SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

(Mark One)
[X]  Annual report pursuant to section 13 or 15(d) of the Securities Exchange
     Act of 1934 for the fiscal year ended May 31, 2001 or

[ ]  Transition report pursuant to section 13 or 15(d) of the Securities
     Exchange Act of 1934 for the transition period from ______ to ______

Commission file number 0-6814
                       ------

                                U.S. ENERGY CORP.
- --------------------------------------------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

     Wyoming                                               83-0205516
- -------------------------------------------------     --------------------------
     (State or other jurisdiction of                       (I.R.S. Employer
     incorporation or organization)                        Identification No.)

     877 North 8th West
     Riverton, WY                                          82501
- -------------------------------------------------     --------------------------
   (Address of principal executive offices)                (Zip Code)

Registrant's Telephone Number, including area code:        (307) 856-9271
                                                      --------------------------

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

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

                          COMMON STOCK, $0.01 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

     The  aggregate  market  value  of  the  shares  of  voting  stock  held  by
non-affiliates of the Registrant as of August 17, 2001, computed by reference to
the  average of the bid and asked  prices of the  Registrant's  common  stock as
reported by the National Market System of NASDAQ on that date, was approximately
$30,467,400.

              Class                             Outstanding at August 17, 2001
- ----------------------------------------     -----------------------------------
    Common Stock, $0.01 par value                        9,609,104 shares

Documents incorporated by reference: Portions of the documents listed below have
been  incorporated  by  reference  into the  indicated  parts of this  report as
specified in the responses to the referenced sections of this filing.
     Annual Meeting Proxy  Statement for the fiscal year ended May 31, 2001 into
     Part III of the filing.

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 the 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. [ ]


                                        1





                 DISCLOSURE REGARDING FORWARD LOOKING STATEMENTS

     This  Annual  Report on Form  10-K  includes  "forward-looking  statements"
within the meaning of Section 21E of the  Securities  Exchange  Act of 1934,  as
amended (the "Exchange Act"). All statements other than statements of historical
fact included in this Report, are forward-looking statements,  including without
limitation  the  statements  under  Management's   Discussion  and  Analysis  of
Financial  Condition and Results of Operations and the  disclosures  about Rocky
Mountain Gas, Inc. and plans for  developing  its coalbed  methane  acreage.  In
addition,  whenever words like "expect,"  "anticipate" or "believe" are used, we
are making forward-looking statements.

     Although we believe that our forward-looking  statements are reasonable, we
don't  know if our  expectations  will  prove to be  correct.  Important  future
factors that could cause actual results to differ  materially from  expectations
include:  Domestic consumption rates for natural gas; domestic market prices for
natural gas, uranium,  gold, and molybdenum;  the amounts of gas we will be able
to produce from our coalbed methane  properties;  the availability of permits to
drill and operate coalbed methane wells; whether and when gas transmission lines
will be built to reasonable  proximity to our coalbed  methane  properties;  and
whether and on what terms the capital necessary to develop our properties can be
obtained.  The forward-looking  statements should be carefully considered in the
context of all the information set forth in this Annual Report.

                                     PART I

ITEM 1 AND ITEM 2.  BUSINESS AND PROPERTIES.

(A)      GENERAL.

     U.S. Energy Corp. is a Wyoming corporation (formed in 1966) in the business
of  acquiring,   exploring,   developing   and/or  selling  or  leasing  mineral
properties,  and the mining and  marketing of minerals.  In this Annual  Report,
"we",  "Company" or "USE" refers to U.S.  Energy  Corp.  including  subsidiaries
unless otherwise specifically noted.

     In fiscal  2001,  we were  engaged in three  industry  segments:  minerals,
commercial operations,  and contract  drilling/construction  operations.  In the
minerals segment, we have three principal mineral sectors:  coalbed methane gas,
uranium and gold (properties and other assets included in the latter two sectors
are in "care and  maintenance"  status).  The uranium  properties are located on
Sheep  Mountain  in  Wyoming,  and in  southeast  Utah;  we also  hold a royalty
interest in uranium  claims on Green  Mountain,  Wyoming,  now held by Kennecott
Uranium  Company  (see  below).  The gold  property is located in Sutter  Creek,
California,  east of Sacramento.  Interests are held in other mineral properties
(principally molybdenum), but are either non- operating interests or undeveloped
claims.  We also operate a small oil field in Montana.  Our fiscal year ends May
31.

     The coalbed  methane gas business is conducted  through Rocky Mountain Gas,
Inc. ("RMG," a Wyoming  corporation  owned 41% by USE and 41% by Crested  Corp.;
Crested is a 70.5% majority-owned  subsidiary of USE, see below).  Properties of
RMG are held in Wyoming and southeastern  Montana. As of the filing date of this
Annual Report,  RMG holds  approximately  257,000 gross mineral acres of coalbed
methane properties:

     For detailed  information about our coalbed methane properties and business
strategy, please see "Minerals - Coalbed Methane" below.

     USE and Crested Corp.  ("Crested")  originally were independent  companies,
with two common  affiliates (John L. Larsen and Max T. Evans).  In 1980, USE and
Crested formed a joint venture ("USECC")

                                        2





to do  business  together  (unless  one or the  other  elected  not to pursue an
individual project). As a result of USE funding certain of Crested's obligations
from  time to time  (due to  Crested's  lack  of  cash  on  hand),  and  Crested
subsequently paying these debts by issuing common stock to USE, Crested became a
majority-owned  subsidiary of USE in fiscal 1993. In fiscal 2001, Crested issued
another  6,666,666  shares of its common stock to reduce  Crested's debt owed to
USE by $3.0 million, which increased USE's ownership of Crested to 70.5%. All of
USE's (and Crested's)  operations are in the United States.  Principal executive
offices are located in the Glen L. Larsen building at 877 North 8th Street West,
Riverton, Wyoming 82501, telephone 307.856.9271.

     Most  of  the  Company's   (USE's)   operations   are   conducted   through
subsidiaries,   the  USECC  joint  venture  with  Crested,   and   jointly-owned
subsidiaries of USE and Crested.

     Until  September  11,  2000,  USE,  USECC  and  Kennecott  Uranium  Company
("Kennecott")  owned the Green Mountain  Mining Venture  ("GMMV"),  which held a
large uranium  deposit and uranium mill in Wyoming.  On September 11, 2000,  USE
and Crested  settled  litigation  with  Kennecott  involving the GMMV by selling
their interest in the GMMV and its  properties  back to Kennecott for $3,250,000
and  receiving  a royalty  interest in the uranium  properties.  Kennecott  also
assumed  all  reclamation  obligations  on the GMMV  properties.  Other  uranium
properties  and a uranium mill in southeast  Utah are held by Plateau  Resources
Ltd., a  wholly-owned  subsidiary of USE. The Utah uranium  properties  are in a
care and maintenance status.

     The  gold  assets  held  by  Sutter  Gold  Mining   Company   ("SGMC"),   a
majority-owned subsidiary of USE, are in care and maintenance status because the
current price of gold does not permit  raising the capital  necessary to put the
assets into production.

(B)      FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS.

     During the three  fiscal  years  ended May 31,  2001,  we operated in three
business segments: (i) minerals, (ii) commercial operations,  and (iii) contract
drilling/construction  (principally  in  fiscal  2000 and the first  quarter  of
fiscal 2001).  The principal  products of the operating units within each of the
reportable industry segments for the three fiscal years ended May 31, 2001 were:

     INDUSTRY SEGMENTS                  PRINCIPAL PRODUCTS

     Minerals (including methane)       Acquisition    of    coalbed     methane
                                        properties,    and    exploration    and
                                        development   of  such   properties  for
                                        coalbed methane gas. Sales and leases of
                                        mineral-bearing   properties  and,  from
                                        time  to  time,  the  production  and/or
                                        marketing  of uranium,  gold and receipt
                                        of advance royalties on molybdenum.

     Commercial                         Operations  Operation  of  a  motel  and
                                        rental of real  estate,  operation of an
                                        aircraft  fixed  base  operation   (fuel
                                        sales,  flight  instruction and aircraft
                                        maintenance),   and   various   contract
                                        services,  including managerial services
                                        for subsidiary companies.

     Contract Drilling/Construction     Contract drilling of coalbed methane gas
                                        wells,  construction of drill sites, gas
                                        pipe lines,  reservoirs and  reclamation
                                        of locations.



                                        3





     Percentage  of Net  Revenue  contributions  by the three  segments  (and by
interest on cash accounts) in the last three fiscal years were:

                               Percentage of Net Revenues During the Year Ended
                             ---------------------------------------------------
                              May 31,              May 31,              May 31,
                               2001                 2000                 1999
                             --------             --------             --------

Minerals                         3%                   2%                    2%
Commercial Operations           18%                  36%                   27%
Construction Operations         15%                  46%                    0%
Interest and Other              64%                  16%                   71%

     In fiscal 2001, we received  $442,800 in revenues from the minerals segment
as compared to $132,600 in fiscal 2000.  During  fiscal 2001 there were $108,500
from molybdenum advance royalties and $334,300 from uranium contract  deliveries
and the sale of an uranium  delivery  contract.  During  fiscal 2000 we recorded
$132,600  from advance  molybdenum  royalties.  During  fiscal 1999,  there were
revenues from mineral sales of $150,600 from  molybdenum  advance  royalties and
$87,600 for uranium contract deliveries.

     Commercial  operations during fiscal 2001 generated revenues of $2,519,400,
compared to  $2,786,800  during  fiscal 2000,  with the decrease due to a slower
tourist season at the commercial operations in southern Utah.

     Contract  drilling and  construction  operations  for third  parties in the
coalbed methane business  resulted in revenues of $2,238,600  during fiscal 2001
compared to $3,584,900  during fiscal 2000. No revenues were  recognized in this
segment in fiscal 1999, and in fiscal 2001, we temporarily suspended third-party
services in the coalbed methane business.

(C) NARRATIVE DESCRIPTION OF BUSINESS BY INDUSTRY SEGMENT (INCLUDING ITEM 2 -
    PROPERTIES).

MINERALS

COALBED METHANE

     GENERAL.  Rocky Mountain Gas, Inc.  ("RMG") was  incorporated in Wyoming on
November 1, 1999 for  business in the  coalbed  methane  industry in Wyoming and
Montana.  RMG is a  subsidiary  of the Company  (owned  41.7% by the Company and
41.7% by Crested).

     Methane is the primary  commercial  component of natural gas produced  from
conventional gas wells.  Methane also exists in its natural state in coal seams.
Natural  gas  produced  from   conventional   wells   generally   contain  other
hydrocarbons  in varying  amounts which require the natural gas to be processed.
Methane gas  produced  from  coalbeds  generally  contains  only  methane and is
pipeline-quality gas after simple water dehydration.

     Coalbed  methane   production  is  similar  to  conventional   natural  gas
production  in  terms  of  the  physical  producing  facilities.   However,  the
subsurface  mechanisms  that  allow  gas  movement  to  the  wellbore  are  very
different.  Conventional  natural  gas  wells  require  a porous  and  permeable
reservoir, hydrocarbon migration and a natural structural or stratigraphic trap.
Coalbed  methane gas is trapped  (adsorbed)  in the coal itself and in the water
contained in the pore space,  until released by pressure  changes when the water
in the coal is  removed.  In  contrast to  conventional  gas wells,  new coalbed
methane wells initially produce water for several months. As the formation water
pressure decreases, methane gas is released from the structure.


                                        4





     Methane is a common  component of coal since  methane is created as part of
the  coalification  process.  Coals vary in their methane content as measured by
standard  cubic  feet  per  ton.  Whether  a  coalbed  will  produce  commercial
quantities  of methane gas depends on the coal  quality,  its content of natural
gas per ton of coal, the thickness of the coalbeds,  the reservoir pressure, the
existence of natural fractures, the permeability of the coal, and saturated with
water to help hold methane in coalbed.

     Due to the shallow  coal seams in the Powder  River  Basin,  of Montana and
Wyoming, the drilling, discovery,  development and production of coalbed methane
has  significant  economic  advantages  compared with  conventional  natural gas
targets.  Over the past several years,  coalbed  methane has become an important
source of pipeline quality gas in the United States. Methane gas production from
coalbed   reservoirs  has  grown  from   virtually   nothing  a  decade  ago  to
approximately  seven  percent of the total United States gas  production  today.
Development of coalbed methane in the Powder River Basin of northeastern Wyoming
and  southeastern  Montana  continues  at a high level in  calendar  2001 and is
expected to continue for several years.

     The  principal  coals in the Powder River Basin  ("PRB")  include the thick
coal seams of the Tongue River  member of the  Paleocene  Fort Union  Formation,
which  are  among  the  thickest  in the  world.  Individual  coalbeds  range in
thickness  from a few  feet up to 250  feet.  A  typical  well  might  penetrate
multiple  coal zones in depths over a 200 to 1,200 foot range.  Based on reports
filed by other companies with the State of Wyoming, reserves per coalbed methane
well in the PRB can vary  considerably  but a typical  estimate  can  exceed 300
million  cubic feet (MMcf) of gas per well.  Given the expected low drilling and
completion costs, these levels of reserves make coalbed methane wells attractive
to gas companies.

     OVERVIEW  OF RMG.  As of the filing  date of this  Annual  Report,  we hold
approximately  257,000  gross  mineral acres under leases from the United States
Bureau of Land Management,  the states of Wyoming and Montana,  and private land
owners.  Assuming  the  exercise of options  held by Suncor  Energy  Natural Gas
America Inc. ("SENGAI"),  a subsidiary of Suncor Energy Inc., (NYSE "SU" Calgary
Alberta,  Canada),  our working  interest is 6.25% (5% net revenue  interest) on
112,000 acres in the Castle Rock prospect in southeast Montana.  The rest of the
Castle Rock prospect is owned 37.5% working interest,  30% net revenue interest,
by Quaneco,  L.L.C.;  and a 50% working  interest,  40% net revenue  interest by
SENGAI  (assuming  SENGAI  exercises its option).  We own a 25% working interest
(20% net revenue  interest)  on 74,500  acres in the Kirby  prospect  (southeast
Montana);  and a 50% working interest (from 30% to 50% net revenue  interest) on
70,500 acres in other  prospects  (all in  Wyoming).  Our interest in the Castle
Rock prospect will revert to 50% overall if SENGAI doesn't  exercise its option;
in this event, we would continue to own a 50% working  interest (40% net revenue
interest),  and Quaneco L.L.C. would own a 50% working interest (40% net revenue
interest) in the Castle Rock  prospect.  CCBM,  Inc.  ("CCBM") a  subsidiary  of
Carrizo Oil & Gas,  Inc.  has the option to acquire  half of our interest in the
Castle Rock  prospect on similar terms as SENGAI if SENGAI does not exercise its
option.  See below. Our original agreement with SENGAI would result in ownership
of a 12.5% working  interest 10% net revenue  interest,  in Castle Rock, but one
subsequent agreement with CCBM resulted in them owning one half of our position.

         In  fiscal  2000  and  2001,  we spent a total  of  $5,800,000  on land
acquisition  costs for the coalbed  methane  properties  we now hold,  including
$5,500,000 paid to Quaneco L.L.C. to buy a 50% working interest (40% net revenue
interest)  in the Castle  Rock and Kirby  prospects,  and  $51,200 in leases and
related costs for other prospects in Wyoming.

     In fiscal  2001,  we sold to SENGAI an option  for 75% (or 37.5% of 50%) of
our working  interest in our acreage in the Castle Rock prospect for  $1,278,800
which was applied to our purchase commitment with Quaneco L.L.C.; if the options
are  exercised  in 2002  and  2003 by  SENGAI,  we will  receive  an  additional
$2,942,800 in February 2002. In July 2001, we sold a 50% working interest in all
our coalbed methane leases except Castle Rock to CCBM for $7,500,000, plus other
considerations. If SENGAI does not exercise its

                                        5





option to purchase  the Castle Rock  prospect,  CCBM has first right to purchase
50% of RMG's acreage for additional consideration.

     We also have  drilling  programs  in place  with  SENGAI and CCBM for up to
$7,250,000  funded  by each for the  respective  properties  in  which  they are
involved  with us. One of the  drilling  programs  with CCBM started work on the
Clearmont  prospect in Wyoming in August 2001; the drilling  program with SENGAI
on the Castle Rock prospect is  anticipated  to begin in September  2001.  These
first two  programs  should be  sufficient  to drill  approximately  60  coalbed
methane wells to completion  or  abandonment  stage.  A third  drilling  program
(which  would  be the  second  program  on the  Castle  Rock  prospect)  will be
commenced  if SENGAI  exercises  its  option on the first  acreage  block on the
Castle Rock prospect  with SENGAI  paying for up to an additional  $4,000,000 in
drilling and development costs. We have a carried working interest in all of the
wells drilled in these programs.

     As of the  filing  date for this  Annual  Report,  we had set  casing on 10
locations  (80 acre spacing  units) on the  Clearmont  prospect and are drilling
twin holes on each prospect into two targeted coal formations.  No reserves have
been  established to date.  Drilling  permits for 10 additional  wells have been
issued for the Clearmont  prospect,  and applications are pending for another 32
permits on the Clearmont prospect,  which are expected to be issued by September
1, 2001.

     We  anticipate  that  from 30 to 60  wells  will be  drilled  by the end of
calendar 2002 under the drilling  programs  with SENGAI and CCBM.  Additionally,
the Company expects to commence a drilling program to drill 4 to 12 wells on the
Kirby  prospect.  Attaining  these  objectives will depend on when and where the
necessary drilling permits can be obtained.

     After the drilling  programs have been  completed,  we will need additional
capital to continue development efforts. The Company plans to obtain the capital
from institutions  and/or joint ventures or other means,  including the possible
sale of disposable  company assets. We have estimated that our total capital and
operating reserve  requirements will be up to $50,000,000 to execute our coalbed
methane  strategy  through  calendar 2003 by developing our existing  properties
beyond the initial drilling  programs now in place, and acquiring and developing
more properties. See Item 7.

     PRINCIPAL   AGREEMENTS  FOR  DEVELOPMENT  OF  COALBED  METHANE  PROPERTIES.
Summaries of terms in the three  principal  agreements now in place follow.  The
agreements are filed as exhibits to this Annual Report.

     SUNCOR - OPTION AND FARMIN  AGREEMENT.  On February 8, 2001, RMG closed the
Option and Farmin Agreement with SENGAI.

     By the Option and Farmin Agreement,  75% of RMG's 50% working interest (and
25% of Quaneco L.L.C.'s 50% interest) in 112,000 acres in southeast  Montana has
been  optioned for a cash sale to SENGAI,  in two blocks,  one of 105,265  acres
which expires February 8, 2002, subject to force majeure (option exercise amount
is $3,684,299 total,  RMG's 75% share would be $2,763,224),  and 6,301 acres for
the second block of acreage expiring on February 8, 2003 (option exercise amount
is $239,452 total, RMG's share would be $179,589).

     In addition,  SENGAI has committed to pay for all costs up to $2,000,000 in
a  $2,250,000  drilling  program on the first block of acreage,  starting in the
fall of 2001. RMG will pay the remaining  $250,000 for the drilling  program (on
its behalf and for Quaneco L.L.C.,  which completes RMG's drilling commitment to
Quaneco;  see below).  SENGAI must complete the drilling  program  regardless of
whether it  exercises  the  options.  Upon  exercise  of the first  option,  the
agreement provides that SENGAI will have "farmed in" for

                                        6





a share of the working  interests  in the first  block of  acreage,  so that the
working interests in the first block would be (i) 12.5% RMG (now 6.25% with CCBM
owning the other  6.25%;  see "Carrizo - Purchase  and Sale  Agreement"  ); (ii)
37.5%  Quaneco  L.L.C.;  and  (iii)  50%  SENGAI.  If the  first  option  is not
exercised, all of the work paid under the drilling program will benefit RMG (and
now Carrizo) and Quaneco in their  respective  working  interests.  If the first
option is not exercised,  SENGAI will have no rights in the Castle Rock prospect
or in any wells drilled on it.

     If the first block option is exercised, then within 18 months of that date,
SENGAI  will pay RMG and  Quaneco  L.L.C.,  in  proportion  to their 75% and 25%
shares  of option  payments,  an  additional  $841,379  for the  first  block of
acreage.  This payment will not be received by the parties in cash,  but will be
made by Suncor  America paying 75% (instead of 50%) of drilling and related well
costs on a second  drilling  program until the 25%  differential  so paid equals
$841,379.  It is  anticipated  this second phase will cover up to  $4,000,000 of
drilling and development costs. To the extent this second phase drilling program
does not  result in SENGAI  spending  enough  to carry RMG and  Quaneco  for the
$841,379 (i.e., pay for RMG's (and CCBM's) and Quaneco's working interest shares
of costs in wells), SENGAI will pay the difference to RMG and Quaneco parties in
cash.

     The first block  option must be  exercised  before  SENGAI can exercise the
second block option.

     SENGAI is the operator of record for all  activities in the first  drilling
program, and will continue as operator for the entire Castle Rock prospect (less
the second acreage block if the option thereon is not exercised).  The first and
second drilling programs cover costs to drill, test,  complete,  production test
and  shut-in  (or  plug  if not  economically  viable)  coalbed  methane  wells.
Gathering system  construction,  compression and other costs related to input of
gas buyer's transmission line are not included.  SENGAI, as operator, is limited
to billing no more than 10% of the drilling programs for its overhead expenses.

     CARRIZO - PURCHASE AND SALE  AGREEMENT.  On June 29,  2001,  RMG signed and
closed on July 10,  2001 a  Purchase  and Sale  Agreement  with  CCBM,  Inc.,  a
Delaware  corporation which is wholly-owned by Carrizo Oil & Gas, Inc., Houston,
Texas (NMS  "CRZO").  Carrizo  Oil & Gas,  Inc.  is engaged in the  exploration,
development and production of oil and gas,  primarily in the Texas and Louisiana
Gulf Coast  regions.  The agreement  between CCBM and RMG is intended to finance
the further development of the acreage prospective for coalbed methane currently
owned by RMG in Montana and Wyoming,  and to acquire and develop more acreage in
Wyoming.

     RMG has assigned  CCBM an undivided  50% interest in all of RMG's  existing
coalbed  methane  properties  for a purchase price of $7,500,000 by a promissory
note  payable in  principal  amounts of $125,000  per month plus  interest at an
annual  rate of 8%,  over 41  months  (starting  July 31,  2001)  with a balloon
payment due on the  forty-second  month.  The 50% undivided  interest is pledged
back to RMG to secure the purchase price, and will be released 25% when 33.3% of
the  principal  amount of the  purchase  price is paid,  another  25% when total
principal  payments reach 66.6% of the principal  amount of the purchase  price,
and the balance of the total 50%  undivided  interest  when all of the principal
amount of the  purchase  price,  has been  paid.  The  purchase  price  could be
reduced,  based on  allocations  made by the parties as to each  prospect now in
RMG's  inventory,  if defects  exist in RMG's  acreage and such  defects are not
cured to CCBM's  satisfaction.  RMG  believes  the minor title  defects  already
identified by CCBM will be cured satisfactorily or otherwise accepted by CCBM so
that any  incurable  defects  will not affect  the  purchase  price in  material
amounts.

     To start development, and as part of the consideration for the acquisition,
CCBM has agreed to fund  $5,000,000 for an initial  drilling  program.  On these
wells,  CCBM will pay for all  drilling  and  completion  expenses;  RMG will be
"carried"  for its 50% interest in these wells,  and will not be required to pay
any of such costs.  After the initial $5,000,000 has been spent, which should be
sufficient to drill between 30 to 40

                                        7





wells,  RMG and CCBM each  will pay for  their 50% share of costs in  subsequent
wells.  Without  CCBM's  consent,  none of the  drilling  funds  can be used for
operations  associated  with water disposal wells,  gas  compression  beyond 100
PSIG, or for  facilities  downstream of compression  beyond 100 PSIG.  CCBM will
earn a 50% working  interest  in each well  location  (80 acres) and  production
therefrom. CCBM's ownership so earned will be earned regardless of the status of
payments on the promissory note.

     Drilling under the CCBM agreement started in August 2001. Amounts remaining
out of the $5,000,000 will be carried over to drilling  efforts in calendar 2002
and 2003, or applied to property acquisitions, as agreed upon by the parties. If
less than the entire $5,000,000 is spent within two years (subject to extensions
due to force  majeure),  CCBM shall pay RMG one-half the unspent  portion of the
$5,000,000.  However,  this  payment  obligation  back to RMG is  subject to RMG
complying  with  all of the  terms  and  provisions  of the  purchase  and  sale
agreement,  the joint operating agreement,  and the procedures therein set forth
regarding   authorizations   for  expenditures  to  drill  $5,000,000  worth  of
"reasonable  wells".  This means wells which meet these economic  criteria:  (1)
individual well cost (including hook-up to sales) must meet a projected internal
rate of return in excess of 15% at prevailing market prices;  (2) the wells must
be on  acreage  blocks  that are  touching  and  contain  minimum  sizes  (Kirby
prospect,  at least 2,560 acres;  Clearmont,  at least 640 acres; and Arvada, at
least 480  acres);  and (3) no more than 10 wells  per  calendar  year at Oyster
Ridge will qualify as  reasonable.  The intent of this  provision is for CCBM to
spend  $2,500,000  on behalf of RMG. If CCBM fails to do this despite a total of
$5,000,000 of reasonable  well proposals by RMG, then CCBM shall be obligated to
pay any remaining unspent portion of the $2,500,000 directly to RMG.

     In addition to its one-half share of revenues in proportion to its one-half
share of the working  interest,  CCBM will be entitled to a credit (applied as a
prepayment  of the  purchase  price  for the  undivided  50%  interest  in RMG's
acreage), equal to 20% of RMG's net revenue interest from wells drilled with the
$5,000,000  drilling  budget,  until the amount of that  credit in favor of CCBM
equals  $1,250,000.  This latter  amount would be reduced  proportionate  to any
reductions in purchase price due to title defects (see above).

     RMG is the designated  operator  under a Joint  Operating  Agreement  (JOA)
between  RMG and CCBM.  The JOA will  govern all  operations  on the  properties
subject to the  purchase  and sale  agreement  between  RMG and CCBM  subject to
pre-existing JOA's with other entities,  as well as all operations or properties
in the area of mutual interest ("AMI").

     The AMI is  established  for a four year term  starting  June 30,  2001 and
ending June 30,  2005.  It covers the entire  state of  Wyoming,  and the Powder
River Basin of Montana, subject to the pre-existing AMI with Suncor.  Operations
within the AMI will be governed by the JOA between RMG and CCBM.

     All  operations  subject to the  Carrizo  Agreement  will be  overseen by a
management committee,  with two members each from CCBM and RMG. All four members
must be present in person or by proxy to conduct a management committee meeting,
to be held at least  quarterly.  However,  RMG shall have a tie-  breaking  vote
concerning all general operations until the $5,000,000  drilling  commitment has
been expended and until the purchase  price has been paid.  Once the  $5,000,000
drilling  commitment  has been expended and the full purchase price is paid, RMG
will allocate  (with  Quaneco's  consent) to CCBM one of RMG's  managing  member
positions  with  Powder  River Gas LLC,  which is the  operative  entity for the
Montana acreage RMG holds with Quaneco L.L.C.

     With  respect to the Castle Rock  prospect in Montana,  which is subject to
the  agreement  with SENGAI,  RMG will be entitled to all cash  proceeds paid by
SENGAI to RMG if SENGAI  exercises its option  (deadline  February 8, 2002).  If
SENGAI doesn't  exercise its option,  CCBM will have the right to increase their
ownership up to 50% of RMG's  interest in the subject  112,000 acres in Montana,
for the  equivalent  value per net mineral  acre that would have been due to RMG
under the Suncor  Agreement.  If CCBM does not exercise this purchase right, all
the acreage will belong  solely to RMG and that acreage will be removed from the
AMI

                                        8





with CCBM except the wells and acreage  earned in the phase I drilling  program.
In the  meantime,  with  respect to SENGAI's  initial  drilling  program on this
acreage,  RMG will be entitled to have CCBM pay for  $225,000 of RMG's  drilling
obligations;  for this funding  (part of the  $5,000,000  drilling  program with
CCBM),  CCBM will receive an undivided  6.25%  working  interest on each well so
drilled and the 80 acre spacing allocated to each such well, ie. one-half of our
12.5% working interest, during the 2001 SENGAI drilling program.

     Under the agreement, CCBM will use its best efforts to seek out, obtain and
secure  financing to raise no less than  $20,000,000  to be used to acquire more
properties  in the AMI. If CCBM's  efforts are not  successful by June 30, 2002,
the AMI shall be reduced to a 6 mile radius from all  existing  properties  held
jointly by RMG and CCBM unless RMG agrees to an  extension of this time frame to
no later than December 31, 2002.

     QUANECO -  AGREEMENT.  On January  3, 2000,  RMG  purchased  a 50%  working
interest and 40% net revenue  interest in the Castle Rock and Kirby prospects in
the PRB of southeast  Montana  consisting of  approximately  185,000 net mineral
acres from Quaneco,  L.L.C.  (formerly Quantum Energy, L.L.C.,  Cleveland,  Ohio
and Oklahoma City, Oklahoma). The acreage includes 88,410 net acres of BLM land,
14,916 net acres of state land  (Montana),  and 82,775 net acres of fee land. In
fiscal 2000 and 2001, RMG paid the cash purchase price of $5,500,000.

     A separate  provision in the Agreement  required RMG to spend $2,500,000 to
drill and  complete  25 wells,  as  identified  and  agreed to by the  operating
company Powder River Gas, LLC (see below).  Under the subsequent  agreement with
SENGAI,  SENGAI  will pay  $2,000,000  in their first  drilling  program on this
prospect,  and RMG will pay $250,000.  Of this amount,  $225,000 will be paid to
RMG by CCBM and paid  over to  SENGAI,  leaving  RMG  with a net  obligation  of
$25,000 which has already been met. RMG has  previously  performed work and paid
costs  for a credit  of  approximately  $250,000  on the  Castle  Rock and Kirby
prospects,  such that when RMG pays the $250,000 for its share of SENGAI's first
drilling  program,  all of RMG's drilling  obligations to Quaneco will have been
fulfilled, and RMG's, Quaneco's and SENGAI's working interests will be as agreed
with  SENGAI  (see  above),  and CCBM  will own  one-half  RMG's  12.5%  working
interests, or 6.25%.

     The Kirby prospect,  owned  originally by RMG and Quaneco,  and now CCBM as
well, is operated  through  Powder River Gas, LLC, a Wyoming  limited  liability
company.  Initial CBM well sites have been selected by the management  committee
in  which  Quaneco  and  RMG  currently  have  equal  representation;  drilling,
completion  and  gathering  system costs will be authorized by the committee and
funded according to the working interests of each owners. USECC has the right to
provide drilling services on the first 25 wells drilled by Powder River Gas, LLC
based on  competitive  drilling  rates in the area  surrounding  the wells to be
drilled.  Thereafter,  USECC will have the right to submit bids on a competitive
basis to Powder River Gas LLC for drilling contracts on additional acreage. CCBM
has  recently  acquired  50% of RMG's  interest in the Kirby  prospects  leaving
ownership interest at 25% RMG, 25% CCBM, and 50% Quaneco.

     PROSPECTS AND ACREAGE.  Our prospects and acreage are located in the Powder
River Basin in Montana and Wyoming, and in the Wind River, Green River, Washakie
and Big Horn basins of Wyoming:


                                        9





     Castle Rock, Powder River County, MT              112,000 acres
     Kirby, Big Horn and Rose Bud Counties, MT          74,500 acres
     Oyster Ridge, Lincoln and Uinta County, WY         63,000 acres
     Clearmont, Sheridan County, WY                      4,000 acres
     Sussex, Johnson County, WY                            640 acres
     Finley, Converse County, WY                           160 acres
     Baggs North, Carbon County, WY                        120 acres
     Gillette North, Campbell County, WY                    80 acres
     Arvada, Campbell County, WY                           540 acres

     CASTLE ROCK:  The Castle Rock  project  consists of  approximately  112,000
acres located in the north eastern portion of the Powder River Basin of Montana,
west of Broadus,  Montana.  Coals  present are in the Tongue River member of the
Fort Union formation and appear comparable to coals currently being developed by
other  operators  south of the  Castle  Rock  acreage  near the  Montana/Wyoming
border.  The proposed Bison  pipeline,  tentatively  scheduled for completion in
2003, will cross the property if constructed as currently planned.  The Northern
Border  pipeline  is located  200 miles to the  north.  The  federal  leases are
generally 10 year term and fee and state leases are  generally  two to five year
term.

     KIRBY: The Kirby project consists of approximately  74,500 acres located in
the  northwestern  portion of the Powder  River Basin in Montana  located in Big
Horn and Rosebud Counties, Montana, north of Sheridan, Wyoming. Coals are in the
lower portion of the tertiary Fort Union formation and are similar to productive
coals in the Wyoming  portion of the Powder  River Basin to the south.  Redstone
(recently  acquired by Montana  Dakota  Utilities) has  established  significant
coalbed methane production 12 miles south of Kirby at the CX field. At least two
other  operators are  currently  planning to drill and develop  nearby  acreage.
CMS's  Bighorn Gas Gathering  recently  extended a new 20" pipeline to within 10
miles of the Kirby project. Exploration drilling is currently scheduled to begin
at Kirby during the fall of 2001.

     OYSTER RIDGE:  The Oyster Ridge project  consists of  approximately  63,000
acres located in  southwestern  Wyoming in the Ham's Fork Coal Field adjacent to
the Green River Basin.  RMG and CCBM has a 100% working  interest in most of the
properties  subject to a 25% participation  option held by Anadarko Petroleum on
43,000 acres.  The area is prospective for coalbed  methane  production from two
primary  Cretaceous  age coals,  the Frontier and the  Adaville.  The Kern River
pipeline which services southern California,  crosses the property.  Exploratory
drilling and completion operations on previously drilled wells resumed at Oyster
Ridge in June of 2001.

     CLEARMONT:  The Clearmont  project  consists of  approximately  6,000 gross
acres  located in the western  Powder River Basin of Wyoming.  RMG (and now CCBM
jointly)  owns  working  interests  ranging  from  25%  to  100%.  The  area  is
characterized  by several  shallow Fort Union  coalbeds (most notable the Roland
and  Anderson  coals) as well as  several  deeper  coals  that hold  significant
exploration potential. Substantial coalbed methane production and development is
ongoing in the immediate area including  Federated's  Box Elder Creek project 12
miles to the west and the  Pennaco/CMS  Wild Horse Creek project 15 miles to the
east.  The  Clearmont  project is located at the  convergence  of the WBI Bitter
Creek and the Bighorn  Sheridan  Lateral  pipelines.  A 20 well  exploration and
development  drilling  program began at Clearmont in August 2001 and could be in
production in 2002 depending on drilling results and gas prices.

     SUSSEX: RMG and CCBM hold 640 acres in this project area located in Johnson
County, Wyoming. This State lease lies 3 miles south of Sussex, Wyoming. RMG has
a 100% working interest.

     FINLEY:  RMG and  CCBM  hold 160  acres in this  project  area  located  in
Converse  County,  Wyoming.  This  prospect  is a State  lease 12 miles  east of
Edgerton, Wyoming. Review for a two well test is underway.

                                       10





     BAGGS NORTH:  This prospect  contains 120 acres  located in Carbon  County,
Wyoming.  This State lease is located 7 miles north of Baggs,  Wyoming.  RMG and
CCBM hold a 100% working interest in this prospect.

     GILLETTE NORTH:  RMG and CCBM holds a 100% working  interest in 80 acres in
this project area located in Campbell County,  Wyoming. This State lease lies at
the north end of the City of Gillette.  Potential  exists for one billion  cubic
feet of gas on this 80 acres alone.  Existing  coalbed  methane wells lay in the
section  immediately  north.  Permitting of 2 wells has begun on RMG's property.
RMG intends to conduct test drilling and production techniques in this area that
lies in the heart of the current coalbed methane play in the Gillette area.

     ARVADA:  This  prospect  contains  540 acres  located in  Campbell  County,
Wyoming.  RMG and  CCBM  hold a 100%  working  interest,  and a 60% net  revenue
interest.

     COALBED METHANE WELL PERMITTING

     Drilling  coalbed  methane wells  requires  obtaining  permits from various
governmental  agencies.  The ease of obtaining the necessary  permits depends on
the type of mineral  ownership  and the state in which the  property is located.
Intermittent  delays  in the  permitting  process  can  reasonably  be  expected
throughout  the  development  of any play.  For  example,  there is  currently a
temporary  moratorium for drilling  coalbed methane wells on fee and state lands
in Montana.  We may shift our exploration and development  strategy as needed to
accommodate the permitting process.  As with all governmental  permit processes,
there is no assurance  that  permits will be issued in a timely  fashion or in a
form consistent with our plan of operations.

     On March 16, 2000, the Northern  Plains  Resource  Council,  Inc.  ("NPRC")
filed  suit  against  the  Montana  Board  of Oil and Gas  Conservation  (Board)
requesting  an  order  of the  court  compelling  the  defendant  to  prepare  a
Supplemental   Environmental  Impact  Statement  ("SEIS")  for  coalbed  methane
development,  which could further delay development. RMG and others have filed a
motion to intervene to  participate  in this  litigation and to ensure that some
drilling  can be  performed  during any  environmental  analysis.  The Board has
agreed to limit  issuance of CBM well permits to 200 pending  completion  of the
SEIS which is currently scheduled to be completed in the Spring of 2002.

     The Wyodak  Environmental Impact Statement (EIS) for the Powder River Basin
in Wyoming issued in the fall of 1999, allowed the permitting of 5,000 CBM wells
to be drilled on Federal lands in Wyoming.  More CBM well applications have been
submitted  causing the BLM to begin a second EIS for the Powder River Basin Area
in Wyoming.  The new EIS was to commence in early  summer 2000.  Development  on
Federal  lands in Wyoming  has been  stopped  with the balance of the Wyodak EIS
permitted wells (4,000) occurring on fee and state lands. The BLM has started an
environmental  assessment ("EA") reviewing  drainage issues which could allow an
additional 1,500 new CBM well permits in the same region. This was scheduled for
scoping in early April 2000 with  completion  expected  the  following  October.
Completion  has been delayed and is not expected  until late 2001 or early 2002.
Again,  there is no assurance that the EA and EIS will  negatively  impact RMG's
business or operations.

     In addition,  the Wyoming and Montana Departments of Environmental  Quality
have  regulations  applying to the surface  disposal of water  produced from CBM
drilling  operations.  CBM  operators are  currently  seeking  changes in permit
requirements  and department  policy that would allow operators more flexibility
to discharge  water on the  surface.  If these  changes are not made,  it may be
necessary to install and operate treatment facilities or drill disposal wells to
reinject the produced water back into the underground  rock formations  adjacent
to the  coal  seams  or  lower  sandstone  horizons.  If we  cannot  obtain  the
appropriate  permits or if applicable  laws or  regulations  require water to be
disposed of in an alternative manner, the costs

                                       11





to dispose  produced  water  will  likely  increase.  These  costs  could have a
material  effect on operations  in this area,  including  potentially  rendering
future production and development in the affected areas uneconomic.

     In Montana,  we have pending  applications to the BLM for  approximately 60
permits to drill into  shallow  gas sand  formations  on Federal  land held with
Quaneco and would be converted to production status upon receiving approval from
the  Montana  Board of Oil and Gas.  These wells would  evaluate  potential  CBM
production  as well as  conventional  gas.  Regarding  other  acreage  held with
Quaneco in Montana,  the State of Montana may lift its  moratorium for CBM wells
on private and state ground in Montana,  and start  issuing new permits on these
lands in Spring 2002 (a voluntary  moratorium is currently in place for wells on
private and state ground in Montana).  We have not  determined to what extent we
will  participate in this procedure,  and are evaluating how best to protect our
position to have  reasonable  exploration for CBM wells proceed on state and fee
ground.  We have  permits  in  place  until  Spring  2002 in  order  to  conduct
exploration  in  expectation  that  commercial  production  will be  approved on
completion of the EIS and EA.

     In August  2001,  Montana  and Wyoming  announced  an  agreement  for water
quality officials in both states to coordinate  monitoring of water flows in the
Powder River and Little  Powder  River  drainages,  to  determine  the impact of
coalbed  methane well water  production  on river water.  Although  usually well
water is potable,  it may contain high sodium absorption ratios which can impair
use of the water for  irrigation  purposes in clay-based  soils.  The respective
agencies  will  propose  regulations  to  establish   thresholds  for  potential
pollutants and require strict  monitoring by local water quality  officials.  If
test  results  indicate  some well water  flows  adversely  impact  river  water
quality, operators could be required to put the water flow into holding ponds or
take other steps to eliminate or reduce water flows or  pollutants in the water.
Implementation of the agreement is expected to benefit continued coalbed methane
development in these areas by opening up the water discharge  permitting process
in the affected areas.  Currently, we don't have acreage which would be impacted
by these regulations but future acreage could be acquired in the affected areas.

GATHERING AND TRANSMISSION OF CBM GAS

     Companies  involved  in  CBM  production   generally  outsource  their  gas
gathering,  compression and transmission. We intend to outsource compression and
gathering  needs as well,  possibly  on a  competitive  basis with  transmission
companies  in  the  immediate  area.   Negotiations  with  various  transmission
companies  have  been  initiated  in  order  to  better  manage  future  capital
investment, but no contracts have been signed to date.

     Coalbed   methane   production   growth  in  the  Powder  River  Basin  has
historically  been  impeded by a  shortage  of  gathering  system  capacity  and
transport  capacity  out of the Basin.  However,  two large  diameter  gathering
pipelines  were completed in September 1999 and a third was ready for service in
early 2000.  The two completed  pipelines will provide an additional 900 million
cubic feet, (MMcf), of daily gas capacity as set forth below:

     Fort Union Gas Gathering, LLC's 106-mile, 24" gathering pipeline, commenced
operations September 1, 1999, with an initial capacity of 450 MMcf per day; and

     Thunder  Creek  Gas  Services,  LLC's  126-mile,  24"  gathering  pipeline,
commenced operations September 1, 1999, with an initial capacity of 450 MMcf per
day.

     Additionally,  CMS Energy's 110-mile, Big Horn Gas Gathering pipeline, that
connects to the northern  terminus of the Fort Union pipeline,  is continuing to
be expanded in length and has an initial  capacity of 256 MMcf per day which can
readily  be  upgraded  to  500  MMcf  per  day  with  the  addition  of  booster
compression.  Further,  on June 19, 2000,  Big Horn Gas Gathering  announced the
extension of its pipeline to serve producers in the Sheridan area. This 50+ mile
extension will place a 20" high pressure pipeline within 5 miles of the

                                       12





Montana  border and within close  proximity to the  development  planned by RMG,
CCBM, and Quantum on their Kirby Prospect area.

     Wyoming  Interstate  Gas  Company's  143-mile,  24"  Medicine  Bow  Lateral
pipeline  commenced  operations in November 1999 with an initial capacity of 260
MMcf per day. This pipeline  will  transport  natural gas from the Thunder Creek
and  Fort  Union  pipelines  at the  south  end of the  Powder  River  Basin  to
interconnect with multiple  interstate  pipelines  accessing markets to the east
and along the front range of Colorado.  This system is already being expanded as
demand for  transportation  space grows.  Further  transmission  lines are being
planned by other companies in the area.

MINERALS - URANIUM

     GENERAL. We have interests in several uranium-bearing properties in Wyoming
and Utah and in a uranium processing mill in southeastern  Garfield County, Utah
(the "Shootaring  Mill"). All the uranium- bearing properties are in areas which
produced  significant  amounts of uranium in the 1970s and 1980s. At some future
date,  we could  develop and operate  these  properties  (directly  or through a
subsidiary company or a joint venture) to produce uranium concentrates  ("U3O8")
for sale to public utilities that operate nuclear powered electricity generating
plants.  However, until uranium oxide prices improve  significantly,  all of the
uranium properties are in a care and maintenance mode, meaning work is performed
to keep the assets in stand-by mode and ready for later  activity and permitting
work is done as needed  (monitoring  and reporting) to keep existing  permits in
effect.

     SHEEP MOUNTAIN - WYOMING

     Unpatented  lode mining claims,  underground and open pit uranium mines and
mining equipment in the Crooks Gap area are located on Sheep Mountain in Fremont
County,  Wyoming and are  adjacent to and west of the GMMV mining  claims.  From
December  21, 1988 to June 1, 1998,  these  assets  were held by Sheep  Mountain
Partners  ("SMP").  On June 1, 1998, USE received back from SMP all of the Sheep
Mountain  mineral  properties and equipment,  in partial  settlement of disputes
with Nukem,  Inc.  ("Nukem") and its subsidiary Cycle Resource  Investment Corp.
("CRIC"). The Judgment against Nukem impressing the CIS uranium supply contracts
in constructive trust with SMP remain in dispute.  See "Legal  Proceedings." The
Sheep  Mountain Mines 1 and 2 were first  operated by Western  Nuclear,  Inc., a
subsidiary of Phelps Dodge Corporation, in the late 1970s.

THE PROPERTY INTERESTS OF USE IN UTAH THROUGH PLATEAU RESOURCES LIMITED
("PLATEAU") ARE:

     Plateau Resources Limited is a wholly-owned subsidiary of USE. See "Plateau
Shootaring Canyon Mill" below.

     The Tony M Mine properties  contains  underground  uranium  deposits in San
Juan County, Utah, and are located partially on Utah State leases.

     Plateau is the lessee of the Tony M Mine  properties  and has posted a bond
securing Plateau's obligations to reclaim these properties.  The Tony M mine was
originally developed by Plateau at the time Plateau was owned by Consumers Power
Company  ("CPC"),  a  Michigan  public  utility.  Significant  areas of  uranium
mineralization   have  been  accessed  and   delineated  by  the  prior  owner's
underground workings.  When the Tony M Mine was in production (while Plateau was
owned by CPC), it produced ore containing  from three to eight pounds of uranium
concentrates  per ton. Some of this ore was processed at the Shootaring Mill. In
addition,  low grade  uranium ore was  stockpiled  at the Tony M Mine and at the
Shootaring Mill.


                                       13





     Plateau also  acquired the Velvet Mine and the nearby Woods  Complex in the
Lisbon Valley area in southeastern Utah. The Velvet Mine was fully developed and
permitted by its prior owner and is located approximately 178 miles by road from
the Shootaring  Mill.  The Woods Complex was formerly an operating  uranium mine
with a  remaining  undeveloped  resource.  Access to this  resource  would be by
extending a drift approximately 2,500 feet from the former Woods Mine. The Woods
Mine property is not permitted,  but we do not expect  difficulty in obtaining a
new permit,  should we seek one, because the surface facilities would occupy the
site that has been disturbed from previous operations.

THE GREEN MOUNTAIN MINING VENTURE ("GMMV") PROJECT

     GMMV.  In fiscal  1991,  we entered into an agreement to sell 50 percent of
our interests in the Green Mountain uranium claims, and certain other rights, to
Kennecott  Uranium  Company  ("KUC" or  "Kennecott"),  a subsidiary of Kennecott
Energy and Coal Company of Gillette,  WY. Kennecott Energy and Coal Company is a
subsidiary of Rio Tinto plc, formerly RTZ plc of London. In consideration of the
sale to Kennecott, we received $15,000,000 cash and a commitment by Kennecott to
fund the first $50,000,000 of GMMV expenditures pursuant to Management Committee
budgets.  At the same time we and  Kennecott  formed the GMMV and entered into a
joint venture agreement (the "GMMV Agreement") to develop, mine and mill uranium
ore from the Green  Mountain  Claims,  and market  uranium  oxide.  For detailed
explanation of the GMMV agreement, please see U.S. Energy Corp.'s 1999 Form 10-K
at pages 8-11, and footnote F to the financial statements.

     The GMMV holds 521  unpatented  lode mining  claims  (the  "Green  Mountain
Claims") on Green Mountain in Fremont County,  Wyoming,  including 105 claims on
which the Round Park (Jackpot)  uranium  deposit is located,  and the Sweetwater
Mill,  (approximately 23 miles south of the proposed Jackpot Mine)., are held by
the Green Mountain Mining Venture  ("GMMV"),  which until September 11, 2000 was
owned 50% by Kennecott and 50% by USE and Crested.

     In fiscal  2000,  Kennecott  filed a lawsuit  to  dissolve  the GMMV and we
counterclaimed  for damages.  This  lawsuit was settled on  September  11, 2000.
Kennecott  paid  USECC  $3,250,000  to  acquire  all of our (and  Crested's  and
USECC's)  interest in the GMMV, its  properties and the Sweetwater  Uranium Mill
(with  certain  exceptions),  and all  parties'  claims in the lawsuit have been
dismissed.   Kennecott  also  assumed  all  reclamation  and  other  liabilities
associated  with  the  GMMV,  its  properties,   the  Sweetwater  Mill  and  all
liabilities  associated  with  the  GMMV  since  its  inception,  including  the
historical  liabilities  associated  with  the  Sweetwater  Mill  prior  to  its
acquisition by the GMMV. We and Crested  together have retained a 4% net profits
royalty in any future uranium oxide produced from the GMMV mining claims through
the Sweetwater Mill (currently in a standby mode and not operational).

     The ion  exchange  facility on the Sheep  Mountain  properties  will not be
transferred to Kennecott,  nor will the cleanup liabilities associated therewith
be assumed by Kennecott.  However,  we and Kennecott have agreed to cooperate in
the disposal of the facility into the Sweetwater Mill's disposal and impoundment
areas. Also, certain items of mining equipment held by the GMMV were assigned to
USE and were removed from the GMMV properties in fiscal 2001.

     At such time as Kennecott has completed  necessary  reclamation work on the
Green Mountain  unpatented lode mining claims  (including the Round Park uranium
deposit proposed to be mined through the Jackpot Mine) Kennecott will quit claim
all such mining claims to us and Crested, as well as certain equipment currently
being used at the mine (including a compressor and standby generator). Kennecott
plans to keep the Sweetwater Mill.


                                       14





     PROPERTIES

     The  Green  Mountain  Claims  include  the Big  Eagle  Properties  on Green
Mountain, which contain substantial uranium mineralization,  and are adjacent to
other mining claims.  The Big Eagle  Properties  contain two open-pit  mines, as
well  as  related  roads,  utilities,  buildings,  structures,  equipment  and a
stockpile of 500,000 tons of uranium material with a grade of approximately .05%
U3O8.  The assets  include two  buildings  (38,000  square feet and 8,000 square
feet)  formerly  used  by  Pathfinder  Mines   Corporation   ("PMC")  in  mining
operations.

     The Round Park (Jackpot)  mining claims  contain  deposits of uranium which
have been estimated to contain 52,000,000 pounds of U3O8; the grade averages 4.6
pounds of U3O8 per ton of  mineralized  material.  The GMMV had  planned to mine
this  mineralized  material from two decline  tunnels (-17 percent slope) in the
Jackpot Mine driven underground from the south side of Green Mountain. The first
of several mineralized horizons in the Round Park deposits,  is about 2,300 feet
vertically down from the surface of Green Mountain. This work was halted in July
1998.

     SWEETWATER  MILL. In fiscal 1993, the GMMV acquired the Sweetwater  uranium
processing mill and associated properties located in Sweetwater County, Wyoming,
approximately  23 miles south of the proposed Jackpot Mine, from a subsidiary of
Union Oil  Company of  California  ("UNOCAL"),  primarily  in  consideration  of
Kennecott and the GMMV assuming environmental  liabilities,  and decommissioning
and reclamation obligations. The Sweetwater Mill was designed as a 3,000 ton per
day ("tpd") facility.

     As  consideration  for  acquiring  the  Sweetwater  Mill,  GMMV  agreed  to
indemnify  UNOCAL against  certain  reclamation and  environmental  liabilities,
which  indemnification  obligations  are  guaranteed  by  Kennecott  Corporation
(parent of Kennecott  Uranium  Company).  The GMMV is responsible for compliance
with mill decommissioning and land reclamation laws, for which the environmental
and  reclamation  bonding  requirements  are  approximately  $24,330,000,  which
includes  a  $4,560,000  bond  required  by the  Nuclear  Regulatory  Commission
("NRC").  None of the GMMV future reclamation and closure costs are reflected in
the consolidated financial statements.

     The reclamation and environmental  liabilities assumed by the GMMV (and now
Kennecott's sole responsibility)  consist of two categories:  (1) cleanup of the
inactive  open pit mine site near the Mill (the source of ore  feedstock for the
mill when  operating  under  UNOCAL),  including  water (heavy  metals and other
contaminants) and tailings (heavy metals dust and other  contaminants  requiring
abatement and erosion control)  associated with the pit; and (2) decontamination
and cleanup and disposal of the Mill  building,  equipment  and  tailings  cells
after Mill  decommissioning.  The Wyoming DEQ exercises  delegated  jurisdiction
from the United States Environmental Protection Agency ("EPA") to administer the
Clean Water Act and the Clean Air Act, and directly administers Wyoming statutes
on mined land reclamation.  The Sweetwater Mill is also regulated by the NRC for
tailings  cells and mill  decontamination  and cleanup.  The EPA has  continuing
jurisdiction under the Resource Conservation and Recovery Act, pertaining to any
hazardous materials which may be on site when cleanup work is started.

     PLATEAU'S SHOOTARING CANYON MILL

     ACQUISITION OF PLATEAU RESOURCES LIMITED  ("PLATEAU").  In August 1993, USE
purchased from Consumers Power Company ("CPC"),  all of the outstanding stock of
Plateau which owns the  Shootaring  Canyon uranium  processing  mill and support
facilities  in  southeastern  Utah (the  "Shootaring  Mill") for a nominal  cash
consideration.  The Shootaring  Mill holds a source  materials  license from the
NRC. In the purchase of the stock from CPC, we agreed to various obligations, as
disclosed in USE's 1998 Form 10-K at pages 15 and 16.

                                       15





     SHOOTARING  MILL  AND  FACILITIES.   The  Shootaring  Mill  is  located  in
southeastern  Utah and occupies 19 acres of a 265 acre plant site.  The mill was
designed to process 750 tpd,  but only  operated on a trial basis for two months
in mid-summer of 1982. In 1984,  Plateau placed the mill on standby  because CPC
had canceled the construction of an additional nuclear energy plant.

     Plateau also owns approximately 90,000 tons of uranium mineralized material
stockpiled  at the  mill  site and  approximately  172,000  tons of  mineralized
material  stockpiled at the Tony M Mine.  Included with mill assets are tailings
cells,  laboratory  facilities,  equipment shop and inventory.  The NRC issued a
license to Plateau  authorizing  production  of uranium  concentrates,  however,
since  the mill  was  shut  down,  only  maintenance  and  required  safety  and
environmental  inspection  activities  were  performed and the source  materials
license with the NRC was for standby operations only. Plateau applied to the NRC
to convert the source  materials  license from standby to  operational  and upon
increasing the reclamation  bond, the NRC issued the new license on May 2, 1997.
Plateau has a cash bond in favor of the NRC in the amount of $8,511,200  plus an
additional $1,136,800 in government securities for bonding future reclamation.

     Plateau  obtained  approval of a water control permit for the tailings cell
from the Utah Water  Control  Division  and is awaiting  the NRC's review of the
operating  license  conditions  so Plateau can  continue  with  construction  of
tailing facilities if it so desires.

     TICABOO TOWNSITE

     Plateau owns Canyon Homesteads,  Inc., a Utah corporation,  which developed
the Ticaboo,  Utah townsite 3.5 miles south of the Shootaring Mill. The townsite
includes a motel,  restaurant,  lounge,  convenience  store and  single  family,
mobile home and recreational vehicle sites (all with utility access), located on
a State of Utah lease near Lake  Powell,  and is being  operated as a commercial
enterprise.  An  amendment  was entered  into on April 1, 1997 on the Utah State
lease covering the Ticaboo  Townsite  whereby the State will convey  portions of
the Townsite  lease to Canyon on a sliding scale basis as they are sold. USE and
Crested are developing the Townsite in limited  fashion and are selling home and
mobile home sites.

     SHEEP MOUNTAIN PARTNERS ("SMP")

     SMP  PARTNERSHIP.  In February  1988, USE acquired  uranium  mines,  mining
equipment and  mineralized  properties  (Sheep  Mountain Mines) at Crooks Gap in
south-central  Fremont County,  Wyoming, from Western Nuclear, Inc. These Crooks
Gap mining  properties  are adjacent to the Green Mountain  uranium  properties.
USECC  mined and milled  uranium  ore from one of the  underground  Sheep  Mines
during fiscal 1988 and 1989.  Production ceased in fiscal 1989,  because uranium
could be  purchased  from the spot market at prices below the mining and milling
costs of USECC. In December 1988,  USECC sold 50 percent of the interests in the
Crooks  Gap  properties  to  Nukem's   subsidiary   Cycle  Resource   Investment
Corporation ("CRIC") for cash. The parties thereafter contributed the properties
to and formed  Sheep  Mountain  Partners  ("SMP"),  in which  USECC  received an
undivided 50 percent interest.  SMP is a Colorado general  partnership formed on
December 21, 1988, between USECC and Nukem, Inc. then of Stamford,  CT ("Nukem")
through  its  wholly-owned  subsidiary  CRIC.  Each group  provided  one-half of
$315,000  to  purchase   equipment  from  Western  Nuclear,   Inc.;  USECC  also
contributed its interests in three uranium supply contracts to SMP and agreed to
be  responsible  for  property  reclamation  obligations.  The  SMP  Partnership
agreement  provided that each partner generally had a 50 percent interest in SMP
net profits,  and an  obligation  to  contribute  50 percent of funds needed for
partnership  programs or discharge of  liabilities.  Capital  needs were to have
been met by loans, credit lines and contributions.  Nukem is a uranium brokerage
and trading concern.

     SMP was directed by a management committee, with three members appointed by
USECC and three members appointed by Nukem/CRIC. The committee has not met since
1991 as a result of the SMP

                                       16





arbitration/litigation.  During  fiscal  1991,  disputes  arose  between the SMP
partners which resulted in litigation. See Item 3, Legal Proceedings.

     PROPERTIES.  Until June 1, 1998, SMP owned 80 unpatented lode mining claims
on the  Crooks Gap  properties,  including  two  open-pit  and five  underground
uranium  mines and an  inventory of uranium  ore. In  connection  with a partial
settlement of litigation/arbitration  between USECC and Nukem/CRIC, SMP conveyed
these mineral  properties and equipment to USECC. Any future production from the
properties  will  continue  to be subject to  sliding-scale  royalty  payable to
Western Nuclear,  Inc. (1% to 4% on recovered uranium  concentrates).  As of the
filing date of this Annual Report,  USE,  Crested and/or USECC own 98 unpatented
lode mining  claims and a 644 acre Wyoming State Mineral Lease in the Crooks Gap
area.

     An ion  exchange  plant is located on the  properties  which can be used to
remove natural  soluble uranium from mine water.  USE began  reclamation of this
facility during the first quarter of fiscal 2002. The plant is being disposed of
at the Sweetwater Mill impoundment facility (see above).

     PERMITS.  Permits to operate  existing  mines (now in care and  maintenance
status) on the Crooks Gap  properties  have been issued by the State of Wyoming.
Amendments  are needed to open new mines within the permit area.  As a condition
to issuance of the permits, a NPDES water discharge permit under the Clean Water
Act has been obtained.  Monitoring and treatment of water removed from the mines
and discharged in nearby Crooks Creek is generally required. During the past two
years, USECC did not discharge  wastewater into Crooks Creek, and the mine water
is presently being discharged into the USECC McIntosh Pit.

     URANIUM MARKET INFORMATION.

     URANIUM SPOT MARKET. Uranium restricted spot prices were $8.75/lb.  U3O8 on
June 30, 2001,  an increase of 8% from $8.10 at June 30, 2000.  During the first
half of 2001,  total spot market volume was  approximately 7 million pounds U308
which was about the same volume as the first half of 2000.

     URANIUM LONG-TERM MARKET. The long-term market has been active in 2001 with
the long-term  contracts reported by market analysts to have exceeded 35 million
pounds of U3O8  during  the first  half of 2001.  The  uranium  price  indicator
published  by Tradetech  was at $10.00 per pound U3O8 at June 30, 2001,  up from
the $9.75 at beginning of the second quarter of 2001.

     GOLD

     SUTTER GOLD MINE (CALIFORNIA)

     SUTTER GOLD MINING COMPANY. In fiscal 1991, USE acquired an interest in the
underground  Sutter Gold Mine and related  properties (the "SGM") located in the
Mother Lode Mining  District of Amador  County,  California.  The entire Lincoln
Project  is now owned by  Sutter  Gold  Mining  Company,  a Wyoming  corporation
("SGMC"), a majority-owned subsidiary of USE.

     SGMC has a plan to put the SGM into production.  However, implementation of
this plan will require substantial capital financing.  Persistent low prices for
gold have made financing difficult, and in fiscal 1999 resulted in a substantial
write down of the SGMC  assets.  See  "Managements  Discussion  and  Analysis of
Financial Condition and Results of Operations" for fiscal 1999.

     Due to the  depressed  gold price and lack of available  funding,  SGMC has
deferred the start of construction of a 1,000  ton-per-day gold mill complex and
development  of the  underground  mine.  The tourist  visitor's  center has been
leased  to a third  party  for  $1,500  per  month  plus a 4% gross  royalty  on
revenues.

                                       17





There is one  caretaker  employee  at the Sutter  operation.  Except for limited
infrastructure  improvements  in 2000, the assets are in a care and  maintenance
mode and the  exploration  permits are being kept current as necessary  with the
current  thinking of moving the project from a "large" mine to that of a smaller
ton per day operation.

     PROPERTIES.  SGMC  holds  approximately  216 acres of surface  and  mineral
rights (owned),  54 acres of surface rights (owned),  55 acres of surface rights
(leased),  154 acres of mineral rights (leased), and 366 acres of mineral rights
(owned),  all on  patented  mining  claims  near Sutter  Creek,  Amador  County,
California. The properties are located in the western Sierra Nevada Mountains at
from 1,000 to 1,500 feet in elevation;  year round climate is temperate.  Access
is by California  State Highway 16 from  Sacramento to California  State Highway
49, then by paved county road approximately .4 mile outside of Sutter Creek.

     Surface and mineral rights holding costs will be approximately $90,000 from
June 1, 2001 through May 31, 2002.  Property taxes for fiscal 2001 are estimated
to be $30,000.

     The  leases  are for  varying  terms,  and  require  rental  fees,  advance
production royalties, real property taxes and insurance.

     PERMITS  AND FUTURE  PLANS.  In August  1993,  the Amador  County  Board of
Supervisors  issued a Conditional Use Permit ("CUP")  allowing mining of the SGM
and  milling  of  production,  subject  to  conditions  relating  to  land  use,
environmental and public safety issues,  road construction and improvement,  and
site  reclamation.  The  permit  will  allow  construction  of the mine and mill
facilities  in stages as the project gets  underway,  thereby  reducing  initial
capital   outlays.   Additional   permits  (for  road  work,  dust  control  and
construction of mill and other surface  improvements)  need to be applied for in
due course. In August and September 1998, the Amador County Board of Supervisors
certified  the  Final  Subsequent  Environmental  Impact  Report  ("FSEIR")  and
approved all of the  amendments  requested by SGMC.  Amendments  to the CUP will
remove  two  tailings  dams,  eliminate  the need to use  cyanide  on-site,  and
eliminate  mine  related  traffic on two county  roads.  The  certification  and
decision has been  challenged  in a lawsuit  filed by a local  citizens'  group,
currently under appeal, see "Legal Proceedings."

     VISITOR'S  CENTER.  In fiscal 2000, SGMC spent  approximately  $298,000 for
surface  infrastructure  related to improving  access to the mine site, and to a
lesser  extent  tourist  related  improvements.  The  visitors  center  is being
operated by a third party.

     MOLYBDENUM

     As a holder  of  royalty,  reversionary  and  certain  other  interests  in
properties located at Mt. Emmons near Crested Butte,  Colorado,  USE and Crested
are entitled to receive annual advance royalties of 50,000 pounds of molybdenum,
or cash equivalent. AMAX Inc. (which was acquired by Cyprus Minerals Company and
was renamed Cyprus Amax Minerals Company in November 1993 and was acquired later
by Phelps  Dodge)  delineated a deposit of molybdenum  containing  approximately
146,000,000 tons of mineralization  averaging 0.43% molybdenum  disulfide on the
properties of USE and Crested.

     Advance  royalties  are paid in equal  quarterly  installments  until:  (i)
commencement of production;  (ii) failure to obtain certain  licenses,  permits,
etc., that are required for production; or (iii) AMAX's return of the properties
to USE and Crested.  The advance royalty payments reduce the operating royalties
(6%  of  gross  production  proceeds)  which  would  otherwise  be  due  out  of
production.  There  is no  obligation  to repay  the  advance  royalties  if the
property is not placed in  production.  Phelps Dodge ceased making the quarterly
installments in July 2001.


                                       18





     The  Agreement  with  AMAX  also  provides  that  USE and  Crested  receive
$2,000,000  when the Mt. Emmons  properties are put into  production and, in the
event AMAX sells its interest in the properties,  USE and Crested are to receive
15% of the first  $25,000,000  received by AMAX.  USE and Crested have  asserted
that the  acquisition  of Cyprus  Amax by Phelps  Dodge  would  entitle  USE and
Crested to such payment,  and that position has been  presented to Phelps Dodge,
the successor  company to Cyprus Amax. This position has been rejected by Phelps
Dodge and USE and Crested are  considering  remedies.  USE recognized  $108,500,
$132,600 and $150,600 of revenues in fiscal 2001,  2000 and 1999 related to this
royalty interest.

     OIL AND GAS

     FORT PECK  LUSTRE  FIELD  (MONTANA).  We  operate  a small  oil  production
facility  (three  wells)  at the  Lustre  Oil  Field  on  the  Ft.  Peck  Indian
Reservation  in  northeastern  Montana.  We receive a fee based on oil produced.
This fee and other assets of the Company collateralize a $750,000 line of credit
from a bank.

COMMERCIAL OPERATIONS

     REAL ESTATE AND OTHER  COMMERCIAL  OPERATIONS.  We own  varying  interests,
alone and with Crested,  in  affiliated  companies  engaged in real estate,  and
other  commercial  businesses.  The  affiliated  organizations  include  Western
Executive  Air, Inc.  ("WEA") and Canyon  Homesteads,  Inc.  (through  Plateau).
Activities  of these and other  subsidiaries  in the  business  sectors  include
ownership  and  management  of a  commercial  office  building,  the townsite of
Jeffrey  City,  Wyoming and the  townsite,  motel,  convenience  store and other
commercial facilities in Ticaboo, Utah.

     WYOMING. The Company and Crested own a 14-acre tract in Riverton,  Wyoming,
with a  two-story  30,400  square foot office  building  (including  underground
parking). The first floor is rented to affiliates,  nonaffiliates and government
agencies;  the second floor is occupied by the Company and Crested. The property
is mortgaged to the WDEQ as security  for future  reclamation  work on the Sheep
Mountain Crooks Gap uranium properties.

     The  Company  and  Crested  (through  WEA) also own a fixed  base  aircraft
operation,  with fuel sales, and aircraft maintenance,  at the Riverton Regional
Airport, including a 10,000 square foot aircraft hangar and 7,000 square feet of
associated offices and facilities. This operation is located on land leased from
the City of Riverton  for a term ending  December  16,  2005,  with an option to
renew on mutually agreeable terms for five years.

     The Company and Crested also own 17  semi-developed  lots on 26.8 acres and
63 acres of  undeveloped  land near the  Riverton  Regional  Airport,  and three
mountain sites covering 16 acres in Fremont County, Wyoming.

     USECC  owned  various  buildings,  290 city lots  and/or  tracts  and other
properties at the Jeffrey City townsite in  south-central  Wyoming,  where about
130 people presently live. USECC sold these properties during May 2001.

     In  Riverton,  Wyoming,  the Company owns four city lots and a 9-acre tract
with improvements including two smaller office buildings and two other buildings
with 12,000 square feet of office  facilities,  and repair and maintenance shops
containing 8,000 square feet.

     COLORADO.  In  connection  with  the  AMAX  transaction  on the Mt.  Emmons
molybdenum  properties  near Crested Butte,  Colorado,  USECC acquired an option
from AMAX (later Cyprus Amax) to purchase approximately 57 acres for $200,000 in
Mountain Meadows Business Park, Gunnison, Colorado. See

                                       19





"Minerals - Molybdenum" above. The property was zoned commercial and industrial,
and is adjacent to Western State College.  In fiscal 1995, USECC and Cyprus Amax
agreed to exercise the option by USE and Crested agreeing to forego six quarters
of advance  royalties from Cyprus Amax (the option purchase price was $200,000),
plus payment of certain  expenses i.e.  real property  taxes from 1987 and other
expenses  amounting to $19,358.  Thereafter,  USE (together with Crested) signed
option agreements with Pangolin  Corporation,  a Park City, Utah developer,  for
sale of the 57 acres, and a separate parcel owned in Gunnison County, Colorado.

     Although  initial  payments on the option  agreements  were  received,  the
developer  is in  default on the  balance.  In July 1998,  the  Company  filed a
lawsuit seeking recovery of the balance owing on promissory notes and contracts.
See "Item 3 - Legal Proceedings."

     UTAH  PROPERTIES.  Canyon  Homesteads,  Inc. (a Plateau  subsidiary) owns a
majority  interest  in a joint  venture  which  holds the  Ticaboo  Townsite  in
Ticaboo,  Utah  (see  "Minerals  -  Uranium-Shootaring  Canyon  Mill  -  Ticaboo
Townsite"  above).  In fiscal 1995,  USE  acquired the minority  interest in the
joint venture from a nonaffiliate.

     Commercial  operations are not dependent upon a single  customer,  or a few
customers,  the loss of which  would  have a  materially  adverse  effect on the
Company.

                            RESEARCH AND DEVELOPMENT

     No research and development expenditures have been incurred,  either on the
company's account or sponsored by customers, during the past three fiscal years.

                                  ENVIRONMENTAL

     GENERAL.  Operations are subject to various  federal,  state and local laws
and  regulations  regarding the discharge of materials  into the  environment or
otherwise relating to the protection of the environment, including the Clean Air
Act, the Clean Water Act, the Resource  Conservation  and Recovery Act ("RCRA"),
and  the  Comprehensive   Environmental   Response  Compensation  Liability  Act
("CERCLA").  With respect to mining operations  conducted in Wyoming,  Wyoming's
mine  permitting  statutes,   Abandoned  Mine  Reclamation  Act  and  industrial
development  and siting laws and  regulations  also impact us.  Similar laws and
regulations in California  affect SGMC  operations and Utah laws and regulations
effect Plateau's operations.

     Management  believes  the Company  complies in all material  respects  with
existing environmental regulations.

     CROOKS GAP. An  inoperative  ion exchange  facility at Crooks Gap currently
holds a NRC license for possession of uranium operations byproducts. USE applied
to the NRC for permission to decommission  and  decontaminate  the plant, and to
dispose  low level  waste  into the  Sweetwater  Mill  tailings  cell,  which is
currently underway and is anticipated to be completed in September 2001.

     OTHER  ENVIRONMENTAL  COSTS. Actual costs for compliance with environmental
laws may vary  considerably  from  estimates,  depending  upon such  factors  as
changes in environmental  laws and regulation (e.g., the new Clean Air Act), and
conditions  encountered  in  minerals  exploration  and  mining.  USE  does  not
anticipate  that  expenditures  to comply with laws  regulating the discharge of
materials into the environment,  or which are otherwise  designed to protect the
environment,  will  have  any  substantial  adverse  impact  on the  competitive
position of the Company.


                                       20





                                    EMPLOYEES

     As of August  17,  2001,  USE had  approximately  55  full-time  employees.
Crested  uses  approximately  50  percent  of the  time  of USE  employees,  and
reimburses USE on a cost reimbursement basis.

                              MINING CLAIM HOLDINGS

     TITLE.  Nearly all the uranium  mining  properties  held by the GMMV,  USE,
USECC and  Plateau  are on  federal  unpatented  claims.  Unpatented  claims are
located  upon  federal  public land  pursuant to  procedure  established  by the
General  Mining Law.  Requirements  for the  location of a valid mining claim on
public land  depend on the type of claim being  staked,  but  generally  include
discovery  of  valuable  minerals,  erecting a  discovery  monument  and posting
thereon a location  notice,  marking the boundaries of the claim with monuments,
and  filing a  certificate  of  location  with the  county in which the claim is
located and with the BLM. If the statutes and  regulations for the location of a
mining claim are complied with, the locator obtains a valid  possessory right to
the contained  minerals.  To preserve an otherwise  valid claim, a claimant must
also pay certain rental fees annually to the federal government  (currently $100
per  claim) and make  certain  additional  filings  with the county and the BLM.
Failure  to pay such fees or make the  required  filings  may  render the mining
claim  void  or  voidable.   Because  mining  claims  are   self-initiated   and
self-maintained,  they possess some unique  vulnerabilities  not associated with
other types of property interests. It is impossible to ascertain the validity of
unpatented  mining claims  solely from public real estate  records and it can be
difficult or  impossible  to confirm that all of the  requisite  steps have been
followed  for  location  and  maintenance  of a  claim.  If the  validity  of an
unpatented  mining claim is challenged by the  government,  the claimant has the
burden of proving the present  economic  feasibility of mining minerals  located
thereon.  Thus,  it is  conceivable  that during times of falling  metal prices,
claims which were valid when located could become invalid if challenged.

     RMG's  properties  and mineral  leases of BLM,  state and fee lands require
annual cash  payments of  approximately  $233,000  during  fiscal  2002.  RMG is
obligated for $48,900 of this amount to keep the leases in effect.

     PROPOSED  FEDERAL  LEGISLATION.  The  U.S.  Congress  has,  in  legislative
sessions  in recent  years,  actively  considered  several  proposals  for major
revision of the General  Mining Law,  which  governs  mining  claims and related
activities on federal public lands. If any of the recent  proposals  become law,
it could result in the imposition of a royalty upon  production of minerals from
federal  lands  and new  requirements  for  mined  land  reclamation  and  other
environmental  control measures. It remains unclear whether the current Congress
will pass such legislation and, if passed,  the extent such new legislation will
affect existing mining claims and operations.  The effect of any revision of the
General Mining Law on operations  cannot be determined  conclusively  until such
revision is enacted;  however,  such legislation  could materially  increase the
carrying  costs of mineral  properties  which are located on federal  unpatented
mining claims,  and could increase both the capital and operating costs for such
projects and impair the ability to hold or develop such properties.

ITEM 3.  LEGAL PROCEEDINGS

     Material pending  proceedings are summarized below. Other proceedings which
were pending in fiscal 2001 have been settled or otherwise finally resolved.

SHEEP MOUNTAIN PARTNERS ARBITRATION/LITIGATION

     In 1991,  disputes  arose  between  USE/Crested,  and Nukem,  Inc.  and its
subsidiary Cycle Resource  Investment Corp.  ("CRIC"),  concerning the formation
and operation of the Sheep Mountain Partners

                                       21





partnership  for uranium  mining and  marketing,  and  activities of the parties
outside SMP. Arbitration  proceedings were initiated by CRIC in June 1991 and in
July 1991,  USECC  filed a lawsuit  against  Nukem,  CRIC and others in the U.S.
District Court (District of Colorado) in Civil No. 91B1153.  Later,  USECC filed
another suit for the standby  costs at the SMP mines against SMP in the Colorado
State Court.  The Federal Court stayed both the arbitration  proceedings and the
State Court case. In February  1994,  all of the parties agreed to exclusive and
binding arbitration of the disputes before the American Arbitration  Association
("AAA"),  for which the  legal  claims  made by both  sides  included  fraud and
misrepresentation,  breach  of  contract,  breach  of  duties  owed  to the  SMP
partnership, and other claims.

     The AAA panel (the  "Panel")  entered an Order and Award (the  "Order")  in
April 1996 and clarified the Order on July 3, 1996,  finding  generally in favor
of USE and  Crested  on  certain  of their  claims  (including  the  claims  for
reimbursement for standby maintenance expenses and profits denied SMP in Nukem's
trading of uranium),  and in favor of Nukem/CRIC  and against USE and Crested on
certain  other  claims,  and  imposing  a  constructive  trust in favor of Sheep
Mountain  Partners on uranium  contracts Nukem entered into to purchase  uranium
from CIS republics.  USECC filed a petition for confirmation of the Order and on
June 30, 1997,  and the U.S.  District  Court  confirmed the Order in its Second
Amended Judgment (the "Judgment").  Thereafter, Nukem/CRIC appealed the Judgment
to the 10th Circuit Court of Appeals ("CCA").

     A three judge panel of the 10th CCA issued an Order and Judgment on October
22, 1998, which unanimously affirmed the Federal District Court's Second Amended
Judgment  without  modification.  The ruling  affirmed (i) the  imposition  of a
constructive  trust in favor of SMP on Nukem's  rights to purchase  CIS uranium,
the uranium acquired pursuant to those rights,  and the profits  therefrom;  and
(ii) the damage award against Nukem/CRIC.  As a result of the ruling of the 10th
CCA, USE and Crested received an additional  $6,077,264  (including interest and
court  costs)  from Nukem in  February  1999 for a total net  monetary  award of
$15,468,625 in the  arbitration/litigation,  and equitable relief in the form of
USE's and Crested's interest in SMP, which holds the constructive trust over the
CIS contracts.  Nukem/CRIC filed two motions for entry of final  satisfaction of
Judgment.  The U.S. District Court denied both motions,  Nukem again appealed to
the 10th CCA, which again affirmed the District  Court's  ruling,  and held that
Nukem/CRIC had not  demonstrated  that the Judgment had been  satisfied  because
they had not provided USECC with an accounting of the partnerships assets.

     In February  2001, the U.S.  District  Court  appointed a Special Master to
determine the amounts, if any, owed by Nukem to SMP pursuant to the constructive
trust.  The  Special  Master  entered  an Order on July 2,  2001  regarding  the
formulation  of an  accounting  plan.  The District  Court has set a hearing for
October 5, 2001 on the status of the accounting.

CONTOUR DEVELOPMENT LITIGATION

     On July 28, 1998, USE filed a lawsuit in the United States  District Court,
Denver, Colorado, Case No. 98WM1630, against Contour Development Company, L.L.C.
and entities and persons  associated with Contour  Development  Company,  L.L.C.
(together,  "Contour")  seeking  compensatory and consequential  damages of more
than $1.3 million from the  defendants  for dealings in real estate owned by USE
and  Crested  in  Gunnison,   Colorado.   The  Contour  defendants   asserted  a
counterclaim  asking for payment of attorneys fee and costs.  Discovery has been
completed  and the final  pretrial  conference is scheduled for October 2, 2001,
when the court will schedule the trial date. Trial is expected in early 2002.

     See  "Business - Commercial  Operations - Real Estate and Other  Commercial
Operations - Colorado Properties" above.


                                       22





SGMC LITIGATION

     In 1993,  Amador County issued a  conditional  use permit  ("CUP") to allow
SGMC  to  develop  the SGM  near  the  town  of  Sutter  Creek,  Amador  County,
California.  A number of  conditions  were  attached to the  original  CUP which
accommodated  local citizen and government  agency  concerns about noise,  waste
disposal, traffic and other aspects of the proposed mining operation.

     In 1997 and 1998,  SGMC proposed  amendments to the CUP for a new design of
the SGM  which  would  lower  its  environmental  impact  by  reducing  traffic,
potentially  eliminating  the use of cyanide  on-site,  and  removing  two large
tailings  dams which would have been built to hold mine and mill waste.  The new
design  also would  significantly  reduce  capital and  operating  costs for the
mine/mill  complex,  but cover more land for waste disposal and other  purposes.
The certification  and approval by the Amador County Planning  Commission of the
Final  Subsequent  Environmental  Impact Report  ("FSEIR") and CUP amendments on
July 14, 1998 was appealed (by a local citizens project opposition group) to the
Amador County Board of  Supervisors.  In August and September 1998, the Board of
Supervisors certified the FSEIR and approved the amendments to the CUP.

     On September 28, 1998 a lawsuit was filed in Amador County  Superior Court,
California  (Case  No. 98 CV 3298) by  Concerned  Citizens  of Amador  County as
plaintiffs,  against  the  County  of  Amador  and the  Amador  County  Board of
Supervisors,  and  against  SGMC  as a  real  party  in  interest.  The  lawsuit
challenges  the  actions  of  Amador  County  and its  Board of  Supervisors  in
certifying  the FSEIR and  approving the amended CUP. A hearing was held on June
7, 1999 and the Court denied all claims by the Plaintiffs Concerned Citizens who
appealed the decision. Oral arguments were made to the appellate court on August
20, 2001.

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

     A meeting of  shareholders  was held at the company's  offices at 877 North
8th West,  Riverton,  WY on December  8, 2000.  The  matters  considered  by the
shareholders  was  re-election  of two  directors,  Keith G.  Larsen and John L.
Larsen.  Both  were  so  elected  to  serve  for a term  expiring  on the  third
succeeding annual meeting.

INFORMATION CONCERNING EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS.

     ROBERT SCOTT  LORIMER,  age 50, has been the Chief  Accounting  Officer for
both USE and  Crested for more than the past five years.  Mr.  Lorimer  also has
been Chief Financial  Officer for both these companies since May 25, 1991, their
Treasurer since December 14, 1990, and Vice President  Finance since April 1998.
He serves at the will of each board of  directors.  There are no  understandings
between Mr.  Lorimer and any other person,  pursuant to which he was named as an
officer,  and he has no  family  relationship  with any of the  other  executive
officers or directors of USE or Crested. During the past five years, Mr. Lorimer
has not been involved in any Reg. S-K Item 401(f) listed proceeding.

     DANIEL P. SVILAR,  age 72, has been General Counsel for USE and Crested for
more than the past five years. He also has served as Secretary and a director of
Crested,  and Assistant  Secretary of USE. His positions of General  Counsel to,
and as officers of the  companies,  are at the will of each board of  directors.
There are no understandings  between Mr. Svilar and any other person pursuant to
which he was named as officer or General Counsel. He has no family relationships
with any of the other executive officers or directors of USE or Crested,  except
his nephew Nick Bebout is a USE director. During the past five years, Mr. Svilar
has not been involved in any Reg. S-K Item 401(f) proceeding.


                                       23





     MAX T. EVANS,  age 76, has been  Secretary for USE and President of Crested
for more than the past five years. Mr. Evans had been a director of USE for more
than the past five years, prior to April 17, 1997. He serves at the will of each
board of directors.  There are no understandings between Mr. Evans and any other
person  pursuant  to  which  he was  named  as an  officer.  He  has  no  family
relationships  with any of the other  executive  officers or directors of USE or
Crested. During the past five years, Mr. Evans has not been involved in any Reg.
S-K Item 401(f) proceeding.

                                     PART II

ITEM 5.  MARKET FOR COMMON SHARES AND RELATED STOCKHOLDER MATTERS

(a)  Market Information

     Shares of USE common stock are traded on the  over-the-counter  market, and
prices are reported on a "last sale" basis by the National Market System ("NMS")
of the National  Association of Securities  Dealers  Automated  Quotation System
("Nasdaq"). The range by quarter of high and low sales prices is set forth below
for fiscal 2001 and 2000.

                                                       High          Low
                                                       ----          ---
     Fiscal year to ended May 31, 2001
     ----------------------------------
          First quarter ended 8/31/00                 $ 3.00       $ 1.75
          Second quarter ended 11/30/00                 3.375        1.75
          Third quarter ended 2/28/01                   4.00         2.00
          Fourth quarter ended 5/31/01                  6.25         3.563

     Fiscal year ended May 31, 2000
     ----------------------------------
          First quarter ended 8/31/99                 $ 5.09       $ 3.25
          Second quarter ended 11/30/99                 4.50         3.19
          Third quarter ended 2/29/00                   3.88         3.13
          Fourth quarter ended 5/31/00                  3.63         2.06

(b)  Holders

(1) At August  17,  2001 , the  closing  bid price was $4.23 per share and there
were  approximately  733 shareholders of record.  As of August 17, 2001, we have
7,202,697  shares of common stock issued and  outstanding,  which do not include
shares owned by our  subsidiaries  or shares in officers' and  directors'  names
that are subject to forfeiture.

(2)  Not applicable.

(c)  We have not paid any cash dividends with respect to common stock. There are
no  contractual  restrictions  on our  present  or  future  ability  to pay cash
dividends,  however,  we intend to retain any  earnings  in the near  future for
operations.


                                       24





ITEM 6.  SELECTED FINANCIAL DATA.

     The following  tables show certain selected  historical  financial data for
USE for the five  years  ended May 31,  2001.  The  selected  financial  data is
derived from and should be read with the financial  statements  for USE included
in this Report.



                                                              May 31,
                            -------------------------------------------------------------------------
                                2001            2000            1999           1998            1997
                                ----            ----            ----           ----            ----

                                                                          
Current assets              $  3,330,000   $  3,456,800    $ 12,718,900   $ 14,301,000   $  4,400,900
Current liabilities            2,396,700      6,617,900       5,355,600      6,062,100      1,393,900
Working capital (deficit)        933,300     (3,161,100)      7,363,300      8,238,900      3,007,000
Total assets                  30,465,200     30,876,100      33,391,000     45,019,100     30,387,100
Long-term obligations(1)      14,981,500     14,025,200      14,526,900     14,468,600     14,377,200
Shareholders' equity           7,320,600      4,683,800      10,180,300     17,453,500     12,723,600
<FN>

(1)Includes $8,906,800,  $8,906,800,  $8,860,900,  $8,778,800, and $8,751,800 of accrued reclamation
costs on mining properties at May 31, 2001, 2000, 1999, 1998 and 1997, respectively. See Note K of
Notes to Consolidated Financial Statements.
</FN>




                                                               For Years Ended May 31,
                                 --------------------------------------------------------------------------------
                                     2001               2000             1999             1998            1997
                                     ----               ----             ----             ----            ----

                                                                                     
Revenues                          $ 14,497,700    $   7,773,800    $  10,853,600    $ 11,558,500    $  5,790,200
Income (loss) before minority
   interests, equity in
   income (loss) of affiliates,
   and income taxes                  1,701,100      (11,148,200)     (16,057,800)        365,000      (3,706,000)

Minority interest in loss
   (income) of consolidated
   subsidiaries                        220,100          509,300        4,468,400        (772,500)        672,300

Equity in loss of affiliates              --             (2,900)         (59,100)       (575,700)       (690,800)

Income taxes                              --               --               --              --              --

Preferred stock dividends             (150,000)         (20,800)            --              --              --
                                  ------------    -------------    -------------    ------------    ------------

Net income (loss)
   to common shareholders         $  1,771,200    $ (10,662,600)   $ (11,648,500)   $   (983,200)   $ (3,724,500)
                                  ============    =============    =============    ============    ============



                                       25







                                                                        May 31,
                                        ----------------------------------------------------------------------
                                          2001            2000           1999           1998            1997
                                          ----            ----           ----           ----            ----

Per shares financial data

                                                                                      
Revenues                                $   1.77       $   1.01        $   1.52       $   1.74       $    .85
Income (loss) before minority
   interests, equity in income
   (loss) of affiliates and
   income taxes                         $    .21       $  (1.45)       $  (2.25)      $    .05       $   (.55)

Minority interest in loss (income)
   of consolidated subsidiaries              .03            .06             .63           (.12)           .10

Equity in loss of affiliates                --             --              (.01)          (.08)          (.10)

Income taxes                                --             --              --             --             --

Net income (loss)
   per share, basic                     $    .23       $  (1.39)       $  (1.63)      $   (.15)      $   (.55)
                                        ========       ========        ========       ========       ========

Net income (loss)
   per share diluted                    $    .21       $  (1.33)       $  (1.63)      $   (.15)      $   (.55)
                                        ========       ========        ========       ========       ========

Cash dividends per share                $    -0-       $    -0-        $    -0-       $    -0-       $    -0-
                                        ========       ========        ========       ========       ========



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

     The  following  is  Management's  Discussion  and  Analysis of  significant
factors  which have  affected our  liquidity,  capital  resources and results of
operations during the periods included in the accompanying financial statements.
The  discussion  contains  forward-looking  statements  that  involve  risks and
uncertainties.  Due to uncertainties in our business,  actual results may differ
materially from the discussion below.

LIQUIDITY AND CAPITAL RESOURCES

     During the year ended May 31, 2001, we  experienced  an increase in working
capital of  $4,094,400  consisting  mainly of the  non-cash  recognition  of the
deferred GMMV purchase  option of $4,000,000.  At May 31, 2000, we had a working
capital  deficit of $3,161,100 as compared to working capital of $933,300 at May
31, 2001.

     Components  of the increase in working  capital were  increases in accounts
receivable  trade  $264,300;  current  portion of long term notes  receivable of
$225,000;  assets held for resale and other of $137,000; along with decreases in
accounts payable of $279,500;  deferred GMMV purchase option of $4,000,000;  and
current  portion of  long-term  debt of  $141,700.  These  increases  in working
capital  were offset by  reductions  in; cash of $230,900;  accounts  receivable
affiliates of $434,700,  and inventory of $87,500, along with an increase in the
outstanding balance under the line of credit of $200,000.

     On  September  11,  2000,  we  entered  into a  settlement  agreement  with
Kennecott  relating to a legal dispute between the joint venture partners in the
GMMV  operations.  As a result of this  settlement,  we  received  certain  GMMV
equipment;  cash  payments  of  $3,250,000,  and the  ability to  recognize  the
$4,000,000 deferred GMMV purchase option as revenue.  This transaction  resulted
in the  reclassification  of the  deferred  purchase  option and the decrease in
accounts payable trade. The transaction also resulted in the reduction of

                                       26





accounts receivable affiliates as the Company had an outstanding receivable from
GMMV at May 31,  2000.  Accounts  receivable  trade at May 31,  2000,  consisted
primarily of amounts due for  contract  drilling and  construction  work.  These
receivables were collected during the year ended May 31, 2001. This reduction in
accounts  receivable trade was offset by amounts due from the auction of certain
mining and drilling equipment during the last month of the fiscal year ended May
31, 2001. Accounts  receivable  affiliates were reduced due to the collection of
accounts  receivable from GMMV and accounts and notes receivable from employees.
The  reduction  of  debt  from  employees  consisted  of the  payment  of  cash,
settlement  agreements,  and the receipt of 5,000 shares of the Company's common
stock which was  pledged for the  indebtedness.  These  shares were  recorded as
treasury shares at the value of the principal portion of the debt reduction.

     During the year ended May 31,  2001,  we sold our  controlling  interest in
Ruby Mining Company ("Ruby") to Admiralty  Corporation  ("Admiralty") of Atlanta
Georgia.  Admiralty has developed  technology that  differentiates  ferrous from
non-ferrous  metals in sea water.  This  technology  is used to explore  for and
recover  sunken  treasures.  Admiralty  paid us $100,000 and signed a promissory
note for  $225,000 for the  purchase of Ruby.  At the time of this  report,  the
promissory note was in default but we believe that Admiralty will pay the amount
due or we will  reach  other  terms to  satisfy  the debt.  We  maintained  a 4%
ownership  position in Ruby by retaining  900,000 shares of its common stock. We
may hold or sell all or a portion of this stock.

     Other  assets  increased  by  $137,000  as a result of  increased  deferred
compensation as a result of funding of the 1996 Stock Award Program. Inventories
decreased  by $87,500 as of May 31,  2001 as a result of our  leasing all of the
commercial  operations  in southern  Utah to third parties with the exception of
the motel which has no retail  inventory.  Current portion of long term debt was
reduced by $141,700 from the proceeds of the sale of certain equipment. The line
of credit was drawn down by an additional $200,000 during fiscal 2001 to finance
operations. After May 31, 2001, the amount borrowed under the line of credit was
reduced to $350,000.  As of the date of this report,  the total amount available
under the line of credit has been  reduced to $750,000,  including  the $350,000
that has been drawn down. The reduction in the limit on the line of credit is as
a result of the sale of a portion of the equipment which had been pledged on the
line of credit during the first quarter of 2002.

     During the year ended May 31,  2001,  investing  and  financing  operations
generated  cash  of  $174,100  and  $1,578,200,   respectively  while  operation
activities consumed cash of $1,983,200,  for a net decrease in cash of $230,900.
Although operations resulted in a profit of $1,771,200,  a large portion of this
gain was the non-cash  transaction of recognizing  $4,000,000 of deferred income
from GMMV as income although we had received the cash in a previous period.

     Investing  activities  provided  cash as a result  of the  sale of  various
pieces of equipment and percentages of coalbed methane properties. This increase
in  cash  of  $3,211,000  was  offset  by the  acquisition  of  coalbed  methane
properties of  $2,011,000;  the  development  of coalbed  methane  properties of
$455,600; the purchase of equipment of $1,719,400; and an increase in restricted
investments of $417,700. The equipment purchases consisted of $1,250,000 for the
purchase  of our  corporate  aircraft  (which had  previously  been  leased) and
$469,400 for equipment used in our drilling and construction operations.

     Cash was consumed in financing  activities as the result of paying $828,400
on our debt.  This reduction of debt was offset by new debt of  $1,938,800.  The
increase  in debt  during  fiscal  2001 was to fund the  purchase of a corporate
aircraft,  the purchase of drilling and  construction  equipment and the partial
financing of our real estate operations in southern Utah of $300,000.

     We issued  8,532  shares of our  restricted  common stock valued at $19,200
during  year  ended  May  31,  2001  as  non-cash  compensation  to our  outside
directors. We also issued 15,000 shares of our common stock valued at $70,600 as
compensation  to a  consultant  and  53,837  shares  of common  stock  valued at
$288,000

                                       27





to our employee  retirement  plan. As a partial  retirement of employee debt, we
received 5,000 shares of stock valued at $20,600, which became treasury stock.

CAPITAL RESOURCES

     The primary sources of our capital  resources are cash on hand;  collection
of receivables; projected equity financing of our coalbed methane affiliate RMG;
production  of  coalbed  methane  gas;  sale of excess  mine,  construction  and
drilling  equipment;  sale of partial ownership interest in mineral  properties;
proceeds under the line of credit;  receipt of contracted  amounts from the sale
of interests in coalbed methane  properties,  and the final determination of the
SMP  arbitration/litigation.  We also will continue to receive revenues from our
commercial  operations  in  southern  Utah  along with the rental and fixed base
airport operations in Wyoming.

     We currently have a $750,000 line of credit with a commercial  bank. At the
time of this  report,  this line of credit has been drawn down by  $350,000.  We
also have a $500,000  line of credit  through our affiliate  Plateau  Resources.
This line of credit is for the  development of the Ticaboo town site in southern
Utah. Plateau has drawn down this financing facility $300,000 which is repayable
over 10 years.  All  payments  on these  lines of credit  are  current as of the
filing date of this report.

     Subsequent  to May 31, 2001 we received  $796,000  for 199,000  (restricted
under rule 144)  shares of common  stock  through a private  placement.  We also
received  $288,400  during fiscal 2001 and $310,200  during the first quarter of
2002 from  employees as they  exercised  options.  We continue to seek equity or
industry partner financing for RMG.

     We have entered into agreements with two companies to sell a portion of our
interest in our coalbed methane properties. The first agreement is an option and
farm-in  agreement  with Suncor Energy  Natural Gas America Inc.  ("SENGAI"),  a
subsidiary of Suncor Energy Inc. of Alberta, Canada. SENGAI is obligated to fund
$2,000,000  of a  $2,250,000  drilling  program in 112,000  acres in part of our
Montana coalbed methane properties.  SENGAI,  under the agreement,  may exercise
its  option by  paying  $3,684,300,  of which we would  receive  $2,763,200,  in
February of 2002.  Should SENGAI exercise this option it would own a 50% working
interest and a 40% net revenue interest in the 112,000 acres. Our interest would
be reduced to 12.5% working  interest and 10% net revenue interest should SENGAI
exercise its option,  subject to further  reduction to 6.25% and 5% respectively
by separate agreement with Carrizo.

     We also have  entered into a purchase and sale  agreement  with CCBM,  Inc.
("CCBM"), a wholly owned subsidiary of Carrizo Oil & Gas, Inc. of Houston Texas.
CCBM  signed a  promissory  note in the amount of  $7,500,000  to purchase a 50%
undivided interest in all of our coalbed methane properties. The promissory note
bears  interest  at an annual  rate of 8% and is payable at the rate of $125,000
per month plus interest for forty-one  months with a balloon on the forty-second
month.

     CCBM is also obligated to fund an initial drilling program in the amount of
$5,000,000 of which $2,500,000 will be credited to RMG's benefit. Of this amount
$250,000 will be committed to satisfy RMG's commitment under the SENGAI drilling
program (as well as the remaining  obligation under the Quantum agreement).  For
this advance of funds,  CCBM will  receive a 50%  interest in RMG's  interest in
those  wells  drilled  under the SENGAI  initial  drilling  program and a 6.25 %
working  interest,  and a 5% net revenue interest in the 112,000 acres which are
subject to the SENGAI  option.  Should SENGAI not exercise its option,  CCBM has
the  option to  purchase  an  additional  18.75% of the total  ownership  in the
112,000  acres at the same price per net acre in the SENGAI  agreement.  If this
occurs both RMG and CCBM would own undivided 25% interests in the 112,000 acres.


                                       28





     We  believe  that  these  cash  resources  will be  sufficient  to  sustain
operations  during  fiscal 2002.  We will continue to pursue equity and industry
partner  financing to fund our portion of RMG's  obligations  under the drilling
programs.

CAPITAL REQUIREMENTS

     The primary  requirements  for our working  capital  during fiscal 2002 are
expected  to  be  development  of  coalbed  methane  properties;   the  cost  of
maintaining our uranium properties;  the SGMC gold properties holding costs, and
general and administrative costs.

                    DEVELOPMENT OF COALBED METHANE PROPERTIES
                    -----------------------------------------

     The  majority  of the fiscal 2002  development  costs  associated  with the
coalbed  methane  properties of RMG has been funded  through the SENGAI and CCBM
agreements.  Under the CCBM  purchase  and sale  agreement,  if  properties  are
drilled that are owned 50% by RMG, we may be required to fund the drilling costs
for the interest ownership of the remaining non participating parties. Should we
be required to fund any non-  participating  entities portion of the development
programs,  there is a  back-in  provision  on each  property  which  gives RMG a
disproportionate amount of the production revenues until our cost and additional
amounts are  recovered  before the non  participating  parties  begin to receive
production funds.

                         MAINTAINING URANIUM PROPERTIES
                         ------------------------------

     SMP URANIUM PROPERTIES

     The care and maintenance  costs  associated with the Sheep Mountain uranium
mineral properties were  approximately  $33,300 per month during fiscal 2001. We
continue to implement cost cutting  measures to reduce the holding cost while at
the same time  preserve the assets.  We are  obligated to reclaim the GMIX plant
which was used to extract uranium from mine waters. We have begun the process of
reclamation  and are moving any  burying the GMIX plant in the  Sweetwater  mill
tailings cell which was an asset of the GMMV and is now owned by  Kennecott.  It
is anticipated  that the reclamation will be completed during the second quarter
of 2002. Costs of such reclamation are dependent on the work that is required by
the regulatory agencies as the project progresses.

     PLATEAU RESOURCES URANIUM PROPERTIES

     Plateau owns the Ticaboo townsite,  motel, convenience store, boat storage,
restaurant and lounge.  Prior to fiscal 2002, we operated all of these entities.
A  decision  was made to lease out all but the motel  operations  during  fiscal
2002.  This  decision  relieved us of the  obligation  and expense of employees,
inventory and risk of loss for the leased operations.

     Additionally,  Plateau  owns  and  maintains  the Tony M  uranium  mine and
Shootaring  Canyon  Uranium  Mill.  We are pursuing  alternative  uses for these
properties including the potential sale of the uranium mill.

     SUTTER GOLD MINING COMPANY GOLD PROPERTIES

     Due to the  depressed  market price of gold,  the  development  of the gold
properties has been deferred into the future.  SGMC developed a tourism business
to cover the holding  costs of the  properties  until such time as the price for
gold recovers.  A decision was made to lease out the tourism business to a third
party.  The  revenues  received  from the lease  cover a majority of our holding
costs associated with the mining property. We plan, if possible, to concurrently
run a gold mine operation with the mine tour when gold values  improve.  We have
one employee at the SGMC  properties to preserve the core assets and properties.
SGMC

                                       29





is in the process of  evaluating  the  potential  of selling  certain of the non
essential land positions that it has acquired in developing a mine plan.

                                  DEBT PAYMENTS
                                  -------------

     Debt to  non-related  parties at May 31, 2001 was $2,294,500 as compared to
$1,184,200 at May 31, 2000. The increase in debt to non-related parties consists
primarily of debt due on the financing of equipment  and our  corporate aircraft
which was previously leased. The balance of the debt to non-related  parties, is
for the  purchase of land and  buildings  by SGMC.  All payments on the debt are
current.

     At May 31, 2001,  the Company had borrowed  $850,000 of its line of credit.
As of the date of this report the  outstanding  amount  under the line of credit
was  $350,000.  This debt is secured by the pledge of equipment  and real estate
assets of the Company.

                           FEDERAL INCOME TAX ISSUES
                           -------------------------

     The tax years through May 31, 1996 are closed after audit by the IRS.

                                RECLAMATION COSTS
                                -----------------

     With the  exception of any amounts that may become  needed in excess of the
cash bond on the GMIX reclamation project, it is not anticipated that any of our
working  capital will be used in fiscal 2002 for the  reclamation  of any of its
mineral property  interests.  The reclamation  obligations are long term and are
either bonded through the use of cash bonds or the pledge of assets.

     The reclamation  liability on the Plateau uranium  properties is $7,382,100
which is  reflected  on the  Balance  Sheet  as a  reclamation  liability.  This
liability  is fully funded by cash  investments  which are recorded as long term
restricted assets.

     The reclamation  costs of the Sheep Mountain  properties are $1,496,800 and
are covered by a reclamation bond which is secured by a pledge of certain of our
real estate assets.

     The  reclamation of SGMC gold  properties is  approximately  $27,900.  This
reclamation obligation is bonded with a cash bond.

                              RESULTS OF OPERATIONS
                              ---------------------

FISCAL 2001 COMPARED TO FISCAL 2000
- -----------------------------------

Revenues:
- ---------

     Revenues  during  fiscal 2001  increased  $6,723,900  over revenues for the
previous  year to  $14,497,700.  This  increase was  primarily as a result of an
increase in mineral sales, management fees and other revenues, the resolution of
the GMMV litigation with Kennecott and the gain on sales of surplus assets.

     During  fiscal 2001,  we recorded  $442,800 in revenues  from mineral sales
compared to $132,600  during the previous  year.  The increase was the result of
the sale of a uranium  delivery  contract to a non-  affiliated  company,  and a
delivery  made  under  that  market  related  contract  before  the  sale of the
contract. There were no similar sales during the same period of the prior year.


                                       30





     As a result of the settlement of the Kennecott  litigation,  $7,132,800 was
recorded as revenue  during fiscal 2001.  This revenue has two  components:  (1)
Non-cash  revenues as a result of the  recognition  of  $4,000,000 of a deferred
GMMV  purchase  option  payment that was received in 1997 and (2) the receipt of
cash from Kennecott as a result of the settlement,  $3,132,800 - net of accounts
receivable from GMMV.

     During the fiscal 2001,  we  recognized a gain of $602,100 from the sale of
equipment that was determined to be surplus.  One large component of this amount
was the sale of certain  GMMV assets that were  distributed  to the Company upon
the  resolution  of the GMMV  litigation.  Increased  other  revenues  were also
recorded during 2001 in the amount $437,100. This increase in other revenues was
primarily as the result of the final royalty  payment  received from the sale of
The  Brunton  Company of  $233,000,  and the sale of a real  estate  property in
Colorado of $264,600.

     These  increases in revenues were offset by decreases in contract  drilling
and construction revenues, $1,346,300,  commercial operations revenue, $267,400,
and interest revenue of $113,900.  Contract  drilling and construction  revenues
decreased during fiscal 2001 due to reduced activity for third parties. Revenues
from commercial  operations decreased as the operations at SGMC and Plateau were
leased out. The decrease in interest revenues was as a result of reduced amounts
of cash held in interest bearing accounts.

Costs and Expenses:
- ------------------

     Costs  and  expenses   decreased  by  $6,125,400   during  fiscal  2001  to
$12,796,600 from  $18,922,000  during the previous year. This reduction in costs
and expenses  came as a result of reduced  contract  drilling  and  construction
operation  expense  of  $2,428,700;  reduced  commercial  operation  expense  of
$151,100; a reduced provision for doubtful accounts of $708,600; and general and
administrative  costs and expenses of $3,805,900.  These reductions in costs and
expenses  were offset by increases in mineral  operations  costs and expenses of
$658,000;  oil  production  costs and expenses of $4,600;  abandonment of mining
equipment of $123,800; and interest expense of $182,500.

     Contract  drilling and  construction  costs and expenses  were reduced as a
result of the curtailment of contract operations for third parties during fiscal
2001.  General and  administrative  costs during fiscal 2000 were  significantly
higher than those  experienced  during  fiscal 2001 due to a non-cash  charge to
operations  of  $3,139,100  as a result of the issuance of common  shares of RMG
stock below the market. Other reductions in General and Administrative costs and
expenses during fiscal 2001 were related to a reduction of staff.

     Operations for the fiscal year ended May 31, 2001,  resulted in earnings of
$1,771,200 or $0.21 per share fully diluted as compared to a loss of $10,621,000
or $1.33 per share fully diluted for the fiscal year ended May 31, 2000.

FISCAL 2000 COMPARED TO FISCAL 1999
- -----------------------------------

Revenues:
- --------

     During  fiscal 2000,  the Company  recognized  revenues in three  segments;
minerals in the form of advance royalties on its molybdenum property,  $132,600,
contract  drilling  and  construction  work  in the  coalbed  methane  industry,
$3,584,900,  commercial  operations in southern Utah and other rental properties
in Wyoming,  $2,786,800.  The Company also  recognized  other  revenues from oil
sales of  $159,200  from  its  interest  in the  Lustre  Field on the Fort  Peck
Reservation,  interest  revenues  of $813,600  on cash  equivalents  invested in
interest bearing accounts, and management fees of $277,300 for services provided
to the GMMV.

     Total revenues during fiscal 2000 were $7,773,800, a decrease of $3,079,800
from revenues of  $10,853,600  in fiscal 1999.  This decrease was as a result of
decreased revenues in mineral sales of $105,600;

                                       31





commercial  operations of $191,000;  revenues from the partial settlement of the
SMP arbitration/litigation of $6,077,300;  management fees and other revenues of
$307,100;  interest  revenues of $34,000,  and the gain on disposal of assets of
$25,700.  These  decreases in revenues  were offset by increased  revenues  from
contract  drilling and  construction  operations of $3,584,900  and oil sales of
$76,000.

     The  decrease in mineral  sales is as a result of the  Company  recognizing
revenues of $87,600 from the sale of uranium under a SMP contract  during fiscal
1999. No revenues were recognized from sales of uranium during fiscal 2000. This
decrease  in  uranium  sales  plus  the a  decrease  in  the  market  price  for
molybdenum,  which  reduced the advance  royalty from Cyprus Amax during  fiscal
2000 by $18,000, accounted for the reduction in mineral sales revenues.

     Commercial  operations  decreased  by  $191,000  as  a  result  of  reduced
equipment rental revenues received by the Company for the rental of equipment to
the GMMV during fiscal 2000 as compared to fiscal 1999. Commercial operations at
the Ticaboo  operations  in southern  Utah  increased by $405,200  during fiscal
2000.  The  reduced  activity  at GMMV  during  fiscal  2000  also  was the main
contributor  to the reduced  management  fee revenue when  compared  with fiscal
1999.

Costs and Expenses:
- ------------------

     Costs and expenses were reduced in fiscal 2000 by $7,989,400 to $18,922,000
from $26,911,400 during fiscal 1999. This reduction was primary as a decrease in
the impairment of mineral  properties of  $13,224,400.  No impairment of mineral
properties  was taken  during  fiscal  2000.  During  fiscal  1999,  the Company
determined that an impairment  should be taken on the SGMC assets of $10,718,300
and the Yellow  Stone Fuels Corp. ("YSFC") assets of $2,506,100.  The impairment
of the SGMC and YSFC  assets  related  to the  recoverability  of the  Company's
investment  in the mineral  properties  and  equipment  based on the then market
prices  for gold and  uranium.  Other  decreases  in costs and  expenses  were a
$51,600  reduction in commercial  operations as a result of cost cutting efforts
and $9,100 in oil production costs due to less repair expenditures being made on
the wells during fiscal 2000.

     Increases  in costs and  expenses  during  fiscal 2000 over fiscal 1999 are
$341,400 in mineral operations; $4,164,400 in contract drilling and construction
operations; provision for doubtful accounts of $343,600, and interest expense of
$38,300.

     Costs and expenses in mineral  operations during fiscal 2000 increased as a
result of increased  activities  for the  Company's  own account  where  mineral
operations in previous  years were  associated  primary with joint ventures that
either  reimbursed  a  portion  or all  of  the  costs.  Contract  drilling  and
construction  costs recorded  during fiscal 2000 have no  comparative  costs and
expenses during fiscal 1999. These costs include all labor,  equipment operating
and repair  expenses  and other costs  associated  with  contract  drilling  and
construction.  Prior  to  fiscal  2000,  there  were no  contract  drilling  and
construction operations.

     General and Administrative  costs and expenses increased by $408,000 during
fiscal 2000.  Included in this increase is non-cash  compensation  of $3,139,100
which  was as a result of the  issuance  of  common  shares  of RMG stock  below
market. The increase in General and Administrative costs and expenses was offset
by reductions of General and Administrative costs and expenses at SGMC and other
Company  operations  resulting in a net  decrease in General and  Administrative
costs and expenses of $2,731,100.

     The increase in provision for doubtful  accounts of $343,600  during fiscal
2000 was primarily as a result of the valuation to market of the collateral held
for the loan to the Company's ESOP retirement plan.  Interest expense  increased
by $38,300  during  fiscal 2000 as a result of  additional  equipment  financing
activity.


                                       32





     Operations  resulted  in a loss of  $10,621,000  or $1.33 per  share  fully
diluted as compared to a loss of  $11,648,500  or $1.63 per share fully  diluted
during fiscal 1999.

                                FUTURE OPERATIONS
                                -----------------

     We have  generated  losses  in two of the last  three  years as a result of
holding  costs and  permitting  activities  in the  mineral  segment  along with
impairments of mineral  assets.  We have  maintained  some of our investments in
gold and uranium  properties  that  continue to generate no operating  revenues.
These properties  require  expenditures  for items such as permitting,  care and
maintenance,  holding  fees,  corporate  overhead and  administrative  expenses.
Success in the  minerals  industry is dependent on the price that a producer can
receive for its  minerals.  We cannot  predict what the long term price for gold
and uranium will be and therefore  cannot  predict when, or if, we will generate
net  income  from  these  operations.  We  believe  we have  sufficient  capital
resources to maintain our mineral  properties on a standby basis through  fiscal
2002.  Development  activities  of  the  mineral  properties  and  expansion  of
commercial operations are dependent on the Company obtaining equity financing or
commercial  loans. It may also be necessary to generate cash through the sale of
equipment or other assets.

     At May 31, 2001 we are committed to be in the coalbed methane business well
into the future.  Uranium  prices and market  projections  are being  evaluated.
Decisions to liquidate part or all of the Company's  uranium  holdings are being
considered.  We are also  evaluating  its commitment to the gold business and at
what time the price for gold may recover.

                          EFFECTS OF CHANGES IN PRICES
                          ----------------------------

     Mineral  operations  are  significantly  affected  by changes in  commodity
prices. As prices for a particular  mineral  increase,  prices for prospects for
that mineral also increase,  making  acquisitions of such properties costly, and
sales  advantageous.  Conversely,  a price decline  facilitates  acquisitions of
properties  containing  that mineral,  but makes sales of such  properties  more
difficult. Operational impacts of changes in mineral commodity prices are common
in the mining industry.

     NATURAL GAS. Our decisions to expand into the coalbed  methane gas industry
were predicated on the  projections for natural gas prices.  We believe that the
energy  demands of the United States of America will sustain  natural gas prices
at their current levels or higher during the foreseeable future.

     URANIUM AND GOLD. Changes in the prices of uranium and gold will affect our
operational  decisions  the  most.  Currently,  both  gold  and  uranium  are at
historical low prices. We continually evaluate market trends and data. We do not
plan to go forward  with any  additional  development  of our  uranium  and gold
properties  until the  market  price for these  metals  increase  and  remain at
profitable levels.

     MOLYBDENUM  AND OIL.  Changes in prices of molybdenum and petroleum are not
expected to materially  affect our operations  during fiscal 2002. A significant
and  sustained  increase  in demand for  molybdenum  would be  required  for the
development  of the Mt.  Emmons  properties  by Phelps  Dodge since it has other
producing molybdenum mines.

ITEM 8.  FINANCIAL STATEMENTS

     Financial  statements  meeting the  requirements  of Regulation S-X for the
Company follow immediately.



                                       33





               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



To U.S. Energy Corp.:

We have audited the accompanying consolidated balance sheet of U.S. ENERGY CORP.
(a Wyoming  corporation)  AND  SUBSIDIARIES  as of May 31, 2001, and the related
consolidated  statements of operations,  shareholders' equity and cash flows for
the year then ended.  These financial  statements are the  responsibility of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audit.

We conducted our audit in accordance with auditing standards  generally accepted
in the  United  States of  America.  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  audit  provides  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  U.S.  Energy  Corp.  and
subsidiaries  as of May 31, 2001, and the results of their  operations and their
cash flows for the year then ended,  in conformity  with  accounting  principles
generally accepted in the United States of America.





                                                     GRANT THORNTON LLP

Denver, Colorado,
July 27, 2001



                                       34





                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To U.S. Energy Corp.:

We have audited the accompanying consolidated balance sheet of U.S. ENERGY CORP.
(a Wyoming  corporation)  AND  SUBSIDIARIES  as of May 31, 2000, and the related
consolidated  statements of operations,  shareholders' equity and cash flows for
each of the  two  years  in the  period  ended  May 31,  2000.  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 auditing standards generally accepted
in the United States. 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  U.S.  Energy  Corp.  and
subsidiaries  as of May 31, 2000, and the results of their  operations and their
cash  flows  for each of the two years in the  period  ended  May 31,  2000,  in
conformity with accounting principles generally accepted in the United States.





                                                     ARTHUR ANDERSEN LLP

  Denver, Colorado,
  September 11, 2000



                                       35





                       U.S. ENERGY CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS



                                                                        May 31,
                                                             -----------------------------
                                                                  2001             2000
                                                             ------------    -------------
CURRENT ASSETS:
                                                                       
     Cash and cash equivalents                               $    685,500    $    916,400
     Accounts receivable:
       Trade, net of allowance of $27,800                       1,319,300       1,055,000
       Affiliates                                                  74,200         508,900
     Current portion of long-term notes                           225,000            --
     Assets held for resale and other                             983,800         846,800
     Inventory                                                     42,200         129,700
                                                             ------------    ------------
       Total current assets                                     3,330,000       3,456,800

INVESTMENTS AND ADVANCES:
     Affiliates                                                    16,200           9,600
     Restricted investments                                     9,778,700       9,361,000
                                                             ------------    ------------
       Total investments and advances                           9,794,900       9,370,600

PROPERTIES AND EQUIPMENT:
     Land                                                       1,271,800       1,499,100
     Buildings and improvements                                 7,404,800       7,825,000
     Machinery and equipment                                    5,536,900      10,386,200
     Proved oil and gas properties, full cost method            1,773,600       1,773,600
     Unproved coalbed methane  properties,
       excluded from amortization                               5,881,700       4,727,200
     Other mineral properties and mine development costs        1,520,600       1,494,700
                                                             ------------    ------------
       Total property and equipment                            23,389,400      27,705,800
     Less-Accumulated depreciation,
       depletion and amortization                              (7,285,100)    (10,948,900)
                                                             ------------    ------------
         Net property and equipment                            16,104,300      16,756,900

OTHER ASSETS:
     Accounts and notes receivable:
       Real estate sales                                           42,400          58,600
       Employees                                                  180,300         295,200
     Deposits and other                                         1,013,300         938,000
                                                             ------------    ------------
       Total other assets                                       1,236,000       1,291,800
                                                             ------------    ------------
     Total assets                                            $ 30,465,200    $ 30,876,100
                                                             ============    ============





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


                                       36





                       U.S. ENERGY CORP. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

                      LIABILITIES AND SHAREHOLDERS' EQUITY



                                                                        May 31,
                                                             -----------------------------
                                                                  2001            2000
                                                             ------------    -------------
CURRENT LIABILITIES:
                                                                       
     Accounts payable and accrued expenses                   $  1,404,300    $  1,683,800
     Deferred GMMV purchase option                                   --         4,000,000
     Current portion of long-term debt                            142,400         284,100
     Line of credit                                               850,000         650,000
                                                             ------------    ------------
       Total current liabilities                                2,396,700       6,617,900

LONG-TERM DEBT                                                  2,152,100         900,100

RECLAMATION LIABILITY                                           8,906,800       8,906,800

OTHER ACCRUED LIABILITIES                                       2,777,800       3,073,500

DEFERRED TAX LIABILITY                                          1,144,800       1,144,800

MINORITY INTERESTS                                              1,177,800       1,124,600

COMMITMENTS AND CONTINGENCIES

FORFEITABLE COMMON STOCK,
     $.01 par value; 433,788 and 396,608
     shares issued, forfeitable until earned                    2,748,600       2,584,600

PREFERRED STOCK,
     $.01 par value; 1,000 shares authorized,
       200 shares issued and outstanding                        1,840,000       1,840,000

SHAREHOLDERS' EQUITY:
     Common stock, $.01 par value; 20,000,000 shares
       authorized; 8,989,047 and 8,763,155
       shares issued, respectively                                 90,000          87,700
     Additional paid-in capital                                38,681,600      37,797,700
     Accumulated deficit                                      (28,300,000)    (30,071,200)
     Treasury stock at cost, 949,725 and 944,725
       shares, respectively                                    (2,660,500)     (2,639,900)
     Unallocated ESOP contribution                               (490,500)       (490,500)
                                                             ------------    ------------
         Total shareholders' equity                             7,320,600       4,683,800
                                                             ------------    ------------
       Total liabilities and shareholders' equity            $ 30,465,200    $ 30,876,100
                                                             ============    ============



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


                                       37





                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                               Year Ended May 31,
                                                  --------------------------------------------
                                                      2001            2000            1999
                                                  ------------   ------------    -------------
REVENUES:
                                                                        
    Mineral sales                                 $    442,800   $    132,600    $    238,200
    Contract drilling/construction                   2,238,600      3,584,900            --
    Commercial operations                            2,519,400      2,786,800       2,977,800
    Oil sales                                          147,900        159,200          83,200
    Management fees and other                          714,400        277,300         584,400
    Interest                                           699,700        813,600         847,600
    Litigation settlements, net                      7,132,800           --         6,077,300
    Gain (loss) on sales of assets                     602,100         19,400          45,100
                                                  ------------   ------------    ------------
       Total revenues                               14,497,700      7,773,800      10,853,600

COSTS AND EXPENSES:
    Mineral operations                               3,309,200      2,651,200       2,309,800
    Contract drilling/construction operations        1,750,500      4,179,200          14,800
    Commercial operations                            3,236,200      3,387,300       3,438,900
    Oil production                                      60,100         55,500          64,600
    General and administrative                       4,051,500      7,857,400       7,449,400
    Provision for doubtful accounts                       --          708,600         365,000
    Impairment of mineral assets                       123,800           --        13,224,400
    Interest                                           265,300         82,800          44,500
                                                  ------------   ------------    ------------
       Total cost and expenses                      12,796,600     18,922,000      26,911,400
                                                  ------------   ------------    ------------

INCOME (LOSS) BEFORE MINORITY INTEREST
    AND EQUITY IN LOSS OF AFFILIATES                 1,701,100    (11,148,200)    (16,057,800)

MINORITY INTEREST IN LOSS
    OF CONSOLIDATED SUBSIDIARIES                       220,100        509,300       4,468,400

EQUITY IN LOSS OF AFFILIATES                              --           (2,900)        (59,100)
                                                  ------------   ------------    ------------


(Continued)


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


                                       38





                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (CONTINUED)




                                                                Year Ended May 31,
                                                  ---------------------------------------------
                                                       2001            2000            1999
                                                  -------------   -------------   -------------
                                                                         
INCOME (LOSS) BEFORE
     INCOME TAXES                                    1,921,200     (10,641,800)    (11,648,500)

PROVISION FOR INCOME TAXES                                --              --              --
                                                  ------------    ------------    ------------

NET INCOME (LOSS)                                    1,921,200     (10,641,800)    (11,648,500)

PREFERRED STOCK DIVIDENDS                             (150,000)        (20,800)           --
                                                  ------------    ------------    ------------

NET INCOME (LOSS) TO
     COMMON SHAREHOLDERS                          $  1,771,200    $(10,662,600)   $(11,648,500)
                                                  ============    ============    ============

NET INCOME (LOSS) PER SHARE,
     TO COMMON SHAREHOLDERS
     BASIC                                        $        .23    $      (1.39)   $      (1.63)
                                                  ============    ============    ============

NET LOSS PER SHARE, TO
     COMMON SHAREHOLDERS
     DILUTED                                      $        .21    $      (1.39)   $      (1.63)
                                                  ============    ============    ============

BASIC WEIGHTED AVERAGE
     SHARES OUTSTANDING                              7,826,001       7,673,475       7,137,114
                                                  ============    ============    ============

DILUTED WEIGHTED AVERAGE
     SHARES OUTSTANDING                              8,487,680       8,008,895       7,137,114
                                                  ============    ============    ============



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


                                       39





                       U.S. ENERGY CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY




                                            Common Stock      Additional
                                       --------------------    Paid-In      Accumulated
                                         Shares     Amount     Capital        Deficit
                                         ------     ------    ----------    ------------

                                                               
Balance May 31, 1998                   7,523,492   $75,200   $28,526,200   $ (7,760,100)

Funding of ESOP                           89,600       900       357,500           --
Issuance of employee options
   below market value                       --        --         262,000           --
Issuance of common stock
   for services rendered                 131,136     1,300       386,400           --
Issuance of common stock
   for exercise of YSFC exchange         677,167     6,800     2,591,500           --
Fair value of warrants and options
   issued for services rendered             --        --         176,000           --
Fair value of warrants issued for
   exercise of YSFC exchange                --        --         167,000           --
Issuance of common
   stock to acquire SGMC
   special warrants, net of
   offering costs                         89,059     1,000       278,900           --
Purchase of treasury stock                  --        --            --             --
Forfeitable shares earned                 40,170       400       269,400           --
Net loss                                    --        --            --      (11,648,500)
                                       ---------   -------   -----------   ------------

Balance May 31, 1999                   8,550,624   $85,600   $33,014,900   $(19,408,600)
                                       =========   =======   ===========   ============





                                           Treasury Stock      Unallocated      Total
                                       ---------------------       ESOP      Shareholders'
                                        Shares       Amount    Contribution     Equity
                                        ------       ------    ------------  --------------

                                                                 
Balance May 31, 1998                   865,943   $(2,460,800)   $(927,000)   $ 17,453,500

Funding of ESOP                           --            --           --           358,400
Issuance of employee options
   below market value                     --            --           --           262,000
Issuance of common stock
   for services rendered                  --            --           --           387,700
Issuance of common stock
   for exercise of YSFC exchange          --            --           --         2,598,300
Fair value of warrants and options
   issued for services rendered           --            --           --           176,000
Fair value of warrants issued for
   exercise of YSFC exchange              --            --           --           167,000
Issuance of common
   stock to acquire SGMC
   special warrants, net of
   offering costs                         --            --           --           279,900
Purchase of treasury stock              64,589      (123,800)        --          (123,800)
Forfeitable shares earned                 --            --           --           269,800
Net loss                                  --            --           --       (11,648,500)
                                       -------   -----------    ---------    ------------

Balance May 31, 1999                   930,532   $(2,584,600)   $(927,000)   $ 10,180,300
                                       =======   ===========    =========    ============



Total  Shareholders'  Equity at May 31,  1999 does not  include  339,208  shares
currently  issued  but  forfeitable  if  certain  conditions  are not met by the
recipients.  "Basic  and  Diluted  Weighted  Average  Shares  Outstanding"  also
includes the 812,915 shares of U.S.  Energy common stock held by  majority-owned
subsidiaries, which, in consolidation, are treated as treasury shares.


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




                                       40





                       U.S. ENERGY CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (CONTINUED)




                                               Common Stock           Additional
                                         ------------------------       Paid-In     Accumulated
                                          Shares         Amount         Capital       Deficit
                                          ------         ------      -----------   -------------

                                                                       
Balance May 31, 1999                     8,550,624   $     85,600   $ 33,014,900   $(19,408,600)

Funding of ESOP                            123,802          1,200        370,200           --
Issuance of common stock
   to outside directors                      6,020            100         21,000           --
Issuance of common stock
   for purchase of subsidiary stock         73,109            700        259,900           --

Forfeitable shares earned                    9,600            100         88,000           --
Treasury stock from consolidation
   of subsidiaries Ruby Mining Co.
   and Northwest Gold, Inc.                   --             --             --             --
Unrealized gain on sale of
   subsidiary stock                           --             --        1,053,700           --
Non-cash compensation
   paid by subsidiary                         --             --        2,990,000           --
Writedown of unallocated
   ESOP contribution                          --             --             --             --

Net Loss                                      --             --             --      (10,662,600)
                                         ---------   ------------   ------------   ------------

Balance May 31, 2000                     8,763,155   $     87,700   $ 37,797,700   $(30,071,200)
                                         =========   ============   ============   ============





                                               Treasury Stock        Unallocated         Total
                                           ----------------------       ESOP         Shareholders'
                                            Shares        Amount     Contribution        Equity
                                            ------        ------     -------------   -------------

                                                                         
Balance May 31, 1999                       930,532   $ (2,584,600)   $   (927,000)   $ 10,180,300

Funding of ESOP                               --             --              --           371,400
Issuance of common stock
   to outside directors                       --             --              --            21,100
Issuance of common stock
   for purchase of subsidiary stock           --             --              --           260,600

Forfeitable shares earned                     --             --              --            88,100
Treasury stock from consolidation
   of subsidiaries Ruby Mining Co.
   and Northwest Gold, Inc.                 14,193        (55,300)           --           (55,300)
Unrealized gain on sale of
   subsidiary stock                           --             --              --         1,053,700
Non-cash compensation
   paid by subsidiary                         --             --              --         2,990,000
Writedown of unallocated
   ESOP contribution                          --             --           436,500         436,500

Net Loss                                      --             --              --       (10,662,600)
                                           -------   ------------    ------------    ------------

Balance May 31, 2000                       944,725   $ (2,639,900)   $   (490,500)   $  4,683,800
                                           =======   ============    ============    ============



Total  Shareholders'  Equity at May 31,  2000 does not  include  396,608  shares
currently  issued  but  forfeitable  if  certain  conditions  are not met by the
recipients.  "Basic  and  Diluted  Weighted  Average  Shares  Outstanding"  also
includes the 827,108 shares of U.S.  Energy common stock held by  majority-owned
subsidiaries, which, in consolidation, are treated as treasury shares.


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




                                       41





                       U.S. ENERGY CORP. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (CONTINUED)




                                              Common Stock         Additional
                                        -----------------------     Paid-In      Accumulated
                                         Shares        Amount       Capital        Deficit
                                         ------        ------    -------------  -------------

                                                                    
Balance May 31, 2000                  8,763,155   $     87,700   $ 37,797,700   $(30,071,200)

Funding of ESOP                          53,837            500        287,500           --
Issuance of common stock
   to outside directors                   8,532            100         19,100           --
Forfeitable shares earned                29,820            300        193,900           --
Issuance of common stock
   for services rendered                 15,000            200         70,400           --
Treasury stock from payment
   on balance of note receivable           --             --             --             --
Sale of Ruby Mining                        --             --           25,800           --
Issuance of common stock
   for exercised options                118,703          1,200        287,200           --
Net income                                 --             --             --        1,771,200
                                      ---------   ------------   ------------   ------------

Balance May 31, 2001                  8,989,047   $     90,000   $ 38,681,600   $(28,300,000)
                                      =========   ============   ============   ============





                                             Treasury Stock        Unallocated        Total
                                        -----------------------       ESOP         Shareholders'
                                         Shares       Amount      Contribution       Equity
                                         ------       ------      -------------   -------------

                                                                      
Balance May 31, 2000                    944,725   $ (2,639,900)   $   (490,500)   $  4,683,800

Funding of ESOP                            --             --              --           288,000
Issuance of common stock
   to outside directors                    --             --              --            19,200
Forfeitable shares earned                  --             --              --           194,200
Issuance of common stock
   for services rendered                   --             --              --            70,600
Treasury stock from payment
   on balance of note receivable          5,000        (20,600)           --           (20,600)
Sale of Ruby Mining                        --             --              --            25,800
Issuance of common stock
   for exercised options                   --             --              --           288,400
Net income                                 --             --              --         1,771,200
                                        -------   ------------    ------------    ------------

Balance May 31, 2001                    949,725   $ (2,660,500)   $   (490,500)   $  7,320,600
                                        =======   ============    ============    ============



Total  Shareholders'  Equity  at May 31,  2001  does not  include 433,788 shares
currently  issued  but  forfeitable  if  certain  conditions  are not met by the
recipients.  "Basic  and  Diluted  Weighted  Average  Shares  Outstanding"  also
includes  814,496  shares of common stock held by  majority-owned  subsidiaries,
which, in consolidation, are treated as treasury shares.



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


                                       42





                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                   Year Ended May 31,
                                                     ---------------------------------------------
                                                         2001             2000            1999
                                                     -------------   -------------   -------------

CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                            
     Net income (loss)                               $  1,771,200    $(10,662,600)   $(11,648,500)
     Adjustments to reconcile net income (loss)
       to net cash used in operating activities:
         Minority interest in loss of
           consolidated subsidiaries                     (220,100)       (509,300)     (4,468,400)
         Depreciation                                     831,500         699,500         726,400
         Impairment of mineral assets                     123,800            --        13,224,400
         Equity in loss from affiliates                      --             2,900          59,100
         SMP settlement                                      --              --         5,026,000
         Gain on sale of assets                          (602,100)        (19,400)        (45,100)
         Provision for doubtful accounts                     --           708,600         465,000
         Common stock issued to fund ESOP                 288,000         371,400         358,400
         Non-cash compensation                            232,800       3,191,000         267,900
         Common stock and warrants
           issued for services                             70,600          21,100         825,700
         Deferred income                               (4,000,000)           --              --
         Other                                               --              --          (168,800)
         Net changes in assets and liabilities:
           Accounts and notes receivable                   76,500        (536,500)        946,500
           Other assets                                    20,000         283,400         (44,900)
           Accounts payable and accrued expenses         (575,300)       (217,200)     (1,318,800)
           Reclamation and other                             --            45,900          82,100
                                                     ------------    ------------    ------------
NET CASH (USED IN) PROVIDED BY
     OPERATING ACTIVITIES                              (1,983,100)     (6,621,200)      4,287,000

CASH FLOWS FROM INVESTING ACTIVITIES:
     Development of coalbed methane gas properties     (1,187,800)     (4,727,200)           --
     Development of mining properties                      (4,400)        (22,200)        (18,100)
     Proceeds from sale of property and equipment       3,211,000          26,300         375,300
     Increase in restricted investments                  (417,700)       (200,600)       (271,300)
     Purchase of property and equipment                (1,719,400)     (2,542,500)     (1,057,900)
     Investments in affiliates                            292,400         (12,500)         54,200
                                                     ------------    ------------    ------------
NET CASH PROVIDED BY (USED IN)
     INVESTING ACTIVITIES                                 174,100      (7,478,700)       (917,800)



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


                                       43





                       U.S. ENERGY CORP. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (CONTINUED)



                                                                   Year Ended May 31,
                                                      ---------------------------------------------
                                                          2001            2000             1999
                                                      -------------   ------------    -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
                                                                             
     Proceeds from issuance of common stock           $    288,400    $       --      $       --
     Proceeds from issuance of preferred stock                --         1,840,000            --
     Proceeds from sale of stock by subsidiary                --         2,160,000            --
     Proceeds from long-term debt                        1,938,800       1,392,400         249,000
     Net proceeds from lines of credit                     200,000         650,000            --
     Purchase of treasury stock                            (20,600)           --          (123,800)
     Repayments of long-term debt                         (828,400)     (1,246,300)       (395,200)
     Cash acquired in purchase of subsidiary                  --            47,200       1,423,300
                                                      ------------    ------------    ------------
NET CASH PROVIDED BY
     FINANCING ACTIVITIES                                1,578,200       4,843,300       1,153,300
                                                      ------------    ------------    ------------

NET (DECREASE) INCREASE IN
     CASH AND CASH EQUIVALENTS                            (230,900)     (9,256,600)      4,522,500

CASH AND CASH EQUIVALENTS AT
     BEGINNING OF PERIOD                                   916,400      10,173,000       5,650,500
                                                      ------------    ------------    ------------

CASH AND CASH EQUIVALENTS AT
     END OF PERIOD                                    $    685,500    $    916,400    $ 10,173,000
                                                      ============    ============    ============


SUPPLEMENTAL DISCLOSURE
     Income tax paid                                  $       --      $       --      $       --
                                                      ============    ============    ============

     Interest paid                                    $    265,300    $     35,800    $     44,500
                                                      ============    ============    ============

NON-CASH INVESTING AND
     FINANCING ACTIVITIES:

     Satisfaction of receivable - affiliate
       with stock in affiliate                        $  3,000,000    $    196,700    $    275,000
                                                      ============    ============    ============

     Acquisition of assets through issuance of debt   $  1,250,000    $       --      $    555,000
                                                      ============    ============    ============

     Issuance of stock for retired employees          $    194,200    $     88,100    $       --
                                                      ============    ============    ============



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


                                       44




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001

A.   BUSINESS ORGANIZATION AND OPERATIONS:

     U.S.   Energy  Corp.  and   subsidiaries   (the  "Company"  or  "USE")  was
incorporated in the State of Wyoming on January 26, 1966. The Company engages in
the acquisition,  exploration,  holding,  sale and/or development of mineral and
coalbed  methane gas  properties,  the  production of petroleum  properties  and
marketing  of minerals  and methane  gas.  Principal  mineral  interests  are in
uranium,  gold,  molybdenum and coalbed methane.  None of the Company's  mineral
properties  are  currently in  production.  The Company  holds  various real and
personal  properties  used in commercial  activities.  The Company also performs
contract drilling and construction work on third party properties. Most of these
activities are conducted  through the joint venture  discussed below and in Note
D.

     The Company was engaged in the maintenance of two uranium properties, one a
joint venture with Kennecott  Uranium Company  ("Kennecott")  known as the Green
Mountain  Mining  Venture  ("GMMV"),  and the  second  known as  Sheep  Mountain
Partners  ("SMP").  Both of these  ventures  have been  involved in  significant
litigation (see Note K). All issues and disputes in the SMP litigation have been
resolved with the  exception of rights and the profits  therefrom on certain CIS
related  uranium  contracts.  The resolution of the other issues resulted in the
payment of cash to the Company and the receipt of the SMP mineral properties and
one uranium  delivery  contract.  The  remaining  issues have been referred to a
special  master for  resolution  by the U.S.  District  Court of  Colorado.  The
litigation with Kennecott has been settled. Sutter Gold Mining Company ("SGMC"),
a Wyoming  corporation  owned 66.3% by the Company at May 31, 2001,  manages the
Company's  interest  in gold  properties.  The  Company  also  owns  100% of the
outstanding  stock  of  Plateau  Resources  Limited  ("Plateau"),  which  owns a
nonoperating   uranium  mill  and  support   facilities  in  southeastern  Utah.
Currently,  the mill is  nonoperating  but has been granted a license to operate
subject to certain  conditions.  Rocky Mountain Gas, Inc.  ("RMG") was formed in
fiscal 2000 to  consolidate  all  methane gas  operations  of the  Company.  The
Company owns and controls 84% of RMG as of May 31, 2001.

     The  Company  has  generated  significant  net losses  prior to fiscal 2001
resulting in an  accumulated  deficit of  approximately  $28,300,000  at May 31,
2001. The Company has a working capital balance of approximately $933,300 at May
31, 2001.  The Company's  cash balance has decreased  from $916,400 at the prior
year end to $685,500 at May 31, 2001.  At year end, the Company did not have the
working capital necessary to continue to fund anticipated development activities
in its coalbed methane properties.  The Company has therefore entered into joint
ventures to develop its properties.  In order to reduce its overhead costs,  the
Company  reduced its staff during 2001.  In addition,  the Company  continues to
believe that it will ultimately  receive more cash from the final  settlement of
the SMP litigation. Taken together, the Company believes it will be able to meet
its obligations during the upcoming year.


                                       45




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


B.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

PRINCIPLES OF CONSOLIDATION

     The consolidated  financial  statements of USE and subsidiaries include the
accounts of the Company, the accounts of its majority-owned subsidiaries Plateau
(100%),  Energx,  Ltd ("Energx")  (90%),  Four Nines Gold, Inc. ("FNG") (50.9%),
SGMC  (66.3%),  Crested  Corp.  ("Crested")  (70.5%),  Yellowstone  Fuels  Corp.
("YSFC") (35.9%) Rocky Mountain Gas ("RMG") (82%),  Northwest Gold, Inc. ("NWG")
(96%) and the USECC Joint Venture ("USECC"),  a consolidated joint venture which
is equally  owned by U.S.  Energy Corp.  and Crested,  through which the bulk of
their operations are conducted.

     Prior to fiscal 2001,  Ruby Mining Company  ("Ruby") which was 91% owned by
the Company, was also consolidated.  During 2001, Ruby was sold to a third party
and therefore is no longer consolidated.

     With the exception of YSFC,  investments  in joint  ventures and all 20% to
50% owned companies are accounted for using the equity method (see Note E). YSFC
was an  equity  investee  through  February  1999,  at which  time  the  Company
purchased  the  majority of the shares of common  stock of YSFC owned by outside
shareholders by issuing 677,167 shares of Company's common stock. As a result of
the common  directors  and  control of YSFC by USE and its  employees,  YSFC was
consolidated as of March 1, 1999. SGMC was an equity investee through March 1998
when the Company  purchased  special  warrant  units from certain  investors and
increased its ownership to 59%, requiring  consolidation  subsequent to April 1,
1998 (see Note F).  Investments  of less than 20% are  accounted for by the cost
method. All material intercompany  profits,  transactions and balances have been
eliminated.

CASH EQUIVALENTS

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

RESTRICTED INVESTMENTS

     Based on the provisions of Statement of Financial  Accounting Standards No.
115 ("SFAS 115"), the Company accounts for its restricted  investment in certain
securities  as  held-to-maturity.  Held-to-maturity  securities  are measured at
amortized  cost and are  carried at the lower of  aggregate  cost or fair market
value.

INVENTORIES

     Inventories  consist primarily of aviation and automobile fuel,  associated
aircraft parts,  mining  supplies,  gold ore stockpiles and retail inventory for
commercial  operations.  Retail  inventories  are stated  using the average cost
method. Other inventory is stated at the lower of cost or market.


                                       46




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


PROPERTIES AND EQUIPMENT

     Land, buildings, improvements, machinery and equipment are carried at cost.
Depreciation  of  buildings,  improvements,  machinery and equipment is provided
principally by the straight-line method over estimated useful lives ranging from
3 to 45 years.

     The  Company  capitalizes  all  costs  incidental  to the  acquisition  and
development of mineral  properties as incurred.  Mineral  exploration  costs are
expensed  as  incurred.  The  costs  of  mine  development  are  deferred  until
production  begins  as these  costs  will be  recovered  through  future  mining
operations.  Once commercial  production begins, mine development costs incurred
to maintain  production  will be amortized using a units-of-  production  method
over the estimated useful life of the ore-body.  Costs are charged to operations
if the Company  determines that an ore body is no longer  economical.  Costs and
expenses related to general corporate overhead are expensed as incurred.

     The Company has acquired  substantial mining property assets and associated
facilities at minimal cash cost, primarily through the assumption of reclamation
and  environmental  liabilities.  Certain  of these  assets are owned by various
ventures in which the Company is either a partner or venturer.

     The  Company  follows the full cost  method of  accounting  for oil and gas
properties. Accordingly, all costs associated with acquisition, exploration, and
development of oil and gas reserves,  including directly related overhead costs,
are capitalized.

     All  capitalized  costs of oil and gas  properties  including the estimated
future costs to develop proved reserves, are amortized on the unit-of-production
method using estimates of proved  reserves.  Investments in unproved  properties
and  major  development   projects  are  not  amortized  until  proved  reserves
associated with the projects can be determined or until  impairment  occurs.  If
the results of an assessment  indicate  that the  properties  are impaired,  the
amount of the impairment is added to the capitalized costs to be amortized.

     In addition,  the capitalized  costs are subject to a "ceiling test," which
basically  limits such costs to the aggregate of the "estimated  present value,"
discounted  at a 10-percent  interest  rate of future net  revenues  from proved
reserves, based on current economic and operating conditions,  plus the lower of
cost or fair market value of unproved properties.

     Sales of proved and unproved properties are accounted for as adjustments of
capitalized costs with no gain or loss recognized, unless such adjustments would
significantly  alter the  relationship  between  capitalized  costs  and  proved
reserves of oil and gas, in which case the gain or loss is recognized in income.
Abandonments of properties are accounted for as adjustments of capitalized costs
with no loss recognized.

LONG-LIVED ASSETS

     The Company  evaluates its long-lived  assets for impairment when events or
changes in  circumstances  indicate that the related  carrying amount may not be
recoverable.  If the sum of estimated future cash flows on an undiscounted basis
is less than the carrying amount of the related asset, an asset impairment is

                                       47




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


considered  to exist.  The related  impairment  loss is  measured  by  comparing
estimated  future cash flows on a discounted basis to the carrying amount of the
asset. Changes in significant  assumptions underlying future cash flow estimates
may have a material  effect on the Company's  financial  position and results of
operations.  An uneconomic  commodity market price, if sustained for an extended
period of time, or an inability to obtain financing necessary to develop mineral
interests,  may result in asset  impairment.  During  fiscal  2001,  the Company
recorded an impairment on its mineral assets of $123,800 in YSFC.  During fiscal
1999, the Company recorded an impairment of $10,718,300 on its mineral assets in
SGMC  and  $2,506,100  on its  mineral  assets  in  YSFC.  As of May  31,  2001,
management  believes no further impairment is necessary.  See Note F for further
discussion.

FAIR VALUE OF FINANCIAL INSTRUMENTS

     The carrying amount of cash equivalents, receivables, other current assets,
accounts  payable and accrued  expenses  approximates  fair value because of the
short-term nature of those instruments.  The recorded amounts for short-term and
long-term  debt,  approximate  fair  value  due to the  variable  nature  of the
interest rates on the debt.

REVENUE RECOGNITION

     Advance royalties which are  non-refundable  are recognized as revenue when
received (see Note F).  Non-refundable option deposits are recognized as revenue
when the option expires.

     Revenues from gold and uranium sales are recognized upon delivery. Revenues
are recognized  from the rental of certain assets ratably over the related lease
terms.  Revenues from  commercial  operations,  which  represent  primarily real
estate activity and an airport fixed base operation, are recognized as goods and
services are  delivered.  Revenues  from  long-term  construction  contracts are
recognized on the percentage-of-  completion method. If estimated total costs on
any  contract  indicate a loss,  the Company  provides  currently  for the total
anticipated loss on the contract.  Oil and gas revenue is recognized at the time
of product delivery.

INCOME TAXES

     The Company  accounts for income taxes under the provisions of Statement of
Financial  Accounting  Standards  No. 109 ("SFAS 109"),  "Accounting  for Income
Taxes".  This statement  requires  recognition of deferred income tax assets and
liabilities  for the expected future income tax  consequences,  based on enacted
tax laws, of temporary differences between the financial reporting and tax bases
of assets, liabilities and carryforwards.

     SFAS 109  requires  recognition  of  deferred  tax assets for the  expected
future effects of all deductible temporary  differences,  loss carryforwards and
tax credit carryforwards.  Deferred tax assets are reduced, if deemed necessary,
by  a  valuation  allowance  for  any  tax  benefits  which,  based  on  current
circumstances, are not expected to be realized.


                                       48




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


NET (LOSS) INCOME PER SHARE

     The Company  reports net (loss)  income per share  pursuant to Statement of
Financial  Accounting  Standards  No. 128 ("SFAS  128").  SFAS 128 specifies the
computation,  presentation  and disclosure  requirements for earnings per share.
Basic  earnings per share is computed  based on the weighted  average  number of
common shares  outstanding.  Diluted earnings per share is computed based on the
weighted  average  number  of  common  shares   outstanding   adjusted  for  the
incremental  shares attributed to outstanding  options to purchase common stock,
if dilutive.

COMPREHENSIVE INCOME

     There are no  components of  comprehensive  income which have been excluded
from net income and,  therefore,  no separate statement of comprehensive  income
has been presented.

RECENT ACCOUNTING PRONOUNCEMENTS

     SFAS  No.  133,   "Accounting   for  Derivative   Instruments  and  Hedging
Activities,"  establishes  fair value  accounting  and  reporting  standards for
derivative instruments and hedging activities.  The Company adopted SFAS No. 133
in the first quarter of fiscal 2001 and such adoption had no significant  effect
on the Company's financial statements.

USE OF ESTIMATES

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions.  These  estimates and  assumptions  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.

C.   RELATED-PARTY TRANSACTIONS:

     The Company provides management and administrative  services for affiliates
under the terms of various management agreements.  Revenues from services by the
Company to  unconsolidated  affiliates  were  $132,500,  $39,900 and $584,400 in
fiscal  2001,  2000,  and  1999,  respectively.   The  Company  has  $74,200  of
receivables from unconsolidated subsidiaries as of May 31, 2001.

     As of May 31,  2001,  the Company  had notes  receivable  due from  certain
directors and employees of the Company totaling  $180,300 due December 31, 2001.
This  indebtedness  is secured by 161,500 shares of the Company's  common stock.
During fiscal 2001, this debt was reduced by $114,900.


                                       49




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


D.   USECC JOINT VENTURE:

     The Company operates the Glen L. Larsen office complex;  an aircraft hangar
with a fixed base operation,  office space and certain aircraft; holds interests
in various mineral  operations;  conducts oil and gas operations;  and transacts
all operating  and payroll  expenses  through a joint venture with Crested,  the
USECC joint venture.

E.   INVESTMENTS IN AND ADVANCES TO AFFILIATES:

     The  Company's  restricted  investments  secure  various   decommissioning,
reclamation  and holding  costs.  Investments  are comprised of debt  securities
issued by the U.S.  Treasury  that mature at varying  times from three months to
one year from the original  purchase date. As of May 31, 2001 and 2000, the cost
of debt securities was a reasonable  approximation  of fair market value.  These
investments are classified as held-to-  maturity under SFAS 115 and are measured
at amortized cost.

     The Company's investment in and advances to affiliates are as follows:



                                       Consolidated        Carrying Value at May 31,
                                                         ---------------------------
                                         Ownership          2001             2000
                                       -------------     -----------     -----------

                                                                   
     Powder River Gas LLC                   --          $  16,200        $    9,600


     Equity loss from investments  accounted for by the equity method are as
follows:



                                                      Year Ended May 31,
                                       ---------------------------------------------
                                            2001            2000             1999
                                       ----------        -----------     -----------

                                                                
     Ruby Mining Company**             $   --            $   (2,900)**   $   (3,100)
     YSFC***                               --               --              (56,000)***
                                       ----------        --------        ----------

                                       $   --            $ (2,900)       $  (59,100)
                                       ==========        ========        ==========


**  Consolidated  beginning  December 1, 1999.  This  represents the equity loss
through  November  30, 1999.  Ruby was sold during  fiscal 2001 and is no longer
consolidated.

***  Consolidated  beginning  March 1, 1999.  This  represents  the equity  loss
through February 28, 1999.

     Condensed  combined  balance  sheets and  statements  of  operations of the
Company's equity investees for fiscal 2000 include Ruby Mining Company.

     See Note F for a discussion of the reduction in the carrying  value of such
investee assets.


                                       50




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


F.   MINERAL CLAIMS TRANSACTIONS AND MINING PROPERTIES:

GMMV
- ----

     During fiscal 1990, the Company entered into an agreement with Kennecott, a
wholly-owned,  indirect  subsidiary of The RTZ Corporation plc, for Kennecott to
acquire a 50% interest in certain uranium mineral properties in Wyoming known as
the Green  Mountain  Properties.  During the life of the  venture,  the  parties
entered into various amendments to the GMMV agreement.

     As a result of sustained depressed uranium prices, the GMMV properties were
maintained on a standby basis. During fiscal 2000, certain disputes arose in the
GMMV venture and Kennecott sued the Company.  On September 11, 2000, the parties
settled all disputes by Kennecott paying the Company $3.25 million and Kennecott
assuming all reclamation liabilities of the GMMV Properties.

SMP
- ---

     During fiscal 1989, the Company,  through USECC,  entered into an agreement
to sell a 50% interest in their Sheep Mountain  properties to Nukem's subsidiary
CRIC.  USECC  and  CRIC  immediately  contributed  their  50%  interests  in the
properties to a newly-formed  partnership,  Sheep Mountain Partners ("SMP"). SMP
was  established  to  further  develop  and mine  the  uranium  claims  on Sheep
Mountain,  acquire uranium supply contracts and market uranium. Certain disputes
arose among USECC,  CRIC and its parent  Nukem,  Inc. over the operation of SMP.
These disputes have been in  litigation/arbitration  for the past ten years. See
Note K for a  description  of the  investment  and a  discussion  of the related
litigation/arbitration.

     Due to the litigation  and  arbitration  proceedings  involving SMP for the
past ten years, the Company has expensed all of its costs related to SMP and has
had no  carrying  value  of its  investment  in SMP for  either  2001 or 2000 as
proceeds from  litigation and arbitration  proceedings  were accounted for under
the cost  recovery  method of  accounting  as discussed in Note K. The Company's
direct loss generated from its investment in SMP, which  represents mine standby
costs incurred directly by the Company,  was $399,300,  $711,300 and $704,10 for
the years ended May 31, 2001, 2000 and 1999, respectively.

     As part of a partial  settlement  agreement dated June 1, 1998, the Company
was awarded the return of its Sheep  Mountain  uranium  mines and certain  other
properties.  Accordingly,  all mine standby  costs and other  holding costs were
expensed by the Company during fiscal 2001, 2000 and 1999.

PHELPS DODGE
- ------------

     During prior years, the Company conveyed interests in mining claims to AMAX
Inc. ("AMAX") in exchange for cash,  royalties,  and other  consideration.  AMAX
merged with Cyprus Minerals  ("Cyprus Amax") which was purchased by Phelps Dodge
Mining Company  ("Phelps  Dodge") in December of 1999.  The properties  have not
been placed into production as of May 31, 2001.


                                       51




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


     AMAX and later Cyprus Amax,  paid the Company an annual  advance in royalty
of 50,000 pounds of  molybdenum  (or its cash  equivalent).  During fiscal 2000,
Phelps Dodge assumed this  obligation  and made  payments to the Company  during
fiscal  2001.  Phelps  Dodge is  entitled  to a partial  credit  against  future
royalties for any advance  royalty  payments  made,  but such  royalties are not
refundable  if the  properties  are not  placed  into  production.  The  Company
recognized  $108,500,  $132,600 and $150,100 of revenue from the advance royalty
payments in fiscal 2001, 2000 and 1999, respectively.  Phelps Dodge has not made
the payment of the advance royalty during the first quarter of 2002. The Company
considers this a breach of Phelps Dodge's contractual obligations.

     Phelps Dodge may elect to return the properties to the Company, which would
cancel future obligations under the advance royalty obligation.  If Phelps Dodge
formally decides to place the properties into production, it is obligated to pay
$2,000,000 to the Company.  Also,  per the contract with AMAX, the Company is to
receive  15%  of  the  first  $25,000,000,  or  $3,750,000,  if  the  molybdenum
properties are sold, which the Company believes has occurred.

     The  Company has  recently  entered  into  discussions  with  Phelps  Dodge
concerning the purchase of the properties from Cyprus Amax.

SUTTER GOLD MINE COMPANY
- ------------------------

     SGMC was established in 1990 to conduct  operations on mining leases and to
produce gold from the Lincoln Project in California.  SGMC is in the development
stage and  additional  development  is  required  prior to the  commencement  of
commercial production. SGMC has not generated any significant revenue and has no
assurance of future revenue.  All acquisition and mine  development  costs since
inception were initially  capitalized.  Since test  production in 1992, SGMC has
focused its efforts on  obtaining a reserve  study,  developing  a mine plan and
pursuing  financing  or a  partner  to assist in the  financing  of its  mineral
development  and ultimate  production.  Due to the decline in the spot price for
gold and the lack of adequate  financing,  SGMC has put the  development  of the
mine on hold. Until the time when development  begins, SGMC will require capital
contributions   from  affiliates  or  other  sources  to  maintain  its  current
activities.  SGMC will continue to be considered in the development  stage until
the time it generates significant revenue from its principal operations.

     Primarily as a result of the sustained  decline in gold prices and the lack
of significant  financing necessary to further develop the Lincoln Project,  the
Company  evaluated  the carrying  value of its SGMC assets for  impairment.  The
Company  determined  the carrying  value of its assets  exceeded its fair value.
Accordingly,  in fiscal 1999 and 1998, the Company recorded an impairment in the
amount of  $10,718,300  and  $1,500,000  respectively,  which is  classified  as
Impairment  of Mineral  Assets in the  accompanying  Consolidated  Statements of
Operations.  The impairment  related to mineral  properties and mine development
costs ($10,315,700 and $1,500,000 for 1999 and 1998, respectively) and equipment
($402,600 and $-0- for 1999 and 1998, respectively).

     In connection with a private  offering,  on March 21, 1997, the Company and
Crested  accepted a Contingent Stock Purchase Warrant which provides the Company
and Crested the right to acquire, for no

                                       52




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


additional  consideration,  common shares of SGMC's $.001 par value common stock
having an aggregate value of $10,000,000  (US). The Stock Purchase Warrant has a
term of ten years  extending to March 21, 2007, and is exercisable  partially or
in total,  semi-annually beginning on June 30, 1997. However, the Stock Purchase
Warrant is only  exercisable to the extent proven and probable ore reserves,  as
defined in the Stock Purchase Warrant,  in excess of 300,000 ounces are added to
SGMC's reserves. In addition,  SGMC has the right to satisfy the exercise of all
or any  portion  of the  Stock  Purchase  Warrant  with the net cash  flows,  as
defined,  at $25.00 (US) for each new ounce of proven and probable ore in excess
of 300,000 ounces up to a maximum of 700,000  ounces.  Accordingly,  the Company
has allocated  the carrying  value of SGMC shares  exchanged for the  Contingent
Stock Purchase Warrant to its investment in such contingent warrants.  The Stock
Purchase Warrant benefits the Company and Crested on a basis of 88.9% and 11.1%,
respectively.

     During 1999, the Company issued 89,059 shares of common stock to acquire an
additional 207,500 SGMC Special Warrants.  This purchase increased the Company's
ownership of SGMC to 63%.  During fiscal 2000,  the Company issued an additional
15,357  shares of its common  stock to acquire  5,500  additional  SGMC  Special
Warrants. This purchase increased the Company's ownership of SGMC to 66%.

     Additional financing will be required in order to develop SGMC.

YELLOW STONE FUELS CORP.
- ------------------------

     In fiscal 1998, the Company became contractually  obligated to exchange its
common stock for common stock of YSFC, plus interest, because certain conditions
were not met (See Note J). As a result of depressed  market  prices for uranium,
YSFC was not successful in the public offering of its common stock. As a result,
the terms of the exchange  agreement  became  effective  between the Company and
YSFC  shareholders.  The Company  therefore  issued 677,167 shares of its common
stock. The exchange offer for YSFC remained effective until September 13, 1999.

     Due to  continued  low uranium  market  prices and the  inability  to raise
financing to place the YSFC properties into production,  the Company recorded an
impairment  of $123,800 in fiscal 2001 and  $2,506,100 in 1999 related to YSFC's
mineral  assets,  which is classified  as  impairment  of mineral  assets in the
accompanying   Consolidated   Statements  of  Operations.   The  impairment  was
specifically related to the YSFC mining equipment in fiscal 2001.

PLATEAU RESOURCES LIMITED
- -------------------------

     During fiscal 1994,  the Company  entered into an agreement  with Consumers
Power Company to acquire all the issued and outstanding common stock of Plateau,
a  Utah  corporation.  Plateau  owns  a  uranium  processing  mill  and  support
facilities  and  certain  other real  estate  assets  through  its  wholly-owned
subsidiary  Canyon  Homesteads,  Inc. in  southeastern  Utah.  The Company  paid
nominal  cash  consideration  for the  Plateau  stock and  agreed to assume  all
environmental liabilities and reclamation bonding obligations.  At May 31, 2001,
Plateau had a cash security in the amount of $9,664,000 to cover  reclamation of
the properties (see Note K).


                                       53




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


     The Company is  currently  evaluating  the best  utilization  of  Plateau's
assets.  Evaluations  are ongoing to  determine  when,  or if, the mine and mill
properties  should  be  placed  into  production.  The  primary  factor in these
evaluations relates to the current depressed uranium market. Commercial revenues
are being  generated  from the townsite  assets which include a motel,  C-store,
lounge, restaurant, boat storage facility and housing.

     The convenience store, lounge and restaurant, and boat storage facility are
leased to third party  companies.  The Company receives rent on these facilities
and a  percentage  of the  revenues  of  each  operation.  The  Company  is also
considering the possibility of selling the mill facility.

ENERGX, LTD.
- ------------

     Energx is engaged in the operation of oil wells in Montana. Energx is owned
by 90% by the Company and 10% by the Assiniboine and Sioux Tribes. Revenues from
the sale of oil during  fiscal 2001,  2000 and 1999 was  $147,900,  $159,200 and
$83,200, respectively.

     During  fiscal  2001,  the Company  sold its  controlling  interest in Ruby
Mining Company to Admiralty Company. The Company retained 900,000 shares of Ruby
Mining common stock;  received  $100,000 upon closing,  and a promissory note in
the amount of $225,000.  Although the  promissory  note is currently in default,
management  believes that  Admiralty  will pay the balance due during the second
quarter of 2002.

ROCKY MOUNTAIN GAS, INC.
- ------------------------

     During  fiscal 2000,  the Company  organized  RMG to enter into the coalbed
methane gas business.  RMG is engaged in the  acquisition of coalbed methane gas
leases and the exploration, development and production of methane gas from those
properties. The Company owns and controls 84% of RMG. RMG sold 55,500 shares and
1,206,333  shares of its common stock in a private  placement during fiscal 2001
and 2000 respectively, for total proceeds of approximately $3,721,900.

     RMG entered into an  agreement  with Quantum  Energy,  L.L.C.  (Quantum has
since  changed  its name to  ("Quaneco"))  on January 3, 2000 to  purchase a 50%
working interest and 40% net revenue interest in approximately  185,000 acres of
unproven leasehold interests in the Powder River Basin of southeastern  Montana.
The terms of the  Quantum  agreement  were  payments of  $3,200,000  on closing,
$1,000,000  on or before May 1, 2000 and  $1,300,000  on or before  December 31,
2000. RMG also had a $2,500,000 work commitment to drill  approximately 25 wells
on the Quantum properties by November 30, 2000.

     During  fiscal  2001,  RMG and  Quaneco  entered  into an Option and Farmin
Agreement with Suncor (Natural Gas) America, Inc. ("SENGAI") on 112,000 acres in
southeast Montana.  SENGAI paid $1,705,000 for the right to exercise the option,
of which  $1,278,800  was due to RMG.  These  funds  were  applied  to the final
payment due under to Quaneco agreement. All amounts due to Quaneco had been paid
as of May 31, 2001.


                                       54




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


     SENGAI also  committed to assume  $2,000,000  of the  remaining  $2,250,000
drilling  commitment that RMG had under its drilling  commitment to Quaneco.  If
SENGAI exercises its option on the acreage an additional  $3,923,700 will be due
to the Company and Quantum, of which $2,942,800 will be due to the Company. Upon
Exercise  of the  option,  SENGAI is also  committed  to fund a  disproportional
$841,400 on the second drilling program on the properties.

     If SENGAI exercises its option, RMG will own a 12.5% working interest and a
10%  revenue  interest  in the 112,000  acres  (subject to the CCBM  agreement).
Should SENGAI not elect to exercise its option, RMG will revert to a 50% working
interest, 40% revenue interest in the acreage.

     RMG also acquired a 100% working interest (82% revenue  interest) in 63,000
net mineral acres in southwest Wyoming.  These coalbed methane gas leases are in
the greater Green River Basin.  RMG purchased these leases for cash and drilling
commitments.

     On July 10, 2001, RMG closed a Purchase and Sale Agreement with CCBM,  Inc.
("CCBM"),  a  wholly-owned  subsidiary  of Carrizo  Oil & Gas,  Inc. of Houston,
Texas. CCBM purchased an undivided 50% interest in all of RMG's existing coalbed
properties.  CCBM  signed a  $7,500,000  Promissory  Note  payable in  principal
amounts of $125,000 per month plus  interest at annual rate of 8% over 41 months
(starting July 31, 2001) with a balloon payment due on the forty-second month.

     The 50%  undivided  interest is pledged  back to RMG to secure the purchase
price,  and will be  released  25% when  33.3% of the  principal  amount  of the
purchase price is paid,  another 25% when the total principal payments reach 66%
of the  principal  amount of the  purchase  price and the balance when the total
principal amount is paid.

     CCBM has also agreed to fund $5,000,000 for an initial drilling program. If
CCBM fails to expend  $5,000,000 in the drilling program or $2,500,000 for RMG's
benefit,  CCBM will be obligated to pay any  remaining  unspent  portions of the
$2,500,000  directly to RMG. If CCBM  defaults on its purchase  obligation  CCBM
will  still  earn a 50% working  interest in each well  location  (80 acres) and
production therefrom.  CCBM's ownership will be earned on these wells regardless
of the status of the payments on the promissory note.

     CCBM will be entitled to a credit (applied as a prepayments of the purchase
price for the production of the undivided 50% interest in RMG's acreage),  equal
to 20% of RMG's net revenue  interest  from wells  drilled  with the  $5,000,000
until CCBM equals $1,250,000 from production proceeds.


                                       55




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


OIL AND GAS PROPERTIES AND EQUIPMENT INCLUDED THE FOLLOWING:
- ------------------------------------------------------------



                                                          May 31,
                                        -----------------------------------------
                                            2001           2000          1999
                                        ------------   ------------   -----------

Oil and gas properties:
                                                             
  Subject to amortization               $ 1,773,600    $ 1,773,600    $ 1,773,600
  Not subject to amortization:
    Acquired in fiscal 2001               1,154,500           --             --
    Acquired in fiscal 2000               4,727,200      4,727,200           --
    Acquired in fiscal 1999                    --             --             --
    Acquired prior to fiscal 1999              --             --             --
                                        -----------    -----------    -----------
                                          7,655,300      6,500,800      1,773,600

  Accumulated depreciation, depletion
    and amortization                     (1,773,600)    (1,773,600)    (1,773,600)
                                        -----------    -----------    -----------

    Net oil and gas properties          $ 5,881,700    $ 4,727,200    $      --
                                        ===========    ===========    ===========



     The Company began  drilling of its coalbed  methane  properties  during the
first  quarter  of  fiscal  2002.  At such  time as  production  begins on these
properties the cost  associated  with the development of such production will be
added to the amortization  base.  Production is projected to begin in the second
half of fiscal 2002 or the beginning of fiscal 2003.

G.       DEBT:

LINES OF CREDIT
- ---------------

     The Company had a  $1,000,000  line of credit from a commercial  bank.  The
line of credit  had a variable  interest  rate  (8.5% as of May 31,  2001).  The
weighted  average interest rate for 2001 was 9.8%. As of May 31, 2001,  $850,000
was outstanding on this line of credit. The line of credit is secured by certain
real  property  and a share of the net  proceeds  of fees from  production  from
certain  oil wells.  As of August 17, 2001 the line of credit had been paid down
to $350,000  and the limit on the line of credit was reduced to $750,000  due to
the sale of certain of the collateral after May 31, 2001.


                                       56




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


LONG-TERM DEBT
- --------------

     The  components  of  long-term  debt as of May 31,  2001  and  2000  are as
follows:



                                                                         May 31,
                                                              ---------------------------
                                                                  2001           2000
                                                              -----------    ------------
                                                                       
     USECB installment notes - secured by equipment;
         interest at 7.9% to 11.4%, matures in 2002-2015      $ 1,670,200    $   315,500
     SGMC installment notes - secured by
         certain mining properties, interest at
         7.5% to 8.0%, maturity from 2001 - 2007                  624,300        740,800
     RMG installment note - secured by
         coalbed methane leases, interest at 8%;
         repaid in fiscal 2001                                      --           106,200
     FNG installment note - secured by FNG
         equipment, interest at 8.9%;
         repaid in fiscal 2001                                      --            21,700
                                                              -----------    -----------
                                                                2,294,500      1,184,200
     Less current portion                                        (142,400)      (284,100)
                                                              -----------    -----------
                                                              $ 2,152,100    $   900,100
                                                              ===========    ===========


     Principal requirements on long-term debt are $142,400,  $123,800; $126,500;
$105,000;  $94,600;  $1,702,200 for the years 2002 through 2006 and  thereafter,
respectively.

H.   INCOME TAXES:

     The  components  of  deferred  taxes  as of May 31,  2001  and  2000 are as
follows:



                                                                            May 31,
                                                              ----------------------------------
                                                                   2001               2000
                                                              ---------------    ---------------
     Deferred tax assets:
                                                                           
          Deferred compensation                               $      279,000     $      213,400
          Net operating loss carryforwards                         8,180,000          9,583,200
          Tax Credits                                                 15,000             17,900
          Non-deductible reserves and other                          840,000          1,146,000
          Tax basis in excess of book basis                        2,850,400          3,876,500
                                                              --------------     --------------
     Total deferred tax assets                                    12,164,400         14,837,000
                                                              --------------     --------------

     Deferred tax liabilities:
          Development and exploration costs                        2,157,200          2,014,300
                                                              --------------     --------------
     Total deferred tax liabilities                                2,157,200          2,014,300
                                                              --------------     --------------
                                                                  10,007,200         12,822,700
     Valuation allowance                                         (11,152,000)       (13,967,500)
                                                              --------------     --------------
     Net deferred tax liability                               $   (1,144,800)    $   (1,144,800)
                                                              ===============    ==============



                                       57




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


     The Company  has  established  a valuation  allowance  of  $11,152,000  and
$13,967,500  against  deferred  tax  assets due to the  losses  incurred  by the
Company in past fiscal years.  The Company's  ability to generate future taxable
income to utilize the NOL carryforwards is uncertain.

     The income tax provision  (benefit) is different from the amounts  computed
by applying the statutory  federal  income tax rate to income before taxes.  The
reasons for these differences are as follows:



                                                     Year Ended May 31,
                                        ------------------------------------------
                                             2001           2000          1999
                                        ------------   ------------   ------------

                                                             
Expected federal income tax             $   602,200    $(3,618,200)   $(3,960,500)
Net operating losses not previously
     benefitted and other                 2,213,300        (10,600)       422,100
Valuation allowance                      (2,815,500)     3,628,800      3,538,400
                                        -----------    -----------    -----------
     Income tax provision               $      --      $      --      $      --
                                        ===========    ===========    ===========


     There  were no taxes  currently  payable as of May 31,  2001,  2000 or 1999
related to continuing operations.

     At May 31,  2001,  the  Company and its  subsidiaries  had  available,  for
federal income tax purposes,  net operating loss  carryforwards of approximately
$25,000,000  which  will  expire  from 2002 to 2021 and  investment  tax  credit
carryforwards  of $15,000 which, if not used, will expire from 2001 to 2002. The
Internal  Revenue Code  contains  provisions  which limit the NOL  carryforwards
available which can be used in a given year when significant  changes in company
ownership  interests occur. In addition,  the NOL and credit amounts are subject
to examination by the tax authorities.

     The Internal Revenue Service has audited the Company's and subsidiaries tax
returns  through  the  year  ended  May  31,  1996.  The  Company's  income  tax
liabilities are settled through fiscal 1996.

I.   SEGMENTS AND MAJOR CUSTOMERS:

     The  Company's  primary  business  activity is the sale of minerals and the
acquisition,  exploration,  holding,  development  and sale of  mineral  bearing
properties,  although  the  Company has no  producing  mines.  Other  reportable
industry  segments  include   commercial   operations,   primarily  real  estate
activities and, an airport fixed base operation,  and  construction  activities.
The following is information related to these industry segments:


                                       58




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)




                                                                   Year Ended May 31, 2001
                                             ------------------------------------------------------------------
                                                                                  Drilling/
                                                                Commercial      Construction
                                               Minerals         Operations       Operations      Consolidated
                                               --------         ----------       ----------      ------------

                                                                                    
Revenues                                     $     442,800    $   2,519,400     $   2,238,600   $    5,200,800
                                             =============    =============     =============
Interest and other revenues                                                                          9,296,900
                                                                                                --------------
     Total revenues                                                                             $   14,497,700
                                                                                                ==============

Operating (loss) profit                      $  (2,866,400)   $    (716,800)    $     488,100   $   (3,095,100)
                                             =============    =============     =============
Interest and other revenues                                                                          9,296,900
General corporate and other expenses                                                                (4,280,600)
Equity in loss of affiliates                                                                          --
                                                                                                --------------
     Income before income taxes                                                                 $    1,921,200
                                                                                                ==============

Identifiable net assets at May 31, 2001      $  18,424,900    $   5,616,400     $   1,050,500   $   25,091,800
                                             =============    =============     =============
Investments in affiliates                                                                               16,200
Corporate assets                                                                                     5,357,200
                                                                                                --------------
     Total assets at May 31, 2001                                                               $   30,465,200
                                                                                                ==============

Capital expenditures                         $   1,280,200    $   1,326,800     $     256,000
                                             =============    =============     =============
Depreciation, depletion and
     amortization                            $     129,700    $     271,100     $     324,700
                                             =============    =============     =============



                                       59




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)




                                                                   Year Ended May 31, 2000
                                             ------------------------------------------------------------------
                                                                                   Drilling/
                                                                Commercial       Construction
                                                Minerals        Operations        Operations      Consolidated
                                                --------        ----------        ----------      ------------

                                                                                    
Revenues                                     $     132,600    $   2,786,800     $   3,584,900   $     6,504,300
                                             =============    =============     =============
Interest and other revenues                                                                           1,269,500
                                                                                                ---------------
     Total revenues                                                                             $     7,773,800
                                                                                                ===============

Operating (loss) profit                      $  (2,518,600)   $    (600,500)    $    (594,300)  $    (3,713,400)
                                             =============    =============     =============
Interest and other revenues                                                                           1,269,500
General corporate and other expenses                                                                 (8,195,000)
Equity in loss of affiliates                                                                             (2,900)
                                                                                                ---------------
     Loss before income taxes                                                                   $   (10,641,800)
                                                                                                ===============

Identifiable net assets at May 31, 2000      $  17,543,700    $   4,880,900     $   2,163,300   $    24,587,900
                                             =============    =============     =============
Investments in affiliates                                                                                 9,600
Corporate assets                                                                                      6,278,600
                                                                                                ---------------
     Total assets at May 31, 2000                                                               $    30,876,100
                                                                                                ===============

Capital expenditures                         $   4,749,300    $     944,600     $   1,551,800
                                             =============    =============     =============
Depreciation, depletion and
     amortization                            $      72,600    $     148,100     $     155,400
                                             =============    =============     =============



                                       60




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)





                                                                  Year Ended May 31, 1999
                                            --------------------------------------------------------------------
                                                                 Commercial      Construction
                                                Minerals         Operations       Operations      Consolidated
                                                --------         ----------       ----------      ------------

                                                                                    
Revenues                                     $      238,200    $   2,977,800     $   --         $      3,216,000
                                             ==============    =============     ===========
Interest and other revenues                                                                            7,637,600
                                                                                                ----------------
     Total revenues                                                                             $     10,853,600
                                                                                                ================

Operating loss                               $   (2,071,600)   $    (461,100)    $   (14,900)   $     (2,547,600)
                                             ==============    =============     ===========
Interest and other revenues                                                                            7,637,600
General corporate and other expenses                                                                 (16,679,400)
Equity in loss of affiliates                                                                             (59,100)
                                                                                                ----------------
     Loss before income taxes                                                                   $    (11,648,500)
                                                                                                ================

Identifiable net assets at
     May 31, 1999                            $   10,632,900    $   8,107,300     $   144,700    $     18,884,900
                                             ==============    =============     ===========
Investments in affiliates                                                                                 24,600
Corporate assets                                                                                      14,481,500
                                                                                                ----------------
     Total assets at May 31, 1999                                                               $     33,391,000
                                                                                                ================

Capital expenditures                         $      725,400    $     944,200     $  --
                                             ==============    =============     ===========
Depreciation, depletion and
     amortization                            $      300,200    $     348,600     $    77,600
                                             ==============    =============     ===========


     During  fiscal 1999 and 1998  approximately  100% of mineral  revenues were
from the sale of uranium. There were no uranium sales during fiscal 2000.

J.   SHAREHOLDERS' EQUITY:

     The Board of Directors adopted the U.S. Energy Corp. 1989 Stock Option Plan
(the "Option Plan") for the benefit of USE's key employees.  The Option Plan, as
amended,  reserves 2,750,000 shares of the Company's $.01 par value common stock
for issuance  under the Option Plan.  During  fiscal  1992,  the Company  issued
371,200  non-qualified  options  to  certain of its  executive  officers,  Board
members  and  others at prices  ranging  from  $2.75 to $2.90 per  share.  These
options  will expire on April 14, 2002 and April 30, 2002.  During  fiscal 1999,
the Company  issued  837,500  options under the Option Plan,  including  299,462
non-qualified and 538,038  qualified  options.  The  non-qualified  options were
issued at a price below fair  market  value,  resulting  in the  recognition  of
$262,000 in  compensation  expense at the time of issuance.  During fiscal 2001,
the Company issued 1,499,000  options under the Option Plan,  including  918,763
non-  qualified  and 580,237  qualified  options.  Various  employees  exercised
118,703 of the outstanding options raising $288,400 of capital.


                                       61




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


     The Board of Directors of USE adopted the U.S.  Energy Corp.  1989 Employee
Stock Ownership Plan ("ESOP") in 1989, for the benefit of USE employees.  During
fiscal 2001,  2000 and 1999, the Board of Directors of USE  contributed  53,837,
123,802  and 89,600  shares to the ESOP at prices of $5.35,  $3.00 and $4.00 per
share, respectively.  The Company has recognized $288,000, $371,400 and $358,400
in fiscal 2001, 2000 and 1999, respectively related to these contributions.  USE
has loaned the ESOP  $1,014,300 to purchase  125,000 shares from the Company and
38,550 shares on the open market.  These loans,  which are secured by pledges of
the stock  purchased,  bear interest at the rate of 10% per annum. The loans are
reflected  as  unallocated  ESOP  contribution  in  the  equity  section  of the
accompanying Consolidated Balance Sheets.

     In May 1996,  the Board of Directors  of USE  approved an annual  incentive
compensation arrangement ("1996 Stock Award Program") for its CEO and four other
officers of the Company  payable in shares of the Company's  common  stock.  The
1996 Stock Award Program was subsequently  modified to reflect the intent of the
directors  which was to provide  incentive  to the  officers  of the  Company to
remain  with  USE.  The  shares  are  to be  issued  annually  pursuant  to  the
recommendation  of the  Compensation  Committee on or before  January 15 of each
year,  beginning  January 15,  1997,  as long as each officer is employed by the
Company. The officers will receive up to an aggregate total of 67,000 shares per
year for the years 1997 through 2002. The shares under the plan are  forfeitable
until  retirement,  death or disability  of the officer.  The shares are held in
trust by the Company's  treasurer  and are voted by the  Company's  non-employee
directors. As of May 31, 2001, 282,158 total shares have been issued to the five
officers of the Company under the 1996 Stock Award Plan.

     In December 1997,  the Company  entered into a warrant  purchase  agreement
with an  investment  advisory firm to purchase  225,000  shares of the Company's
common stock at an exercise price of $10.50/share expiring December 2, 2000. The
warrants  were issued in exchange for services to be provided  during the period
from  December  1997 to December  1998.  The Company  determined  the fair value
associated with these warrants to be $186,000,  which will be recognized ratably
over the term of the  related  advisory  agreement.  Accordingly,  $108,000  was
recognized as expense in fiscal 1998 and $78,000 in fiscal 1999.

     During  fiscal 1998,  the Company and YSFC entered into an Exchange  Rights
Agreement  (the  "Agreement").  Under the Agreement  the YSFC private  placement
shareholders and related broker agent had the right, but not the obligation,  to
exchange  their shares in YSFC for USE common stock if YSFC's common shares were
not listed and available for quotation on the NASDAQ  marketing  system by March
1998.  The Company  exchanged  677,167  shares of its common stock during fiscal
1999, at a fair value of $2,591,500,  for 1,131,500  shares of YSFC common stock
or 9% of the outstanding  shares of YSFC. During fiscal 2000, the Company issued
an  additional  57,752  shares of its common  stock  valued at  $206,900  for an
additional  96,250  shares  of YSFC  common  stock  or an  additional  1% of the
outstanding  shares of YSFC common  stock.  The exchange rate for USE shares was
the price paid for the YSFC's  common  shares  plus 10% per annum  return to the
investor from the date of purchase. The number of USE shares exchanged was based
on the exchange  rate for a share of USE common stock for the five business days
prior to the date of notice  given by the YSFC  shareholder  to  exchange  their
shares.

     In January 1998, the Company entered into a warrant purchase agreement with
another  investment  advisory firm to purchase  200,000  shares of the Company's
common stock at an exercise price of $7.50/share

                                       62




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


expiring  January 20, 2000. The warrants were issued in exchange for services to
be provided  during the period from  January 1998 to January  1999.  The Company
determined the fair value  associated with these warrants to be $264,000,  which
was  recognized  ratably  over  the  term  of the  related  advisory  agreement.
Accordingly, $27,000 was recognized as an expense in fiscal 2000 and $176,000 in
fiscal 1999.

     In February of 1999, the Company entered into a warrant purchase  agreement
with a consulting firm to purchase  20,000 shares of the Company's  common stock
at an exercise  price of $2.62  expiring  January 31, 2002.  The  warrants  were
issued in exchange for services to be provided  during the period from  February
1999 to February 2000. The Company  determined  the fair value  associated  with
these warrants to be $36,000,  which is recognized  ratably over the term of the
consulting agreement. Accordingly, $9,000 was recognized as an expense in fiscal
1999 and $27,000 in fiscal 2000.

     Also,  during  fiscal  1999,  the Company  issued  warrants in exchange for
outstanding YSFC warrants, which were originally issued for services provided by
outside  consultants  in connection  with the  agreement  discussed  above.  The
Company issued 67,025 warrants at an exercise price of $3.64 expiring  September
19, 2002. The Company  determined the fair value  associated with these warrants
to be $167,000,  which was recorded as an  additional  investment in YSFC during
fiscal 1999.

     In February 1999, the Company  entered into a consulting  agreement with an
individual to provide  consulting  and other services for a period of 24 months,
commencing on February 8, 1999 and ending on January 31, 2001. As  consideration
for services to be performed,  the Company granted the individual  25,000 shares
of the  Company's  common  stock at a grant price of $2.75 per share and entered
into a 5 year warrant purchase  agreement to purchase up to 75,000 shares of the
Company's  common  stock  at an  exercise  price of $2.25  per  share,  expiring
February 8, 2004.  The Company  determined  the fair value  associated  with the
stock grant to be $68,750 and the warrants to be $140,000, which were recognized
ratably  over  the  term  of the  consulting  agreement.  Accordingly,  $69,550;
$104,400;  and $34,800 were  recognized  as an expense in fiscal 2001,  2000 and
1999, respectively related to this agreement.

     During  fiscal  2000,  the Company  issued 200 shares of its $.01 par value
mandatorily convertible preferred stock for $2,000,000. A commission of $160,000
was paid to an independent  broker on this transaction.  This preferred stock is
mandatorily  convertible  into either  677,667  shares of common stock of RMG or
into shares of common stock of the Company at the market price of the  Company's
common stock on the date of conversion.  The preferred shares are convertible at
the earlier of the date RMG completes an initial  public  offering of its common
stock or April 11, 2002. The convertible  preferred  shares pay dividends at the
rate of 7.5% per annum while they are  outstanding.  These preferred shares have
been reflected outside of shareholders' equity in the accompanying  consolidated
balance sheets due to the convertible nature of the securities into common stock
of RMG.

     During fiscal 2001, the Company entered into a consulting  agreement with a
company  to provide  consulting  and other  services  for a period of 18 months,
commencing on May 14, 2001 and ending on November 14, 2002. As consideration for
services to be performed,  the Company  issued the Company  15,000 shares of the
Company's  common stock at a grant price of $4.70 per share and entered into two
stock option  agreements to purchase up to 10,000 shares of the Company's common
stock at an exercise price of

                                       63




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


$4.70, expiring May 14, 2003. This option is exercisable upon the condition that
the  Company's  common stock market price closes at or above $6.50 per share for
ninety (90)  consecutive  days prior to the expiration date of May 14, 2003. The
fair  value  of this  grant  was  estimated  on the  date  of  grant  using  the
Black-Scholes   options-pricing   model  with  the  following   weighted-average
assumptions used for the grants: expected dividends; expected volatility of 73%;
risk-free  interest rate of 4.29%;  and expected life of two years. The exercise
price of all options  equaled or exceeded  market price of the stock at the date
of grant. The second option is to purchase 20,000 shares of the Company's common
stock at an exercise  price of $4.70 per share will be granted to the Company if
and when the  Company's  common stock market price closes at or above $10.00 per
share for ninety (90)  consecutive  days prior to its expiration date on May 14,
2003. The fair value of the option was $19,780 which is being amortized over the
service period.

     The Company entered into two five year option  Agreements on July 31, 2001,
to allow outside  consultants  to purchase  80,000 shares of its common stock at
$4.30 per share. The Company determined that the value of the Options is $52,144
which will be recognized as expense  during fiscal 2002 to 2003.  The fair value
of this  grant  was  estimated  on the date of  grant  using  the  Black-Scholes
options-pricing model with the following  weighted-average  assumptions used for
the  grants:  no  expected  dividends;  expected  volatility  of 73%;  risk-free
interest rate of 4.27%;  and expected life of five years.  The exercise price of
all options equaled or exceeded market price of the stock at the date of grant.

     The Board of Directors of the Company  issues shares of stock as bonuses to
certain directors, employees and third parties. The stock bonus shares have been
reflected  outside  of the  Shareholders'  Equity  section  in the  accompanying
Consolidated  Balance Sheets as such shares are forfeitable to the Company until
earned.  During fiscal 1993, the Company's Board of Directors  amended the stock
bonus plan. As a result, the earn-out dates of certain individuals were extended
until  retirement.  For the years ended May 31, 2001, 2000 and 1999, the Company
had  compensation  expense of $358,500;  $201,000;  and $173,300,  respectively,
resulting from these issuances.  A schedule of total forfeitable  shares for the
Company is set forth in the following table:


                                       64




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)




          Issue                Number               Issue                  Total
          Date                of Shares             Price              Compensation
     --------------           ---------             -----              ------------

                                                            
     May 1990                    40,300           $  9.75            $    392,900
     June 1990                   66,300             11.00                 729,300
     November 1992               10,660              N/A                    N/A
     May 1993                    20,000              3.375                 67,500
     November 1993               18,520              3.00                  55,600
     January 1994                18,520              4.00                  74,100
     January 1995                13,520              3.75                  50,700
     February 1996                7,700             15.125                116,500
     December 1996               28,380             10.875                308,600
     December 1996                8,452             11.50                  97,200
     August 1997                  7,320             10.875                 79,600
     August 1997                  5,706             10.875                 62,100
     May 1998                    67,000              6.56                 439,500
                               --------                              ------------
     Balance at
        May 31, 1998            312,378                                 2,473,600

     May 1999                    67,000           $  4.00                 268,000
     Shares earned              (40,170)             --                  (269,900)
                               --------                               -----------
     Balance at
       May 31, 1999             339,208                                 2,471,700
     May 2000                    67,000           $  3.00                 201,000
       Shares earned             (9,600)             --                   (88,100)
                               --------                               ------------
     Balance at
       May 31, 2000             396,608                                 2,584,600
     May 2001                    67,000           $  5.35                 358,400
       Shares earned            (29,820)             --                  (194,400)
                               --------                               ------------
     Balance at
       May 31, 2001             433,788                               $  2,748,600
                               ========                               ============


     During 2001,  2000 and 1999;  29,820,  9,600 and 40,170 shares were earned,
respectively.

Statement of Financial Accounting Standards No. 123 ("SFAS 123")

     SFAS 123, "Accounting for Stock-Based  Compensation,"  defines a fair value
based  method of  accounting  for  employee  stock  options  or  similar  equity
instruments.  However, SFAS 123 allows the continued measurement of compensation
cost for such plans using the  intrinsic  value based method  prescribed  by APB
Opinion No. 25, "Accounting for Stock Issued to Employees" ("APB 25"),  provided
that pro forma disclosures are made of net income or loss and net income or loss
per share,  assuming the fair value based  method of SFAS 123 had been  applied.
The Company has elected to account for its stock-based  compensation plans under
APB 25; accordingly, for purposes of the pro forma disclosures presented below,

                                       65




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


the  Company has  computed  the fair  values of all  options  granted  using the
Black-Scholes  pricing model and the following weighted average  assumptions (no
options were granted during 2000):

                                       2001           2000            1999
                                       ----           ----            ----
     Risk-free interest rate           4.29%           --             4.65%
     Expected lives                     --             --           10 years
     Expected volatility               73.1%           --             102%
     Expected dividend yield            --             --              0%

     To estimate  expected lives of options for this  valuation,  it was assumed
options  will be  exercised  upon  expiration  at the end of the ten years.  All
options are initially assumed to vest.  Cumulative  compensation cost recognized
in pro forma net income or loss with respect to options that are forfeited prior
to vesting is adjusted as a reduction of pro forma  compensation  expense in the
period of forfeiture.  Pro forma stock-based compensation,  net of the effect of
forfeitures,  was  $2,746,600,  $0 and  $2,314,700  for  2001,  2000  and  1999,
respectively.

     If the Company had  accounted  for its  stock-based  compensation  plans in
accordance  with SFAS  123,  the  Company's  net loss and pro forma net loss per
common share would have been reported as follows:



                                                           Year Ended May 31,
                                       ------------------------------------------------------------
                                            2001                  2000                   1999
                                       ---------------       ---------------       ---------------
Net loss to common shareholders
                                                                          
     As reported                       $    1,771,200        $  (10,662,600)       $  (11,648,500)
     Pro forma                         $     (975,400)       $  (10,662,600)       $  (13,963,200)
Net loss per common share
     As reported, Basic                $          .23        $        (1.39)       $        (1.63)
     As reported, Diluted              $          .22        $        (1.33)       $        (1.63)
     Pro forma, Basic                  $         (.12)       $        (1.39)       $        (1.96)
     Pro forma, Diluted                $         (.12)       $        (1.33)       $        (1.96)


     Weighted average shares used to calculate pro forma net loss per share were
determined as described in Note B, except in applying the treasury  stock method
to  outstanding  options,  net proceeds  assumed  received  upon  exercise  were
increased by the amount of  compensation  cost  attributable  to future  service
periods and not yet recognized as pro forma expense.


                                       66




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


     A summary of the Stock  Option  Plan  activity  for the years ended May 31,
2001 and 2000 is as follows:



                                                               Year Ended May 31,
                                      --------------------------------------------------------------------
                                             2001                     2000                    1999
                                      ----------------------  ---------------------   --------------------
                                                    Weighted               Weighted               Weighted
                                                     Average                Average                Average
                                                    Exercise               Exercise               Exercise
                                        Options       Price     Options      Price     Options      Price
                                        -------       -----     -------      -----     -------      -----
   Outstanding at beginning
                                                                                  
       of year                         1,300,200      2.79     1,300,200      2.79       534,700     3.00
   Granted                             1,499,000      2.69       --            --        837,500     2.00
   Forfeited                             (82,500)     2.88       --            --        (67,000)    1.00
   Expired                              (149,000)     4.00       --            --         --          --
   Exercised                            (118,700)     2.60          --         --         (5,000)    1.00
                                      ----------               ---------               ---------
   Outstanding at end of year          2,449,000      2.66     1,300,200      2.79     1,300,200     2.79
                                      ==========               =========               =========
   Exercisable at end of year          2,449.000      2.66     1,300,200      2.79     1,300,200     2.79
                                      ==========               =========               =========

   Weighted average fair
       value of options
       granted during the year                       $1.83                     --                   $2.54


     The following  table  summarized  information  about employee stock options
outstanding and exercisable at May 31, 2001:

                                              Weighted
     Weighted           Number of              Average               Number
      Average            Options              Remaining            of Options
     Exercise        Outstanding at          Contractual         Exercisable at
       Price          May 31, 2001          Life in years         May 31, 2001
     --------         ------------          -------------         ------------

      $2.00              291,800                7.33                 291,800
       2.69            1,430,000                8.62               1,430,000
       2.75               31,400                 .92                  31,400
       2.88              462,500                7.33                 462,500
       2.90              233,300                 .87                 233,300

                       2,449,000                                   2,449,000
                       =========                                   =========


                                       67




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


K.   COMMITMENTS, CONTINGENCIES AND OTHER:

LEGAL PROCEEDINGS

     SHEEP MOUNTAIN PARTNERS ARBITRATION/LITIGATION

     The partners in SMP have been  involved in a legal dispute over the past 10
years. After a ruling from the American  Arbitration  Association ("AAA") on the
matter, in April 1996,  Nukem,  Inc., asked for and received a remand to the AAA
Panel of the ruling.  The Panel clarified its order on July 3, 1996. The Panel's
Orders were confirmed by the U.S.  District Court of Colorado and Nukem appealed
to the 10th Circuit Court of Appeals ("CCA"). The CCA affirmed the lower Court's
Judgment.  Nukem  moved for  Satisfaction  of  Judgment  which was denied by the
District  Court.  Nukem again  appealed but the 10th CCA ruled against Nukem and
affirmed  the lower  Court's  order  holding  that Nukem must  account  to Sheep
Mountain Partners on the CIS contracts.  The U.S. District Court has appointed a
Special  Master to  determine  the value of the purchase  rights,  the pounds of
uranium purchased under those rights and the profits therefrom as ordered in the
Judgment. The Special Master is currently conducting an accounting.

     KENNECOTT LITIGATION

     On November  10,  1999,  Kennecott  Uranium  Company and  Kennecott  Energy
Company ("Kennecott") filed a civil action against defendants U.S. Energy Corp.,
Crested Corp., and USECC in the Sixth Judicial District Court,  Campbell County,
Wyoming,  No.  224006.  On  September  11,  2000,  the  parties  entered  into a
settlement agreement to resolve all issues in the lawsuit.  Under the settlement
agreement,  USECC sold all of its interests in the GMMV and the GMMV properties,
to an affiliate of Kennecott.  The purchase consideration was $3,250,000 in cash
and a 4% net profits royalty interest in certain of the mining claims at the Big
Eagle and Jackpot Mines.  Kennecott assumed all  reclamation  obligations on the
GMMV properties.

     SUTTER GOLD MINING COMPANY LITIGATION

     On September 28, 1998, a lawsuit was filed in Amador County Superior Court,
California  by Concerned  Citizens of Amador County as  plaintiffs,  against the
County of Amador, the Amador County Board of Supervisors, and Sutter Gold Mining
Company as a real party in  interest.  The  lawsuit  challenges  the  actions of
Amador County and its Board of  Supervisors  in certifying the Final  Subsequent
Environmental  Impact Report (FSEIR) and approving the amended  Conditional  Use
Permit (CUP).

     A hearing was held on June 7, 1999,  and on August 30, 1999,  the Honorable
Susan C. Harlan, Judge of the Superior Court in Amador County, issued a detailed
written   Memorandum   of   Opinion,   denying   every   cause  of   action   of
Appellants'/Petitioners'  Petition  for  writ  of  Mandate,  and  upholding  the
County's  certification  of the  FSEIR  and  approval  of the  amended  CUP.  In
September 1999, the Concerned  Citizens  appealed Amador County Superior Court's
decision  to the Court of Appeals  of the State of  California  Third  Appellate
District.  On appeal,  Appellants  presented a more targeted approach,  alleging
only  two  violations  of the  Planning  and  Zoning  Law and two  violation  of
California Environmental Quality Act. SGMC and the

                                       68




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


County filed their respective Respondent Briefs. Oral arguments were made to the
Appellate Court on August 20, 2001. A decision is expected soon.

     CONTOUR DEVELOPMENT LITIGATION

     On July 28, 1998, USE filed a lawsuit in the United States  District Court,
Denver, Colorado, Case No. 98WM1630, against Contour Development Company, L.L.C.
and entities and persons  associated with Contour  Development  Company,  L.L.C.
(together,  "Contour")  seeking  compensatory and consequential  damages of more
than $1.3 million from the  defendants  for dealings in real estate owned by USE
and Crested in  Gunnison, Colorado.  The Contour  defendants  asserted a counter
claim  asking for  payment of  attorney's  fees and  costs.  Discovery  has been
completed  and the final  pretrial  conference is scheduled for October 2, 2001,
when the court will schedule the trial date. Trial is expected in early 2002.

RECLAMATION AND ENVIRONMENTAL LIABILITIES

     Most  of  the  Company's  mine   development,   exploration  and  operating
activities are subject to federal and state regulations that require the Company
to protect  the  environment.  The Company  conducts  its mining  operations  in
accordance  with these  regulations.  The  Company's  current  estimates  of its
reclamation obligations and its current level of expenditures to perform ongoing
reclamation may change in the future. At the present time, however,  the Company
cannot  predict  the  outcome  of  future  regulation  or its  impact  on costs.
Nonetheless,  the Company has recorded its best  estimate of future  reclamation
and closure costs based on currently  available  facts,  technology  and enacted
laws  and  regulations.   Certain  regulatory  agencies,  such  as  the  Nuclear
Regulatory  Commission  ("NRC"),  the Bureau of Land Management  ("BLM") and the
Wyoming  Department  of  Environmental  Quality  ("WDEQ")  review the  Company's
reclamation,  environmental  and  decommissioning  liabilities,  and the Company
believes  its recorded  amounts are  consistent  with those  reviews and related
bonding requirements. To the extent that planned production on its properties is
delayed,  interrupted or discontinued  because of regulation or the economics of
the properties,  the future earnings of the Company would be adversely affected.
The Company  believes it has accrued all necessary  reclamation  costs and there
are no  additional  contingent  losses or  unasserted  claims to be disclosed or
recorded.  The Company has not  disposed  of any  properties  for which it has a
commitment or is liable for any known environmental liabilities.

     The majority of the Company's  environmental  obligations  relate to former
mining properties acquired by the Company.  Since the Company currently does not
have  properties in  production,  the  Company's  policy of providing for future
reclamation  and  mine  closure  costs  on a  unit-of-production  basis  has not
resulted in any significant  annual  expenditures or costs.  For the obligations
recorded  on  acquired  properties,  including  site-restoration,   closure  and
monitoring  costs,  actual  expenditures for reclamation will occur over several
years,  and  since  these  properties  are  all  considered   future  production
properties,  those  expenditures,  particularly  the closure  costs,  may not be
incurred for many years.  The Company also does not believe that any significant
capital  expenditures  to  monitor  or  reduce  hazardous  substances  or  other
environmental  impacts  are  currently  required.  As a  result,  the near  term
reclamation  obligations  are not expected to have a  significant  impact on the
Company's liquidity.


                                       69




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


     As of  May  31,  2001,  the  Company  has  recorded  estimated  reclamation
obligations,  including  standby  costs,  of  $8,906,800  which is  included  in
Reclamation and Other  Long-term  Liabilities in the  accompanying  Consolidated
Balance Sheets. None of these liabilities have been discounted,  and the Company
has not recorded any  potential  offsetting  recoveries  from other  responsible
parties or from any insurance companies.

     The Company  currently  has four mineral  properties  or  investments  that
account for most of its environmental obligations,  SMP, GMMV, Plateau and SGMC.
The  environmental  obligations  and the  nature  and  extent  of  cost  sharing
arrangements  with  other  potentially  responsible  parties,  as  well  as  any
uncertainties  with respect to joint and several liability of each are discussed
in the following paragraphs:

SMP
- ---

     The Company is responsible for the reclamation  obligations,  environmental
liabilities and liabilities for injuries to employees in mining  operations with
respect to the Sheep Mountain properties. The reclamation obligations, which are
established  by  regulatory  authorities,  were  reviewed by the Company and the
regulatory  authorities  during  fiscal 2001 and the balance in the  reclamation
liability  account at May 31, 2001 of $1,496,800 is believed by management to be
adequate.  The obligation  will be satisfied over the life of the mining project
which is  estimated  to be at least 20  years.  The  Company  self  bonded  this
obligation by mortgaging  certain of its real estate assets,  including the Glen
L. Larsen building, and by posting cash bonds.

GMMV
- ----

     During fiscal 1991, the Company acquired  developed  mineral  properties on
Green Mountain known as the Big Eagle Property. The GMMV also acquired a uranium
mill  known  as the  Sweetwater  Mill.  As part of the  settlement  of the  GMMV
litigation  with Kennecott in September  2000, the Company was released from any
and all reclamation and environmental obligations related to the GMMV.

SUTTER GOLD MINING COMPANY
- --------------------------

     SGMC's  mineral  properties  are currently on standby status and have never
been in production. Reclamation obligations are covered by a $27,800 reclamation
cash bond which SGMC has recorded as a reclamation liability as of May 31, 2001.

PLATEAU RESOURCES, LIMITED
- --------------------------

     The environmental and reclamation obligations acquired with the acquisition
of Plateau include  obligations  relating to the Shootaring  Mill.  Based on the
bonding  requirements,  Plateau  transferred  $2,500,000  to a trust  account as
financial surety to pay future costs of mill  decommissioning,  site reclamation
and  long-term  site  surveillance.  In fiscal 1997,  Plateau  increased the NRC
surety to a cash bond of $6,784,000 in order to have its standby license changed
by the NRC to operational.  As of May 31, 2001,  Plateau held a cash deposit for
reclamation in the amount of $9,664,000 which  management  believes will satisfy
the obligation of reclamation.


                                       70




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


EXECUTIVE COMPENSATION
- ----------------------

     The Company is  committed  to pay the estates of certain of their  officers
one years' salary and an amount to be determined by the Boards of Directors, for
a period of up to five years  thereafter.  This  commitment  applies only in the
event of the  death or total  disability  of those  officers  who are  full-time
employees  of the  Company  at the time of total  disability  or death.  Certain
officers and employees have employment agreements with the Company.

L.   DISCONTINUED OPERATIONS.

     In February 1996,  the Company  completed the sale of 100% of the 8,267,450
outstanding shares of common stock of Brunton to a third party for $4,300,000 in
accordance with a Stock Purchase Agreement dated January 30, 1996 (the "Purchase
Agreement").  The  Company  received  $300,000  at  execution  of  the  Purchase
Agreement and  approximately  $3,000,000 at closing.  The Company has also since
been paid in full on the  $1,000,000  balance.  In  addition,  the  Company  was
entitled to receive 45% of the profits  before  taxes as defined in the Purchase
Agreement  related  to  Brunton  products  existing  at the  time  the  Purchase
Agreement  was  executed  for a period of 4 years and  three  months,  beginning
February 1, 1996. The Company received  payments of $297,100,  $52,000,  $94,900
and $292,600 for profits in 2001, 2000, 1999 and 1998, respectively.

M.   SUBSEQUENT EVENT

     Subsequent  to May 31,  2001,  the Company  received  $796,000  for 199,000
shares of its restricted common stock through a private  placement.  The Company
also  received  $310,200  subsequent  to May 31,  2001 as a result of  employees
exercising their options to purchase the Company's common stock.

     During  the first  quarter  of fiscal  2002,  the  Company  began  drilling
operations on its coalbed methane properties.


                                       71




                       U.S. ENERGY CORP. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 31, 2001
                                   (CONTINUED)


N.       SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)



                                                           Three Months Ended
                                     ---------------------------------------------------------
                                         May 31,    February 28,   November 30,    August 31,
                                          2001          2001           2000           2000
                                     ------------   ------------   ------------   ------------

                                                                      
Net Revenues                         $   781,200    $   873,100    $ 8,900,300    $ 3,943,100

Net Earnings (loss)                  $(1,341,800)   $(1,857,800)   $ 5,676,200    $  (705,400)

Earnings (loss) per Share, basic     $     (0.17)   $     (0.24)   $      0.73    $     (0.09)

Basic Weighted Average
     Shares Outstanding                7,847,680      7,819,446      7,818,430      7,818,430

Earnings (loss) per share,
     diluted                         $     (0.15)   $     (0.23)   $      0.69    $     (0.09)

Diluted Weighted Average
     Shares Outstanding                8,243,135      8,216,054      8,215,038      8,215,038






                                                         Three Months Ended
                                     --------------------------------------------------------
                                        May 31,     February 28,   November 30,    August 31,
                                         2001           2001            2000          2000
                                     ------------   ------------   ------------   -----------

                                                                      
Net Revenues                         $ 2,440,400    $ 1,932,400    $ 1,926,900    $ 1,474,100

Net Earnings (loss)                  $(5,581,400)   $(2,610,400)   $(1,317,600)   $(1,111,600)

Earnings (loss) per Share, basic     $     (0.73)   $     (0.33)   $     (0.18)   $     (0.15)

Basic Weighted Average
     Shares Outstanding                7,697,569      8,021,781      7,258,291      7,258,291

Earnings (loss) per share,
     diluted                         $     (0.70)   $     (0.33)   $     (0.18)   $     (0.15)

Diluted Weighted Average
     Shares Outstanding                8,027,914      8,021,781      7,258,291      7,258,291



                                       72





                         REPORT OF INDEPENDENT CERTIFIED
                         PUBLIC ACCOUNTANTS ON SCHEDULE


To U.S. Energy Corp.:

In connection with our audit of the  consolidated  financial  statements of U.S.
ENERGY CORP. (a Wyoming Corporation) AND SUBSIDIARIES referred to in our report
dated July 27, 2001,  which is included in the  Company's  annual report on Form
10-K,  we have also audited  Schedule II for the year ended May 31, 2001. In our
opinion,   this  schedule  presents  fairly,  in  all  material  respects,   the
information to be set forth therein.



                               GRANT THORNTON LLP

Denver, Colorado
July 27, 2001


                                       73





                                U.S. ENERGY CORP.

                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS



                               Balance        Additions
                              beginning       charged to                        Balance end
                              of period        expenses        Deductions        of period
                             -----------     -----------     -------------      -----------

                                                                    
May 31, 1999                 $    27,800     $   465,000     $   465,000        $    27,800
                                                                                ===========

May 31, 2000                      27,800         708,600         708,600        $    27,800
                                                                                ===========

May 31, 2001                      27,800          --              --            $    27,800
                                                                                ===========



                                       74





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

(a)  During the previous eleven years, Arthur Andersen, LLP of Denver,  Colorado
was  engaged as the  independent  accountant  to audit the  Company's  financial
statements.  Arthur  Andersen  LLP has reported on all fiscal years from May 31,
1990 through May 31, 2000, and assisted in Management's  review of the company's
financial  statements  for the  quarters  ended August 31, 2000 and November 30,
2000.  On  September  8,  2000,   the  company's   board  of  directors  at  the
recommendation  of its audit committee,  ordered its Chief Financial  Officer to
seek bids from various accounting firms to conduct its annual audits.

(I)  On January 31, 2001, Arthur Andersen LLP was advised by the Company that it
had been replaced.

(II)  Arthur Andersen LLP's audit reports for the last two fiscal years have not
contained an adverse opinion or a disclaimer of opinion, and neither such report
was  qualified  nor  modified  as to  uncertainty,  audit  scope  or  accounting
principles.

(III) The decision to change accountants was made by the board of directors.

(IV) During the two most recent fiscal years and during the interim  period from
May 31, 2000 to the date of replacement of  independent  accountant,  there have
been no  disagreements  with  Arthur  Andersen  LLP on any matter of  accounting
principles or practices,  financial statement  disclosure,  or auditing scope or
procedure.

(V)  Not applicable.

(b)  On January 31, 2001,  the Company engaged Grant Thornton LLP of Suite 1800,
1600  Broadway,  Denver,  Colorado  80202  as its  new  independent  accountant,
pursuant to the recommendation of the audit committee.

     The concurrence  letter from Arthur Andersen LLP was filed as an exhibit to
the Form 8-K Report reporting the change in accountants, filed February 5, 2001.

                                    PART III

     In the event a definitive proxy statement  containing the information being
incorporated by reference into this Part III is not filed within 120 days of May
31, 2001, we will file such information under cover of a Form 10-K/A.

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

     The  information  required by Item 10 with respect to directors and certain
executive  officers in  incorporated  herein by reference to our Proxy Statement
for the 2001 Annual  Meeting of  Shareholders.  The  information  regarding  the
remaining executive officers is contained in Part I of this report.

ITEM 11.  EXECUTIVE COMPENSATION.

     The information  required by Item 11 is incorporated herein by reference to
the Proxy Statement for the 2001 Annual Meeting of Shareholders.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

     The information  required by Item 12 is incorporated herein by reference to
the Proxy Statement for the 2001 Annual Meeting of Shareholders.

                                       75





ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

     The information  required by Item 13 is incorporated herein by reference to
the Proxy Statement for the 2001 Annual Meeting of Shareholders.

ITEM 14.  EXHIBITS, FINANCIAL STATEMENTS, SCHEDULES, REPORTS AND FORMS 8-K.

(1)  The following financial statements are filed as a part of the Report in
     Item 8:

     Consolidated Financial Statements                                  Page No.
     U.S. Energy Corp. and Subsidiaries                                 --------

          Report of Independent Public Accountants
          Grant Thornton LLP.................................................34

          Report of Independent Public Accountants
          Arthur Andersen LLP................................................35

          Consolidated Balance Sheets - May 31, 2001 and 2000.............36-37

          Consolidated Statements of Operations
          for the Years Ended May 31, 2001, 2000 and 1999.................38-39

          Consolidated Statements of Shareholders'
          Equity for the Years Ended May 31, 2001, 2000 and 1999..........40-42

          Consolidated Statements of Cash Flows
          for the Years Ended May 31, 2001, 2000 and 1999.................43-44

          Notes to Consolidated Financial Statements......................45-72

          Report of Independent Certified
          Public Accountants on Schedule.....................................73

          Schedule II - Valuation and Qualifying Accounts....................74

(2)  Not applicable.



                                       76





(3)  Exhibits  Required to be Filed.  Each individual  exhibit filed herewith is
     sequentially  paginated  corresponding to the pagination of the entire Form
     10-K. As a result of this  pagination,  the page numbers of documents filed
     herewith  containing  a table of contents  will not be the same as the page
     number contained in the original hard copy.



Exhibit                                                                               Sequential
  No.                           Title of Exhibit                                       Page No.
- -------     ------------------------------------------------------------------        ----------

                                                                                 
3.1         USE Restated Articles of Incorporation.......................................[2]

3.1(a)      USE Articles of Amendment to
            Restated Articles of Incorporation...........................................[4]

3.1(b)      USE Articles of Amendment (Second) to
            Restated Articles of Incorporation
            (Establishing Series A Convertible Preferred Stock...........................[9]

3.2         USE Bylaws, as amended through April 22, 1992................................[4]

4.1         Amendment to USE 1998 Incentive Stock Option Plan
            (To include Family Transferability of Options Under SEC Rule 16b..............80

4.2         USE 1998 Incentive Stock Option Plan
            and Form of Stock Option Agreement 1/99......................................[8]

4.3         USE Restricted Stock Bonus Plan,
            as amended through 2/94......................................................[5]

4.4         Form of Stock Option Agreement, and Schedule
            Options Granted January 1, 1996..............................................[6]

4.5         Form of Stock Option Agreement and Schedule,
            Options Granted January 10, 2001...........................................81-85

4.6         [intentionally left blank)

4.7         USE 1996 Officers' Stock Award Program (Plan)................................[7]

4.8         USE Restated 1996 Officers' Stock Award Plan and
            Amendment to USE 1990 Restricted Stock Bonus Plan............................[7]

10.1        USECC Joint Venture Agreement - Amended as of 1/20/89........................[1]

10.2        Management Agreement with USECC..............................................[3]

10.3        Professional Services Agreement and Option
            R. J. Falkner & Company, Inc...............................................86-89

10.4        Professional Services Agreement and Warrant
            Riches and Resources, Inc..................................................90-93

10.5-10.60  [intentionally left blank]

10.61       Closing Agreement - Addendum to Agreement
            for Purchase and Sale of Assets (see Exhibit 10.62)........................94-97




                                       77







                                                                                 
10.62       Agreement for Purchase and Sale of Assets
            (Rocky Mountain Gas, Inc. and Quantum Energy LLC)............................[9]

10.63       Purchase and Sale Agreement
            CCBM, Inc. (subsidiary of Carrizo Oil & Gas, Inc.)
            and Rocky Mountain Gas, Inc. .................................................*

16.         Concurrence Letter from Arthur Andersen LLP
            on Change of Accounting Firms...............................................[10]

21.1        Subsidiaries of Registrant....................................................98


*  To be filed by amendment.

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

[1]         Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May 31,
            1989.

[2]         Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May 31,
            1990.

[3]         Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May 31,
            1991.

[4]         Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May 31,
            1992.

[5]         Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's  Form S-1 registration  statement,  initial filing (SEC
            File No. 333-1689, filed June 18, 1996).

[6]         Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May 31,
            1996.

[7]         Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May 31,
            1997.

[8]         Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's  Annual  Report on Form 10-K for the year ended May 31,
            1998.

[9]         Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's Form 10-K for the year ended May 31, 2000.

[10]        Incorporated  by  reference  from the  like-numbered  exhibit to the
            Registrant's Form 8-K filed on February 5, 2001.

(b)         Reports filed on Form 8-K.

            During the fourth  quarter of the fiscal year ended on May 31, 2001,
            the Registrant filed no Form 8-K Reports.

(c)         Required exhibits are attached hereto and listed above under Item 14
            (a)(3).

(d)         Required  financial  statement  schedules  are listed  and  attached
            hereto in Item 14(a)(2).



                                       78




                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                            U.S. ENERGY CORP. (Registrant)


Date:  August 28, 2001                 By:       /s/  John L. Larsen
                                            ------------------------------------
                                            Chief Executive Officer

     Pursuant to 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.


Date:  August 28, 2001                 By:       /s/ John L. Larsen
                                            ------------------------------------
                                            Director


Date:  August 28, 2001                 By:       /s/  Keith G. Larsen
                                            ------------------------------------
                                            Director


Date:  August 28, 2001                 By:       /s/  Harold F. Herron
                                            ------------------------------------
                                            Director


Date:  August 28, 2001                 By:       /s/  Don C. Anderson
                                            ------------------------------------
                                            Director


Date:  August 28, 2001                 By:       /s/  David W. Brenman
                                            ------------------------------------
                                            Director


Date:  August 28, 2001                 By:       /s/  Nick Bebout
                                            ------------------------------------
                                            Director


Date:  August 28, 2001                 By:       /s/  H. Russell Fraser
                                            ------------------------------------
                                            Director


Date:  August 28, 2001                 By:       /s/ Robert Scott Lorimer
                                            ------------------------------------
                                            Principal Financial Officer/
                                            Chief Accounting Officer


                                       79