FORM 10-K

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                   For the fiscal year ended December 31, 2001
                                       or

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

             For the Transition Period From __________ to __________

                         Commission File Number 0-19365

                            CROWN ENERGY CORPORATION
               ---------------------------------------------------
             (Exact name of registrant as specified in its charter)

                  UTAH                                   87-0368981
     -------------------------------        ------------------------------------
     (State or other jurisdiction of        (I.R.S. Employer Identification No.)
      incorporation or organization


       215 South State, Suite 650
          Salt Lake City, Utah                              84111
----------------------------------------                 ----------
(Address of principal executive offices)                 (Zip Code)


         Registrant's telephone number, including area code: (801) 537-5610

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

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

                          $0.02 PAR VALUE COMMON STOCK
                          ----------------------------
                                (Title of Class)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days. YES [X] NO [ ]

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



         The aggregate market value of common stock, par value $0.02 per share,
held by non-affiliates of the registrant on March 29, 2002, was $1,714,292.75
using the average bid and asked price for Registrant's common stock. As of April
11, 2002, registrant had 27,428,684 shares of its common stock outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions of the Registrant's Proxy Statement to be used in connection
with the solicitation of proxies for the Registrant's Fiscal 2002 Annual Meeting
of Stockholders are incorporated by reference in Part III of this Annual Report
on Form 10-K.

         Transitional Small Business Disclosure Format (check one) YES[ ] NO[X]


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

                                     PART I.

STATEMENTS MADE OR INCORPORATED IN THIS ANNUAL REPORT INCLUDE A NUMBER OF
FORWARD-LOOKING STATEMENTS WITHIN THE MEANING OF SECTION 27A OF THE SECURITIES
ACT OF 1933 AND SECTION 21E OF THE SECURITIES EXCHANGE ACT OF 1934.
FORWARD-LOOKING STATEMENTS INCLUDE, WITHOUT LIMITATION, STATEMENTS CONTAINING
THE WORDS "ANTICIPATES", "BELIEVES", "EXPECTS", "INTENDS", "FUTURE", AND WORDS
OF SIMILAR IMPORT WHICH EXPRESS MANAGEMENT'S BELIEF, EXPECTATIONS OR INTENTIONS
REGARDING THE COMPANY'S FUTURE PERFORMANCE OR FUTURE EVENTS OR TRENDS. RELIANCE
SHOULD NOT BE PLACED ON FORWARD-LOOKING STATEMENTS BECAUSE THEY INVOLVE KNOWN
AND UNKNOWN RISKS, UNCERTAINTIES AND OTHER FACTORS, WHICH MAY CAUSE ACTUAL
RESULTS, PERFORMANCE OR ACHIEVEMENTS OF THE COMPANY TO DIFFER MATERIALLY FROM
ANTICIPATED FUTURE RESULTS, PERFORMANCE OR ACHIEVEMENTS EXPRESSED OR IMPLIED BY
SUCH FORWARD-LOOKING STATEMENTS. IN ADDITION, THE COMPANY UNDERTAKES NO
OBLIGATION TO PUBLICLY UPDATE OR REVISE ANY FORWARD-LOOKING STATEMENT, WHETHER
AS A RESULT OF NEW INFORMATION, FUTURE EVENTS OR OTHERWISE.


ITEM 1.  BUSINESS

General

         Crown Energy Corporation ("Crown") is a Utah corporation that
specializes in the production and distribution of premium asphalt products to
meet the new, higher quality standards for federal and state highways. The
Company is based in Salt Lake City, Utah and operates primarily through two
wholly owned subsidiaries, Crown Asphalt Corporation ("CAC") and Crown Asphalt
Products Company ("Capco"), both of which are Utah corporations.

         Under the terms of a Stock Purchase Agreement dated September 25, 1997,
the Company sold to Enron Capital and Trade Resources Corp. ("ECT") 500,000
shares of $10 Series A Cumulative Convertible Preferred Stock of the Company
(the "Preferred Stock") and a warrant (the "Warrant") exercisable five years
from its date of issuance for up to 925,771 shares of Common Stock of the

                                       2


Company at a per share exercise price of $0.002, subject to limits based on the
financial performance of the Company. The 500,000 shares of Preferred Stock are
convertible into 4,285,000 shares of Common Stock of the Company.

         On November 1, 2001, Manhattan Goose, L.L.C., acquired all of the
outstanding shares of Preferred Stock, the Warrants, 317,069 shares of Common
Stock previously issued as a dividend on the Preferred Stock and dividends
accrued but unpaid. Manhattan Goose is a Utah limited liability company owned by
Jay Mealey, the Chief Executive Officer, President and director of the Company,
Andrew W. Buffmire, a director of the Company, Jeff Fishman and Alexander L.
Searl.

         The Preferred Stock provides for the accrual of dividends at 8% per
annum on its "Stated Value" of $5,000,000. Accrued dividends on the Preferred
Stock may be paid in the Common Stock of the Company at the option of the
holders of such stock. On February 28, 2002, Manhattan Goose requested that the
Company pay $200,000 in accrued dividends through the issuance of 13,793,103
shares of Common Stock, as calculated pursuant to the designations and
preferences of the Preferred Stock. In compliance with the instructions from
Manhattan Goose, the Board of Directors of the Company authorized the issuance
of 13,793,103 shares of Common Stock to Manhattan Goose as partial payment of
the accumulated dividends on the Preferred Stock. As of March 29, 2002, this
13,793,103 shares of Common Stock issued to Manhattan Goose represented 50.3% of
the outstanding Common Stock.

         Capco operates the asphalt manufacturing and distribution business of
Crown both independently and through its majority interest in Crown Asphalt
Distribution, L.L.C., a Utah limited liability company ("Crown Distribution").
Crown Distribution owns a majority interest in Cowboy Asphalt Terminal, L.L.C.
("CAT, LLC"), a Utah limited liability company, that is operated by Capco.

         CAC previously owned an interest in certain leases and properties owned
by Crown Asphalt Ridge, L.L.C. ("Crown Ridge") in Vernal, Utah. As a result of a
settlement agreement executed on March 8, 2002, (the "Settlement Agreement")
between the Company and MCNIC Pipeline & Processing Company, a Michigan
corporation ("MCNIC") and related parties, CAC now owns certain overriding
royalty interests granted by Crown Ridge. The Settlement Agreement and the
royalty interests are described in greater detail below. See Item 1. Business -
Crown Asphalt Ridge, L.L.C. and Item 3. Legal Proceedings.

         Crown's consolidated financial statements and results of operations
include the accounts and results of operations of CAC, Capco, CAT, L.L.C and
Crown Distribution. Accordingly, references in this Annual Report to "Crown" or
the "Company" include, unless otherwise noted, CAC, Capco, CAT, L.L.C and Crown
Distribution.

                                       3


         The Company was formed in 1981 as an oil and gas production company.
The Company changed its business focus to concentrate on the production and
distribution of premium asphalt products in 1995. For the years ended December
31, 1999, 2000 and 2001, the Company reported revenues from the sale of asphalt
products of approximately $36 million, $23 million and $27 million respectively.
See Item 6. Selected Financial Data.

         In August 1997, the Company formed Crown Ridge with MCNIC, to
construct, own and operate an asphalt oil sand production facility at Asphalt
Ridge, near Vernal, Utah (the "Facility"). During the start-up of the Facility
mechanical and process difficulties were experienced that affected production
economics. It has been determined by MCNIC that significant additional capital
investment is required to modify the Facility in order for it to achieve
commercial production, but the cost of such modifications is unknown. The
Company does not have the financial wherewithal to participate in additional
capital contributions and would not have the ability to make such contributions
for the foreseeable future. On March 8, 2002, the Company assigned its interest
in Crown Ridge to MCNIC in return for: (i) the assignment to CAC of a non-cost
bearing overriding royalty interest; (ii) the elimination of all obligations of
CAC to MCNIC; and (iii) the payment by MCNIC of the MK judgment and
indemnification of CAC against that judgment. See Item 1. Business - Crown
Asphalt Ridge, L.L.C. and Item 3. Legal Proceedings.

         In August 1997, contemporaneous with the Company's Crown Ridge joint
venture with MCNIC, the Company also completed the private sale of $5 million of
the Company's $10 Series A Cumulative Convertible Preferred Stock (the "Series A
Preferred"). Certain rights, preferences and limitations relating to the Series
A Preferred are detailed in Item 5. Market Price for the Company's Common Equity
and Related Stockholder Matters below.

         In June 1998, the Company, through Capco, entered into a joint venture
by forming CAT, LLC with Foreland Refining Corporation ("Foreland"), a Utah
corporation engaged in the asphalt roofing products business. CAT, LLC was
formed to acquire an asphalt terminal and its underlying real property located
in Woods Cross, Utah. The asphalt terminal property of CAT, LLC was apportioned
and portions designated for the exclusive uses of either Capco or Foreland, each
of which will retain all revenues and profits generated from their respective
exclusive operations. Capco is the operator of CAT, LLC. Crown Distribution,
through the exercise of an option on or about December 21, 1998, is entitled to
own 66.67% of CAT, LLC and the remaining 33.33% is owned by Foreland. The
accounts and results of operations of CAT, LLC are included within the Company's
consolidated financial statements and results of operations. See Item 1.
Business - Cowboy Asphalt Terminal, L.L.C. below.

         On July 2, 1998, Crown Distribution was formed as a second joint
venture between the Company (through its Capco subsidiary) and MCNIC. Crown
Distribution is owned 50.01% by the Company and 49.99% by MCNIC. Crown
Distribution was formed to acquire the inventory and assets of Petro Source
Asphalt Company, a Texas corporation ("PSAC"). By completing this acquisition,

                                       4


the Company acquired ownership or leasehold interests in certain asphalt
manufacturing and distribution facilities located in Utah, Arizona, Colorado and
Nevada. These facilities enable the Company to manufacture a broad range of
performance asphalt products for sale to its customers in the western United
States.

         As described elsewhere in this Report, the Company has been involved in
extensive litigation and arbitration with MCNIC relating primarily to the
business of Crown Distribution. On March 8, 2002, the Company, MCNIC and their
related parties entered into the Settlement Agreement pursuant to which (i) all
litigation (and the enforcement of judgments obtained in such litigation) was
stayed, and (ii) the Company was granted the option to acquire all of MCNIC's
interests in, or relating to, Crown Distribution. See Item 1. Business - Crown
Asphalt Distribution, L.L.C. and Item 3. Legal Proceedings below.

         On May 12, 1999, the Company entered into an agreement to acquire an
asphalt distribution terminal in Rawlins, Wyoming (the "Rawlins Asphalt
Terminal") and the related asphalt inventory for $2,291,571 from S&L Industrial,
a Wyoming corporation. The Rawlins Asphalt Terminal is currently owned and
operated by Capco.

         The Company's revenues during the year ended December 31, 2001, were
generated primarily through its asphalt manufacturing and distribution
operations. See Item 1. Business - Crown Asphalt Distribution, L.L.C. below.

         More detailed information about the asphalt industry and the Company's
asphalt production and distribution businesses is provided below.

The Asphalt Industry

         The United States asphalt market is estimated to be a 30 million-ton
market that historically has been supplied by the large U.S. oil refiners. In
recent years, management of the Company believes that the U.S. asphalt market
has undergone significant changes. In particular, national and international
demand for asphalt has increased. Further, recently established standards which
require the use of higher quality asphalt for federal and state highways in the
United States have increased the demand for higher quality asphalts. At the same
time, recent reductions of heavy crude processing have resulted in a decrease in
asphalt supply. The Company believes that these changes are favorable to asphalt
suppliers such as the Company.

         Deterioration of the nation's infrastructure has drawn increasing
public attention and concern, and the emphasis in the highway industry is
shifting from construction of new roads and bridges to maintenance and
replacement of aging facilities. As the U.S. government, state and federal
agencies focus on decaying infrastructure and facilities, the need for better
techniques and materials to build longer-lasting roads and to repair existing
ones cost-effectively has developed. Congress authorized the Strategic Highway
Research Program (SHRP) as a coordinated national effort to meet the tough

                                       5


challenges facing the highway industry. SHRP was a five-year, $150 million
research program funded through state-apportioned federal highway aid funds. Its
research was tightly focused on the development of pragmatic products of
immediate use to the highway agencies. Using a wide range of advanced materials
characterization techniques that had not been applied to asphalt previously,
SHRP determined how asphalt material properties affect pavement performance. The
new performance graded (PG) specifications focus on the climate conditions of a
given location and the specific temperature band within which the PG asphalt
must work. The recommendation for the improved PG asphalt binder specifications
has been adopted by the Federal Highways Administration (FHWA) and many states.
Implementation of the new PG specifications by all states is expected. The
result of the more stringent SHRP performance grades in the western United
States is that most asphalt used on state and federal projects will need to be
modified with polymers or high performance asphalts, or both, to meet the
required specifications. The Company manufactures a broad range of performance
asphalt products meeting the SHRP specifications.

         Through its relationships with producers, refiners, suppliers,
transporters and users of asphalt, including state and federal governmental
departments, asphalt associations, consultants and private sector companies; as
well as its strategically located asphalt distribution terminals and PG asphalt
blending processes, the Company believes that it is well positioned to meet the
needs of the changing asphalt market. However, the Company competes with several
larger companies in the regional asphalt supply business. Competition in the
asphalt supply business is based primarily on price and quality. In general,
these competitors have significant financial, technical, managerial and
marketing resources and, both separately and combined, represent significant
competition for the Company in its markets.

         The asphalt industry is seasonal. Demand for asphalt decreases
significantly during the winter months when cold weather and precipitation
interferes with highway construction and repair. The Company purchases asphalt
from refiners and other suppliers in the winter months, when prices are lower,
stores the asphalt at its terminal facilities and manufactures and distributes
finished asphalt products during the peak spring and summer months. In addition,
the Company purchases asphalt throughout its peak months to resupply the
terminal facilities.

Crown Asphalt Distribution, L.L.C.

         Formation and Current Development Status. On July 2, 1998, Crown
Distribution was formed as a second joint venture between the Company and MCNIC.
The Company and MCNIC (sometimes referred to hereafter as the members) possess
sharing ratios ("sharing ratios") of 50.01% and 49.99%, respectively, in the
profits, losses and obligations of Crown Distribution. Accordingly, the Company
holds a majority and controlling interest in Crown Distribution and the accounts
and results of operations of Crown Distribution are included within the
Company's consolidated financial statements. On July 2, 1998, Crown Distribution
purchased the inventory and assets of PSAC, effective June 1, 1998 ("PSAC
Acquisition"). The purchased assets included asphalt supply and marketing
contracts, owned and leased equipment, personal property, fixtures, equipment
leases, real estate leases, technology licenses, other related agreements,

                                       6


certain intellectual property, products inventory, ownership interests in and to
asphalt distribution facilities in Utah, Colorado, Nevada and Arizona, and
certain processing rights at a refinery in Santa Maria, California. In addition,
MCNIC made loans to Crown Distribution for a portion of the PSAC Acquisition,
inventory purchases and its general working capital requirements.

         The Company manufactured and distributed 133,783 tons of asphalt
products in 2001 up from 100,930 tons of asphalt products in 2000. Success in
the asphalt manufacturing and distribution business depends on the ability to
purchase inventory of base asphalt, additives and chemicals to manufacture a
finished product. Typically the cost of this inventory is less expensive during
the winter months when supply is greater than demand. It is during these months
that the Company normally fills its storage tanks and contracts for the sale of
finished product to be delivered during the paving season, generally from April
through October. The cyclical nature of the purchasing and sale of product
creates the requirement for a large amount of working capital. Since 1999, the
Company has not had a working capital credit facility. During 2001, the Company
was able to purchase asphalt and other raw materials from certain suppliers
under terms not requiring a working capital credit facility. The terms were very
expensive to the Company and resulted in a higher cost of goods sold than would
have occurred had the Company had a conventional working capital credit
facility. The Company continues to be hindered in its purchases of some raw
materials because those purchases must be made from operating cash flow limiting
the flexibility in supply purchases. This inflexibility caused costs to be at
levels higher than desired.

         At the time of formation, the Company agreed to transfer and assign to
Crown Distribution, as a capital contribution, its 66.67% membership interest in
CAT, LLC. The Company was credited with a $1.5 million capital contribution to
Crown Distribution as a result of the assignment of the CAT, LLC membership
interests to Crown Distribution. Crown Distribution also assumed CAT, LLC's
payment obligations under a promissory note. The promissory note, assumed by the
Company, had an original principal balance of $1,282,070, with a balance as of
December 31, 2001, of $843,207. Crown Distribution is responsible for its 67.67%
of the promissory note payments. The remaining 33.33% ownership interest in CAT,
LLC is owned by Foreland. The accounts and results of operations of CAT, LLC are
therefore included within the consolidated financial statements of the Company
with a provision for minority interest owned by Foreland.. See Item 1. Business
- Cowboy Asphalt Terminal, L.L.C. below for further information regarding CAT,
LLC.

         MCNIC originally contributed the amount of $100 to the capital of Crown
Distribution. MCNIC also made a capital contribution in the amount of $6,000,000
as a preferential contribution (the "Preferential Capital Contribution"). The
Preferential Capital Contribution, together with an additional loan from MCNIC,
was used by Crown Distribution to acquire the assets of PSAC and pay related
closing and other acquisition costs. MCNIC made an additional capital

                                       7


contribution in the amount of $1.5 million when the Company contributed its
interest in CAT, LLC to Crown Distribution that Crown Distribution immediately
used to reduce the balance of the loan to MCNIC.

         Management Of Crown Distribution. Crown Distribution is governed by a
management committee consisting of three managers. The Company is entitled to
appoint two managers and MCNIC is entitled to appoint one manager. Management
decisions are generally made by the management committee. Generally, the
management committee may act through majority vote. The Crown Distribution
Operating Agreement, however, requires that certain decisions ("Major
Decisions") be undertaken by the unanimous vote of the committee members. Capco
is the operator of Crown Distribution.

         Loans. MCNIC, pursuant to its rights granted under the Crown
Distribution Operating Agreement, elected to loan Crown Distribution amounts to
cover its working capital requirements in lieu of it obtaining a line of credit
from an third party financial institution. As of December 31, 2001, MCNIC had
loaned Crown Distribution approximately $14,935,222.

         On March 27, 2000, MCNIC delivered to the Company a notice of default
demanding payment of the outstanding principal balance of the amounts loaned to
Crown Distribution plus all interest accrued thereon. On June 20, 2000, MCNIC
filed a Complaint in the Third Judicial District Court, Salt Lake County, Utah,
against Crown Distribution. The action sought to foreclose on a mortgage and
security interest claimed by MCNIC in and to the real and personal property of
Crown Distribution. See Item 3. Legal Proceedings.

         The Company and Crown Distribution acted to defend against MCNIC's
actions. On July 25, 2000, the Company filed suit in the United States District
Court for the state of Utah, Central Division, against MCNIC, MCN and certain
officers of MCN. In its Complaint (the "Crown Complaint"), the Company alleged
claims against the defendants under a wide variety of causes of action. An
Answer and Counterclaim to the MCNIC Complaint was filed by the Company on
August 1, 2000, and named additional counterclaim defendants, MCN Energy Group,
Inc. ("MCN") and certain officers of MCN and MCNIC. The Answer and Counterclaims
substantially denied all of the allegations set forth in the MCNIC Complaint and
asserted defenses, claims and counterclaims. The Answer and Counterclaims
further argued that certain of MCNIC's allegations were lacking in either legal
or factual basis.

         MCNIC, MCN and the Company agreed to submit the Complaint, the Crown
Complaint and the Answer and Counterclaim to binding arbitration. The
arbitration concluded in August 2001. On November 5, 2001, the Company received
the decision of the arbitrator (the "Arbitrator") in the dispute between the
Company and MCNIC in which it was held that the loans made by MCNIC to Crown
Distribution are currently due and payable along with accrued interest ("Damage
Award"). On February 07, 2002, the Third Judicial Court, Salt Lake County, Utah
confirmed the Damage Award and entered a judgment in favor of MCNIC. The amount
of the Damage Award judgment as of March 29, 2002, including accrued interest is
$20,266,822.71, and continues to accrue interest daily of $5,102.84. As is

                                       8


discussed elsewhere within this Report, if the Company exercises the option (the
"Option") given it under the Settlement Agreement to purchase all of MCNIC's
interests in, or relating to, Crown Distribution, the amount owing under the
Damage Award will be discharged. See Item 3. Legal Proceedings.

         Distributions: Allocations Of Profits and Losses. Until such time as
MCNIC has received the return of its Preferential Capital Contribution and a 15%
internal rate of return on its investment in Crown Distribution, Crown
Distribution is obligated to distribute to MCNIC 50% of the net cash flow from
operations. The remaining cash flow balance is distributed roughly 50% to MCNIC
and 50% to the Company (in accordance with their respective sharing ratios).
During 2001, no distributions were made. In the event of liquidation, MCNIC
would receive 100% of any and all amounts available for distribution up to its
outstanding Preferential Capital Contribution balance and remaining amounts
would be distributed in proportion to the member's capital account balances.
Profits and losses are generally allocated in accordance with the members'
respective sharing ratios. However, after profits are allocated to offset any
previous allocations of losses made to members, in the event of a complete
liquidation of Crown Distribution, profits will be allocated 100% to MCNIC until
its Preferential Capital Contribution and the 15% rate of return has been
satisfied.

         Management Agreement. Pursuant to an Operating and Management Agreement
(the "Management Agreement"), Capco is the operator of Crown Distribution and
manages and conducts its business including the negotiation and execution of
contracts, the buying and selling of asphalt, and the paying of expenses. As
compensation for the services rendered under the Management Agreement, the
Company receives: (i) a monthly fee of $5,000; (ii) the payment of all
out-of-pocket expenses incurred through the performance of its duties; (iii) the
reimbursement of the reasonable salaries, wages, overtime and other similar
compensation paid to employees of the Company in relation to their management
services under the Management Agreement; and (iv) a monthly overhead charge of
$10,000.

         The term of the Management Agreement is five years, which term will be
automatically extended for unlimited successive one-year periods unless either
party furnishes the other with written notice at least 90 days prior to the
expiration of any such initial or extended period. During the initial term of
the Management Agreement, the Company can be removed only for good cause by the
affirmative vote of the management committee. The Management Agreement also
contains provisions allowing the replacement of the Company as the operator,
after the initial five-year term on economic grounds. Such a decision would
require the majority vote of the management committee of Crown Distribution. Two
of the members of the management committee are nominees of the Company.

         The Company and third parties store and throughput asphalt through
excess capacity at the terminal facilities for an industry standard fee.

                                       9


Cowboy Asphalt Terminal, L.L.C.

         Formation and Acquisition of Assets. CAT, LLC is a joint venture
between the Company and Foreland. Foreland is engaged in the asphalt roofing
products business. On June 16, 1998, CAT, LLC was formed to acquire an asphalt
terminal and related refinery assets and real property located in Woods Cross,
Utah (the "Cowboy Terminal Assets"). The real property acquired by CAT, LLC as
part of the Cowboy Terminal Assets is referred to hereinafter as the "Cowboy
Terminal Property".

         On September 11, 1998, CAT, LLC, Capco, Foreland and Refinery
Technologies, Inc., a Utah corporation ("Refinery Technologies"), entered into
an Assignment and Agreement (the "Assignment Agreement") under which Refinery
Technologies assigned all of its ownership rights in and to the Cowboy Terminal
Assets purchase contract to CAT, LLC. In turn, CAT, LLC agreed to assume all of
the obligations under the real property purchase contract, and issued a
promissory note in connection with the purchase in the amount of $1,067,111 to
the former owner.

         On January 9, 1999, CAT, LLC purchased the Cowboy Terminal Assets for
$1,477,070 (net of $496,441 of deposits paid in 1998). CAT, LLC paid $195,000 in
cash at closing and executed and delivered a promissory note in the amount of
$1,282,070. This promissory note is payable in 84 equal monthly installments of
$20,627 beginning on February 1, 1999, and ending on January 1, 2006. The note
bears interest at the rate of 9% and is secured by a deed of trust encumbering
the Cowboy Terminal Property.

         The Company and Foreland initially owned sharing ratios ("sharing
ratios") of 66.67% and 33.33%, respectively, in the profits, losses and
obligations of CAT, LLC. However, the Company has assigned its sharing ratios
and ownership interests in CAT, LLC to Crown Distribution. In connection with
the transfer of the 66.67% interest in CAT, LLC to Crown Distribution, Crown
Distribution assumed payment obligations under this promissory note. See Item 1.
Business - Crown Asphalt Distribution, L.L.C.

         The Cowboy Terminal Property has been divided into portions dedicated:
(i) to the exclusive uses of the Company for its asphalt paving products
business and; (ii) to the exclusive uses of Foreland for its asphalt roofing
products business. Revenues or profits generated by such exclusive uses will
belong to the Company or Foreland, as the case may be, and the other party will
have no right to participate in the revenues, profits or income generated by the
business of the other with respect to such exclusive uses. Further, the use of
the Cowboy Terminal Property by the Company and by Foreland is free of charge or
other cost above the parties' respective operating costs.

         The CAT, LLC Operating Agreement obligates both the Company and
Foreland to make additional capital contributions equal to one-half of any
additional amounts needed for: (i) CAT, LLC to fulfill its obligations, not to
exceed $650,000, under any corrective action plan that may be accepted by CAT,
LLC and the Utah Department of Environmental Quality with respect to certain
environmental conditions at the Cowboy Terminal Property; and (ii) legal costs

                                       10


incurred in the purchase or related to the environmental matters in (i) of this
paragraph. The CAT, LLC Operating Agreement also obligates Crown Distribution
and Foreland to make additional capital contributions, in proportion to their
ownership percentages, in order to fund any additional amounts required for CAT,
LLC to fulfill its obligations under the purchase contract for the Cowboy
Terminal Assets, for environmental management and containment costs, expenses
for operations, or the construction of certain approved capital improvements to
the Cowboy Terminal Property. None of the foregoing additional contributions
will result in an increase in the number of units or percentage interests held
by the Company or Foreland.

         CAT, LLC has title to the Cowboy Terminal Property and the Company has
the exclusive right to use portions thereof for its asphalt terminal operations.
Refinery Technologies did, however, retain certain contract rights with respect
to the Cowboy Terminal Assets, certain rights to receive payments upon any
liquidation of CAT, LLC and a right of first refusal to purchase the Cowboy
Terminal Property or membership interests in CAT, LLC under certain conditions.

         Management of Cowboy Asphalt Terminal, LLC. CAT, LLC is operated by
Capco. The operator generally has authority to conduct the day-to-day business
and affairs of CAT, LLC. Certain matters must be approved by members holding 75%
or more of the outstanding units of CAT, LLC. The Company is not compensated for
its services as operator.

Crown Asphalt Ridge, L.L.C.

         Formation and Current Development Status. Effective August 1, 1997, the
Company jointly formed Crown Ridge with MCNIC to construct and operate an oil
sand processing facility for the production of premium asphalt oil at Asphalt
Ridge in Uintah County, Utah.

         The Facility constructed by Crown Ridge is located on a portion of the
Oil Sand Resources known as the "A" tract, which is believed to contain in
excess of 18 million barrels of surface minable reserves with an average oil
saturation of 11% by weight. There is a partially opened pit on this tract that
has been mined since the 1940's for native asphalt material for road surfaces.

         Under the Crown Ridge Operating Agreement, MCNIC initially funded 75%
and the Company 25% of the amounts required by Crown Ridge to construct the
Facility. The Company was initially required to contribute: (i) $500,000 of oil
sand leases and technology; and (ii) the obligation to lease certain mining
equipment for the Facility up to $3,500,000 in value. Both MCNIC and the Company
made additional contributions as were required pursuant to the contract for the
construction of the Facility and as otherwise unanimously agreed to by the
Company and MCNIC. As of December 31, 2001, the Company had made cash
contributions of approximately $5,663,985 to Crown Ridge and has invested a
total of approximately $6,904,086 in the development of Crown Ridge, which
includes costs incurred prior to the joint venture with MCNIC.

                                       11


         Because operations at Crown Ridge did not yet require it, the Company
did not contribute as part of its capital contribution, the leased mining
equipment contemplated when the entity was formed. To replace the foregoing
obligation to lease certain mining equipment as its required capital
contribution, on July 20, 1999, the Company's CAC subsidiary, at the demand of
MCNIC, executed a promissory note in the amount of $2,991,868 (the "CAC Loan"),
bearing interest at the prime rate plus 1% per annum, adjusted monthly, and
providing for interest only payments of $20,757 per month through July 20, 2004.
On August 20, 2001, CAC and MCNIC agreed that the Facility would not be able to
operate commercially and the interest only period was extended under the CAC
Loan and no principal payments were due until July 20, 2004. The CAC Loan was
secured by that portion of CAC's sharing ratio in Crown Ridge directly
attributable to the proceeds of the loan. The gross proceeds of the CAC Loan
($2,991,868.66) were treated as a capital contribution by CAC to Crown Ridge. As
a result of the execution of the Settlement Agreement, the Company's obligations
under the CAC Loan have been discharged.

         During the start-up of the Facility mechanical and process difficulties
were experienced that affected production economics. Extensive research and
engineering to develop a solution to these problems was conducted and tested in
a pilot study at the Facility during 2000. MCNIC, as the majority owner of Crown
Ridge, has solely managed the operation of the pilot plant and study. In order
for the Facility to achieve commercial production, significant capital
investment in the Facility will be required. The Company does not now have, or
expect to have in the near future, the financial wherewithal to contribute its
pro rata share of the capital investment.

         The Company has previously impaired the value of its Crown Ridge
interest in its Consolidated Financial Statement for the year ending December
31, 2000. On March 8, 2002, the Company assigned its interest in Crown Ridge to
MCNIC pursuant to the Settlement Agreement in return for: (i) the granting to
CAC of a one percent (1%) non-cost bearing overriding royalty interest in the
"A" tract at Asphalt Ridge; (ii) the assignment to CAC of a three percent (3%)
non-cost bearing overriding royalty interest in Crown Ridge's other properties
at Asphalt Ridge; (iii) the elimination of the CAC Loan; and (iv) the payment by
MCNIC of a judgment against CAC by Morrison Knudsen (the "MK Judgment") which
arose out of the construction of the Facility, and the indemnification of the
Company against the MK judgment. Given the: (i) extreme financial and legal
pressures confronting the Company, and Crown Ridge specifically; and (ii)
continuing technical difficulties experienced at Crown Ridge, Management of the
Company believes that its actions with regard to Crown Ridge are in its best
interests. See Item 3 Legal Proceedings.

Environment

         The Company and its subsidiaries are subject to federal, state and
local requirements regulating the discharge of materials into the environment,
the handling and disposal of solid and hazardous wastes, and protection of

                                       12


health and the environment generally (collectively "Environmental Laws").
Governmental authorities have the power to require compliance with these
Environmental Laws, and violators may be subject to civil or criminal penalties,
injunctions or both. Third parties may also have the right to sue for damages
and/or enforce compliance and to require remediation for contamination.

         The Company and its subsidiaries are also subject to Environmental Laws
that impose liability for costs of cleaning up contamination resulting from past
spills, disposal and other releases of substances. In particular, an entity may
be subject to liability under the Federal Comprehensive Environmental Response,
Compensation and Liability Act and similar state laws that impose liability -
without a showing of fault, negligence or regulatory violations - for the
generation, transportation or disposal of hazardous substances that have caused
or may cause environmental contamination. In addition, an entity could be liable
for cleanup of property it owns or operates even if it did not contribute to
contamination of such property.

         The Company expects that it may be required to expend funds to comply
with federal, state and local provisions and orders which relate to the
environment. Based upon information available to the Company at this time, the
Company believes that compliance with such provisions will not have a material
effect on the capital expenditures, earnings and competitive position of the
Company.

Subsidiaries of the Company

         Crown Asphalt Corporation, a Utah corporation which is a wholly owned
subsidiary of the Company, was organized October 24, 1985, and was acquired by
the Company on September 30, 1992. Crown Asphalt Corporation owns an overriding
royalty interest in the properties of Crown Ridge. See Item 1. Crown Asphalt
Ridge, L.L.C.

         Capco is a wholly owned subsidiary of the Company that was formed in
1991. Until 1998, Capco was a dormant entity. The Company activated Capco for
the purpose of conducting an asphalt marketing and distribution business. Capco
is a member of and holds 50.01% of the membership interests in Crown
Distribution and currently owns the Rawlins Asphalt Terminal.

         On July 2, 1998, Crown Distribution was formed as a second joint
venture between the Company and MCNIC. Crown Distribution is owned 50.01% by the
Company and 49.99% by MCNIC. Crown Distribution was formed to acquire the
inventory and assets of PSAC. Crown Distribution is a member of and holds 66.67%
of the membership interests in CAT, LLC. The Company includes within its
consolidated financial statements the accounts and results of operations of both
Crown Distribution and CAT, LLC.

                                       13


Employees

         As of April 1, 2001, the Company had 44 full and part-time employees.
None of the Company's employees are represented by a union or other collective
bargaining group. Management believes that its relations with its employees are
good.

Segments

         The Company considers its principal business to be within one industry
segment. For information regarding the breakdown of revenues and operating
results for the Company and its operational units, see Note 17 to the
Consolidated Financial Statements of Crown Energy Corporation.

ITEM 2.  PROPERTIES

         The Company conducts its business operations at 215 South State, Suite
650, Salt Lake City, Utah, where it has approximately 10,284 square feet of
office space under lease until July 31, 2001. On October 30, 2000, the Company
notified the landlord of the lease that it would exercise its option under the
lease to terminate the lease effective July 31, 2001, and is currently leasing
the space on a month-to-month basis. The Company has an obligation to pay the
landlord the unamortized cost of the tenant improvements and commissions as of
the July 31, 2001, termination date. On November 17, 2000, the Company purchased
a building in Woods Cross, Utah adjacent to the Cowboy Terminal Property
executing a promissory note of $264,750.00 payable over 120 payments for the
purchase price. The Company plans to relocate its offices to this building, and
management of the Company believes that building will be sufficient for its
needs and believes that it will be able to obtain suitable other space in the
Salt Lake City area in the alternative.

         Crown Distribution owns asphalt distribution facilities located in
Utah, Colorado, Nevada and Arizona. These properties are used by the Company to
store, process, blend, manufacture and sell finished asphalt products in its
western United States target market. All of Crown Distribution's assets are
encumbered by the Damage Award judgment and security interest of MCNIC. See
Item 1. Business - Crown Asphalt Distribution, L.L.C. and Item 3. Legal
Proceedings.

         The Company, through its subsidiary Capco, owns the Rawlins Asphalt
Terminal. These properties are used to store, process, blend, manufacture and
sell finished asphalt products. All of the Rawlins Asphalt Terminal assets are
encumbered by the lien and security interest of Community First National Bank,
which advanced the purchase price for such assets.

                                       14


         CAT, LLC's asphalt distribution and storage facility is located in
Woods Cross, Utah, just north of Salt Lake City. CAT, LLC owns all of the assets
and underlying real property of the Cowboy Terminal Property, which is
encumbered by a Deed of Trust in favor of the seller.

ITEM 3.  LEGAL PROCEEDINGS

         On May 21, 1998, Road Runner Oil, Inc. ("Road Runner") and Gavilan
Petroleum, Inc. ("Gavilan") filed an action in the Third Judicial District
Court, Salt Lake County, State of Utah, as Civil #98-0905064 against the Company
and its President. The action relates to the purchase by Road Runner of 100% of
the stock of Gavilan in 1997, and generally seeks to: (i) obtain corporate
records of Gavilan in the Company's possession relating to the amount of oil and
gas royalties potentially owed to third parties prior to the sale of Gavilan
Stock to Roadrunner, and (ii) to determine the amount of royalties owed. The
action further alleges, on behalf of Gavilan, claims of breach of fiduciary
duty, professional negligence and mismanagement against the Company's President
for alleged mismanagement of Gavilan's affairs. The Plaintiffs seek injunctive
relief requiring the tendering by the Company of the referenced records and such
damages as may be proven at trial. The Company believes that the Plaintiff's
claims are groundless and that it is entitled to payment of the $75,000, plus
accrued interest, still owed by Road Runner as part of the purchase price for
Gavilan. In addition, since the action was filed, the Company has tendered the
corporate records to the Plaintiffs. On March 8, 2000, the Company filed an
answer denying liability and filed a counterclaim against Road Runner and
Gavilan for breach of contract and declaratory judgment. The Company is not
certain as to whether or not the outstanding balance under the promissory note
is collectible by the Company. No evaluation presently can be made as to the
final outcome of this case or the likelihood or range of potential loss or
recovery, in any.

         On July 12, 1999, Morrison Knudsen Corporation ("MK") filed a Complaint
in the Eighth Judicial District Court, Uintah County, State of Utah, alleging
that CAC had breached an agreement whereby MK would provide certain mining
services for CAC at Crown Ridge's Facility in Uintah County, Utah (the
"Project"). Judgment in favor of MK was entered on January 30, 2001, in the
principal amount of $303,873.39, $49,062.33 of pre-judgment interest and
$2,033.14 of costs, which totals $354,968.86. The Settlement Agreement obligates
MCNIC to pay the MK Judgment and indemnify the Company from any associated cost,
and the case has been subsequently dismissed.

         In late July and August, 2001, the Company participated in a binding
arbitration proceeding (the "Arbitration") in Salt Lake City, Utah against
MCNIC, its related entities and certain of their officers. The Arbitration
addressed all claims previously asserted between the parties either in the Third
Judicial District Court of Salt Lake County in a proceeding entitled MCNIC
Pipeline & Processing Company v. Crown Asphalt Distribution Civil No. 00904867
(the "State Action") and the proceeding filed in the United States District
Court for the District of Utah Central Division entitled Crown Energy
Corporation, et al. v. MCN Energy Group, Inc. et al., Civil No. 2CV-0583ST (the
"Federal Action"). In summary, in the State Action, MCNIC alleged that funds

                                       15


previously advanced by it to Crown Distribution in an amount in excess of $14
million, plus interest, were immediately due and payable. MCNIC also sought the
appointment of a receiver for Crown Distribution's assets and sought to
foreclose on security interests in the assets of Crown Distribution.

         In contrast, the Company asserted that the funds previously advanced to
Crown Distribution by MCNIC were part of a revolving credit facility which was
not due and payable at that time and from which Crown Distribution should be
able to make additional draws. Further, the Company sought recovery against
MCNIC, its related entities and certain of its officers under other causes of
action, including breach of fiduciary duties, economic duress, breach of implied
covenants of good faith and fair dealing, breach of contracts and intentional
interference with business relations.

         On October 31, 2001, the Arbitrator issued a damage award (the "Damage
Award") in which he held that MCNIC's loans were due and payable with interest
accruing on such loans from 8% to 18%, depending upon the particular loan
involved. The decision also failed to find for the Company on its claims against
MCNIC, its related entities and officers. The Damage Award was subsequently
confirmed by the Third Judicial District Court of Salt Lake County, state of
Utah on February 7, 2002. The amount of the Damage Award as of March 29, 2002,
is $20,266,822.71, with interest accruing daily in the amount of $5,102.84.

         In addition, the Arbitrator awarded $2,609,518.69 in fees and costs
(the "Fee Award") to MCNIC against the Company and its related entities on a
joint and several basis. The Fee Award has yet to be confirmed by the
appropriate Utah state court and proceedings regarding it have been stayed as
further explained below.

         On March 8, 2002, the Company and MCNIC, its related entities and
certain of its officers executed the Settlement Agreement. Pursuant to the
Settlement Agreement, the Company transferred all of its interests in Crown
Ridge and the leases relating to the Asphalt Ridge properties to MCNIC. In
addition, the Company and its officers agreed not to compete with Crown Ridge in
the Western United States and Western Canada in any way with regard to tar sands
leasing, mining, extraction or processing for a period of three years. However,
the Settlement Agreement provides that the Company may continue to conduct its
present business of buying, storing, blending and selling asphalt.

         In exchange for the assignment of the Crown Ridge interest, the Company
received (i) MCNIC's commitment to pay the MK Judgment and its indemnification
of the Company from the MK Judgment, (ii) the assignment from Crown Ridge of a
1% non-cost bearing, overriding royalty interest in the sales proceeds received
by Crown Ridge or its successors and assigns from any products produced on the
assigned leases of "Tract A" at Asphalt Ridge and a 3% non-cost bearing,
overriding royalty interest in proceeds received by Crown Ridge or its
successors and assigns from any other lands which are currently leased by Crown
Ridge or the Company, and (iii) the mutual release between the parties of any
known or unknown claims between them relating to Crown Ridge, including the
obligation of the Company to pay the CAC Loan.

                                       16


         Pursuant to the Settlement Agreement, the Company also acquired an
option to purchase all of MCNIC's rights, title and interests in, or relating
to, Crown Distribution (including its right to receive the Damage Award and the
Fee Award) for an amount equal to $5,500,000 (the "Purchase Price"). The
Settlement Agreement provides that the Purchase Price shall be paid through the
payment of $200,000 at execution with the balance due upon the closing of the
Option (if such closing occurs on or before April 30, 2002). After April 30,
2002, the Company shall have the right to extend the Option until September 30,
2002, by making an additional $100,000 payment for each 30 days by which the
Option is extended. If the Company closes under the Option, then all payments
made to MCNIC shall be credited against the Purchase Price. If, however, the
Company does not exercise the Option, the initial $200,000 payment shall be
credited against the Company's ultimate liability under the Fee Award.

         Promptly following the execution of the Settlement Agreement, the
Company and MCNIC stayed all pending litigation relating to the Arbitration or
any enforcement of its conclusion issued as a result of it. The Settlement
Agreement provides that if the Company does not exercise the Option, MCNIC may
execute on the Damage Award and that the parties may either move to confirm or
appeal, as the case may be, the Fee Award.

         Management of the Company believes that under the severe legal and
financial constraints facing the Company as a result of the Arbitration's
outcome, the negotiation and execution of the Settlement Agreement were in the
best interests of the Company and its shareholders. Management of the Company is
presently taking actions intended to permit it to exercise the Option but cannot
assure that it will be successful in obtaining the requisite financing on terms
which are acceptable to the Company. Further, the Company cannot describe what
form future financing might take.


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

         No matters were submitted to the Company's shareholders for vote during
the fourth quarter of fiscal year 2001.


ITEM 4A. EXECUTIVE OFFICERS OF THE COMPANY

         The executive officers and directors of the Company, their ages and
their positions are set forth below:

                NAME            AGE                     POSITION
                ----            ---                     --------
             Jay Mealey          45    Chairman of the Board of Directors, Chief
                                             Executive Officer, President,
                                                       Treasurer
         Stephen J. Burton       56                    Secretary
         Andrew W. Buffmire      55                     Director

                                       17


         Jay Mealey has served as President and Chief Operating Officer and as a
director of the Company since 1991. Mr. Mealey was appointed as Chief Executive
Officer in April 1999, treasurer in October 2000, and will serve as Chief
Executive Officer, President and Treasurer and as a director, until a new
officer and director, respectively, are appointed or elected and qualified. Mr.
Mealey has been actively involved in the oil and gas exploration and production
business since 1978. Prior to employment with the Company, Mr. Mealey served as
Vice President of Ambra Oil and Gas Company and prior to that worked for Belco
Petroleum Corporation and Conoco, Inc. in their exploration divisions. Mr.
Mealey is responsible for managing the day-to-day operations of the Company.

         James A. Middleton has served as a director since February 1996 and
served as Chief Executive Officer from December 1996 through April 16, 1999. As
of March 29, 2002, Mr. Middleton resigned as a director for personal reasons.

         Stephen J. Burton was elected Secretary in October 2000. Mr. Burton has
held various accounting positions with the Company since 1989. He is currently
responsible for the Company's Human Resources Department. Mr. Burton graduated
from Utah State University in 1986.

         Andrew W. Buffmire is the Vice President Business Development for
publicly traded Ubiquitel, Inc., a wireless telecommunications company
headquartered in Conshohocken, Pennsylvania. Prior to joining Ubiquitel,
Buffmire was a Director in the business development group at Sprint PCS, a
national wireless telecommunications service provider from October 1997 until
May 2001. Before joining Sprint PCS, Buffmire was an attorney in private legal
practice in Salt Lake City, Utah for 16 years, with the exception of two years
(1985-1987), when he was the founder, general counsel and registered principal
of an NASD-registered investment-banking firm.

                                    PART II.

ITEM 5.  MARKET PRICE FOR THE COMPANY'S COMMON EQUITY AND RELATED
         STOCKHOLDER MATTERS

         The Company's Common Stock has been traded in the over-the-counter
market since 1980. The common stock is currently listed on the NASD OTC Bulletin
Board under the symbol CROE. At the present time, only the common stock is
publicly traded. The following table sets forth the range of high and low bid
quotations, as adjusted for stock splits, of the Company's common stock as
reported by the National Quotation Bureau for each full quarter during the two
most recent fiscal years. The table represents prices between dealers, and does
not include retail markups, markdowns or commissions, and may not represent
actual transactions:

                                       18


         CALENDAR QUARTER ENDED                  HIGH BID       LOW BID
         ----------------------                  --------       -------
         March 31, 2001                            .02            .015
         June 30, 2001                             .125           .035
         September 30, 2001                        .075           .06
         December 31, 2001                         .085           .02

         March 31, 2000                           .0625          .0625
         June 30, 2000                             .468           .017
         September 30, 2000                        .187           .125
         December 31, 2000                         .125           .06

         As of March 31, 2002, the high bid and low offer quotations reported by
the National Quotation Bureau were $.04 and $.011, respectively. On April 1,
2002, approximately739 shareholders of record held the Company's common stock.
The Company declared and paid no dividends in 2001.

         The Company has not paid any dividends or made any other distributions
on its common shares. It is the present policy of the Board of Directors of the
Company to retain any earnings for use in the business, and therefore, the
Company does not anticipate paying any cash dividends on its common stock in the
foreseeable future. The terms of the Company's Series A Preferred Stock prohibit
the payment of dividends on common stock at any time that dividends on the
Series A Preferred Stock are due yet unpaid.

ITEM 6.  SELECTED FINANCIAL DATA

         The financial data included in the following table has been derived
from the financial statements for the periods indicated. The financial
statements as of and for the year ended December 31, 1997, were audited by
Pritchett, Siler & Hardy, P.C., independent public accountants. The financial
statements as of and for the year ended December 31, 1998 and December 31, 1999,
were audited by Deloitte & Touche, LLP, independent public accountants. The
financial statements as of and for the year ended December 31, 2000, and
December 31, 2001, were audited by Tanner + Co., independent public accountants.
The following financial data should be read in conjunction with the financial
statements and related notes and with management's discussion and analysis of
financial conditions and results of operations included elsewhere herein.

                                       19



                                                                  Year Ended December 31
                                                                  -----------------------
                                                              (In thousands except per share)

                                             2001            2000           1999          1998           1997
                                             ----            ----           ----          ----           ----
                                                                                         
Net Revenues                                  $27,033         $22,787        $35,519      $23,836             $87
Income (Loss) from
  Continuing Operations                       ($6,488)       ($18,361)       ($3,054)       ($498)        ($1,153)
Income (Loss) Per Share
  From Continuing Operations                   ($0.51)         ($1.39)        ($0.26)      ($0.07)         ($0.11)
Total Assets                                  $15,717         $17,052        $33,114      $23,571          $6,610
Total Long-Term Obligations                   $11,130         $11,337        $11,333       $4,326           $0.00
Redeemable Preferred Stock                     $4,953          $4,896         $4,840       $4,783          $4,726
Cash Dividends Per Common Share
                                                $0.00           $0.00          $0.00        $0.00           $0.00
Common Stockholders' Equity                  ($27,994)       ($21,050)       ($2,276)        $767          $1,749


         The foregoing selected financial data is presented on a historical
basis and may not be comparable from period to period due to changes in the
Company's operations.

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

         The following discussion and analysis of the Company's financial
condition, results of operations and related matters includes a number of
forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933 and Section 21E of the Securities Exchange Act of 1934.
Forward-looking statements include, by way of illustration and not limitation,
statements containing the words "anticipates," "believes," "expects," "intends,"
"future" and words of similar import which express, either directly or by
implication, management's beliefs, expectations or intentions regarding the
Company's future performance or future events or trends which may affect the
Company or its results of operations.

         Forward-looking statements are subject to known and unknown risks,
uncertainties and other factors, including but not limited to changes in
economic conditions generally or with respect to the Company's asphalt products
market in particular, new or increased governmental regulation, increased
competition, shortages in labor or materials, delays or other difficulties in
shipping or transporting the Company's products, risks related to the financing
of the Company's operations (including the risk of loss of certain operating
assets serving as collateral to secure such financing), and other similar risks
inherent in the Company's operations or in business operations generally. Any
such risks or uncertainties, either alone or in combination with other factors,
may cause the actual results, performance or achievements of the Company to

                                       20


differ materially from its anticipated future results, performance or
achievements (which may be expressed or implied by such forward looking
statements). Consequently, the following management's discussion and analysis,
including all forward-looking statements contained therein, are qualified and
limited by the foregoing cautionary factors. Interested persons are advised to
consider all forward-looking statements within the context of such cautionary
factors.

Liquidity and Capital Resources

         At December 31, 2001, the Company had cash and other current assets of
$5,502,842 as compared to cash and other current assets of $6,761,595 at
December 31, 2000. The decrease of $1,258,753 was generally due to a reduction
in year end asphalt inventory levels. The Company's wholly owned subsidiary,
Capco, is the majority owner of Crown Distribution, and also conducts asphalt
distribution independent of Crown Distribution. Together Capco and Crown
Distribution accounted for most of the companies cash and other current assets.
As of December 31, 2001, Capco and Crown Distribution had cash and other current
assets of approximately $5,343,836, consisting primarily of $2,536,048 in cash,
$1,358,022 in inventory and $1,363,883 in accounts receivable, excluding related
party balances. The Company's business is capital intensive and requires a
working capital credit facility to operate efficiently. The Company has not had
such a credit facility since 1999, which has resulted in lowered profitability.
Until 1999, MCNIC provided loans to Crown Distribution for inventory purchases
and general working capital requirements. As of December 31, 2001, those loans
had a principal balance of $14,935,222. The Company plans to diminish part of
its working capital constraints by structuring favorable supply arrangements
with its suppliers in 2002.

         On March 27, 2000, MCNIC delivered to the Company a notice of default
demanding payment of the outstanding principal balance of the amounts loaned to
Crown Distribution plus all interest accrued thereon. On June 20, 2000, MCNIC
filed a Complaint in the Third Judicial District Court, Salt Lake County, Utah,
against Crown Distribution. The action sought to foreclose on a mortgage and
security interest claimed by MCNIC in and to the real and personal property of
Crown Distribution. See Item 3. Legal Proceedings.

         The Company and Crown Distribution acted to defend against MCNIC's
actions. On July 25, 2000, the Company filed suit in the United States District
Court for the state of Utah, Central Division, against MCNIC, MCN and certain
officers of MCN. In its Complaint (the "Crown Complaint"), the Company alleged
claims against the defendants under a wide variety of causes of action. An
Answer and Counterclaim to the MCNIC Complaint were filed by the Company on
August 1, 2000, and named additional counterclaim defendants, MCN Energy Group,
Inc. ("MCN") and certain officers of MCN and MCNIC. The Answer and Counterclaims
substantially denied all of the allegations set forth in the MCNIC Complaint and
asserted defenses, claims and counterclaims. The Answer and Counterclaims
further argued that certain of MCNIC's allegations were lacking in either legal
or factual basis.

                                       21


         MCNIC, MCN and the Company agreed to submit the Complaint, the Crown
Complaint and the Answer and Counterclaim to binding arbitration. The
arbitration concluded in August 2001. On November 5, 2001, the Company received
a decision of the Arbitrator in the dispute between the Company and MCNIC where
it was ruled that the loans made by MCNIC to Crown Distribution are currently
due and payable along with accrued interest ("Damage Award"). On February 07,
2002, the Third Judicial Court, Salt Lake County, Utah confirmed the Damage
Award and entered a judgment in favor of MCNIC

         On February 05, 2002, the Company received a final decision of the
Arbitrator awarding legal fees and costs incurred in the dispute between MCNIC
and the Company to MCNIC in the amount of $2,609,519 (the "Fee Award"). The Fee
Award was entered jointly and severally against Crown Distribution, Crown,
Capco, CAC, and Crown Ridge.

         Crown Distribution also owed MCNIC an additional $5,325,723 at December
31, 2001, with respect to the Preferential Capital Contribution that funded
Crown Distribution's acquisition of the assets of PSAC. See Item 1. Business -
Crown Asphalt Distribution, L.L.C. The Preferential Capital Contribution
requires payment solely from 50% of the cash flow from Crown Distribution's
operations until repayment of the face amount plus a 15% rate of return.

         On March 8, 2002, the Company and MCNIC entered into an agreement
("Settlement Agreement") in which the execution of the Damage Award judgment and
the proceedings to confirm the Fee Award in the Third Judicial Court, Salt Lake
County, Utah were both stayed. The terms of the Settlement Agreement also
provide that the Company will have the option to purchase all of MCNIC's
interest in Crown Distribution by the payment of certain amounts on or before
September 30, 2002, and that the stay of the execution of the Damage Award
judgment and the proceeding relating to the Fee Award will continue as long as
the option to purchase remains valid. Upon execution of the option to purchase
and closing by the Company, both MCNIC and the Company will mutually release the
other party from and against all claims, obligations and liabilities (including
the Damage Award, Fee Award and Preferential Capital Contribution). See Item 3.
Legal Proceedings. The Company will be required to raise substantial additional
capital to exercise the option to purchase MCNIC's interest in Crown
Distribution. This may require the Company to sell all or part of its assets to
finance the capital requirements. There is no assurance that the Company will be
able to raise the necessary capital or that the Company will be able to complete
the purchase of MCNIC's interest. This could result in the foreclosure by MCNIC
of substantially all of the assets of Crown Distribution. Although the Company
would vigorously defend against confirmation of the Fee Award against Crown,
Capco and CAC, there can be no assurance that the Company would prevail due to
the inherent risks of litigation. If MCNIC were to prevail and receive a joint
and several judgment for the Fee Award, substantially all of the remaining
assets of the Company would be at risk of loss to satisfy such a judgment. This
would place the Company at serious risk of insolvency and interested parties are
encouraged to note the significant risk of complete loss.

                                       22


         The Company remains open to other asphalt related business
opportunities to complement its existing asphalt distribution capabilities.
There can be no assurance that the Company can obtain additional capital
financing required to finance such transactions on acceptable terms and
conditions.

         The Company has a portion of its accounts receivable subject to the
risks and uncertainties of litigation (see Item 3. Legal Proceedings) and
subject to related collection risks. The Company is seeking other ways to
finance its working capital requirements, but there can be no assurance that
such working capital financing can be secured by the Company. In the event that
the Company is unable to collect its current accounts receivables, or the
Company is unable to secure the necessary working capital line of credit for its
operations from third party sources, or if the Company's operating losses and
working capital deficits continue, or if the Company is unable to recoup the
losses, the Company may not have sufficient capital to operate through 2002.

         As part of the Settlement Agreement, the Company assigned to MCNIC all
of its interest in Crown Ridge. In return the Company received: (i) the
assignment to CAC of a one percent (1%) non-cost bearing overriding royalty
interest in the "A" tract at Asphalt Ridge; (ii) the a assignment to CAC of a
three percent (3%) non-cost bearing overriding royalty interest in Crown Ridge's
other properties at Asphalt Ridge; (iii) the elimination of the promissory note
from CAC to MCNIC; and (iv) the payment by MCNIC of the MK judgment and
indemnification of the Company against the MK judgment. The Company will have no
further costs in Crown Ridge. See Item 3. Legal Proceedings.

         Results of Operations

         2001 vs. 2000

         Total revenue increased from $22,787,103 for the year ended December
31, 2000, to $27,032,658 for the year ended December 31, 2001, an increase of
18.63%. This increase was primarily due to an increase in sales volume which was
a direct result of the Companies ability to purchase inventory from cash flow
and as a result of supply arrangements reached with its suppliers.

         The Company's gross profit increased from approximately ($817,960) or
-3.59% for the year ended 2000 to approximately $2,906,468 or 10.75% for the
year ended 2001. This increase was due to an overall reduction in the Company's
cost of basestock asphalt, because of the ability to bring in asphalt inventory
during the winter months when cost is significantly lower which it was not able
to do in 2000 due to financing difficulties resulting from working capital
constraints. (See "Item 3. - Legal Proceedings"). Another factor contributing to
the increased profit was improved operating efficiencies at the facilities. The
Company believes continued cost cutting procedures will favorably impact gross
margins in 2002, but the lack of an adequate working capital credit facility
could partially offset those margins.

                                       23


         General, administrative and provision for bad debt expenses decreased
from $4,590,523 for the year ended December 31, 2000, to $3,479,104 for the year
ended December 31, 2001, a decrease of $1,111,419. This decrease was primarily
the result of having to increase the reserve for doubtful accounts in 2000 as a
result of the decline in the credit worthiness of certain account balances. Cost
cutting procedures in 2001 and a reduction in administrative staff also
contributed to the decrease. These were partially offset by the increase in
legal expenses in 2001.

         The loss from operations decreased from $16,084,230 in 2000 to $572,636
in 2001 an improvement of $15,511,594.

         Interest and other income (expenses) increased from net expenses of
$2,315,344 for the year ended December 31, 2000, to net expenses of $5,964,153
for the year ended December 31, 2001, an increase of $3,648,809. The 2001 total
was comprised of $3,326,549 in interest costs related to the Crown
Distribution's Credit Facility, Preferential Capital Contribution to MCNIC and
the Damage Award. Other interest expense was $692,189 on various other debt.
Interest and other income was $664,104. Other expenses in the amount of
$2,609,519 resulting from a final decision of the Arbitrator awarding legal fees
and costs incurred in the dispute between MCNIC and the Company to MCNIC on
February 05, 2002.

         Minority interest of $48,808 represents Foreland's approximate 33%
interest in the loss in CAT, LLC.

         Crown Distribution had losses for the year ended December 31, 2001, of
$8,669,457. The Company, through its wholly owned subsidiary Capco, owns 50.01%
and MCNIC owns 49.99% of Crown Distribution. Capco is the manager and operating
agent of Crown Distribution. Because there is no agreement requiring the
minority shareholder, MCNIC, to guarantee the subsidiary's debt or such
cumulative losses or a commitment to provide additional capital, other than
working capital, all of the loss attributable to Crown Distribution, including
MCNIC's 49.99% interest in the losses totaling $4,333,861.55 are included as a
loss in the Company's Financial Statements.

         2000 vs. 1999

         Total revenue decreased from $35,518,541 for the year ended December
31, 1999, to $22,787,103 for the year ended December 31, 2000, a decrease of
35.84%. This decrease was primarily due to a reduction of the volume of asphalt
sold during 2000. This decrease in sales volume was a direct result of a
reduction in the ability of the Company to purchase inventory in a timely
fashion and its resulting inability to submit competitive bids due to the loss
of its working capital credit facility previously provided by MCNIC and loss of
funds and disruption caused by MCNIC.

                                       24


         The Company's gross margins decreased from approximately 4.81% for the
year ended 1999 to approximately -3.59% for the year ended 2000. This decrease
was due to an increase in the Company's cost of basestock asphalt that resulted
from a reduction in the purchase of asphalt inventory during the winter months
when the cost is significantly lower.

         General, administrative and provision for bad debt expenses increased
from $2,745,029 for the year ended December 31, 1999, to $4,590,523 for the year
ended December 31, 2000, an increase of $1,845,494. This increase was primarily
due to increased legal expenses and an increase in the reserve for doubtful
accounts as a result of the decline in the credit worthiness of certain account
balances. These were partially offset by cost cutting procedures and a reduction
in administrative staff.

         During the year ended December 31, 2000, the Company evaluated the
carrying value of its investments in and advances to Crown Ridge. The evaluation
has been complicated by the fact that the Company's joint venture partner has
effectively taken control of Crown Ridge and has not shared information relative
to its activities pertaining to Crown Ridge, including financial information and
feasibility studies relative to the Asphalt Ridge Project. Based on the lack of
a firm business plan for the Asphalt Ridge Project at this time, the Company
determined that its investment in and advances to Crown Ridge were potentially
impaired. Accordingly, an aggregate non-cash expense for the impairment or
$6,904,085 was recorded.

         At year-end December 31, 2000, the company also re-assessed the
recoverability of goodwill associated with the PSAC Acquisition. Due to the
litigation with MCNIC, the Company was unable to secure financing needed to
build up inventory at favorable prices. This lack of funding and the ongoing
dispute with MCNIC has resulted in losses from operations in 1999 and 2000.
Because of these circumstances the Company could not estimate the full carrying
value which could be recovered through the undiscounted future cash flows from
products generated from related assets. Accordingly, an impairment of $3,625,848
was recognized in the statements of operations for the year ended December 31,
2000.

         Due to the items discussed above, including the impairments, the loss
from operations increased from $1,907,779 in 1999, to $16,084,230 in 2000.

         Interest and other income (expenses) decreased from net expenses of
$2,494,073 for the year ended December 31, 1999, to net expenses of $2,315,344
for the year ended December 31, 2000, a decrease of $178,729. The 2000 total was
comprised of $1,999,138 in interest costs related to the Preferential Capital
Contribution and other loans to MCNIC, other interest expense of $577,248 on
various loans, and $261,042 of interest income and other incomes

         Minority interest of $38,653 represents Foreland's approximate 33%
interest in the loss in CAT, LLC.

                                       25


         Crown Distribution had losses for the year ended December 31, 2000, of
$11,365,018. The Company, through its wholly owned subsidiary, Capco owns 50.01%
and MCNIC owns 49.99% of Crown Distribution. Capco is the manager and operating
agent of Crown Distribution. Because there is no agreement requiring the
minority shareholder, MCNIC, to guarantee the subsidiary's debt or such
cumulative losses or a commitment to provide additional capital, other than
working capital, all (100%) of the loss attributable Crown Distribution,
including MCNIC's 49.99% interest in the losses totaling $5,681,372 are included
as a loss in the Company's Financial Statements.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The Company does not believe it is subject to material risks of loss
related to certain market risks, such as interest rate risks, foreign currency
exchange rate risks or similar risks, and, therefore, the Company does not
engage in transactions, such as hedging or similar transactions in derivative
financial instruments, intended to reduce its exposure to such risks. However,
the Company is subject to general market fluctuations related to the purchase of
its base stock asphalt and may suffer reduced operating margins to the extent
its increased costs are not passed through to its customers. Such prices
generally fluctuate with the price of crude oil. The Company has been prevented
from utilizing any hedging strategies to minimize any market price changes by
the terms of the Operating Agreement with MCNIC. See Item 7. Management's
Discussion and Analysis Results of Operations - 2000 vs. 1999.

         The Company is also subject to certain price escalation and
de-escalation clauses in its asphalt distribution sales contracts. The Company
supplies asphalt to projects in certain states where regulations provide for
escalation and de-escalation of the price for such asphalt relative to the price
difference from the time the project is awarded to the successful bidding
company and the time the project is completed. The Company includes such
de-escalation risk into its bid prices and does not believe it has material
exposure to risk resulting from these regulations.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATE

         The financial statements required by this item are set forth following
Item 14 hereof.

         As indicated below, pursuant to Instruction G(3) to Form 10-K, portions
of Items 10 through 13 of Part III of this Form 10-K are incorporated by
reference from the Company's definitive proxy statement to be filed with the
Commission pursuant to Regulation 14A of the Securities Act of 1933 within 120
days after the close of the Company's most recent fiscal year (the "Proxy
Statement").

                                       26


                                    PART III.

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

         Information regarding directors of the Company required by this Item 10
will be set forth in the Proxy Statement, which information is incorporated
herein by reference. Information regarding the executive officers of the Company
required by this Item 10 is included as Item 4A of Part I of this Form 10-K as
permitted by Instruction 3 to Item 401(b) of Regulation S-K. Information
required by Item 405 of Regulation S-K will be set forth in the Proxy Statement,
which information is incorporated herein by reference.


ITEM 11. EXECUTIVE COMPENSATION.

         Information required by this Item 11 will be set forth in the Proxy
Statement, which information is incorporated herein by reference.


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

         Information required by this Item 12 will be set forth in the Proxy
Statement, which information is incorporated herein by reference.


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         Information required by this Item 13 will be set forth in the Proxy
Statement, which information is incorporated herein by reference.

                                       27


                                    PART IV.

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

         Documents filed as part of this Report:

         (1)      Financial statements, as set forth on the attached Index to
                  Financial Statements.

         (2)      Exhibits, as set forth on the attached Exhibit Index.

         Schedule II: Valuation and Qualifying Accounts

         The Company filed a form 8-K on November 1, 2001, to report a final
settlement, effective October 23, 2001, had been reached in the litigation
between the Company's wholly owned subsidiary, Crown Asphalt Products Company
("Capco"), its majority owned subsidiary Crown Asphalt Distribution, L.L.C.
("Crown Distribution") and Santa Maria Refining Company ("SMRC"), Saba Petroleum
Company ("Saba") and Greka Energy Corporation ("Greka").The Settlement Agreement
between the parties requires that the terms of the settlement not be disclosed.

         The Company filed a Form 8-K on November 6, 2001, to report a decision
in the arbitration conducted by it and its majority owned affiliate, Crown
Asphalt Distribution, L.L.C. ("Crown Distribution") against MCN Energy Group,
Inc. ("MCN") and MCNIC Pipeline and Processing Company ("MCNIC") and related
parties.

                                       28


                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this Annual Report on Form
10-K to be signed on its behalf by the undersigned, thereunto duly authorized.

                                         CROWN ENERGY CORPORATION
                                             (Registrant)


                                         /s/ Jay Mealey
                                         -----------------------------------
                                         Jay Mealey
                                         Chief Executive Officer,

                                         Date:  April 15, 2002

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report
has been signed below by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated.



                                          /s/ Jay Mealey
                                          -----------------------------------
                                          Jay Mealey
                                          Chief Executive Officer and Director

                                          Date:  April 15, 2002


                                          /s/ Alan Parker
                                          -----------------------------------
                                          Alan L. Parker
                                          Controller

                                          Date:  April 15, 2002


                                          /s/ Andrew Buffmire
                                          -----------------------------------
                                          Andrew W. Buffmire
                                          Director

                                          Date:  April 15, 2002

                                       29



                                                    CROWN ENERGY CORPORATION

                                    SCHEDULE II: VALUATION AND QUALIFYING ACCOUNTS ADDITIONS


                                     Balance at         Charge to         Charge to                         Balance at
                                      Beginning          Cash and           Other                             End of
Description                            Of Year           Expenses          Accounts       Deductions           Year
-----------------------------        -----------        ----------        -----------     ----------        -----------
                                                                                              
Year ended December 31, 2001:

Deducted from assets accounts
 Accounts receivable:
   Allowance                            $1,827,896                                           $105,414         $1,722,482
Deferred tax assets:
   Valuation allowance                   7,372,000             736,000                                         8,108,000

Year ended December 31, 2000:

Deducted from assets accounts
 Accounts receivable:
   Allowance                              $298,000          $1,529,896                                        $1,827,896
Deferred tax assets:
   Valuation allowance                   2,738,000           4,634,000                                         7,372,000

Year ended December 31, 1999:

Deducted from assets accounts
 Accounts receivable:
   Allowance                              $150,000             $77,000        $161,000        $90,000           $298,000
Deferred tax assets:
   Valuation allowance                   1,704,000           1,034,000                                         2,738,000


                                       30


                                  EXHIBIT INDEX

     EXHIBIT NO.                     DOCUMENT
     -----------                     --------
         2.1      Purchase and Sale Agreement regarding Petro Source Asphalt
                  Company, dated July 2, 1998 (15)
         2.2      Memorandum of Closing regarding Refinery Technologies, Inc.
                  (18)
         2.3      Assignment and Agreement with Refinery Technologies, Inc. (18)
         2.4      Asset Purchase Agreement (S&L Industrial) dated May 12, 1999,
                  regarding S&L Industrial
         3.1      Articles of Incorporation (6)
         3.2      Certificate of Voting Powers, etc. of the Company's Preferred
                  Stock (10)
         3.3      Amended Bylaws (1)
         4.1      Convertible Debenture - Agreement dated May 6, 1997, between
                  Crown Energy Corporation and Oriental New Investments, Ltd.
                  (7)
         4.2      Warrant with Encap Investments, L.C. (12)
         4.3      Form of Stock Option Agreements between the Company and (1)
                  Jay Mealey, (2) Richard Rawdin and (3) Thomas Bachtell (12)
         4.4      The Crown-Energy Long Term Equity Basic Incentive Plan (13)
         4.5      Common Stock Purchase Warrant dated November 4, 1997 issued to
                  Enron Capital & Trade Resources Corp. (10)
         4.6      Form of Warrant issued to principals of IBEX Group, Inc. and
                  Hoffman Partners, Inc. (18)
         4.7      May 1998 Warrant issued to Ladenburg Thalmann (18)
         10.1     License Agreements with Park Guymon Enterprises, Inc., dated
                  January 20, 1989, June 1, 1990 and June 1, 1990 (3)
         10.2     Amendment to License Agreement with Park Guymon Enterprises,
                  Inc. (6)
         10.3     Employment Agreement with Jay Mealey (12)
         10.4     Consulting Agreement with IBEX Group, Inc. and Hoffman
                  Partners, Inc. (6)
         10.5     Promissory Note issued to Jay Mealey 12/31/95 (6)
         10.6     Promissory Note issued to Thomas W. Bachtell 12/31/95 (6)
         10.7     Promissory Note issued to Thomas W. Bachtell 12/31/95 (6)
         10.8     Oil and Gas Minerals Lease, dated September 1, 1991 with
                  Wembco, Inc. (4)
         10.9     Crown Office Space Lease (5)
         10.10    First Amendment to Crown Office Space Lease (12)
         10.11    Investment Banking Agreement with Fortress Financial Group,
                  Ltd. (12)
         10.12    Promissory Note from Jay Mealey (12)
         10.13    Promissory Note from Rich Rawdin (12)
         10.14    Stock Pledge Agreement with Jay Mealey (12)
         10.15    Stock Pledge Agreement with Rich Rawdin (12)
         10.16    Assignment of Assets to Crown Asphalt Ridge, L.L.C. by Crown
                  Asphalt Corporation (12)
         10.17    Assignment to Crown Asphalt Ridge, L.L.C. by Crown Asphalt
                  Corporation (12)

                                       31


         10.18    Asphalt Ridge Project Operating and Management Agreement with
                  Crown Asphalt Ridge L.L.C., dated August 1, 1997 (12)
         10.19    Sublicense and Agreement between Crown Asphalt Ridge, L.L.C.
                  and Crown Asphalt Corporation (12)
         10.20    Stock Purchase Agreement with Enron Capital & Trade Resources
                  Corporation (10)
         10.21    Engineering, Construction, and Procurement Agreement with
                  CEntry Constructors & Engineers, LLC (12)
         10.22    Revised Right of Co-Sale Agreement between Jay Mealey and
                  Enron Capital & Trade Resources Corp. (11)
         10.23    Guaranty Agreement in favor of MCNIC Pipeline & Processing
                  Company (12)
         10.24    Crown Office Space Sublease (12)
         10.25    Stock Purchase Agreement dated July 2, 1997, between Crown
                  Energy Corporation and Road Runner Oil, Inc. (8)
         10.26    Letter Agreement with EnCap Investments L.C. (12)
         10.27    Purchase and Sale Agreement dated July 2, 1998, between Petro
                  Source Asphalt Company and Crown Asphalt Distribution LLC (15)
         10.28    Saba Petroleum Processing Agreement for Santa Maria Refinery
                  in California dated May 1, 1997, between Petro Source Refining
                  Corporation and Santa Maria Refining Company and Saba
                  Petroleum Company, which was assigned to the Company on or
                  about July 2, 1998. (16)
         10.29    MetLife Equipment Lease dated May 1, 1997, between Petro
                  Source Refining Corporation and MetLife Capital Corporation,
                  which was assigned to the Company on or about July 2, 1998.
                  (16)
         10.30    PacifiCorp Property Lease dated April 1, 1996, between Petro
                  Source Refining Corporation and PacifiCorp, which was assigned
                  to the Company on or about July 2, 1998. (16)
         10.31    GATX Rail Car Lease dated December 10, 1987, between Petro
                  Source Corporation and General American Transportation
                  Corporation, assigned to the Company on or about July 2,1998
                  (16)
         10.32    Office Space Lease (16)
         10.33    Operating Agreement for Crown Asphalt Ridge, L.L.C. (17)
         10.34    Operating Agreement for Crown Asphalt Distribution L.L.C. (18)
         10.35    Operating and Management Agreement for Crown Asphalt
                  Distribution L.L.C. (18)
         10.36    Operating Agreement for Cowboy Asphalt Terminal L.L.C. (18)
         10.37    April 3, 1998, Agreement regarding investment banking services
                  with Ladenburg Thalmann (18)
         10.38    Indemnification Agreement with Ladenburg Thalmann (18)
         10.39    Letter Agreement between CAC, Capco, and MCNIC Pipeline &
                  Processing Company dated July 20, 1999 (19)
         10.40    Letter Agreement between Capco and MCNIC Pipeline & Processing
                  Company dated July 20, 1999 (19)
         10.41    First Amendment to Operating Agreement (Crown Asphalt
                  Distribution, L.L.C.)(19)

                                       32


         10.42    Loan Agreement: MCNIC Pipeline & Processing Company loan to
                  Crown Asphalt Corporation dated July 20, 1999 (19)
         10.43    CAR Promissory Note (19)
         10.44    $1,800,000 Loan Agreement: Community First National Bank to
                  Crown Asphalt Products Company (19)
         10.45    Letter Amendment to Community First National Bank Loan
                  Agreement dated June 2, 1999 (19)
         10.46    Crown Energy Corporation Guaranty of Community First National
                  Bank Loan (19)
         10.47    Assignment & Assumption Agreement (19)
         10.48    Offsite Services Agreement (19)
         10.49    Amendment to Mealey Employment Agreement (19)
         10.50    MCNIC election to proceed with additional pilot plan (1/7/00)
                  (19)
         10.51    Settlement Agreement with Zimmerman (19)
         10.52    Amendment to Settlement Agreement with Zimmerman (19)
         10.53    5th Amendment to Building Lease (19)
         10.54    January 20, 2000, Letter to MCNIC (20)
         10.55    January 7, 2000, Election to Proceed with Pilot Plant Letter
                  to MCNIC (20)
         10.56    January 7, 2000, Additional Costs Letter to MCNIC (20)
         10.57    Agreement with Refinery Technologies, Inc. (20)
         10.58    Notice of Termination of Building Lease (20)
         10.59    Arbitration Agreement (20)
         10.60    Settlement Agreement between the Company, MCNIC and related
                  parties
         11       Statement regarding computation of per share earnings (the
                  information required for Exhibit 11 is set forth on page F-25
                  of the Financial Statements of Crown Energy Corporation of
                  this Form 10K)
         16       Letter of Pritchett, Siler & Hardy, P.C. dated June 5, 1998
                  (14)
         21       Subsidiaries of the Company (the information required for
                  Exhibit 21 is set forth in Item 1. Subsidiaries of the
                  Company)
-----------------------------
(1)      Incorporated by reference from the Company's Registration Statement on
         Form 10 filed with the Commission on July 1, 1991, amended August 30,
         1991, and bearing Commission file number 0-19365.
(2)      Incorporated by reference from the Company's Annual Report on Form 10-K
         for the year ended December 31, 1991, bearing Commission file number
         0-19365.
(3)      Incorporated by reference from the Company's Report on Form 8-K filed
         with the Commission on or about September 30, 1992, bearing Commission
         file number 0-19365.
(4)      Incorporated by reference from the Company's Annual Report on Form 10-K
         for the year ended December 31, 1992, bearing Commission file number
         0-19365.
(5)      Incorporated by reference from the Company's Annual Report on Form 10-K
         for the year ended December 31, 1992, bearing Commission file number
         0-19365.
(6)      Incorporated by reference from the Company's Registration Statement on
         Form S-1 filed with the Commission on or about March 13, 1996, bearing
         Commission file number 0-19365.

                                       33


(7)      Incorporated by reference from the Company's Form 8-K filed with the
         Commission on or about June 12, 1997, bearing Commission file number
         0-19365.
(8)      Incorporated by reference from the Company's Form 8-K filed with the
         Commission on or about July 21, 1997, bearing Commission file number
         0-19365.
(9)      Incorporated by reference from the Company's Form 8-K filed with the
         Commission on or about November 18, 1997, bearing Commission file
         number 0-19365.
(10)     Incorporated by reference from Enron Capital & Trade Resources Corp.
         Form 13D filed with the Commission on or about October 10, 1997.
(11)     Incorporated by reference from Enron Capital & Trade Resources Corp.
         Form 13D/A filed with the Commission on or about November 12, 1997.
(12)     Incorporated by reference from the Company's Annual Report on Form 10-K
         for the year ended December 31, 1997, filed with the Commission on or
         about March 31, 1998, bearing Commission file number 0-19365.
(13)     Incorporated by reference from the Company's Amended Annual Report on
         Form 10-K for the year ended December 31, 1997, filed with the
         Commission on or about April 30, 1998, bearing Commission file number
         0-19365.
(14)     Incorporated by reference from the Company's Form 8-K filed with the
         Commission on or about June 9, 1998, bearing Commission file number
         0-19365.
(15)     Incorporated by reference from the Company's Form 8-K filed with the
         Commission on or about July 17, 1998, bearing Commission file number
         0-19365
(16)     Incorporated by reference of the Company's Amended Form 10-Q filed with
         the Commission for the period ending September 30, 1998, filed with the
         Commission on November 25, 1998.
(17)     Incorporated by reference from the Company's Amended Form 8-K filed
         with the Commission on or about November 18, 1997, bearing Commission
         file number 0-19365.
(18)     Incorporated by reference from the Company's Annual Report on Form 10-K
         for the year ended December 31, 1998, filed with the Commission on or
         about June 14, 1999.
(19)     Incorporated by reference from the Company's Annual Report on Form 10-K
         for the year ended December 31, 1999, filed with the Commission on or
         about April 4, 2000.
(20)     Incorporated by reference from the Company's Annual Report on Form 10-K
         for the year ended December 31, 2000, filed with the Commission on or
         about April 17, 2001.

o        The Company agrees to furnish supplementally to the Commission a copy
         of any omitted schedule or exhibit to such agreement upon request by
         the Commission.

                                       34


                                                        CROWN ENERGY CORPORATION
                                               Consolidated Financial Statements
                                               December 31, 2001, 2000, and 1999





                                                        CROWN ENERGY CORPORATION
                                      Index to Consolidated Financial Statements


                                                                     Page
                                                                     ----

Independent Auditors' Report                                         F-2

Consolidated Balance Sheet                                           F-3

Consolidated Statement of Operations                                 F-4

Consolidated Statement of Shareholders' Deficit                      F-5

Consolidated Statement of Cash Flows                                 F-6

Notes to consolidated Financial Statements                           F-8







--------------------------------------------------------------------------------
                                                                             F-1


                          INDEPENDENT AUDITORS' REPORT



To the Board of Directors and Stockholders
of Crown Energy Corporation

We have audited the consolidated balance sheet of Crown Energy Corporation as of
December  31,  2001  and  2000,  and  the  related  consolidated  statements  of
operations, stockholders' deficit and cash flows for the years then ended. These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects,  the consolidated  financial position of Crown
Energy  Corporation  as of December  31,  2001 and 2000,  and the results of its
operations  and its cash  flows for the years then  ended,  in  conformity  with
accounting principles generally accepted in the United States of America.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company will continue as a going concern. As discussed in note 2 to the
consolidated  financial  statements,  the Company has had substantial  recurring
losses from  operations,  is involved in  significant  litigation and has relied
upon  financing from debt to satisfy its  obligations.  These  conditions  raise
substantial  doubt  about the  ability  of the  Company to  continue  as a going
concern.  Management's plans in regard to that matter are also described in note
2. The  financial  statements do not include any  adjustments  that might result
from the outcome of this uncertainty.

                                                                /s/ TANNER + CO.

Salt Lake City, Utah
February 15, 2002, except for
Note 19 which is dated February 28, 2002

--------------------------------------------------------------------------------
                                                                             F-2


                                                    INDEPENDENT AUDITORS' REPORT


To the Board of Directors
Crown Energy Corporation
Salt Lake City, Utah

We  have  audited  the  accompanying   consolidated  statements  of  operations,
stockholders'   deficit,   and  cash  flows  of  Crown  Energy  Corporation  and
Subsidiaries  (the Company) for the year ended December 31, 1999. Our audit also
included the financial  statement  schedule for the year ended December 31, 1999
listed  in the  Index at Item  14.  These  financial  statements  and  financial
statement  schedule are the  responsibility  of the  Company's  management.  Our
responsibility  is to  express  an  opinion  on  the  financial  statements  and
financial statement schedule based on our audit.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the Company's  results of operations and its cash flows for
the year ended  December 31, 1999,  in  conformity  with  accounting  principles
generally  accepted in the United States of America.  Also in our opinion,  such
financial  statement  schedule  for the  year  ended  December  31,  1999,  when
considered in relation to the basic consolidated financial statements taken as a
whole,  present  fairly  in all  material  respects  the  information  set forth
therein.

The accompanying  consolidated  financial statements have been prepared assuming
that the Company  will  continue as a going  concern.  The  Company's  recurring
losses from operations,  stockholders' deficiency,  and negative working capital
raise  substantial  doubt  about its  ability to  continue  as a going  concern.
Management's  plans  concerning  these  matters  are  described  in Note 2.  The
financial  statements do not include any adjustments  that might result from the
outcome of this uncertainty.


                                                      /s/  Deloitte & Touche LLP

Salt Lake City, Utah
March 29, 2000

--------------------------------------------------------------------------------
                                                                             F-3



                                                                                      CROWN ENERGY CORPORATION
                                                                                    Consolidated Balance Sheet

                                                                                                   December 31,
---------------------------------------------------------------------------------------------------------------

   Assets                                                                         2001             2000
                                                                           ---------------------------------
                                                                                      
Current assets:
   Cash and cash equivalents                                               $     2,652,858  $     2,878,141
   Accounts receivable, net of allowance for doubtful accounts of
     $1,722,482 and $1,827,896, respectively                                     1,378,610        1,419,260
   Inventory                                                                     1,358,022        2,370,887
   Prepaid and other current assets                                                 87,652           67,607
   Related party receivable                                                         25,700           25,700
                                                                           ---------------------------------

         Total current assets                                                    5,502,842        6,761,595

Property, plant, and equipment, net                                              9,590,787        9,661,174
Intangible assets, net                                                             340,430          404,400
Other assets                                                                       283,206          225,009
                                                                           ---------------------------------

         Total                                                             $    15,717,265  $    17,052,178
                                                                           =================================

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

   Liabilities and Stockholders' Deficit
Current liabilities:
   Accounts payable                                                        $       410,564  $     1,317,222
   Preferred stock dividends payable                                             1,200,000          800,000
   Accrued expenses                                                                175,794          127,366
   Accrued arbitration costs                                                     2,609,519                -
   Accrued interest                                                              7,473,512        3,987,256
   Current portion of long-term debt                                               347,153          273,633
   Working capital loan to related party                                        14,935,222       14,935,222
                                                                           ---------------------------------

         Total current liabilities                                              27,151,764       21,440,699

Commitments and contingencies                                                            -                -

Long-term debt principally due to related party                                 11,130,056       11,336,861

Redeemable preferred stock                                                       4,952,831        4,896,227

Minority interest in consolidated joint ventures                                   476,793          427,985

Stockholders' deficit:
   Common stock $.02 par value 50,000,000 shares authorized,
     13,635,581 shares outstanding                                                 272,711          272,711
   Additional paid-in capital                                                    4,915,370        5,371,974
   Stock subscriptions receivable from officers                                   (549,166)        (549,166)
   Stock warrants                                                                  243,574          243,574
   Accumulated deficit                                                         (32,876,668)     (26,388,687)
                                                                           ---------------------------------

         Stockholders' deficit                                                 (27,994,179)     (21,049,594)
                                                                           ---------------------------------

         Total                                                             $    15,717,265  $    17,052,178
                                                                           =================================

---------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.                                               F-4




                                                                                      CROWN ENERGY CORPORATION
                                                                          Consolidated Statement of Operations

                                                                                       Years Ended December 31,
---------------------------------------------------------------------------------------------------------------

                                                                 2001             2000             1999
                                                          ---------------------------------------------------
                                                                                   
Sales, net                                                $     27,032,658  $   22,787,103  $    35,518,541

Cost of sales                                                   24,126,190      23,605,063       33,811,003
                                                          ---------------------------------------------------

Gross profit (loss)                                              2,906,468        (817,960)        1,707,538

General and administrative expenses                             (3,449,053)     (3,060,627)      (2,668,011)
Provision for bad debt expenses                                    (30,051)     (1,529,896)         (77,018)
Loss on impairment of investment in equity affiliate                     -      (6,904,085)               -
Loss on impairment of goodwill                                           -      (3,625,848)               -
Equity in losses from unconsolidated equity affiliate                    -        (145,814)        (870,288)
                                                          ---------------------------------------------------

Loss from operations                                              (572,636)    (16,084,230)      (1,907,779)
                                                          ---------------------------------------------------

Other income (expense):
   Interest income                                                  65,857         157,042                -
   Interest expense                                             (4,018,738)     (2,576,386)      (2,203,591)
   Other income (expense)                                          598,247         104,000         (290,482)
   Arbitration expense                                          (2,609,519)              -                -
                                                          ---------------------------------------------------

         Total other expense, net                               (5,964,153)     (2,315,344)      (2,494,073)
                                                          ---------------------------------------------------

Loss before income taxes and minority interests                 (6,536,789)    (18,399,574)      (4,401,852)

Deferred income tax benefit                                              -               -                -

Minority Interest in losses of
  consolidated joint venture                                        48,808          38,653        1,348,336
                                                          ---------------------------------------------------

Net loss                                                        (6,487,981)    (18,360,921)      (3,053,516)

Redeemable preferred stock dividends                             (400,000)        (400,000)        (400,000)
                                                          ---------------------------------------------------

       Net loss applicable to common shares               $     (6,887,981) $  (18,760,921) $    (3,453,516)
                                                         ====================================================

Net loss per common share - basic and diluted             $           (.51) $        (1.39) $          (.26)
                                                         ====================================================

Weighted average common shares - basic and diluted              13,635,000      13,455,000       13,260,000
                                                         ====================================================


---------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.                                                F-5




                                                                                                            CROWN ENERGY CORPORATION
                                                                                     Consolidated Statement of Stockholders' Deficit

                                                                                       Years Ended December 31, 2001, 2000, and 1999
------------------------------------------------------------------------------------------------------------------------------------


                                     Common Stock            Additional        Stock        Common Stock Warrants
                               ---------------------------    Paid-In       Subscription  --------------------------  Accumulated
                                 Shares        Amount         Capital        Receivable    Warrants       Amount       (Deficit)
                               -----------------------------------------------------------------------------------------------------
                                                                                                
Balance, December 31, 1998       12,968,512 $     259,370 $      5,787,340 $     (549,166)    683,750  $     243,574 $   (4,974,250)

Dividends on preferred stock
 accrued from prior years           317,069         6,341          461,092              -           -              -              -
Preferred stock accretion                 -             -          (56,604)             -           -              -              -
Dividends on preferred stock              -             -         (400,000)             -           -              -              -

Net loss                                  -             -                -              -           -              -     (3,053,516)
                               -----------------------------------------------------------------------------------------------------

Balance, December31, 1999        13,285,581       265,711        5,791,828      (549,166)     683,750        243,574     (8,027,766)

Stock issued for legal services     350,000         7,000           36,750              -           -              -              -
Preferred stock accretion                 -             -          (56,604)             -           -              -              -
Dividends on preferred stock              -             -         (400,000)             -           -              -              -

Net loss                                  -             -                -              -           -              -    (18,360,921)
                               -----------------------------------------------------------------------------------------------------

Balance, December 31, 2000       13,635,581       272,711        5,371,974      (549,166)     683,750        243,574    (26,388,687)

Stock issued for legal services                                          -              -           -              -              -
Preferred stock accretion                 -             -          (56,604)             -           -              -              -
Dividends on preferred stock              -             -         (400,000)             -           -              -              -

Net loss                                  -             -                -              -           -              -     (6,487,981)
                               -----------------------------------------------------------------------------------------------------

Balance, December 31, 2001       13,635,581 $     272,711 $      4,915,370 $    (549,166)     683,750  $     243,574 $  (32,876,668)
                               =====================================================================================================

------------------------------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.                                                                     F-6




                                                                                    CROWN ENERGY CORPORATION
                                                                        Consolidated Statement of Cash Flows

                                                                                    Years Ended December 31,
------------------------------------------------------------------------------------------------------------

                                                                  2001            2000            1999
                                                             -----------------------------------------------
                                                                                    
Cash flows from operating activities:
   Net loss                                                  $    (6,487,981)  $ (18,360,921) $  (3,053,516)
   Adjustments to reconcile net loss to net cash
    (used in) provided by operating activities:
     Depreciation, depletion, and amortization                       763,607         903,864        746,674
     Provision for doubtful accounts receivable                     (105,414)      1,529,896         77,018
     Stock issued for services                                             -          43,750              -
     Impairment on investment in equity affiliate                          -       6,904,085              -
     Impairment on goodwill                                                -       3,625,848              -
     Equity in losses of unconsolidated joint venture, net
       of distributions to minority interest shareholders                  -         145,814        870,288
     Minority interest in losses of consolidated joint
       venture, net of distributions to minority interest
       shareholders                                                   48,808         126,286     (1,348,336)
     Other expenses paid through equity instruments                        -               -              -
     Changes in operating assets and liabilities
       (net of effect of acquisitions, see note 6) :
       Accounts receivable                                           146,064       2,237,169     (2,439,565)
       Inventory                                                   1,012,865        (237,021)     2,528,470
       Prepaid and other current assets                              (20,045)        (32,025)         3,789
       Related party receivable                                            -         (25,700)             -
       Other assets                                                  (58,197)       (161,241)       136,021
       Accounts payable                                             (906,658)        184,971       (725,156)
       Accrued interest                                            3,486,256       1,999,140      1,836,305
       Accrued arbitration expense                                 2,609,519               -              -
       Accrued expenses                                               48,428        (166,510)       265,571
                                                             -----------------------------------------------

         Net cash provided by (used in)
         operating activities                                        537,252      (1,282,595)    (1,102,437)
                                                             -----------------------------------------------

Cash flows from investing activities:
   Purchase of property, plant, and equipment                       (442,212)       (729,477)    (2,898,940)
   Acquisition of Rawlins Terminal                                         -               -       (266,571)
   Acquisition of Cowboy Terminal                                          -               -       (195,000)
   Investment in and advances to Crown Asphalt Ridge, LLC                  -          64,377       (562,490)
                                                             -----------------------------------------------
         Net cash used in
         investing activities                                       (442,212)       (665,100)    (3,923,001)
                                                             -----------------------------------------------

Cash flows from financing activities:
   Proceeds from borrowings on working capital loan from
     related party                                                         -               -      6,000,001
   Payments on long-term debt                                       (320,323)       (153,141)      (125,776)
   Sale of equity interest in subsidiary to a minority
     shareholder                                                           -               -        394,558
                                                             -----------------------------------------------
         Net cash (used in) provided by
         financing activities                                       (320,323)       (153,141)     6,268,783
                                                             -----------------------------------------------

Net (decrease) increase in cash and cash equivalents                (225,283)     (2,100,836)     1,243,345

Cash and cash equivalents at beginning of year                     2,878,141       4,978,977      3,735,632
                                                             -----------------------------------------------

Cash and cash equivalents at end of year                     $     2,652,858  $    2,878,141 $    4,978,977
                                                             ===============================================

Supplemental disclosure of cash flow information:
   Cash paid for interest                                    $       555,330  $      587,783 $      197,135
                                                             ==============================================

------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.                                             F-7


                                                        CROWN ENERGY CORPORATION
                                            Consolidated Statement of Cash Flows
                                                                       Continued
--------------------------------------------------------------------------------

Supplemental disclosure of non-cash investing and financing activities:

For the year ended December 31, 2001:

         o        The Company issued debt of $187,038 in exchange for equipment

         o        The Company  accrued  dividends to preferred  stockholders  of
                  $400,000

         o        The Company increased preferred stock and decreased additional
                  paid-in   capital  for  $56,604  related  to  preferred  stock
                  accretion.

For the year ended December 31, 2000:

         o        The Company issued debt of $264,750, in exchange for property

         o        The Company  accrued  dividends to preferred  stockholders  of
                  $400,000

         o        The Company increased preferred stock and decreased additional
                  paid-in   capital  for  $56,604  related  to  preferred  stock
                  accretion.

For the year ended December 31, 1999:

         o        The Company  issued  317,069  shares of common stock  totaling
                  $467,433 as a dividend distribution to preferred  stockholders
                  and accrued  dividends  totaling  $400,000  on the  redeemable
                  preferred stock.

         o        The  Company   incurred   long-term   debt  of  $1,282,070  in
                  connection  with the  acquisition of the Cowboy  Terminal (see
                  note 6).

         o        The  Company   incurred   long-term   debt  of  $2,025,000  in
                  connection with the  acquisition of the Rawlins  Terminal (see
                  note 6).

         o        The Company incurred  long-term debt of $2,991,868 to fund its
                  ongoing  capital  investment  requirements  in  Crown  Asphalt
                  Ridge.

         o        The Company increased preferred stock and decreased additional
                  paid-in   capital  for  $56,604  related  to  preferred  stock
                  accretion.

--------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.                 F-8



                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                               December 31, 2001, 2000, and 1999
--------------------------------------------------------------------------------

1.   Organization          Crown Energy  Corporation  (CEC) and its wholly-owned
                           subsidiaries,  Crown  Asphalt  Corporation  (CAC) and
                           Crown Asphalt Products Company (CAPCO)  (collectively
                           referred  to as the  "Company"),  are  engaged in the
                           mining,  production, and selling of asphalt products.
                           Prior  to  1998,  the  Company  was  engaged  in  the
                           production  and selling of oil and gas from leases it
                           operated in the state of Utah through its  previously
                           owned subsidiary,  Gavilan Petroleum, Inc. (Gavilan).
                           By December 31, 1997, the Company had divested itself
                           of all oil and gas properties and related operations.

                            Majority-Owned Subsidiaries
                           CAPCO  is  the   majority-owner   of  Crown   Asphalt
                           Distribution,   LLC   (Crown   Distribution).   Crown
                           Distribution  is a joint  venture  formed  on July 2,
                           1998, between CAPCO and MCNIC Pipeline and Processing
                           Company (MCNIC) for the purpose of acquiring  certain
                           assets of Petro Source Asphalt Company (Petro Source)
                           (see note 6).

                           CAPCO  owns  50.01%  and MCNIC  owns  49.99% of Crown
                           Distribution.   CAPCO  is  the  general  manager  and
                           operating agent of Crown Distribution.  Because there
                           is no agreement requiring the minority shareholder to
                           guarantee  the  subsidiary's  debt or a commitment to
                           provide  additional   capital,   other  than  working
                           capital,  all losses  related  to Crown  Distribution
                           (including  MCNIC's  49.99%  interest  in the  losses
                           totaling  $4,334,600  and  $5,681,372  for the  years
                           ended 2001 and 2000,  respectively)  are  included in
                           the Company's financial statements.

                           CAT LLC is a joint  venture  formed on June 16,  1998
                           between  CAPCO  and  Foreland   Asphalt   Corporation
                           (Foreland).  CAT LLC  owns an  asphalt  terminal  and
                           storage   facility.   On  December  21,  1998,  CAPCO
                           assigned   its   interest   in  CAT   LLC  to   Crown
                           Distribution.  Crown  Distribution  owns  66.67%  and
                           Foreland owns 33.33% of CAT LLC.

--------------------------------------------------------------------------------
                                                                             F-9


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

1.   Organization          Principles of Consolidation
     Continued             The  consolidated  financial  statements  include the
                           accounts  of the  Company  and its  wholly-owned  and
                           majority-owned    subsidiaries.    All    significant
                           inter-company  transactions  have been  eliminated in
                           consolidation.

2.   Significant           Going Concern
     Accounting            The accompanying  consolidated  financial  statements
     Policies              have been  prepared  assuming  that the Company  will
                           continue as a going concern. As of December 31, 2001,
                           the  Company  had  a  significant   working   capital
                           deficit,   an   accumulated   deficit   and  has  had
                           substantial   recurring   losses.   The  consolidated
                           operations  of the  Company  have  not had  sustained
                           profitability  and the  Company  has relied upon debt
                           financing to satisfy its obligations. As described in
                           note 8, the Company  did not  prevail in  litigation,
                           which   resulted  in  the  default  of  certain  debt
                           obligations   and   requires   the   Company  to  pay
                           substantial  legal  costs.   These  conditions  raise
                           substantial doubt about the ability of the Company to
                           continue  as  a  going  concern.   The   consolidated
                           financial  statements do not include any  adjustments
                           that  might   result   from  the   outcome  of  these
                           uncertainties.

                           The Company's  ability to continue as a going concern
                           is subject to the attainment of profitable operations
                           or obtaining  necessary  funding from outside sources
                           and   settlement   of  certain   legal   obligations.
                           Management's  plan with  respect to this  uncertainty
                           include inventory purchase strategies, evaluating new
                           products and markets,  minimizing  overhead and other
                           costs  and  obtaining  settlement  of  certain  legal
                           obligations.  However, there can be no assurance that
                           management will be successful.

                           Cash and Cash Equivalents
                           For the purposes of the statements of cash flows, the
                           Company  considers all highly liquid debt investments
                           purchased  with a maturity of three months or less to
                           be cash equivalents.

                           Inventory
                           Inventory  consists  principally of refined  products
                           and chemical  supplies  which are valued at the lower
                           of cost (computed on a first-in,  first-out basis) or
                           market.

--------------------------------------------------------------------------------
                                                                            F-10


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

2.   Significant           Property, Plant, and Equipment
     Accounting            Property,  plant,  and equipment are recorded at cost
     Policies              and are depreciated  over the estimated  useful lives
     Continued             of the related assets. Depreciation is computed using
                           the  straight-line  method  for  financial  reporting
                           purposes.  The  estimated  useful  lives of property,
                           plant, and equipment are as follows:

                           Plant and improvements and tankage        10-30 years
                           Equipment                                     7 years
                           Vehicles                                      5 years
                           Computer equipment, furniture,
                             and fixtures                                3 years

                           Investment in and Advances to Equity Affiliate
                           The  Company's  investment in Crown Asphalt Ridge LLC
                           (Crown  Ridge) is  accounted  for  using  the  equity
                           method  (see  notes  4  and  5).   Accordingly,   the
                           Company's investment is recorded at cost and adjusted
                           by the Company's share of undistributed  earnings and
                           losses. Due to the circumstances discussed in note 4,
                           an impairment  of the  Company's  investment in Crown
                           Ridge was recorded during the year ended December 31,
                           2000.

                           Revenue Recognition
                           Revenue  for sales of  product is  recognized  when a
                           valid purchase  order has been received,  product has
                           been   shipped,   the  selling   price  is  fixed  or
                           determinable,   and   collectibility   is  reasonably
                           assured.

                           Income Taxes
                           Income  taxes  are  determined  using  the  asset and
                           liability  method,   which  requires  recognition  of
                           deferred  income tax  liabilities  and assets for the
                           expected future tax  consequences of events that have
                           been  included  in the  financial  statements  or tax
                           returns.  Under  this  method,  deferred  income  tax
                           liabilities  and assets are  determined  based on the
                           difference between financial  statement and tax bases
                           of assets and  liabilities  using estimated tax rates
                           in effect for the year in which the  differences  are
                           expected   to  reverse.   Deferred   tax  assets  are
                           recognized  only if it is more  likely  than not that
                           the asset will be realized in future years.

--------------------------------------------------------------------------------
                                                                            F-11


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

2.   Significant           Concentration of Credit Risk
     Accounting            Financial  instruments which potentially  subject the
     Policies              Company  to  concentration  of  credit  risk  consist
     Continued             primarily  of  receivables.  In the normal  course of
                           business,  the Company  provides  credit terms to its
                           customers.  Accordingly, the Company performs ongoing
                           credit  evaluations  of its  customers  and maintains
                           allowances for possible losses which,  when realized,
                           have   been   within   the   range  of   management's
                           expectations.

                           The  Company  maintains  its  cash  in  bank  deposit
                           accounts  which,  at  times,   may  exceed  federally
                           insured  limits.  The Company has not experienced any
                           losses  in  such  accounts  and  believes  it is  not
                           exposed to any  significant  credit  risk on cash and
                           cash equivalents.

                           Loss Per Common Share
                           The  computation of basic earnings  (loss) per common
                           share is  based on the  weighted  average  number  of
                           shares outstanding during each year.

                           The computation of diluted  earnings per common share
                           is based on the  weighted  average  number  of shares
                           outstanding  during the year,  plus the common  stock
                           equivalents  that would  arise from the  exercise  of
                           stock options  outstanding,  using the treasury stock
                           method and the average  market price per share during
                           the year. Options and warrants to purchase 3,163,148,
                           3,463,148,  and  2,911,898  shares of common stock at
                           prices  ranging  from $.10 to $2.50  per  share  were
                           outstanding  at December  31, 2001,  2000,  and 1999,
                           respectively,  but were not  included  in the diluted
                           earnings  (loss) per share  calculation  because  the
                           effect would have been antidilutive.

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

--------------------------------------------------------------------------------
                                                                            F-12


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

2.   Significant           Long-Lived Assets
     Accounting            The Company evaluates the carrying value of long-term
     Policies              assets  including  intangibles  based on current  and
     Continued             anticipated  undiscounted  cash flows and  recognizes
                           impairment when such cash flows will be less than the
                           carrying   values.   Measurement  of  the  amount  of
                           impairments,  if any,  is based  upon the  difference
                           between carrying value and fair value.

                           Goodwill and Intangible Assets
                           The Company has recorded the amount paid in excess of
                           the fair value of net tangible assets acquired at the
                           date of acquisition as goodwill.  For the years ended
                           December  31,  2001,   2000,  and  1999  Goodwill  is
                           amortized  using  the  straight-line  method  over 20
                           years.  After  December  31,  2001  goodwill  will no
                           longer be amortized  but will be evaluated  annually,
                           or  as  changes  in  circumstances  may  warrant  for
                           impairment   according   to  Statement  of  Financial
                           Accounting  Standards  No.  142  "Goodwill  and Other
                           Intangibles".  Other  intangible  assets consist of a
                           non-competition  agreement  that is  being  amortized
                           over  its  five-year  term  using  the  straight-line
                           method.

                           Asphalt Demerits
                           Crown's subsidiary, CAPCO, blends asphalt for sale to
                           contractors and state agencies. The asphalt sold must
                           meet   certain   specifications   for  a   particular
                           application.  If the asphalt sold does not meet these
                           specifications,  for  whatever  reason,  the  asphalt
                           supplier  may be held  liable  for  possible  damages
                           (asphalt  demerits).  Management  believes  that  the
                           Company's product liability insurance would cover any
                           significant damages.

                           Environmental Expenditures
                           Environmental  related  restoration  and  remediation
                           costs  are   recorded   as   liabilities   when  site
                           restoration   and   environmental   remediation   and
                           clean-up  obligations  are either known or considered
                           probable,  and the  related  costs can be  reasonably
                           estimated. Other environmental expenditures, that are
                           principally  maintenance or  preventative  in nature,
                           are   recorded   when   expended   and   expensed  or
                           capitalized as appropriate.

--------------------------------------------------------------------------------
                                                                            F-13


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

2.   Significant           Comprehensive Income
     Accounting            Comprehensive  income is reported in accordance  with
     Policies              SFAS No. 130, "REPORTING  COMPREHENSIVE INCOME". SFAS
     Continued             130 requires that an enterprise (a) classify items of
                           other  comprehensive  income  by  their  nature  in a
                           financial  statement and (b) display the  accumulated
                           balance of other comprehensive income separately from
                           additional paid-in capital,  retained  earnings,  and
                           stockholders'  equity. The Company does not currently
                           have any  components  of  comprehensive  income other
                           than net loss.

                           Recent Accounting Pronouncements
                           In August 2001,  the Financial  Accounting  Standards
                           Board  issued   Statement  of  Financial   Accounting
                           Standards No. 144  "Accounting  for the Impairment of
                           Long-Lived   Assets".    This   Statement   addresses
                           financial accounting and reporting for the impairment
                           of long-lived  assets and for long-lived assets to be
                           disposed of. This Statement supercedes FASB Statement
                           121 and APB Opinion No. 30.  However,  this Statement
                           retains certain  fundamental  provisions of Statement
                           121,  namely;  recognition  and  measurement  of  the
                           impairment of long-lived  assets to be held and used,
                           and  measurement of long-lived  assets to be disposed
                           of  by  sale.   The   Statement   also   retains  the
                           requirement  of  Opinion  30 to  report  discontinued
                           operations  separately  from  continuing  operations.
                           This  Statement  also Amends ARB No. 51 to  eliminate
                           the  exception  of  consolidation  for a  temporarily
                           controlled   subsidiary.   The   provisions  of  this
                           statement  are  effective  for  financial  statements
                           issued for fiscal years  beginning after December 15,
                           2001.  The Company is currently  assessing the impact
                           of this statement.

                           In June  2001,  the  Financial  Accounting  Standards
                           Board  issued   Statement  of  Financial   Accounting
                           Standards No. 143,  "Accounting for Asset  Retirement
                           Obligations".   This  Statement  addresses  financial
                           accounting and reporting for  obligations  associated
                           with the retirement of tangible long-lived assets and
                           the associated asset retirement costs. This Statement
                           is  effective  for  financial  statement  issued  for
                           fiscal  years  beginning  after  June 15,  2002.  the
                           Disposal  of  Long-Lived   Assets.   This   Statement
                           addresses financial  accounting and reporting for the
                           disposal of long-lived  assets.  Management  does not
                           expect  the  adoption  of  SFAS  No.  143  to  have a
                           significant  impact  on  the  financial  position  or
                           results of operations of the Company.  The Company is
                           currently assessing the impact of this statement.

--------------------------------------------------------------------------------
                                                                            F-14


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

2.   Significant           In June  2001,  the  Financial  Accounting  Standards
     Accounting            Board  issued  Statements  of  Financial   Accounting
     Policies              Standards No. 141 "Business  Combinations"  (SFAS No.
     Continued             141)and  No.  142  "Goodwill  and Other  Intangibles"
                           (SFAS  No.  142).  SFAS  No.  141  and  No.  142  are
                           effective  for the Company on July 1, 2001.  SFAS No.
                           141 requires  that the purchase  method of accounting
                           be used for all business combinations initiated after
                           June  30,  2001.  The  statement   also   establishes
                           specific   criteria  for  recognition  of  intangible
                           assets   separately   from   goodwill   and  requires
                           unallocated  negative  goodwill  to  be  written  off
                           immediately as an  extraordinary  gain.  SFAS No. 142
                           primarily  addresses the  accounting for goodwill and
                           intangible  assets  subsequent to their  acquisition.
                           The statement  requires that goodwill and  indefinite
                           lived intangible assets no longer be amortized and be
                           tested  for   impairment  at  least   annually.   The
                           amortization  period of intangible assets with finite
                           lives  will no  longer  be  limited  to forty  years.
                           Management  does not expect the  adoption of SFAS No.
                           141  and  142 to  have a  significant  impact  on the
                           financial  position or results of  operations  of the
                           Company.

                           Stock-Based Compensation
                           The   Company   has  elected  to  continue  to  apply
                           Accounting  Principles  Board  (APB)  Opinion  25 (as
                           permitted by SFAS No. 123, ACCOUNTING FOR STOCK-BASED
                           COMPENSATION).  The appropriate  disclosures required
                           by SFAS No. 123 are included in note 13.

                           Reclassification
                           Certain  amounts  in the 2000  and 1999  consolidated
                           financial   statements  have  been   reclassified  to
                           conform with  classifications  adopted in the current
                           year.

--------------------------------------------------------------------------------
                                                                            F-15


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

3.   Property,             The  following is a summary of property,  plant,  and
     Plant and             equipment as of December 31:
     Equipment


                                                                2001               2000
                                                             ------------      ------------
                                                                         
                           Land                              $  1,000,000      $  1,000,000
                           Plant and improvements and
                             tankage                            7,229,051         6,801,650
                           Equipment                            2,838,476         2,640,438
                           Computer equipment,
                             furniture, and fixtures              351,909           348,098
                           Vehicles                                29,148            29,148
                                                             ------------      ------------
                           Total property, plant, and
                             equipment                         11,448,584        10,819,334

                           Less accumulated depreciation       (1,857,797)       (1,158,160)
                                                             ------------      ------------
                           Total                             $  9,590,787      $  9,661,174
                                                             ============      ============


4.   Investments           In August 1997, the Company, through its wholly owned
     In and                subsidiary,  CAC,  entered into a joint  venture with
     Advances to           MCNIC  for  the   purpose  of   developing,   mining,
     an Equity             processing, and marketing asphalt,  performance grade
     Affiliate             asphalt,   diesel   fuel,   hydrocarbons,    bitumen,
                           asphaltum, minerals, mineral resources, and other oil
                           sand  products.  The joint  venture  resulted  in the
                           formation  of Crown  Ridge,  which  is a  development
                           stage company.  During the year ended  December,  31,
                           1997,  the Company  contributed  cash of $433,219 and
                           the  right to its oil sand  properties  and a license
                           agreement,  which  allows the  Company to use certain
                           patented  oil  extraction  technology  and  oil  sand
                           property  leases,  with a book value of $2,715,428 to
                           Crown Ridge. This technology was recorded at $500,001
                           by Crown  Ridge.  During the year ended  December 31,
                           2001, and 2000, the Company made no  contributions to
                           Crown  Ridge.  MCNIC and the  Company  initially  own
                           interests  of  75%  and  25%,  respectively,  in  the
                           profits  and losses of Crown  Ridge.  According  to a
                           settlement  agreement  entered  into by CAC (see note
                           16) with  MCNIC,  CAC has  assigned  its  interest in
                           Crown Ridge which would have increased CAC's interest
                           in Crown Ridge to 50% once  operations of Crown Ridge
                           were generating sufficient cash flows to pay specific
                           returns, as defined, to MCNIC.

--------------------------------------------------------------------------------
                                                                            F-16


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

4.   Investments           Crown  Ridge  has  experienced  certain  difficulties
     In and                relating  to its  production  plant.  Crown Ridge has
     Advances to           conducted   extensive  research  and  engineering  to
     an Equity             develop a solution  to these  difficulties  which was
     Affiliate             tested in a pilot study during  2000.  The results of
     Continued             the pilot study are being  evaluated  to determine if
                           certain  modifications  or  retrofit of the plant are
                           technically   and   economically   viable.    Certain
                           modifications  to  the  Facility  will  be  required,
                           provided financing for the modifications is available
                           and contributed to Crown Ridge.

                           During the year ended  December 31, 2000, the Company
                           evaluated the carrying  value of its  investments  in
                           and advances to Crown Ridge.  The evaluation has been
                           complicated  by the  fact  that the  Company's  joint
                           venture  partner  has  effectively  taken  control of
                           Crown Ridge and has not shared  information  relative
                           to  its   activities   pertaining   to  Crown  Ridge,
                           including   financial   information  and  feasibility
                           studies  relative to the Asphalt Ridge  Project.  The
                           Company   determined   that  its  investment  in  and
                           advances  to Crown Ridge were  potentially  impaired.
                           Accordingly,  an aggregate  non-cash  expense for the
                           impairment or $6,904,085 was recorded.

                           Net  investments  in and  advances to Crown Ridge are
                           summarized as follows:


                                                                 2001              2000
                                                             ------------      ------------
                                                                         
                           The Company's equity in net
                             assets                          $          -      $  4,878,264
                           Excess of investment over the
                            Company's equity in net assets
                            totaling $60,644 in 2000.                   -         2,025,640
                           Advances to affiliate                        -               181
                           Impairment on investment in
                             equity affiliate                           -        (6,904,085)
                                                             ------------      ------------
                           Total investment in and advances
                             to an equity affiliate          $          -      $          -
                                                             ============      ============

--------------------------------------------------------------------------------
                                                                            F-17


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

5.   Losses                The   Company's   25%   equity   in  net  loss   plus
     From Equity           amortization   of  excess  of  investment   over  the
     Affiliate             Company's  equity in net  assets is  reported  in the
                           accompanying  consolidated statement of operations as
                           follows:


                                                             2001           2000           1999
                                                          ----------     -----------    -----------
                                                                               
                           Equity in losses of
                             unconsolidated equity
                             affiliate                    $        -     $  (145,814)   $  (870,288)

                            Amortization of excess
                              investment included in
                              general and
                              administrative expense               -         (60,644)       (60,645)
                                                          ----------     -----------    -----------
                           Total                          $        -     $  (206,458)   $  (930,933)
                                                          ==========     ===========    ===========


                           Crown Ridge may have recorded certain  expenses,  the
                           majority  of  which  relate  to  the  pilot   project
                           conducted  at the Asphalt  Ridge  facility,  that the
                           Company  believes were not approved by the Management
                           Committee of Crown Ridge and thus are not  considered
                           expenses  related to the  Company's  portion of Crown
                           Ridge. MCNIC, the majority interest owner and current
                           acting operator of Crown Ridge, has been unwilling to
                           provide  the  Company   with   sufficient   financial
                           information  through  December  31,  2001  and  2000.
                           Consequently,  the Company has prepared  estimates to
                           record its share of approved expenses.

--------------------------------------------------------------------------------
                                                                            F-18


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

6.   Acquisitions          Acquisition of Cowboy Terminal
                           On January 9, 1999,  CAT LLC  acquired a  controlling
                           interest in the Cowboy  Terminal for a total purchase
                           price of  $1,973,511.  CAT LLC paid cash  deposits on
                           the purchase  price  totaling  $496,441  during 1998,
                           paid  $195,000 in cash at closing,  and  executed and
                           delivered  a   promissory   note  in  the  amount  of
                           $1,282,070 in 1999. The assets acquired were recorded
                           at  their  estimated  fair  values  at  the  date  of
                           acquisition   and  the  results  of  operations   are
                           included in the accompanying  consolidated  statement
                           of  operations  from  the  date of  acquisition.  The
                           acquisition  was  accounted  for as a  purchase.  The
                           preliminary  purchase price was allocated entirely to
                           property and equipment.

                           The CAT LLC Operating  Agreement obligates both Crown
                           Distribution and Foreland to make additional  capital
                           contributions  equal to  one-half  of any  additional
                           requirements,  not to exceed  $650,000,  required for
                           (i) CAT LLC to  fulfill  its  obligations  under  any
                           corrective  action  plan that may be  accepted by CAT
                           LLC and the Utah Department of Environmental  Quality
                           with respect to certain  environmental  conditions at
                           the Cowboy  Terminal and (ii) any additional  amounts
                           required to cover legal costs  incurred in  obtaining
                           title to the Cowboy Terminal or otherwise relating to
                           the   environmental   remediation   work  potentially
                           needed.

                           The CAT LLC Operating  Agreement also obligates Crown
                           Distribution and Foreland to make additional  capital
                           contributions   in  proportion  to  their   ownership
                           percentages in order to fund any  additional  amounts
                           required for CAT LLC to fulfill its obligations under
                           the purchase contract for the Cowboy Terminal Assets,
                           for environmental  management and containment  costs,
                           expenses  for  operations,  or  the  construction  of
                           certain approved  capital  improvements to the Cowboy
                           Terminal.    None   of   the   foregoing   additional
                           contributions  will  result  in an  increase  in  the
                           number of units or percentage interests held by Crown
                           Distribution or Foreland.

                           CAT LLC is managed by CAPCO.  CAPCO has  authority to
                           conduct the  day-to-day  business  and affairs of CAT
                           LLC.  However,   certain  matters  considered  to  be
                           protective rights must be approved by members holding
                           75% or  more of the  outstanding  units  of CAT  LLC.
                           CAPCO is not compensated for its services as manager.

--------------------------------------------------------------------------------
                                                                            F-19


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

6.   Acquisitions          Rawlins Asphalt Terminal
     Continued             On May 12,  1999,  the Company  acquired  the Rawlins
                           Asphalt  Terminal and inventory for  $2,291,571  from
                           S&L Industrial  (S&L). The purchase price consists of
                           the  Company  assuming  S&L's  debt of  approximately
                           $1,800,000,  entering  into a note payable to S&L for
                           $225,000,   and  a  cash  payment  of  $266,571.  The
                           acquisition  was  accounted  for as a  purchase.  The
                           assets acquired were recorded at their estimated fair
                           values at the date of acquisition  and the results of
                           operations   are   included   in   the   consolidated
                           statements   of   operations   from   the   date   of
                           acquisition.   The  preliminary  purchase  price  was
                           allocated   $1,770,200   to   property,   plant,   an
                           equipment,  $216,571 to  inventory,  and  $304,800 to
                           goodwill.

                           Petro Source Asphalt Company
                           On July 2,  1998,  Crown  Distribution  acquired  the
                           inventory and assets of Petro Source Asphalt  Company
                           (Petro Source) for  $14,235,726.  The acquisition was
                           accounted for as a purchase. The assets acquired were
                           recorded at their  estimated  fair values at the date
                           of  acquisition  and the  results of  operations  are
                           included in the accompanying  consolidated statements
                           of  operations  from  the  date  of  acquisition.  In
                           conjunction   with  the   acquisition,   the  Company
                           recorded goodwill of $4,143,827. Due to circumstances
                           described in note 7, the remaining  goodwill  balance
                           of  $3,625,848  was  impaired  and  written off as of
                           December 31, 2000. The assets  acquired relate to the
                           refining,  production,  and  distribution  of asphalt
                           products.

                           Crown   Distribution  is  governed  by  a  management
                           committee  consisting of three managers.  The Company
                           is  entitled  to appoint  two  managers  and MCNIC is
                           entitled to appoint one manager. Management decisions
                           are  generally  made  by  the  management  committee.
                           However, one of the managers appointed by the Company
                           serves as the  operating  manager and has the powers,
                           authority,  duties, and obligations  specified in the
                           operating  agreement,  which  generally  requires the
                           operating  manager  to  implement  the  policies  and
                           pursue  the   objectives   specified  in  the  annual
                           operating plan.

--------------------------------------------------------------------------------
                                                                            F-20


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

6.   Acquisitions          The   annual   operating   plan  is  adopted  by  the
     Continued             management committee on an annual basis and addresses
                           all aspects of Crown  Distribution's  operations  for
                           the coming year,  including  the nature and extent of
                           the proposed  activities,  marketing  plans,  capital
                           expenditure plans, and similar matters.  In the event
                           the  management  committee  is unable to  unanimously
                           approve  an  annual  operating  plan  for  any  given
                           calendar  year, a majority of the managers shall have
                           the   authority   to  continue   to  maintain   Crown
                           Distribution's  operations  at levels  comparable  to
                           those  approved in its most recent  annual  operating
                           plan.

7.   Intangibles           Intangible assets consist of the following:


                                                               December 31,
                                                             2001            2000
                                                         -----------     -----------
                                                                   
                           Goodwill                      $   304,800     $   304,800
                           Non-compete agreement             250,000         250,000

                           Accumulated amortization         (214,370)       (150,400)
                                                         -----------     -----------
                                                         $   340,430     $   404,400
                                                         ===========     ===========


                           At December 31,  2000,  the Company  re-assessed  the
                           recoverability of goodwill  associated with the Petro
                           Source  acquisition  (see note 6). Due to  litigation
                           with  MCNIC,  the  Company  has been unable to secure
                           financing  needed to build up  inventory at favorable
                           prices.  This lack of funding and the ongoing dispute
                           with MCNIC has resulted in losses from  operations in
                           1999 and 2000.  Because  of these  circumstances  the
                           Company  could not estimate the full  carrying  value
                           which could be recovered through  undiscounted future
                           cash  flows  from  products  generated  from  related
                           assets.  Accordingly, an impairment of $3,625,848 has
                           been  recognized in the  statement of operations  for
                           the year ended December 31, 2000.

--------------------------------------------------------------------------------
                                                                            F-21


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

8.   Litigation and        Pursuant  to an  arbitration  judgment  relating to a
     Borrowings            claim filed by MCNIC  against CAD LLC,  CAD LLC is in
     From Related          default of its  obligation to repay MCNIC the working
     Party                 capital loan of which had a balance of $14,935,222 at
                           December 31, 2001 and 2000.  The judgment  determined
                           that  $5,810,581  of the loan is in default  and will
                           accrue  interest at 18%  retroactively  from December
                           31, 1999, compounded annually.  The remaining balance
                           of  $9,124,641  is also in  default  and will  accrue
                           interest at 8%  annually.  Through  the period  ended
                           December 31, 2001 and 2000, $4,884,401 and $2,356,711
                           in interest had been accrued, respectively.

9.   Long-term             Long-term debt principally due related party consists
     Debt                  of the following at December 31:


                                                                                           2001                2000
                                                                                     --------------      --------------
                                                                                                   
                             Preferential debt with MCNIC with interest at 15%,
                             annual principal and interest installments equal to
                             50% of the net cash flows (as defined) of Crown
                             Distribution. This debt is secured by all of the
                             assets of Crown Distribution. The Total amount is
                             included in the thereafter portion of the debt
                             maturity schedule below due to uncertainty of
                             payment terms.                                          $    5,325,723      $    5,325,723

                             Note payable to unrelated third party with interest
                             at 9%, payable in 84 equal monthly principal and
                             interest installments of $20,627, maturing January
                             1, 2006. The debt is secured by assets at the
                             Cowboy Terminal Facility.                                      843,208           1,006,764

                             Note payable with MCNIC with interest at prime plus
                             1% (5.75%) at December 31, 2001). Monthly principal
                             and interest payments are due until the debt
                             matures July 2014. The debt is secured by CAC's
                             proportional increase in its interest in Crown
                             Ridge resulting from the loan proceeds.                      2,970,469           2,991,868

                             Note payable with interest at prime plus 1% (5.75%
                             at December 31, 2001) to a bank. Monthly principal
                             and interest payments are due until the debt
                             matures in May 2014. The debt is secured by assets
                             at Rawlins Terminal.                                         1,742,406           1,798,788

------------------------------------------------------------------------------------------------------------------------
                                                                                                                    F-22


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

9.   Long-term               Deferred purchase price on Rawlins Terminal
     Debt                    acquisition (see note 6) with interest at the LIBOR
     Continued               rate (6.6% at December 31, 2000). The debt is due
                             in monthly installments through February 2010. Due
                             to a dispute over certain environmental remediation
                             associated with the Rawlins Terminal this amount
                             has been included in the thereafter portion of the
                             debt maturities schedule below due to the
                             uncertainty of payments                                        225,000             225,000

                             Deferred purchase price on the Cowboy Asphalt
                             Terminal acquisition with interest at 8% per year
                             over a 10-year term, with the principal and
                             interest payments made to a company in monthly
                             installments of $3,212. The debt matures in
                             November 2010. Debt is secured by property and
                             equipment                                                      244,134             262,351

                             Capital leases (See note 10)                                   126,269                   -
                                                                                     --------------      --------------
                             Total                                                       11,477,209          11,610,494

                             Less estimated current portion                                (347,153)           (273,633)
                                                                                     --------------      --------------
                             Long-term portion                                       $   11,130,056      $   11,336,861
                                                                                     ==============      ==============


                           The schedule maturities of long-term debt at December
                           31, 2001 are as follows:

                              Year Ending December 31:

                                     2002                    $    347,153
                                     2003                         358,745
                                     2004                         466,596
                                     2005                         502,919
                                     2006                         315,447
                                     Thereafter                 9,486,349
                                                             ------------

                                           Total             $ 11,477,209
                                                             ============

--------------------------------------------------------------------------------
                                                                            F-23


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

10.  Capital Lease         The Company  leases  equipment  under  capital  lease
     Obligations           agreements. The leases provide the Company the option
                           to purchase  the  equipment at the end of the initial
                           lease terms.  The  equipment  under  capital lease is
                           included  in  property  and  equipment  at a cost  of
                           approximately  $187,000 and accumulated  amortization
                           of approximately  $27,000 and $0 at December 31, 2001
                           and 2000, respectively.

                           Amortization  expense for the equipment under capital
                           lease for the years ended  December 31,  2001,  2000,
                           and  1999  was  approximately  $27,000  $0,  and  $0,
                           respectively.  Future minimum payments on the capital
                           lease obligations are as follows:

                             Year Ending December 31:
                                      2002                  $      68,913
                                      2003                         60,011
                                      2004                          8,531
                                                                  137,455
                                                            -------------
                             Less amount representing
                               interest                           (11,186)

                             Present value of future
                               minimum capital lease
                               payments                     $     126,269
                                                            =============

11.  Operating             The Company  leases  certain  premises and  equipment
     Leases                under operating  leases.  Approximate  future minimum
                           lease payments under non-cancelable  operating leases
                           as of December 31, 2001 are as follows:

                             Year Ending December 31:
                                      2002                  $   1,121,000
                                      2003                      1,108,000
                                      2004                        576,000
                                      2005                         64,000
                                      2006                         64,000
                                      Thereafter                    9,000
                                                            -------------

                                           Total            $   2,942,000
                                                            =============

--------------------------------------------------------------------------------
                                                                            F-24


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

11.  Operating             Lease expense for the years ended  December 31, 2001,
     Leases                2000, and 1999 totaled  $1,046,000,  $1,129,000  and,
     Continued             $762,000, respectively.

12.  Redeemable            Redeemable preferred stock consists of 500,000 issued
     Preferred             and  outstanding  Series  A  cumulative   convertible
     Stock                 shares  with a par value of $.005 and a stated  value
                           of  $10.00.  The  Company  has  authorized  1,000,000
                           shares of preferred  stock.  The  original  estimated
                           fair value of the  outstanding  shares is  $4,716,981
                           with annual  accretion of $56,604 for the years ended
                           December 31, 2001,  2000,  and 1999 toward the stated
                           and liquidation value of $5,000,000.  At December 31,
                           2001 and 2000 the  redeemable  preferred  stock had a
                           balance of $4,952,831 and $4,896,227, respectively.

                           The  Company  is   authorized   to  issue   1,000,000
                           preferred  shares,  par  value  $.005 per  share.  On
                           November 4, 1997,  the Company  completed the sale of
                           500,000 shares of its Series A Cumulative Convertible
                           Preferred Stock ("Series A Preferred")  pursuant to a
                           stock purchase agreement dated September 25, 1997 for
                           an aggregate sales price of $5,000,000. Each share of
                           Series A Preferred  is  convertible  at the option of
                           its holder,  at any time,  into 8.57 shares of common
                           stock of the Company.  At the date of the issuance of
                           the preferred  stock,  the embedded  conversion price
                           was $1.17 and the estimated  fair value of the common
                           stock was $1.03.  Dividends accrue on the outstanding
                           Series A  Preferred  at the rate of 8% per  annum and
                           may be declared by the Company and paid  through cash
                           or common  shares of the Company at the option of the
                           holder.  At  December  31,  2001 and 2000 the Company
                           owed  $1,200,000  and  $800,000,   respectively,   in
                           dividends. Dividends accrued interest at 8% per annum
                           for any unpaid balance. Subject to the holder's right
                           to convert  the Series A  Preferred,  the Company may
                           redeem  the Series A  Preferred  at any time from the
                           date on which it is  issued  at a  percentage  of the
                           Series A  Preferred's  stated value of $10 per share;
                           130% of  stated  value if  redemption  occurs  within
                           thirty-six  months of the date of  issuance,  115% of
                           stated value if redemption occurs between  thirty-six
                           and  forty-eight  months  after the date of issuance,
                           110% of stated  value if  redemption  occurs  between
                           forty-eight  and  sixty  months  after  the  date  of
                           issuance, and 100% if redemption occurs thereafter.

--------------------------------------------------------------------------------
                                                                            F-25


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

12.  Redeemable            The holder of the Series A Preferred may also require
     Preferred             the  Company to redeem the Series A  Preferred  after
     Stock                 the eighth  anniversary  of the Series A  Preferred's
     Continued             issuance. The holders of the Series A Preferred shall
                           have  the  right,  but  shall  not be  obligated,  to
                           appoint 20% of the Company's Board of Directors.  The
                           Company may not alter the rights and  preferences  of
                           the Series A Preferred, authorize any security having
                           liquidation   preference,   redemption,   voting   or
                           dividend  rights  senior to the  Series A  Preferred,
                           increase the number of Series A Preferred, reclassify
                           its securities or enter into specified  extraordinary
                           events  without   obtaining  written  consent  or  an
                           affirmative  vote of at least 75% of the  holders  of
                           the  outstanding  shares  of the  Series A  Preferred
                           stock.  All voting  rights of the Series A  Preferred
                           expire upon the issuance by the Company of its notice
                           to redeem  such  shares.  The shares of common  stock
                           issuable  upon  conversion  of the Series A Preferred
                           are  subject  to  adjustment  upon  the  issuance  of
                           additional  shares  of  the  Company's  common  stock
                           resulting  from stock splits,  share  dividends,  and
                           other similar  events as well as upon the issuance of
                           additional  shares or  options  which  are  issued in
                           connection with the Company's equity  investment (see
                           note 4) or as compensation to any employee, director,
                           consultant,  or other service provider of the Company
                           or any  subsidiary,  other than options to acquire up
                           to 5% of the  Company's  common stock at or less than
                           fair market value.

13.  Stock                 Stock Options
     Options and           The Company has a stock option plan for directors and
     Warrants              salaried  employees.  Options  are granted at a price
                           not less  than the fair  market  value on the date of
                           grant,  become exercisable  between one to four years
                           following the date of grant,  and generally expire in
                           ten years.  Fair market value is determined  based on
                           quoted market prices.

--------------------------------------------------------------------------------
                                                                            F-26


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

13.  Stock                 A summary of the stock  option and  warrant  activity
     Options and           for fiscal years 2001, 2000, and 1999 is as follows:
     Warrants
     Continued


                                                                    Options                       Warrants
                                                           -------------------------------------------------------
                                                                           Weighted                       Weighted
                                                                            Average                        Average
                                                            Number         Exercise        Number          Exercise
                                                           of Shares        Price         of Shares         Price
                                                                                               
                           Outstanding at
                            January 1, 2000                 2,228,148         0.88          683,750          1.48
                                 Granted                    1,040,000         0.13                -
                                 Cancelled                   (208,750)        0.78                -
                                 Forfeited                   (280,000)        1.05                -
                                                           -------------------------------------------------------
                           Outstanding at
                            December 31, 2000               2,779,398      $  0.59          683,750        $ 1.48
                                 Granted                            -            -                -
                                 Cancelled                          -            -                -
                                 Forfeited                   (300,000)        0.66                -
                                                           -------------------------------------------------------
                           Outstanding at
                            December 31, 2001               2,479,398      $  0.59          683,750        $ 1.48
                                                           =======================================================


                           When accounting for the issuance of stock options and
                           warrants   financial   accounting   standards  allows
                           entities  the  choice  between  adopting a fair value
                           method or an  intrinsic  value  method with  footnote
                           disclosures  of the pro  forma  effects  if the  fair
                           value method had been adopted.  The Company has opted
                           for the latter  approach.  Had the Company's  options
                           and warrants been determined  based on the fair value
                           method,  the  results of  operations  would have been
                           reduced to the pro forma amounts indicated below:


                                                                         Years Ended December 31,
                                                                 2001            2000            1999
                                                            -------------    -------------   -------------
                                                                                    
                             Net loss - as reported         $  (6,487,981)   $ (18,360,921)  $  (3,053,516)
                             Net loss - pro forma           $  (6,591,506)   $ (18,483,982)  $  (3,478,954)
                             Diluted income (loss) per
                              share - as reported           $        (.48)   $       (1.36)  $        (.26)
                             Diluted loss per share -
                              pro forma                     $        (.49)   $       (1.37)  $        (.29)
                                                            =============    =============   =============

--------------------------------------------------------------------------------
                                                                            F-27


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

13.  Stock                 The fair value of each option  grant is  estimated on
     Options and           the  date of grant  using  the  Black-Scholes  option
     Warrants              pricing model with the following assumptions:
     Continued


                                                                            2000                1999
                                                                       ------------        -------------
                                                                                     
                                  Expected dividend yield              $          -        $           -
                                  Expected stock price volatility                73%                 76%
                                  Risk-free interest rate                      5.75%               5.50%
                                  Expected life of options                   4 years           1.5 years


                           No options were granted in 2001. The weighted average
                           fair value of options  and  warrants  granted  during
                           2000, and 1999 are $.10, and $.43 respectively.

                           The  following  table  summarizes  information  about
                           stock  options and warrants  outstanding  at December
                           31, 2001:


                                                   Outstanding                                 Exercisable
                           ---------------------------------------------------------  -----------------------------
                                                          Weighted
                                                           Average         Weighted                     Weighted
                            Range of                      Remaining         Average                      Average
                           Exercisable      Number        Contractual      Exercise      Number          Exercise
                             Prices       Outstanding     Life (Years)      Price      Exercisable        Price
                           ----------------------------------------------------------------------------------------
                                                                                          
                           $ .10 -  .13    1,540,000          7.86         $ 0.12       1,400,000        $  0.12

                           $ .38 - 1.13    1,148,148          4.63         $ 0.58       1,148,148        $  0.58

                           $1.50 - 2.50      475,000          1.33         $ 1.87         475,000        $  1.87

                           $ .10 to 2.50   3,163,148          5.71         $ 0.55       3,023,148        $  0.57

--------------------------------------------------------------------------------
                                                                            F-28


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

13.  Stock                 Common Stock Warrant
     Options and           In  conjunction  with the  issuance of the  preferred
     Warrants              stock  described  in note 10,  the  Company  issued a
                           warrant to the holders of the  preferred  stock.  The
                           fair  Continued  value of the  warrant at the date of
                           issuance  was   estimated  to  be  $283,019  and  was
                           recorded  to  additional  paid-in  capital  and  as a
                           reduction to the stated value of the preferred stock.
                           The  reduction in preferred  stock is being  accreted
                           over the  five-year  period from the date of issuance
                           to the earliest  exercise  date of the warrant.  Upon
                           the  fifth   anniversary   of  the  issuance  of  the
                           preferred stock, the warrant becomes exercisable,  at
                           $.002 per share,  into the number of common shares of
                           the Company equal to (a) [$5,000,000 plus the product
                           of (i)  ($5,000,000  multiplied by (ii) 39% (internal
                           rate  of  return)   multiplied   by  (iii)  5  years]
                           (14,750,000),  minus (b) the sum of (i) all dividends
                           and other  distributions  paid by the  Company on the
                           preferred  stock or on the common stock received upon
                           conversion  of the  preferred  stock  plus  (ii)  the
                           greater of the  proceeds  from the sale of any common
                           stock  received by the holder upon the  conversion of
                           the  preferred  stock prior to the fifth  anniversary
                           date or the terminal value (as defined below) of such
                           common stock sold before the fifth  anniversary  plus
                           (iii) the terminal  value of the preferred  stock and
                           common  stock   received   upon   conversion  of  the
                           preferred  stock then  held,  divided by (c) the fair
                           market  value  of the  Company's  common  stock  on a
                           weighted  average  basis for the 90 days  immediately
                           preceding the fifth  anniversary date of the issuance
                           of the preferred stock.  Terminal value is defined as
                           the sum of (i) the shares of common  stock into which
                           the preferred  stock then held is  convertible,  plus
                           (ii) shares of common stock received upon  conversion
                           of  preferred  stock,  multiplied  by the fair market
                           value of the  Company's  common  stock on a  weighted
                           average basis for the 90 days  immediately  preceding
                           the fifth  anniversary  date of the  issuance  of the
                           preferred stock. The warrants will expire in 2007.

                           Conversion of Preferred Dividends to Common Stock
                           On January  27,  1999,  the  Company  issued  317,069
                           shares of common stock to its preferred  stockholders
                           as  payment  in full  of  preferred  stock  dividends
                           payable totaling $467,433.

--------------------------------------------------------------------------------
                                                                            F-29


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

14.  Income Taxes          The  components  of income tax  benefit for the years
                           ended December 31 are summarized as follows:

                                                                2001 2000 1999

                             Current            $      -    $     -   $      -

                             Deferred:
                               Federal                 -          -          -
                               State                   -          -          -
                                                --------    -------   --------
                                                       -          -          -
                                                --------    -------   --------
                             Total              $      -    $     -   $      -
                                                ========    =======   ========

                           Income tax expense  (benefit)  differed  from amounts
                           computed by applying  the federal  statutory  rate to
                           pretax loss as follows:


                                                                         Years Ended December 31,
                                                              ------------------------------------------------
                                                                  2001              2000             1999
                                                              -------------    -------------     -------------
                                                                                        
                             Loss before income taxes and
                              minority interest - computed
                              tax at the expected federal
                              statutory rate, 34%             $  (2,205,000)   $  (6,332,000)    $  (1,496,000)
                             State income taxes, net of
                              federal income tax benefits          (194,000)        (461,000)          (92,000)
                             Minority interest                    1,605,000        2,087,000           458,000
                             Expiration of net operating
                              losses                                 22,000           38,000            42,000
                             Other                                   36,000           34,000            54,000
                             Change in valuation reserve            736,000        4,634,000         1,034,000
                                                              -------------    -------------     -------------
                             Total income tax benefit         $           -    $           -     $          -
                                                              =============    =============     =============

--------------------------------------------------------------------------------
                                                                            F-30


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

14.  Income Taxes          Deferred tax assets  (liabilities)  are  comprised of
     Continued             the following:

                                                                                       December 31,
                                                                               ----------------------------
                                                                                   2001            2000
                                                                               ------------    ------------
                                                                                         
                             Net operating loss carryforwards                  $  3,094,000    $  3,280,000
                             Impairment of investment in equity affiliate         2,555,000       2,555,000
                             Impairment of goodwill                                 671,000         671,000
                             Allowance for doubtful accounts                        638,000         676,000
                             Accrued interest                                     1,353,000               -
                             Start-up costs                                          99,000          99,000
                             Capital loss carryforwards                             203,000         203,000
                             Differences between tax basis and financial
                              reporting basis of investment in equity affiliate     439,000         439,000
                             Amortization of goodwill                              (319,000)        (36,000)
                             Depreciation                                          (730,000)       (573,000)
                             Other                                                  105,000          58,000
                             Valuation allowance                                 (8,108,000)     (7,372,000)
                                                                               ------------    ------------
                                                                               $          -    $          -
                                                                               ============    ============

                           The  Company has  available  at  December  31,  2001,
                           unused   tax   operating   loss    carryforwards   of
                           approximately $8,361,000 which may be applied against
                           future taxable  income and expire in varying  amounts
                           through  2012.  The Company  also has unused  capital
                           loss  carry-forwards of approximately  $550,000 which
                           may be  applied  against  future  taxable  income and
                           expire in 2002.

--------------------------------------------------------------------------------
                                                                            F-31


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

15.  Related Party         The  Company  has an  employment  agreement  (amended
     Transactions          November  1,  1999)  with a  director  who is also an
     not                   officer  of the  Company.  The  employment  agreement
     Otherwise             expires  December 31, 2003. The agreement  includes a
     Disclosed             base salary of $150,000 subject to various  increases
                           as of  November  1 of each  year  provided  that  the
                           Company achieves  positive cash flows from operations
                           before interest, debt service,  taxes,  depreciation,
                           amortization,  extraordinary, and non-recurring items
                           and  dividends.  In addition to the base salary,  the
                           director  is  entitled  to  receive  a bonus for each
                           fiscal  year  of  the  agreement   provided   certain
                           earnings levels are obtained or the underlying  price
                           of the Company's stock increases to determined levels
                           subject to certain  limitations.  In  addition to the
                           bonuses,  the  director  and  officer  was granted an
                           option to purchase  450,000  shares of the  Company's
                           common stock at an exercise  price of $.125 per share
                           in 1997. With the amended agreement, the director and
                           officer   was   granted  an  option  to  purchase  an
                           additional  450,000  shares of the  Company's  common
                           stock at an exercise  price based on the average fair
                           market  price of the  Company's  common stock for the
                           three months immediately  preceding and following the
                           options  grant  date.   The  option   exercise  price
                           approximated  the average  fair  market  value of the
                           Company's  common  stock  at the date of  grant.  The
                           options vest over a three year period  commencing  on
                           May 1, 2001,  subject to  accelerated  vesting should
                           the  Company's   common  stock  market  price  exceed
                           certain defined levels.

                           The Company  entered  into an  employment  agreement,
                           effective  January  26,  1996 with the  former  Chief
                           Executive  Officer  and  Chairman  of  the  Board  of
                           Directors  of  the  Company.  The  agreement  expired
                           February  26,  1999.  The  agreement  included a base
                           salary  of 5%  of  the  Company's  net  profits  from
                           operations   before  depletion,   depreciation,   tax
                           credits, and amortization, but after interest expense
                           on debt;  not to  exceed  $1,000,000  per  year.  The
                           agreement  also  called  for  the  Company  to  grant
                           300,000  stock  options  to  purchase  the  Company's
                           unregistered  common  stock at $.66 per  share and an
                           additional  75,000 options for each year of executive
                           employment   which  is  completed  after  funding  is
                           achieved.  In 1996,  300,000  options  were issued at
                           $.66 per share. In 1999 and 1998, 75,000 options were
                           issued at $1.15 and  $1.50 per  share,  respectively.
                           Additionally,  other benefits were provided including
                           participation  in certain  insurance,  vacation,  and
                           expense reimbursements.

--------------------------------------------------------------------------------
                                                                            F-32


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

15.  Related Party         Pursuant to the  operating  agreement of Crown Ridge,
     Transactions          while  operator of Crown  Ridge the Company  received
     not                   $104,000   for   management   services  and  overhead
     Otherwise             charges.
     Disclosed
     Continued

16.  Commitments           Litigation
     and                   On  May  21,  1998,  Road  Runner  Oil,  Inc.  ("Road
     Contingencies         Runner")  and  Gavilan  Petroleum,  Inc.  ("Gavilan")
                           filed an action in the Third Judicial District Court,
                           Salt  Lake  County,   State  of  Utah,   as  Civil  #
                           98-0905064 against the Company and its President. The
                           action relates to the purchase by Road Runner of 100%
                           of the stock of Gavilan in 1997, and generally  seeks
                           to (i)  obtain  corporate  records  of Gavilan in the
                           Company's  possession  relating  to the amount of oil
                           and gas royalties  potentially  owed to third parties
                           prior to the  aforementioned  stock sale, and (ii) to
                           determine  the amount of royalties  owed.  The action
                           further  alleges,  on  behalf of  Gavilan,  claims of
                           breach of fiduciary duty, professional negligence and
                           mismanagement  against the  Company's  President  for
                           alleged   mismanagement  of  Gavilan's  affairs.  The
                           Plaintiffs  seek  injunctive   relief  requiring  the
                           tendering  by the Company of the  referenced  records
                           and such  damages  as may be  proven  at  trial.  The
                           Company  believes  that the  Plaintiff's  claims  are
                           groundless  and that it is entitled to payment of the
                           $75,000,  plus accrued  interest,  still owed by Road
                           Runner as part of the purchase price for Gavilan.  In
                           addition, since the action was filed, the Company has
                           tendered the corporate records to the Plaintiffs.  On
                           March 8, 2000,  the Company  filed an answer  denying
                           liability  and  filed  a  counterclaim  against  Road
                           Runner  and  Gavilan  for  breach  of  contract   and
                           declaratory  judgment.  The Company is not certain as
                           to whether or not the  outstanding  balance under the
                           promissory note is collectible by the Company.

--------------------------------------------------------------------------------
                                                                            F-33


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

16.  Commitments           On July 12, 1999, Morrison Knudsen Corporation ("MK")
     and                   filed a  Complaint  in the Eighth  Judicial  District
     Contingencies         Court,  Uintah County,  State of Utah,  alleging that
     Continued             CAC  had  breached  an  agreement  whereby  MK  would
                           provide  certain  mining  services  for CAC at  Crown
                           Ridge's   Facility  in  Uintah   County,   Utah  (the
                           "Project").  Judgment  in favor of MK was  entered on
                           January  30,  2001,  in  the   principal   amount  of
                           $303,873.39,  $49,062.33 of pre-judgment interest and
                           $2,033.14  of costs,  which totals  $354,968.86.  The
                           Settlement  Agreement  obligates  MCNIC to pay the MK
                           Judgment  and  indemnify  the Company  from any costs
                           associated therewith.

                           On July 14, 1999, Crown  Distribution and CAPCO filed
                           an action in the United States District Court for the
                           Central  District of California,  Southern  Division,
                           against Santa Maria Refining Company  ("SMRC"),  SABA
                           Petroleum   Company   ("SABA")   and   Greka   Energy
                           Corporation ("Greka").  The claims included causes of
                           action for breach of contract, breach of the covenant
                           of good faith and fair  dealing,  conversion,  fraud,
                           claim   and   delivery,    unjust    enrichment   and
                           constructive trust,  unfair competition,  declaratory
                           relief and specific  performance.  These claims arose
                           out of the  Defendant's  alleged  termination  of the
                           Processing   Agreement  and  subsequent   refusal  to
                           deliver  asphalt to Crown  Distribution.  On November
                           20, 2001 Crown  Distribution and CAPCO entered into a
                           settlement  agreement with SMRC. The Company believes
                           the matter was amicably resolved.

--------------------------------------------------------------------------------
                                                                            F-34


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

16.  Commitments           In  late  July  and   August,   2001,   the   Company
     and                   participated in a binding arbitration proceeding (the
     Contingencies         "Arbitration") in Salt Lake City, Utah against MCNIC,
     Continued             its related  entities and certain of their  officers.
                           The  Arbitration   addressed  all  claims  previously
                           asserted  between  the  parties  either  in the Third
                           Judicial  District  Court of Salt  Lake  County  in a
                           proceeding   entitled  MCNIC  Pipeline  &  Processing
                           Company  v.  Crown  Asphalt  Distribution  Civil  No.
                           00904867  (the  "State   Action")  and  that  certain
                           proceeding  filed in the United States District Court
                           for the  District of Utah Central  Division  entitled
                           Crown Energy Corporation, et al. v. MCN Energy Group,
                           Inc.  et al.,  Civil  No.  2CV-0583ST  (the  "Federal
                           Action").  In  summary,  in the State  Action,  MCNIC
                           alleged that funds previously advanced by it to Crown
                           Distribution  in an amount in excess of $14  million,
                           plus  interest,  were  immediately  due and  payable.
                           MCNIC also sought the  appointment  of a receiver for
                           Crown  Distribution's  assets and sought to foreclose
                           on  security   interests   in  the  assets  of  Crown
                           Distribution.

                           In  contrast,  the  Company  asserted  that the funds
                           previously  advanced to Crown  Distribution  by MCNIC
                           were part of a revolving  credit  facility  which was
                           not due and payable at that time and from which Crown
                           Distribution should be able to make additional draws.
                           Further,  the Company sought recovery  against MCNIC,
                           its  related  entities  and  certain of its  officers
                           under  other  causes of action,  including  breach of
                           fiduciary duties,  economic duress, breach of implied
                           covenants of good faith and fair  dealing,  breach of
                           contracts and intentional  interference with business
                           relations.

--------------------------------------------------------------------------------
                                                                            F-35


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

16.  Commitments           On October 31, 2001, the Arbitrator issued the Damage
     and                   Award in which he held that  MCNIC's  loans  were due
     Contingencies         and payable with interest accruing on such loans from
     Continued             8%  to  18%,   depending  upon  the  particular  loan
                           involved.  The  decision  also failed to find for the
                           Company  on its claims  against  MCNIC,  its  related
                           entities   and   officers.   The  Damage   Award  was
                           subsequently confirmed by the Third Judicial District
                           Court of Salt Lake County,  state of Utah on February
                           7, 2002.  The amount of the Damage  Award as of March
                           29, 2002 is  $20,266,822.71,  with interest  accruing
                           daily in the amount of $5,102.84.

                           In addition,  the Arbitrator awarded $2,609,518.69 in
                           fees and costs (the "Fee Award") to MCNIC against the
                           Company  and its  related  entities  on a  joint  and
                           several basis.  The Fee Award has yet to be confirmed
                           by the  appropriate  Utah state court and proceedings
                           regarding  it have been  stayed as further  explained
                           below.

                           On March 8, 2002, the Company and MCNIC,  its related
                           entities  and certain of its  officers  executed  the
                           Settlement  Agreement.   Pursuant  to  the  foregoing
                           agreement,   the  Company   transferred  all  of  its
                           interests  in Crown Ridge and the leases  relating to
                           the Asphalt Ridge  properties to MCNIC.  In addition,
                           the  Company and its  officers  agreed not to compete
                           with Crown  Ridge in the  Western  United  States and
                           Western  Canada  in any  way  regards  to  tar  sands
                           leasing,  mining,  extraction  or  processing  for  a
                           period of three years. Notwithstanding the following,
                           it was agreed that the  conducting  by the Company of
                           its present business of buying, storing, blending and
                           selling  asphalt did not  constitute  a breach of the
                           foregoing covenant.

--------------------------------------------------------------------------------
                                                                            F-36


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

16.  Commitments           In  exchange  for the  assignment  of the Crown Ridge
     and                   interest, the Company received (i) MCNIC's commitment
     Contingencies         to pay the MK Judgment and its indemnification of the
     Continued             Company  from the MK  Judgment,  (ii) the  assignment
                           from Crown Ridge of a 1% non-cost bearing, overriding
                           royalty  interest in the sales  proceeds  received by
                           Crown Ridge or its  successors  and assigns  from any
                           products produced on the assigned leases of "Tract A"
                           at Asphalt Ridge or a 3% non-cost bearing, overriding
                           royalty interest in proceeds  received by Crown Ridge
                           or its  successors  and assigns  from any other lands
                           which  are  currently  leased  by Crown  Ridge or the
                           Company,  and (iii) the mutual  release  between  the
                           parties of any known or unknown  claims  between them
                           relating to Crown Ridge,  including the obligation of
                           the Company to pay the CAC Loan.

                           Pursuant  to the  Settlement  Agreement,  the Company
                           also  acquired  the Option to purchase all of MCNIC's
                           rights, title and interests in, or relating to, Crown
                           Distribution (including its right to Damage Award and
                           the Fees  Award)  for an amount  equal to  $5,500,000
                           (the  "Purchase  Price").  The  Settlement  Agreement
                           provides  that  the  Purchase  Price  shall  be  paid
                           through the payment of $200,000 at execution with the
                           balance  due upon the  closing of the Option (if such
                           closing  occurs on or before April 30,  2002).  After
                           April 30,  2002 the  Company  shall have the right to
                           extend the Option until  September 30, 2002 by making
                           an  additional  $100,000  payment for each 30 days by
                           which the Option is extended.  If the Company  closes
                           under the  Option,  then all  payments  made to MCNIC
                           shall be credited  against the  Purchase  Price.  If,
                           however,  the Company  does not  exercise the Option,
                           the  initial   $200,000  payment  shall  be  credited
                           against the Company's  ultimate  liability  under the
                           Fee Award.

                           Promptly  following the  execution of the  Settlement
                           Agreement,  the Company and MCNIC  stayed all pending
                           litigation   relating  to  the   Arbitration  or  any
                           enforcement of its  conclusion  issued as a result of
                           it. The  Settlement  Agreement  provides  that if the
                           Company  does not  exercise  the  Option,  MCNIC  may
                           execute on the Damage  Award and that the parties may
                           either move to confirm or appeal, as the case may be,
                           the Fee Award.

--------------------------------------------------------------------------------
                                                                            F-37


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

16.  Commitments           Management  of the  Company  believes  that under the
     and                   severe  legal and  financial  constraints  facing the
     Contingencies         Company  as a result  of the  Arbitration's  outcome,
     Continued             that the  negotiation and execution of the Settlement
                           Agreement  were in the best  interests of the Company
                           and its  shareholders.  Management  of the Company is
                           presently  taking  actions  intended  to permit it to
                           exercise the Option but cannot assure that it will be
                           successful in obtaining  the  requisite  financing on
                           terms which are  acceptable to the Company.  Further,
                           the  Company   cannot   describe   what  form  future
                           financing might take.

                           Other
                           The  Company  may  become  or  is  subject  to  other
                           investigations,  claims,  or lawsuits  ensuing out of
                           the conduct of its business,  including those related
                           to  environmental,   safety  and  health,  commercial
                           transactions,  etc.  Management  of  the  Company  is
                           currently  not  aware  of any  other  investigations,
                           claims,  or lawsuits  which it believes  could have a
                           material adverse affect on its financial position.

--------------------------------------------------------------------------------
                                                                            F-38


                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------

17.  Segment               In  accordance  with the  provisions of SFAS No. 131,
     Reporting             the Company  makes key financial  decisions  based on
                           certain   operating   results   of   certain  of  its
                           subsidiaries.  Segment information as reviewed by the
                           Company is as follows:


                                                                            Year Ended December 31, 2001
                                                          ---------------------------------------------------------------------
                                                                                Crown
                                                             Crown              Asphalt
                                                            Asphalt             Products           CEC
                                                          Distribution          Company          and CAC              Total
                                                          -------------      -------------     -----------        -------------
                                                                                                      
                             Revenues from
                               external customers         $     572,965      $  26,459,693     $          -       $  27,032,658
                             Gross profit (loss)          $  (1,838,969)     $   4,745,437     $          -       $   2,906,468
                             Interest expense             $   3,411,221      $     232,360     $    375,157       $   4,018,738
                             Depreciation and
                              amortization                $     566,241      $     169,407     $     27,959       $     763,607
                             Segment net loss             $  (9,191,518)     $   3,090,477     $   (386,940)      $  (6,487,981)
                             Segment total assets         $  11,009,753      $   7,981,851     $(16,322,244)      $   2,669,360


                                                                            Year Ended December 31, 2000
                                                  ----------------------------------------------------------------------------------
                                                                         Crown
                                                       Crown             Asphalt
                                                       Asphalt           Products
                                                     Distribution        Company          CAC             CEC             Total
                                                     ------------     ------------     -----------    ------------    -------------
                                                                                                       
                             Revenues from
                              external
                              customers              $ 20,464,624     $  2,322,479     $         -    $          -    $  22,787,103
                             Gross profit
                              loss)                  $ (1,119,221)    $    301,261     $         -    $          -    $    (817,960)
                             Interest expense        $  2,096,565     $    180,715     $   298,067    $      1,039    $   2,576,386
                             Depreciation and
                              amortization           $    708,614     $    109,840     $    62,037    $     23,373    $     903,864
                             Segment net loss        $(11,365,018)    $    712,126     $(7,328,766)   $   (379,263)   $ (18,360,921)
                             Segment total
                              assets                 $ 13,461,698     $  3,500,902     $    15,871    $(15,281,046)   $   1,697,425


                                                                                Year Ended December 31, 1999
                                                          -----------------------------------------------------------------------
                                                               Crown
                                                              Asphalt           Rawlins
                                                            Distribution        Terminal            CEC                Total
                                                           --------------     -------------     -------------      --------------
                                                                                                       
                             Revenues from external
                              customers                    $   32,934,592     $   2,583,949     $           -      $   35,518,541
                             Gross profit                  $    2,458,780     $      48,758     $           -      $    2,507,538
                             Interest expense              $    1,933,359     $     146,884     $     123,348      $    2,203,591
                             Depreciation and amortization $      595,168     $      64,089     $      87,417      $      746,674
                             Segment net loss              $   (1,325,229)    $    (344,661)    $  (1,383,626)     $   (3,053,516)
                             Segment total assets          $   23,341,506     $   2,454,902     $  14,979,700      $   40,776,108

-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                               F-39



                                                        CROWN ENERGY CORPORATION
                                      Notes to Consolidated Financial Statements
                                                                       Continued
--------------------------------------------------------------------------------


17.  Segment
     Reporting                                                                      2001                2000
     Continued                                                                --------------      ---------------
                                                                                            
                             Reconciliation of assets
                              Total assets for reportable segments            $    2,669,360      $     1,697,425
                              Elimination of investment in subsidiaries           15,192,849           19,609,908
                              Elimination of intercompany receivables             (2,144,944)          (4,255,155)
                                                                              --------------      ---------------
                                  Total consolidated assets                   $   15,717,265      $    17,052,178
                                                                              ==============      ===============

                           During  2001,  2000 and 1999,  the  Company  operated
                           primarily  in  the  production  and  distribution  of
                           asphalt.  The  Company's  operations  and  sales  are
                           dispersed   throughout  Utah,  Arizona,   California,
                           Nevada,  Wyoming,  New Mexico,  Nebraska and Colorado
                           and could be adversely affected by economic downturns
                           in these  states  and by  federal  or  state  funding
                           policies    related   to   road    construction    or
                           improvements.

18.  Employee              In  1999,   the   Company   established   a   defined
     Benefit Plan          contribution   plan  which  qualifies  under  Section
                           401(k)  of  the  Internal   Revenue  Code.  The  plan
                           provides  retirement  benefits for employees  meeting
                           minimum  age and service  requirements.  Participants
                           may  contribute  up to the  lesser of  $10,000  or 15
                           percent  of their  gross  wages,  subject  to certain
                           limitations.  The plan  provides for a  discretionary
                           amount to be  contributed  to the plan each year. The
                           contribution  for the years ended  December 31, 2001,
                           2000, and 1999 totaled approximately $35,000, $36,000
                           and $35,000, respectively.

18.  Subsequent            Pursuant   to  the   Series   A   Preferred   Stock's
     Event                 Certificate  of  Voting  Powers,   Designation,   and
                           Preferences,  accrued dividends on Preferred Series A
                           Stock may be paid in common  stock of the  Company at
                           the  option of the holder  upon a written  and timely
                           request before payment of the quarterly dividend.  On
                           February  28,  2002  an  entity   controlled  by  the
                           president  of  the  Company  which  holds  all of the
                           Series  A  Preferred  Stock   requested   payment  of
                           $200,000  of  accrued  dividends  in shares of common
                           stock. Accordingly 13,793,103 shares of the Company's
                           common  stock were  issued as payment of  $200,000 of
                           accrued dividends.

--------------------------------------------------------------------------------
                                                                            F-40