Financial Data Schedules for the year ended December 31,
                    1998
</TABLE>
- ---------------
        *           Filed herewith
       **           Incorporated by reference to the filing indicated

                                       27
<PAGE>

                                   SIGNATURES

    In accordance with 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.


                                  CLAYTON WILLIAMS ENERGY, INC.
                                  (Registrant)

                                  By: /s/ CLAYTON W. WILLIAMS, JR. *
                                      ---------------------------------------
                                          Clayton W. Williams, Jr.
                                       Chairman of the Board, President
                                         and Chief Executive Officer

       In accordance with the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons on behalf of
the registrant and in the capacities and on the dates indicated.
<TABLE>
<CAPTION>
               Signature                              Title                      Date      
 -----------------------------------   -----------------------------------   --------------
 <S>                                   <C>                                   <C>
    /s/ CLAYTON W. WILLIAMS, JR. *     Chairman of the Board,                March 30, 1999
 -----------------------------------   President and Chief Executive
       Clayton W. Williams, Jr.        Officer and Director         

          /s/ L. PAUL LATHAM           Executive Vice President,             March 30, 1999
 -----------------------------------   Chief Operating Officer and
            L. Paul Latham             Director                   

          /s/ MEL G. RIGGS *           Senior Vice President -               March 30, 1999
 -----------------------------------   Finance, Secretary, Treasurer,      
             Mel G. Riggs              Chief Financial Officer and Director

        /s/ STANLEY S. BEARD *         Director                              March 30, 1999
 -----------------------------------
           Stanley S. Beard

       /s/ WILLIAM P. CLEMENTS *       Director                              March 30, 1999
 -----------------------------------
          William P. Clements

        /s/ ROBERT L. PARKER *         Director                              March 30, 1999
 -----------------------------------
           Robert L. Parker

*By:      /s/ L. PAUL LATHAM        
    --------------------------------
            L. Paul Latham
           ATTORNEY-IN-FACT
</TABLE>

                                       28

<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
Report of Independent Public Accountants.............................        F-2

Consolidated Balance Sheets..........................................        F-3

Consolidated Statements of Operations................................        F-4

Consolidated Statements of Stockholders' Equity......................        F-5

Consolidated Statements of Cash Flows................................        F-6

Notes to Consolidated Financial Statements...........................        F-7
</TABLE>


                                       F-1

<PAGE>

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors of
Clayton Williams Energy, Inc.:

       We have audited the accompanying consolidated balance sheets of Clayton
Williams Energy, Inc. as of December 31, 1998 and 1997, and the related
consolidated statements of operations, stockholders' equity and cash flows for
each of the three years in the period ended December 31, 1998. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

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

       In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of Clayton Williams
Energy, Inc. as of December 31, 1998 and 1997, and the results of its operations
and cash flows for each of the three years in the period ended December 31,
1998, in conformity with generally accepted accounting principles.





                                       ARTHUR ANDERSEN LLP

Dallas, Texas
    March 11, 1999


                                       F-2

<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
                           CONSOLIDATED BALANCE SHEETS
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                       ASSETS
                                                                                           DECEMBER 31,            
                                                                                -----------------------------------
                                                                                     1998                1997      
                                                                                ---------------    ----------------
<S>                                                                             <C>                <C>
CURRENT ASSETS
     Cash and cash equivalents.............................................     $       1,424      $        2,150
     Accounts receivable:
         Trade, net........................................................             6,782               4,197
         Affiliates........................................................               244                 173
         Oil and gas sales.................................................             3,628               9,126
     Inventory.............................................................             1,230               2,530
     Property held for resale..............................................             7,521                  -
     Other.................................................................               482               1,243  
                                                                                ---------------    ----------------
                                                                                       21,311              19,419  
                                                                                ---------------    ----------------
PROPERTY AND EQUIPMENT
     Oil and gas properties, successful efforts method.....................           424,360             412,352
     Natural gas gathering and processing systems..........................             8,292               7,869
     Other.................................................................            10,480              10,411  
                                                                                ---------------    ----------------
                                                                                      443,132             430,632
     Less accumulated depreciation, depletion and amortization.............          (343,857)           (315,559) 
                                                                                ---------------    ----------------
         Property and equipment, net.......................................            99,275             115,073 
                                                                                ---------------    ----------------
OTHER ASSETS...............................................................                67                  70  
                                                                                ---------------    ----------------
                                                                                $     120,653      $      134,562  
                                                                                ===============    ================
                                        LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
     Accounts payable:
         Trade.............................................................     $      16,384      $       16,480
         Affiliates........................................................                65                 603
         Oil and gas sales.................................................             3,433               7,679
     Current maturities of long-term debt..................................            15,800                  42
     Accrued liabilities and other.........................................             1,477                 984  
                                                                                ---------------    ----------------
                                                                                       37,159              25,788  
                                                                                ---------------    ----------------
LONG-TERM DEBT.............................................................            39,100              35,700  
                                                                                ---------------    ----------------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY:
     Preferred stock, par value $.10 per share; authorized - 3,000,000
      shares; issued and outstanding - none................................                -                  -
     Common stock, par value $.10 per share; authorized - 15,000,000
      shares; issued - 8,937,561 shares in 1998 and
      8,980,539 shares in 1997.............................................               894                 898
     Additional paid-in capital............................................            69,744              70,856
     Retained earnings (deficit)...........................................           (26,244)              2,840  
                                                                                ---------------    ----------------
                                                                                       44,394              74,594
     Less treasury stock, at cost (95,000 shares in 1997)..................               -                (1,520) 
                                                                                ---------------    ----------------
                                                                                       44,394              73,074  
                                                                                ---------------    ----------------
                                                                                $     120,653      $      134,562  
                                                                                ===============    ================

 The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>

                                       F-3
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                        (IN THOUSANDS, EXCEPT PER SHARE)
<TABLE>
<CAPTION>
                                                                               YEAR ENDED DECEMBER 31,             
                                                                  -------------------------------------------------
                                                                       1998             1997              1996     
                                                                  --------------    -------------    --------------
<S>                                                               <C>               <C>              <C>
REVENUES
     Oil and gas sales........................................    $     51,932      $    70,929      $     60,610
     Natural gas services.....................................           3,795            4,559             4,281  
                                                                  --------------    -------------    --------------
         Total revenues.......................................          55,727           75,488            64,891  
                                                                  --------------    -------------    --------------
COSTS AND EXPENSES
     Lease operations.........................................          14,237           16,205            14,776
     Exploration:
         Abandonments and impairments.........................          16,128            2,692               597
         Seismic and other....................................           4,501            7,629             1,036
     Natural gas services.....................................           3,242            3,955             3,437
     Depreciation, depletion and amortization.................          31,665           31,273            23,758
     Impairment of property and equipment.....................           8,493              236             1,186
     General and administrative...............................           4,299            4,181             3,266  
                                                                  --------------    -------------    --------------
         Total costs and expenses.............................          82,565           66,171            48,056  
                                                                  --------------    -------------    --------------
         Operating income (loss)..............................         (26,838)           9,317            16,835  
                                                                  --------------    -------------    --------------
OTHER INCOME (EXPENSE)
     Interest expense.........................................          (2,384)          (1,767)           (3,440)
     Other....................................................             138              217               335  
                                                                  --------------    -------------    --------------
         Total other income (expense).........................          (2,246)          (1,550)           (3,105) 
                                                                  --------------    -------------    --------------
INCOME (LOSS) BEFORE INCOME TAXES.............................         (29,084)           7,767            13,730  
                                                                  --------------    -------------    --------------
INCOME TAX EXPENSE
     Current..................................................              -                -                 -
     Deferred.................................................              -                -                 -   
                                                                  --------------    -------------    --------------
         Total income tax expense.............................              -                -                 -   
                                                                  --------------    -------------    --------------
NET INCOME (LOSS).............................................    $    (29,084)     $     7,767      $     13,730  
                                                                  ==============    =============    ==============
Net income (loss) per common share:
     Basic....................................................    $      (3.27)     $       .87      $       1.80  
                                                                  ==============    =============    ==============
     Diluted..................................................    $      (3.27)     $       .85      $       1.76  
                                                                  ==============    =============    ==============
Weighted average common shares outstanding:
     Basic....................................................           8,905            8,888             7,624  
                                                                  ==============    =============    ==============
     Diluted..................................................           8,905            9,094             7,800  
                                                                  ==============    =============    ==============

              The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>

                                       F-4
<PAGE>

                         CLAYTON WILLIAMS ENERGY, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                              COMMON STOCK    
                                            ------------------   ADDITIONAL    RETAINED
                                             NO. OF     PAR       PAID-IN      EARNINGS     TREASURY
                                            SHARES     VALUE      CAPITAL     (DEFICIT)       STOCK     TOTAL 
                                            ------    --------   ---------    ---------     --------- ---------
<S>                                         <C>       <C>         <C>         <C>           <C>       <C>     
BALANCE,
   December 31, 1995 ..................      7,410    $    741    $ 52,912    $(18,657)     $    -    $ 34,996

        Sale of stock through secondary
         public offering, net of
         offering costs ...............      1,428         143      16,874           -           -      17,017
        Issuance of stock through
         compensation plans ...........         90           9         462           -           -         471
        Net income ....................          -           -           -      13,730           -      13,730
                                          --------    --------    --------    --------    --------    --------
BALANCE,
   December 31, 1996 ..................      8,928         893      70,248      (4,927)          -      66,214

        Repurchase of common stock
         for  treasury ................          -           -           -           -      (1,520)     (1,520)
        Issuance of stock through
         compensation plans ...........         53           5         608           -           -         613
        Net income ....................          -           -           -       7,767           -       7,767
                                          --------    --------    --------    --------    --------    --------
BALANCE,
   December 31, 1997 ..................      8,981         898      70,856       2,840      (1,520)     73,074

        Cancellation of treasury stock         (95)         (9)     (1,511)          -       1,520           -
        Issuance of stock through
         compensation plans ...........         52           5         399           -           -         404
        Net loss ......................          -           -           -     (29,084)          -     (29,084)
                                          --------    --------    --------    --------    --------    --------
BALANCE,
   December 31, 1998 ..................      8,938    $    894    $ 69,744    $(26,244)$         -    $ 44,394
                                          ========    ========    ========    ========    ========    ========

           The accompanying notes are an integral part of these consolidated financial statements.            
</TABLE>

                                       F-5
<PAGE>

                                            CLAYTON WILLIAMS ENERGY, INC.
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                   (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                               YEAR ENDED DECEMBER 31,             
                                                                  -------------------------------------------------
                                                                       1998             1997              1996     
                                                                  --------------    -------------    --------------
<S>                                                               <C>               <C>              <C>
CASH FLOWS FROM OPERATING ACTIVITIES
     Net income (loss)........................................    $    (29,084)     $     7,767      $     13,730
     Adjustments to reconcile net income (loss) to cash
       provided by operating activities:
         Depreciation, depletion and amortization.............          31,665           31,273            23,758
         Impairment of property and equipment.................           8,493              236             1,186
         Exploration costs....................................          16,128            2,692               597
         Gain on sales of property and equipment..............             (53)            (155)             (293)
         Other................................................             375              582               445
     Changes in operating working capital:
         Accounts receivable..................................           2,842           (1,088)           (3,871)
         Accounts payable.....................................           1,448              766             4,824
         Other................................................           1,691           (2,749)              (70) 
                                                                  --------------    -------------    --------------
              Net cash provided by operating activities.......          33,505           39,324            40,306  
                                                                  --------------    -------------    --------------
CASH FLOWS FROM INVESTING ACTIVITIES
     Additions to property and equipment......................         (53,720)         (56,167)          (33,100)
     Proceeds from sales of property and equipment............             260              303             3,862  
                                                                  --------------    -------------    --------------
              Net cash used in investing activities...........         (53,460)         (55,864)          (29,238) 
                                                                  --------------    -------------    --------------
CASH FLOWS FROM FINANCING ACTIVITIES
     Proceeds from long-term debt.............................          19,200           17,700                -
     Repayments of long-term debt.............................              -                -            (26,935)
     Repurchase of common stock for treasury..................              -            (1,520)              -
     Proceeds from sale of common stock.......................              29               31            17,043  
                                                                  --------------    -------------    --------------
              Net cash provided by (used in) financing
               activities.....................................          19,229           16,211            (9,892) 
                                                                  --------------    -------------    --------------
NET INCREASE (DECREASE) IN CASH AND
 CASH EQUIVALENTS.............................................            (726)            (329)            1,176

CASH AND CASH EQUIVALENTS
     Beginning of period......................................           2,150            2,479             1,303  
                                                                  --------------    -------------    --------------
     End of period............................................    $      1,424      $     2,150      $      2,479  
                                                                  ==============    =============    ==============
SUPPLEMENTAL DISCLOSURES
     Cash paid for interest, net of amounts
      capitalized.............................................    $      2,291      $     1,668      $      3,434  
                                                                  ==============    =============    ==============

              The accompanying notes are an integral part of these consolidated financial statements.
</TABLE>

                                       F-6
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.     NATURE OF OPERATIONS

       Clayton Williams Energy, Inc. and its subsidiaries (collectively, the
"Company") is an independent oil and gas company engaged in the exploration for
and development and production of oil and natural gas primarily in South and
East Texas, Southeastern New Mexico, the Texas Gulf Coast, Louisiana and
Mississippi.

       Substantially all of the Company's oil and gas production is sold under
short-term contracts which are market-sensitive. Accordingly, the Company's
financial condition, results of operations, and capital resources are highly
dependent upon prevailing market prices of, and demand for, oil and natural gas.
These commodity prices are subject to wide fluctuations and market uncertainties
due to a variety of factors that are beyond the control of the Company. These
factors include the level of global demand for petroleum products, foreign
supply of oil and gas, the establishment of and compliance with production
quotas by oil-exporting countries, weather conditions, the price and
availability of alternative fuels, and overall economic conditions, both foreign
and domestic. From time to time, the Company utilizes hedging transactions with
respect to a portion of its oil and gas production to mitigate its exposure to
price fluctuations (see Note 9).

2.     SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

       ESTIMATES AND ASSUMPTIONS
       The preparation of financial statements in conformity with generally
accepted accounting principles requires management of the Company 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.

       PRINCIPLES OF CONSOLIDATION
       The consolidated financial statements include the accounts of Clayton
Williams Energy, Inc. and its subsidiaries. The Company accounts for its
interests in joint ventures and partnerships (all of which are undivided) using
the proportionate consolidation method, whereby its share of assets,
liabilities, revenues and expenses are consolidated with other operations. All
significant intercompany transactions and balances associated with the
consolidated operations have been eliminated.

       OIL AND GAS PROPERTIES
       The Company follows the successful efforts method of accounting for its
oil and gas properties, whereby costs of productive wells, developmental dry
holes and productive leases are capitalized and amortized using the
unit-of-production method based on estimated proved reserves. Sales proceeds
from sales of individual properties are credited to property costs. No gain or
loss is recognized until the entire amortization base is sold or abandoned.

       Costs of acquisition of leaseholds are capitalized. Unproved oil and gas
properties with individually significant acquisition costs are periodically
assessed and any impairment in value is charged to exploration costs. The amount
of impairment recognized on unproved properties which are not individually
significant is determined by amortizing the costs of such properties within
appropriate groups based on the Company's historical experience, acquisition
dates and average lease terms. The costs of unproved properties which are
determined to hold proved reserves are transferred to proved oil and gas
properties.

       Exploration costs, including geological and geophysical expenses and
delay rentals, are charged to expense as incurred. Exploratory drilling costs,
including the cost of stratigraphic test wells, are initially capitalized but
charged to exploration expense if and when the well is determined to be
unsuccessful.

                                       F-7
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

       NATURAL GAS AND OTHER PROPERTY AND EQUIPMENT
       Natural gas gathering and processing systems consist primarily of gas
gathering pipelines, compressors and gas processing plants. Other property and
equipment consists primarily of field equipment and facilities, office
equipment, leasehold improvements and vehicles. Major renewals and betterments
are capitalized while the costs of repairs and maintenance are charged to
expense as incurred. The costs of assets retired or otherwise disposed of and
the applicable accumulated depreciation are removed from the accounts, and any
gain or loss is included in other income in the accompanying consolidated
statements of operations.

       Depreciation of natural gas gathering and processing systems and other
property and equipment is computed on the straight-line method over the
estimated useful lives of the assets, which range from 3 to 39 years.

       VALUATION OF PROPERTY AND EQUIPMENT
       The Company follows the provisions of Statement of Financial Accounting
Standards No. 121 "Accounting for Impairment of Long-Lived Assets" ("SFAS 121"),
which requires that the Company's long-lived assets, including its oil and gas
properties, be assessed for potential impairment in their carrying values
whenever events or changes in circumstances indicate such impairment may have
occurred.

       SFAS 121 provides for future revenue from the Company's oil and gas
production to be estimated at prices at which management predicts such products
will be sold. In evaluating its oil and gas properties for impairment at
December 31, 1998, management has estimated such future product prices at levels
which it believes are reasonable and supportable, but which exceed the current
market prices for oil and gas. Any downward revisions to management's estimates
of product prices could result in additional impairments of its oil and gas
properties in future periods.

       INCOME TAXES
       The Company follows the asset and liability method prescribed by
Statement of Financial Accounting Standards No. 109 "Accounting for Income
Taxes" ("SFAS 109"). Under this method of accounting for income taxes, deferred
tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of
existing assets and liabilities and their respective tax bases. Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled. Under SFAS 109, the effect on deferred tax assets and
liabilities of a change in enacted tax rates is recognized in income in the
period that includes the enactment date.

       INVENTORY
       Inventory consists primarily of tubular goods and other well equipment
which the Company plans to utilize in its ongoing exploration and development
activities and is carried at the lower of cost or market value.

       CAPITALIZATION OF INTEREST
       Interest costs associated with maintaining the Company's inventory of
unproved oil and gas properties are capitalized. During the years ended December
31, 1998, 1997 and 1996, the Company capitalized interest totaling approximately
$967,000, $346,000 and $68,000, respectively.

       STATEMENTS OF CASH FLOWS
       The Company considers all highly liquid investments with original
maturities of three months or less to be cash equivalents.

                                       F-8
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

       NET INCOME (LOSS) PER COMMON SHARE
       The Company computes net income (loss) per common share in accordance
with Statement of Financial Accounting Standards No. 128 "Earnings Per Share"
("SFAS 128"). Basic net income (loss) per common share is based on the weighted
average number of common shares outstanding during each period. Diluted net
income (loss) per share gives further effect to the additional dilution, if any,
related to outstanding employee stock options. Because the Company reported a
net loss in 1998, the effects of outstanding employee stock options were
anti-dilutive.

       STOCK-BASED COMPENSATION
       The Company accounts for stock-based compensation utilizing the intrinsic
value method prescribed by Accounting Principles Board Opinion No. 25
"Accounting for Stock Issued to Employees" ("APB 25").

       REVENUE RECOGNITION AND GAS BALANCING
       The Company utilizes the sales method of accounting for natural gas
revenues whereby revenues are recognized based on the amount of gas sold to
purchasers. The amount of gas sold may differ from the amount to which the
Company is entitled based on its revenue interests in the properties. The
Company did not have any significant imbalance positions at December 31, 1998,
1997 or 1996.

3.     LONG-TERM DEBT

       Long-term debt consists of the following:
<TABLE>
<CAPTION>
                                                                                         DECEMBER 31,         
                                                                                ------------------------------
                                                                                    1998              1997    
                                                                                -------------    -------------
                                                                                        (IN THOUSANDS)
       <S>                                                                      <C>              <C>
       Secured Bank Credit Facility (matures July 31, 2001)................     $    54,900      $    35,700
       Other...............................................................              -                42  
                                                                                -------------    -------------
                                                                                     54,900           35,742
       Less current maturities.............................................          15,800               42  
                                                                                -------------    -------------
                                                                                $    39,100      $    35,700  
                                                                                =============    =============
</TABLE>

       Aggregate maturities of long-term debt at December 31, 1998 are as 
follows:  1999 -  $15,800,000;  2000 - $7,800,000;  and 2001 - $31,300,000.

       SECURED BANK CREDIT FACILITY
       The Company's secured bank credit facility provides for a revolving loan
facility in an amount not to exceed the lesser of the borrowing base, as
established by the banks, or that portion of the borrowing base determined by
the Company to be the elected borrowing limit. At December 31, 1998, the
borrowing base was $57 million and the outstanding advances were $54.9 million.
In January 1999, the borrowing base was reduced to $53 million to give effect to
the sale of certain assets in Matagorda County, Texas. The borrowing base, which
is based on the discounted present value of future net revenues from oil and gas
production, is subject to redetermination at any time, but at least
semi-annually, and is made at the discretion of the banks. Substantially all of
the Company's oil and gas properties are pledged to secure advances under the
credit facility.

       In March 1999, the banks completed a borrowing base review and elected to
maintain the borrowing base at $53 million until the Company consummates the
sale of its Jalmat assets (see Note 4). Once the Jalmat sale is completed, the
borrowing base will reduce to $43 million and will also be subject to monthly
commitment reductions of $650,000 beginning in July 1999. The adjusted borrowing
base will remain in effect until the next scheduled borrowing base
redetermination in November 1999. Based on these amended terms, the Company will
be required to repay $15.8 million of indebtedness on the credit facility 

                                       F-9
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

in 1999 and has reclassified that amount as a current liability in the 
accompanying consolidated balance sheet. However, if the Jalmat sale does not 
occur by May 1, 1999, the banks will cause the borrowing base to be 
redetermined. If the redetermined borrowing base is less than the amount of 
outstanding indebtedness, the Company will be required to (i) pledge 
additional collateral, (ii) prepay the excess in not more than five equal 
monthly installments, or (iii) elect to convert the entire amount of 
outstanding indebtedness to a term obligation based on amortization formulas 
set forth in the loan agreement.

       If funds available from asset sales, combined with operating cash 
flow, are not sufficient to fund its debt repayments and anticipated levels 
of capital expenditures, the Company will be required to seek alternative 
forms of capital resources, including the sale of other assets and the 
issuance of debt or equity securities. Although the Company believes it will 
be able to obtain funds pursuant to one or more of these alternatives, if 
needed, management cannot be assured that any such capital resources will be 
available to the Company. If additional capital resources are needed, but the 
Company is unable to obtain such capital resources on a timely basis, the 
Company may not be able to maintain a level of liquidity sufficient to meet 
its obligations as they mature or remain in compliance with the required 
financial covenants contained in the credit facility.

       All outstanding balances on the credit facility may be designated, at 
the Company's option, as either "Base Rate Loans" or "Eurodollar Loans" (as 
defined in the loan agreement), provided that not more than two Eurodollar 
traunches may be outstanding at any time. Base Rate Loans bear interest at 
the fluctuating Base Rate plus a Base Rate Margin ranging from 0% to 3/8% per 
annum, depending on levels of outstanding advances and letters of credit. 
Eurodollar Loans bear interest at the LIBOR rate plus a Eurodollar Margin 
ranging from 1.75% to 2.5% per annum (as amended in March 1999). At December 
31, 1998, the Company's indebtedness under the credit facility consisted of 
$48 million of Eurodollar Loans at a rate of 7.1% and $6.9 million of Base 
Rate Loans at a rate of 8.1%.

       In addition, the Company pays the banks a commitment fee equal to 1/4% 
per annum on the unused portion of the revolving loan commitment. Interest on 
the revolving loan and commitment fees are payable quarterly, and all 
outstanding principal and interest will be due July 31, 2001.

       The loan agreement contains financial covenants that are computed 
quarterly and require the Company to maintain minimum levels of working 
capital, cash flow and net tangible assets. In March 1999, the Company and 
the banks amended the loan agreement with respect to the computations 
required for the fourth quarter of 1998 and all quarters in 1999. The Company 
was in compliance with all of the adjusted financial covenants at December 
31, 1998.

4.     PROPERTY HELD FOR RESALE

       At December 31, 1998, the Company had identified two properties for 
sale in 1999. In January 1999, the Company completed the sale of its interest 
in eight non-operated oil and gas wells located in Matagorda County, Texas 
for $5.2 million. In March 1999, the Company entered into a definitive 
agreement for the sale of its interests in the Jalmat Field located in Lea 
County, New Mexico for $12.5 million. The Jalmat sale is scheduled to close 
in April 1999. Proceeds from these sales will be used to reduce indebtedness 
on the secured bank credit facility. The net book value of these properties 
aggregating $7.5 million has been classified as a current asset in the 
accompanying consolidated balance sheet.

5.     STOCKHOLDERS' EQUITY

       In November 1996, the Company received $17,017,000, net of 
underwriter's discounts and other offering costs totaling $1,541,000, from 
the sale of 1,427,500 shares of common stock to the public at a 

                                       F-10

<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

price of $13.00. Proceeds from the offering were used to repay indebtedness 
on the secured bank credit facility.

       In January 1997, the Company repurchased shares of its common stock on 
the open market at a cost of $1,520,000.

       In June 1998, the Company cancelled the 95,000 shares of its common 
stock held as treasury stock. The cost of the cancelled shares, which totaled 
$1,520,000, was reclassified as a reduction in common stock and additional 
paid-in capital.

6.     EARNINGS PER SHARE

         In 1997, the Company adopted SFAS 128, which changes the method of 
computing and disclosing earnings per share for periods ending after December 
15, 1997. In accordance with SFAS 128, basic earnings per common share was 
computed by dividing net income (loss) by the weighted average number of 
shares of common stock outstanding during the period. Diluted earnings per 
common share was computed by including the dilutive effect, if any, of 
outstanding employee stock options utilizing the treasury stock method. All 
prior periods have been restated to give effect to the adoption of SFAS 128, 
the impact of which was immaterial. For all periods presented, the 
differences between basic shares and diluted shares were attributable to the 
dilutive effect of employee stock options.

7.     STOCK COMPENSATION PLANS

       1993 PLAN
       The Company has reserved 898,200 shares of common stock for issuance
under the 1993 Stock Compensation Plan ("1993 Plan"). The 1993 Plan provides for
the issuance of nonqualified stock options with an exercise price which is not
less than the market value of the Company's common stock on the date of grant.
All options granted through December 31, 1998 expire 10 years from the date of
grant and become exercisable based on varying vesting schedules.

       The following table reflects activity in the 1993 Plan for 1998, 1997 and
1996.
<TABLE>
<CAPTION>
                                      1998                           1997                          1996            
                           --------------------------     --------------------------    ---------------------------
                                            WEIGHTED                      WEIGHTED                       WEIGHTED
                                             AVERAGE                       AVERAGE                        AVERAGE
                             SHARES           PRICE         SHARES          PRICE          SHARES          PRICE   
                             -------        --------        -------        --------        -------       --------  
<S>                          <C>            <C>             <C>            <C>             <C>           <C>
Beginning of year.....       632,269         $10.99         458,766          $8.46        151,601           $2.45
     Granted (a)......       110,168         $11.61         210,700         $15.36        321,500          $11.03
     Exercised........       (12,305)         $2.39         (12,791)         $2.53        (10,410)          $2.38
     Forfeited........        (8,080)        $11.69         (24,406)         $5.53         (3,925)          $2.82
                           -----------                    -----------                   -----------
End of year...........       722,052         $11.23         632,269         $10.99        458,766           $8.46
                           ===========                    ===========                   ===========

Exercisable...........       261,089          $7.72         194,357          $6.00        104,449           $2.47
                           ===========                    ===========                   ===========
Issuable..............       176,148                        265,931                       439,434  
                           ===========                    ===========                   ===========
</TABLE>
(a)  The Company granted new options as follows: 1998 - 102,168 shares at $11.69
     per share, 3,000 shares at $9.06 per share, and 5,000 shares at $11.50 per
     share; 1997 - 48,700 shares at $14.00 per share, 12,000 shares at $14.44
     per share, and 150,000 shares at $15.88 per share; and 1996 - 121,500
     shares at $3.25 per share and 200,000 shares at $15.75 per share.

                                       F-11
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

       DIRECTORS PLAN
       The Company has reserved 86,300 shares of common stock for issuance under
the Outside Directors Stock Option Plan ("Directors Plan"). Since inception of
the Directors Plan, the Company has issued options covering 18,000 shares of
common stock (3,000 per year from 1993 through 1998) at option prices ranging
from $3.25 to $18.50 per share. All options expire 10 years from the date of
grant and are fully exercisable upon issuance. At December 31, 1998, options to
purchase 18,000 shares were outstanding, and 68,300 shares remain available for
future grants.

       BONUS INCENTIVE PLAN
       The Company has reserved 115,500 shares of common stock for issuance
under the Bonus Incentive Plan. The plan provides that the Board of Directors
each year may award bonuses in cash, common stock of the Company, or a
combination thereof. In November 1997, cash awards totaling $31,500 and stock
awards totaling 9,310 shares of common stock at a market price of $16.00 per
share were granted to certain employees and officers. At December 31, 1998,
106,190 shares remain available for issuance under this plan.

       STOCK COMPENSATION PLANS
       In May 1995, the Company's Board of Directors adopted two stock
compensation plans, one for selected officers and one for outside directors of
the Company, permitting the Company to pay all or part of selected executives'
salaries and all outside director's fees in shares of common stock in lieu of
cash. The Company reserved an aggregate of 650,000 shares of common stock for
issuance under these plans. During 1998, 1997 and 1996, the Company issued
28,789, 30,808 and 67,785 shares, respectively, of common stock to one officer
in lieu of cash compensation aggregating $278,000, $421,000 and $384,000,
respectively. Three outside directors were issued 690 shares in 1997 and 11,581
shares in 1996 in lieu of cash compensation aggregating $12,000 and $61,000,
respectively. The amounts of such compensation are included in general and
administrative expense in the accompanying consolidated financial statements.
The Company terminated the outside directors stock compensation plan in January
1997.

       SUPPLEMENTAL DISCLOSURE
       In October 1995, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 123 "Accounting for Stock-Based
Compensation" ("SFAS 123"). SFAS 123 establishes a fair value method and
disclosure standards for stock-based employee compensation arrangements, such as
stock option plans. As permitted by SFAS 123, the Company has elected to
continue following the provisions of APB 25 for such stock-based compensation,
under which no compensation expense has been recognized. Had compensation
expense for these plans been determined consistent with SFAS 123, the Company's
net income (loss) and net income (loss) per share would have been as follows:
<TABLE>
<CAPTION>
                                                                        1998           1997            1996   
                                                                     -----------    -----------    -----------
                                                                         (IN THOUSANDS, EXCEPT PER SHARE)
    <S>                                                              <C>            <C>            <C>
    Net income (loss):
       As reported..............................................     $  (29,084)    $   7,767      $  13,730
       Pro forma................................................     $  (30,172)    $   7,175      $  13,558

    Net income (loss) per share:
       Basic:
           As reported..........................................     $    (3.27)    $     .87      $    1.80
           Pro forma............................................     $    (3.39)    $     .81      $    1.78

       Diluted:
           As reported..........................................     $    (3.27)    $     .85      $    1.76
           Pro forma............................................     $    (3.39)    $     .79      $    1.74
</TABLE>
                                       F-12
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

       SFAS 123 requires the use of option valuation models which were generally
developed for use in estimating the fair value of traded options which have no
vesting restrictions, are fully transferable and generally have shorter life
expectancies. These valuation models also require the input of highly subjective
assumptions, including the expected stock price volatility. Because the
Company's stock option plans have characteristics significantly different from
those of traded options, and because changes in the subjective input assumptions
can materially affect the fair value estimate, in management's opinion, the
existing models do not necessarily provide a reliable single measure of the fair
value of its employee stock options.

       For purposes of the above pro forma disclosures, the fair value of each
option grant is estimated as of the date of grant using the Black-Scholes option
pricing model with the following weighted average assumptions for grants in
1998, 1997, and 1996, respectively: risk-free interest rates of 5.2%, 6.1%, and
5.8%; dividend yields of 0%; volatility factors of the expected market price of
the Company's common stock of .55, .575, and .561; and a life expectancy of each
option of 10, 7, and 5.1 years.

8.     TRANSACTIONS WITH AFFILIATES

       During the periods presented, the Company and various entities controlled
by the Company's principal stockholder provided certain general and
administrative services to one another. General and administrative expenses in
the accompanying financial statements are net of charges by the Company to
affiliates for services aggregating $664,000, $684,000, and $615,000 for the
years ended December 31, 1998, 1997 and 1996, respectively, and include charges
to the Company by affiliates for rents and services aggregating $102,000,
$200,000 and $235,000 for the years ended December 31, 1998, 1997 and 1996,
respectively.

       Accounts receivable from affiliates and accounts payable to affiliates
include, among other things, amounts for charges whereby the Company is the
operator of certain wells in which affiliates own an interest. These charges are
on terms which are consistent with the terms offered to unaffiliated third
parties which own interests in wells operated by the Company.

9.     COMMITMENTS AND CONTINGENCIES

       LEASES
       The Company leases office space from affiliates and nonaffiliates under
noncancelable operating leases. Rental expense pursuant to the office leases
amounted to $345,000, $337,000 and $398,000 for the years ended December 31,
1998, 1997 and 1996, respectively. Included in property and equipment are assets
under capital leases aggregating $33,000 and $133,000, net of accumulated
depreciation, at December 31, 1997 and 1996, respectively.

       Future minimum payments under noncancelable leases at December 31, 1998,
are as follows:
<TABLE>
<CAPTION>
                                                                 OPERATING
                                                                  LEASES      
                                                            ------------------
                                                              (IN THOUSANDS)
       <S>                                                  <C>
       1999.............................................    $         550
       2000.............................................              500
       2001.............................................              434
       Thereafter.......................................               72     
                                                            ------------------
              Total minimum lease payments..............    $       1,556     
                                                            ==================
</TABLE>
                                       F-13
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

       CONCENTRATION OF CREDIT RISK
       The Company's revenues are derived principally from uncollateralized
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. The Company has not experienced significant credit losses on such
receivables.

       HEDGING ACTIVITIES
       From time to time, the Company utilizes forward sale and other financial
option arrangements, such as swaps and collars, to reduce price risks on the
sale of its oil and gas production. The Company accounts for such arrangements
as hedging activities and, accordingly, records all realized gains and losses as
oil and gas revenues in the period the hedged production is sold. Included in
oil and gas revenues are net gains totaling $9,871,000 in 1998 (comprised of
gains of $10,024,000, partially offset by losses of $153,000), gains totaling
$252,000 in 1997, and net losses totaling $1,156,000 in 1996 (comprised of
losses of $1,299,000 partially offset by gains of $143,000). As of December 31,
1998, the Company had realized losses aggregating $102,000 on early terminations
of swap arrangements covering 750,000 MMbtu of its gas production from January
1999 to May 1999. These losses will be recognized during 1999 as the hedged
production is sold. The Company also had options to sell an aggregate of 800,000
barrels of oil production for the period from January 1999 through June 1999 at
a price of $10.00. The cost of these options of $208,000 will be recognized
during 1999 as the hedged production is sold.

       LEGAL PROCEEDINGS
       The Company is a defendant in a suit styled The State of Texas, et al v.
Union Pacific Resources Company et al, presently pending in Lee County, Texas.
The suit attempts to establish a class action consisting of unidentified royalty
and working interest owners throughout the State of Texas. Among other things,
the plaintiffs are seeking actual and exemplary damages for alleged violation of
various statutes relating to common carriers and common purchasers of crude oil
including discrimination in the purchase of oil by giving preferential treatment
to defendants' own oil and conspiring to keep the posted price or sales price of
oil below market value. A general denial has been filed. Because the Company is
neither a common purchaser nor common carrier of oil, management of the Company
believes there is no merit to the allegations as they relate to the Company or
its operations.

       The Company is involved in various legal proceedings arising in the
normal course of its business, including actions for which insurance coverage is
available. While the ultimate results of these proceedings cannot be predicted
with certainty, the Company does not believe that the outcome of any of these
matters will have, individually or in the aggregate, a material adverse effect
on its financial condition; however, they could have a material impact on
results of operations in an annual or interim period.

10.    IMPAIRMENT OF PROPERTY AND EQUIPMENT

       During 1996, the Company recorded a provision for impairment of property
and equipment under SFAS 121 totaling $1.2 million resulting from a revision in
reserve estimates subsequent to December 31, 1995, attributable to a proved
undeveloped location in the Texas Gulf Coast area. In 1997, the Company recorded
an additional provision for impairment under SFAS 121 of $236,000 attributable
to certain minor-value properties.

       During 1998, the Company recorded a provision for impairment under SFAS
121 of $8.5 million attributable to certain oil and gas properties in east
central Texas, south Texas, the Texas Gulf Coast and Louisiana. The impairment
was caused primarily by a decline in forecasted oil and gas prices. Fair market
value of the impaired assets was estimated to be the present value of expected
future cash flows at an appropriate discount rate.

                                       F-14
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

11.    PURCHASES AND SALES OF ASSETS

       In January 1996, the Company sold its rights to the Buda and Georgetown
formations under approximately 28,000 net acres in Robertson County, Texas for
$3.5 million. The net proceeds were used to repay indebtedness on the secured
bank credit facility. No gain or loss was recognized on the sale.

       In October 1998, the Company purchased certain oil and gas properties in
north Texas for $1.8 million with an effective date of September 1, 1998.

       In November 1998, the Company and an affiliated limited partnership
acquired certain oil and gas properties in east Texas for an aggregate purchase
price of $41.2 million, net of closing adjustments. The effective date for
accounting purposes was December 1, 1998. All revenues and expenses subsequent
to the stated effective date of April 1, 1998 but prior to December 1, 1998 were
accounted for as adjustments to the purchase price. The Company acquired an
undivided 10% interest in the purchased assets for $4.9 million of the adjusted
purchase price. In addition, the Company serves as general partner of the
limited partnership which acquired the remaining 90%. After the limited partner
receives an agreed-upon rate of return, the Company's general partnership
interest will increase from 1% to 35%.

12.    INCOME TAXES

       Since the Company's consolidation in May 1993, the Company has 
incurred net losses for financial reporting purposes aggregating $26.2 
million and has recognized cumulative tax losses of approximately $35 million 
which can be carried forward and used to offset future taxable income. Tax 
loss carryforwards begin to expire in 2008. Due to the uncertainty of 
realizing the related future benefits from tax loss carryforwards, valuation 
allowances have been recorded to the extent net deferred tax assets exceed 
net deferred tax liabilities at December 31, 1998, 1997 and 1996.

       The tax effected temporary differences and tax loss carryforwards which
comprise net deferred tax assets and liabilities are as follows:
<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                          ----------------------------------------------------
                                                               1998               1997               1996
                                                          ---------------   ----------------   ---------------
                                                                             (IN THOUSANDS)
<S>                                                       <C>               <C>                <C>
Deferred tax assets (liabilities):
    Depreciable and depletable property..............     $      (2,394)    $      (12,828)    $     (10,216)
    Tax loss carryforwards...........................            12,295             12,584            12,737
    Other............................................               970                936               929
    Valuation allowance..............................           (10,871)              (692)           (3,450) 
                                                          ---------------   ----------------   ---------------
       Net deferred tax asset (liability)............     $          -      $           -      $          -   
                                                          ===============   ================   ===============
</TABLE>

       All of the differences between the statutory income tax rates and the
effective income tax rates are attributable to the change in the valuation
allowance.

13.    RECENT ACCOUNTING PRONOUNCEMENTS

       In June 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 130 "Reporting Comprehensive Income"
("SFAS 130"). SFAS 130 establishes standards for reporting and displaying of
comprehensive income and its components (revenue, expenses, gains and losses) in
a full set of general-purpose financial statements. For the years ended December
31, 1998, 1997 and 1996, the Company reported no differences between
comprehensive income and net income.

                                       F-15
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

       In June 1998, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 133 "Accounting for Derivative Instruments
and Hedging Activities" ("SFAS 133"). SFAS 133 establishes accounting and
reporting standards for derivative instruments and hedging activities. It
requires that derivatives be recognized as assets or liabilities and measured at
their fair value. SFAS 133 will be adopted in 2000 and is not expected to have a
material effect on the Company's financial condition or operations.

14.    COSTS OF OIL AND GAS PROPERTIES

       The following table sets forth certain information with respect to costs
incurred in connection with the Company's oil and gas producing activities:
<TABLE>
<CAPTION>
                                                                         YEAR ENDED DECEMBER 31,              
                                                          ----------------------------------------------------
                                                               1998               1997               1996     
                                                          ---------------   ----------------   ---------------
                                                                             (IN THOUSANDS)
       <S>                                                <C>               <C>                <C>
       Property acquisitions:
              Proved.................................     $       7,077     $           -      $       1,375
              Unproved...............................            10,602             14,042             5,002
       Developmental costs...........................             7,285             32,656            20,931
       Exploratory costs.............................            22,319             13,813             6,306  
                                                          ---------------   ----------------   ---------------
              Total..................................     $      47,283     $       60,511     $      33,614  
                                                          ===============   ================   ===============
</TABLE>

       The following table sets forth the capitalized costs for oil and gas
properties:
<TABLE>
<CAPTION>
                                                                                         DECEMBER 31,         
                                                                                ------------------------------
                                                                                    1998              1997    
                                                                                -------------    -------------
                                                                                        (IN THOUSANDS)
       <S>                                                                      <C>              <C>          
       Proved properties...................................................     $   415,471      $   393,672
       Unproved properties.................................................           8,889           18,680  
                                                                                -------------    -------------
       Total capitalized costs.............................................         424,360          412,352
       Accumulated depreciation, depletion and
         amortization......................................................        (328,231)        (300,569) 
                                                                                -------------    -------------
              Net capitalized costs........................................     $    96,129      $   111,783  
                                                                                =============    =============
</TABLE>

15.    OIL AND GAS RESERVE INFORMATION (UNAUDITED)

       The estimates of proved oil and gas reserves utilized in the preparation
of the consolidated financial statements were prepared by independent petroleum
engineers. Such estimates are in accordance with guidelines established by the
Securities and Exchange Commission and the Financial Accounting Standards Board,
which require that reserve reports be prepared under economic and operating
conditions existing at the registrant's year end with no provision for price and
cost escalations except by contractual arrangements. The Company's reserves are
substantially located onshore in the United States.

       The Company emphasizes that reserve estimates are inherently imprecise.
Accordingly, the estimates are expected to change as more current information
becomes available. In addition, a portion of the Company's proved reserves is
undeveloped, which increases the imprecision inherent in estimating reserves
which may ultimately be produced.

                                       F-16
<PAGE>

                          CLAYTON WILLIAMS ENERGY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

       The following table sets forth proved oil and gas reserves together with
the changes therein (oil in MBbls, gas in MMcf, gas converted to MBOE at one
MBbl per six MMcf):
<TABLE>
<CAPTION>
                                                                      YEAR ENDED DECEMBER 31,        
                                   -----------------------------------------------------------------------------------------------
                                               1998                             1997                              1996            
                                   -----------------------------    -----------------------------    -----------------------------
                                      Oil       Gas        MBOE       Oil        Gas        MBOE       Oil        Gas       MBOE 
                                   -------    -------    -------    -------    -------    -------    -------    -------    -------
<S>                                <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Proved reserves
   Beginning of period ..........    8,410     32,861     13,887      8,507     35,798     14,474      5,963     39,496     12,546
   Revisions ....................     (744)    (3,248)    (1,285)      (726)     1,020       (556)       457     (2,359)        64
   Extensions and discoveries ...      254      8,768      1,716      3,532      1,134      3,721      4,077        113      4,096
   Purchases of minerals-in-place      349      5,306      1,233          -          -          -        213      4,132        902
   Production ...................   (2,528)    (4,833)    (3,334)    (2,903)    (5,091)    (3,752)    (2,203)    (5,584)    (3,134)
                                   -------    -------    -------    -------    -------    -------    -------    -------    -------
   End of period ................    5,741     38,854     12,217      8,410     32,861     13,887      8,507     35,798     14,474
                                   =======    =======    =======    =======    =======    =======    =======    =======    =======
Proved developed reserves
   Beginning of period ..........    7,826     27,392     12,392      7,199     30,496     12,282      5,381     31,668     10,659
                                   =======    =======    =======    =======    =======    =======    =======    =======    =======
   End of period ................    5,504     32,215     10,873      7,826     27,392     12,392      7,199     30,496     12,282
                                   =======    =======    =======    =======    =======    =======    =======    =======    =======
</TABLE>
       The standardized measure of discounted future net cash flows relating to
proved reserves was as follows:
<TABLE>
<CAPTION>
                                                                                    DECEMBER 31,                   
                                                                  -------------------------------------------------
                                                                       1998             1997              1996     
                                                                  --------------    -------------    --------------
                                                                                    (IN THOUSANDS)
<S>                                                               <C>               <C>              <C>
Future cash inflows...........................................    $    128,149      $   219,528      $    342,576
Future costs:
       Production.............................................         (43,647)         (67,207)          (93,359)
       Development............................................          (9,999)         (13,445)          (15,543)
       Income taxes...........................................             -            (10,445)          (50,508) 
                                                                  --------------    -------------    --------------
Future net cash flows.........................................          74,503          128,431           183,166
10% discount factor...........................................         (22,442)         (36,028)          (47,453) 
                                                                  --------------    -------------    --------------
Standardized measure of discounted future net cash flows......    $     52,061      $    92,403      $    135,713  
                                                                  ==============    =============    ==============
</TABLE>

       Changes in the standardized measure of discounted future net cash flows
relating to proved reserves were as follows:
<TABLE>
<CAPTION>
                                                                               YEAR ENDED DECEMBER 31,             
                                                                  -------------------------------------------------
                                                                       1998             1997              1996     
                                                                  --------------    -------------    --------------
                                                                                   (IN THOUSANDS)
<S>                                                               <C>               <C>              <C>
Standardized measure, beginning of period.....................    $     92,403      $   135,713      $     88,830
Net changes in sales prices, net of production costs..........         (31,210)         (49,024)           56,812
Revisions of quantity estimates...............................          (6,103)          (4,376)              811
Accretion of discount.........................................           9,992           16,067             8,883
Changes in future development costs, including
 development costs incurred that reduced future
 development costs............................................           8,415            8,622             5,713
Changes in timing and other...................................          (2,758)            (874)             (887)
Net change in income taxes....................................           7,515           17,442           (24,957)
Extensions and discoveries....................................           7,165           23,557            38,703
Sales, net of production costs................................         (37,695)         (54,724)          (45,834)
Purchases of minerals-in-place................................           4,337               -              7,639  
                                                                  --------------    -------------    --------------
Standardized measure, end of period...........................    $     52,061      $    92,403      $    135,713  
                                                                  ==============    =============    ==============
</TABLE>
                                       F-17
<PAGE>

                                INDEX TO EXHIBITS
<TABLE>
<CAPTION>
      EXHIBIT
      NUMBER                                   DESCRIPTION OF EXHIBIT
      -------       -------------------------------------------------------------
      <S>           <C>
      10.2          First Amendment to Sixth Restated Loan Agreement dated as of
                    November 20, 1998, among Clayton Williams Energy, Inc.,
                    Warrior Gas Co., CWEI Acquisitions, Inc., Bank One, Texas,
                    N.A., Paribas, Union Bank of California, N.A., and Compass Bank

      10.3          Second Amendment to the Sixth Restated Loan Agreement dated
                    as of March 26, 1999, among Clayton Williams Energy, Inc.,
                    Warrior Gas Co., CWEI Acquisitions, Inc., Bank One, Texas,
                    N.A., Paribas and Union Bank of California, N.A.

      23.1          Consent of Arthur Andersen LLP

      23.2          Consent of Williamson Petroleum Consultants, Inc.

      24.1          Power of Attorney

      24.2          Certified copy of resolution of Board of Directors of
                    Clayton Williams Energy, Inc. authorizing signature pursuant
                    to Power of Attorney

      27            Financial Data Schedules for the year ended December 31,
                    1998
</TABLE>



<PAGE>

                                     EXHIBIT 10.2

First Amendment to Sixth Restated Loan Agreement dated as of November 20, 1998,
among Clayton Williams Energy, Inc., Warrior Gas Co., CWEI Acquisitions, Inc.,
Bank One, Texas, N.A., Paribas, Union Bank of California, N.A., and Compass Bank

<PAGE>

                   FIRST AMENDMENT TO SIXTH RESTATED LOAN AGREEMENT

     THIS FIRST AMENDMENT TO SIXTH RESTATED LOAN AGREEMENT (hereinafter referred
to as the "First Amendment") executed as of the 20th day of November, 1998, by
and among CLAYTON WILLIAMS ENERGY, INC., a Delaware corporation (the "CWE"),
WARRIOR GAS CO., a Texas corporation ("Warrior") (CWE and Warrior being
hereinafter sometimes collectively referred to as "Borrower"), CWEI
ACQUISITIONS, INC., a Delaware corporation (hereinafter referred to as
"Guarantor"), BANK ONE, TEXAS, N.A., a national banking association ("Bank
One"), PARIBAS, a French banking corporation ("Paribas"), Union Bank of
California, N.A. ("Union") and Compass Bank, an Alabama state bank ("Compass"),
Bank One, Paribas, Union Bank and Compass each in their capacity as a lender
hereunder together with each and every future holder of any note issued pursuant
to this Agreement are hereinafter collectively referred to as "Banks", and
individually as a "Bank") and Bank One, as "Agent".

                                 W I T N E S S E T H:

     WHEREAS, on July 16, 1998 Borrower, Guarantor, Bank One, Paribas and Agent
entered into a Sixth Restated Loan Agreement (the "Sixth Restated"); and

     WHEREAS, the Borrower and the Banks have agreed to make certain changes to
the Sixth Restated and in order to facilitate certain of such changes Bank One
has agreed to assign a portion of its interest in the rights and obligations
under the Sixth Restated to Union and Compass (together the "New Banks") making
the New Banks parties to, and "Banks" under the Sixth Restated.

     NOW, THEREFORE, the parties hereto agree as follows:

     1.   Unless otherwise defined herein, all defined terms used herein shall
have the same meaning ascribed to such terms in the Restated Loan Agreement.

     2.   Section 13(k) of the Sixth Restated Loan Agreement is hereby amended
by striking the words "and" after Section 13(k)(v) thereof, striking the "." at
the end of Section 13(k)(vi) and substituting "; and" in lieu thereof and by
adding the following new Subsection 13(k)(vii) thereto as follows:

          "(vii)    Guarantor's initial investment of $425,000 in Clayton
     Williams Acquisition Partnership, Ltd. ("Acquisition") and additional
     investments in Acquisition equal to one percent (1%) of all capital
     contributions made to Acquisition by its general and limited partners, but
     only to the extent such contributions are required by the partnership
     agreement of Acquisition, provided that immediately before and after giving
     effect to such additional investments no default or Event of Default shall
     exist."

<PAGE>

     3.   This First Amendment shall be effective as of the date first above
written, but only upon satisfaction of the conditions precedent set forth in
Paragraph 6 hereto (the "First Amendment Effective Date").

     4.   As of the First Amendment Effective Date, the Borrowing Base shall be
$57,000,000 and the Monthly Commitment Reduction shall be $0 per month until
both the Borrowing Base and the Monthly Commitment Reduction are redetermined
pursuant to Section 7(b) of the Sixth Restated; provided, however, that once the
JC Fazzino No. 1 Well in Robertson County, Texas (the "Well") is tested to the
satisfaction of Borrower and Bank, the Borrowing Base shall be increased to
$60,000,000.

     5.   Subject to the satisfaction of the conditions set forth herein and the
execution and delivery of an Assignment and Acceptance Agreement in the form of
Exhibit "A" attached hereto and incorporated herein by reference for all
purposes, Bank One shall sell and assign to the New Banks, without recourse or
warranty, and each New Bank shall purchase and assume from Bank One, the
interest set forth in the Assignment and Acceptance Agreement. By executing this
First Amendment, Borrower and Agent are each consenting to the assignment to the
New Banks of the interest specified in the Assignment and Acceptance Agreement,
such consent being required by the provisions of Section 28 of the Sixth
Restated.

     6.   The obligations of Banks under this First Amendment shall be subject
to the satisfaction of the following conditions precedent:

          (a)  EXECUTION AND DELIVERY.   The Borrower shall have executed and
     delivered this First Amendment, and other required documents, all in form
     and substance satisfactory to the Banks;
 
          (b)  GUARANTOR'S EXECUTION AND DELIVERY.  The Guarantor shall have
     executed and delivered this First Amendment and other required documents,
     all in form and substance satisfactory to the Banks;

          (c)  CORPORATE RESOLUTIONS. Banks shall have received appropriate
     certified corporate resolutions of each Borrower and the Guarantor;

          (d)  GOOD STANDING AND EXISTENCE.  The Banks shall have received
     evidence of existence and good standing for Borrower and the Guarantor;

          (e)  REPRESENTATIONS AND WARRANTIES.  The representations and
     warranties of Borrower under the Sixth Restated are true and correct in all
     material respects as of such date, as if then made (except to the extent
     that such representations and warranties related solely to an earlier
     date);


                                     -2-
<PAGE>

          (f)  NO EVENT OF DEFAULT.  No Event of Default shall have occurred and
     be continuing nor shall any event have occurred or failed to occur which,
     with the passage of time or service of notice, or both, would constitute an
     Event of Default;

          (g)  OTHER DOCUMENTS.  Each Bank shall have received such other
     instruments and documents incidental and appropriate to the transaction
     provided for herein as such Bank or its counsel may reasonably request, and
     all such documents shall be in form and substance satisfactory to such
     Bank; and

          (h)  LEGAL MATTERS SATISFACTORY.  All legal matters incident to the
     consummation of the transactions contemplated hereby shall be satisfactory
     to special counsel for Bank retained at the expense of Borrower.

     7.   Except to the extent its provisions are specifically amended, modified
or superseded by this First Amendment, the representations, warranties and
affirmative and negative covenants of the Borrower contained in the Sixth
Restated are incorporated herein by reference for all purposes as if copied
herein in full.  The Borrower hereby restates and reaffirms each and every term
and provision of the Sixth Restated, as amended, including, without limitation,
all representations, warranties and affirmative and negative covenants.  Except
to the extent its provisions are specifically amended, modified or superseded by
this First Amendment, the Sixth Restated, as amended, and all terms and
provisions thereof shall remain in full force and effect, and the same in all
respects are confirmed and approved by the Borrower and the Banks.

     8.   This First Amendment may be executed in any number of counterparts and
all of such counterparts taken together shall be deemed to constitute one and
the same instrument.

     9.   The Guarantor hereby consents to the execution of this First Amendment
by the Borrower and reaffirms its guaranty of all of the obligations of the
Borrower to the Bank.  Borrower and Guarantor acknowledge and agree that the
renewal, extension and amendment of the Loan Agreement shall not be considered a
novation of account or new contract but that all existing rights, titles,
powers, Liens, security interests and estates in favor of the Banks constitute
valid and existing obligations and Liens and security interests as against the
Collateral in favor of the Banks.  Borrower and Guarantor confirm and agree that
(a) neither the execution of this First Amendment or any other Loan Document nor
the consummation of the transactions described herein and therein shall in any
way effect, impair or limit the covenants, liabilities, obligations and duties
of the Borrower and under the Loan Documents and (b) the obligations evidenced
and secured by the Loan Documents continue in full force and effect.  Guarantor
hereby further confirms that it unconditionally guarantees to the extent set
forth in its Guaranty the due and punctual payment and performance of any and
all amounts and obligations owed by the Banks under the Sixth Restated or the
other Loan Documents.


                                     -3-
<PAGE>

     IN WITNESS WHEREOF, the parties have caused this First Amendment to Sixth
Restated to be duly executed as of the date first above written.

                                   BORROWER:

                                   CLAYTON WILLIAMS ENERGY, INC.
                                   a Delaware corporation


                                   By: /s/ L. Paul Latham
                                      ------------------------------------------
                                        L. Paul Latham, Executive Vice President

                                   WARRIOR GAS CO.
                                   a Delaware corporation


                                   By: /s/ L. Paul Latham
                                      ------------------------------------------
                                        L. Paul Latham, Vice President

                                   GUARANTOR:

                                   CWEI ACQUISITIONS, INC.
                                   a Delaware corporation



                                   By: /s/ L. Paul Latham
                                      ------------------------------------------
                                        L. Paul Latham, Vice President

                                   AGENT:

                                   BANK ONE, TEXAS, N.A.
                                   a national banking association


                                   By: /s/ Wm. Mark Cranmer
                                      ------------------------------------------
                                        Wm. Mark Cranmer, Vice President


                                     -4-
<PAGE>

                                   BANKS:

                                   BANK ONE, TEXAS, N.A.
                                   a national banking association


                                   By: /s/ Wm. Mark Cranmer
                                      ------------------------------------------
                                   Wm. Mark Cranmer, Vice President


                                   PARIBAS
                                   a French banking corporation


                                   By: /s/ Brian M. Malone
                                      ------------------------------------------
                                   Name:   Brian M. Malone
                                        ----------------------------------------
                                   Title:  Director
                                         ---------------------------------------


                                   By: /s/ A. David Dodd
                                      ------------------------------------------
                                   Name:   A. David Dodd
                                        ----------------------------------------
                                   Title:  Vice President
                                         ---------------------------------------


                                   UNION BANK OF CALIFORNIA, N.A.


                                   By: /s/ John A. Clark
                                      ------------------------------------------
                                   Name:   John A. Clark
                                        ----------------------------------------
                                   Title:  Vice President
                                         ---------------------------------------

                                   COMPASS BANK
                                   an Alabama state bank


                                   By: /s/ Curtis R. Burchard
                                      ------------------------------------------
                                   Name:  Curtis R. Burchard
                                        ----------------------------------------
                                   Title: Sr. Vice President
                                         ---------------------------------------



                                     -5-
<PAGE>

                                     EXHIBIT "A"

                         ASSIGNMENT AND ACCEPTANCE AGREEMENT

     This ASSIGNMENT AND ACCEPTANCE AGREEMENT (this "Assignment and Acceptance")
dated as of November 20, 1998 is made between BANK ONE, TEXAS, N.A. ("Bank One")
(Bank One hereinafter sometimes referred to as the Assignor) and UNION BANK OF
CALIFORNIA, N.A. ("Union") and COMPASS BANK, an Alabama state bank ("Compass")
(Union and Compass are hereinafter referred to as the "Assignees").

                                       RECITALS

     WHEREAS, the Assignor is a party to that certain Sixth Restated Loan
Agreement dated as of July 16, 1998 by and among CLAYTON WILLIAMS ENERGY, INC.
(the "Company"), the "Guarantors", the Banks signatory thereto (the "Banks") and
BANK ONE, TEXAS, N.A., as Agent (in such capacity the "Agent") (unless otherwise
defined herein, capitalized terms used herein have the respective meanings
ascribed to them in the Credit Agreement);

     WHEREAS, effective as of the date hereof the Company, the Guarantors, the
Banks and the Agent entered into a First Amendment to Loan Agreement to amend
certain provisions of the Loan Agreement.

     WHEREAS, as provided under the Loan Agreement, Bank One and Paribas have
committed to make Revolving Loans and issue letters of credit (the "Committed
Loans") to the Company in aggregate amounts not to exceed $100,000,000 (the
"Revolving Commitment"), such Revolving Commitment being evidenced by two
Revolving Notes, one in the face amount of $75,000,000, payable to the order of
Bank One and one in the face amount of $25,000,000 payable to the order of
Paribas (the "Revolving Notes");

     WHEREAS, Bank One and Paribas have made Committed Loans to the Company in
the aggregate principal amount of $48,700,000 on the Revolving Commitment; and

     WHEREAS, the Assignor wishes to assign to the Assignees part of the rights
and obligations of the Assignor under the Loan Agreement in respect of its
Revolving Commitment, in an amount equal to $33,333,400 in total on the
Revolving Commitment (the "ASSIGNED AMOUNT") on the terms and subject to the
conditions set forth herein and the Assignees wish to accept assignment of such
rights and assume such obligations from the Assignor on such terms and subject
to such conditions;

     NOW, THEREFORE, in consideration of the foregoing and the mutual agreements
contained herein, the parties hereto agree as follows:

     1.   ASSIGNMENT AND ACCEPTANCE.

     (a)  Subject to the terms and conditions of this Assignment and 
Acceptance , (i) the Assignor hereby sells, transfers and assigns to Union, 
and (ii) Union hereby purchases, assumes and 

<PAGE>

undertakes from the Assignor, without recourse and without representation or 
warranty (except as provided in this Assignment and Acceptance) 16.6667% 
("Union's Percentage Share") of (A) the Revolving Commitment and the 
Committed Loans of the Assignor, (B) the Note, and (C) all related rights, 
benefits, obligations, liabilities and indemnities of the Assignor under and 
in connection with the Loan Agreement and the Loan Documents.

     (b)  Subject to the terms and conditions of this Assignment and 
Acceptance, (i) the Assignor hereby sell, transfer and assign to the Compass, 
and (ii) Compass  hereby purchases, assumes and undertake from the Assignor, 
without recourse and without representation or warranty (except as provided 
in this Assignment and Acceptance) 16.667% (the "Compass' Percentage Share") 
of (A) the Revolving Commitment and the Committed Loans of the Assignor, (B) 
the Note, and (C) all related rights, benefits, obligations, liabilities and 
indemnities of the Assignor under and in connection with the Loan Agreement 
and the Loan Documents.  Union's Percentage Share and Compass' Percentage 
Share are hereinafter referred to collectively as the "Assignees' Percentage 
Share".

     (c)  With effect on and after the Effective Date (as defined in Section 5
hereof), each Assignee shall be a party to the Loan Agreement and succeed to all
of the rights and be obligated to perform all of the obligations of a Bank under
the Loan Agreement, including the requirements concerning confidentiality and
the payment of indemnification, with a Revolving Commitment in an amount equal
to the Assigned Amount.  Each Assignee agrees that it will perform in accordance
with its terms all of the obligations which by the terms of the Loan Agreement
are required to be performed by it as a Bank.  It is the intent of the parties
hereto that the Revolving Commitment of the Assignor shall, as of the Effective
Date, be reduced by an amount equal to the Assigned Amount and the Assignor
shall relinquish their rights and be released from their obligations under the
Loan Agreement to the extent such obligations have been assumed by the
Assignees.

     (d)  After giving effect to the assignment and assumption set forth herein,
on the Effective Date, Union's Revolving Commitment will be $16,666,700 and
Compass' Revolving Commitment shall be $16,666,700.

     (e)  After giving effect to the assignment and assumption set forth herein,
on the Effective Date, the Bank One's Commitment will be $41,666,600 and
Paribas' Commitment will be $25,000,000.

     (f)  On the Effective Date, the Bank One's Commitment shall be evidenced by
a Revolving Note in the face amount of $41,666,600 and Paribas' Commitment shall
be evidenced by a Revolving Note in the face amount of $25,000,000.

     (g)  On the Effective Date, Union's Commitment shall be evidenced by a
Revolving Note in the face amount of $16,666,700 and Compass' Commitment shall
be evidenced by a Revolving Note in the face amount of $16,666,700.


                                     -2-
<PAGE>

     2.   PAYMENTS.

     (a)  As consideration for the sale, assignment and transfer contemplated in
Section 1 hereof, the Union shall pay to the Bank One on the Effective Date in
immediately available funds an amount equal to $8,116,682.90, representing
Union's Pro Rata Part of the principal amount of all Committed Loans.

     (b)  As consideration for the sale, assignment and transfer contemplated in
Section 1 hereof, the Compass shall pay to the Bank One on the Effective Date in
immediately available funds an amount equal to $8,116,682.90, representing
Compass' Pro Rata Part of the principal amount of all Committed Loans.

     3.   REALLOCATION OF PAYMENTS.  Any interest, fees and other payments
accrued to the Effective Date with respect to the Revolving Commitment, the
Committed Loans and the Notes shall be for the account of the Assignor.  Any
interest, fees and other payments accrued on and after the Effective Date with
respect to the Assigned Amount shall be for the account of the Assignees.  Each
Assignor and each Assignee agrees that it will hold in trust for the other party
any interest, fees and other amounts which it may receive to which the other
party is entitled pursuant to the preceding sentence and pay to the other party
any such amounts which it may receive promptly upon receipt.

     4.   INDEPENDENT CREDIT DECISION.  Each Assignee (a) acknowledges that it
has received a copy of the Loan Agreement and the Schedules and Exhibits
thereto, together with copies of the most recent financial statements referred
to in Section 12(a) of the Loan Agreement, and such other documents and
information as it has deemed appropriate to make its own credit and legal
analysis and decision to enter into this Assignment and Acceptance; and (b)
agrees that it will, independently and without reliance upon the Assignor, the
Agent or any other Bank and based on such documents and information as it shall
deem appropriate at the time, continue to make its own credit and legal
decisions in taking or not taking action under the Loan Agreement.

     5.   EFFECTIVE DATE; NOTICES.

     (a)  As between the Assignor and the Assignee, the effective date for this
Assignment and Acceptance shall be November 20, 1998 (the "EFFECTIVE DATE");
PROVIDED that the following conditions precedent have been satisfied on or
before the Effective Date:

          (i)    this Assignment and Acceptance shall be executed and delivered
     by the Assignor and the Assignees, together with the Notes;

          (ii)   the consent of the Agent and the Company required for an
     effective assignment of the Assigned Amount by the Assignor to the Assignee
     under Section 28 of the Loan Agreement shall have been duly obtained and
     shall be in full force and effective as of the Effective Date (the consent
     of the Company shall be evidenced by the execution and delivery of a
     Revolving Note payable to the order of Assignees);


                                     -3-
<PAGE>

          (iii)  the Assignee shall pay to the Assignor all amounts due to
     the Assignor under this Assignment and Acceptance; and

          (iv)   the Assignor shall have assigned and the Assignees shall have
     assumed a percentage equal to the each Assignee's Percentage Share of the
     rights and obligations of the Assignor under the Loan Agreement (if such
     agreement exists).

     6.   AGENT

     (a)  Each Assignee hereby appoints and authorizes Bank One to take such
action as agent on its behalf and to exercise such powers under the Loan
Agreement as are delegated to the Agent by the Banks pursuant to the terms of
the Loan Agreement.

     (b)  The Assignee shall assume no duties or obligations held by Bank One in
its capacity as Agent under the Loan Agreement.

     7.   WITHHOLDING TAX.  Each Assignee (a) represents and warrants to the
Assignor, Agent and the Company that under applicable law and treaties no tax
will be required to be withheld by the Company with respect to any payments to
be made to either Assignee hereunder, (b) agrees to furnish (if it is organized
under the laws of any jurisdiction other than the United States or any State
thereof) to the Agent and the Company prior to the time that the Agent or
Company is required to make any payment of principal, interest or fees
hereunder, duplicate executed originals of either U.S. Internal Revenue Service
Form 4224 or U.S. Internal Revenue Service Form 101 (wherein the Assignee claims
entitlement to the benefits of a tax treaty that provides for a complete
exemption from U.S. federal income withholding tax on all payments hereunder)
and Form W-8 and agrees to provide new Forms 4224 or 1001 and Form W-8 upon the
expiration of any previously delivered form or comparable statements in
accordance with applicable U.S. law and regulations and amendments thereto, duly
executed and completed by each Assignee, and (c) agrees to comply with all
applicable U.S. laws and regulations with regard to such withholding tax
exemption.

     8.   REPRESENTATIONS AND WARRANTIES.

     (a)  Each Assignor represents and warrants that (i) it is the legal and
beneficial owner of the interest being assigned by it hereunder and that such
interest is free and clear of any Lien or other adverse claim; (ii) it is duly
organized and existing and it has the full power and authority to take, and has
taken, all action necessary to execute and deliver this Assignment and
Acceptance and any other documents required or permitted to be executed or
delivered by it in connection with this Assignment and Acceptance and to fulfill
its obligations hereunder; (iii) no notices to, or consents, authorizations or
approvals of, any Person are required (other than any already given or obtained)
for its due execution, delivery and performance of this Assignment and
Acceptance, and apart from any agreements or undertakings or filings required by
the Loan Agreement, no further action by, or notice to, or filing with, any
Person is required of it for such execution, delivery or performance; and (iv)
this Assignment and Acceptance has been duly executed and delivered by it and
constitutes the 


                                     -4-
<PAGE>

legal, valid and binding obligation of the Assignor, enforceable against the 
Assignor in accordance with the terms hereof, subject, as to enforcement, to 
bankruptcy, insolvency, moratorium, reorganization and other laws of general 
application relating to or affecting creditors' rights and to general 
equitable principles.

     (b)  The Assignor make no representation or warranty and assume no
responsibility with respect to any statements, warranties or representations
made in or in connection with the Loan Agreement or the execution, legality,
validity, enforceability, genuineness, sufficiency or value of the Loan
Agreement or any other instrument or document furnished pursuant thereto.  The
Assignor make no representation or warranty in connection with, and assume no
responsibility with respect to, the solvency, financial condition or statements
of the Company, or the performance or observance by the Company, of any of its
respective obligations under the Loan Agreement or any other instrument or
document furnished in connection therewith.

     (c)  Each Assignee represents and warrants that (i) it is duly organized
and existing and it has full power and authority to take, and has taken, all
action necessary to execute and deliver this Assignment and Acceptance any other
documents required or permitted to be executed or delivered by it in connection
with this Assignment and Acceptance, and to fulfill its obligations hereunder;
(ii) no notices to, or consents, authorizations or approvals of, any Person are
required (other than any already given or obtained) for its due execution,
delivery and performance of this Assignment and Acceptance; and apart from any
agreements or undertakings or filings required by the Loan Agreement, no further
action by, or notice to, or filing with, any Person is required of it for such
execution, delivery or performance; (iii) this Assignment and Acceptance has
been duly executed and delivered by it and constitutes the legal, valid and
binding obligation of each Assignee, enforceable against each such Assignee in
accordance with the terms hereof, subject, as to enforcement, to bankruptcy,
insolvency, moratorium, reorganization and other laws of general application
relating to or affecting creditors' rights and to general equitable principles;
and (iv) it is an Eligible Assignee.

     9.   FURTHER ASSURANCES.  The Assignor and the Assignees each hereby agree
to execute and deliver such other instruments, and take such other action, as
either party may reasonably request in connection with the transactions
contemplated by this Assignment and Acceptance, including the delivery of any
notices or other documents or instruments to the Company or the Agent, which may
be required in connection with the assignment and assumption contemplated
hereby.

     10.  MISCELLANEOUS.

     (a)  Any amendment or waiver of any provision of this Assignment and
Acceptance shall be in writing and signed by the parties hereto.  No failure or
delay by either party hereto in exercising any right, power or privilege
hereunder shall operate as a waiver thereof and any waiver of any breach of the
provisions of this Assignment and Acceptance shall be without prejudice to any
rights with respect to any other or further breach thereof.


                                     -5-
<PAGE>

     (b)  All payments made hereunder shall be made without any set-off or
counterclaim.

     (c)  The Assignor and each Assignee shall each pay its own costs and
expenses incurred in connection with the negotiation, preparation, execution and
performance of this Assignment and Acceptance.

     (d)  This Assignment and Acceptance may be executed in any number of
counterparts and all of such counterparts taken together shall be deemed to
constitute one and the same instrument.

     (e)  THIS ASSIGNMENT AND ACCEPTANCE SHALL BE GOVERNED BY AND CONSTRUED IN
ACCORDANCE WITH THE LAW OF THE STATE OF TEXAS.  The Assignor and each Assignee
each irrevocably submit to the non-exclusive jurisdiction of any State or
Federal court sitting in Texas over any suit, action or proceeding arising out
of or relating to this Assignment and Acceptance and irrevocably agree that all
claims in respect of such action or proceeding may be heard and determined in
such Texas State or Federal court.  Each party to this Assignment and Acceptance
hereby irrevocably waives, to the fullest extent it may effectively do so, the
defense of an inconvenient forum to the maintenance of such action or
proceeding.

     (f)  THE Assignor AND THE ASSIGNEES EACH HEREBY KNOWINGLY, VOLUNTARILY AND
INTENTIONALLY WAIVE ANY RIGHTS THEY MAY HAVE TO A TRIAL BY JURY IN RESPECT OF
ANY LITIGATION BASED HEREON, OR ARISING OUT OF, UNDER, OR IN CONNECTION WITH
THIS ASSIGNMENT AND ACCEPTANCE, THE LOAN AGREEMENT, ANY RELATED DOCUMENTS AND
AGREEMENTS OR ANY COURSE OF CONDUCT, COURSE OF DEALING OR STATEMENTS (WHETHER
ORAL OR WRITTEN).

     (g)  Each Assignee hereby provides the administrative detail on Addendum 1
hereto.

                [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]


                                       -6-
<PAGE>

     IN WITNESS WHEREOF, the Assignor and the Assignees have caused this
Assignment and Acceptance to be executed and delivered by their duly authorized
officers as of the data first above written.

                                       ASSIGNOR:

                                       BANK ONE, TEXAS, N.A.


                                       By:
                                          -----------------------------------
                                            Wm. Mark Cranmer, Vice President

                                       PARIBAS


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

                                       Address:

                                       ASSIGNEES:

                                       UNION BANK OF CALIFORNIA, N.A.


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

                                       Address:

                                       COMPASS BANK,
                                       an Alabama state bank


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

                                       Address:


                                       -7-
<PAGE>

     The undersigned hereby consent to the assignment and assumption described
in this Assignment and Acceptance.

                                       AGENT:

                                       BANK ONE, TEXAS, N.A.


                                       By:
                                          -----------------------------------
                                            Wm. Mark Cranmer, Vice President

                                       BORROWER:

                                       CLAYTON WILLIAMS ENERGY, INC.



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



                                       -8-
<PAGE>
                                    ADDENDUM 1 TO


                         ASSIGNMENT AND ACCEPTANCE AGREEMENT


The following administrative details apply to Union:

(A)  Notice Address:         ___________________________________
                             ___________________________________
     Assignee name:          ___________________________________
     Address:                ___________________________________
                             ___________________________________
                             ___________________________________
     Attention:              ___________________________________
     Telephone:              _____(       )_____________________
     Telecopier:             _____(       )_____________________
     Telex (Answerback):     ___________________________________

(B)  Payment Instructions:

     Account No.:            ___________________________________
     At:                     ___________________________________
                             ___________________________________
     Reference:              ___________________________________
     Attention:              ___________________________________

<PAGE>

The following administrative details apply to Compass:


(A)  Notice Address:         ___________________________________
                             ___________________________________
     Assignee name:          ___________________________________
     Address:                ___________________________________
                             ___________________________________
                             ___________________________________
     Attention:              ___________________________________
     Telephone:              _____(       )_____________________
     Telecopier:             _____(       )_____________________
     Telex (Answerback):     ___________________________________

(B)  Payment Instructions:

     Account No.:            ___________________________________
     At:                     ___________________________________
                             ___________________________________
     Reference:              ___________________________________
     Attention:              ___________________________________



<PAGE>

                                     EXHIBIT 10.3

Second Amendment to Sixth Restated Loan Agreement dated as of March 26, 1999,
among Clayton Williams Energy, Inc., Warrior Gas Co., CWEI Acquisitions, Inc.,
Bank One, Texas, N.A., Paribas and Union Bank of California, N.A.

<PAGE>

                  SECOND AMENDMENT TO SIXTH RESTATED LOAN AGREEMENT

     THIS SECOND AMENDMENT TO SIXTH RESTATED LOAN AGREEMENT (hereinafter
referred to as the "First Amendment") executed as of the 26th day of March,
1999, by and among CLAYTON WILLIAMS ENERGY, INC., a Delaware corporation (the
"CWE"), WARRIOR GAS CO., a Texas corporation ("Warrior") (CWE and Warrior being
hereinafter sometimes collectively referred to as "Borrower"), CWEI
ACQUISITIONS, INC., a Delaware corporation (hereinafter referred to as
"Guarantor"), BANK ONE, TEXAS, N.A., a national banking association ("Bank
One"), PARIBAS, a French banking corporation ("Paribas") and UNION BANK OF
CALIFORNIA, N.A. ("Union"), Bank One, Paribas and Union Bank each in their
capacity as a lender hereunder together with each and every future holder of any
note issued pursuant to this Agreement are hereinafter collectively referred to
as "Banks", and individually as a "Bank") and Bank One, as "Agent".

                                 W I T N E S S E T H:

     WHEREAS, on July 16, 1998 Borrower, Guarantor, Bank One, Paribas and Agent
entered into a Sixth Restated Loan Agreement (the "Sixth Restated"); and

     WHEREAS, as of November 20, 1998, Bank One assigned to Union and Compass
Bank ("Compass") a part of its rights and obligations under the Sixth Restated
and as of such date Union and Compass became parties to the Sixth Restated; and

     WHEREAS, as of November 20, 1998, Borrower, Guarantor, Bank One, Paribas,
Union, Compass and Agent entered into a First Amendment to Sixth Restated Loan
Agreement (the "First Amendment"); and

     WHEREAS, Union has acquired all of Compass' rights and obligations under
the Sixth Restated; and

     WHEREAS, the Borrower and the Banks have agreed to make certain additional
changes to the Sixth Restated.

     NOW, THEREFORE, the parties hereto agree as follows:

     1.   Unless otherwise defined herein, all defined terms used herein shall
have the same meaning ascribed to such terms in the Sixth Restated.

     2.   Section 1 of the Sixth Restated is hereby amended in the following
respects:

          (a)  Subsection 1(k) of the Sixth Restated is hereby deleted in its
     entirety and the following substituted in lieu thereof:

<PAGE>

               "(k) DEBT SERVICE - At the end of each fiscal quarter, the sum of
          (i) the current portion of all notes payable as defined by GAAP
          (excluding amounts outstanding on the Revolving Commitment), plus
          (ii) the average Revolving Commitment during such quarter divided by
          twenty-two plus (iii) the sum of all amounts paid or payable by
          Borrower during such fiscal quarter as a result of its election made
          pursuant to Section 9(b)(C) hereof."

          (b)  Subsection 1(v) of the Sixth Restated is hereby deleted in its
     entirety and the following substituted in lieu thereof:

               "(v) EURODOLLAR MARGIN - The fluctuating Eurodollar Margin in
          effect from day to day shall be:

                    (i)   two and one-half percent (2.50%) per annum whenever 
               the Total Outstandings are greater than 75% of the Elected 
               Borrowing Limit in effect at the time in question;

                    (ii)  two and one-quarter percent (2.25%) per annum whenever
               the Total Outstandings are greater than 50%, but less than or
               equal to 75%, of the Elected Borrowing Limit in effect at the
               time in question;

                    (iii) two percent (2%) per annum whenever the Total
               Outstandings are greater than 25%, but less than or equal to 50%,
               of the Elected Borrowing Limit in effect at the time in question;

                    (iv)  one and three-quarters percent (1.75%), whenever the
               Total Outstandings are 25% or less of the Elected Borrowing Limit
               in effect at the time in question.

     3.   Section 13 of the Sixth Restated is hereby amended in the following
respects:

          (a)  By deleting Subsection (c) thereof in its entirety and
     substituting the following in lieu thereof:

               "(c) CURRENT RATIO. The Borrower will not allow the Williams
          Consolidated Entities' ratio of Current Assets to Current Liabilities
          to be less than (i) .70 to 1.0 for the calendar quarter ending
          December 31, 1998; (ii) .80 to 1.0 for the calendar quarter ending
          March 31, 1999; (iii) .90 to 1.0 for the calendar quarter ending
          June 30, 1999; and (iv) 1.0 to 1.0 for the calendar quarter ending
          September 30, 1999 and thereafter as of the end of each calendar
          quarter."


                                       -2-
<PAGE>

          (b)  By deleting Subsection (d) thereof in its entirety and
     substituting the following in lieu thereof:

               "(d) RATIO OF CASH FLOW TO DEBT SERVICE.  The Borrower will not
          allow the Williams Consolidated Entities' ratio of Net Cash Flow (less
          cash distributions paid pursuant to Section 13(j) hereof) to Debt
          Service, (i) for the calendar quarters ending December 31, 1998,
          March 31, 1999 and June 30, 1999 to be less than 1.0 to 1.0; and
          (ii) for the calendar quarter ending September 30, 1999 and the end of
          each calendar quarter thereafter, 1.10 to 1.0."

          (c)  By deleting the third sentence of Section 13(e) thereof in its
     entirety and substituting the following in lieu thereof:

               "The term "Release Price" as used herein shall mean 100% of the
          proceeds (net of the direct costs of sale) received by the Borrower or
          Guarantor as a result of such sale, conveyance or assignment."

          (d)  By deleting Subsection (m) thereof in its entirety and
     substituting the following in lieu thereof:

               "(m) MINIMUM TANGIBLE NET WORTH.  For the calendar quarter ending
          December 31, 1998 and each calendar quarter thereafter during the
          remaining term of the Revolving Commitment, the Williams Consolidated
          Entities' Tangible Net Worth shall never be less than $40,000,000 plus
          an amount equal to 50% of the Williams Consolidated Entities' Net
          Income (without reduction for losses) for each calendar quarter ending
          after December 31, 1998 on a cumulative basis."

     4.   Section 17 of the Credit Agreement is hereby amended by deleting the
first sentence  of the fourth unnumbered paragraph of subsection (f) thereof and
substituting the following sentence in lieu thereof:

               "Agent shall have the right to exercise or refrain from
          exercising, without notice or liability to the Banks, any and all
          rights afforded to Agent by the Loan Documents or which Agent may have
          as a matter of law; PROVIDED, HOWEVER, that Agent shall not (A)
          without the consent of all Banks (i) amend the Loan Documents to (x)
          change the method of computing interest so as to decrease the interest
          payable on the Notes, (y) increase or decrease the principal amount of
          the Notes, (z) extend the Maturity Date; or (ii) waive any default
          under the Loan Documents; or (iii) make a redetermination of the
          Borrowing Base; or (iv) defer the date for payment of 


                                       -3-
<PAGE>

          principal interest or any fee; or (v) make any changes in the 
          fees payable hereunder (except the Agency fee which does not 
          require the consent of the Banks other than the Agent); or (vi) 
          release any guaranty; or (vii) make any change in the definition of 
          Majority Banks; or (viii) make any change in the number of Banks 
          required to take any action under this Agreement; or (ix) make any 
          change in Sections 7(b), 13(e) or 13(n) of this Agreement; and (B) 
          without the consent of Majority Banks (i) make any other amendment 
          to the Loan Documents; or (ii) accelerate the outstanding balance 
          due on the Notes.

     5.   This Second Amendment shall be effective as of the date first above
written, but only upon satisfaction of the conditions precedent set forth in
Paragraph 7 hereto (the "Second Amendment Effective Date").

     6.   As of the Second Amendment Effective Date, the Borrowing Base shall be
$53,000,000 and the Monthly Commitment Reduction shall be $650,000 per month
beginning July 1, 1999; provided, however, that once the Jalmat Divestiture
closes, the Borrowing Base will automatically reduce to $43,000,000.  For the
purposes hereof, the term "Jalmat Divestiture" shall mean the sale by the
Borrower of certain of its oil and gas properties located in the State of New
Mexico subject to a purchase and sale agreement with Dervish Energy, L.L.C.
dated as of March 8, 1999 (the "Purchase and Sale Agreement").  If the Jalmat
Divestiture occurs on or before May 1, 1999, the next scheduled Borrowing Base
redetermination shall be November 1, 1999 as provided in the Sixth Restated.  If
the Jalmat Divestiture does not close by May 1, 1999, then the Borrowing Base
will be redetermined on or before May 1, 1999.

     7.   The Borrower hereby agrees to make every reasonable effort to
outsource the cost of stimulating the JC Fazzino Unit No. 1 and the cost of
constructing the pipeline and plant associated with the JC Fazzino Unit No. 1,
said outsourcing to be on terms and conditions acceptable to Agent and Borrower.

     8.   The obligations of Banks under this Second Amendment shall be subject
to the satisfaction of the following conditions precedent:

          (a)  EXECUTION AND DELIVERY.   The Borrower shall have executed and
     delivered this Second Amendment, and other required documents, all in form
     and substance satisfactory to the Banks;
 
          (b)  GUARANTOR'S EXECUTION AND DELIVERY.  The Guarantor shall have
     executed and delivered this Second Amendment and other required documents,
     all in form and substance satisfactory to the Banks;

          (c)  CORPORATE RESOLUTIONS. Banks shall have received appropriate
     certified corporate resolutions of each Borrower and the Guarantor;


                                       -4-
<PAGE>

          (d)  GOOD STANDING AND EXISTENCE.  The Banks shall have received
     evidence of existence and good standing for Borrower and the Guarantor;

          (e)  PURCHASE AND SALE AGREEMENT.  The Banks shall have received a
     copy of the executed Purchase and Sale Agreement, said Purchase and Sale
     Agreement to be in form and substance satisfactory to the Banks;

          (f)  REVIEW OF FINANCIALS.  The Banks shall have received copies of
     the Borrower's draft 12-31 financial statements including payables and a
     proforma income statement for calendar year 1999.  Said financial
     information to be in form and substance satisfactory to the Banks;

          (g)  REPRESENTATIONS AND WARRANTIES.  The representations and
     warranties of Borrower under the Sixth Restated are true and correct in all
     material respects as of such date, as if then made (except to the extent
     that such representations and warranties related solely to an earlier
     date);

          (h)  NO EVENT OF DEFAULT.  No Event of Default shall have occurred and
     be continuing nor shall any event have occurred or failed to occur which,
     with the passage of time or service of notice, or both, would constitute an
     Event of Default;

          (i)  OTHER DOCUMENTS.  Each Bank shall have received such other
     instruments and documents incidental and appropriate to the transaction
     provided for herein as such Bank or its counsel may reasonably request, and
     all such documents shall be in form and substance satisfactory to such
     Bank; and

          (j)  LEGAL MATTERS SATISFACTORY.  All legal matters incident to the
     consummation of the transactions contemplated hereby shall be satisfactory
     to special counsel for Bank retained at the expense of Borrower.

     9.   Except to the extent its provisions are specifically amended, modified
or superseded by this Second Amendment, the representations, warranties and
affirmative and negative covenants of the Borrower contained in the Sixth
Restated are incorporated herein by reference for all purposes as if copied
herein in full.  The Borrower hereby restates and reaffirms each and every term
and provision of the Sixth Restated, as amended, including, without limitation,
all representations, warranties and affirmative and negative covenants.  Except
to the extent its provisions are specifically amended, modified or superseded by
this Second Amendment, the Sixth Restated, as amended, and all terms and
provisions thereof shall remain in full force and effect, and the same in all
respects are confirmed and approved by the Borrower and the Banks.

     10.  This Second Amendment may be executed in any number of counterparts
and all of such counterparts taken together shall be deemed to constitute one
and the same instrument.


                                       -5-
<PAGE>

     11.  The Guarantor hereby consents to the execution of this Second
Amendment by the Borrower and reaffirms its guaranty of all of the obligations
of the Borrower to the Bank.  Borrower and Guarantor acknowledge and agree that
the renewal, extension and amendment of the Loan Agreement shall not be
considered a novation of account or new contract but that all existing rights,
titles, powers, Liens, security interests and estates in favor of the Banks
constitute valid and existing obligations and Liens and security interests as
against the Collateral in favor of the Banks.  Borrower and Guarantor confirm
and agree that (a) neither the execution of this Second Amendment or any other
Loan Document nor the consummation of the transactions described herein and
therein shall in any way effect, impair or limit the covenants, liabilities,
obligations and duties of the Borrower and under the Loan Documents and (b) the
obligations evidenced and secured by the Loan Documents continue in full force
and effect.  Guarantor hereby further confirms that it unconditionally
guarantees to the extent set forth in its Guaranty the due and punctual payment
and performance of any and all amounts and obligations owed by the Banks under
the Sixth Restated or the other Loan Documents.

     IN WITNESS WHEREOF, the parties have caused this Second Amendment to Sixth
Restated to be duly executed as of the date first above written.

                                   BORROWER:

                                   CLAYTON WILLIAMS ENERGY, INC.
                                   a Delaware corporation


                                   By: /s/ L. Paul Latham
                                      ------------------------------------------
                                        L. Paul Latham, Executive Vice President

                                   WARRIOR GAS CO.
                                  a Delaware corporation


                                   By: /s/ L. Paul Latham
                                      ------------------------------------------
                                        L. Paul Latham, Executive Vice President




                                       -6-
<PAGE>

                                   GUARANTOR:

                                   CWEI ACQUISITIONS, INC.
                                   a Delaware corporation


                                   By: /s/ L. Paul Latham
                                      ------------------------------------------
                                        L. Paul Latham, Executive Vice President

                                   AGENT:

                                   BANK ONE, TEXAS, N.A.
                                   a national banking association


                                   By: /s/ Wm. Mark Cranmer
                                      ------------------------------------------
                                        Wm. Mark Cranmer, Vice President

                                   BANKS:

                                   BANK ONE, TEXAS, N.A.
                                   a national banking association


                                   By: /s/ Wm. Mark Cranmer
                                      ------------------------------------------
                                        Wm. Mark Cranmer, Vice President




                                       -7-
<PAGE>

                                   PARIBAS
                                   a French banking corporation


                                   By: /s/ Brian M. Malone
                                      --------------------------------------
                                   Name:   Brian M. Malone
                                        ------------------------------------
                                   Title:  Director
                                          ----------------------------------


                                   By: /s/ Betsy R. Jocher
                                      --------------------------------------
                                   Name:   Betsy R. Jocher
                                        ------------------------------------
                                   Title:  Assistant Vice President
                                          ----------------------------------


                                   UNION BANK OF CALIFORNIA, N.A.


                                   By: /s/ John A. Clark
                                      --------------------------------------
                                   Name:   John A. Clark
                                        ------------------------------------
                                   Title:  Vice President
                                          ----------------------------------


                                   By: /s/ Gary Shekerjian
                                      --------------------------------------
                                   Name:   Gary Shekerjian
                                        ------------------------------------
                                   Title:  Assistant Vice President
                                          ----------------------------------



                                       -8-

<PAGE>


                                    EXHIBIT 23.1

                            Consent of Arthur Andersen LLP

<PAGE>

                                                                   EXHIBIT 23.1


                      CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

     As independent public accountants, we hereby consent to the incorporation
of our report included in this Form 10-K into the Company's previously filed
Registration Statements on Form S-8 File Numbers 33-68320, 33-68318, 33-68316,
33-69688, and 33-92834.




                                       ARTHUR ANDERSEN LLP


Dallas, Texas
March 29, 1999


<PAGE>

                                     EXHIBIT 23.2

                  Consent of Williamson Petroleum Consultants, Inc.


<PAGE>

                                                                   EXHIBIT 23.2


                           CONSENT OF INDEPENDENT ENGINEERS

     As independent engineering consultants, we hereby consent to the use of our
report entitled "Evaluation of Oil and Gas Reserves to the Interests of Clayton
Williams Energy, Inc. in Domestic Oil and Gas Properties and to the Interests of
Warrior Gas Company in the Gataga Gas Unit No. 5A, Vermejo (Ellenburger) Field,
Loving County, Texas, Effective December 31, 1998, for Disclosure to the
Securities and Exchange Commission, Utilizing Aries Software, Williamson Project
8.8656" dated March 19, 1999 and data extracted therefrom (and all references to
our Firm) included in or made a part of this Form 10-K Annual Report to be filed
on or about March 31, 1999 and to the incorporation by reference of this Form 
10-K Annual Report (including the use of our report and references to our Firm
herein) into those certain Registration Statements on Form S-8 filed by Clayton
Williams Energy, Inc. with the Securities and Exchange Commission, file numbers
33-68320, 33-68318, 33-68316, 33-69688, and 33-92834 covering the Bonus
Incentive Plan of Clayton Williams Energy, Inc., 1993 Stock Compensation Plan of
Clayton Williams Energy, Inc., Outside Directors Stock Option Plan of Clayton
Williams Energy, Inc., Clayton Williams Energy, Inc. 401(k) Plan & Trust, and
the Executive Incentive Stock Compensation Plan of Clayton Williams Energy,
Inc., respectively.



                                       WILLIAMSON PETROLEUM CONSULTANTS, INC.

Houston, Texas
March 29, 1999


<PAGE>

                                     EXHIBIT 24.1

                                  Power of Attorney

<PAGE>

                                                                   EXHIBIT 24.1


                            POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, the undersigned, being Officers and
Directors of Clayton Williams Energy, Inc. (the "Company"), a Delaware
corporation, do hereby constitute and appoint Mel G. Riggs and L. Paul Latham,
or either of them, with full power of substitution, our true and lawful
attorneys and agents, to do any and all acts and things in our names in the
capacities indicated which Mel G. Riggs and L. Paul Latham, or either of them,
may deem necessary or advisable to enable the Company to comply with the
Securities Exchange Act of 1934, as amended, and any rules, regulations and
requirements of the Securities and Exchange Commission in connection with the
Company's Annual Report on Form 10-K for the year ended December 31, 1998,
including specifically, but not limited to, the power and authority to sign such
Form 10-K for us, or any of us, in our names in the capacities indicated, and
any and all amendments thereto; and we do hereby ratify and confirm all that Mel
G. Riggs and L. Paul Latham or either of them, shall do or cause to be done by
virtue hereof.

     IN WITNESS WHEREOF, I have hereunto set my hand this twenty-third day of
March, 1999.

<TABLE>
<CAPTION>
<S>                                                <C>
/s/ CLAYTON W. WILLIAMS, JR.                       /s/ L. PAUL LATHAM
- ----------------------------------------------     ------------------------------------------
CLAYTON W. WILLIAMS, JR.                           L. PAUL LATHAM
President, Chairman of the Board,                  Executive Vice President, Chief Operating
Chief Executive Officer and a Director             Officer and a Director


/s/ MEL G. RIGGS                                   /s/ WILLIAM P. CLEMENTS
- ----------------------------------------------     ------------------------------------------
MEL G. RIGGS                                       WILLIAM P. CLEMENTS
Senior Vice President - Finance and Secretary      Director
(Principal Financial and Accounting Officer)


/s/ STANLEY S. BEARD                               /s/ ROBERT L. PARKER
- ----------------------------------------------     ------------------------------------------
STANLEY S. BEARD                                   ROBERT L. PARKER
Director                                           Director
</TABLE>


<PAGE>

                                     EXHIBIT 24.2

Certified copy of resolution of Board of Directors of Clayton Williams Energy,
Inc. authorizing signature pursuant to Power of Attorney


<PAGE>

                                                                   EXHIBIT 24.2


                              CERTIFICATE OF RESOLUTION

     I, Mel G. Riggs, Secretary of Clayton Williams Energy, Inc., a Delaware
corporation, do hereby certify that the Board of Directors of Clayton Williams
Energy, Inc. acting by unanimous consent duly adopted the following resolutions
as of March 23, 1999.
     
          RESOLVED, that the Directors and proper officers of this corporation
     be and they are hereby authorized and directed to execute and deliver a
     Power of Attorney to MEL G. RIGGS and L. PAUL LATHAM in the following form:

               KNOW ALL MEN BY THESE PRESENTS, the undersigned, being Officers
          and Directors of Clayton Williams Energy, Inc. (the "Company"), a 
          Delaware corporation, do hereby constitute and appoint Mel G. Riggs 
          and L. Paul Latham, or either of them, with full power of 
          substitution, our true and lawful attorneys and agents, to do any 
          and all acts and things in our names in the capacities indicated 
          which Mel G. Riggs and L. Paul Latham, or either of them, may deem 
          necessary or advisable to enable the Company to comply with the 
          Securities Exchange Act of 1934, as amended, and any rules, 
          regulations and requirements of the Securities and Exchange 
          Commission in connection with the Company's Annual Report on Form 
          10-K for the year ended December 31, 1998, including specifically, 
          but not limited to, the power and authority to sign such Form 10-K 
          for us, or any of us, in our names in the capacities indicated, and 
          any and all amendments thereto; and we do hereby ratify and confirm 
          all that Mel G. Riggs and L. Paul Latham or either of them, shall 
          do or cause to be done by virtue hereof.

          RESOLVED FURTHER, that the proper officers of this corporation be and
     they are hereby authorized and directed to take all such other action as
     they may deem advisable in order to carry out the intent and purposes of
     the foregoing resolution.

     IN WITNESS WHEREOF, I have hereunto set my hand on behalf of this
corporation on this twenty-third day of March, 1999.



                                       /s/ MEL G. RIGGS
                                       --------------------------------------
                                       MEL G. RIGGS, Secretary


<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                           1,424
<SECURITIES>                                         0
<RECEIVABLES>                                   10,654
<ALLOWANCES>                                         0
<INVENTORY>                                      1,230
<CURRENT-ASSETS>                                21,311
<PP&E>                                         443,132
<DEPRECIATION>                                 343,857
<TOTAL-ASSETS>                                 120,653
<CURRENT-LIABILITIES>                           37,159
<BONDS>                                         39,100
                                0
                                          0
<COMMON>                                           894
<OTHER-SE>                                      43,500
<TOTAL-LIABILITY-AND-EQUITY>                   120,653
<SALES>                                         51,932
<TOTAL-REVENUES>                                55,727
<CGS>                                           14,237
<TOTAL-COSTS>                                   82,565
<OTHER-EXPENSES>                                 (138)
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               2,384
<INCOME-PRETAX>                               (29,084)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (29,084)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (29,084)
<EPS-PRIMARY>                                   (3.27)
<EPS-DILUTED>                                   (3.27)
        

</TABLE>


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