U.S. SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549

                                    FORM 10-Q


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

                  For the quarterly period ended June 30, 1999

                         Commission File Number 0-17325

                     ENVIRONMENTAL REMEDIATION HOLDING CORP.
                      (Exact name of issuer in its charter)


     COLORADO                                             88-0218499
(State of Incorporation)                           (IRS Employer ID Number)

 16101 La Grande Drive, Suite 100
   Little Rock, AR                                          72223
(Address of principal executive offices)                 (Zip Code)


                           Copy of Communications to:
                              Mercedes Travis, Esq.
                              Mintmire & Associates
                          265 Sunrise Avenue, Suite 204
                              Palm Beach, FL 33480
                                 (561) 832-5696



Registrant's telephone number, including area code:  (501) 821-2222














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

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

     Common stock, $0.0001 par value
     As of August 12, 1999 was 495,229,675
     Documents Incorporated by Reference:
     See Exhibit List








                         PART I - FINANCIAL INFORMATION

Item 1.           Financial Statements



                          INDEX TO FINANCIAL STATEMENTS


                                                            Page


                                                         
Consolidated Balance Sheets                                 F-2

Consolidated Statements of Operations                       F-3

Consolidated Statements of Stockholders' Equity             F-4

Consolidated Statements of Cash Flows                       F-5

Notes to Consolidated Financial Statements                  F-6













                                   ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                                            Consolidated Balance Sheets

                                                                              September 30,           June 30,
                                                                                   1998                 1999
                                                                            ------------------   -------------------
                                   ASSETS                                                            (Unaudited)
                                                                                           
CURRENT ASSETS
  Cash                                                                      $           36,359   $            34,629
  Restricted cash                                                                       18,826                18,826
  Accounts receivable                                                                  193,736               234,371
  Prepaid expenses and other current assets                                            256,059               302,887
                                                                            ------------------   -------------------

    Total current assets                                                               504,980               590,713
                                                                            ------------------   -------------------

PROPERTY AND EQUIPMENT
   Oil and gas properties                                                            1,240,175             1,033,925
   Equipment                                                                         6,435,113             2,227,113
                                                                            ------------------   -------------------

     Total property and equipment before depreciation and depletion                  7,675,288             3,261,038
   Less: accumulated depreciation and depletion                                     (1,020,626)             (305,691)
                                                                            ------------------   -------------------

      Net  property and equipment                                                    6,654,662             2,955,347
                                                                            ------------------   -------------------

OTHER ASSETS
   Master service agreement                                                                300
   Investment in STPetro, S.A.                                                          49,000                49,000
   Due from STPetro, S.A.                                                              452,276               921,880
   DRSTP concession fee                                                              4,000,000             4,000,000
   Deferred offering costs                                                              30,000                     0
                                                                            ------------------   -------------------

    Total other assets                                                               4,531,576             4,970,880
                                                                            ------------------   -------------------

Total Assets                                                                $       11,691,218   $         8,516,940
                                                                            ==================   ===================

               LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES
   Stockholder loans payable                                                $          731,328   $           714,968
   Current portion of long-term debt                                                   308,636               734,856
   Suspended revenue                                                                   141,409               156,282
   Accounts payable and accrued liabilities :
       Accounts payable                                                              1,365,764             1,833,634
       Accrued officer salaries                                                      1,673,985             2,068,035
       Accrued interest                                                              1,116,196             2,345,323

                                                                            ------------------   -------------------
    Total current liabilities                                                        5,337,318             7,853,098
                                                                            ------------------   -------------------

LONG TERM LIABILITIES
   Long term loans                                                                      41,631                25,047
   Convertible debt, net                                                             7,543,178             8,254,621
                                                                            ------------------   -------------------

    Total long term liabilities                                                      7,584,809             8,279,668
                                                                            ------------------   -------------------

Total Liabilities                                                                   12,922,127            16,132,766
                                                                            ------------------   -------------------
Common stock issued under a repurchase agreement; issued and outstanding
1,000,000 and 750,000 shares                                                         1,500,000             1,500,000
                                                                            ------------------   -------------------

STOCKHOLDERS' EQUITY (DEFICIT)
  Preferred stock, $0.0001  par value; authorized 10,000,000 shares;
       none issued and outstanding                                                           0                     0
  Common stock, $0.0001 par value; authorized 950,000,000 shares;
      issued and outstanding  25,999,900 and 50,331,982                                  2,600                 5,034
  Additional paid-in capital in excess of par                                       25,020,717            23,716,360
  Additional paid-in capital - warrants                                                207,502               207,502
  Deficit                                                                          (29,224,228)          (34,432,222)
  Beneficial conversion feature                                                      1,387,500             1,387,500
  Deferred compensation, net                                                          (125,000)                    0
                                                                            ------------------   -------------------

Total Stockholders' Equity (Deficit)                                                (2,730,909)           (9,115,826)
                                                                            ------------------   -------------------

Total Liabilities and Stockholders' Equity (Deficit)                        $       11,691,218   $         8,516,940
                                                                            ==================   ===================


     The accompanying notes are an integral part of the financial statements

                                       F-2








                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                      Consolidated Statements of Operations
                                   (Unaudited)



                                                              Nine months ended June 30,
                                                      ----------------------------------
                                                            1998              1999
                                                         (Unaudited)      (Unaudited)
                                                      ----------------- ----------------
REVENUE
                                                                  
Environmental remediation services                    $273,057          $              0
Crude oil                                                       119,219                0
Other income                                                     11,684                0
                                                      ----------------- ----------------

  Total revenue                                                 403,960                0
                                                      ----------------- ----------------
COSTS AND EXPENSES
Compensation :
     Officers                                                   893,750          848,000
     Directors                                                        0                0
Consulting fees                                                 830,865          732,202
General and administrative expense                            3,916,647        1,730,562
Depreciation and depletion                                      380,675          327,564
Interest expense                                                251,104        1,507,166
                                                      ----------------- ----------------

  Total costs and expenses                                    6,273,041        5,145,494
                                                      ----------------- ----------------

Net income (loss)                                     $      (5,869,081)$     (5,145,494)
                                                      ================= ================

Weighted average number of shares outstanding                23,497,260       27,411,406
                                                      ================= ================
Net income (loss)  per share - basic                  $           (0.25)$           (0.19)
                                                      ================= ================


























     The accompanying notes are an integral part of the financial statements
                                       F-3








                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
       Consolidated Statement of Changes in Stockholders' Equity (Deficit)






                                         Common Stock                             Beneficial                               Total
                                     -------------------- --------- -------- --------- ---------- -------- ----------- ------------
                                           Number                   APIC     Conv.     Stk .Subs.  Defr'd     Accum.   S/H Equity
                                        of Shares Amount   APIC     Warrants Feature   Receivable  Comp.     Deficit    (Deficit)
                                     ------------ ------ ---------- -------- --------- ---------- -------- ----------- ------------
                                                                                            
BALANCE, September 30,  1997           21,989,526 $2,199 19,952,865        0         0  (913,300)(250,000) (17,645,204)   1,146,560

Year ended September 31, 1998
Common stock issued for :
10/97 - stock subs rec'd                        -      0          0        0         0   913,300        0            0      913,300
10/97 - Uinta acquisition               1,000,000    100  1,999,900        0         0         0        0            0    2,000,000
10/97 - Nueces acquisition                 50,000      5    148,745        0         0         0        0            0      148,750
11/97 - bene conv feat create                   -      0          0        0 1,075,000         0        0            0    1,075,000
1st quarter - services                    355,000     36    921,964        0         0         0        0            0      922,000
1st quarter  - cash                       177,008     18    167,676        0         0         0        0            0      167,694
01/98 - building equity                    24,000      2     69,998        0         0         0        0            0       70,000
2nd quarter - services                     23,200      2     28,494        0         0         0        0            0       28,496
2nd quarter - cash                        666,664     67    438,432        0         0         0        0            0      438,499
06/98 - bene conv feat create                   -      0          0        0   312,500         0        0            0      312,500
3rd quarter  - services                   162,420     16    102,868        0         0         0        0            0      102,884
3rd quarter - cash                        234,200     23    135,577  200,000         0         0        0            0      135,600
09/98 - accounts payable                  491,646     49    337,958        0         0         0        0            0      338,007
09/98 - option fee and penalty            229,536     30    219,193        0         0         0        0            0      219,223
4th quarter - services                    479,700     48    473,552        0         0         0        0            0      473,600
4th quarter - cash                         47,000      5     23,495    7,502         0         0        0            0       23,500
09/98 - deferred comp. amort                    -      0          0        0         0         0  125,000            0      125,000
    Net loss                                    -      0          0        0         0         0        0  (11,582,428) (11,582,428)
                                     ------------ ------  --------- -------- --------- --------- -------- ------------ -------------

BALANCE September 30, 1998             25,999,900  2,600  25,020,717 207,502 1,387,500         0 (125,000) (29,224,228)  (2,730,909)

Three months ended December
31, 1998 (Unaudited)
1st quarter - services                  1,059,000    106     523,581       0         0         0        0            0      523,687
10/98 - conv. debt converted            1,210,686    121     365,999       0         0         0        0            0      366,120
11/98 - accounts payable                  200,000     20     141,980       0         0         0        0            0      142,000
03/99 - deferred comp. amort.                   -      0           0       0         0         0   62,500            0       62,500
04/99 - reversal of acquisitions       (4,144,000)  (414) (3,383,636)      0         0         0        0            0   (3,384,050)
3rd quarter - cash                     26,006,396  2,601   1,047,719       0         0         0        0            0    1,050,320
06/99 - deferred comp. amortization             -      0           0       0         0         0   62,500            0       62,500

     Net loss                                   -      0           0       0         0         0        0   (5,145,484)  (5,145,484)
                                     ------------ ------  ---------- ------- --------- --------- -------- ------------ -------------

BALANCE, June 30, 1999 (unaudited)     50,331,982 $5,034  23,716,360 207,502 1,387,500         0        0  (34,369,712)  (9,053,316)
                                     ============ ======  ========== ======= ========= ========= ======== ============ =============

Common stock issued under a
repurchase agreement:
BALANCE, September 30, 1997             1,000,000 $  100   1,999,900       0         0           0        0            0  2,000,000

12/97 - cash repurchase                  (250,000)     0    (500,000)      0         0           0        0            0   (500,000)
                                     ------------ ------  ---------- ------- --------- ----------- -------- ------------ -----------

BALANCE, September 30, 1998               750,000     100  1,499,900       0         0           0        0            0  1,500,000

BALANCE, June 30, 1999 (Unaudited)        750,000 $   100 $1,499,900  $    0 $       0 $         0 $      0 $          0 $1,500,000
                                     ============ =======  ========= ======= ========= =========== ======== ============ ===========










     The accompanying notes are an integral part of the financial statements
                                       F-4








                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                      Consolidated Statements of Cash Flows
                                   (Unaudited)


                                                                              Nine months ended June 30,
                                                                         -------------------------------------
                                                                               1998                1999
                                                                            (Unaudited)         (Unaudited)
                                                                         -----------------   -----------------
CASH FLOWS FROM OPERATING ACTIVITIES:
                                                                                       
Net loss                                                                 $      (5,911,013)  $      (5,145,484)
Adjustments to reconcile net loss to net cash used by
 operating activities:
    Amortization of deferred compensation                                           93,750             125,000
    Amortization of bene. conv. feat. and conv. debt expenses                            0             205,625
    Stock issued for services rendered                                              87,859             523,687
    Convertible debt issued for services                                            43,750                   0
    Write-off of deferred offering costs                                                 0              30,000
    Depreciation and depletion                                                     380,675             327,564
Changes in operating assets and liabilities:
   (Increase) decrease in accounts receivable                                            0             (40,635)
   (Increase) decrease in prepaid expenses and other current assets               (567,200)            (46,828)
   (Increase) decrease in due from STPetro, S.A.                                         0            (469,604)
   Increase (decrease) in suspended revenue                                              0              14,873
   Increase (decrease) in accounts payable                                       1,354,059             467,870
   Increase (decrease) in accrued salaries                                         797,699             394,050
   Increase (decrease) in accrued interest payable                                 190,402           1,229,127
                                                                         -----------------   -----------------

Net cash provided by (used by) operating activities                             (3,530,019)         (2,384,755)
                                                                         -----------------   -----------------

CASH FLOWS FROM INVESTING ACTIVITIES:
DRSTP concession fee payment                                                    (2,013,300)                  0
Investment in ST Petro                                                             (20,000)                  0
Increase on deposits on fixed assets                                               (72,230)                  0
Acquisition of property and equipment                                             (166,916)                  0
                                                                         -----------------   -----------------
Net cash provided by (used by) investing activities                             (2,272,446)                  0
                                                                         -----------------   -----------------

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds of bank borrowings                                                          9,840                   0
Payments on bank borrowings                                                       (179,401)            (16,575)
Proceeds from loans payable to  stockholders                                       632,076                   0
Payments on stockholder loans payable                                             (617,090)            (16,320)
Common stock and warrants sold for cash                                            919,794           1,050,320
Convertible debt sold for cash                                                   6,230,786           1,365,600
                                                                         -----------------   -----------------

Net cash provided by (used by) financing activities                              6,996,005           2,383,025
                                                                         -----------------   -----------------

Net increase (decrease) in cash                                                  1,193,540              (1,730)

CASH, beginning of period                                                          327,743              36,359
                                                                         -----------------   -----------------

CASH, end of period                                                      $       1,521,283   $          34,629
                                                                         =================   =================

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the period for interest                                 $          11,825   $               0
                                                                         =================   =================
Non cash financing and investing activities: Stock issued to acquire :
      Option fee and penalty settlement
      Equity in building                                                 $          61,218   $               0
                                                                         =================   =================
      Conversion of convertible debt                                     $               0   $         366,120
                                                                         =================   =================
      Conversion of accrued interest payable                             $               0   $           6,938
                                                                         =================   =================
      Conversion of convertible debt discount                            $               0   $          53,168
                                                                         =================   =================
      Oil and gas properties and equipment                               $       2,148,750   $               0
                                                                         =================   =================
      Accounts payable settlement                                        $               0   $         142,000
                                                                         =================   =================
Mortgage payable on building assumed                                     $          28,782   $               0
                                                                         =================   =================
Stock retired for cancellation of acquisitions                           $               0   $      (3,384,050)
                                                                         =================   =================


     The accompanying notes are an integral part of the financial statements
                                       F-5






                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)




(1) Summary of Significant Accounting Policies
   Nature of operations.
         ERHC operates in the environmental remediation industry and the oil and
         natural gas  production  industry  from its corporate  headquarters  in
         Little Rock, Arkansas.

   Use of estimates
         The consolidated  financial statements have been prepared in conformity
         with  generally  accepted  accounting  principles.   In  preparing  the
         financial  statements,  management  is required to make  estimates  and
         assumptions  that affect the reported amounts of assets and liabilities
         as of the dates of the  statements of financial  condition and revenues
         and  expenses  for the years then ended.  Actual  results  could differ
         significantly from those estimates.

   Principles of consolidation
         The consolidated  financial  statements include the accounts of SSI and
         BAPCO,  its  wholly  owned  subsidiaries.   Intercompany  accounts  and
         transactions   have  been   eliminated   in  the   consolidation.   The
         consolidated  financial  statements  for the six months  ended June 30,
         1998  and  1999  include  all  adjustments  which  in  the  opinion  of
         management are necessary for fair presentation

   Cash equivalents
         The  Company  considers  all highly  liquid  debt  instruments  with an
         original maturity of three months or less to be cash equivalents.

   Concentration of risks
         The  Company  primarily  transacts  its  business  with  one  financial
institution.

   Accounts receivable
         No allowance for uncollectible  accounts has been provided.  Management
         has evaluated the accounts and believes they are all collectible.

   Compensation for services rendered for stock
         The Company issued shares of common stock in lieu of services rendered.
         The costs of the services are valued according to the terms of relative
         agreements,  market  value on the date of  obligation,  or based on the
         requirements  of Form S-8, if applicable.  The cost of the services has
         been charged to operations.

    Net loss per share
         Net loss per common  share - basic is computed by dividing the net loss
         by the number of shares of common stock outstanding  during the period.
         Net loss per share - diluted is not presented  because the inclusion of
         common share equivalents would be anti-dilutive.

(2) Going Concern
         The  Company's  current   liabilities  exceed  its  current  assets  by
         $7,262,385.  The  Company has  incurred  net losses of  $5,869,081  and
         $5,145,494   in  the  nine   months   ended  June  30,  1998  and  1999
         respectively.  These  conditions  raise  substantial  doubt  as to  the
         ability of the Company to continue as a going  concern.  The Company is
         in ongoing  negotiations to raise general operating funds and funds for
         specific projects.  However,  there is no assurance that such financing
         will be  obtained.  The  Company  is in  preliminary  discussions  with
         several  parties  regarding the potential sale of some to all of its US
         based crude oil production fields. In prior years, the Company was able
         to raise funds in a timely manner,  there is no evidence that they will
         continue to do so in the future.

(3) Restricted Cash
         A total  balance of $18,826 in  restricted  cash,  which is invested in
         interest-bearing  certificates of deposit,  pledged as collateral for a
         performance bond covering the Utah properties.

(4) Property, Equipment, Depreciation and Depletion
         Property and equipment are valued at cost. Maintenance and repair costs
         are charged to expense as incurred. When items of property or equipment
         are sold or retired,the related costs are removed from the accounts and

                                       F-6






                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

(4)      Property,  Equipment,  Depreciation and Depletion  (continued) gains or
         losses  are  reflected  as  income.  Depreciation  is  computed  on the
         straight-line  method for financial  reporting  purposes,  based on the
         estimated useful lives of the assets.  Autos and trucks are depreciated
         over a three to five year life,  field equipment over a five to fifteen
         year life,  office  furniture  over a three to five year life,  and the
         building  over  a  thirty  year  life.   Depreciation  expense  totaled
         $380,675,and $327,564 for the nine months ended June 30, 1998 and 1999,
         respectively.  Depletion  (including  provisions for future abandonment
         and restoration  costs) of all capitalized  costs of proved oil and gas
         producing properties is expensed using the unit-of-production method by
         individual  fields  as the  proven  developed  reserves  are  produced.
         Depletion  expense was $3,955 and $690 for the nine  months  ended June
         30, 1998 and 1999, respectively.



         At June 30, major  classes of property and  equipment  consisted of the
following :

                                                    1998                 1999
                                            -------------------- --------------------
                                                           
Oil and gas properties                      $          1,044,375 $          1,033,925
Land                                                       2,500                2,500
Building                                                  96,282               96,282
Field equipment                                        6,229,859            2,009,859
Office furniture and equipment                            35,896               79,800
Vehicles                                                       0               38,672
Deposit on purchase of equipment                         266,376                    0
                                            -------------------- --------------------

Total                                                  7,675,288            3,261,038

Less: accumulated depreciation                        (1,020,626)            (305,691)
                                            -------------------- --------------------

Net property and equipment                  $          6,654,662 $          2,955,347
                                            ==================== ====================

(5) Notes payable
         The  Company  issued  two notes  payable to  stockholders  who are also
         officers and  directors in exchange for cash  amounting to  $2,054,710.
         These notes carry no stated maturity date and an 8.5% rate of interest.
         The Company has repaid  $1,334,247 on these notes,  including  interest
         and principal on one. The remaining note is convertible into restricted
         stock at 50% of the  average  bid price for the month in which the loan
         was made.
         The conversion is at the option of the noteholder.

         In  October  1998,  the  Company  issued 20%  convertible  subordinated
         unsecured  notes due October 2000 in exchange for $500,000 cash.  These
         notes are  convertible  into shares of the Company's  common stock at a
         conversion price to be determined by so stated formula. If all of these
         notes are converted using the conversion  price as of the issuance date
         ($1.00), the Company will be required to issue 500,000 shares of common
         stock.  These notes also carried  warrants for an additional  1,500,000
         shares of common  stock with an exercise  price of $0.40 per share,  or
         total  additional  proceeds  to the  Company of $600,000 in cash in the
         event all of the warrants are exercised.

         In  October  1998,  the  Company  issued 12%  convertible  subordinated
         unsecured  notes due December  31, 1999 in exchange for $800,000  cash.
         These notes are convertible  into shares of the Company's  common stock
         at a conversion price to be determined by so stated formula.  If all of
         these notes are converted  using the  conversion  price of the issuance
         date ($1.25),  the Company will be required to issue 640,000  shares of
         common  stock.  These notes also  carried "A" and "B"  warrants  for an
         additional 1,200,000 and 1,200,000 shares of common stock with exercise
         prices of $0.50 and $3.00 per share,  or total  additional  proceeds to
         the Company of  $4,200,000 in cash in the event all of the warrants are
         exercised.

         In October 1998, the Company received conversion notices on $412,350 of
         the  convertible  debt issued in July and August,  1998. This debt, and
         accrued  interest  amounting to $6,938,  was converted  into  1,210,686
         shares of common stock.

(6) Accrued Salaries
         At June  30,  1998  and  1999  the  Company  has  accrued  salaries  of
         $1,673,985 and  $2,068,035,  respectively,  for three  officers.  These
         officers can, at their option, convert these salaries into common stock
         of the Company

                                       F-7





                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)


          at the rate of  one-half  of the  average  bid price of the  Company's
          common stock for the months in which the salary was earned.

(7) Accrued Interest
         Accrued interest consisted of the following at March 31 :



                                              1998                  1999
                                      --------------------- --------------------
                                                      
Accrued interest - other              $             145,624 $                  0
Accrued interest - convertible debt                       0              645,198
Accrued penalties - convertible debt                      0            1,700,125
                                      --------------------- --------------------

Total                                 $             145,624 $          2,345,323
                                      ===================== ====================


(8) Oil Production
         The Company is utilizing the successful effort method of accounting for
         its oil and gas producing  activities.  The Company regularly  assesses
         oil and gas reserves for possible  impairment on an aggregate  basis in
         accordance with SFAS 121.

(9) Income Taxes
         The  Company  has  a  consolidated  net  operating  loss  carry-forward
         amounting to $34,432,222, expiring as follows: $3,404 in 2015, $728,748
         in 2016,  $16,913,052  in 2017,  $11,582,428  in 2018 and $5,145,484 in
         2019. The Company has an $13,498,000  deferred tax asset resulting from
         the loss  carry-forward,  for which it has established a 100% valuation
         allowance.  Until the Company's current plans begin to produce earnings
         it is  unclear  as to the  ability  of the  Company  to  utilize  these
         carry-forwards. The Tax Reform Act of 1986 provided for a limitation on
         the use of net operating loss carryforwards following certain ownership
         changes. Such a change in ownership under the IRS rules and regulations
         potentially could occur pursuant to the Company's S-1 amendment.

(10) Stockholders' Equity
         The  Company  has  authorized  950,000,000  shares of $0.0001 par value
         common  stock and  10,000,000  shares of  $0.0001  par value  preferred
         stock.

         During the first quarter of fiscal 1999, the Company  issued  1,059,000
         shares of common stock in exchange for services valued at $523,687. The
         Company also issued 200,000 shares in settlement of a then  outstanding
         accounts payable  amounting to $142,000.  In October 1998,  convertible
         debt holders converted  $412,350 of debt and $6,938 of accrued interest
         into  1,210,686  shares of common  stock.  In April  1999,  the Company
         reversed  the  acquisition  of the  Henderson  Oil Field,  and canceled
         200,000  shares.  The Company  also  reversed the  acquisitions  of its
         environmental  equipment,  the BAPCO tool and the Chevron  Contract and
         received back  7,744,000  shares.  In May and June,  the Company issued
         26,006,396 shares in exchange for $1,050,320 in cash.

         The Company filed an 8-K on May 21, 1999,  decribing all of the actions
         in detail.  The Company  filed an 8-K  amendment  to include  pro-forma
         financial  statements  as of  September  30,  1998 and March 31,  1999,
         giving  effect to these  transactions  as if they had  occurred  at the
         beginning of each period.



                                       F-8







                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

(10) Stockholders' Equity (continued)
   Rescinded and returned shares
         In September  1998,  the Board of Directors  authorized the issuance of
         100,000 shares to a director.  This director returned the shares to the
         Company due to personal  tax  considerations.  In September  1998,  the
         Board of Directors  authorized the issuance of 2,000,000 shares each to
         four officers and directors in connection with the DRSTP Agreement.  In
         December 1998,  the Board of Directors  rescinded the issuance as if it
         had never occurred.

   Procura Financial Consultants, cc (PFC)
         Under the May 1997 Agreement between the DRSTP and the Company,  PFC is
         a junior partner to the Agreement.  The Company and PFC are negotiating
         an agreement  whereby the Company would issue shares to PFC in exchange
         for PFC foregoing its rights under the May 1997 Agreement.  The Company
         has issued,  but not  delivered  2,000,000  shares in  anticipation  of
         settling this negotiation. However, at the date of this report no final
         agreement has been reached.

   Arbitration settlements
         The  Company  has  notified  Kingsbridge  that it intends to cancel the
         equity   line  of  credit   previously   negotiated.   The   negotiated
         cancellation agreement requires the Company to pay $100,000 in cash and
         issue  warrants for 100,000  shares of common  stock.  This  settlement
         agreement has not yet been funded and Kingsbridge filed for arbitration
         in December 1998.

         In April  1998,  Uinta Oil and Gas,  Inc.  (Uinta)  filed  suit in Utah
         relating to the Company's  October 1997  acquisition  of twenty two oil
         and gas wells in Utah.  The other two  joint  sellers  of these  wells,
         along with Uinta, filed a formal demand for arbitration as the purchase
         agreement requires. The Company has entered into negotiations to settle
         this matter and expects to issue additional  shares in this settlement.
         However,  at the  date of this  report,  no  final  agreement  has been
         reached.

(11) Commitments and Contingencies
         The  Company is  committed  to lease  payments  for 10  vehicles  under
         operating  leases  totaling  $50,598,  $7,826  and $3,913 for the years
         ended  September 30, 1999,  2000 and 2001. The Company paid $19,160 and
         $12,650 in vehicle  lease  expense for the three months ended  December
         31,  1997 and 1998,  respectively.  The  Company  currently  leases its
         office  space and  operating  facilities  on a two year lease and three
         year lease respectively.  The Company is committed to lease payments on
         the two  facilities  totaling  $67,108 and $60,808 for the years ending
         September  30, 1999 and 2000.  The Company  paid $11,487 and $17,227 in
         facility  rent for the  nine  months  ended  June  30,  1998 and  1999,
         respectively.

(12) Segment Information
         The Company has three distinct lines of business through its two wholly
         owned  subsidiaries,  Site  Services,  Inc.,  (SSI),  and Bass American
         Petroleum Company, (BAPCO), and a joint venture agreement. SSI operates
         in the environmental remediation industry and BAPCO will operate in the
         oil and gas production  industry.  SSI's principal  identifiable assets
         consist of $3,224,000, net, of environmental equipment, and the Chevron
         P&A master service  agreement  valued at $300, net.  BAPCO's  principal
         identifiable assets consist of crude oil reserves valued at $1,240,175,
         equipment valued at $2,508,000 and land and building valued at $98,782.
         The Company  also expects to operate in the supply  industry  through a
         joint  venture  agreement  to  supply  fuel  and  other  goods to ships
         transiting the Panama Canal. No principal identifiable assets yet exist
         for this line of business.



                                       F-9






                  ENVIRONMENTAL REMEDIATION HOLDING CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

(13) Sao Tome Concession
     Concession fee payment
         When the Company  entered into the joint venture  agreement in May 1997
         with the  Democratic  Republic of Sao Tome and Principe,  (DRSTP),  the
         Company was  required to pay a $5,000,000  concession  fee to the DRSTP
         goverment.  In September  1997,  the Company  received a Memorandum  of
         Understanding from the DRSTP government which allows the Company to pay
         this concession fee within five days after the DRSTP files the relevant
         official  maritime  claims maps with the United Nations and the Gulf of
         Guinea  Commission.  In December 1997,  the Company paid  $2,000,000 of
         this concession fee to the DRSTP from the proceeds of

(13) Sao Tome Concession (continued)
     Concession fee payment  (continued) the convertible note offering.  On July
         2,  1998 the  Company  paid  $1,000,000  of the  Concession  fee to the
         government  of the  DRSTP.  On  July  31,  1998  the  Company  paid  an
         additional  $1,000,000 of the  concession  fee to the government of the
         DRSTP.

     Investment in STPetro, S.A.
         In July 1998, the Government of the Democratic Republic of Sao Tome and
         Principe established  STPetro,  S.A. as the national petroleum company.
         The charter  established the initial ownership of STPetro,  S.A. as 51%
         by the  government  and 49% by ERHC in exchange for $51,000 and $49,000
         respectively.  The Company immediately forwarded $20,000 of its $49,000
         in cash, and believes that $29,000 of expenses it has paid on behalf of
         STPetro,  S.A.  prior to its  formation  will be credited to it for the
         balance owed.

      Due from STPetro,S.A.
         The Company has expended  approximately  $921,880 on behalf of STPetro,
         S.A.,  principally prior to the formation of STPetro,  S.A. The Company
         believes that these expenses are recoverable from STPetro, S.A.
         under its May 1997 agreement with the DRSTP.

(14) Suspended Revenue
         The Company's oil and gas production revenue,  amounting to $156,282 as
         of June 30,  1999,  has been  placed in suspense as the Company has not
         yet received valid complete division orders on its leases and wells









                                      F-10






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

Overview

         The  Company  is an  independent  oil and gas  company  engaged  in the
exploration,  development,  production  and sale of crude  oil and  natural  gas
properties with current operations focused to a limited extent in Texas and Utah
and primarily in Sao Tome in West Africa.  The Company's goal is to maximize its
value through profitable growth in its oil and gas reserves and production.  The
Company has taken  steps to achieve  this goal  through  its growth  strategy of
managing  the   exploration,   exploitation  and  development  of  non-producing
properties  in known  oil-producing  areas,  such as the Gulf of  Guinea in West
Africa, with industry or government  partners.  The Company is in the process of
seeking to exit from all of its domestic oil and gas properties.

         The Company  acquired all of its oil and gas properties since 1997. The
Company's current development plans require substantial capital  expenditures in
connection with the exploration, development and exploitation of oil and natural
gas  properties  in Sao  Tome.  The  Company  has  historically  funded  capital
expenditures  through a  combination  of  equity  contributions  and  short-term
financing arrangements.

         During the third quarter 1999, the Company was attempting to secure its
position in Sao Tome, but had insufficient cash flow to meet certain commitments
of STPETRO.  As a result of  information  acquired  as part of the annual  audit
procedures,  it  became  apparent  that  there  was a cloud  on  certain  of the
Company's assets. The Company filed a Form 8K so that it could investigate these
issues;  however,  such Form 8K effectively  stopped all review of the Company's
amended  Registration  Statement  filed in January 1999.  At the same time,  the
Company was facing increasing  penalties and interest due to the failure to have
its  Registration  Statement  declared  effective.  The Board of  Directors  was
considering  all  options  available  to  the  Company,   including  filing  for
protections under the Bankruptcy Act.

         In late  March,  the Company  became  aware of the fact that one of its
noteholders  was  interested  in  presenting  an offer to the Company to acquire
control. An initial offer was considered by the Board on April 1, 1999; however,
the Board felt that additional negotiations were required.


         On April 8, 1999,  after  investigation  and due  consideration  of the
options available to the Company regarding the cloud upon certain of its assets,
the Board voted to realign  assets  between  itself and its  subsidiary,  BAPCO.
Following such realignment,  all of the previous  transactions with Sam Bass and
his companies were  rescinded,  and BAPCO,  as realigned,  was  transferred to a
corporation,  unrelated  to  ERHC,  formed  for the  benefit  of Sam Bass or his
assigns.  This corporation would exchange the shares Mr. Bass and such companies
returned from the rescinded transactions, for all shares in the new corporation.
Such exchanged shares were to be returned to the Company for  cancellation.  The
exchange occurred effective April 23,1999. See Item 5. "Other Information."

        On April 8, 1999, ERHC Investor Group Inc.("ERHCIG") presented a revised
offer in the  form of a letter  of  intent  whereby  they  proposed  to  acquire
fifty-one percent (51%) of the issued and outstanding shares of the Company,  on
a fully diluted basis (the "Letter of Intent"). The Letter of






Intent  relied upon  certain  prior  actions of the board and final  closing was
conditioned upon  satisfactory  terms and conditions in the form of a Securities
Purchase Agreement.  The ERHCIG acquisition could be in one or more transactions
and ERHCIG was permitted to assign all or any part of its rights.  The Letter of
Intent also provided for an Initial  Closing at which ERHCIG would subscribe for
the  requisite  percentage  of  shares,  subject  only to the terms of the Final
Closing. The Company executed the Letter of Intent on April 9, 1999.

         Pursuant  to  the  Letter  of  Intent,  ERHC  was  required  to  secure
Standstill  Agreements from its convertible note holders. Each of the Standstill
Agreements was specific to the documents for such  investment.  However,  all of
the Standstill  Agreements contained at least the following:  (1) each contained
as Exhibit A a copy of the  executed  Letter of Intent and Term Sheet;  (2) each
contained  a  provision   that  stated  that  the   information   provided   was
confidential,  non-public  information and required the investor to agree not to
disclose,  use or trade on such information directly or indirectly in any manner
until  the  filing  of the  Company's  Form  8-K;  (3)  all  adjustments  in the
Securities Purchase Agreement,  if applicable,  were deleted; (4) all conversion
prices were changed from that which was in the note to $.20 [thereby eliminating
the  conversion  formulas  which  were  in a  majority  of the  notes  requiring
conversion  at the  lesser  of  some  number  at  inception  or some  number  at
conversion]; (5) to the extent the adjustment provisions in the note varied from
the  note  adjustment  provisions  attached  as an  exhibit  to  the  Standstill
Agreements,  all  original  provisions  were  deleted and the  attached  exhibit
provisions   substituted  in  their  place  [thereby  eliminating   inconsistent
adjustment provisions in the notes]; (6) to the extent anti-dilution  provisions
in the warrant varied from the warrant  anti-dilution  provisions attached as an
exhibit to the Standstill  Agreement,  the original  provisions were deleted and
the attached exhibit provisions  substituted in their place [thereby eliminating
inconsistent  anti-dilution  provisions in the warrants];  (7) to the extent the
note did not provide  for the  payment of interest in the form of Common  Stock,
such note was amended to provide  for the  payment of interest in Common  Stock;
(8) to the extent the note did not provide for the  conversion  of interest  and
penalties, if any, into Common Stock, at the time of a voluntary conversion of a
part or all of the  principal  sum of the note,  such  provision  was amended to
provide for the conversion of interest and penalties, if any, into Common Stock,
at the same time as the  conversion of a part or all of the principal sum of the
note;  (9) all  interest  on the note was  waived  from the date of the  Initial
Closing until October 15, 1999 [thereby  allowing the Company to stay current on
its interest  payments];  (10) all penalties for failure to have a  registration
statement  declared  effective within a specified period of time are waived from
the date of the Initial  Closing until  October 15, 1999  [thereby  allowing the
Company to stay current on its penalty  payments];  (11) each  investor  agreed,
from the date of the Initial  Closing until October 15, 1999, not to convert all
or any part of their notes, not to declare a default or seek acceleration of any
payments under the notes; not to commence any foreclosure or bankruptcy  actions
under the note;  not to declare an event of default or commence any  arbitration
action under any of the  transaction  document;  (12) each  investor  waived all
rights in prior rights,  adjustments or anti-dilution provisions relative to the
Letter of Intent and any settlement  with Procura  Financial  Consultants;  (13)
each investor  agreed to accept  shares of  restricted  Common Stock through the
Initial  Closing  date in lieu of  payments  in cash for all  accrued and unpaid
interest  and  penalties  on the notes at a  conversion  price of $.20  [thereby
allowing  the  Company to become  current  on all of its  interest  and  penalty
payments];  (14) each investor  agreed,  to the extent any third party commenced
any  bankruptcy  or  foreclosure  action,  to vote with the  Company;  (15) each
agreement  provided  that in the  event  no  Final  Closing  occurred,  that all
amendments,  modification  and consents  would be void ab initio;  and (16) each
investor  ratified the acts of the Board taken in  compliance  with the Business
Judgment Rule from inception through the Initial Closing.







         The  initial  closing  commenced  on April 23,  1999;  however  not all
documentation  was completed.  The last required  document was the  subscription
agreement  of ERHCIG or its  assigns.  By  document  dated April 27,  1999,  but
delivered to the Company on May 14, 1999,  ERHC Investor Group LLC, an assignee,
executed a  Subscription  Agreement for  twenty-one  (21)  percentage  points of
fifty-one (51) percentage  points in consideration of the sum of $210,000;  ERHC
Investor Group A LLC, an assignee,  executed a Subscription  Agreement for 2.805
percentage  points of fifty-one (51) percentage  points in  consideration of the
sum of  $165,000;  and  ERHC  Investor  Group A LLC,  an  assignee,  executed  a
Subscription Agreement for 27.195 percentage points of fifty-one (51) percentage
points in consideration of the sum of $2,625,000.

         All of the Officers resigned effective April 30, 1999. In addition, Sam
Bass and Al Cotten  resigned from the Board effective April 23, 1999 and William
Beaton was removed  since he failed to  participate  in any actions of the Board
from  prior  to  April  1,  1999  through  April  23,  1999  and  was  generally
unavailable.  It was later  discovered  that Mr. Beaton had been ill during this
period and unable to be reached.  The  remaining  Board met on April 30, 1999 to
elect (i) three (3)  replacement  Directors,  naming  Ernest D. Chu,  Stephen J.
Warner and Lee  Hendelson;  (ii) a new Chairman of the Board,  naming  Ernest D.
Chu;  and (iii) new  Officers  for the  Company,  naming  Stephen  J.  Warner as
President  and Chief  Operating  Officer,  Ernest D. Chu as Treasurer  and Chief
Financial  Officer  and  Lee  Hendelson  as  Secretary.  The  Chairman,  the New
Directors and the New Officers accepted and assumed their position effective the
date of the meeting.  The four (4)  remaining  original  Board  members  recused
themselves  when  the  New  Directors  voted  upon  the  Consulting  Agreements,
Severance  Agreement and Settlement  Agreements with such remaining  members and
former Officer,  Directors,  Employees and Consultants of the Company since such
remaining original Board members clearly had a vested interest in the outcome of
such vote.  Such members also recused  themselves  while the New Directors voted
upon certain settlements negotiated with various parties relative to outstanding
claims and issues  involving the Company,  since such  remaining  original Board
members had not participated in these negotiations.

         As of May 14, 1999, control of the Company effectively changed, subject
to the Final Closing.

         Effective  June 13, 1999,  the Company  received the first  installment
under  the  Letter of Intent in that it  received  $1,096,000.  Pursuant  to the
Letter of Intent,  the  Company  was  obligated  to issue a total of  79,887,802
shares  which  represented  15%  of the  51% to be  acquired.  Of  such  shares,
20,920,000 were to be issued directly to members of one of the limited liability
companies  with the  balance  to be issued to the  limited  liability  companies
themselves.

         The second  installment of $1,000,000 under the Letter of Intent was to
be paid to the  Democratic  Republic of Sao Tome and Principe  ("DRSTP") at such
time as a  certain  letter  confirming  the  DRSTP's  intention  to honor the 5%
overriding  royalty  interest  due to the  Company  upon  payment of the last $1
million was secured by the  Company.  In this regard,  the Company  secured such
letters and in late June notified the limited liability  companies that delivery
of the  $1,000,000  for the benefit of the DRSTP was  required.  No response was
given to such request.  On July 1, 1999,  the four (4) remaining  members of the
Board of  Directors  demanded  word from the limited  liability  companies as to
their intentions to honor their commitments  under the Subscription  Agreements.
Such letter demanded payment of the $1 million within ten (10) days. No response
was given to such  request and on July 15,  1999,  counsel for the Company  made
written demand for such payment within forty-eight (48) hours.







         Shortly   thereafter,   the  Company  was  approached  by  one  of  its
Noteholders, Talisman Capital Opportunity Fund Ltd.. ("Talisman Capital"), which
had become aware of the failure of the limited liability companies to perform on
the second installment. Talisman Capital commenced negotiations with the Company
and made  alternative  proposals  to fund it. On August  2,  1999,  the Board of
Directors met to review the position of the limited  liability  companies and to
consider the final  proposal  offered by Talisman  Capital on behalf of TC Hydro
Carbon Inc.  ("TCHC"),  a company  under the control of  principals  in Talisman
Capital.  After  consideration  of the  alternatives  and the risk of losing the
DRSTP position if the final payment were not made to the  government,  the Board
voted to find the limited liability  companies in default and to accept the TCHC
offer.  Further,  the Board  acknowledged  receipt  of the $1  million  from the
members of the limited liability  companies and agreed to release the 20,920,000
shares to such members.

         On August 5, 1999, the Company and TCHC executed a Securities  Purchase
Agreement  ("TCHC  SPA")  under which the  Company  agreed to issue  375,000,000
shares (with additional shares to be issued if, after settlement of claims which
predate the TCHC SPA, the total shares on a fully  diluted  basis as  determined
immediately  prior to the  execution of the TCHC SPA exceed  160,000,000)  at an
aggregate  purchase  price of $1,000,000  and to execute an agreement  with TCHC
whereby TCHC agreed to provide a working capital line of credit in the aggregate
amount of  $4,000,000  to be drawn down by the Company over a  twenty-four  (24)
month period. The terms of such working capital line of credit allow for monthly
draw  downs of no more than  $350,000  and it is  supported  by a  non-revolving
promissory  note bearing eight percent (8%) interest per annum.  Under such note
each  installment is  automatically  convertible into shares of the Company at a
conversion rate of $.20 per share 180 days from the advance of each installment.
Under such promissory note, the maximum number of additional shares to be issued
is 20,000,000 if all $4,000,000 is drawn.

          The $1,000,000 was deposited into an escrow account established in the
Company's  name and was  wired  to the  DRSTP  on  August  20,  1999  since  new
management received sufficient assurances to meet the requirements enumerated in
the escrow agreement annexed to the TCHC SPA after  representatives  of Talisman
Capital  met  with the  government  of Sao  Tome.  The  Company  now has met its
commitment to the government and paid the concession fee in full.  Approximately
$1.5 million is held in TCHC's  account for advances  under the working  capital
line of credit of which an initial installment has been made to the Company. The
advances are to be used by the Company to liquidate outstanding accounts payable
and to fund ongoing  operations  including the STPETRO  operations in DRSTP.  In
this  regard,  the Company  already  has  liquidated  accounts  payable to trade
creditors in excess of $225,000.  The Company  believes  that such  installments
will permit it to meet its  commitments to the DRSTP and STPETRO and the Company
is in the process of establishing an office for STPETRO in Sao Tome.

         Immediately following execution of the TCHC SPA, the four (4) remaining
original members of the Board met and removed Messrs.  Chu, Warner and Hendelson
from the Board for cause due to the failure of  performance  under the Letter of
Intent and appointed Geoffrey Tirman,  Laura Kleber Mark A. Lee, Brian Ladin and
Noreen Wilson to the Board,  with Mr. Tirman  appointed as Chairman.  Thereafter
Messrs. McKnight,  Waters and Griffin resigned leaving Mr. Callender as the only
remaining original Board member.







         The  closing  under  the TCHC SPA  occurred  on August 6, 1999 when the
Company  met all of its closing  conditions  and had the  certificates  for TCHC
issued.  On such  date,  the Board met,  accepted  the  resignations  of Messrs.
McKnight,  Waters and  Griffin and elected  Mr.  Tirman as  President  and Chief
Executive Officer, Mr. Lee as Vice President,  Ms. Kleber as Treasurer and Chief
Financial Office and Brian Ladin as Secretary.

         As of August 6, 1999 control of the Company effectively changed.

         The  following  discussion  should  be read  in  conjunction  with  the
Consolidated  Financial Statements and notes thereto appearing elsewhere in this
Form 10Q.

Results of Operations

Third Quarter Ended June 30, 1999 compared to Third Quarter Ended June 30, 1998.

         During  the third quarter ended June 30, 1999, the Company  incurred a
net loss of  $5,145,494,  compared  to a net  loss of  $5,869,081  in the  third
quarter  ended  June 30,  1998,  reflecting  the  Company's  decreased  level of
business  operations.  In the third  quarter  ended  June 30,  1999,  a total of
394,050  was  accrued,  but not  paid in  cash,  as  compensation  to  officers.
Depreciation  and depletion  equaled 327,564 in the third quarter ended June 30,
1999 compared to 380,675 in the third quarter ended June 30, 1998.  Amortization
of the beneficial  conversion  feature  discount on convertible debt was 205,625
for the third  quarter ended June 30, 1999 compared to -0- for the third quarter
ended June 30, 1998.  The net cash  operating  loss of the Company for the third
quarter  ended June 30, 1999 was 384,755  compared  to  3,530,019  for the third
quarter ended June 30, 1998.

         The Company had revenues of  -0-  in  the third quarter ended  June 30,
1999 compared to 403,960 in the third quarter ended June 30, 1998.

Liquidity and Capital Resources

         Historically,  the Company has financed its operations from the sale of
its debt and equity  securities  (including  the issuance of its  securities  in
consideration for services and/or products) and bank and other debt. The Company
had  expected to finance its  operations  and further  development  plans during
fiscal  1999 in part  through  additional  debt or  equity  capital  and in part
through cash flow from operations.  However,  due to the fact that the Company's
Registration  Statement had not been declared  effective,  the Company had found
additional  debt and equity  financing was unavailable to it. Under the terms of
the  Letter of  Intent,  the  Company  secured  Standstill  Agreements  from its
noteholders  which allowed for the Company to become  current on all of its debt
obligations,  including  interest and penalties  through the date of the Initial
Closing,  and waived further  interest and penalties until October 15, 1999. The
Company believes that this standstill







period  places it in the  position  to review its  financial  structure  and put
together a financial  plan which will allow the  Company to go forward  with its
operations.  However,  it is possible that due to the closing under the TCHC SPA
rather than under the Letter of Intent,  that the  Standstill  Agreements may be
deemed null and void. In that case,  interest and  penalties  have been accruing
since April 23, 1999.

         The Company  presently intends to utilize any cash flow from operations
as follows:  (i) seismic  studies and fees for the Sao Tome joint  venture;  and
(ii) working capital and general corporate purposes.

Capital Expenditures and Business Plan

         In May 1997, the Company  entered into an exclusive  joint venture with
the  DRSTP to  manage  the  exploration,  exploitation  and  development  of the
potential  oil and gas  reserves  onshore and  offshore of the  islands,  either
through the venture or in collaboration with major international oil exploration
companies. At that time, the Company was required to pay a $5,000,000 concession
fee to  the  DRSTP  government.  In  September  1997,  the  Company  received  a
Memorandum of Understanding  from the DRSTP government which allowed the Company
to pay this  concession  fee within five days after the DRSTP filed the relevant
official  maritime  claims  maps with the United  Nations and the Gulf of Guinea
Commission. In December 1997, the Company paid $2,000,000 of this concession fee
to the DRSTP from the net proceeds of the 1997 Private Placement;  in June 1998,
it paid  $1,000,000  of this  concession  fee from the net proceeds of the Third
June 1998 Private  Placement;  and in August, it d $1,000,000 of this concession
fee from the net proceeds of the July/August 1998 Financing.  From the September
1998 and October 1998 funding transactions, $250,000 and $500,000, respectively,
were paid from the net proceeds to cover other expenses and obligations relative
to Sao Tome.

         The Company is  currently in the initial  phase of project  development
and  is  conducting  seismic  surveys,  processing  existing  seismic  data  and
reviewing environmental and engineering feasibility studies. During fiscal 1997,
the Company issued 1,000,000 shares of its common stock to acquire geologic data
concerning Sao Tome. The Company anticipates spending  approximately  $2,200,000
over the next 12 months  for  additional  studies  necessary  to  determine  the
location and depth of the targeted oil  deposits.  The Company has spent to date
$250,000 in preparatory  expenses  including  determining  the boundaries of the
concession  and  facilitating  the  passage of a law in Sao Tome  regarding  the
boundaries  of the  country.  The costs of further  development  of this project
cannot be determined until a more definite development plan is established.  The
costs depend on the Company's  determination to either independently develop the
concession,  take on  operational  partners or lease a portion of the concession
for third-party development.

         In April  1998,  the DRSTP  government  granted  approval  to the joint
venture to proceed with the preparation and sale of leases of its oil concession
rights,  which sales were  expected to occur in early  1999.  In June 1998,  the
Company  and the  SDRSTP  signed a letter  of  intent  to  award a  contract  to
Schlumberger  to perform a marine seismic survey in  anticipation of the license
round  to be  held  in  Sao  Tome,  and to act  as  the  technical  advisor  and
coordinator  of such  license  round.  Schlumberger  is a seismic  data  service
company located in Great Britain.  The exact number and size of the lease blocks
to be offered had not been determined at that time. The Company  intended to run
the survey and acquire the  seismic  data in late 1998 in order to proceed  with
the licensing round







which was scheduled to commence in early 1999. In July 1998,  the Company closed
and  formed the joint  venture  national  oil  company  with the DRSTP.  The oil
company is called the  STPETRO.  STPETRO is owned 51% by the  Government  of Sao
Tome and 49% by the  Company.  In  addition,  the Company was granted  under the
original agreement with the government,  a long term management arrangement with
STPETRO.  In July 1998, the Ministry of Cabinets and the Prime Minister executed
the  STPETRO  formation  documents  and they  were  promulgated  into law by the
President.  In September  1998,  the DRSTP and STPETRO  entered into a Technical
Assistance  Agreement with Mobil (the "TAA  Agreement").  Under such  agreement,
Mobil agreed to perform a technical  evaluation and feasibility study of oil and
gas exploration in certain designated acreage.  The TAA Agreement has an initial
term of 18 months and superceded  the need for lease sales in early 1999.  Under
this  agreement,  Mobil retains a right of first refusal to acquire  development
rights  to all or a  portion  of  the  acreage  which  it is  evaluating.  Mobil
subsequently  executed  an  agreement  with  Schlumberger  to perform the marine
seismic survey as previously  agreed under the letter of intent with the Company
signed in June 1998. Under the Mobil/Schlumberger agreement,  Schlumberger began
performing  seismic work on the option blocks designated in the TAA Agreement in
January  1999.  The  Company  continues  to  maintain a right to  construct  the
Off-Shore  Logistics Center and is seeking an appropriate  joint venture partner
for the project.

         Revenues  from the Company's  operations in Sao Tome and  substantially
all raw material  purchases for use in Sao Tome will be U.S.  dollar-denominated
and managed through the Company's U.S. based operational  facility.  The Company
believes  that  it  will  not  be   significantly   affected  by  exchange  rate
fluctuations  in local  African  currencies  relative  to the U.S.  dollar.  The
Company believes that the effects of such  fluctuations will be limited to wages
for local  laborers and operating  supplies,  neither of which is expected to be
material to the Company's  results of operations  when the joint venture  begins
more substantial operations in Sao Tome.

         In October 1997, the Company acquired a 37.5% interest in a 49,000 acre
natural gas lease,  known as the "Nueces  River  Prospect,"  in the Nueces River
area of south Texas.  The Company paid  $200,000 and issued 50,000 shares of its
common  stock to  acquire  the  lease.  The  Company  spent  more than  $200,000
reworking  the  first of two  existing  shut-in  wells on the  property.  Due to
mechanical  failure downhole,  this well was shut in again. In 1998, the Company
planned  on  spending  $650,000  to  $1,200,000  to make the wells  operational,
utilizing funds to be acquired under the Investment  Agreement with Kingsbridge.
The Company  believes that,  assuming the entire lease is productive,  there are
about 75 locations to be drilled.  In 1998,  depending  on the  availability  of
funding,  the Company  expected  to drill 15 to 20 new wells at this site,  at a
cost  of  approximately   $650,000  to  $1,200,000  per  well.  The  Company  is
responsible  for only half of the drilling  cost of each well, as it shares this
cost with its  operational  co-venturer,  Autry  Stephens & Co.  The  Company is
seeking a buyer or some other disposition of this property.

         In February and March 1997, the Company  acquired leases in oil fields,
which together comprise approximately 1,200 acres and 200 wells, located in Rusk
County and Wichita  County,  Texas.  The Company  issued  500,000  shares of its
common  stock to acquire  the leases.  Through  December  1997,  the Company had
recompleted 18 wells, all of which were operational as of March,  1998. Of these
wells,  13 had  mechanical  failures.  The Company had located the BAPCO Tool on
site. The Company  anticipated  spending $1,200,000 in order to bring production
on the fields up to a  commercial  level.  At the current  time,  the Company is
evaluating feasible economic options including the potential sale of the Wichita
County property. Pursuant to the realignment of BAPCO in April 1999, the Rusk







County property was assigned to White Cloud  Development  Inc.  ("White Cloud").
See Item 5. "Other Information."

         In July  1997,  the  Company  entered  into a joint  venture  with MIII
Corporation, a Native American oil and gas company, to workover,  recomplete and
operate 335  existing oil and gas wells on the Uintah and Ouray  Reservation  in
northeastern Utah. At this time, none of the wells are operational.  The Company
had designed a development  program,  under which it planned to  recomplete  and
restimulate 36 wells and to drill five to seven  development and extension wells
at this site. This plan would have required  spending a minimum of $1,000,000 to
$1,500,000 in order to make the project operational. Subject to the availability
of such funds, the Company  anticipated that the first wells would be on line by
fall 1998. The leases on the MIII project were never transferred to the Company.
Prior to the Letter of  Intent,  the  Company  placed a stop  transfer  order on
certain shares issued to MIII relative to this project.

         In September 1997, the Company acquired net revenue  interests  ranging
from 76% to 84% (and 100% working interest in all but 2 of the wells) in oil and
gas properties totaling 13,680 acres,  located near the MIII fields in the Uinta
Basin with 22 oil and natural gas wells.  These  wells are  currently  producing
approximately  70 barrels of oil per day from six  producing  wells  which began
realizing  revenues  for the Company in November  1997.  The Company  planned on
spending approximately  $1,000,000 on additional equipment and up to $80,000 per
well on well  stimulation  in order to bring 12 more wells on line in 1999.  The
Company planned to plug and abandon 2 more wells and to perform further study on
the other 2 wells.  The Company  planned on funding this plan through the use of
funds acquired under the Kingsbridge  Equity Line of Credit Agreement.  To date,
the Company has received no funds under the Kingsbridge Investment Agreement, no
longer intends to take down any funds under this agreement, had negotiated terms
to cancel  this  agreement  and  currently  is engaged in  arbitration  in which
Kingsbridge is its  cancellation.  The Company is currently  negotiation for the
sale of this property under which the buyer will assume outstanding  obligations
of  the  Company  associated  with  such  leasehold.   The  Company  settled  an
arbitration  brought by the Uintah sellers regarding this project and executed a
settlement agreement in January 1999.

         In April 1997, the Company entered into a master service agreement with
Chevron to rework,  in order to draw additional  production from,  approximately
400 depleting  oil and gas wells and to remediate  and "plug and abandon"  these
and other wells when  depleted,  in Chevron's  oil fields in southern  Louisiana
along the Gulf of Mexico.  The Chevron agreement  provided for a three-year work
schedule,  commencing  upon the  completion  of the Company's 140 foot "plug and
abandonment" barge. This barge was to be used to remediate offshore oil rigs and
be capable of working in coastal  waters as shallow as 19 inches.  A substantial
deposit was made by the Company to secure the barge.  Upon learning of the death
of the owner of the barge  supplier,  the Company  believed  that such  supplier
would not be able to deliver.  The Company  will  continue to attempt to recover
the deposit.  The Chevron agreement was originally entered into by BAPCO and BEW
in September  1996,  prior to the  acquisition  of BAPCO by the Company in April
1997, and was assigned to the Company with Chevron's  consent at the time of the
acquisition.  The  Company  issued  3,000,000  shares of Common  Stock to BEW in
connection with the assignment of this agreement. Pursuant to the actions of the
Board on April 8, 1999,  this asset was  reassigned to BAPCO and  transferred to
White Cloud. See Item 5. "Other Information."








         During fiscal 1997, the Company issued  4,000,000  shares of its common
stock to acquire BAPCO, a non-operating oil production  company with significant
well rework equipment  assets.  Pursuant to the actions of the Board on April 8,
1999, this asset was transferred to White Cloud.
See Item 5.  "Other Information."

         The Company's  current  development plans require  substantial  capital
expenditures in connection with the exploration, development and exploitation of
its oil and natural gas  properties in Sao Tome.  Historically,  the Company has
funded capital  expenditures  through a combination of equity  contributions and
short-term financing  arrangements.  The Company believes that it will require a
combination of additional  financing and cash flow from  operations to implement
future  development  plans. Under the terms of the Letter of Intent, the Company
was to receive  $3,000,000 for the  acquisition of 51% percent of its stock on a
fully diluted basis.  Under the TCHC SPA, the Company  received $1 million which
was wired to the DRSTP on August 20, 1999 as the final payment on the concession
fee and a working  capital  line of credit  which  provides for up to $4 million
advanced in monthly draw downs of up to $350,000 over a period of two years. New
management  believes  that such  working  capital  line of credit  will  provide
sufficient  capital  until  production  begins  on the  Sao  Tome  project.  New
management  is exploring the best  alternatives  for its  development  plans and
believes that sources through Talisman Capital would be in a position to provide
the long term financing needed by the Company to fully exploit the Company's Sao
Tome projects.  There can be no assurance that any additional  financing will be
available  to it on  reasonable  terms  or at all.  Future  cash  flows  and the
availability of financing will be subject to a number of variables,  such as the
level of  production  from  existing  wells,  prices of oil and  natural gas and
success in  locating  and  producing  new  reserves.  To the extent  that future
financing  requirements are satisfied through the issuance of equity securities,
shareholders  of the Company may experience  dilution that could be substantial.
The  incurrence  of debt  financing  could  result in a  substantial  portion of
operating cash flow being  dedicated to the payment of principal and interest on
such  indebtedness,  could render the Company  more  vulnerable  to  competitive
pressures and economic downturns and could impose restrictions on operations. If
revenue  were to  decrease  as a result of lower  oil and  natural  gas  prices,
decreased  production  or otherwise,  and if the working  capital line of credit
from TCHC is insufficient  to meet its operational  needs and the Company had no
availability under a bank arrangement or other alternative credit facility,  the
Company  could  have a reduced  ability to execute  current  development  plans,
replace reserves or to maintain  production levels, any of which could result in
decreased production and revenue over time.

Reserves and Pricing

         Oil and natural gas prices  fluctuate  throughout the year.  Generally,
higher natural gas prices prevail during the winter months of September  through
February.  A significant  decline in prices would have a material  effect on the
measure of future net cash flows which,  in turn,  could impact the value of the
Company's oil and gas properties. Such decline occurred in fiscal 1998. This was
primarily due to excess oil supplies worldwide.

         The Company's  drilling and  acquisition  activities have increased its
reserve base and its  productive  capacity,  and  therefore,  its potential cash
flow.  Lower gas prices may  adversely  affect cash flow.  The Company  does not
intend to continue to acquire and develop oil and natural gas  properties in the
United States unless dictated by market  conditions and financial  ability.  The
Company retains  flexibility to participate in oil and gas activities at a level
that is supported by its







cash  flow and  financial  ability.  The  Company  intends  to  continue  to use
financial  leverage to fund its  operations as investment  opportunities  become
available on terms that management  believes warrant investment of the Company's
capital resources.

         The  Company  expects to utilize  the  "successful  efforts"  method of
accounting  for its oil and gas  producing  activities  once it has  reached the
producing  stage.  The Company  expects to regularly  assess  proved oil and gas
reserves for possible  impairment on an aggregate  basis in accordance with SFAS
No. 121.

Net Operating Losses

         The Company has net operating loss carryforwards of  __________________
which  will  expire  in  the  years  2010  through  2019.   The  Company  has  a
__________________ deferred tax asset resulting from the loss carryforwards, for
which it has established a 100% valuation allowance. Until the Company's current
operations  begin to  produce  significant  earnings,  it is  unclear  as to the
ability of the Company to utilize such carryforwards.

Year 2000 Compliance

         The Company is currently in the process of evaluating  its  information
technology for Year 2000  compliance.  The Company does not expect that the cost
to modify its information  technology  infrastructure  to be Year 2000 compliant
will be  material  to its  financial  condition  or results of  operations.  The
Company does not  anticipate  any material  disruption  in its  operations  as a
result of any failure by the Company to be in compliance.

Forward-Looking Statements

         This Form 10-Q includes "forward-looking statements" within the meaning
of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities  Exchange  Act of  1934,  as  amended.  All  statements,  other  than
statements of historical  facts,  included or  incorporated by reference in this
Form 10-Q which address  activities,  events or  developments  which the Company
expects or anticipates will or may occur in the future, including such things as
future capital expenditures (including the amount and nature thereof),  wells to
be  drilled  or  reworked,  oil and gas  prices  and  demand,  exploitation  and
exploration  prospects,  development and infill potential,  drilling  prospects,
expansion and other  development  trends of the oil and gas  industry,  business
strategy,  production  of oil and gas  reserves,  expansion  and  growth  of the
Company's  business and operations,  and other such matters are  forward-looking
statements.  These statements are based on certain assumptions and analyses made
by the  Company in light of its  experience  and its  perception  of  historical
trends,  current  conditions and expected  future  developments as well as other
factors it believes  are  appropriate  in the  circumstances.  However,  whether
actual results or developments will conform with the Company's  expectations and
predictions is subject to a number of risks and uncertainties,  general economic
market and business  conditions;  the business  opportunities  (or lack thereof)
that  may be  presented  to and  pursued  by the  Company;  changes  in  laws or
regulation;  and other  factors,  most of which are  beyond  the  control of the
Company.  Consequently,  all of the forward-looking statements made in this Form
10-Q are qualified by these cautionary  statements and there can be no assurance
that the actual  results or  developments  anticipated  by the  Company  will be
realized or, even if  substantially  realized,  that they will have the expected
consequence to or effects on the Company or its business or operations.  The







Company assumes no obligations to update any such forward-looking statements.

Item 3.           Quantitative and Qualitative Disclosures About Market Risk

         None

         PART II - OTHER INFORMATION

Item 1.           Legal Proceedings

         On August 11, 1998, the Company and Kingsbridge agreed to enter into an
agreement to cancel the  Kingsbridge  Private  Equity Line of Credit dated March
23, 1998. Pursuant to the terms of the proposed cancellation, the Company was to
pay a penalty in the amount of $100,000 and was to issue warrants to purchase up
to an additional  100,000 shares of the Company's Common Stock (the "Kingsbridge
Warrants"). The Company decided to cancel the Kingsbridge Private Equity Line of
Credit  because terms of certain of the third quarter 1998 fundings  require the
Company  to cancel  this  agreement  so as to limit the  number of shares of the
Company's Common Stock outstanding upon conversion of the Company's  convertible
notes in the future. However, as of this date, the Company had not completed the
terms of the anticipated cancellation, and therefore technically continues to be
obligated to register the potential  Kingsbridge  shares  issuable under the put
option  exercise  notice  and the  Kingsbridge  Warrant.  Under the terms of the
cancellation,  the Company would have been  responsible for the  registration of
the additional warrants.  On December 10, 1998,  Kingsbridge made application to
the American  Arbitration  Association  for  arbitration of  outstanding  issues
between the parties, claiming breaches of contracts. The Company filed an Answer
in such proceedings.  Discovery is proceeding.  The Company believes it has just
and  meritorious  defenses to the claims and intends to vigorously  defend these
claims. Arbitration is scheduled for mid September 1999.

         Other than the above  legal  proceeding,  the Company is not a party to
any other material pending or threatened legal proceeding  outside the course of
ordinary business.

Item 2.           Changes in Securities and Use of Proceeds

         There  have been no changes  with  respect  to  defining  the rights of
holders of any class of  registered  securities  or  otherwise  other than those
described above relative to the Standstill  Agreements executed under the Letter
of Intent.

         In the third fiscal quarter 1999 and through the most practicable date,
the Company  issued the following  rights,  shares and warrants of  unregistered
securities:

April 1999 Letter of Intent

         On April 8, 1999,  after  investigation  and due  consideration  of the
options available to the Company regarding the cloud upon certain of its assets,
the Board voted to realign  assets  between  itself and its  subsidiary,  BAPCO.
Following such realignment,  all of the previous  transactions with Sam Bass and
his companies were rescinded, and BAPCO, as realigned, was transferred to a







corporation,  unrelated  to  ERHC,  formed  for the  benefit  of Sam Bass or his
assigns.  This corporation would exchange the shares Mr. Bass and such companies
returned from the rescinded transactions, for all shares in the new corporation.
Such exchanged shares were to be returned to the Company for cancellation.  They
included the 4,000,000 shares issued to Mr. Bass in the BAPCO  acquisition,  the
744,000  shares  issued  to Mr.  Bass's  company,  for  the  acquisition  of the
environmental  remediation  equipment  and the  3,000,000  shares  issued to Mr.
Bass's company for the Chevron Master Service Agreement.

         At the meeting of the Board of  Directors  on April 8, 1999,  the Board
also reviewed certain prior actions of the Board.

         The Board placed a stop transfer  order on the 200,000 shares issued to
Mytec & Associates  because the assignment of the Henderson  leasehold was never
made to the Company and they were in default on their agreement.

         The Board  rescinded a  distribution  of a portion of the five  percent
(5%) overriding royalty interest granted to several Board members, employees and
consultants  in February  1999 when the Company  was not  otherwise  able to pay
their salaries and fees. The original  passage of such resolution was based upon
a mistaken  interpretation of the ability of the Board to disburse a substantial
corporate asset on its own action.

         The Board  rescinded  a conditional issuance of 3,000,000 shares to Mr.
Bass, Mr. Callender and Ms. Wilson in June 1997 relative to Sao Tome and certain
production levels.

         The Board  rescinded  a  conditional  issuance  granted  under the MIII
agreement  in July 1997  because  certain  obligations  of the Seller under such
agreement were not met and there was a default.

         The Board reviewed the extraordinary efforts of certain of its officers
and directors in assuring the formation of STPETRO,  having STPETRO's  formation
enacted into law and in negotiating the Technical  Assistance  Agreement between
STPETRO and Mobil.  In  appreciation  of such  efforts,  the Board  approved the
issuance of 2,000,000  shares of the  Company's  restricted  Common Stock to Mr.
Bass, Mr. Callender, Ms. Wilson and Mr. Griffin.

         As part of the Letter of Intent,  the  Company  was  required to secure
Standstill  Agreements from its noteholders.  Certain of the noteholders elected
to convert their notes, including principal,  interest and penalties into Common
Stock  rather  than  execute the  Standstill  Agreement.  Of these,  $750,000 of
principal notes were converted from the October 1997  Financing,  and all of the
remaining  notes from the  July/August  1998  Financing  were converted with the
exception of a total of $660,000 in face value which remains  outstanding.  Such
conversions resulted in the authorization on April 23, 1999 to issue 17, 472,989
shares  of the  Company's  restricted  Common  Stock  based  upon  the  relevant
conversion  prices  on the dates of the  conversion  notices,  with the  holding
period  commencing on the date each applicable note was issued. Of the remaining
unconverted notes, all of the noteholders executed Standstill Agreements.

       The meeting continued with the Board authorizing the issuance of warrants







in settlement of certain  outstanding issues with one of its consultants,  which
warrants are exercisable into 414,125 shares of restricted Common Stock.

         Also, the Company authorized the issuance of 12,294,674 shares to cover
the accrued  interest and penalties on all of the note  transactions as required
by the Standstill Agreements.

           After the election of the new Officers and three (3) New Directors at
the  meeting of the Board on April 30,  1999,  the four (4)  remaining  original
Board  members  recused  themselves  when  the  New  Directors  voted  upon  the
Consulting  Agreements,  Severance Agreement and Settlement Agreements with such
remaining  members and former Officer,  Directors,  Employees and Consultants of
the Company since such remaining  Board members clearly had a vested interest in
the outcome of such vote.  Such members also  recused  themselves  while the New
Directors  voted  upon  certain  settlements  negotiated  with  various  parties
relative to  outstanding  claims and issues  involving  the Company,  since such
remaining  original Board members had not  participated  in these  negotiations.
Most of these  agreements  were  contingent upon the closing under the Letter of
Intent and their legal status is being reviewed by new management.

         Pursuant  to  the  Consulting  Agreements,   Severance  Agreements  and
Settlement  Agreements,  11,245,000  shares  of  restricted  Common  Stock  were
authorized  to be issued to former  Officers,  current and former  Directors and
current and former Consultants of which 6,770,000 shares were taken in lieu back
salaries due to Noreen Wilson and James Griffin.  In addition,  pursuant to such
Consulting Agreements,  Severance Agreements and Settlement Agreements, warrants
to purchase  4,725,000  shares of the  Company's  restricted  Common  Stock were
authorized to be granted to former  Officers,  current and former  Directors and
current and former Consultants, which warrants contain graduated exercise prices
of $.25,  $.50,  $.75,  $1.00 and $1.25 and require  exercise within a period of
four (4)  years.  New  management  is  reviewing  each of these  settlements  to
determine  their  status  in  light  of the  failure  of the  limited  liability
companies to close under the Letter of Intent.

         Subsequent  to the  execution  of the  Letter  of  Intent,  ERHCIG  had
negotiated  settlements of a number of outstanding matters which it felt were in
the best interest of the Company.  Ms. Wilson, a former director of the Company,
elected to take a convertible note in exchange for unpaid  expenses.  Ms. Wilson
was a member of ERHCIG and was to have  certain  shareholdings  relative to such
participation which were not issued due the default of ERHCIG's assignees.  Mrs.
Wilson  has been  reappointed  to the  Board of  Directors  under  the TCHC SPA.
Pursuant to the negotiated  settlements,  3,143,665  shares of Common Stock were
authorized,  including  shares  equal to  $700,000  at $.20 per share in lieu of
repayment of a loan made to the Company by an outside  party.  In addition,  the
ERHCIG appointed  Directors granted warrants to purchase 1,000,000 shares of the
Company's  Common Stock  exercisable at $.25,  which  warrants  expire in April,
2009, to Talisman Capital in exchange for its assistance in gaining  cooperation
from other noteholders on the Standstill Agreements.

         In June 1999, the Company  received  $1,046,000 as a result of deposits
made by the  limited  liability  companies  under the Letter of Intent  into the
Company's  account which ERHCIG's  assignees  represented  had been used for the
benefit of the Company. On August 2, 1999, the Board acknowledged receipt of the
$1 million plus.  Such funds  originated with third party members of the limited
liability companies many of whom had previously invested in the Company's







convertible  notes.  At the time of such  acknowledgment,  the  Board  agreed to
release the 20,920,000  shares to such members  directly since such members were
not involved in the default of the limited liability companies.

         After all actions taken,  including the 20,920,000 issued to members of
the limited  liability  companies,  and before  issuance of the shares under the
TCHC SPA,  the total number of shares of the  Company's  Common Stock issued and
outstanding,  prior to other  commitments which may be required to be met by the
Company,  was  120,229,675.  On August 6, 1999, the Company  issued  375,000,000
shares to TCHC pursuant to the closing on the TCHC SPA.


Item 3.           Defaults Upon Senior Securities

         The Company was in default in the payment of the  principal  due on the
notes issued in the April 1998 Financing.  These notes were due in January 1999;
however, under the terms of the Standstill Agreement with these noteholders, the
principal  payment has been deferred  until December 1999. In the event the TCHC
SPA is deemed to have negated the Standstill Agreements,  then such principal is
currently due.

         A requirement of funding provided to the Company in November, 1997 from
Avalon  Research  Group,  Inc.  ("Avalon")  was that the Company  would file its
registration  statement within forty-five (45) days of the funding. The Form S-1
was filed by the  Company  on  January  8,  1998;  however,  this  eight (8) day
lateness was waived by the Avalon investors. In addition, the Company had agreed
to use its best efforts to have its registration  statement  declared  effective
within one hundred  twenty  (120) days of the  November  15, 1997  closing.  The
Company  believes  that it has used its best  efforts  to have its  registration
declared  effective.  The Avalon  registration rights agreement required that in
the event that the  registration  statement was not effective within one hundred
twenty (120) days,  that the Company would pay as  liquidated  damages an amount
equal to three percent (3%) of the aggregate amount of the notes per month. As a
result of the delay in declaring the Form S-1 as amended effective,  the Company
owed the Avalon investors penalty payments from March 1998 to the present. These
outstanding  amounts do not  represent a default  under the  convertible  senior
subordinated  notes issued to the Avalon investors;  however do represent a debt
due by the  Company  and a default  under  the  Collateral  Assignment  Security
Agreement  under  which the Company  granted to the Avalon  investors a security
interest in the rights to certain oil and gas  reserves  located in Duchesne and
Uintah Counties, Utah.

         In June 1998,  the Company  raised gross  proceeds of  $1,250,000  in a
private  placement of the Company's 5.5% convertible notes due in June 2000 (the
"Third June 1998  Notes") and  warrants to purchase  shares of Common Stock (the
"Third June 1998 Warrants") to one "accredited" investor.  Pursuant to the terms
of the agreements, certain penalties were to be paid to the Third June 1998 Note
Investor in the event the registration  statement was not effective within sixty
days.  In lieu of such  payments,  the Investor  has elected to take  additional
shares in full liquidation of all penalties due through February 1999.

         In  July  and  August  1998,  the  Company  raised  gross  proceeds  of
$1,200,000, $275,000 and $1,010,000 respectively in a private placement of up to
$3,000,000 in three(3) tranches of







the  Company's  8.0%  convertible  notes due in July and August  2000 (the "July
Notes") to a limited number of "accredited"  investors.  Warrants were issued to
the  placement  agent at the close of each  tranche (the "July  Warrants").  The
Company  has  failed to  register  the  shares  into  which  the July  Notes are
convertible  and the July  Warrants  are  exercisable  during the 60-day  period
following the completion of this transaction as required by the agreements. As a
result,  the  Company is required to make  certain  payments to the  July/August
Investors.

         As part of the  Standstill  Agreements,  the  Company  agreed  to issue
shares of Common Stock sufficient to make it current on all outstanding interest
and penalties for all of the  convertible  note  transactions.  Pursuant to such
agreements  to issue,  the  Company is  current  on all of its debt  obligations
through April 22, 1999.  Further,  pursuant to such agreements,  the noteholders
have waived  interest and penalties  through  October 15, 1999. In the event the
TCHC SPA is deemed to have negated the Standstill Agreements,  then interest and
penalties are due for the period commencing April 23, 1999.

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

         None

Item 5.           Other Information

         On February 16,  1999,  the Company  reported  that  subsequent  to the
filing  of the  Company's  S-1/A3  and  Amendment  No. 1 to the Form 10K for the
Fiscal Year Ended  September 30, 1998  ("10K/A1"),  it was discovered that there
was a  question  of the  ownership  rights of the  Company in the BAPCO tool and
other assets acquired from Sam Bass and his companies which created a cloud upon
the title to such assets (the "February 8-K").

         The Board of  Directors  of the Company  was given  notice by Durland &
Company,  CPAs, P.A., under Section 10A(b)(2) of the Securities and Exchange Act
of 1934 and  filed the  February  8-K in  compliance  with the  requirements  of
Section 10A(b)(3).

         The  Company and its  independent  auditors,  Durland & Company,  CPAs,
P.A., conducted a full investigation.  It was determined that it would cause the
Company  undue  hardship to try to clarify and correct the cloud on the title to
the assets acquired from Sam Bass and his related companies and that the process
of  such  clarification  might  result  in  protracted  litigation.   The  Board
determined  that the best  course for the Company  and its  shareholders  was to
realign  certain  of its  assets  between  itself  and  BAPCO,  to  rescind  the
transactions  with Mr. Bass and his related  companies and to transfer BAPCO, as
realigned, to a new corporation held for the benefit of Mr. Bass or his assigns.
Upon return of the shares  issued in the rescinded  transactions,  the shares in
the new corporation are to be released to Mr. Bass or his assigns.

         On April 8, 1998, the Company and BAPCO entered into an agreement which
provided the following:

         a. BAPCO assigned all rights, title and interest,  if any, which it had
         to ERHC  in the  leases  in the  Uintah  property,  the  Wichita  Falls
         property,  the Nueces property and the MIII property,  consented to the
         use of the agreement as evidence of such assignment and







         authorized  ERHC to perfect the  assignment  of interest and to execute
         any and all  documents  necessary  to perfect  such  assignment  on its
         behalf and in its name.

         b.  BAPCO  consented  to its  removal  as the  operator  on the  leases
         assigned to ERHC in accordance with paragraph 1 above, consented to the
         use of the agreement as evidence of such consent and authorized ERHC to
         perfect such removal and to execute any and all documents  necessary to
         perfect such removal on its behalf and in its name.

         c. ERHC assigned all rights,  title and interest,  if any, which it had
         in the  Schellstede-Lee,  LLC license to BAPCO,  which  license is paid
         through October 16, 1998.

         d. ERHC assumed the  liability for the accounts  payable  previously in
         BAPCO's name incurred prior to the date of the  Agreement,  but only to
         they extent they appeared in Schedule A to the Agreement.

         e. ERHC assumed the liability  for the accounts  payable on the Wichita
         Falls property incurred prior to the date of the Agreement,  subject to
         authentication and reconciliation.

         f. ERHC  assigned all rights,  title and  interest  which it had in the
         environmental remediation equipment to BAPCO.

         g. ERHC  assigned all rights,  title and  interest  which it had in the
         Chevron Master Service Agreement to BAPCO.

         h. ERHC consented to the  assignment of all rights,  title and interest
         in the remaining non- divested assets,  the  environmental  remediation
         equipment,  the  Chevron  Agreement  and all  shares  of BAPCO to a new
         corporation  whose  shares were to be held for the benefit of Sam Bass,
         Jr.  or  his  assigns  ("NEWBASSCORP")  and to  the  attachment  of the
         Agreement  to such  assignment  agreement  subject  to the  promise  of
         NEWBASSCORP  to (1) the return to ERHC of the four million  (4,000,000)
         shares issued to Sam Bass at the  acquisition of BAPCO in April 1997 at
         such time as such shares are tendered to NEWBASSCORP, (2) the return to
         ERHC of the seven hundred forty four thousand  (744,000)  shares issued
         to Sam Bass, Jr. and/or Bass World Wide Services for the  environmental
         remediation  equipment  at such time as such  shares  are  tendered  to
         NEWBASSCORP,  (3) the return to ERHC of the three  million  (3,000,000)
         shares  issued to Sam Bass,  Jr.  and/or  Bass  Environmental  Services
         Worldwide  Inc.  for the Chevron  Agreement at such time as such shares
         are tendered to NEWBASSCORP  and (4) the delivery to ERHC of a full and
         general  release  from Mr.  Bass,  Bass  World Wide  Services  and Bass
         Environmental Services Worldwide Inc. in favor of ERHC.

         On April 8, 1999, the Company and White Cloud, the NEWBASSCORP required
by the realignment, entered into an agreement which provided for the following:

                  ERHC assigned all rights,  title and interest in the shares of
         BAPCO, all of its non- divested assets,  its environmental  remediation
         equipment and its Chevron Master Service  Agreement as set forth in the
         agreement   between  the  Company  and  BAPCO,   subject  only  to  the
         liabilities specifically assumed as set forth therein to White Cloud.








                  In exchange for the assignment contained in paragraph 1, White
         Cloud  agreed to hold all such  acquired  assets for the benefit of Sam
         Bass or his assigns  until such time as (1) Mr. Bass  tendered the four
         million (4,000,000) shares issued to him at the acquisition of BAPCO in
         April 1997,  (2) Mr. Bass and/or Bass World Wide Services  tendered the
         seven  hundred  forty  four  (744,000)  shares  issued  to them for the
         acquisition of the environmental  remediation  equipment,  (3) Mr. Bass
         and/or Bass  Environmental  Services  Worldwide Inc. tendered the three
         million  (3,000,000)  shares issued to them for the  acquisition of the
         Chevron Agreement,  and (4) Mr. Bass, Bass World Wide Services and Bass
         Environmental Services Worldwide Inc. executed and delivered a full and
         general release in favor of ERHC relinquishing, among other things, all
         claims relative to such shares, the original acquisition of such assets
         and the  transfer of BAPCO as  realigned  and its assets and all claims
         relative  to any part of the  overriding  royalty  interest  previously
         granted to him relative to Sao Tome.

                  At such  time as White  Cloud  received  tender  of any of the
         shares to be  relinquished in accordance with paragraph 2 above and the
         delivery of the full and general release,  White Cloud agreed to return
         such shares and release to ERHC  forthwith  and to deliver the pro rata
         portion of the shares in White  Cloud held for the  benefit of Mr. Bass
         or his assigns to Mr. Bass or to his designated assignee.

                  White Cloud  released and  discharged  ERHC from all claims or
         actions   relative  to  the   original   acquisition   of  BAPCO,   the
         environmental  remediation  equipment,  the Chevron  Agreement  and the
         issuance  of  shares  for  each  such   acquisition  and  accepted  the
         assignment as full  consideration  for the transaction  subject only to
         the  full  obligation  of ERHC  relative  to the  specific  liabilities
         assumed.

         By Agreement  effective  April 23, 1999 between the White Cloud and Sam
Bass,  individually and on behalf of Bass Environmental Worldwide Services Inc.,
Mr. Bass  exchanged and released  7,744,000  shares of the Company's  restricted
stock for 100% of the authorized  and issued  capital stock in White Cloud.  Mr.
Bass delivered the Company's  restricted shares previously issued to him and the
required release to White Cloud.

         The  Company  does not  believe  that there need be any  changes in the
legal or financial disclosure relative to the financial and legal effects of the
rescission of the related party agreements with Mr. Bass and his companies which
would require further amendment to its Form S-1 and Form 10K for the Fiscal Year
Ended September 30, 1998 and all other reports which has been filed since.

         In addition,  on May 21, 1999, the Company filed on Form 8K a report of
the change of control and the rescission of the Bass related transactions.  Such
report  stated  that no  changes  have  been  made to the  legal  and  financial
disclosure  as  a  result  of  the  completion  of  the  investigation  and  the
realignment of BAPCO.

         The May 21, 1999 Form 8K informed all parties that they could  continue
to rely upon the previously filed audit opinion letter, financial statements and
the  disclosures as to the BAPCO tool contained in the Company's Form S-1/A3 and
the Form 10K/A1. On July 20, 1999 the







Company filed a pro forma  statement for the periods  ending  September 30, 1998
and March 31, 1999 showing the effects of the  rescission  as if it had occurred
prior to the end of the 1998 Fiscal Year.

Item 6.           Exhibits and Reports on Form 8-K

A.       Exhibits

10.31     Agreement between ERHC and BAPCO realigning assets dated April 8, 1999

10.32     Agreement between ERHC and White Cloud Development Inc.("White Cloud")
          dated April 8, 1999 transferring BAPCO to White Cloud

10.33     Letter of Intent & Revised Term Sheet dated April 8, 1999 and executed
          April 9, 1999.

10.34     Agreement between White Cloud Development Inc. and Sam Bass and Bass
          Environmental Services Worldwide, Inc. effective April 23, 1999

10.35.1
to
10.35.8   Standstill Agreements under the Letter of Intent [See Exhibit 10.33
          which is Exhibit A to each of these Agreements]

10.36.1
to
10.36.3   Subscription Documents dated April 27, 1999 representing the
          purchase of 51% of the Company's Common Stock on a fully
          diluted basis.

10.37 *   Securities Purchase Agreement dated August 3, 1999 with TC Hydro
          Carbon Inc.

[* filed herewith, all other exhibits, previously filed]

B.                Reports on Form 8-K

          Form 8K:  reporting Letter of Intent to acquire 51% of the Company's
Common Stock on a  fully-diluted  basis filed May 21, 1999 (Form 8 K/A including
the financials filed July 20, 1999]

                                                    SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1934,  the
Registrant  has duly  caused  this Form  10-Q to be signed on its  behalf by the
undersigned,  thereunto duly authorized, in the City of West Palm Beach, Florida
on the 23th day of August 1999.







                           ENVIRONMENTAL REMEDIATION HOLDING CORPORATION


                                            By: /s/ Laura Kleber
                                           -------------------------
                                            Laura Kleber, Chief
                                            Financial Officer and Director

[Signature Page 10Q-63099]