COLUMBIA GAS SYSTEM INC
U5S, 1995-04-27
NATURAL GAS TRANSMISISON & DISTRIBUTION
Previous: COLONIAL TRUST III, 497, 1995-04-27
Next: COMPOSITE INCOME FUND INC, 485BPOS, 1995-04-27



<PAGE>   1
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION

                                Washington, D.C.


                                    FORM U5S


                                 ANNUAL REPORT

                      For the Year Ended December 31, 1994



                             Filed pursuant to the
                   Public Utility Holding Company Act of 1935



                         THE COLUMBIA GAS SYSTEM, INC.
                      (Name of registered holding company)

                               20 Montchanin Road
                          Wilmington, Delaware  19807



ON JULY 31, 1991, THE COLUMBIA GAS SYSTEM, INC. AND ITS WHOLLY-OWNED SUBSIDIARY
COLUMBIA GAS TRANSMISSION CORPORATION FILED SEPARATE PETITIONS SEEKING
PROTECTION UNDER CHAPTER 11 OF THE FEDERAL BANKRUPTCY CODE.


- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   2
PAGE 1



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





                       SECURITIES AND EXCHANGE COMMISSION

                                Washington, D.C.




                                    FORM U5S




                                 ANNUAL REPORT

                      For the Year Ended December 31, 1994




                             Filed pursuant to the
                   Public Utility Holding Company Act of 1935




                         THE COLUMBIA GAS SYSTEM, INC.
                      (Name of registered holding company)

                               20 Montchanin Road
                          Wilmington, Delaware  19807




On July 31, 1991, The Columbia Gas System, Inc. and its wholly-owned subsidiary
Columbia Gas Transmission Corporation filed separate petitions seeking
protection under Chapter 11 of the Federal Bankruptcy Code.





- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   3
PAGE 2


                               TABLE OF CONTENTS



<TABLE>
<CAPTION>
                                                                                                NO. OF
                                                                                                PAGE OR
ITEM                                                                                            EXHIBIT  
- ----                                                                                           ----------
 <S>     <C>                                                                                        <C>
  1      System Companies and Investment Therein as of December 31,
          1994 ......................................................                                3-7

  2      Acquisitions or Sales of Utility Assets ....................                                 7

  3      Issue, Sale, Pledge, Guarantee or Assumption of System
          Securities ................................................                                 7

  4      Acquisition, Redemption or Retirement of System Securities .                                8-9

  5      Investments in Securities of Nonsystem Companies ...........                                 10

  6      Officers and Directors .....................................                                11-42

  7      Contributions and Public Relations .........................                                 43

  8      Service, Sales and Construction Contracts ..................                                44-45

  9      Wholesale Generators and Foreign Utility Companies .........                                 46

 10      Financial Statements and Exhibits ..........................                                 46

           Consolidating Financial Statements (F-1 to F-6) ..........                               47-123

           Exhibits:

             SEC Act of 1934 Reports ................................                                  A

             Index to Corporate Organization & By-Laws Exhibits .....                                  B

             Indentures or Contracts ................................                                  C

             Tax Allocation Agreement for 1994  .....................                                  D

             Other Documents Prescribed by Rule or Order ............                                  E

             Report of Independent Public Accountants ...............                                  F

             Financial Data Tables ..................................                                  G

             Organizational Chart of Exempt Wholesale
             Generators or Foreign Utility Holding Companies ........                                  H

             Audited Financial Statements and Analytical Reviews
             and Conclusions Regarding Exempt Wholesale Generators
             or Foreign Utility Holding Companies ...................                                  I


         Signature of Registrant's Officer ..........................                                 124
</TABLE>
<PAGE>   4
PAGE 3

ITEM 1.  SYSTEM COMPANIES AND INVESTMENT THEREIN AS OF DECEMBER 31, 1994
<TABLE>
<CAPTION>
                                                                                                   Issuer           Owner
                                                                                    % 0f           Book             Book
                                                           Number of Common        Voting          Value            Value
         Name of Company (Company Abbreviation)               Shares Owned          Power          ($000)           ($000) 
- ---------------------------------------------------        ----------------        ------         --------         --------
<S>                                                         <C>                     <C>         <C>              <C>
THE COLUMBIA GAS SYSTEM, INC. (Registrant, CG) (a)  
   Columbia Atlantic Trading Corporation (CAT) .....           82,000               100.0            (720)            (720)
   Columbia Coal Gasification Corporation (CGC) ....        1,939,000               100.0           7,674            7,674
     Unsecured Debt ................................                -                   -           4,413            4,413
   Columbia Gas Development Corporation (CGD) ......        5,676,477               100.0         103,997          103,997
     Unsecured Debt ................................                -                   -          76,866           76,866
   Columbia Gas of Kentucky, Inc. (CKY) ............          632,248               100.0          49,887           49,887
     Unsecured Debt ................................                -                   -          45,901           45,901
   Columbia Gas of Maryland, Inc. (CMD) ............          283,686               100.0          17,062           17,062
     Unsecured Debt ................................                -                   -          15,561           15,561
   Columbia Gas of Ohio, Inc. (COH) ................        4,769,585               100.0         363,493          363,493
     Unsecured Debt ................................                -                   -         290,683          290,683
   Columbia Gas of Pennsylvania, Inc. (CPA) ........        2,745,112               100.0         177,284          177,284
     Unsecured Debt ................................                -                   -         145,435          145,435
   Columbia Gas System Service Corporation (CS) ....          130,000               100.0          13,179           13,179
     Unsecured Debt ................................                -                   -          18,240           18,240
   Columbia Gas Transmission Corporation (TCO) (a)..        9,671,354               100.0        (489,059)        (489,059)
     Unsecured Debt ................................                -                   -         343,888          343,888
     Secured Debt ..................................                -                   -       1,340,448        1,340,448
    Subsidiary:                                     
        Columbia Transmission Investment            
          Corporation (CTIC) .......................            2,675               100.0       1,321,955        1,321,955
   Columbia Gulf Transmission Company (CGT) ........        5,977,951               100.0          97,343           97,343
     Unsecured Debt ................................                -                   -          71,917           71,917
     Unconsolidated Affiliates:                     
       Overthrust Pipeline Company (b) .............                -                18.0           3,959            3,959
       Ozark Gas Transmission System (c) ...........                -                25.0          11,508           11,508
       Trailblazer Pipeline Company (d) ............                -                33.3          25,523           25,523
       Valuation Reserve (e)........................                -                   -          (6,262)          (6,262)
   Columbia LNG Corporation (CLG) (f) ..............        3,378,730                91.8          12,912           16,883
     CLNG Corporation (CLNG) .......................                1               100.0              72               72
     Unconsolidated Affiliate:                      
       Cove Point LNG Limited Partnership (g) ......                -                50.0           8,696            8,696
   Columbia Natural Resources, Inc. (CNR) ..........        5,028,628               100.0         174,759          174,689
     Unsecured Debt ................................                -                   -          46,256           46,256
   Columbia Propane Corporation (CPC) ..............          156,000               100.0           3,994            3,994
     Unsecured Debt ................................                -                   -           2,876            2,876
   Commonwealth Gas Services, Inc. (COS) ...........          486,106               100.0          69,575           69,859
     Unsecured Debt ................................                -                   -          93,477           93,477
</TABLE>                                            
<PAGE>   5
PAGE 4


ITEM 1.  Continued
<TABLE>
<CAPTION>
                                                                                                 Issuer           Owner
                                                                                  % 0f           Book             Book
                                                         Number of Common        Voting          Value            Value
         Name of Company (Company Abbreviation)             Shares Owned          Power          ($000)           ($000) 
- ---------------------------------------------------      ----------------        ------         --------         --------
 <S>                                                        <C>                   <C>            <C>              <C>
 Commonwealth Propane, Inc. (CPI) .................          40,000               100.0           8,334            8,839
   Unsecured Debt .................................               -                   -           9,760            9,760
   Unconsolidated Affiliate:                        
     Atlantic Energy, Inc. (AEI) (h) ..............           3,500                50.0           1,236            1,236
 Columbia Energy Services Corporation (CES) .......         417,157               100.0          11,830           11,830
 TriStar Capital Corporation (TCC) ................          40,000               100.0           1,822            1,822
   Subsidiary:                                      
     TriStar Gas Technologies, Inc. ...............          40,000               100.0           1,760            1,760
                Unsecured Debt ........................           -                   -              21               21
           Unconsolidated Affiliate:                
             Enertek Partners, L.P. (i) ............              -                16.6           1,715            1,715
 TriStar Ventures Corporation (TVC) ...............         611,704               100.0          37,347           37,347
   Subsidiaries:                                    
     TriStar Pedrick General Corporation (PGC).....           3,000               100.0           1,572            1,572
       Unsecured Debt .............................               -                   -             682              682
       Unconsolidated Affiliate:                    
         Pedricktown Cogeneration Limited           
          Partnership (j) .........................               -                15.0           4,170            4,170
     TriStar Pedrick Limited Corporation (PLC).....              42               100.0           3,693            3,693
       Unsecured Debt .............................               -                   -           1,590            1,590
       Unconsolidated Affiliate:                    
         Pedricktown Cogeneration Limited           
          Partnership (j) .........................               -                35.0           9,731            9,731
     TriStar Fuel Cells Corporation (FC)...........           3,000               100.0            (887)            (887)
       Unsecured Debt .............................               -                   -             711              711
     TriStar Binghamton General Corporation (BGC)..             118               100.0           2,800            2,800
       Unconsolidated Affiliate:                    
         Binghamton Cogeneration Limited            
          Partnership (k) .........................               -                10.0           1,824            1,824
     TriStar Binghamton Limited Corporation (BLC)..             142               100.0           6,497            6,497
       Unconsolidated Affiliate:                    
         Binghamton Cogeneration Limited            
          Partnership (k) .........................               -                23.3           4,257            4,257
     TriStar Georgetown General Corporation (GGC)..             401               100.0             (97)             (97)
       Unconsolidated Affiliate:                    
         Georgetown Cogeneration Limited            
          Partnership (l) .........................               -                 1.0             103              103
</TABLE>                                            
<PAGE>   6
PAGE 5

ITEM 1.  Continued
<TABLE>
<CAPTION>
                                                                                                    Issuer           Owner
                                                                                     % 0f           Book             Book
                                                            Number of Common        Voting          Value            Value
         Name of Company (Company Abbreviation)                Shares Owned          Power          ($000)           ($000) 
- ---------------------------------------------------         ----------------        ------         --------         --------
<S>                                                              <C>                 <C>           <C>              <C>
      TriStar Georgetown Limited Corporation (GLC).              3,000               100.0         (4,855)          (4,855)
        Unsecured Debt ............................                  -                   -            358              358
         Unconsolidated Affiliate:                  
           Georgetown Cogeneration Limited          
           Partnership (l) ........................                  -                49.0          5,042            5,042
      TriStar Vineland General Corporation (VGC)...              2,704               100.0            761              761
       Unconsolidated Affiliate:                    
         Vineland Cogeneration Limited              
            Partnership (m) .......................                  -                 5.0            563              563
      TriStar Vineland Limited Corporation (VLC)...              2,385               100.0          6,778            6,778
      Unconsolidated Affiliate:                     
        Vineland Cogeneration Limited               
         Partnership (m) ........................                    -                45.0          5,067            5,067
      TriStar Rumford Limited Corporation (RL).....                  1               100.0            637              637
        Unsecured Debt ............................                  -                   -          2,216            2,216
        Unconsolidated Affiliate:                   
          Rumford Cogeneration Company (n) ........                  -                10.2          6,220            6,220
*   TriStar Nine Corporation (TVC9)..............                    1               100.0              -                -
*   TriStar Ten Corporation (TVC10)..............                    1               100.0              -                -
  Unconsolidated Affiliate:                         
      Cogeneration Partners of America (o) ........                  -                50.0              -                -
        Unsecured Debt ............................                  -                   -              -                -
</TABLE>                                            

* Inactive companies.

(a)    On July 31, 1991, The Columbia Gas System, Inc. and its wholly-owned
       subsidiary Columbia Gas Transmission Corporation filed separate
       petitions seeking protection under Chapter 11 of the Federal Bankruptcy
       Code.
(b)    Partnership interest in the Overthrust Pipeline Company.  Partners each
       owning an eighteen percent (18%) interest are Columbia Gulf Transmission
       Company, Questar Pipeline Company, Inc., NGPL - Overthrust Inc.,
       Northern Overthrust Pipeline Company and Tennessee Overthrust Company.
       CIG Overthrust Inc. holds the remaining ten percent (10%).
(c)    Partnership interest in the Ozark Gas Transmission System.  Partners
       each owning a twenty-five percent (25%) interest are Columbia Gulf
       Transmission Company, Tennessee Ozark Gas Company, Ozark Gas Pipeline
       Corporation and Caney River Transmission Company.  In February 1995, an
       agreement was reached which provides for the sale of Columbia Gulf's
       Ozark partnership investment.  The agreement contains usual closing
       conditions and is subject to certain governmental approvals.  Closing is
       expected to occur on May 1, 1995.
<PAGE>   7
PAGE 6



ITEM 1.  Continued


(d)    Partnership interest in the Trailblazer Pipeline Company.  Partners each
       owning a thirty-three and one- third percent (33-1/3%) interest are
       Columbia Gulf Transmission Company, Enron Trailblazer Pipeline Company
       and NGPL - Trailblazer, Inc.
(e)    The partnership valuation reserve was established in 1993 as a result of
       several firm shippers on the partnership system planning to exit their
       agreements under Federal Energy Regulatory Commission Order No. 636,
       thus potentially impairing CGT's investment.
(f)    In two sales in 1989 and 1991, a total of 301,270 out of 3,265,000
       shares then outstanding, held by CG, were sold to the Shell LNG Company
       ("Shell LNG"), a subsidiary of Shell Oil Company ("Shell").  During
       1994, CG purchased 415,000 shares of CLG's $1.00 par value common stock
       for $2,988,000 to fund CLG's 1994 contribution to the Cove Point LNG
       Limited Partnership (see footnote (g) for details concerning the
       partnership).
(g)    On January 27, 1994, Columbia LNG Corporation ("CLG"), together with its
       wholly-owned subsidiary, CLNG Corporation ("CLNG"), entered into an
       Amended and Restated Agreement of Limited Partnership (the "L.P.
       Agreement") to form Cove Point LNG Limited Partnership (the
       "Partnership"), with Cove Point Energy Company, Inc. ("COPE") and PEPCO
       Energy Company, Inc. ("PENCO").  Under the L.P. Agreement, CLNG and COPE
       are each general partners of the Partnership.  Each of the general
       partners has a one (1%) percent ownership interest and fifty (50%)
       percent of the Partnership's voting power.  CLG and PENCO each are
       limited partners of the Partnership, holding, respectively, forty-nine
       (49%) percent ownership interests in the Partnership.  The limited
       partners have no voting power (except in certain extraordinary
       situations).
(h)    Atlantic Energy, Inc. is an unconsolidated subsidiary of Commonwealth
       Propane, Inc., accounted for as an investment using the equity method.
       Commonwealth Propane, Inc. and Petrolane, Inc. each have a fifty percent
       (50%) ownership interest in the propane storage facility.  Additional
       disclosure is provided for AEI in Item 6 (Officers and Directors) and
       Item 10 Exhibits (Articles of Incorporation and By-Laws).
(i)    Partnership interest in Enertek L.P. (EnerTek).  EnerTek is a gas
       industry fund that invests in companies developing new technologies to
       enhance the supply, transportation and utilization of natural gas.  The
       limited partners and their ownership interest include Battelle Memorial
       Institute (8.3%); Brooklyn Union Gas Company (16.5%), CNG Technologies,
       Inc. (16.5%); Enron Venture Capital Company (16.5%); Equitable
       Resources, Inc. (8.3%); Southern California Gas Company (16.5%); and
       TriStar Gas Technologies, Inc. (16.5%).  Scientific Advances, Inc. is
       the general partner owning 0.9%.
<PAGE>   8
PAGE 7

ITEM 1.  Continued
(j)    Partnership interest in Pedricktown Cogeneration Limited Partnership.
       The general partners are Pedrick General, Inc. and TriStar Pedrick
       General Corporation, each of which owns one-half of the thirty percent
       (30%) general partnership interest.  The limited partners are Pedrick
       Limited, Inc. and TriStar Pedrick Limited Corporation, each of which
       owns one-half of the seventy percent (70%) limited partnership interest.
       Pedrick General, Inc. and Pedrick Limited, Inc. are subsidiaries of
       Atlantic Generation, Inc.
(k)    Partnership interest in Binghamton Cogeneration Limited Partnership.
       The general partners are Binghamton General, Inc.; S.N.W. Binghamton I,
       L.P.; and TriStar Binghamton General Corporation, each of which owns
       one-third of the thirty percent (30%) general partnership interest.  The
       limited partners are Binghamton Limited, Inc.; S.N.W. Binghamton II,
       L.P.; and TriStar Binghamton Limited Corporation, each of which owns
       one-third of the seventy percent (70%) limited partnership interest.
       Binghamton General, Inc. and Binghamton Limited, Inc. are subsidiaries
       of Atlantic Generation, Inc. and S.N.W. Binghamton I, L.P. and S.N.W.
       Binghamton II, L.P. are subsidiaries of Stone & Webster Development
       Corp.
(l)    Partnership interest in Georgetown Cogeneration Limited Partnership.
       The general partners are Dominion Cogen DC, Inc. and TriStar Georgetown
       General Corporation, each of which owns one-half of the two percent (2%)
       general partnership interest.  The limited partners are Dominion Energy
       Inc. and TriStar Georgetown Limited Corporation, each of which owns
       one-half of the ninety eight percent (98%) limited partnership interest.
       Domionion Cogen DC, Inc. is a subsidiary of Dominion Energy, Inc.
(m)    Partnership interest in Vineland Cogeneration Limited Partnership.  The
       general partners are Vineland General, Inc. and TriStar Vineland General
       Corporation, each of which owns one-half of the ten percent (10%)
       general partnership interest.  The limited partners are Vineland
       Limited, Inc. and TriStar Vineland Limited Corporation, each of which
       owns one-half of the ninety percent (90%) limited partnership interest.
       Vineland General, Inc. and Vineland Limited, Inc. are subsidiaries of
       Atlantic Generation, Inc.
(n)    Partnership interest in Rumford Cogeneration Company.  The limited
       partners and the percent of ownership interest of each include:  TriStar
       Rumford Limited Corporation (10.2%), UtilCo Group, Inc. (24.3%),
       Nichimen America, Inc. (10.2%), Dominion Energy, Inc. (10.2%), and
       Rumford Regulus Power Partners, a California Limited Partnership
       (15.1%).  Rumford Cogeneration, Inc. is the general partner owning
       30.0%.
(o)    Partnership interest in Cogeneration Partners of America.  TriStar
       Ventures Corporation and Atlantic Generation, Inc. each own 50%.
       Cogeneration Partners of America ceased operations in May 1994.  The
       activities formerly performed by Cogeneration Partners of America are
       being performed by TriStar Ventures Corporation and  Atlantic
       Generation, Inc.


ITEM 2.  ACQUISITIONS OR SALES OF UTILITY ASSETS

         None.

ITEM 3.  ISSUE, SALE, PLEDGE, GUARANTEE OR ASSUMPTION OF SYSTEM SECURITIES

         None.
<PAGE>   9
PAGE 8

ITEM 4.  ACQUISITION, REDEMPTION OR RETIREMENT OF SYSTEM SECURITIES DURING 1994

<TABLE>
<CAPTION>
                                                      Number of Shares or
                        Name of Company                Principal Amount            
                           Acquiring,        --------------------------------------
 Name of Issuer           Redeeming or                                  Redeemed
       and                  Retiring            Acquired               and Retired            Consideration           Commission
  Title of Issue           Securities            ($000)                   ($000)                 ($000)              Authorization
- -----------------       ---------------      ------------------      ------------------      -----------------      --------------
<S>                            <C>            <C>                            <C>                     <C>            <C>
CGC                                                                                     
  Common Stock                 CG             0 shares (a)                        -                  12,000         File #70-8471
  Unsecured Debt               CG                      500                        -                     500         File #70-8471
  Unsecured Debt               CGC                       -                    2,041                   2,041         Exempt Rule 42
  Unsecured Debt               CGD                       -                   12,000                  12,000         File #70-8471
                                                                                        
CGD                                                                                     
  Common Stock                 CG             0 shares (b)                        -                  62,000         File #70-8471
  Unsecured Debt               CG                   10,000                        -                  10,000         File #70-8471
  Unsecured Debt               CGD                       -                   20,740                  20,740         Exempt Rule 42
  Unsecured Debt               CGD                       -                   62,000                  62,000         File #70-8471
                                                                                        
CKY                                                                                     
  Unsecured Debt               CG                    5,700                        -                   5,700         File #70-8471
  Unsecured Debt               CKY                       -                    2,077                   2,077         Exempt Rule 42
                                                                                        
CMD                                                                                     
  Unsecured Debt               CG                    1,500                        -                   1,500         File #70-8471
  Unsecured Debt               CMD                       -                      722                     722         Exempt Rule 42
                                                                                        
COH                                                                                     
  Unsecured Debt               CG                   29,300                        -                  29,300         File #70-8471
  Unsecured Debt               COH                       -                   15,230                  15,230         Exempt Rule 42
                                                                                        
CPA                                                                                     
  Unsecured Debt               CG                   15,900                        -                  15,900         File #70-8471
  Unsecured Debt               CPA                       -                    8,564                   8,564         Exempt Rule 42
                                                                                        
COS                                                                                     
  Unsecured Debt               CG                   16,000                        -                  16,000         File #70-8471
  Unsecured Debt               COS                       -                    4,948                   4,948         Exempt Rule 42
                                                                                        
CS                                                                                      
  Unsecured Debt               CS                        -                    1,613                   1,613         Exempt Rule 42
</TABLE>

Notes                         
- ------------------------------

(a)  Recapitalization of CGC.  CG made a capital contribution of the
     installment promissory notes.

(b)  Recapitalization of CGD.  CG made a capital contribution of the
     installment promissory notes.
<PAGE>   10
PAGE 9

ITEM 4.  Continued


<TABLE>
<CAPTION>
                                                       Number of Shares or
                        Name of Company                 Principal Amount            
                           Acquiring,         --------------------------------------
 Name of Issuer           Redeeming or                                    Redeemed
       and                  Retiring             Acquired                and Retired            Consideration           Commission
  Title of Issue           Securities             ($000)                    ($000)                 ($000)              Authorization
- -----------------       ---------------       ------------------       ------------------      -----------------      --------------
<S>                            <C>             <C>                        <C>                         <C>             <C>
CGT                                                                                       
  Common Stock                 CGD                        -               0 shares (a)                 67,000         File #70-8471
  Unsecured Debt               CG                    67,000                         -                  67,000         File #70-8471
  Unsecured Debt               CGT                        -                     3,339                   3,339         Exempt Rule 42
                                                                                          
CLG                                                                                       
  Common Stock                 CG                415 shares                     2,988                   2,988         File #70-8317
  Common Stock                 CG              0 shares (b)                         -                  52,000         File #70-8317
  Unsecured Debt               CLG                        -                    52,000                  52,000         Exempt Rule 42
                                                                                          
CNR                                                                                       
  Unsecured Debt               CG                    10,000                         -                  10,000         File #70-8471
  Unsecured Debt               CNR                        -                     4,209                   4,209         Exempt Rule 42
                                                                                          
CPC                                                                                       
  Unsecured Debt               CPC                        -                       434                     434         Exempt Rule 42
                                                                                          
CPI                                                                                       
  Unsecured Debt               CG                     4,000                         -                   4,000         File #70-8471
  Unsecured Debt               CPI                        -                       740                     740         Exempt Rule 42
                                                                                          
CTIC                                                                                      
  Unsecured Debt               TCO               317 shares                         -                 158,500         Exempt Rule 42
                                                                                          
TCC                                                                                       
  Common Stock                 CG              0 shares (c)                         -                     500         File #70-7910
</TABLE>

Notes                         
- ------------------------------

(a)  Recapitalization of CGT.  CGT issued installment promissory notes to CG
     and paid a dividend to CG out of surplus.

(b)  Recapitalization of CLG.  CG made a capital contribution of the
     installment promissory notes, short-term debt and accrued interest.

(c)  Represents a capital contribution for investment in Enertek Partners, L.P.
<PAGE>   11
PAGE 10

ITEM 5.  INVESTMENTS IN SECURITIES OF NONSYSTEM COMPANIES

The aggregate amount of investments as of December 31, 1994 in persons
operating in the retail service area of the system are as follows:



<TABLE>
<CAPTION>
     ---------------------------------------------------------------------------------------------
                                                                    NUMBER OF
                                                                    SHARES OR      CARRYING VALUE
        NAME OF OWNER        NAME OF ISSUER         SECURITY        PRINCIPAL         TO OWNER
                                                     OWNED         AMOUNT OWNED
     ---------------------------------------------------------------------------------------------
     <S>                   <C>                   <C>               <C>                  <C>
     Columbia Gas          Eastern Stainless     Class B           48,650 Shares        $30,163.00
     Transmission          Corporation           Common Stock
     Corporation
     ---------------------------------------------------------------------------------------------
     Columbia Gulf         Eastern Stainless     Class B            3,952 Shares         $2,450.00
     Transmission          Corporation           Common Stock
     Company
     ---------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   12
PAGE 11

ITEM 6.  OFFICERS AND DIRECTORS

Part I.  Names, principal business address and positions held as of
         December 31, 1994.

         The names, principal address and positions held as of December 31, 1994
         of the officers and directors of System companies is presented in the
         tables on pages 13 through 28.  The principal business address of each
         officer and director is indicated in such tables by the numbers (1)
         through (38).  The addresses associated with these number designations
         are shown in the following address key.  The symbols used to indicate
         the positions held by officers and directors are shown in the position
         symbol key below.
         
Ref.#     Address
- -----     -------------------------------------------------------------
         
1         20 Montchanin Road Wilmington, Delaware 19807
2         200 Civic Center Drive, Columbus Ohio 43215
3         900 Pennsylvania Avenue Charleston, West Virginia 25302
4         77 Beachside Avenue, Green Farms, Connecticut 06436
5         180 E. Broad St. Suite 1716, Columbus, Ohio 43215
6         336-338 14th Street, Ashland, Kentucky 41101
7         Blair Strip Steel Company, P.O. Box 7159,
          New Castle, Pennsylvania 16107
8         One Riverway, 1st Floor, Houston, Texas 77056
9         1700 MacCorkle Avenue, S.E., Charleston, West Virginia 23236
10        P.O. Box 496, Manifold Rd., Rt. 19, Washington, Pennsylvania 15301
11        3147 Keywest Court, Wichita, Kansas 67204
12        700 13th St., N.W., Suite 900, Washington, DC 20005
13        2603 Augusta, Houston, Texas 77057-5618
14        2820 Margate Road, Columbus, Ohio 43221
15        1600 Dublin Road, Columbus, Ohio 43215
16        2851 Washington Rd. #201, Pittsburgh, PA 15241
17        800 Moorefield Park Drive, Richmond Virginia 23236
18        P.O. Box 228, Strasburg, Virginia 22657
19        120 E. Fairway Drive, Lexington, Kentucky 40502
20        14 Brookside Rd., Biltmore Forest, Asheveille, North Carolina 28803
21        212 Park Drive, Columbus, Ohio 43209
22        Virginia Polytechnic Institute and State University
          Blacksburg, Virginia 24061-0220
23        P.O. Box 965, Valley Forge, PA 19482
24        250 Broad Street, Columbus, Ohio 43215
25        212 Locust Street, Suite 204, Harrisburg, Pennsylvania 17101
26        2610 Chariny Road, Columbus, Ohio 43221
27        2-18 Parsons Boulevard, Malba, Long Island, New York 11357
28        1102 Memorial Boulevard, Huntington, West Virginia 25314
<PAGE>   13
PAGE 12

ITEM 6.  Continued


Ref.#    Address
- -----    -------------------------------------------------------------

29       2581 Washington Road, Building 200, Suite 201
         Upper St. Clair, Pennsylvania 15241
30       4111 Executive Parkway, Westerville, Ohio 43081
31       Oaklands Business Parks, Inc.
         600 Lincoln highway, Exton, Pennsylvania 19341-2572
32       190 North Oval Mall, 205 Bricker Hall, Columbus, Ohio 43210-1357
33       P.O. Box 858, Valley Forge, Pennsylvania 19482
34       767 Third Avenue, New York, New York 10017-2023
35       P.O. Box 366, Perrysburg, Ohio 43551
36       910 Newton Road, Charleston, West Virginia 25314
37       5501 Frantz Road, Dublin, Ohio 43017
38       2581 Washington Road #222, Upper St. Clair, Pennsylvania 15241
         

POSITION KEY CODE

<TABLE>
<S>                                            <C>                                           <C>       
    CB  -  Chairman of the Board               C   -   Controller                 

    VC  -  Vice Chairman                       EVP  -  Executive Vice President              GA  -  General Auditor

    CEO -  Chief Executive Officer             SVP  -  Senior Vice President                 GC  -  General Counsel

    COO -  Chief Operating Officer             VP   -  Vice President                        S   -  Secretary

    P   -  President                           T    -  Treasurer                             D   -  Director

    CFO -  Chief Financial Officer             CLO  -  Chief Legal Officer                   CAO -  Chief Accounting Officer
</TABLE>

FOOTNOTE KEY

(a) The officers and directors of the subsidiary of CLG listed in Item 1 are
    identical to the officers and directors of CLG.
(b) The officers and directors of each of the twelve subsidiaries of TVC listed
    in Item 1 are identical to the officers and directors of TVC.
(c) The officers and directors of the subsidiary of TCC listed in Item 1 are
    identical to the officers and directors of TCC.
<PAGE>   14
PAGE 13


ITEM 6.  Continued


<TABLE>
<CAPTION>
============================================================================================================================
                                     CG     AEI     CAT     CGC     CGD      CKY     CMD     COH     CPA    CS     CTIC  

- ----------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>     <C>     <C>    <C>      <C>      <C>     <C>     <C>     <C>   <C>     <C>
James T. Alexander                                                                   
Wilmington, Delaware (1)                                                               
- ----------------------------------------------------------------------------------------------------------------------------
Anthony Amurgis                                                                      
Columbus, Ohio (2)                                                           VP      VP      VP      VP            
- ----------------------------------------------------------------------------------------------------------------------------
John P. Anderson                                                                     
Wilmington, Delaware (1)                                                             
- ----------------------------------------------------------------------------------------------------------------------------
Carmen M. Andreoli                                                                   
Wilmington, Delaware (1)                                                             
- ----------------------------------------------------------------------------------------------------------------------------
Larry J. Bainter                                                                                            VP      VP  
Wilmington, Delaware (1)              T             VP      VP      VP       VP      VP      VP      VP     T      T, D 
- ----------------------------------------------------------------------------------------------------------------------------
Richard W. Beardsley                                                                 
Charleston, West Virginia (3)                                                        
- ----------------------------------------------------------------------------------------------------------------------------
Robert H. Beeby                                                                      
Green Farms, Connecticut (4)          D                                                               D            
- ----------------------------------------------------------------------------------------------------------------------------
Daniel L. Bell, Jr.                 S, SVP                                                                 SVP, D    
Wilmington, Delaware (1)             CLO                                                                   CLO, S    
- ----------------------------------------------------------------------------------------------------------------------------
Napoleon A. Bell                                                                     
Columbus, Ohio (5)                                                                            D                 
- ----------------------------------------------------------------------------------------------------------------------------
George H. Billings                                         VP, D                                   
Ashland, Kentucky (6)                                       COO                                    
- ----------------------------------------------------------------------------------------------------------------------------
Tejinder S. Bindra                                                                       
Wilmington, Delaware (1)                            S                                           
- ----------------------------------------------------------------------------------------------------------------------------
Thomas S. Blair                                                                      
New Castle, Pennsylvania (7)          D                                                               D            
- ----------------------------------------------------------------------------------------------------------------------------
John P. Bornman, Jr.                                                 P                                
Houston, Texas (8)                                                   D                                
- ----------------------------------------------------------------------------------------------------------------------------
Douglas G. Borror                                                                    
Dublin, Ohio (37)                                                                             D                 
- ----------------------------------------------------------------------------------------------------------------------------
Alan P. Bowman                                                                       
Columbus, Ohio (2)                                                           VP      VP      VP      VP            
- ----------------------------------------------------------------------------------------------------------------------------
G. N. Brammer                                                                        
Charleston, West Virginia (9)                                                        
- ----------------------------------------------------------------------------------------------------------------------------
Andrew Mason Brent                          CB                                               
Richmond, Virginia (17)                      D                      
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>   15
PAGE 14


ITEM 6.  Continued        
                          
<TABLE>                   
<CAPTION>                 
============================================================================================================================
                                      TCO     CGT     CPC     CLG     CNR     COS     CPI      CES     TVC     TCC
                                                              (a)                                      (b)     (c)

- ----------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>     <C>     <C>     <C>     <C>     <C>       <C>     <C>     <C>     <C>
James T. Alexander        
Wilmington, Delaware (1)                                                                                VP
- ----------------------------------------------------------------------------------------------------------------------------
Anthony Amurgis           
Columbus, Ohio (2)                                                           VP
- ----------------------------------------------------------------------------------------------------------------------------
John P. Anderson          
Wilmington, Delaware (1)                              S                                 S
- ----------------------------------------------------------------------------------------------------------------------------
Carmen M. Andreoli        
Wilmington, Delaware (1)                                                                                VP
- ----------------------------------------------------------------------------------------------------------------------------
Larry J. Bainter                                                                     
Wilmington, Delaware (1)              VP      VP     VP      VP      VP      VP         VP      VP      VP      VP
- ----------------------------------------------------------------------------------------------------------------------------
Richard W. Beardsley      
Charleston, West Virginia (3)                                        VP
- ----------------------------------------------------------------------------------------------------------------------------
Robert H. Beeby           
Green Farms, Connecticut (4)
- ----------------------------------------------------------------------------------------------------------------------------
Daniel L. Bell, Jr.       
Wilmington, Delaware (1)               D       D              D                                 D       D       D
- ----------------------------------------------------------------------------------------------------------------------------
Napoleon A. Bell                                           
Columbus, Ohio (5)        
- ----------------------------------------------------------------------------------------------------------------------------
George H. Billings        
Ashland, Kentucky (6)     
- ----------------------------------------------------------------------------------------------------------------------------
Tejinder S. Bindra        
Wilmington, Delaware (1)                                      S                                         S       S
- ----------------------------------------------------------------------------------------------------------------------------
Thomas S. Blair           
New Castle, Pennsylvania (7)
- ----------------------------------------------------------------------------------------------------------------------------
John P. Bornman, Jr.      
Houston, Texas (8)        
- ----------------------------------------------------------------------------------------------------------------------------
Douglas G. Borror         
Dublin, Ohio (37)         
- ----------------------------------------------------------------------------------------------------------------------------
Alan P. Bowman            
Columbus, Ohio (2)                                                           VP
- ----------------------------------------------------------------------------------------------------------------------------
G. N. Brammer                                                
Charleston, West Virginia (9)        SVP     SVP
- ----------------------------------------------------------------------------------------------------------------------------
Andrew Mason Brent                                    P                                 P
Richmond, Virginia (17)                               D                                 D          
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>                  
<PAGE>   16
PAGE 15


ITEM 6.   Continued
<TABLE>
<CAPTION>
=========================================================================================================================
                                      CG     AEI     CAT     CGC     CGD      CKY     CMD     COH     CPA    CS     CTIC 
- -------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>     <C>     <C>     <C>     <C>      <C>    <C>     <C>      <C>    <C>    <C>     
L. Michael Bridges                                    P                                                                  
Wilmington, Delaware (1)                              D                                                                  
- -------------------------------------------------------------------------------------------------------------------------
Donald A. Brooks                                                                                                         
Charleston, West Virginia (9)                                                                                            
- -------------------------------------------------------------------------------------------------------------------------
Daniel E. Brown                                                                                                          
Columbus, Ohio (2)                                                             VP     VP      VP       VP                
- -------------------------------------------------------------------------------------------------------------------------
Wilson K. Cadman                                                                                                         
Wichita, Kansas (11)                  D                                        D                                         
- -------------------------------------------------------------------------------------------------------------------------
Joseph E. Campbell                                                                                                       
Charleston, West Virginia (3)                                                                                            
- -------------------------------------------------------------------------------------------------------------------------
Richard Casali                                                                                                           
Washington, DC (12)                  VP                                                                       VP         
- -------------------------------------------------------------------------------------------------------------------------
Michael Casdorph                                                                                                         
Charleston, West Virginia (9)     
- -------------------------------------------------------------------------------------------------------------------------
Sheila A. Castellarin                                                                                                    
Columbus, Ohio (2)                                                             VP     VP     VP        VP                
- -------------------------------------------------------------------------------------------------------------------------
H. William Chaddock                                                                                           SVP        
Wilmington, Delaware (1)                                                                                       D         
- -------------------------------------------------------------------------------------------------------------------------
Arnold T. Chonko                                                                                                         
Columbus, Ohio (2)                                                             VP     VP     VP        VP                
- -------------------------------------------------------------------------------------------------------------------------
Jack A. Conrad                                                                                                           
Charelston, West Virginia (9)                                                                                            
- -------------------------------------------------------------------------------------------------------------------------
Bartholomew F. Cranston                                                                                                  
Wilmington, Delaware (1)                                                                                                 
- -------------------------------------------------------------------------------------------------------------------------
John H. Croom, III                    CB, P                                                                  CB, D       
Wilmington, Delaware (1)             CEO, D                  D       D         D      D                D     CEO, P      
- -------------------------------------------------------------------------------------------------------------------------
John D. Daly                                                                                                             
Wilmington, Delaware (1)               D                                                                               
- -------------------------------------------------------------------------------------------------------------------------
Dennis P. Detar                                                                                                          
Wilmington, Delaware (1)                                                                                                 
- -------------------------------------------------------------------------------------------------------------------------
Thomas F. Devers                                                                                                         
Columbus, Ohio (2)                                                            SVP    SVP    SVP       SVP                
- -------------------------------------------------------------------------------------------------------------------------
David R. Dodrill                                                                                                         
Houston, Texas (13)                                                                                                      
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   17
PAGE 16


ITEM 6.   Continued                  
<TABLE>                              
<CAPTION>                            
=========================================================================================================================
                                     TCO     CGT     CPC     CLG     CNR     COS     CPI      CES     TVC     TCC
                                                             (a)                                      (b)     (c)
- -------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>     <C>     <C>     <C>     <C>     <C>     <C>      <C>     <C>     <C>
L. Michael Bridges                                           P, D
Wilmington, Delaware (1)                                     CEO
- -------------------------------------------------------------------------------------------------------------------------
Donald A. Brooks                     
Charleston, West Virginia (9)         VP      VP
- -------------------------------------------------------------------------------------------------------------------------
Daniel E. Brown                      
Columbus, Ohio (2)                                                            VP
- -------------------------------------------------------------------------------------------------------------------------
Wilson K. Cadman                     
Wichita, Kansas (11)                 
- -------------------------------------------------------------------------------------------------------------------------
Joseph E. Campbell                   
Charleston, West Virginia (3)                                        VP
- -------------------------------------------------------------------------------------------------------------------------
Richard Casali                       
Washington, DC (12)                  
- -------------------------------------------------------------------------------------------------------------------------
Michael Casdorph                     
Charleston, West Virginia (9)        SVP     SVP
- -------------------------------------------------------------------------------------------------------------------------
Sheila A. Castellarin                
Columbus, Ohio (2)                                                            VP
- -------------------------------------------------------------------------------------------------------------------------
H. William Chaddock                  
Wilmington, Delaware (1)             
- -------------------------------------------------------------------------------------------------------------------------
Arnold T. Chonko                     
Columbus, Ohio (2)                                                            VP
- -------------------------------------------------------------------------------------------------------------------------
Jack A. Conrad                       
Charelston, West Virginia (9)         VP      VP
- -------------------------------------------------------------------------------------------------------------------------
Bartholomew F. Cranston                                                                               P
Wilmington, Delaware (1)                                                                              D
- -------------------------------------------------------------------------------------------------------------------------
John H. Croom, III                   
Wilmington, Delaware (1)              D       D      D        D      D        D      D        D       D       D
- -------------------------------------------------------------------------------------------------------------------------
John D. Daly                         
Wilmington, Delaware (1)             
- -------------------------------------------------------------------------------------------------------------------------
Dennis P. Detar                      
Wilmington, Delaware (1)                                                                              T
- -------------------------------------------------------------------------------------------------------------------------
Thomas F. Devers                     
Columbus, Ohio (2)                                                           SVP
- -------------------------------------------------------------------------------------------------------------------------
David R. Dodrill                     
Houston, Texas (13)                  VP      VP
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>                             
                                     
<PAGE>   18
PAGE 17


ITEM 6.   Continued
<TABLE>
<CAPTION>
===========================================================================================================================
                                      CG     AEI     CAT     CGC     CGD      CKY     CMD     COH     CPA    CS     CTIC   
                                                                                                                           
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>    <C>     <C>     <C>      <C>     <C>     <C>      <C>    <C>     <C>     <C>   
Stephen E. Eads                                                                                                            
Charleston, West Virginia (3)                                                                                              
- ---------------------------------------------------------------------------------------------------------------------------
Dr. Sherwood L. Fawcett                                                                                                    
Columbus, Ohio 43221                 D                                                 D                                   
- ---------------------------------------------------------------------------------------------------------------------------
John T. Fay                                                                                                                
Wilmington, Delaware (1)                                                                                     VP            
- ---------------------------------------------------------------------------------------------------------------------------
Dan R. Fields                                                                                                              
Charleston, West Virginia (9)                                                                                              
- ---------------------------------------------------------------------------------------------------------------------------
S. H. Finch                                                                                                                
Charleston, West Virginia (9)                                                                                              
- ---------------------------------------------------------------------------------------------------------------------------
James L. Flenniken                                                                                                         
Charleston, West Virginia (9)                                                                                              
- ---------------------------------------------------------------------------------------------------------------------------
William J. Forsythe                                                                                          VP            
Wilmington, Delaware (1)                                                                                     GA            
- ---------------------------------------------------------------------------------------------------------------------------
Donato Furlano                                                                                                             
Columbus, Ohio 43215 (15)                                                                                    C             
- ---------------------------------------------------------------------------------------------------------------------------
E. Gordon Gee                                                                                                              
Columbus, Ohio (32)                                                                           D                            
- ---------------------------------------------------------------------------------------------------------------------------
David L. Gelbaugh                                                                                                          
Columbus, Ohio (2)                                                           VP        VP     VP     VP                    
- ---------------------------------------------------------------------------------------------------------------------------
Dennis P. Geran                                                                                              VP            
Wilmington, Delaware (1)                                                                                     D             
- ---------------------------------------------------------------------------------------------------------------------------
Richard J. Gordan                                                           P, D             P, D                          
Columbus, Ohio (2)                                                          COO              COO                           
- ---------------------------------------------------------------------------------------------------------------------------
L. R. Greenberg                                                                                                            
Valley forge, Pennsylvania (33)             D                                                                              
- ---------------------------------------------------------------------------------------------------------------------------
Stephen E. Greene                                                                                                          
Charleston, West Virginia (9)                                                         
- ---------------------------------------------------------------------------------------------------------------------------
Jeffrey W. Grossman                                                                                                        
Wilmington, Delaware (1)                            T         
- ---------------------------------------------------------------------------------------------------------------------------
Robert. S. Gustafson                                                                                                       
Pittsburgh, Pennsylvania (16)                                 
- ---------------------------------------------------------------------------------------------------------------------------
William H. Harmon                                             
Charleston, West Virginia (3)                               T 
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   19
PAGE 18

        
ITEM 6.   Continued                  
<TABLE>                              
<CAPTION>                            
=====================================================================================================================
                                     TCO     CGT     CPC     CLG     CNR     COS     CPI      CES     TVC     TCC
                                                             (a)                                      (b)     (c)
- ---------------------------------------------------------------------------------------------------------------------
<S>                                  <C>    <C>     <C>     <C>      <C>     <C>     <C>     <C>     <C>     <C>   
Stephen E. Eads                                                      SVP                                                      
Charleston, West Virginia (3)                                         D                                                     
- ---------------------------------------------------------------------------------------------------------------------
Dr. Sherwood L. Fawcett                                                                                                    
Columbus, Ohio 43221                 
- ---------------------------------------------------------------------------------------------------------------------
John T. Fay                          
Wilmington, Delaware (1)             
- ---------------------------------------------------------------------------------------------------------------------
Dan R. Fields                                                                                                              
Charleston, West Virginia (9)        VP     VP                                                                                 
- ---------------------------------------------------------------------------------------------------------------------
S. H. Finch                                                                                                                
Charleston, West Virginia (9)        VP     VP                                                                                 
- ---------------------------------------------------------------------------------------------------------------------
James L. Flenniken                                                                                                         
Charleston, West Virginia (9)        VP     VP                                                                                 
- ---------------------------------------------------------------------------------------------------------------------
William J. Forsythe                  
Wilmington, Delaware (1)             
- ---------------------------------------------------------------------------------------------------------------------
Donato Furlano                                                                                                             
Columbus, Ohio 43215 (15)            
- ---------------------------------------------------------------------------------------------------------------------
E. Gordon Gee                                                                                                              
Columbus, Ohio (32)                  
- ---------------------------------------------------------------------------------------------------------------------
David L. Gelbaugh                                                                                                          
Columbus, Ohio (2)                                                           VP
- ---------------------------------------------------------------------------------------------------------------------
Dennis P. Geran                      
Wilmington, Delaware (1)             
- ---------------------------------------------------------------------------------------------------------------------
Richard J. Gordan                    
Columbus, Ohio (2)                   
- ---------------------------------------------------------------------------------------------------------------------
L. R. Greenberg                                                                                                            
Valley forge, Pennsylvania (33)                                                                                      
- ---------------------------------------------------------------------------------------------------------------------
Stephen E. Greene                                                                                                          
Charleston, West Virginia (9)        VP     VP
- ---------------------------------------------------------------------------------------------------------------------
Jeffrey W. Grossman                                                                                                        
Wilmington, Delaware (1)                                    T                                                T
- ---------------------------------------------------------------------------------------------------------------------
Robert. S. Gustafson                                                                                                       
Pittsburgh, Pennsylvania (16)                                                                C
- ---------------------------------------------------------------------------------------------------------------------
William H. Harmon                                                     T
Charleston, West Virginia (3)                                         C
- ---------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   20
PAGE 19


ITEM 6.   Continued 

<TABLE>  
<CAPTION>
==========================================================================================================================
                                      CG     AEI     CAT     CGC     CGD      CKY     CMD     COH     CPA    CS     CTIC     
- --------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>    <C>     <C>     <C>      <C>     <C>     <C>      <C>    <C>     <C>     <C>  
Thomas E. Harris                                                                                                          
Richmond, Virginia (17)                                                                                                   
- --------------------------------------------------------------------------------------------------------------------------
H. Foster Hayes                             T,S                                                                                   
Richmond, Virginia (17)                      D                                                                                    
- --------------------------------------------------------------------------------------------------------------------------
Joyce K. Hayes                                                                                                            
Wilmington, Delaware (1)                                                                                            D 
- --------------------------------------------------------------------------------------------------------------------------
James P. Heffernan                                                                                                        
New York, New York (34)              D                                                               D 
- --------------------------------------------------------------------------------------------------------------------------
John R. Henning                                             CEO    
Charleston, West Virginia (3)                               P, D   
- --------------------------------------------------------------------------------------------------------------------------
Wayne C. Hildreth                                                                                                         
Strasburg, Virginia (18)                                               
- --------------------------------------------------------------------------------------------------------------------------
Robert H. Hillenmeyer                                                                                                     
Lexington, Kentucky (19)             D                                        D                       
- --------------------------------------------------------------------------------------------------------------------------
James P. Holland                                                                                                    P      
Charleston, West Virginia (9)                                                                                D      D  
- --------------------------------------------------------------------------------------------------------------------------
Malcolm T. Hopkins                                                                                                        
Asheville, North Carolina (20)       D                                                               D
- --------------------------------------------------------------------------------------------------------------------------
Arthur W. Iler                                                                                                            
Wilmington, Delaware (1)                                                                                                  
- --------------------------------------------------------------------------------------------------------------------------
Richard F. James                                                                                                          
Columbus, Ohio (2)                                                           VP      VP       VP     VP
- --------------------------------------------------------------------------------------------------------------------------
R. Joe Johnson                                                               
Charleston, West Virginia (3)                                                                 
- --------------------------------------------------------------------------------------------------------------------------
Charlotte P. Kessler                                                                                                      
Columbus, Ohio (21)                                                                           D 
- --------------------------------------------------------------------------------------------------------------------------
Glen L. Kettering                                                                                                         
Charleston, West Virginia (9)                                               
- --------------------------------------------------------------------------------------------------------------------------
Peter J. Kinsella                                                                                                         
Charleston, West Virginia (9)                                               
- --------------------------------------------------------------------------------------------------------------------------
M. D. Lang                                                                                                                
Pittsburgh, Pennsylvania (29)                                                                                
- --------------------------------------------------------------------------------------------------------------------------
William J. Lavelle                                                           C       C        C      C
Columbus, Ohio  (2)                                                          VP      VP       VP     VP
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>   21
PAGE 20 


ITEM 6.   Continued              
                                 
<TABLE>                          
<CAPTION>                        
===================================================================================================================
                                  TCO       CGT     CPC     CLG     CNR     COS     CPI      CES     TVC     TCC
                                                            (a)                                      (b)     (c)
- -------------------------------------------------------------------------------------------------------------------
<S>                               <C>      <C>     <C>     <C>      <C>     <C>     <C>     <C>     <C>     <C>   
Thomas E. Harris                                                            COO
Richmond, Virginia (17)                                                     P, D
- -------------------------------------------------------------------------------------------------------------------
H. Foster Hayes                                     VP                               VP
Richmond, Virginia (17)                            T, D                             T, D
- -------------------------------------------------------------------------------------------------------------------
Joyce K. Hayes                   
Wilmington, Delaware (1)         
- -------------------------------------------------------------------------------------------------------------------
James P. Heffernan               
New York, New York (34)     
- -------------------------------------------------------------------------------------------------------------------
John R. Henning                                                     CEO
Charleston, West Virginia (3)                                       P, D
- -------------------------------------------------------------------------------------------------------------------
Wayne C. Hildreth                  VP
Strasburg, Virginia (18)         
- -------------------------------------------------------------------------------------------------------------------
Robert H. Hillenmeyer            
Lexington, Kentucky (19)          
- -------------------------------------------------------------------------------------------------------------------
James P. Holland                  CEO      CEO
Charleston, West Virginia (9)     CB, D    CB, D
- -------------------------------------------------------------------------------------------------------------------
Malcolm T. Hopkins               
Asheville, North Carolina (20)                                                              
- -------------------------------------------------------------------------------------------------------------------
Arthur W. Iler                   
Wilmington, Delaware (1)                                                                    S
- -------------------------------------------------------------------------------------------------------------------
Richard F. James                 
Columbus, Ohio (2)                                                          VP
- -------------------------------------------------------------------------------------------------------------------
R. Joe Johnson                                   
Charleston, West Virginia (3)                                       VP                      VP
- -------------------------------------------------------------------------------------------------------------------
Charlotte P. Kessler             
Columbus, Ohio (21)              
- -------------------------------------------------------------------------------------------------------------------
Glen L. Kettering                 SVP      SVP
Charleston, West Virginia (9)                
- -------------------------------------------------------------------------------------------------------------------
Peter J. Kinsella                
Charleston, West Virginia (9)     VP       VP
- -------------------------------------------------------------------------------------------------------------------
M. D. Lang                       
Pittsburgh, Pennsylvania (29)                                                               VP
- -------------------------------------------------------------------------------------------------------------------
William J. Lavelle                                                           C
Columbus, Ohio  (2)                                                         VP
- -------------------------------------------------------------------------------------------------------------------
</TABLE>                         
<PAGE>   22
PAGE 21


ITEM 6.  Continued
           
<TABLE>    
<CAPTION>
============================================================================================================================
                                      CG     AEI     CAT     CGC     CGD      CKY     CMD     COH     CPA    CS     CTIC    
                                                                                                                            
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                <C>       <C>     <C>     <C>     <C>      <C>     <C>     <C>     <C>    <C>    <C>     
Dr. William E. Lavery                                                                                                       
Blacksburg, Virginia (22)           D                                                                                       
- ----------------------------------------------------------------------------------------------------------------------------
Harry Lee                                                                                                                   
Charleston, West Virginia (9)                                                                                               
- ----------------------------------------------------------------------------------------------------------------------------
James R. Lee                                                                                                                
Columbus, Ohio (2)                                                            EVP     EVP     EVP     EVP                   
- ----------------------------------------------------------------------------------------------------------------------------
J. Richard Lisenby                                                                                                          
Houston, Texas (8)                                                   T                                                      
- ----------------------------------------------------------------------------------------------------------------------------
Richard E. Lowe                    VP, C                                                                     CAO            
Wilmington, Delaware (1)           CAO                                                                       VP     D       
- ----------------------------------------------------------------------------------------------------------------------------
Thomas C. Luffy                                                                                                             
Columbus, Ohio (2)                                                             T      T       T       T                     
- ----------------------------------------------------------------------------------------------------------------------------
George P. MacNichol, III                                                                                                    
Perrysburg, Ohio (35)               D                                                         D                             
- ----------------------------------------------------------------------------------------------------------------------------
Philip Magley                                                                                                SVP            
Wilmington, Delaware (15)                                                                                    D              
- ----------------------------------------------------------------------------------------------------------------------------
R. A. Manson                                                                                                                
Upper St. Clair, Pennsylvania (38)                                                                                          
- ----------------------------------------------------------------------------------------------------------------------------
R. C. Mauch                                  P                                                                              
Valley Forge, Pennsylvania (23)              D                                                                              
- ----------------------------------------------------------------------------------------------------------------------------
Gilbert A. Martin                                                                                                           
Washington, DC (12)                                                                                                         
- ----------------------------------------------------------------------------------------------------------------------------
Gerald E. Mayo                                                                                                              
Columbus, Ohio (24)                 D                                                         D                             
- ----------------------------------------------------------------------------------------------------------------------------
Dennis W. McFarland                                                                                                         
Columbus, Ohio (2)                                                            VP     VP       VP      VP                    
- ----------------------------------------------------------------------------------------------------------------------------
James A. McGehee, Jr.                                                                                                       
Richmond, Virginia (17)                                                                                                     
- ----------------------------------------------------------------------------------------------------------------------------
H. M. Melton, Jr.                                                                                                           
Charleston, West Virginia (9)                                                                                               
- ----------------------------------------------------------------------------------------------------------------------------
Leslie M. Moor, Jr.                                                  VP                                                     
Houston, Texas (8)                                                   D                                                      
- ----------------------------------------------------------------------------------------------------------------------------
William F. Morse                                                                                                            
Columbus, Ohio (15)                                                           VP     VP       VP      VP                    
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE> 
<PAGE>   23
PAGE 22  
                                
                                
ITEM 6.  Continued              
                                
<TABLE>  
<CAPTION>                       
==================================================================================================================
                                TCO       CGT     CPC     CLG     CNR     COS     CPI      CES     TVC     TCC
                                                          (a)                                      (b)     (c)
- ------------------------------------------------------------------------------------------------------------------
<S>                             <C>       <C>     <C>     <C>     <C>     <C>     <C>      <C>     <C>     <C>
Dr. William E. Lavery           
Blacksburg, Virginia (22)                                                 D
- ------------------------------------------------------------------------------------------------------------------
Harry Lee                       
Charleston, West Virginia (9)   VP        VP
- ------------------------------------------------------------------------------------------------------------------
James R. Lee                    
Columbus, Ohio (2)                                                        EVP
- ------------------------------------------------------------------------------------------------------------------
J. Richard Lisenby              
Houston, Texas (8)              
- ------------------------------------------------------------------------------------------------------------------
Richard E. Lowe                 
Wilmington, Delaware (1)        
- ------------------------------------------------------------------------------------------------------------------
Thomas C. Luffy                 
Columbus, Ohio (2)                                                T
- ------------------------------------------------------------------------------------------------------------------
George P. MacNichol, III        
Perrysburg, Ohio (35)           
- ------------------------------------------------------------------------------------------------------------------
Philip Magley                   
Wilmington, Delaware (15)       
- ------------------------------------------------------------------------------------------------------------------
R. A. Manson                    
Upper St. Clair,                                                                             
 Pennsylvania (38)                                                                         VP
- ------------------------------------------------------------------------------------------------------------------
R. C. Mauch                     
Valley Forge, Pennsylvania (23) 
- ------------------------------------------------------------------------------------------------------------------
Gilbert A. Martin               
Washington, DC (12)             VP        VP
- ------------------------------------------------------------------------------------------------------------------
Gerald E. Mayo                  
Columbus, Ohio (24)             
- ------------------------------------------------------------------------------------------------------------------
Dennis W. McFarland             
Columbus, Ohio (2)                                                        VP
- ------------------------------------------------------------------------------------------------------------------
James A. McGehee, Jr.                              VP                             VP
Richmond, Virginia (17)                             D                             D
- ------------------------------------------------------------------------------------------------------------------
H. M. Melton, Jr.               
Charleston, West Virginia (9)   VP        VP
- ------------------------------------------------------------------------------------------------------------------
Leslie M. Moor, Jr.             
Houston, Texas (8)              
- ------------------------------------------------------------------------------------------------------------------
William F. Morse                                                                                           P
Columbus, Ohio (15)                                                       VP                               D
- ------------------------------------------------------------------------------------------------------------------
</TABLE>                        
<PAGE>   24
PAGE 23


ITEM 6.   Continued
<TABLE>
<CAPTION>
============================================================================================================================
                                   CG     AEI     CAT     CGC     CGD      CKY     CMD     COH     CPA    CS         CTIC   
                                                                                                                            
- ----------------------------------------------------------------------------------------------------------------------------
<S>                               <C>     <C>     <C>     <C>     <C>      <C>     <C>     <C>     <C>    <C>        <C>    
P. R. Murphy
Pittsburgh, Pennsylvania (29)                                                                                               
- ----------------------------------------------------------------------------------------------------------------------------
Terrence J. Murphy
Harrisburg, Pennsylvania (25)                                                                       VP
- ----------------------------------------------------------------------------------------------------------------------------
Michael W. O'Donnell                EVP                                                                     SVP
Wilmington, Delaware (1)            CFO           D       D       D        D       D                D     CFO,  D   
- ----------------------------------------------------------------------------------------------------------------------------
Mark P. O'Flynn                                                                                           
Charleston, West Virginia (9)                                                                                        D
- ----------------------------------------------------------------------------------------------------------------------------
Edward R. O'Leary
Charleston, West Virginia (9)                                                             
- ----------------------------------------------------------------------------------------------------------------------------
James M. O'Sullivan
Columbus, Ohio (2)                                                         VP      VP      VP      VP     
- ----------------------------------------------------------------------------------------------------------------------------
John W. Partridge, Jr.
Columbus, Ohio (2)                                                         VP      VP      VP      VP     
- ----------------------------------------------------------------------------------------------------------------------------
Benjamin D. Perine
Houston, Texas (13)                                                                      
- ----------------------------------------------------------------------------------------------------------------------------
John K. Pfahl
Columbus, Ohio (26)                                                                        D
- ----------------------------------------------------------------------------------------------------------------------------
R. Neal Pierce, Jr.
Charleston, West Virginia (3)                             S
- ----------------------------------------------------------------------------------------------------------------------------
Paul H. Pieri
Houston, Texas (13)                                        
- ----------------------------------------------------------------------------------------------------------------------------
Enesta G. Procope
Malba, Long Island, New York (27)   D                      
- ----------------------------------------------------------------------------------------------------------------------------
Edward A. Reid, Jr.                                                        
Columbus, Ohio (2)                                                         VP      VP      VP      VP     
- ----------------------------------------------------------------------------------------------------------------------------
Gary J. Robinson                                                                  COO              COO
Columbus, Ohio (2)                                                                P, D             P, D
- ----------------------------------------------------------------------------------------------------------------------------
R. Larry Robinson                                                                                  
Charleston, West Virginia (9)                                                                      
- ----------------------------------------------------------------------------------------------------------------------------
Ellwood I. Shoemaker
Columbus, Ohio (2)                                                         VP      VP      VP     VP      
- ----------------------------------------------------------------------------------------------------------------------------
George E. Shriver
Charleston, West Virginia (9)                                                                                 
- ----------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>   25
PAGE 24


ITEM 6.   Continued
<TABLE>
<CAPTION>
==========================================================================================================================
                                     TCO       CGT       CPC     CLG     CNR     COS     CPI      CES     TVC     TCC
                                                                 (a)                                      (b)     (c)
- --------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>        <C>      <C>      <C>     <C>     <C>    <C>      <C>      <C>     <C>
P. R. Murphy                      
Pittsburgh, Pennsylvania (29)                                                                    VP
- --------------------------------------------------------------------------------------------------------------------------
Terrence J. Murphy                
Harrisburg, Pennsylvania (25)                                                                                          
- --------------------------------------------------------------------------------------------------------------------------
Michael W. O'Donnell              
Wilmington, Delaware (1)               D         D      D        D       D       D      D        D        D
- --------------------------------------------------------------------------------------------------------------------------
Mark P. O'Flynn                     SVP, D     SVP, D
Charleston, West Virginia (9)       CFO, T     CFO, T
- --------------------------------------------------------------------------------------------------------------------------
Edward R. O'Leary                 
Charleston, West Virginia (9)          T        T
- --------------------------------------------------------------------------------------------------------------------------
James M. O'Sullivan               
Columbus, Ohio (2)                                                               VP
- --------------------------------------------------------------------------------------------------------------------------
John W. Partridge, Jr.            
Columbus, Ohio (2)                                                               VP
- --------------------------------------------------------------------------------------------------------------------------
Benjamin D. Perine                
Houston, Texas (13)                 SVP        SVP
- --------------------------------------------------------------------------------------------------------------------------
John K. Pfahl                     
Columbus, Ohio (26)               
- --------------------------------------------------------------------------------------------------------------------------
R. Neal Pierce, Jr.               
Charleston, West Virginia (3)                                            S
- --------------------------------------------------------------------------------------------------------------------------
Paul H. Pieri                     
Houston, Texas (13)                             VP
- --------------------------------------------------------------------------------------------------------------------------
Enesta G. Procope                                                                                            
Malba, Long Island, New York (27)                                                D
- --------------------------------------------------------------------------------------------------------------------------
Edward A. Reid, Jr.               
Columbus, Ohio (2)                                                               VP
- --------------------------------------------------------------------------------------------------------------------------
Gary J. Robinson                                 
Columbus, Ohio (2)                               
- --------------------------------------------------------------------------------------------------------------------------
R. Larry Robinson                      P        P
Charleston, West Virginia (9)          D        D
- --------------------------------------------------------------------------------------------------------------------------
Ellwood I. Shoemaker              
Columbus, Ohio (2)                                                               VP
- --------------------------------------------------------------------------------------------------------------------------
George E. Shriver                 
Charleston, West Virginia (9)         VP
- --------------------------------------------------------------------------------------------------------------------------
</TABLE>                          
                                  
<PAGE>   26
PAGE 25


ITEM 6.   Continued

<TABLE>
<CAPTION>
==================================================================================================================================
                                      CG     AEI     CAT     CGC     CGD      CKY     CMD     COH     CPA      CS     CTIC    
                                                                                                                            
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                <C>       <C>     <C>     <C>     <C>      <C>     <C>     <C>     <C>      <C>    <C>     
Kathryn I. Shroyer
Columbus, Ohio (2)                                                            VP      VP      VP      VP 
- ----------------------------------------------------------------------------------------------------------------------------------
Robert C. Skaggs, Jr.                                                         EVP     EVP     EVP     EVP 
Columbus, Ohio (2)                                                            D       D       D       D       
- ----------------------------------------------------------------------------------------------------------------------------------
S. J. Small (9)                                                               
Charleston, West Virginia (9)                                                                                         S
- ----------------------------------------------------------------------------------------------------------------------------------
Andrew J. Sonderman                                                           GC      GC      GC      GC  
Columbus, Ohio (2)                                                            S       S       S       S   
- ----------------------------------------------------------------------------------------------------------------------------------
J. W. Stancik
Huntington, West Virginia (28)                       
- ----------------------------------------------------------------------------------------------------------------------------------
Leslie Strand
Charleston, West Virginia (9)                        
- ----------------------------------------------------------------------------------------------------------------------------------
James R. Thomas II
Charleston, West Virginia (36)      D
- ----------------------------------------------------------------------------------------------------------------------------------
C. Ronald Tilley                                                              CB, D   CB, D   CB, D   CB, D    
Columbus, Ohio (2)                                                            CEO     CEO     CEO     CEO      D
- ----------------------------------------------------------------------------------------------------------------------------------
Jerry A. Tischer                                                                                                            
Richmond, Virginia (17)                                                                                        
- ----------------------------------------------------------------------------------------------------------------------------------
James W. Trost
Wilmington, Delaware (1)                                                                                       VP
- ----------------------------------------------------------------------------------------------------------------------------------
Anthony Trubisz, Jr.                                                                                           
Upper St. Clair, Pennsylvania (29)                                                                             
- ----------------------------------------------------------------------------------------------------------------------------------
John Van Dyke
Houston, Texas (13)                                                                        
- ----------------------------------------------------------------------------------------------------------------------------------
Logan W. Wallingford                                                                                           SVP
Wilmington, Delaware (1)                             D       D       D                                         D
- ----------------------------------------------------------------------------------------------------------------------------------
Bernard T. Walsh
Westerville, Ohio (30)                                                                
- ----------------------------------------------------------------------------------------------------------------------------------
Stephen M. Warnick
Charleston, West Virginia (9)                                                         
- ----------------------------------------------------------------------------------------------------------------------------------
Robert W. Welch, Jr.
Wilmington, Delaware (1)                                                                                       VP
- ----------------------------------------------------------------------------------------------------------------------------------
Robert B. Wemyss, Jr.
Richmond, Virginia (17)                                                                                        
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   27
PAGE 26


ITEM 6.   Continued

<TABLE>
<CAPTION>
==================================================================================================================================
                                     TCO       CGT       CPC     CLG     CNR     COS     CPI      CES     TVC     TCC
                                                                 (a)                                      (b)     (c)
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>        <C>      <C>      <C>     <C>     <C>     <C>      <C>     <C>     <C>
Kathryn I. Shroyer
Columbus, Ohio (2)                                                               VP
- ----------------------------------------------------------------------------------------------------------------------------------
Robert C. Skaggs, Jr.                                                            EVP
Columbus, Ohio (2)                                                               D
- ---------------------------------------------------------------------------------------------------------------------------------
S. J. Small (9)                     GC         GC                                   
Charleston, West Virginia (9)        S          S
- ---------------------------------------------------------------------------------------------------------------------------------   
Andrew J. Sonderman                                                              GC
Columbus, Ohio (2)                                                               S
- ----------------------------------------------------------------------------------------------------------------------------------
J. W. Stancik
Huntington, West Virginia (28)      VP
- ----------------------------------------------------------------------------------------------------------------------------------
Leslie Strand
Charleston, West Virginia (9)       VP
- ----------------------------------------------------------------------------------------------------------------------------------
James R. Thomas II
Charleston, West Virginia (36)                                                   D
- ----------------------------------------------------------------------------------------------------------------------------------
C. Ronald Tilley                                                                 CB, D
Columbus, Ohio (2)                                                               CEO
- ----------------------------------------------------------------------------------------------------------------------------------
Jerry A. Tischer
Richmond, Virginia (17)                                                          VP
- ----------------------------------------------------------------------------------------------------------------------------------
James W. Trost
Wilmington, Delaware (1)                                                    
- ----------------------------------------------------------------------------------------------------------------------------------
Anthony Trubisz, Jr.                                                                              P
Upper St. Clair, Pennsylvania (29)                                                                D
- ----------------------------------------------------------------------------------------------------------------------------------
John Van Dyke
Houston, Texas (13)                            VP
- ----------------------------------------------------------------------------------------------------------------------------------
Logan W. Wallingford                                                       
Wilmington, Delaware (1)                                D        D       D               D        D       D
- ----------------------------------------------------------------------------------------------------------------------------------
Bernard T. Walsh
Westerville, Ohio (30)              VP
- ----------------------------------------------------------------------------------------------------------------------------------
Stephen M. Warnick
Charleston, West Virginia (9)       VP         VP
- ----------------------------------------------------------------------------------------------------------------------------------
Robert W. Welch, Jr.
Wilmington, Delaware (1)                                                   
- ----------------------------------------------------------------------------------------------------------------------------------
Robert B. Wemyss, Jr.
Richmond, Virginia (17)                                                          VP
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   28
PAGE 27


ITEM 6.  Continued

<TABLE>
<CAPTION>
==================================================================================================================================
                                      CG     AEI     CAT     CGC     CGD      CKY     CMD     COH     CPA      CS     CTIC    
                                                                                                                            
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                  <C>     <C>     <C>     <C>     <C>      <C>     <C>     <C>     <C>      <C>    <C>     
William H. White
Charleston, West Virginia (9)                                                        
- ----------------------------------------------------------------------------------------------------------------------------------
Larry L. Willeke
Charleston, West Virginia (9)                                        

- ----------------------------------------------------------------------------------------------------------------------------------
Lowell E. Williams
Houston, Texas (8)                                                   S
- ----------------------------------------------------------------------------------------------------------------------------------
William R. Wilson
Exton, Pennsylvania (31)             D                                                                D
- ----------------------------------------------------------------------------------------------------------------------------------
K. Fredrick Wrenn, Jr.
Charleston, West Virginia (9)                                                        
- ----------------------------------------------------------------------------------------------------------------------------------
Joseph V. Yandoli
Wilmington, Delaware (1)                                                                                       VP
- ----------------------------------------------------------------------------------------------------------------------------------
Nazzi Cameo Zola                                                                    
Charleston, West Virginia (9)                                                       
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>   29
PAGE 27


ITEM 6.  Continued

<TABLE>
<CAPTION>
==================================================================================================================================
                                     TCO       CGT       CPC     CLG     CNR     COS     CPI      CES     TVC     TCC
                                                                 (a)                                      (b)     (c)
- ----------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>        <C>      <C>      <C>     <C>     <C>     <C>      <C>     <C>     <C>

William H. White
Charleston, West Virginia (9)       VP
- ----------------------------------------------------------------------------------------------------------------------------------
Larry L. Willeke
Charleston, West Virginia (9)       VP         VP
- ----------------------------------------------------------------------------------------------------------------------------------
Lowell E. Williams
Houston, Texas (8)             
- ----------------------------------------------------------------------------------------------------------------------------------
William R. Wilson
Exton, Pennsylvania (31)       
- ----------------------------------------------------------------------------------------------------------------------------------
K. Fredrick Wrenn, Jr.
Charleston, West Virginia (9)       VP         VP
- ----------------------------------------------------------------------------------------------------------------------------------
Joseph V. Yandoli
Wilmington, Delaware (1)            
- ----------------------------------------------------------------------------------------------------------------------------------
Nazzi Cameo Zola                    C          C
Charleston, West Virginia (9)       VP         VP
- ----------------------------------------------------------------------------------------------------------------------------------
</TABLE>






<PAGE>   30
PAGE 29

ITEM 6.  Continued

         Part II.  Financial connections as of December 31, 1994*.

<TABLE>
<CAPTION>
                                                                       Position
                                                                        Held In               Applicable
 Name of Officer               Name and Location of                    Financial              Exemption
   or Director                 Financial Institution                  Institution                Rule
       (1)                              (2)                                (3)                    (4)      
- ------------------          ---------------------------              --------------         ---------------
<S>                         <C>                                         <C>                 <C>  
William E. Lavery           First Union                                 Director            70(a) & 70(c)
                            Corporation of Virginia,
                            Roanoke, Virginia

Gerald E. Mayo              Huntington Bancshares                       Director            70(a) & 70(c)
                            Incorporated, Columbus, OH

C. Ronald Tilley            National City Bank,                         Director            70(c)
                            Columbus, Ohio

James R. Thomas             One Valley Bank, N.A.                       Director            70(b) & 70(d)
                            Charleston, West Virginia
</TABLE>



 * Since such information rests peculiarly within the knowledge of the
   respective officers and directors, the Registrant disclaims responsibility
   for the accuracy and completeness of such information.
<PAGE>   31
PAGE 30

ITEM 6.  Continued

Part     III(a).  Compensation of officers and directors.  (See Note to Item 6
         on Page 41 for further details concerning compensation information on 
         Mr. Oliver G. Richard III.)

         EXECUTIVE COMPENSATION

         COMPENSATION COMMITTEE OF THE BOARD OF DIRECTORS
         EXECUTIVE COMPENSATION REPORT TO STOCKHOLDERS

         GENERAL - Through its Compensation Committee ("Committee"), the Board
         of Directors has developed an executive compensation philosophy and
         programs to implement that philosophy.  These programs combine to form
         the basis of the Corporation's total compensation plan for senior
         management.

         COMPENSATION PHILOSOPHY - The Board of Directors believes that total
         compensation is not only payment for services rendered to the
         Corporation but also a means to provide a strong motivational vehicle
         for the achievement of key financial and strategic goals.  The
         Corporation provides executives with the opportunity to increase their
         total compensation above base salary through annual and longer-term
         incentive compensation programs.  Incentive compensation goals are
         established such that their achievement will result in added value to
         the Corporation over reasonable periods of time.  This is how
         compensation is linked to corporate performance.  The Corporation's
         executive compensation program is designed to:

         --       provide annual cash compensation and benefit levels that
                  target the median of the marketplace in similar-sized utility
                  and industrial companies;

         --       maintain equitable relationships among the compensation
                  levels established for all jobs within the Corporation;

         --       provide for the recognition of performance delivered
                  year-to-year and over the long term; and

         --       ensure that appropriate controls are in place for
                  compensation to be fully earned.

         Because of the Corporation's size and integrated nature, a number of
         well-known utility and industrial executive compensation surveys are
         utilized to determine competitive remuneration for executives.  Most
         of the companies in the S&P Natural Gas Utility Index are included in
         one or more of these surveys.  However, no single executive
         compensation survey covers all of the companies in the S&P Natural Gas
         Utility Index.

         The Corporation's incentive compensation programs were suspended in
         1991 due to the reduction in the dividend on Common Stock and the
         filing for bankruptcy protection by the Corporation.  This suspension
         has been continued through 1994 for stock-based incentive programs.
<PAGE>   32
PAGE 31

         IMPLEMENTATION OF PHILOSOPHY - The Corporation's executive
         compensation program is administered by the Committee.  The Committee
         is composed of seven independent, nonemployee Directors.  The
         Corporation's executive "total compensation" program consists of the
         following:

         (1)      Base Salary Program,
         (2)      Annual Incentive Compensation Plan,
         (3)      Long-Term Incentive Plan,
         (4)      Performance Share Program,
         (5)      Benefit Plans, and
         (6)      Other Arrangements.

         (1)      Base Salary - A base salary range is established for each
                  executive position based on an overall evaluation of the
                  position's content and a comparison of compensation levels of
                  similar positions in the external market.  Competitive base
                  salary levels are needed to attract and retain competent
                  executives.  Individual performance reviews are conducted at
                  least annually and are used, along with the relative position
                  of the individual's salary within the salary range, to
                  determine if any increase to base salary is warranted.
                  Increases are based on individual performance and are not
                  automatic.  Based on the utility and industrial compensation
                  surveys referred to above, the base salary levels for the
                  named executive officers as a group approximates the median
                  for similar executives with corporations of similar size and
                  complexity.  A range of merit opportunities is
                  pre-established on a uniform basis and the level of increase
                  within that range is based on an assessment of an
                  individual's management skills and achievement against a
                  variety of pre-established corporate and operating company
                  goals.  These goals include specific Return on Invested
                  Capital ("ROIC")  as well as other organizational goals
                  pertaining to their individual business unit.  Each of the
                  goals is weighted and assigned to each individual according
                  to its importance and impact on the business unit.  The
                  achievement of financial measures is given high priority but
                  the percentage will vary based on the individual's position
                  within the organization.

         (2)      Annual Incentive Compensation Plan - This Plan, which was
                  adopted in 1987, provides the opportunity for payment of cash
                  awards to key employees for attainment of specific goals
                  which contribute directly to the present and future financial
                  health of the Corporation.  The Committee determines
                  eligibility and individual award opportunity levels and
                  establishes annual corporate and subsidiary company
                  performance targets.  These targets include ROIC and other
                  measures for improving stockholder value.  Additionally,
                  individual performance goals are established each year in
                  accordance with business plans.  Award opportunity levels may
                  range from 15 percent to a maximum of 60 percent of base
                  salary.  The Plan provisions state that no award will be paid
                  for any year in which the Corporation's dividend level is
                  reduced.  This Plan was suspended in mid-1991 and has
                  continued in suspension through 1994.  An interim cash
                  performance award program was authorized by the Compensation
                  Committee in 1992.  Eligibility for consideration in the
                  Interim Cash Performance Award Program is based on the
                  individual's level of responsibility within the organization
                  and ability to contribute to the financial performance of the
                  company.  The award opportunities for 1993 ranged from zero
                  to 15 percent of an individual's annual salary based on
                  performance against pre-set goals.  In 1994 the maximum was
                  increased to 20 percent.  The higher the achievement and
                  contribution to the company, the
<PAGE>   33
PAGE 32

                  larger the potential award could be.  Performance measures
                  include specific ROIC financial targets as reflected in the
                  company's strategic business plan and other organizational
                  goals which can contribute to the success of the company.  The
                  award for 1993 performance was awarded in 1994.  The award for
                  1994 performance will not be determined nor awarded until
                  later in 1995.

         (3)      Long-Term Incentive Plan - The Long-Term Incentive Plan,
                  which was adopted in 1986, provides additional incentives to
                  officers and other key employees of System companies through
                  the granting of incentive stock options, nonqualified stock
                  options, stock appreciation rights and/or contingent stock
                  awards.  The Plan is administered by the Committee, no member
                  of which is eligible to participate in the Plan.  The
                  Committee considers both organizational level and individual
                  performance in determining eligibility and the number of
                  shares to be awarded.  This Plan was suspended in mid-1991
                  and has continued in suspension through 1994.  The Committee
                  at its December 20, 1994 meeting decided that it would be
                  appropriate to resume this plan during 1995 and directed
                  management to address any procedural or other requirements
                  for implementation.

         (4)      Performance Share Program - This Program, which was adopted
                  in 1990, provides for the payment of contingent stock awards
                  to senior executives if specific predetermined financial
                  targets are attained in future years.  The objective of this
                  Program is to focus executive attention on longer-term
                  strategic performance. Two separate performance measures are
                  used for this Plan.  They are return on equity and total
                  stockholder return equal to or better than the median of a
                  peer group of companies in each of the three subsequent
                  years.  This program was suspended in mid-1991 and has
                  continued in suspension through 1994
 

         (5)      Benefit Plans - The Corporation maintains Thrift, Retirement,
                  Medical, Dental, Long-Term Disability, Life Insurance and
                  other benefit plans of general applicability.  Federal
                  regulations establish limits on the benefits which may be
                  paid under Thrift and Retirement Plans qualified under the
                  Internal Revenue Code.  To maintain compliance, the
                  Corporation caps benefits under the qualified plans at the
                  required levels.  To provide comparable benefits to more
                  highly-compensated employees, the Corporation has established
                  a Thrift Restoration Plan and a Pension Restoration Plan,
                  both of which are nonqualified and unfunded.  However, the
                  Pension Restoration Plan may be funded through a trust
                  arrangement at the election  of the beneficiary once a
                  threshold liability of $100,000 has been reached.  The
                  Compensation Committee views these supplemental plans as part
                  of base compensation.

         (6)      Other Arrangements - When circumstances warrant, the
                  Corporation can enter into agreements seeking to retain the
                  services of experienced management during periods of
                  financial uncertainty.  Such agreements were entered into in
                  July, 1991 and expired in 1993.  In order to retain
                  experienced management, the Compensation Committee authorized
                  the execution of new agreements upon approval by the
                  Bankruptcy Court. For a more detailed description of the
                  agreements, please see "Employment and Retention Agreements"
                  below on page 38.
<PAGE>   34
PAGE 33




         DEDUCTIBILITY OF COMPENSATION - The Compensation Committee has
         reviewed the potential impact on the Corporation of Section 162(m) of
         the Internal Revenue Code ("IRC") which imposes a limit on tax
         deductions the Corporation may claim for annual compensation in excess
         of one million dollars paid to any of the five most highly compensated
         executive officers.  The Committee has determined that under current
         compensation arrangements the impact of the Section 162(m) on the
         Corporation would be limited, if applicable at all, and, therefore,
         has decided not to take any action at this time to meet the
         requirements for an exemption for "performance based compensation."
         However, the Corporation's Long-Term Incentive Plan will terminate in
         1995 and the Committee will reassess its position on the exemption
         provided for under IRC Section 162(m) at such time as a new plan may
         be proposed to the Corporation's stockholders.

         EVALUATION PROCESS - Each year, the Board of Directors of the
         Corporation reviews and approves Strategic Business and Financial
         Plans for the Corporation and each of its subsidiaries.  In addition
         to various business strategies, these plans include specific financial
         targets such as ROIC or other measures to evaluate whether stockholder
         value has increased.

         The goals set forth in these Strategic Plans are the bases for
         performance of the CEO of the Corporation and other senior executives
         whose compensation falls under the direct purview of the Committee.
         Attainment of meaningful strategic objectives over reasonable time
         periods increase value to stockholders, and the increased compensation
         opportunities for executives are directly linked to the attainment of
         these objectives.

1994 Chief Executive Officer Pay

BASE SALARY - At its March 15, 1994 meeting the Compensation Committee of the
Board of the Corporation decided that Mr. Croom's base salary should be
increased to $692,000, a 4.9 percent annualized increase to be effective April
1, 1994.  This merit increase was made within the guidelines established under
Columbia's Executive Compensation Program as described in section 1 above.  The
increase was given in recognition for attainment of certain predetermined
Corporate objectives and ROIC goals.  This compensation action competitively
positions his base pay within the established salary range and reflects the
salary movement of similar positions in Columbia's peer group comparisons.

ANNUAL INCENTIVE PLAN - Under the provisions of the Interim Annual Incentive
Plan as described in section 2 on page 31, the Committee approved a cash award
for Mr. Croom of $50,000 or approximately 7.7 percent of his base pay to
recognize the attainment during 1993 of predetermined financial performance
targets based primarily on corporate and operating company ROIC goals.  This
award was granted in accordance with Columbia's "Pay for Performance"
compensation philosophy for its executives.

LONG-TERM INCENTIVE PLAN - No stock-based incentive awards were granted to Mr.
Croom during 1994.

<TABLE>
<CAPTION>
                             COMPENSATION COMMITTEE:
<S>                            <C>                     <C>
Wilson K. Cadman, Chairman     William E. Lavery       George P. McNichol, III
Robert H. Beeby                James P. Heffernan      James R. Thomas, II
Thomas S. Blair
</TABLE>
<PAGE>   35
PAGE 34

         The compensation for services in all capacities paid during the year
         1994 to the executive officers of the Corporation was as follows:

<TABLE>
<CAPTION>
                          S U M M A R Y   C O M P E N S A T I O N   T A B L E
- ------------------------------------------------------------------------------------------------------------
                                                                 Long-Term Compensation
                                   ANNUAL COMPENSATION    -------------------------------------
                                                                     Awards            Payouts
- ------------------------------------------------------------------------------------------------------------
         (a)             (b)        (c)           (d)           (f)           (g)        (h)          (i)
- ------------------------------------------------------------------------------------------------------------
       Name and
      Principal                                              Restricted    Options -     LTIP      All Other
     Position (1)       Year       Salary        Bonus         Stock         SARs      Payouts     Comp. (2)
                                                               Awards
- ------------------------------------------------------------------------------------------------------------
                                     $             $             $             #          $            $
- ------------------------------------------------------------------------------------------------------------
  <S>                   <C>       <C>          <C>              <C>           <C>        <C>        <C>
  J. H. CROOM           1994      682,000         -0-(3)        -0-           -0-        -0-        40,720
                    ----------------------------------------------------------------------------------------
  Chairman, CEO         1993      652,000      50,000(4)        -0-           -0-        -0-        39,432
  & President       ----------------------------------------------------------------------------------------
                        1992      615,725         -0-           -0-           -0-        -0-        13,732
- ------------------------------------------------------------------------------------------------------------
  D. L. BELL, JR.       1994      299,200         -0-(3)        -0-           -0-        -0-        17,908
                    ----------------------------------------------------------------------------------------
  Senior Vice           1993      292,600      29,260(4)        -0-           -0-        -0-        17,584
  President, Chief  ----------------------------------------------------------------------------------------
  Legal Officer &
  Secretary             1992      283,218         -0-           -0-           -0-        -0-        13,732
- ------------------------------------------------------------------------------------------------------------
  J. P. HOLLAND .       1994      295,020         -0-(3)        -0-           -0-        -0-        13,167
                    ----------------------------------------------------------------------------------------
  Chairman & CEO of     1993      273,180      32,782(4)        -0-           -0-        -0-        12,271
  Corporation's Gas ----------------------------------------------------------------------------------------
  Transmission          1992      256,900         -0-           -0-           -0-        -0-        10,299
  Segment
- ------------------------------------------------------------------------------------------------------------
  M. W. O'DONNELL       1994      286,025        79,290         -0-           -0-        -0-        12,741
                                                  (3)(5)
                    ----------------------------------------------------------------------------------------
  Senior Vice           1993      210,879      26,000(4)        -0-           -0-        -0-         9,135
  President & Chief ----------------------------------------------------------------------------------------
  Financial Officer     1992      189,932      22,248(6)        -0-           -0-        -0-         7,908
- ------------------------------------------------------------------------------------------------------------
  C. R. TILLEY          1994      345,175        349,600        -0-           -0-        -0-        20,622
                                                  (3)(7)
                    ----------------------------------------------------------------------------------------
  Chairman & CEO        1993      331,900      30,000(4)        -0-           -0-        -0-        19,882
  Corporation's Gas ----------------------------------------------------------------------------------------
  Distribution
  Segment               1992      302,099          -0-          -0-           -0-        -0-        13,732
- ------------------------------------------------------------------------------------------------------------
  L. W.  WALLINGFORD    1994      260,150         95,445        -0-           -0-        -0-        11,600
                                                  (3)(5)
                    ----------------------------------------------------------------------------------------
  Senior Vice           1993      238,700      28,644(4)        -0-           -0-        -0-        10,733
  President of      ----------------------------------------------------------------------------------------
  Columbia Gas          1992      223,432      22,520(6)        -0-           -0-        -0-         9,966
  System Service
  Corp.
- ------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Includes CEO and four most highly-compensated executives whose salary and
     bonus exceed $100,000  ("Named Executive Officers").  A fifth executive
     officer is included to avoid a one-year aberration in reporting due to
     special bonuses. The compensation to all officers as a group, namely those
     listed in Part I, totaled $18,337,831.
<PAGE>   36
PAGE 35

(2)  Unless otherwise stated, reflects company contributions to the Employees'
     Thrift Plan which is qualified under the Internal Revenue Code and the
     Thrift Restoration Plan, a nonqualified plan.  The contributions to all
     other officers, namely those listed in Part I, totaled $691,434.
(3)  Amounts earned with respect to 1994 performance under Interim Cash
     Performance Award Program were disclosed in the Disclosure Statement
     Pursuant to Section 1125 of the Bankruptcy Code for the Plan of
     Reorganization of the The Columbia Gas Sytstem, Inc. dated April 17, 1995
     (Disclosure Statement). Reference is made to page X-46 of the Disclosure
     Statement filed on Form 8-K with the Commission on April 20, 1995 (File
     No. 1-1098), incorporated herein by reference.
(4)  Bonus paid in 1994 with respect to 1993 performance under Interim Cash
     Performance Award Program.
(5)  Payment provided pursuant to Retention Agreement as described under
     "Employment and Retention Agreements."
(6)  Received pursuant to the 1992 Interim Cash Performance Award Program (see
     "Compensation Committee of the Board of Directors Executive Compensation
     Report to Stockholders") when the individual was not a Named Executive
     Officer.
(7)  Payment provided pursuant to Employment Agreement as described under
     "Employment and Retention Agreements."
<PAGE>   37
PAGE 36


<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------------
                                            OPTION/SAR GRANTS IN LAST FISCAL YEAR
- ------------------------------------------------------------------------------------------------------------------------------------
                                  Individual Grants                                                Potential Realizable Value at
                                                                                                Assumed Annual Rates of Stock Price
                                                                                                    Appreciation for Option Term
- ------------------------------------------------------------------------------------------------------------------------------------
 (a)           (b)                       (c)                      (d)                (e)              (f)                  (g)
- ------------------------------------------------------------------------------------------------------------------------------------
 <S>       <C>              <C>                               <C>                <C>               <C>                  <C>
 Name      Options/SARs        % of Total Options/SARs        Exercise or        Expiration          5% ($)              10% ($)
             Granted           Granted to Employees in         Base Price           Date   
                                     Fiscal Year                 ($/Sh)                    
- ------------------------------------------------------------------------------------------------------------------------------------

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

                               ---NO STOCK OPTION GRANTS WERE MADE BY THE CORPORATION DURING 1994---
- ------------------------------------------------------------------------------------------------------------------------------------

- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>

         -----------------------------------------------------------------------------------------------------------------------
                                        AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR
                                                  AND YEAR-END OPTION/SAR VALUES
         -----------------------------------------------------------------------------------------------------------------------
               (a)                       (b)               (c)                      (d)                           (e)
         -----------------------------------------------------------------------------------------------------------------------
                                                                           Number of Unexercised           Value of Unexercised
                                                                             Options/SARs at           In-the-Money Options/SARs
                                                                                   Year-End                   at Year-End ($)
         -----------------------------------------------------------------------------------------------------------------------
                                       Number of        Value Realized            Exercisable/                  Exercisable/
                Name                Shares Acquired      ($)   (1)               Unexercisable               Unexercisable  (1)
                                      on Exercise
         -----------------------------------------------------------------------------------------------------------------------
         <S>                              <C>               <C>                 <C>                                 <C>
                 J. H. Croom              -0-               -0-                    95,600/0                         0/0
         -----------------------------------------------------------------------------------------------------------------------
                 C. R. Tilley             -0-               -0-                    16,500/0                         0/0
         -----------------------------------------------------------------------------------------------------------------------
               D. L. Bell, Jr.            -0-               -0-                    23,400/0                         0/0
         -----------------------------------------------------------------------------------------------------------------------
                J. P. Holland             -0-               -0-                    10,960/0                         0/0
         -----------------------------------------------------------------------------------------------------------------------
              L. W. Wallingford           -0-               -0-                    14,490/0                         0/0
         -----------------------------------------------------------------------------------------------------------------------
               M. W. O'Donnell            -0-               -0-                     7,990/0                         0/0
         -----------------------------------------------------------------------------------------------------------------------
         All Other Officers (Part I)      -0-               -0-                 377,785/31,250                      0/0
         -----------------------------------------------------------------------------------------------------------------------
</TABLE>
    (1)  Market value of underlying securities at exercise or year-end, minus 
         the exercise or base price.
<PAGE>   38
PAGE 37

         PERFORMANCE TABLE
         The following table demonstrates a five-year comparison of cumulative
         total returns for the Corporation, the S&P 500, and the S&P Natural
         Gas Utility Index.

               FIVE-YEAR COMPARISON OF CUMULATIVE TOTAL RETURN(1)


<TABLE>
<CAPTION>
                                   ---------------------------------------------------------------------
                                     1989      1990        1991         1992         1993        1994
                                      $          $           $           $            $            $
          ----------------------------------------------------------------------------------------------
           <S>                       <C>        <C>         <C>          <C>          <C>         <C>
           Columbia Gas              100        94.27        35.66        39.53        46.25       48.58
          ----------------------------------------------------------------------------------------------
           S&P 500 Index             100        96.89       126.42       136.05       149.76      151.74
          ----------------------------------------------------------------------------------------------
           S&P Natural Gas           100        87.53        76.10        84.06        99.81       95.21
           Utility Index
          ----------------------------------------------------------------------------------------------
</TABLE>  
         (1) Assumes $100 invested on December 31, 1989 and reinvestment of
             dividends.

RETIREMENT INCOME PLAN - A noncontributory defined benefit pension plan is 
maintained for all employees of the Corporation's participating subsidiaries 
who are at least 21 years of age.  The annual benefit (payable monthly) under 
the pension plan is based upon final average annual compensation and years of 
credited service. Final average annual compensation is calculated using base 
compensation (shown in the "Summary Compensation Table" as "Salary") paid to 
the employee for the highest 36 months of the last 60 months prior to 
retirement.

Estimated annual benefits payable upon retirement are as follows with respect 
to the specified remuneration and years of credited service. 

Estimated Annual Benefits as of January 1, 1994 from Retirement Income Plan(1):

<TABLE>
<CAPTION>
                                   Representative Years of Credited Service (2)  
   Final Average              ---------------------------------------------------
Annual Compensation              20          25           30          35          40  
- -------------------           -------     -------      -------     -------     -------
        $                        $           $            $           $           $
     <S>                      <C>         <C>          <C>         <C>         <C>
     200,000                   57,858      72,322       86,787      91,787      96,787
     300,000                   87,858     109,822      131,787     139,787     146,787
     400,000                  117,858     147,322      176,787     186,787     196,787
     500,000                  147,858     184,822      221,787     234,787     246,787
     600,000                  177,858     222,322      266,787     281,787     296,787
     700,000                  207,858     259,822      311,787     329,787     346,787
     800,000                  237,858     297,322      356,787     376,787     396,787
</TABLE>

(A)   Estimates are based upon a straight-life annuity and the assumptions that
      (a) the Corporation's present retirement plan will be maintained and (b)
      retirement will not occur before age 65.  These benefits are not subject
      to deduction for social security or other charges.  Should an annual
      benefit exceed limitations imposed by federal law, the excess will be
      paid by the participating subsidiary as a supplemental pension under the
      Pension Restoration Plan.  If the supplemental pension liability exceeds
      $100,000, then this liability may be either unfunded or funded through a
      trust arrangement at the option of the individual.  The following
      executive officers have elected to have their accrued supplemental
      pension funded through a trust arrangement.  Contributions made in 1994
      were as follows:  Mr. Croom - $203,600; Mr. Tilley - $91,600; and Mr.
      Wallingford - $65,700.  Messrs. O'Donnell and Holland's liabilities have
      not yet reached $100,000 so no contributions have been made on their
      behalf.  Mr. Bell did not receive a contribution as his supplemental
      pension liability has been fully funded by
<PAGE>   39
PAGE 38

      earlier contributions.  Such supplemental pensions are not available to
      these executives until retirement or termination of employment.

(B)   As of January 1, 1995, the credited years of service for the individuals
      named in the Summary Compensation Table were as follows:  Mr. Croom, 40
      years; Mr. Tilley, 37 years; Mr. Bell, 36 years; Mr. Holland, 19 years;
      Mr. Wallingford, 39 years and Mr. O'Donnell, 23 years.


      EMPLOYMENT AND RETENTION AGREEMENTS

      Employment Agreements which were effective July 19, 1991, for Messrs. J.
      H. Croom; D. L. Bell, Jr.; C. R. Tilley; and J. P.  Holland, expired on
      July 18, 1993.  The Compensation Committee, in order to retain incumbent
      management through the ongoing Bankruptcy process, authorized the
      execution of modified Employment Agreements with the aforementioned four
      executives and Mr.  R. L. Robinson, President of Columbia Gas
      Transmission Corporation, effective July 19, 1993.  These contracts were
      approved by the Bankruptcy Court on October 20, 1993.

      The Employment Agreements, executed in 1993 by the Corporation and
      Messrs. J. H. Croom and D. L. Bell each provide for retention payments
      equivalent to one year's base salary if the individual remains employed
      at the date of confirmation of the Corporation's reorganization plan by
      the Bankruptcy Court.  The Employment Agreements with Messrs. J. P.
      Holland and R. L.  Robinson provide for retention payments equivalent to
      one year's base salary if the individual is still in the employ of
      Columbia Gas Transmission Corporation or the Corporation at the date of
      confirmation by the Bankruptcy Court of a Plan of Reorganization for
      Columbia Gas Transmission Corporation.  The Employment Agreement for Mr.
      C. R. Tilley, Chairman and CEO of the distribution companies, is a
      two-year agreement which expires July 19, 1995 and provides for the
      payment of an amount equivalent to one year's base pay on July 19, 1994.

      Each Employment Agreement also states that the employee may treat his
      employment as terminated without cause if one of the following occurs:
      (1) a reduction in the employee's fixed salary or other benefits to which
      such employee is entitled (other than a reduction affecting all employees
      generally);  (2) a liquidation, dissolution, consolidation or merger, or
      transfer of all or substantially all of the Corporation's assets (other
      than a transaction in which the successor corporation has a net worth
      equal to or greater than that of the Corporation and assumes the
      agreement and all its obligations and undertakings); or (3) a change in
      control of the Corporation (as defined in the agreement) or a material
      reduction of the employee's rank or responsibilities.  In the event of
      such an election by an employee to treat the agreement as terminated or
      in the event of a termination by the Corporation not permitted by the
      agreement, the employee is entitled to continue to receive his fixed
      salary and specified fringe benefits for a period of 12 months but is not
      entitled to a retention award.  If such a termination occurs during the
      180-day period immediately following a change in control, the employee is
      entitled to receive, in lieu of the retention payments just described, a
      lump-sum termination payment equal to the present value of all amounts
      otherwise payable under the agreement (except certain fringe benefits),
      discounted by the interest rate specified in the agreement.  In addition,
      if their employment is terminated other than for cause, Messrs. J. P.
      Holland and R. L. Robinson each would be entitled to receive supplemental
      income payments and
<PAGE>   40
PAGE 39

      medical/dental benefits from the first anniversary of the termination to
      the attainment of age 55, the earliest date under which they could
      qualify for retirement benefits under the Corporation's retirement
      program.  These supplemental income payments approximate 60% of the
      annual pension income earned as of the date of execution of the
      employment agreements and payable at age 55.

      As of January 1, 1995, annual salaries for the named executives with
      Employment Agreements are as follows:  Mr. Croom - $692,000;  Mr. Tilley
      - $349,600;  Mr. Bell - $301,400; and Mr. Holland - $302,300.

      On July 19, 1991, the Corporation entered into 31 Retention Agreements
      with key management employees of various subsidiary companies.  These
      agreements provided for specified individual awards.  Messrs. M. W.
      O'Donnell and L. W. Wallingford were holders of such a Retention
      Agreement providing for the payment of an award in the amount of $79,290
      and $94,445, respectively on July 19, 1994, if he has continued to be in
      the employ of Columbia Gas System Service Corporation or the Corporation
      until that date.  Both met that requirement as did the other 29 key
      management employees and these agreements expired and appropriate amounts
      were paid out on July 19, 1994.


      DIRECTORS' COMPENSATION


<TABLE>
<CAPTION>        
     -------------------------------------------------------------------------------------
                   1994 Directors' Compensation for Board and Committee Meetings:
     -------------------------------------------------------------------------------------
                                 Retainer            Meeting Fee           Chairman's Fee
                                    $                     $                      $
     -------------------------------------------------------------------------------------
      <S>                         <C>                   <C>                    <C>
      Board                       22,000                1,000                    -
     -------------------------------------------------------------------------------------
      Audit                         -                   1,000                  3,000
     -------------------------------------------------------------------------------------
      Compensation                  -                   1,000                  3,000
     -------------------------------------------------------------------------------------
      Executive                   6,000                  800                     -
     -------------------------------------------------------------------------------------
      Finance                       -                   1,000                  3,000
     -------------------------------------------------------------------------------------
      Corporate                     -                   1,000                  3,000
      Governance
     -------------------------------------------------------------------------------------
      Ad Hoc Committees             -                   1,000                    -
     -------------------------------------------------------------------------------------
</TABLE>

      No officer received any compensation for services as a Director while
      also serving as an officer of the Corporation.  The Board held eleven
      meetings during 1994.  Each incumbent Director attended at least 75
      percent of the total number of meetings of the Board and Board Committees
      on which he or she served.

      The Corporation offers medical coverage to nonemployee Directors and pays
      the premium associated with their participation.  The Corporation also
      reimburses them for the cost of Medicare Part B, if applicable.
      Nonemployee Directors may elect to defer compensation for distribution at
      a later date.  Deferred amounts will accrue interest at the rate for
      six-month Treasury bills and may be paid in a lump sum or in annual
      installments over ten years.  Deferred amounts will be automatically paid
      in a lump sum following certain specified changes in control of the
      Corporation.
<PAGE>   41
PAGE 40

           Each nonemployee Director with a minimum of five years' service on
           the Board who retires after attaining age 70 or becomes disabled will
           receive annual retirement payments equal to the amount of the annual
           retainer at the time of retirement.  These payments will cease at the
           death of the Director.  In the event of certain specified changes in
           control of the Corporation, a Director (regardless of years of
           service on the Board) may elect a lump-sum payment equal to the
           present value of the retainer at the time of the election times the
           number of years of Board service, with a minimum of ten years.

           The directors' compensation amounted to $685,000.

ITEM 6.    Part III(b).  Securities ownership

           The following table sets forth the beneficial ownership of Common
           Stock by stockholders who own greater than 5% of the outstanding
           shares, as of February 10, 1995, by those of the five most
           highly-compensated current executive officers who are not Directors
           (see "Information Regarding Directors" for security ownership by
           Directors), and by all Directors and executive officers of the
           Corporation as a group.  Except as otherwise noted, the persons named
           in the table below have sole voting and investment power with respect
           to all shares shown as beneficially owned by them.


<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
   (1)              (2)                                         (3)                                 (4)
  Title      Name and Address                                                                     Percent
   of                                                  Amount and Nature of                       of Class
  Class                                                Beneficial Ownership
                                    ----------------------------------------------------------------------
                                     Shared       Sole      Shared         Sole
                                     Voting      Voting   Investment    Investment     Total
                                      Power      Power       Power        Power        Owned
- ----------------------------------------------------------------------------------------------------------
 <S>      <C>                       <C>         <C>        <C>           <C>         <C>            <C>
 Common    Prudential Insurance
             Corp. of America
             Prudential Plaza       2,558,775   131,583    2,590,575     131,583     2,722,158      5.4%
          Newark, NJ  07102-3777
- ----------------------------------------------------------------------------------------------------------
 Common      D. L. Bell, Jr.                                 6,947(1)                                *
- ----------------------------------------------------------------------------------------------------------
 Common        J. P. Holland                                 2,811(1)                                *
- ----------------------------------------------------------------------------------------------------------
 Common       M. W. O'Donnell                                3,566(1)                                *
- ----------------------------------------------------------------------------------------------------------
 Common        C. R. Tilley                                  7,267(1)                                *
- ----------------------------------------------------------------------------------------------------------
 Common      L. W. Wallingford                               6,593(1)                                *
- ----------------------------------------------------------------------------------------------------------
 Common   All Executive Officers
                    and
          Directors (23 Persons)                             100,258                                 *
                as a Group
- ----------------------------------------------------------------------------------------------------------
</TABLE>

           (1)  Includes an allocation of shares held by the Trustee of the
                Employees' Thrift Plan.  Does not include shares of Common
                Stock covered by exercisable options.  This information is
                shown on the stock option table on page 36.
            *   Stock ownership (including exercisable options) as a percentage
                of class is less than 1%.

                Part III(c).  Contracts and transactions.

                                  None.

                Part III(d).  Indebtedness.

                                  None.
<PAGE>   42
PAGE 41

Part III(e).  Participation in bonus and profit sharing arrangement.

              See Item 6 Part III(a) above.

Part III(f).  Directors and officers rights to indemnity.

         Provisions for indemnification of directors and officers are included
         in the Certificate of Incorporation or By-Laws in accordance with
         applicable laws.

         DIRECTORS AND OFFICERS' LIABILITY INSURANCE - Insurance is purchased
         for all of the Registrant's directors and officers, plus the directors
         and officers of the subsidiary companies.  This insurance also
         indemnifies the Registrant and its subsidiary companies against any
         amounts paid by them as allowed by Corporate law or By-Laws of the
         Registrant to covered directors and officers.  The annual cost thereof
         to the Registrant and its subsidiary companies was $1,525,026.

NOTE TO ITEM 6
         The following was a supplement to the Corporation's Proxy Statement
         dated March 15, 1995:

         Following the 1993 shareholders' meeting, the Board of Directors
         established a committee of outside directors to conduct a nationwide
         search for the most qualified executive to succeed me [Mr. Croom].  As
         a result of its extensive recruiting efforts, the search committee
         recommended to the Board at its March 15th meeting that Mr. Oliver G.
         Richard, III, be elected to the Board and the offices of Chairman,
         Chief Executive Officer, and President of the Corporation. The Board
         accepted that recommendation and elected Mr. Richard to those
         positions effective as of the close of business on April 28, 1995. 
         Mr. Richard was assigned to the class of directors standing for
         election in 1996.  I [Mr. Croom] wholeheartedly support Mr. Richard's
         selection, which has also been enthusiastically endorsed by the
         Official Committee of Equity Security Holders in Columbia's bankruptcy
         proceedings.  Following Mr. Richard's assumption of his duties, I [Mr.
         Croom] will retire.  

         Columbia is fortunate to have an executive as qualified as Mr. Richard
         to lead the Corporation in meeting the challenges and securing the
         opportunities that lie ahead.  Mr. Richard, 42, has a distinguished
         record.  In 1992 he was elected Chairman of New Jersey Resources
         Corporation, where he had been President and Chief Executive Officer
         since 1991.  He was also President and Chief Executive Officer of New
         Jersey Natural Gas Company, New Jersey Resources Corporation's
         principal operating company.  Previously, he was with Enron
         Corporation, where he was President and Chief Executive Officer of
         Northern Natural Gas Company from 1989 to 1991 and, from 1987 to 1989,
         Senior Vice President and then Executive Vice President of Enron Gas
         Pipeline Group.  Mr. Richard also served as Vice President and General
         Counsel of Tenngasco, a Tenneco Corporation subsidiary, from 1985 to
         1987, and as a Commissioner of the Federal Energy Regulatory
         Commission from 1982 to 1985.

         Mr. Richard serves on the boards of National Westminster Bank USA,
         Monmouth College and Monmouth Medical Center.  He is a member of the
         National Petroleum Council and a board member of the American Gas
         Association.

         To attract an executive of this caliber, the Corporation has entered
         into an employment agreement with Mr. Richard that provides a base
         salary of $750,000 per year, subject to such increases as may be
         approved by the Board.  Mr. Richard does not presently own any shares
         of the Corporation's Common Stock. The agreement provides for a grant
         of 10,000 shares of the Corporation's Common Stock upon Mr. Richard's
         initiation of employment with the Corporation, and 5,000 shares per
         year on December 31 of each of the years 1995, 1996, and 1997, if he
         is employed by the Corporation on those dates.  In addition, subject
         to the receipt of necessary approvals, on the thirtieth day after the
         Corporation is discharged from bankruptcy, Mr. Richard will receive a
         grant of options to purchase, at the then prevailing market price, 
<PAGE>   43
PAGE 42

         100,000 shares of the Corporation's Common Stock.  If the options
         cannot be issued as of the thirtieth day following the Corporation's
         discharge from bankruptcy but are issued later, Mr. Richard will
         receive a cash payment equal to the excess, if any, of the exercise
         price over the fair market value of the shares on the thirtieth day
         following discharge from bankruptcy.

         Under the terms of the employment agreement, the Corporation will
         compensate Mr. Richard for certain items that he will forfeit as a
         result of his terminating employment with New Jersey Resources
         Corporation.  This compensation is not expected to exceed $100,000. 
         Besides being eligible to participate in all incentive compensation
         plans and employee benefit programs provided to other senior
         executives of the Corporation, Mr. Richard may receive, upon
         retirement, supplemental pension payments to make up the difference,
         if any, between the Corporation's pension benefits and those Mr.
         Richard would have received from his present employer.

         The employment agreement further provides for severance benefits to be
         paid to Mr. Richard in the event his employment is terminated without
         cause.  The severance benefits would include payment of Mr. Richard's
         annual base salary, incentive compensation and fringe benefits for a
         period of 24 months.  If his employment is terminated before the first
         anniversary of the signing of the agreement, Mr. Richard would receive
         his annual base salary, incentive compensation, and fringe benefits
         for the remainder of the first year, in addition to the 24-month
         salary, incentive compensation and fringe benefits. If Mr. Richard's
         employment is terminated due to a change in control of the Corporation
         (as defined in the agreement), the period of severance benefits is
         extended from 24 to 36 months, but the amount that may be paid to Mr. 
         Richard, which would constitute "parachute payments" under the
         Internal Revenue Code, will be limited to the extent necessary to
         avoid the imposition of an excise tax under the Internal Revenue Code.
<PAGE>   44
PAGE 43

ITEM 7.  CONTRIBUTIONS AND PUBLIC RELATIONS


Part I.  Expenditures for any political party, candidate for public office or
         holder of such office, or any committee or agent therefor.
         
               None.

Part II. Expenditures for any citizens group or public relations counsel.
        
                                 Calendar Year 1994
                                 ------------------

<TABLE>
<CAPTION>
        Name of Company and Name
        or Number of Recipients
           or Beneficiaries                                 Purpose       Accounts Charged           Amount 
- ----------------------------------------                    -------       ----------------           -------
                                                                                                       ($)
<S>                                                            <C>        <C>                        <C>
CGD
  1 Recipient                                                  A          Admin & General              8,341

CKY
  20 Recipients                                                B          Admin & General             10,242

CMD
  6 Recipients                                                 B          Admin & General              2,205

COH
  Ohio Chamber of Commerce                                     B          Admin & General             12,120
  95 Recipients                                                B          Admin & General             43,891

CPA
  54 Recipients                                                B          Admin & General             33,078

COS
  28  Recipients                                               B          Admin & General             14,820

TCO
  Apco Associates, Inc.                                        A          Admin & General             14,055
  10 Recipients                                                A          Admin & General             17,908

CGT
  1 Recipient                                                  A          Admin & General                150

CS
  The Dilenschneider Group, Inc.                               A          Admin & General            119,813
CPI
   10 Recipients                                               A          Admin & General              2,550
</TABLE>

A - Information and Education
B - Economic Development
<PAGE>   45
PAGE 44

ITEM 8.  SERVICE, SALES AND CONSTRUCTION CONTRACTS

         Part I.  Intercompany Contracts.

<TABLE>
<CAPTION>
                                                          Calendar Year 1994
                                                          ------------------

                                                                                                   In Effect
Serving   Receiving                                                                  Date of      On Dec. 31
Company    Company              Transaction                     Compensation*       Contract      (Yes or No)
- -------   ---------     ---------------------------             -------------       --------      -----------
  <S>        <C>        <C>                                      <C>                <C>               <C>
  TCO        CLG        Pipeline operation,                      $294,265           02/16/77          Yes
                         maintenance and relocation

  CNR        TCO        Operation and maintenance                $343,593           12/22/87          Yes
                         of gathering properties
                         and accounting, legal,
                         lease and land rights,
                         geological, geophysical
                         and well drilling services

  TCO        CNR        Miscellaneous administra-                $649,344           12/22/87          Yes
                         tion and field services                                    (same con-
                         and the use of certain                                      tract as
                         equipment and facilities                                     above)

  CES        CLG        Marketing of Peaking
                        Service                                  $179,717           03/25/93          Yes

  COH        CS         Printing Services                        $157,241           11/22/93          Yes
</TABLE>



* All services are rendered at cost.


           Part II.       System contracts to purchase goods or services from 
                          any affiliate (other than a System company) or a 
                          company in which any officer or director is a 
                          partner or owns 5% or more of any class of equity 
                          securities.

                          None
<PAGE>   46
PAGE 45

           Part III.      System contracts with others on a continuing basis
                          for management, supervisory, or financial advisory
                          review.

                  (a)     Due to the Chapter 11 Filing, the Registrant and TCO
                          have contracted with various firms to provide
                          services for all parties involved in the bankruptcy
                          proceedings.

                          The table below details the relevant firms contracted:


<TABLE>
<CAPTION>
                                                          Calendar Year 1994
                                                          ------------------

                                                                                                       Date of
          Name                        Scope of Services                    Compensation            Court Approval
- -----------------------           -------------------------                ------------            --------------
<S>                               <C>                                     <C>                       <C>
Barr, Beatty, & Devlin            Financial Advisor and                   $   767,000               12/18/91
                                  Investment Banker to the
                                  Official Committee of
                                  Unsecured Creditors of CG

Shearson Lehman Brothers          Financial Advisor and                   $   970,000                1/29/92
                                  Investment Banker to the
                                  Official Committee of
                                  Unsecured Creditors to TCO.

Salomon Brothers, Inc.            Financial Advisor and                   $ 1,831,000               10/22/91
                                  Investment Banker to CG
                                  and TCO.

Smith Barney, Harris              Financial Advisor and                   $   932,000                1/05/92
  Upham & Co.                     Investment Banker to the
                                  Official Equity Committee
                                  of CG.
</TABLE>

                 (b)      The Registrant's distribution companies contracted
                          with the Dilenschneider Group, Inc. to provide
                          professional communications consultant services.


<TABLE>
<CAPTION>
          Name                        Scope of Services                    Compensation
- -----------------------           -------------------------                ------------
<S>                               <C>                                     <C>
The Dilenschneider                Communication Consultant                $    67,739
 Group, Inc.                      to COH

The Dilenschneider                Communication Consultant                $    23,223
 Group, Inc.                      to CPA

The Dilenschneider                Communication Consultant                $     7,803
 Group, Inc.                      to CKY

The Dilenschneider                Communication Consultant                $     2,030
 Group, Inc.                      to CMD

The Dilenschneider                Communication Consultant                $     8,956
 Group, Inc.                      to COS

Drake, Beam,                      Training Consultant                     $    15,010
 & Morin, Inc.                    to COH
</TABLE>
<PAGE>   47
PAGE 46

ITEM 9.    WHOLESALE GENERATORS AND FOREIGN UTILITY COMPANIES

           None.


ITEM 10.   FINANCIAL STATEMENTS AND EXHIBITS

<TABLE>
<CAPTION>
           Financial Statements included in Form U5S:
           <S>                                                                                    <C>
           CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 1994
             The Columbia Gas System Inc, and Subsidiaries ...........                            F-1
             Columbia Gas Transmission Corporation and Subsidiary ....                            F-1A
             Tristar Ventures Corporation and Subsidiaries ...........                            F-1B
             Tristar Capital Corporation and Subsidiary ..............                            F-1C
             Columbia LNG Corporation and Subsidiary .................                            F-1D

           SUMMARY OF CONSOLIDATING BALANCE SHEET ENTRIES AS OF
             DECEMBER 31, 1994

             The Columbia Gas System Inc, and Subsidiaries ...........                            F-2
             Columbia Gas Transmission Corporation and Subsidiary ....                            F-2A
             Tristar Ventures Corporation and Subsidiaries ...........                            F-2B
             Tristar Capital Corporation and Subsidiary ..............                            F-2C
             Columbia LNG Corporation and Subsidiary .................                            F-2D

           CONSOLIDATING STATEMENT OF INCOME FOR THE YEAR ENDED
             DECEMBER 31, 1994

             The Columbia Gas System Inc, and Subsidiaries ...........                            F-3
             Columbia Gas Transmission Corporation and Subsidiary ....                            F-3A
             Tristar Ventures Corporation and Subsidiaries ...........                            F-3B
             Tristar Capital Corporation and Subsidiary ..............                            F-3C

           SUMMARY OF CONSOLIDATING STATEMENT OF INCOME ENTRIES FOR
             THE YEAR ENDED DECEMBER 31, 1994

             The Columbia Gas System Inc, and Subsidiaries ...........                            F-4
             Columbia Gas Transmission Corporation and Subsidiary ....                            F-4A
             Tristar Ventures Corporation and Subsidiaries ...........                            F-4B
             Tristar Capital Corporation and Subsidiary ..............                            F-4C

           CONSOLIDATING STATEMENT OF COMMON STOCK EQUITY FOR THE
             YEAR ENDED DECEMBER 31, 1994

             The Columbia Gas System Inc, and Subsidiaries ...........                            F-5
             Columbia Gas Transmission Corporation and Subsidiary ....                            F-5A
             Tristar Ventures Corporation and Subsidiaries ...........                            F-5B
             Tristar Capital Corporation and Subsidiary ..............                            F-5C
             Columbia LNG Corporation and Subsidiary .................                            F-5D

           CONSOLIDATING STATEMENT OF CASH FLOWS
             FOR THE YEAR ENDED DECEMBER 31, 1994

             The Columbia Gas System Inc, and Subsidiaries ...........                            F-6
             Columbia Gas Transmission Corporation and Subsidiary ....                            F-6A
             Tristar Ventures Corporation and Subsidiaries ...........                            F-6B
             Tristar Capital Corporation and Subsidiary ..............                            F-6C
</TABLE>
<PAGE>   48
PAGE 47

Item 10.   Continued

           Exhibits filed as a part of this Report:

           A   -  SEC Act of 1934 Reports incorporated by reference

           B   -  Index to Corporate Organization & By-Laws Exhibits in the
                  Report filed herewith and/or filed under cover of Form SE

           C   -  Indentures or Contracts incorporated by reference

           D   -  Tax Allocation Agreement for 1994 filed herewith

           E   -  Other Documents Prescribed by Rule or Order

           F -    Report of Independent Public Accountants filed herewith

           G   -  Financial Data Tables

           H   -  Organizational Chart of Exempt Wholesale Generators or
                       Foreign Utility Holding Companies

           I   -  Audited Financial Statements and Analytical Reviews and
                       Conclusions Regarding Exempt Wholesale Generators or 
                       Foreign Utility Holding Companies

<PAGE>   49
PAGE 46



F-1 (1 of 10)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                                      
                                                           F-1        F-1          F-1         F-1    
                                                         Page 2      Page 3      Page 4       Page 5  
                                                       ----------- ----------  -----------  ----------
<S>                                                    <C>         <C>         <C>          <C>    
                        ASSETS                                                                        
Property, Plant and Equipment                                                                         
  Gas utility and other plant, at original cost .....   4,618,825  1,957,441      108,122           - 
  Accumulated depreciation and depletion ............  (2,434,498)  (707,265)     (41,169)          - 
                                                       ----------- ----------  -----------  ----------
  Net Gas Utility and Other Plant ...................   2,184,327  1,250,176       66,953           - 
  Oil and gas producing properties, full cost method.   1,261,952          -            -           - 
  Accumulated depletion .............................    (827,795)         -            -           - 
                                                       ----------- ----------  -----------  ----------
  Net Oil and Gas Producing Properties ..............     434,157          -            -           - 
Net Property, Plant, and Equipment ..................   2,618,484  1,250,176       66,953           - 
                                                       ----------- ----------  -----------  ----------
                                                                                                      
Investments and Other Assets                                                                          
  Accounts receivable - noncurrent ..................     202,651          -       25,226           - 
  Unconsolidated affiliates .........................      34,728          -        1,236      44,682 
  Other .............................................      18,529          -            -           - 
                                                       ----------- ----------  -----------  ----------
Total Investments and Other Assets ..................     255,908          -       26,462      44,682 
                                                       ----------- ----------  -----------  ----------
                                                                                                      
Investments in Subsidiaries                                                                           
  Capital stock .....................................           -          -    1,297,488           - 
  Equity in undistributed earnings of                                                                 
   subsidiaries .....................................           -          -     (489,781)          - 
  Notes receivable ..................................           -          -      790,632           - 
  Other investments..................................           -          -      437,833           - 
  Other receivables - TCO............................           -          -    1,605,720           - 
                                                       ----------- ----------  -----------  ----------
Total Investments in Subsidiaries ...................           -          -    3,641,892           - 
                                                       ----------- ----------  -----------  ----------
                                                                                                      
Current Assets                                                                                        
  Cash and temporary cash investments ...............   1,255,980      6,028      219,286         515 
  Accounts receivable, net                                                                            
    Customers .......................................     203,732    213,890        7,296          19 
    Intercompany ....................................      88,349     49,839      171,870      10,743 
    Other ...........................................     123,254     12,808       16,269       1,382 
  Gas inventory .....................................      16,803    213,457            -           - 
  Other inventories, at average cost ................      27,455     11,533        3,018           - 
  Prepayments .......................................      34,926     98,620          641          55 
  Other .............................................      17,947      9,256       35,480          68 
                                                       ----------- ----------  -----------  ----------
Total Current Assets ................................   1,768,446    615,431      453,860      12,782 
                                                       ----------- ----------  -----------  ----------
                                                                                                      
Deferred Charges ....................................     312,647    253,504       25,697       2,772 
                                                       ----------- ----------  -----------  ----------
                                                                                                      
TOTAL ASSETS ........................................   4,955,485  2,119,111    4,214,864      60,236 
                                                       =========== ==========  ===========  ==========
</TABLE>    
<TABLE>
<CAPTION>                                              
                                                                       Consoli-
                                                                         dating    Consoli-
                                                          Combined      Entries       dated 
                                                         ----------- ----------- -----------
<S>                                                      <C>         <C>         <C>
                        ASSETS                         
Property, Plant and Equipment                          
  Gas utility and other plant, at original cost .....     6,684,388     (46,897)  6,637,491
  Accumulated depreciation and depletion ............    (3,182,932)      2,149  (3,180,783)
                                                         ----------- ----------- -----------
  Net Gas Utility and Other Plant ...................     3,501,456     (44,748)  3,456,708
  Oil and gas producing properties, full cost method.     1,261,952           -   1,261,952
  Accumulated depletion .............................      (827,795)    190,148    (637,647)
                                                         ----------- ----------- -----------
  Net Oil and Gas Producing Properties ..............       434,157     190,148     624,305
Net Property, Plant, and Equipment ..................     3,935,613     145,400   4,081,013 
                                                         ----------- ----------- -----------
                                                       
Investments and Other Assets                           
  Accounts receivable - noncurrent ..................       227,877     (22,721)    205,156
  Unconsolidated affiliates .........................        80,646           -      80,646
  Other .............................................        18,529       1,997      20,526 
                                                         ----------- ----------- -----------
Total Investments and Other Assets ..................       327,052     (20,724)    306,328 
                                                         ----------- ----------- -----------
                                                       
Investments in Subsidiaries                            
  Capital stock .....................................     1,297,488  (1,297,488)          -
  Equity in undistributed earnings of                  
   subsidiaries .....................................      (489,781)    489,781           -
  Notes receivable ..................................       790,632    (790,632)          -
  Other investments..................................       437,833    (437,833)          -
  Other receivables - TCO............................     1,605,720  (1,605,720)          - 
                                                         ----------- ----------- -----------
Total Investments in Subsidiaries ...................     3,641,892  (3,641,892)          - 
                                                         ----------- ----------- -----------
                                                       
Current Assets                                         
  Cash and temporary cash investments ...............     1,481,809           -   1,481,809
  Accounts receivable, net                             
    Customers .......................................       424,937         520     425,457
    Intercompany ....................................       320,801    (320,801)          -
    Other ...........................................       153,713     (17,829)    135,884
  Gas inventory .....................................       230,260           -     230,260
  Other inventories, at average cost ................        42,006           -      42,006
  Prepayments .......................................       134,242           -     134,242
  Other .............................................        62,751     (27,284)     35,467 
                                                         ----------- ----------- -----------
Total Current Assets ................................     2,850,519    (365,394)  2,485,125 
                                                         ----------- ----------- -----------
                                                       
Deferred Charges ....................................       594,620    (302,206)    292,414 
                                                         ----------- ----------- -----------
                                                       
TOTAL ASSETS ........................................    11,349,696  (4,184,816)  7,164,880 
                                                         =========== =========== ===========
</TABLE>                                               
<PAGE>   50
PAGE 47


F-1 (2 of 10)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                                                    F-1 Page 2
                                                           CNR        CGD        TCO(a)        CGT          CKY        Total   
                                                       ----------- ----------  -----------  ----------  ----------- -----------

<S>                                                    <C>         <C>         <C>          <C>         <C>         <C>
                        ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....           -      5,168    3,252,632   1,192,449      168,576   4,618,825
  Accumulated depreciation and depletion ............           -     (2,202)  (1,375,492)   (994,662)     (62,142) (2,434,498)
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Net Gas Utility and Other Plant ...................           -      2,966    1,877,140     197,787      106,434   2,184,327 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Oil and gas producing properties, full cost method.     510,062    751,890            -           -            -   1,261,952
  Accumulated depletion .............................    (269,243)  (558,552)           -           -            -    (827,795)
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Net Oil and Gas Producing Properties ..............     240,819    193,338            -           -            -     434,157 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Net Property, Plant, and Equipment ..................     240,819    196,304    1,877,140     197,787      106,434   2,618,484 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Investments and Other Assets
  Accounts receivable - noncurrent ..................           -      2,660      199,989           2            -     202,651
  Unconsolidated affiliates .........................           -          -            -      34,728            -      34,728
  Other .............................................           -     11,980        6,549           -            -      18,529 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Investments and Other Assets ..................           -     14,640      206,538      34,730            -     255,908 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Investments in Subsidiaries
  Capital stock .....................................           -          -            -           -            -           -
  Equity in undistributed earnings of
   subsidiaries .....................................           -          -            -           -            -           -
  Notes receivable ..................................           -          -            -           -            -           -
  Other investments..................................           -          -            -           -            -           -
  Other receivables - TCO............................           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Investments in Subsidiaries ...................           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Current Assets
  Cash and temporary cash investments ...............         826      1,141    1,253,482          27          504   1,255,980
  Accounts receivable, net
    Customers .......................................       6,589     11,619      164,486      10,019       11,019     203,732
    Intercompany ....................................      19,573      7,106       43,846      17,242          582      88,349
    Other ...........................................       3,191     10,572      101,787       6,619        1,085     123,254
  Gas inventory .....................................           -          -            -           -       16,803      16,803
  Other inventories, at average cost ................         341        686       19,542       5,980          906      27,455
  Prepayments .......................................       3,088      1,535       26,320       2,853        1,130      34,926
  Other .............................................       3,409        808        4,244       8,293        1,193      17,947 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Current Assets ................................      37,017     33,467    1,613,707      51,033       33,222   1,768,446 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Deferred Charges ....................................      61,556      1,775      237,778         769       10,769     312,647 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

TOTAL ASSETS ........................................     339,392    246,186    3,935,163     284,319      150,425   4,955,485 
                                                       =========== ==========  ===========  ==========  =========== ===========
</TABLE>
(a) TCO includes one subsidiary as noted in Item 1.  Consolidating financial
statements of TCO are presented herewith in Item 10 Exhibits F1A through F6A.

<PAGE>   51
PAGE 48


F-1 (3 of 10)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                                                    F-1 Page 3
                                                           COH        CMD          CPA         COS          CES        Total   
                                                       ----------- ----------  -----------  ----------  ----------- -----------

<S>                                                    <C>         <C>         <C>          <C>         <C>         <C>
                        ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....   1,157,457     59,645      483,519     256,418          402   1,957,441
  Accumulated depreciation and depletion ............    (471,268)   (22,372)    (148,079)    (65,450)         (96)   (707,265)
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Net Gas Utility and Other Plant ...................     686,189     37,273      335,440     190,968          306   1,250,176
  Oil and gas producing properties, full cost method.           -          -            -           -            -           -
  Accumulated depletion .............................           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Net Oil and Gas Producing Properties ..............           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Net Property, Plant, and Equipment ..................     686,189     37,273      335,440     190,968          306   1,250,176 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Investments and Other Assets
  Accounts receivable - noncurrent ..................           -          -            -           -            -           -
  Unconsolidated affiliates .........................           -          -            -           -            -           -
  Other .............................................           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Investments and Other Assets ..................           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Investments in Subsidiaries
  Capital stock .....................................           -          -            -           -            -           -
  Equity in undistributed earnings of
   subsidiaries .....................................           -          -            -           -            -           -
  Notes receivable ..................................           -          -            -           -            -           -
  Other investments..................................           -          -            -           -            -           -
  Other receivables - TCO............................           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Investments in Subsidiaries ...................           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Current Assets
  Cash and temporary cash investments ...............       3,698         89        1,259         436          546       6,028
  Accounts receivable, net
    Customers .......................................     118,301      2,790       51,863      18,541       22,395     213,890
    Intercompany ....................................      38,312         77        1,131       1,090        9,229      49,839
    Other ...........................................       9,492        123        2,419         458          316      12,808
  Gas inventory .....................................     147,829      2,598       52,426      10,604            -     213,457
  Other inventories, at average cost ................       6,605        491        2,442       1,995            -      11,533
  Prepayments .......................................      93,706      1,142          915         794        2,063      98,620
  Other .............................................          68        731        4,438       3,786          233       9,256 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Current Assets ................................     418,011      8,041      116,893      37,704       34,782     615,431 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Deferred Charges ....................................     150,451      4,158       85,800      13,133          (38)    253,504 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

TOTAL ASSETS ........................................   1,254,651     49,472      538,133     241,805       35,050   2,119,111 
                                                       =========== ==========  ===========  ==========  =========== ===========
</TABLE>
<PAGE>   52
PAGE 49


F-1 (4 of 10)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                                                    F-1 Page 4
                                                           CG          CS          CGC         CPC          CPI        Total   
                                                       ----------- ----------  -----------  ----------  ----------- -----------

<S>                                                    <C>         <C>         <C>          <C>         <C>         <C>
                        ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....           -     51,596       12,336      12,463       31,727     108,122
  Accumulated depreciation and depletion ............           -    (22,150)        (214)     (4,805)     (14,000)    (41,169)
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Net Gas Utility and Other Plant ...................           -     29,446       12,122       7,658       17,727      66,953
  Oil and gas producing properties, full cost method.           -          -            -           -            -           -
  Accumulated depletion .............................           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Net Oil and Gas Producing Properties ..............           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Net Property, Plant, and Equipment ..................           -     29,446       12,122       7,658       17,727      66,953 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Investments and Other Assets
  Accounts receivable - noncurrent ..................      25,226          -            -           -            -      25,226
  Unconsolidated affiliates .........................           -          -            -           -        1,236       1,236
  Other .............................................           -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Investments and Other Assets ..................      25,226          -            -           -        1,236      26,462 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Investments in Subsidiaries
  Capital stock .....................................   1,297,488          -            -           -            -   1,297,488
  Equity in undistributed earnings of
   subsidiaries .....................................    (489,781)         -            -           -            -    (489,781)
  Notes receivable ..................................     790,632          -            -           -            -     790,632
  Other investments..................................     437,833          -            -           -            -     437,833
  Other receivables - TCO............................   1,605,720          -            -           -            -   1,605,720 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Investments in Subsidiaries ...................   3,641,892          -            -           -            -   3,641,892 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Current Assets
  Cash and temporary cash investments ...............     218,456        380           21          39          390     219,286
  Accounts receivable, net
    Customers .......................................           -          -            -       1,190        6,106       7,296
    Intercompany ....................................     160,946      7,549        2,393         557          425     171,870
    Other ...........................................      12,842        630        1,746         243          808      16,269
  Gas inventory .....................................           -          -            -           -            -           -
  Other inventories, at average cost ................           -          -            -         483        2,535       3,018
  Prepayments .......................................           1        479           16          42          103         641
  Other .............................................      31,852      1,678            -         247        1,703      35,480 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Current Assets ................................     424,097     10,716        4,176       2,801       12,070     453,860 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Deferred Charges ....................................       2,755     21,114          141         858          829      25,697 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

TOTAL ASSETS ........................................   4,093,970     61,276       16,439      11,317       31,862   4,214,864 
                                                       =========== ==========  ===========  ==========  =========== ===========
</TABLE>
<PAGE>   53
PAGE 50


F-1 (5 of 10)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                                        F-1 Page 5
                                                         TVC(a)      TCC(a)        CAT       CLG (a)       Total   
                                                       ----------- ----------  -----------  ----------  -----------

<S>                                                    <C>         <C>         <C>          <C>         <C>
                        ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....           -          -            -           -            -
  Accumulated depreciation and depletion ............           -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------
  Net Gas Utility and Other Plant ...................           -          -            -           -            -
  Oil and gas producing properties, full cost method.           -          -            -           -            -
  Accumulated depletion .............................           -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------
  Net Oil and Gas Producing Properties ..............           -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------
Net Property, Plant, and Equipment ..................           -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------

Investments and Other Assets
  Accounts receivable - noncurrent ..................           -          -            -           -            -
  Unconsolidated affiliates .........................      34,199      1,715            -       8,768       44,682
  Other .............................................           -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------
Total Investments and Other Assets ..................      34,199      1,715            -       8,768       44,682 
                                                       ----------- ----------  -----------  ----------  -----------

Investments in Subsidiaries
  Capital stock .....................................           -          -            -           -            -
  Equity in undistributed earnings of
   subsidiaries .....................................           -          -            -           -            -
  Notes receivable ..................................           -          -            -           -            -
  Other investments..................................           -          -            -           -            -
  Other receivables - TCO............................           -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------
Total Investments in Subsidiaries ...................           -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------

Current Assets
  Cash and temporary cash investments ...............         512          -            1           2          515
  Accounts receivable, net
    Customers .......................................           -          -            -          19           19
    Intercompany ....................................       6,354         42          653       3,694       10,743
    Other ...........................................         722          -          499         161        1,382
  Gas inventory .....................................           -          -            -           -            -
  Other inventories, at average cost ................           -          -            -           -            -
  Prepayments .......................................          39          -            -          16           55
  Other .............................................          67          -            1           -           68 
                                                       ----------- ----------  -----------  ----------  -----------
Total Current Assets ................................       7,694         42        1,154       3,892       12,782 
                                                       ----------- ----------  -----------  ----------  -----------

Deferred Charges ....................................           4         59           (1)      2,710        2,772 
                                                       ----------- ----------  -----------  ----------  -----------

TOTAL ASSETS ........................................      41,897      1,816        1,153      15,370       60,236 
                                                       =========== ==========  ===========  ==========  ===========
</TABLE>

(a) TVC includes twelve subsidiaries and both TCC and CLG each include one
subsidiary as noted in Item 1.  Consolidating financial statements of TVC, TCC
and CLG are presented herewith in Item 10 Exhibits F1B through F6B, F1C through
F6C and F1D through F6D, respectively.

<PAGE>   54
PAGE 51


F-1 (6 of 10)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                      
                                                           F-1        F-1          F-1         F-1    
            CAPITALIZATION AND LIABILITIES               Page 7      Page 8      Page 9      Page 10  
                                                       ----------- ----------  -----------  ----------
                                                                                                      
<S>                                                     <C>        <C>         <C>          <C>       
Capitalization                                                                                        
  Common Stock Equity                                                                                 
    The Columbia Gas System, Inc. - common stock,                                                     
     $10 par value (50,563,335 shares outstanding) ....         -          -      505,633           - 
    Subsidiaries - common stock .......................   584,998    223,437       67,375      21,130 
    Additional paid in capital ........................   182,682      4,330      614,226     175,735 
    Retained earnings .................................  (830,753)   411,477      384,004    (145,504)
    Unearned employee compensation ....................         -          -      (69,966)          - 
                                                        ---------- ----------  -----------  ----------
  Total common stock equity ...........................   (63,073)   639,244    1,501,272      51,361 
  Long-term debt ......................................       320      3,856           90           - 
  Installment promissory notes payable ................   219,221    491,757       31,296           - 
  Other intercompany notes and loans ..................         -          -            -           - 
                                                        ---------- ----------  -----------  ----------
Total Capitalization ..................................   156,468  1,134,857    1,532,658      51,361 
                                                        ---------- ----------  -----------  ----------
                                                                                                      
Current Liabilities                                                                                   
  Debtor-in-possession financing ......................         -          -            -           - 
  Debt obligations ....................................       698        411           96           - 
  Accounts and drafts payable .........................    62,482     83,709        6,637         379 
  Intercompany notes and loans - current maturities....    21,719     53,399        3,993           - 
  Intercompany short-term loans .......................     5,155     94,345          418           - 
  Intercompany accounts payable .......................    15,641     73,868        4,781         928 
  Accrued taxes .......................................    84,335    109,689        2,109      (2,025)
  Estimated rate refunds ..............................    17,511     74,694            -           - 
  Estimated supplier obligations ......................    69,658          -            -           6 
  Overrecovered gas costs .............................       380     59,135            -           - 
  Transportation and exchange gas payable .............    18,619     16,553            -           - 
  Deferred income taxes ...............................     8,181      4,796           43          27 
  Other ...............................................   194,926     82,030       22,046       2,965 
                                                        ---------- ----------  -----------  ----------
Total Current Liabilities .............................   499,305    652,629       40,123       2,280 
                                                        ---------- ----------  -----------  ----------
                                                                                                      
Liabilities Subject To Chapter 11 Proceedings                                                         
  Unaffiliated ........................................ 1,611,571          -    2,377,324           - 
  Intercompany ........................................ 2,250,732          -        5,215           - 
                                                        ---------- ----------  -----------  ----------
Total Liabilities Subject To Chapter 11 Proceedings ... 3,862,303          -    2,382,539           - 
                                                        ---------- ----------  -----------  ----------
                                                                                                      
Other Liabilities and Deferred Credits                                                                
  Income taxes, noncurrent ............................   154,616    125,522      231,179       5,175 
  Investment tax credits ..............................     2,175     36,391            0           -         
  Postretirement benefits other than pensions .........    80,676    128,348       25,938       1,372 
  Other ...............................................   199,942     41,364        2,427          48 
                                                        ---------- ----------  -----------  ----------
Total Other Liabilities and Deferred Credits ..........   437,409    331,625      259,544       6,595 
                                                        ---------- ----------  -----------  ----------
                                                                                                      
TOTAL CAPITALIZATION AND LIABILITIES .................. 4,955,485  2,119,111    4,214,864      60,236 
                                                        ========== ==========  ===========  ==========
</TABLE>
<TABLE>
<CAPTION>
                                                                      Consoli-
                                                                       dating     Consoli-
            CAPITALIZATION AND LIABILITIES                Combined     Entries      dated   
                                                         ----------- ----------- -----------
                                                       
<S>                                                      <C>         <C>         <C>
Capitalization                                         
  Common Stock Equity                                  
    The Columbia Gas System, Inc. - common stock,      
     $10 par value (50,563,335 shares outstanding) ....     505,633           -     505,633
    Subsidiaries - common stock .......................     896,940    (896,940)          -
    Additional paid in capital ........................     976,973    (375,145)    601,828
    Retained earnings .................................    (180,776)    611,372     430,596
    Unearned employee compensation ....................     (69,966)          -     (69,966)
                                                         ----------- ----------- -----------
  Total common stock equity ...........................   2,128,804    (660,713)  1,468,091
  Long-term debt ......................................       4,266           -       4,266
  Installment promissory notes payable ................     742,274    (742,274)          -
  Other intercompany notes and loans ..................           -           -           - 
                                                         ----------- ----------- -----------
Total Capitalization ..................................   2,875,344  (1,402,987)  1,472,357 
                                                         ----------- ----------- -----------
                                                       
Current Liabilities                                    
  Debtor-in-possession financing ......................           -           -           -
  Debt obligations ....................................       1,205           -       1,205
  Accounts and drafts payable .........................     153,207           -     153,207
  Intercompany notes and loans - current maturities....      79,111     (79,111)          -
  Intercompany short-term loans .......................      99,918     (99,918)          -
  Intercompany accounts payable .......................      95,218     (95,218)          -
  Accrued taxes .......................................     194,108     (18,965)    175,143
  Estimated rate refunds ..............................      92,205           -      92,205
  Estimated supplier obligations ......................      69,664           -      69,664
  Overrecovered gas costs .............................      59,515           -      59,515
  Transportation and exchange gas payable .............      35,172         (86)     35,086
  Deferred income taxes ...............................      13,047     (13,047)          -
  Other ...............................................     301,967     (28,158)    273,809 
                                                         ----------- ----------- -----------
Total Current Liabilities .............................   1,194,337    (334,503)    859,834 
                                                         ----------- ----------- -----------
                                                       
Liabilities Subject To Chapter 11 Proceedings          
  Unaffiliated ........................................   3,988,895           -   3,988,895
  Intercompany ........................................   2,255,947  (2,255,947)          - 
                                                         ----------- ----------- -----------
Total Liabilities Subject To Chapter 11 Proceedings ...   6,244,842  (2,255,947)  3,988,895 
                                                         ----------- ----------- -----------
                                                       
Other Liabilities and Deferred Credits                 
  Income taxes, noncurrent ............................     516,492    (172,430)    344,062
  Investment tax credits ..............................      38,566           -      38,566
  Postretirement benefits other than pensions .........     236,334           -     236,334
  Other ...............................................     243,781     (18,949)    224,832 
                                                         ----------- ----------- -----------
Total Other Liabilities and Deferred Credits ..........   1,035,173    (191,379)    843,794 
                                                         ----------- ----------- -----------
                                                       
TOTAL CAPITALIZATION AND LIABILITIES ..................  11,349,696  (4,184,816)  7,164,880 
                                                         =========== =========== ===========
</TABLE>                                               
<PAGE>   55
PAGE 52


F-1 (7 of 10)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                    F-1 Page 7
                                                           CNR        CGD        TCO (a)       CGT          CKY     Total      
                                                       ----------- ----------  -----------  ----------  ----------- -----------
<S>                                                    <C>         <C>         <C>          <C>         <C>         <C>
            CAPITALIZATION AND LIABILITIES

Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ....         -          -            -           -            -           -
    Subsidiaries - common stock .......................   125,716    141,912      241,784      59,780       15,806     584,998
    Additional paid in capital ........................         -     89,550       70,289      22,669          174     182,682
    Retained earnings .................................    49,043   (127,465)    (801,132)     14,894       33,907    (830,753)
    Unearned employee compensation ....................         -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Total common stock equity ...........................   174,759    103,997     (489,059)     97,343       49,887     (63,073)
  Long-term debt ......................................         -          -            -           -          320         320
  Installment promissory notes payable ................    42,047     65,173            -      70,165       41,836     219,221
  Other intercompany notes and loans ..................         -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Capitalization ..................................   216,806    169,170     (489,059)    167,508       92,043     156,468 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Current Liabilities
  Debtor-in-possession financing ......................         -          -            -           -            -           -
  Debt obligations ....................................         -          -          667           -           31         698
  Accounts and drafts payable .........................     4,866     18,397       29,821       3,671        5,727      62,482
  Intercompany notes and loans - current maturities....     4,209     11,693            -       1,752        4,065      21,719
  Intercompany short-term loans .......................         -          -            -       2,674        2,481       5,155
  Intercompany accounts payable .......................     1,524      2,276        3,184       1,127        7,530      15,641
  Accrued taxes .......................................    14,998     (4,643)      61,197      10,867        1,916      84,335
  Estimated rate refunds ..............................         -          -        8,754       3,136        5,621      17,511
  Estimated supplier obligations ......................         -          -       69,658           -            -      69,658
  Overrecovered gas costs .............................         -          -            -           -          380         380
  Transportation and exchange gas payable .............         -          -       11,567       5,314        1,738      18,619
  Deferred income taxes ...............................         -          -        8,181           -            -       8,181
  Other ...............................................    13,416     13,864      136,922      23,791        6,933     194,926 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Current Liabilities .............................    39,013     41,587      329,951      52,332       36,422     499,305 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ........................................         -          -    1,611,571           -            -   1,611,571
  Intercompany ........................................         -          -    2,250,732           -            -   2,250,732 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Liabilities Subject To Chapter 11 Proceedings ...         -          -    3,862,303           -            -   3,862,303 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Other Liabilities and Deferred Credits
  Income taxes, noncurrent ............................    76,980     26,774            -      49,441        1,421     154,616
  Investment tax credits ..............................         -          -            -           -        2,175       2,175
  Postretirement benefits other than pensions .........     4,870      2,342       58,144       7,229        8,091      80,676
  Other ...............................................     1,723      6,313      173,824       7,809       10,273     199,942 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Other Liabilities and Deferred Credits ..........    83,573     35,429      231,968      64,479       21,960     437,409 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

TOTAL CAPITALIZATION AND LIABILITIES ..................   339,392    246,186    3,935,163     284,319      150,425   4,955,485 
                                                       =========== ==========  ===========  ==========  =========== ===========
</TABLE>
(a) TCO includes one subsidiary as noted in Item 1.  Consolidating financial
statements of TCO are presented herewith in Item 10 Exhibits F1A through F6A.
<PAGE>   56
PAGE 53


F-1 (8 of 10)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                    F-1 Page 8
                                                           COH        CMD          CPA         COS          CES     Total      
                                                       ----------- ----------  -----------  ----------  ----------- -----------
<S>                                                    <C>         <C>         <C>          <C>         <C>         <C>
            CAPITALIZATION AND LIABILITIES


Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ....         -          -            -           -            -           -
    Subsidiaries - common stock .......................   119,240      7,092       68,628      24,305        4,172     223,437
    Additional paid in capital ........................         -          -            -       2,969        1,361       4,330
    Retained earnings .................................   244,253      9,970      108,656      42,301        6,297     411,477
    Unearned employee compensation ....................         -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Total common stock equity ...........................   363,493     17,062      177,284      69,575       11,830     639,244
  Long-term debt ......................................     1,418         86          587       1,765            -       3,856
  Installment promissory notes payable ................   261,570     13,998      130,923      85,266            -     491,757
  Other intercompany notes and loans ..................         -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Capitalization ..................................   626,481     31,146      308,794     156,606       11,830   1,134,857 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Current Liabilities
  Debtor-in-possession financing ......................         -          -            -           -            -           -
  Debt obligations ....................................       116         13           37         245            -         411
  Accounts and drafts payable .........................    45,275      1,441       16,167       8,396       12,430      83,709
  Intercompany notes and loans - current maturities....    29,113      1,563       14,512       8,211            -      53,399
  Intercompany short-term loans .......................    81,501        150       10,023       2,671            -      94,345
  Intercompany accounts payable .......................    32,473      2,895       19,384       8,572       10,544      73,868
  Accrued taxes .......................................    97,922       (307)       9,783       1,892          399     109,689
  Estimated rate refunds ..............................    57,956      1,185       11,401       4,152            -      74,694
  Estimated supplier obligations ......................         -          -            -           -            -           -
  Overrecovered gas costs .............................    24,686      2,282       23,143       9,024            -      59,135
  Transportation and exchange gas payable .............    10,992        206        3,050       2,305            -      16,553
  Deferred income taxes ...............................     4,796          -            -           -            -       4,796
  Other ...............................................    48,188      1,665       14,530      15,669        1,978      82,030 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Current Liabilities .............................   433,018     11,093      122,030      61,137       25,351     652,629 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ........................................         -          -            -           -            -           -
  Intercompany ........................................         -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Liabilities Subject To Chapter 11 Proceedings ...         -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Other Liabilities and Deferred Credits
  Income taxes, noncurrent ............................    57,646      1,562       55,110      10,213          991     125,522
  Investment tax credits ..............................    21,415      1,166       10,543       3,267            -      36,391
  Postretirement benefits other than pensions .........    92,844      2,198       27,326       5,960           20     128,348
  Other ...............................................    23,247      2,307       14,330       4,622       (3,142)     41,364 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Other Liabilities and Deferred Credits ..........   195,152      7,233      107,309      24,062       (2,131)    331,625 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

TOTAL CAPITALIZATION AND LIABILITIES .................. 1,254,651     49,472      538,133     241,805       35,050   2,119,111 
                                                       =========== ==========  ===========  ==========  =========== ===========
</TABLE>
<PAGE>   57
PAGE 54


F-1 (9 of 10)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                    F-1 Page 9
                                                           CG          CS          CGC         CPC          CPI     Total      
                                                       ----------- ----------  -----------  ----------  ----------- -----------
<S>                                                    <C>         <C>         <C>          <C>         <C>         <C>
            CAPITALIZATION AND LIABILITIES


Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ....   505,633          -            -           -            -     505,633
    Subsidiaries - common stock .......................         -     13,000       48,475       3,900        2,000      67,375
    Additional paid in capital ........................   601,828          -       12,000           -          398     614,226
    Retained earnings .................................   430,596        179      (52,801)         94        5,936     384,004
    Unearned employee compensation ....................   (69,966)         -            -           -            -     (69,966)
                                                       ----------- ----------  -----------  ----------  ----------- -----------
  Total common stock equity ........................... 1,468,091     13,179        7,674       3,994        8,334   1,501,272
  Long-term debt ......................................         -          -            -           -           90          90
  Installment promissory notes payable ................         -     16,121        3,713       2,442        9,020      31,296
  Other intercompany notes and loans ..................         -          -            -           -            -           - 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Capitalization .................................. 1,468,091     29,300       11,387       6,436       17,444   1,532,658 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Current Liabilities
  Debtor-in-possession financing ......................         -          -            -           -            -           -
  Debt obligations ....................................         -          -            -           -           96          96
  Accounts and drafts payable .........................     1,688      2,230           97         437        2,185       6,637
  Intercompany notes and loans - current maturities....         -      2,119          700         434          740       3,993
  Intercompany short-term loans .......................         -          -            -           -          418         418
  Intercompany accounts payable .......................     3,121        993          142         163          362       4,781
  Accrued taxes .......................................       190        303          854         180          582       2,109
  Estimated rate refunds ..............................         -          -            -           -            -           -
  Estimated supplier obligations ......................         -          -            -           -            -           -
  Overrecovered gas costs .............................         -          -            -           -            -           -
  Transportation and exchange gas payable .............         -          -            -           -            -           -
  Deferred income taxes ...............................         -          -           43           -            -          43
  Other ...............................................     9,744      8,710          485         427        2,680      22,046 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Current Liabilities .............................    14,743     14,355        2,321       1,641        7,063      40,123 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ........................................ 2,377,324          -            -           -            -   2,377,324
  Intercompany ........................................     5,215          -            -           -            -       5,215 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Liabilities Subject To Chapter 11 Proceedings ... 2,382,539          -            -           -            -   2,382,539 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

Other Liabilities and Deferred Credits
  Income taxes, noncurrent ............................   222,534      2,537        2,393       1,842        1,873     231,179
  Investment tax credits ..............................         -          -            -           -            -           -
  Postretirement benefits other than pensions .........     6,030     13,286          237       1,151        5,234      25,938
  Other ...............................................        33      1,798          101         247          248       2,427 
                                                       ----------- ----------  -----------  ----------  ----------- -----------
Total Other Liabilities and Deferred Credits ..........   228,597     17,621        2,731       3,240        7,355     259,544 
                                                       ----------- ----------  -----------  ----------  ----------- -----------

TOTAL CAPITALIZATION AND LIABILITIES .................. 4,093,970     61,276       16,439      11,317       31,862   4,214,864 
                                                       =========== ==========  ===========  ==========  =========== ===========
</TABLE>
<PAGE>   58
PAGE 55

F-1 (10 of 10)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

              Consolidating Balance Sheet as of December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                        F-1 Page 10
                                                         TVC (a)    TCC (a)        CAT       CLG (a)    Total      
                                                       ----------- ----------  -----------  ----------  -----------
<S>                                                    <C>         <C>         <C>          <C>         <C>
            CAPITALIZATION AND LIABILITIES


Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ....         -          -            -           -            -
    Subsidiaries - common stock .......................    15,293      2,075           82       3,680       21,130
    Additional paid in capital ........................    42,802          -            -     132,933      175,735
    Retained earnings .................................   (20,748)      (253)        (802)   (123,701)    (145,504)
    Unearned employee compensation ....................         -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------
  Total common stock equity ...........................    37,347      1,822         (720)     12,912       51,361
  Long-term debt ......................................         -          -            -           -            -
  Installment promissory notes payable ................         -          -            -           -            -
  Other intercompany notes and loans ..................         -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------
Total Capitalization ..................................    37,347      1,822         (720)     12,912       51,361 
                                                       ----------- ----------  -----------  ----------  -----------
Current Liabilities
  Debtor-in-possession financing ......................         -          -            -           -            -
  Debt obligations ....................................         -          -            -           -            -
  Accounts and drafts payable .........................       355          -            -          24          379
  Intercompany notes and loans - current maturities....         -          -            -           -            -
  Intercompany short-term loans .......................         -          -            -           -            -
  Intercompany accounts payable .......................         8          1            -         919          928
  Accrued taxes .......................................      (322)        (7)         145      (1,841)      (2,025)
  Estimated rate refunds ..............................         -          -            -           -            -
  Estimated supplier obligations ......................         -          -            -           6            6
  Overrecovered gas costs .............................         -          -            -           -            -
  Transportation and exchange gas payable .............         -          -            -           -            -
  Deferred income taxes ...............................         -          -            -          27           27
  Other ...............................................       413          -        1,728         824        2,965 
                                                       ----------- ----------  -----------  ----------  -----------
Total Current Liabilities .............................       454         (6)       1,873         (41)       2,280 
                                                       ----------- ----------  -----------  ----------  -----------

Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ........................................         -          -            -           -            -
  Intercompany ........................................         -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------
Total Liabilities Subject To Chapter 11 Proceedings ...         -          -            -           -            - 
                                                       ----------- ----------  -----------  ----------  -----------

Other Liabilities and Deferred Credits
  Income taxes, noncurrent ............................     4,044          -            -       1,131        5,175
  Investment tax credits ..............................         -          -            -           -            -
  Postretirement benefits other than pensions .........        52          -            -       1,320        1,372
  Other ...............................................         -          -            -          48           48 
                                                       ----------- ----------  -----------  ----------  -----------
Total Other Liabilities and Deferred Credits ..........     4,096          -            -       2,499        6,595 
                                                       ----------- ----------  -----------  ----------  -----------

TOTAL CAPITALIZATION AND LIABILITIES ..................    41,897      1,816        1,153      15,370       60,236 
                                                       =========== ==========  ===========  ==========  ===========
</TABLE>

(a) TVC includes twelve subsidiaries and both TCC and CLG each include one
subsidiary as noted in Item 1.  Consolidating financial statements of TVC, TCC
and CLG are presented herewith in Item 10 Exhibits F1B through F6B, F1C through
F6C and F1D through F6D, respectively.

<PAGE>   59
PAGE 56


F-1A (1 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
              Columbia Gas Transmission Corporation and Subsidiary
              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                            Consoli-
                                                                                              dating         TCO
                                                          CTIC        TCO      Combined      Entries  Consolidated
                                                       ---------- ----------- ----------- ----------- ----------- 
<S>                                                    <C>        <C>         <C>        <C>         <C>
                        ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....          -   3,252,632   3,252,632           -   3,252,632
  Accumulated depreciation and depletion ............          -  (1,375,492) (1,375,492)          -  (1,375,492)
                                                       ---------- ----------- ----------- ----------- -----------
  Net Gas Utility and Other Plant ...................          -   1,877,140   1,877,140           -   1,877,140 
                                                       ---------- ----------- ----------- ----------- -----------
  Oil and gas producing properties, full cost method.          -           -           -           -           -
  Accumulated depletion .............................          -           -           -           -           - 
                                                       ---------- ----------- ----------- ----------- -----------
  Net Oil and Gas Producing Properties ..............          -           -           -           -           - 
                                                       ---------- ----------- ----------- ----------- -----------
Net Property, Plant, and Equipment ..................          -   1,877,140   1,877,140           -   1,877,140 
                                                       ---------- ----------- ----------- ----------- -----------
Investments and Other Assets
  Accounts receivable - noncurrent ..................          -     199,989     199,989           -     199,989
  Unconsolidated affiliates .........................          -           -           -           -           -
  Other .............................................          -       6,549       6,549           -       6,549 
                                                       ---------- ----------- ----------- ----------- -----------
Total Investments and Other Assets ..................          -     206,538     206,538           -     206,538 
                                                       ---------- ----------- ----------- ----------- -----------
Investments in Subsidiaries
  Capital stock .....................................          -           -           -           -           -
  Equity in undistributed earnings of
   subsidiaries .....................................          -   1,321,955   1,321,955  (1,321,955)          -
  Notes receivable ..................................          -           -           -           -           -
  Other investments..................................          -           -           -           -           -
  Other receivables - TCO............................          -           -           -           -           - 
                                                       ---------- ----------- ----------- ----------- -----------
Total Investments in Subsidiaries ...................          -   1,321,955   1,321,955  (1,321,955)          - 
                                                       ---------- ----------- ----------- ----------- -----------
Current Assets
  Cash and temporary cash investments ...............  1,253,339         143   1,253,482           -   1,253,482
  Accounts receivable, net
    Customers .......................................          -     164,486     164,486           -     164,486
    Intercompany ....................................     51,735      43,846      95,581     (51,735)     43,846
    Other ...........................................     16,981      84,806     101,787           -     101,787
  Gas inventory .....................................          -           -           -           -           -
  Other inventories, at average cost ................          -      19,542      19,542           -      19,542
  Prepayments .......................................          -      26,320      26,320           -      26,320
  Other .............................................          -       4,244       4,244           -       4,244 
                                                       ---------- ----------- ----------- ----------- -----------
Total Current Assets ................................  1,322,055     343,387   1,665,442     (51,735)  1,613,707 
                                                       ---------- ----------- ----------- ----------- -----------
Deferred Charges ....................................          -     237,778     237,778           -     237,778 
                                                       ---------- ----------- ----------- ----------- -----------
TOTAL ASSETS ........................................  1,322,055   3,986,798   5,308,853  (1,373,690)  3,935,163 
                                                       ========== =========== =========== =========== ===========
</TABLE>
<PAGE>   60
PAGE 57

F-1A (2 of 2)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
              Columbia Gas Transmission Corporation and Subsidiary
              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                            Consoli-
                                                                                              dating         TCO
            CAPITALIZATION AND LIABILITIES                CTIC        TCO      Combined      Entries  Consolidated
                                                       ---------- ----------- ----------- ----------- ----------- 
<S>                                                    <C>         <C>         <C>       <C>           <C>
Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ....        -           -           -           -           -
    Subsidiaries - common stock .......................  (84,433)    241,784     157,351      84,433     241,784
    Additional paid in capital ........................1,337,433      70,289   1,407,722  (1,337,433)     70,289
    Retained earnings .................................   68,955    (801,132)   (732,177)    (68,955)   (801,132)
    Unearned employee compensation ....................        -           -           -           -           - 
                                                       ---------- ----------- ----------- ----------- -----------
  Total common stock equity ...........................1,321,955    (489,059)    832,896  (1,321,955)   (489,059)
  Long-term debt ......................................        -           -           -           -           -
  Installment promissory notes payable ................        -           -           -           -           -
  Other intercompany notes and loans ..................        -           -           -           -           - 
                                                       ---------- ----------- ----------- ----------- -----------
Total Capitalization ..................................1,321,955    (489,059)    832,896  (1,321,955)   (489,059)
                                                       ---------- ----------- ----------- ----------- -----------
Current Liabilities
  Debtor-in-possession financing ......................        -           -           -           -           -
  Debt obligations ....................................        -      52,023      52,023     (51,356)        667
  Accounts and drafts payable .........................       37      29,784      29,821           -      29,821
  Intercompany notes and loans - current maturities....        -           -           -           -           -
  Intercompany short-term loans .......................        -           -           -           -           -
  Intercompany accounts payable .......................        -       3,563       3,563        (379)      3,184
  Accrued taxes .......................................       63      61,134      61,197           -      61,197
  Estimated rate refunds ..............................        -       8,754       8,754           -       8,754
  Estimated supplier obligations ......................        -      69,658      69,658           -      69,658
  Transportation and exchange gas payable .............        -      11,567      11,567           -      11,567
  Deferred income taxes ...............................        -       8,181       8,181           -       8,181
  Other ...............................................        -     136,922     136,922           -     136,922 
                                                       ---------- ----------- ----------- ----------- -----------
Total Current Liabilities .............................      100     381,586     381,686     (51,735)    329,951 
                                                       ---------- ----------- ----------- ----------- -----------
Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ........................................        -   1,611,571   1,611,571           -   1,611,571
  Intercompany ........................................        -   2,250,732   2,250,732           -   2,250,732 
                                                       ---------- ----------- ----------- ----------- -----------
Total Liabilities Subject To Chapter 11 Proceedings ...        -   3,862,303   3,862,303           -   3,862,303 
                                                       ---------- ----------- ----------- ----------- -----------
Other Liabilities and Deferred Credits
  Income taxes, noncurrent ............................        -           -           -           -           -
  Investment tax credits ..............................        -           -           -           -           -
  Postretirement benefits other than pensions .........        -      58,144      58,144           -      58,144
  Other ...............................................        -     173,824     173,824           -     173,824 
                                                       ---------- ----------- ----------- ----------- -----------
Total Other Liabilities and Deferred Credits ..........        -     231,968     231,968           -     231,968 
                                                       ---------- ----------- ----------- ----------- -----------

TOTAL CAPITALIZATION AND LIABILITIES ..................1,322,055   3,986,798   5,308,853  (1,373,690)  3,935,163 
                                                       ========== =========== =========== =========== ===========
</TABLE>
<PAGE>   61
PAGE 58



F-1B (1 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                       Consoli-
                                                        F-1B       F-1B                  dating        TVC
                                                       Page 2     Page 3   Combined     Entries  Consolidated
                                                     ---------- ---------- ---------- ---------- ------------  
<S>                                                     <C>        <C>        <C>       <C>         <C>
                       ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....        -          -          -          -          -
  Accumulated depreciation and depletion ............        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
  Net Gas Utility and Other Plant ...................        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
  Oil and gas producing properties, full cost method.        -          -          -          -          -
  Accumulated depletion .............................        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
  Net Oil and Gas Producing Properties ..............        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
Net Property, Plant, and Equipment ..................        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
Investments and Other Assets
  Accounts receivable - noncurrent ..................        -          -          -          -          -
  Unconsolidated affiliates .........................   21,534     12,665     34,199          -     34,199
  Other .............................................        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
Total Investments and Other Assets ..................   21,534     12,665     34,199          -     34,199 
                                                     ---------- ---------- ---------- ---------- ----------
Investments in Subsidiaries
  Capital stock .....................................   17,690          -     17,690    (17,690)         -
  Equity in undistributed earnings of
   subsidiaries .....................................     (791)         -       (791)       791          -
  Notes receivable ..................................   10,533          -     10,533    (10,533)         -
  Other investments..................................    5,556          -      5,556     (5,556)         -
  Other receivables - TCO............................        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
Total Investments in Subsidiaries ...................   32,988          -     32,988    (32,988)         - 
                                                     ---------- ---------- ---------- ---------- ----------
Current Assets
  Cash and temporary cash investments ...............      512          -        512          -        512
  Accounts receivable, net
    Customers .......................................        -          -          -          -          -
    Intercompany ....................................    5,268      1,086      6,354          -      6,354
    Other ...........................................      706         16        722          -        722
  Gas inventory .....................................        -          -          -          -          -
  Other inventories, at average cost ................        -          -          -          -          -
  Prepayments .......................................       39          -         39          -         39
  Other .............................................       63          4         67          -         67 
                                                     ---------- ---------- ---------- ---------- ----------
Total Current Assets ................................    6,588      1,106      7,694          -      7,694 
                                                     ---------- ---------- ---------- ---------- ----------
Deferred Charges ....................................       (2)         6          4          -          4 
                                                     ---------- ---------- ---------- ---------- ----------
TOTAL ASSETS ........................................   61,108     13,777     74,885    (32,988)    41,897 
                                                     ========== ========== ========== ========== ==========
</TABLE>
<PAGE>   62
PAGE 59


F-1B (2 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                                
                                                        BGC        BLC        GGC        GLC    
                                                     ---------- ---------- ---------- ----------
<S>                                                      <C>        <C>            <C>       <C>
                       ASSETS                                                                   
Property, Plant and Equipment                                                                   
  Gas utility and other plant, at original cost .....        -          -          -          - 
  Accumulated depreciation and depletion ............        -          -          -          - 
                                                     ---------- ---------- ---------- ----------
  Net Gas Utility and Other Plant ...................        -          -          -          - 
                                                     ---------- ---------- ---------- ----------
  Oil and gas producing properties, full cost method.        -          -          -          - 
  Accumulated depletion .............................        -          -          -          - 
                                                     ---------- ---------- ---------- ----------
  Net Oil and Gas Producing Properties ..............        -          -          -          - 
                                                     ---------- ---------- ---------- ----------
Net Property, Plant, and Equipment ..................        -          -          -          - 
                                                     ---------- ---------- ---------- ----------
Investments and Other Assets                                                                    
  Accounts receivable - noncurrent ..................        -          -          -          - 
  Unconsolidated affiliates .........................    2,278      5,314          -          - 
  Other .............................................        -          -          -          - 
                                                     ---------- ---------- ---------- ----------
Total Investments and Other Assets ..................    2,278      5,314          -          - 
                                                     ---------- ---------- ---------- ----------
Investments in Subsidiaries                                                                     
  Capital stock .....................................        -          -          -          - 
  Equity in undistributed earnings of                                                           
   subsidiaries .....................................        -          -          -          - 
  Notes receivable ..................................        -          -          -          - 
  Other investments..................................        -          -          -          - 
  Other receivables - TCO............................        -          -          -          - 
                                                     ---------- ---------- ---------- ----------
Total Investments in Subsidiaries ...................        -          -          -          - 
                                                     ---------- ---------- ---------- ----------
Current Assets                                                                                  
  Cash and temporary cash investments ...............        -          -          -          - 
  Accounts receivable, net                                                                      
    Customers .......................................        -          -          -          - 
    Intercompany ....................................      582      1,428          -          - 
    Other ...........................................        8         (5)         -          1 
  Gas inventory .....................................        -          -          -          - 
  Other inventories, at average cost ................        -          -          -          - 
  Prepayments .......................................        -          -          -         25 
  Other .............................................        1          1          -          3 
                                                     ---------- ---------- ---------- ----------
Total Current Assets ................................      591      1,424          -         29 
                                                     ---------- ---------- ---------- ----------
Deferred Charges ....................................        -         (1)         1         (3)
                                                     ---------- ---------- ---------- ----------
TOTAL ASSETS ........................................    2,869      6,737          1         26 
                                                     ========== ========== ========== ==========
</TABLE>
<TABLE>
<CAPTION>
                                                                                         F-1B Page 2
                                                         PGC         PLC         TVC        Total   
                                                      ---------- ----------- ----------- -----------
<S>                                                       <C>         <C>        <C>         <C>
                       ASSETS                        
Property, Plant and Equipment                        
  Gas utility and other plant, at original cost .....         -           -           -           -
  Accumulated depreciation and depletion ............         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
  Net Gas Utility and Other Plant ...................         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
  Oil and gas producing properties, full cost method.         -           -           -           -
  Accumulated depletion .............................         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
  Net Oil and Gas Producing Properties ..............         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
Net Property, Plant, and Equipment ..................         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
Investments and Other Assets                         
  Accounts receivable - noncurrent ..................         -           -           -           -
  Unconsolidated affiliates .........................     4,149       9,682         111      21,534
  Other .............................................         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
Total Investments and Other Assets ..................     4,149       9,682         111      21,534 
                                                      ---------- ----------- ----------- -----------
Investments in Subsidiaries                          
  Capital stock .....................................         -           -      17,690      17,690
  Equity in undistributed earnings of                
   subsidiaries .....................................         -           -        (791)       (791)
  Notes receivable ..................................         -           -      10,533      10,533
  Other investments..................................         -           -       5,556       5,556
  Other receivables - TCO............................         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
Total Investments in Subsidiaries ...................         -           -      32,988      32,988 
                                                      ---------- ----------- ----------- -----------
Current Assets                                       
  Cash and temporary cash investments ...............         -           1         511         512
  Accounts receivable, net                           
    Customers .......................................         -           -           -           -
    Intercompany ....................................         -           -       3,258       5,268
    Other ...........................................         1           1         700         706
  Gas inventory .....................................         -           -           -           -
  Other inventories, at average cost ................         -           -           -           -
  Prepayments .......................................         -           -          14          39
  Other .............................................         -           1          57          63 
                                                      ---------- ----------- ----------- -----------
Total Current Assets ................................         1           3       4,540       6,588 
                                                      ---------- ----------- ----------- -----------
Deferred Charges ....................................         1           -           -          (2)
                                                      ---------- ----------- ----------- -----------
TOTAL ASSETS ........................................     4,151       9,685      37,639      61,108 
                                                      ========== =========== =========== ===========
</TABLE>                                             
<PAGE>   63
PAGE 60


F-1B (3 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                                                        F-1B Page 3
                                                        VGC        VLC         RL         FC        TVC9       TVC10       Total   
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
<S>                                                        <C>      <C>        <C>            <C>        <C>         <C>    <C>
                       ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....        -          -          -          -          -           -           -
  Accumulated depreciation and depletion ............        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
  Net Gas Utility and Other Plant ...................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
  Oil and gas producing properties, full cost method.        -          -          -          -          -           -           -
  Accumulated depletion .............................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
  Net Oil and Gas Producing Properties ..............        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Net Property, Plant, and Equipment ..................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Investments and Other Assets
  Accounts receivable - noncurrent ..................        -          -          -          -          -           -           -
  Unconsolidated affiliates .........................      695      6,253      5,717          -          -           -      12,665
  Gas supply prepayments ............................        -          -          -          -          -           -           -
  Other .............................................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Total Investments and Other Assets ..................      695      6,253      5,717          -          -           -      12,665 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Investments in Subsidiaries
  Capital stock .....................................        -          -          -          -          -           -           -
  Equity in undistributed earnings of
   subsidiaries .....................................        -          -          -          -          -           -           -
  Notes receivable ..................................        -          -          -          -          -           -           -
  Other investments..................................        -          -          -          -          -           -           -
  Other receivables - TCO............................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Total Investments in Subsidiaries ...................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Current Assets
  Cash and temporary cash investments ...............        -          -          -          -          -           -           -
  Accounts receivable, net
    Customers .......................................        -          -          -          -          -           -           -
    Intercompany ....................................       62        500        524          -          -           -       1,086
    Other ...........................................        -          5         11          -          -           -          16
  Gas inventory .....................................        -          -          -          -          -           -           -
  Other inventories, at average cost ................        -          -          -          -          -           -           -
  Prepayments .......................................        -          -          -          -          -           -           -
  Other .............................................        -          1          3          -          -           -           4 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Total Current Assets ................................       62        506        538          -          -           -       1,106 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Deferred Charges ....................................        2          3          1          -          -           -           6 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
TOTAL ASSETS ........................................      759      6,762      6,256          -          -           -      13,777 
                                                     ========== ========== ========== ========== ========== =========== ===========
</TABLE>
<PAGE>   64
PAGE 61


F-1B (4 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                       Consoli-
                                                        F-1B       F-1B                  dating        TVC
           CAPITALIZATION AND LIABILITIES              Page 5     Page 6   Combined     Entries  Consolidated
                                                     ---------- ---------- ---------- ---------- ----------  
<S>                                                    <C>         <C>       <C>        <C>        <C>
Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ..        -          -          -          -          -
    Subsidiaries - common stock .....................   15,460        203     15,663       (370)    15,293
    Additional paid in capital ......................   52,296      7,826     60,122    (17,320)    42,802
    Retained earnings ...............................  (20,799)      (740)   (21,539)       791    (20,748)
    Unearned employee compensation ..................        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
  Total common stock equity .........................   46,957      7,289     54,246    (16,899)    37,347
  Long-term debt ....................................        -          -          -          -          -
  Installment promissory notes payable ..............        -          -          -          -          -
  Other intercompany notes and loans ................        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
Total Capitalization ................................   46,957      7,289     54,246    (16,899)    37,347 
                                                     ---------- ---------- ---------- ---------- ----------
Current Liabilities
  Debtor-in-possession financing ....................        -          -          -          -          -
  Debt obligations ..................................        -          -          -          -          -
  Accounts and drafts payable .......................      355          -        355          -        355
  Intercompany notes and loans - current maturities..        -          -          -          -          -
  Intercompany short-term loans .....................   13,384      3,454     16,838    (16,838)         -
  Intercompany accounts payable .....................        8          -          8          -          8
  Accrued taxes .....................................      184     (1,255)    (1,071)       749       (322)
  Estimated rate refunds ............................        -          -          -          -          -
  Estimated supplier obligations ....................        -          -          -          -          -
  Transportation and exchange gas payable ...........        -          -          -          -          -
  Deferred income taxes .............................        -          -          -          -          -
  Other .............................................      353         60        413          -        413 
                                                     ---------- ---------- ---------- ---------- ----------
Total Current Liabilities ...........................   14,284      2,259     16,543    (16,089)       454 
                                                     ---------- ---------- ---------- ---------- ----------
Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ......................................        -          -          -          -          -
  Intercompany ......................................        -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
Total Liabilities Subject To Chapter 11 Proceedings          -          -          -          -          - 
                                                     ---------- ---------- ---------- ---------- ----------
Other Liabilities and Deferred Credits
  Income taxes, noncurrent ..........................     (185)     4,229      4,044          -      4,044
  Investment tax credits ............................        -          -          -          -          -
  Postretirement benefits other than pensions .......       52          -         52          -         52
  Other .............................................        -          -          -          -          0 
                                                     ---------- ---------- ---------- ---------- ----------
Total Other Liabilities and Deferred Credits ........     (133)     4,229      4,096          -      4,096 
                                                     ---------- ---------- ---------- ---------- ----------

TOTAL CAPITALIZATION AND LIABILITIES ................   61,108     13,777     74,885    (32,988)    41,897 
                                                     ========== ========== ========== ========== ==========
</TABLE>
<PAGE>   65
PAGE 62


F-1B (5 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                 
           CAPITALIZATION AND LIABILITIES               BGC        BLC        GGC        GLC     
                                                     ---------- ---------- ---------- ---------- 
<S>                                                      <C>        <C>         <C>      <C>     
Capitalization                                                                                   
  Common Stock Equity                                                                            
    The Columbia Gas System, Inc. - common stock,                                                
     $10 par value (50,563,335 shares outstanding) ..        -          -          -          -  
    Subsidiaries - common stock .....................        3          3         10         75  
    Additional paid in capital ......................    2,847      6,647          -          -  
    Retained earnings ...............................      (50)      (153)      (107)    (4,930) 
    Unearned employee compensation ..................        -          -          -          -  
                                                     ---------- ---------- ---------- ---------- 
  Total common stock equity .........................    2,800      6,497        (97)    (4,855) 
  Long-term debt ....................................        -          -          -          -  
  Installment promissory notes payable ..............        -          -          -          -  
  Other intercompany notes and loans ................        -          -          -          -  
                                                     ---------- ---------- ---------- ---------- 
Total Capitalization ................................    2,800      6,497        (97)    (4,855) 
                                                     ---------- ---------- ---------- ---------- 
Current Liabilities                                                                              
  Debtor-in-possession financing ....................        -          -          -          -  
  Debt obligations ..................................        -          -          -          -  
  Accounts and drafts payable .......................        -          -          3        168  
  Intercompany notes and loans - current maturities..        -          -          -          -  
  Intercompany short-term loans .....................        -          -        142      6,971  
  Intercompany accounts payable .....................        -          -          -          -  
  Accrued taxes .....................................      (13)      (132)      (334)       111  
  Estimated rate refunds ............................        -          -          -          -  
  Estimated supplier obligations ....................        -          -          -          -  
  Transportation and exchange gas payable ...........        -          -          -          -  
  Deferred income taxes .............................        -          -          -          -  
  Other .............................................        2          4          0          7  
                                                     ---------- ---------- ---------- ---------- 
Total Current Liabilities ...........................      (11)      (128)      (189)     7,257  
                                                     ---------- ---------- ---------- ---------- 
Liabilities Subject To Chapter 11 Proceedings                                                    
  Unaffiliated ......................................        -          -          -          -  
  Intercompany ......................................        -          -          -          -  
                                                     ---------- ---------- ---------- ---------- 
Total Liabilities Subject To Chapter 11 Proceedings          -          -          -          -  
                                                     ---------- ---------- ---------- ---------- 
Other Liabilities and Deferred Credits                                                           
  Income taxes, noncurrent ..........................       80        368        287     (2,376) 
  Investment tax credits ............................        -          -          -          -  
  Postretirement benefits other than pensions .......        -          -          -          -  
  Other .............................................        -          -          -          -  
                                                     ---------- ---------- ---------- ---------- 
Total Other Liabilities and Deferred Credits ........       80        368        287     (2,376) 
                                                     ---------- ---------- ---------- ---------- 
                                                                                                 
TOTAL CAPITALIZATION AND LIABILITIES ................    2,869      6,737          1         26  
                                                     ========== ========== ========== ========== 
</TABLE>
<TABLE>
<CAPTION>
                                                                                         F-1B Page 5
           CAPITALIZATION AND LIABILITIES                PGC         PLC         TVC        Total   
                                                      ---------- ----------- ----------- -----------
<S>                                                       <C>         <C>       <C>         <C>
Capitalization                                       
  Common Stock Equity                                
    The Columbia Gas System, Inc. - common stock,    
     $10 par value (50,563,335 shares outstanding) ..         -           -           -           -
    Subsidiaries - common stock .....................        75           1      15,293      15,460
    Additional paid in capital ......................         -           -      42,802      52,296
    Retained earnings ...............................     1,497       3,692     (20,748)    (20,799)
    Unearned employee compensation ..................         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
  Total common stock equity .........................     1,572       3,693      37,347      46,957
  Long-term debt ....................................         -           -           -           -
  Installment promissory notes payable ..............         -           -           -           -
  Other intercompany notes and loans ................         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
Total Capitalization ................................     1,572       3,693      37,347      46,957 
                                                      ---------- ----------- ----------- -----------
Current Liabilities                                  
  Debtor-in-possession financing ....................         -           -           -           -
  Debt obligations ..................................         -           -           -           -
  Accounts and drafts payable .......................         -           -         184         355
  Intercompany notes and loans - current maturities..         -           -           -           -
  Intercompany short-term loans .....................     1,883       4,388           -      13,384
  Intercompany accounts payable .....................         -           -           8           8
  Accrued taxes .....................................       387         911        (746)        184
  Estimated rate refunds ............................         -           -           -           -
  Estimated supplier obligations ....................         -           -           -           -
  Transportation and exchange gas payable ...........         -           -           -           -
  Deferred income taxes .............................         -           -           -           -
  Other .............................................         1           3         336         353 
                                                      ---------- ----------- ----------- -----------
Total Current Liabilities ...........................     2,271       5,302        (218)     14,284 
                                                      ---------- ----------- ----------- -----------
Liabilities Subject To Chapter 11 Proceedings        
  Unaffiliated ......................................         -           -           -           -
  Intercompany ......................................         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
Total Liabilities Subject To Chapter 11 Proceedings           -           -           -           - 
                                                      ---------- ----------- ----------- -----------
Other Liabilities and Deferred Credits               
  Income taxes, noncurrent ..........................       308         690         458        (185)
  Investment tax credits ............................         -           -           -           -
  Postretirement benefits other than pensions .......         -           -          52          52
  Other .............................................         -           -           -           - 
                                                      ---------- ----------- ----------- -----------
Total Other Liabilities and Deferred Credits ........       308         690         510        (133)
                                                      ---------- ----------- ----------- -----------
                                                     
TOTAL CAPITALIZATION AND LIABILITIES ................     4,151       9,685      37,639      61,108 
                                                      ========== =========== =========== ===========
</TABLE>                                             
<PAGE>   66
PAGE 63


F-1B (6 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                        F-1B Page 6
           CAPITALIZATION AND LIABILITIES               VGC        VLC         RL         FC        TVC9       TVC10       Total   
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
<S>                                                       <C>       <C>       <C>          <C>           <C>         <C>    <C>
Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ..        -          -          -          -          -           -           -
    Subsidiaries - common stock .....................       68         60          -         75          -           -         203
    Additional paid in capital ......................      825      7,001          -          -          -           -       7,826
    Retained earnings ...............................     (132)      (283)       637       (962)         -           -        (740)
    Unearned employee compensation ..................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
  Total common stock equity .........................      761      6,778        637       (887)         -           -       7,289
  Long-term debt ....................................        -          -          -          -          -           -           -
  Installment promissory notes payable ..............        -          -          -          -          -           -           -
  Other intercompany notes and loans ................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Total Capitalization ................................      761      6,778        637       (887)         -           -       7,289 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Current Liabilities
  Debtor-in-possession financing ....................        -          -          -          -          -           -           -
  Debt obligations ..................................        -          -          -          -          -           -           -
  Accounts and drafts payable .......................        -          -          -          -          -           -           -
  Intercompany notes and loans - current maturities..        -          -          -          -          -           -           -
  Intercompany short-term loans .....................        -          -      2,546        908          -           -       3,454
  Intercompany accounts payable .....................        -          -          -          -          -           -           -
  Accrued taxes .....................................      (21)      (178)    (1,035)       (21)         -           -      (1,255)
  Estimated rate refunds ............................        -          -          -          -          -           -           -
  Estimated supplier obligations ....................        -          -          -          -          -           -           -
  Transportation and exchange gas payable ...........        -          -          -          -          -           -           -
  Deferred income taxes .............................        -          -          -          -          -           -           -
  Other .............................................        1          3         56          -          -           -          60 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Total Current Liabilities ...........................      (20)      (175)     1,567        887          -           -       2,259 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ......................................        -          -          -          -          -           -           -
  Intercompany ......................................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Total Liabilities Subject To Chapter 11 Proceedings          -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Other Liabilities and Deferred Credits
  Income taxes, noncurrent ..........................       18        159      4,052          -          -           -       4,229
  Investment tax credits ............................        -          -          -          -          -           -           -
  Postretirement benefits other than pensions .......        -          -          -          -          -           -           -
  Other .............................................        -          -          -          -          -           -           - 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------
Total Other Liabilities and Deferred Credits ........       18        159      4,052          -          -           -       4,229 
                                                     ---------- ---------- ---------- ---------- ---------- ----------- -----------

TOTAL CAPITALIZATION AND LIABILITIES ................      759      6,762      6,256          -          -           -      13,777 
                                                     ========== ========== ========== ========== ========== =========== ===========
</TABLE>
<PAGE>   67
PAGE 64



F-1C (1 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                   Tristar Capital Corporation and Subsidiary
              Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                Consoli-
                                                                                                  dating         TCC
                                                              TGT         TCC      Combined      Entries  Consolidated
                                                          ----------- ----------- ----------- ----------- ------------
<S>                                                       <C>        <C>         <C>         <C>         <C>
                         ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....              -           -           -           -           -
  Accumulated depreciation and depletion ............              -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
  Net Gas Utility and Other Plant ...................              -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
  Oil and gas producing properties, full cost method.              -           -           -           -           -
  Accumulated depletion .............................              -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
  Net Oil and Gas Producing Properties ..............              -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
Net Property, Plant, and Equipment ..................              -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
Investments and Other Assets
  Accounts receivable - noncurrent ..................              -           -           -           -           -
  Unconsolidated affiliates .........................          1,715           -       1,715           -       1,715
  Other .............................................              -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
Total Investments and Other Assets ..................          1,715           -       1,715           -       1,715
                                                          ----------- ----------- ----------- ----------- ------------
Investments in Subsidiaries
  Capital stock .....................................              -       2,000       2,000      (2,000)          -
  Equity in undistributed earnings of
   subsidiaries .....................................              -        (240)       (240)        240           -
  Notes receivable ..................................              -          21          21         (21)          -
  Other investments..................................              -           -           -           -           -
  Other receivables - TCO............................              -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
Total Investments in Subsidiaries ...................              -       1,781       1,781      (1,781)          -
                                                          ----------- ----------- ----------- ----------- ------------
Current Assets
  Cash and temporary cash investments ...............              -           -           -           -           -
  Accounts receivable, net
    Customers .......................................              -           -           -           -           -
    Intercompany ....................................              -          42          42           0          42
    Other ...........................................              -           -           -           -           -
  Gas inventory .....................................              -           -           -           -           -
  Other inventories, at average cost ................              -           -           -           -           -
  Prepayments .......................................              -           -           -           -           -
  Other .............................................              -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
Total Current Assets ................................              -          42          42           0          42
                                                          ----------- ----------- ----------- ----------- ------------
Deferred Charges ....................................              -           -           -          59          59
                                                          ----------- ----------- ----------- ----------- ------------
TOTAL ASSETS ........................................          1,715       1,823       3,538      (1,722)      1,816
                                                          =========== =========== =========== =========== ============
</TABLE>
<PAGE>   68
PAGE 65

F-1C (2 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                   Tristar Capital Corporation and Subsidiary
             Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                                Consoli-
                                                                                                  dating           TCC
                                                              TGT         TCC      Combined      Entries  Consolidated
                                                          ----------- ----------- ----------- ----------- ------------
<S>                                                       <C>        <C>         <C>         <C>         <C>
             CAPITALIZATION AND LIABILITIES
Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) .......         -           -           -           -           -
    Subsidiaries - common stock ..........................     2,000       2,075       4,075      (2,000)      2,075
    Additional paid in capital ...........................         -           -           -           -           -
    Retained earnings ....................................      (240)       (253)       (493)        240        (253)
    Unearned employee compensation .......................         -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
  Total common stock equity ..............................     1,760       1,822       3,582      (1,760)      1,822
  Long-term debt .........................................         -           -           -           -           -
  Installment promissory notes payable ...................         -           -           -           -           -
  Other intercompany notes and loans .....................        17           -          17         (17)          -
                                                          ----------- ----------- ----------- ----------- ------------
Total Capitalization .....................................     1,777       1,822       3,599      (1,777)      1,822
                                                          ----------- ----------- ----------- ----------- ------------
Current Liabilities
  Debtor-in-possession financing .........................         -           -           -           -           -
  Debt obligations .......................................         -           -           -           -           -
  Accounts and drafts payable ............................         -           -           -           -           -
  Intercompany notes and loans - current maturities.......         -           -           -           -           -
  Intercompany short-term loans ..........................         -           -           -           -           -
  Intercompany accounts payable ..........................         4           1           5          (4)          1
  Accrued taxes ..........................................        (7)          -          (7)          -          (7)
  Estimated rate refunds .................................         -           -           -           -           -
  Estimated supplier obligations .........................         -           -           -           -           -
  Transportation and exchange gas payable ................         -           -           -           -           -
  Deferred income taxes ..................................         -           -           -           -           -
  Other ..................................................         -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
Total Current Liabilities ................................        (3)          1          (2)         (4)         (6)
                                                          ----------- ----------- ----------- ----------- ------------
Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ...........................................         -           -           -           -           -
  Intercompany ...........................................         -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
Total Liabilities Subject To Chapter 11 Proceedings ......         -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
Other Liabilities and Deferred Credits
  Income taxes, noncurrent ...............................       (59)          -         (59)         59           -
  Investment tax credits .................................         -           -           -           -           -
  Postretirement benefits other than pensions ............         -           -           -           -           -
  Other ..................................................         -           -           -           -           -
                                                          ----------- ----------- ----------- ----------- ------------
Total Other Liabilities and Deferred Credits .............       (59)          -         (59)         59           -
                                                          ----------- ----------- ----------- ----------- ------------

TOTAL CAPITALIZATION AND LIABILITIES .....................     1,715       1,823       3,538      (1,722)      1,816
                                                          =========== =========== =========== =========== ============

</TABLE>
<PAGE>   69
PAGE 66




F-1D (1 of 2)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                    Columbia LNG Corporation and Subsidiary
             Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                            Consoli-
                                                                                              dating         CLG
                                                         CLNG         CLG      Combined      Entries  Consolidated
                                                      ----------- ----------- ----------- ----------- ----------- 
<S>                                                           <C>     <C>         <C>          <C>        <C>
                       ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....          -           -           -           -           -
  Accumulated depreciation and depletion ............          -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
  Net Gas Utility and Other Plant ...................          -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
  Oil and gas producing properties, full cost method.          -           -           -           -           -
  Accumulated depletion .............................          -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
  Net Oil and Gas Producing Properties ..............          -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
Net Property, Plant, and Equipment ..................          -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
Investments and Other Assets
  Accounts receivable - noncurrent ..................          -           -           -           -           -
  Unconsolidated affiliates .........................         72       8,696       8,768           -       8,768
  Other .............................................          -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
Total Investments and Other Assets ..................         72       8,696       8,768           -       8,768 
                                                      ----------- ----------- ----------- ----------- -----------
Investments in Subsidiaries
  Capital stock .....................................          -           -           -           -           -
  Equity in undistributed earnings of
   subsidiaries .....................................          -           -           -           -           -
  Notes receivable ..................................          -           -           -           -           -
  Other investments..................................          -           -           -           -           -
  Other receivables - TCO............................          -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
Total Investments in Subsidiaries ...................          -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
Current Assets
  Cash and temporary cash investments ...............          1           1           2           -           2
  Accounts receivable, net
    Customers .......................................          -          19          19           -          19
    Intercompany ....................................          -       3,767       3,767         (73)      3,694
    Other ...........................................          -         161         161           -         161
  Gas inventory .....................................          -           -           -           -           -
  Other inventories, at average cost ................          -           -           -           -           -
  Prepayments .......................................          -          16          16           -          16
  Other .............................................          -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
Total Current Assets ................................          1       3,964       3,965         (73)      3,892 
                                                      ----------- ----------- ----------- ----------- -----------
Deferred Charges ....................................          -         952         952       1,758       2,710 
                                                      ----------- ----------- ----------- ----------- -----------
TOTAL ASSETS ........................................         73      13,612      13,685       1,685      15,370 
                                                      =========== =========== =========== =========== ===========
</TABLE>
<PAGE>   70
PAGE 67

F-1D (2 of 2)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                    Columbia LNG Corporation and Subsidiary
             Consolidating Balance Sheet as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                            Consoli-
                                                                                              dating         CLG
           CAPITALIZATION AND LIABILITIES                CLNG         CLG      Combined      Entries  Consolidated
                                                      ----------- ----------- ----------- ----------- ----------- 
<S>                                                           <C>   <C>         <C>            <C>      <C>
Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ...         -           -           -           -           0
    Subsidiaries - common stock ......................         -       3,680       3,680           -       3,680
    Additional paid in capital .......................         -     132,933     132,933           -     132,933
    Retained earnings ................................         -    (123,701)   (123,701)          -    (123,701)
    Unearned employee compensation ...................         -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
  Total common stock equity ..........................         -      12,912      12,912           -      12,912
  Long-term debt .....................................         -           -           -           -           -
  Installment promissory notes payable ...............         -           -           -           -           -
  Other intercompany notes and loans .................         -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
Total Capitalization .................................         -      12,912      12,912           -      12,912 
                                                      ----------- ----------- ----------- ----------- -----------
Current Liabilities
  Debtor-in-possession financing .....................         -           -           -           -           -
  Debt obligations ...................................         -           -           -           -           -
  Accounts and drafts payable ........................         -          24          24           -          24
  Intercompany notes and loans - current maturities...         -           -           -           -           -
  Intercompany short-term loans ......................         -           -           -           -           -
  Intercompany accounts payable ......................        73         919         992         (73)        919
  Accrued taxes ......................................         -      (1,841)     (1,841)          -      (1,841)
  Estimated rate refunds .............................         -           6           6           -           6
  Estimated supplier obligations .....................         -           -           -           -           -
  Transportation and exchange gas payable ............         -           -           -           -           -
  Deferred income taxes ..............................         -          27          27           -          27
  Other ..............................................         -         824         824           -         824 
                                                      ----------- ----------- ----------- ----------- -----------
Total Current Liabilities ............................        73         (41)         32         (73)        (41)
                                                      ----------- ----------- ----------- ----------- -----------
Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated .......................................         -           -           -           -           -
  Intercompany .......................................         -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
Total Liabilities Subject To Chapter 11 Proceedings ..         -           -           -           -           - 
                                                      ----------- ----------- ----------- ----------- -----------
Other Liabilities and Deferred Credits
  Income taxes, noncurrent ...........................         -        (627)       (627)      1,758       1,131
  Investment tax credits .............................         -           -           -           -           -
  Postretirement benefits other than pensions ........         -       1,320       1,320           -       1,320
  Other ..............................................         -          48          48           -          48 
                                                      ----------- ----------- ----------- ----------- -----------
Total Other Liabilities and Deferred Credits .........         -         741         741       1,758       2,499 
                                                      ----------- ----------- ----------- ----------- -----------

TOTAL CAPITALIZATION AND LIABILITIES .................        73      13,612      13,685       1,685      15,370 
                                                      =========== =========== =========== =========== ===========
</TABLE>
<PAGE>   71
PAGE 68

F-2 (1 of 2)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

         Consolidating Balance Sheet Entries as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                Entry No. 3
                                                                      Entry No. 1  Entry No. 2  Adjust to
                                                                      Eliminate    Eliminate    Consoli-     Entry No. 4
                                                                      Intercompany Subsidiary   dated Full   Elimination/
                                                             Total    Transactions Equity       Cost Pool    Adjustments
                                                          ----------- -----------  -----------  -----------  -----------

<S>                                                       <C>         <C>          <C>             <C>         <C>
                         ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....        (46,897)     (3,604)           -            -      (43,293)
  Accumulated depreciation and depletion ............          2,149           -            -            -        2,149 
                                                          ----------- -----------  -----------  -----------  -----------
  Net Gas Utility and Other Plant ...................        (44,748)     (3,604)           -            -      (41,144)
  Oil and gas producing properties, full cost method.              0           -            -            -            -
  Accumulated depletion .............................        190,148           -            -      190,148            - 
                                                          ----------- -----------  -----------  -----------  -----------
  Net Oil and Gas Producing Properties ..............        190,148           -            -      190,148            - 
                                                          ----------- -----------  -----------  -----------  -----------
Net Property, Plant, and Equipment ..................        145,400      (3,604)           -      190,148      (41,144)
                                                          ----------- -----------  -----------  -----------  -----------

Investments and Other Assets
  Accounts receivable - noncurrent ..................        (22,721)       (608)           -            -      (22,113)
  Unconsolidated affiliates .........................              0           -            -            -            -
  Other .............................................          1,997           -        1,997            -            - 
                                                          ----------- -----------  -----------  -----------  -----------
Total Investments and Other Assets ..................        (20,724)       (608)       1,997            -      (22,113)
                                                          ----------- -----------  -----------  -----------  -----------

Investments in Subsidiaries
  Capital stock .....................................     (1,297,488)          -   (1,297,488)           -            -
  Equity in undistributed earnings of
   subsidiaries .....................................        489,781           -      489,781            -            -
  Notes receivable ..................................       (790,632)   (790,632)           -            -            -
  Other investments..................................       (437,833)   (437,833)           -            -            -
  Other receivables - TCO............................     (1,605,720) (1,605,720)           -            -            - 
                                                          ----------- -----------  -----------  -----------  -----------
Total Investments in Subsidiaries ...................     (3,641,892) (2,834,185)    (807,707)           -            - 
                                                          ----------- -----------  -----------  -----------  -----------

Current Assets
  Cash and temporary cash investments ...............              -           -            -            -            -
  Accounts receivable, net
    Customers .......................................            520         520            -            -            -
    Intercompany ....................................       (320,801)   (320,801)           -            -            -
    Other ...........................................        (17,829)      4,300            -            -      (22,129)
  Gas inventory .....................................              -           -            -            -            -
  Other inventories, at average cost ................              -           -            -            -            -
  Prepayments .......................................              -           -            -            -            -
  Other .............................................        (27,284)          -            -            -      (27,284)
                                                          ----------- -----------  -----------  -----------  -----------
Total Current Assets ................................       (365,394)   (315,981)           -            -      (49,413)
                                                          ----------- -----------  -----------  -----------  -----------

Deferred Charges ....................................       (302,206)    (58,045)       5,030            -     (249,191)
                                                          ----------- -----------  -----------  -----------  -----------

TOTAL ASSETS ........................................     (4,184,816) (3,212,423)    (800,680)     190,148     (361,861)
                                                          =========== ===========  ===========  ===========  ===========
</TABLE>
<PAGE>   72
PAGE 69

F-2 (2 of 2)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

          Consolidating Balance Sheet Entries as of December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                Entry No. 3
                                                                      Entry No. 1  Entry No. 2  Adjust to
                                                                      Eliminate    Eliminate    Consoli-     Entry No. 4
                                                                      Intercompany Subsidiary   dated Full   Elimination/
                                                             Total    Transactions Equity       Cost Pool    Adjustments
                                                          ----------- -----------  -----------  -----------  -----------
<S>                                                       <C>         <C>            <C>           <C>         <C>
             CAPITALIZATION AND LIABILITIES

Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ......          -           -            -            -            -
    Subsidiaries - common stock .........................   (896,940)          -     (896,940)           -            -
    Additional paid in capital ..........................   (375,145)          -     (375,145)           -            -
    Retained earnings ...................................    611,372      53,964      470,346      123,596      (36,534)
    Unearned employee compensation ......................          -           -            -            -            - 
                                                          ----------- -----------  -----------  -----------  -----------
  Total common stock equity .............................   (660,713)     53,964     (801,739)     123,596      (36,534)
  Long-term debt ........................................          -           -            -            -            -
  Installment promissory notes payable ..................   (742,274)   (742,274)           -            -            -
  Other intercompany notes and loans ....................          -           -            -            -            - 
                                                          ----------- -----------  -----------  -----------  -----------
Total Capitalization .................................... (1,402,987)   (688,310)    (801,739)     123,596      (36,534)
                                                          ----------- -----------  -----------  -----------  -----------

Current Liabilities
  Debtor-in-possession financing ........................          -           -            -            -            -
  Debt obligations ......................................          -           -            -            -            -
  Accounts and drafts payable ...........................          -           -            -            -            -
  Intercompany notes and loans - current maturities......    (79,111)    (79,111)           -            -            -
  Intercompany short-term loans .........................    (99,918)    (99,918)           -            -            -
  Intercompany accounts payable .........................    (95,218)    (95,218)           -            -            -
  Accrued taxes .........................................    (18,965)          -            -            -      (18,965)
  Estimated rate refunds ................................          -           -            -            -            -
  Estimated supplier obligations ........................          -           -            -            -            -
  Overrecovered gas costs ...............................          -           -            -            -            -
  Transportation and exchange gas payable ...............        (86)        (86)           -            -            -
  Deferred income taxes .................................    (13,047)     29,056            -            -      (42,103)
  Other .................................................    (28,158)     (2,881)           -            -      (25,277)
                                                          ----------- -----------  -----------  -----------  -----------
Total Current Liabilities ...............................   (334,503)   (248,158)           -            -      (86,345)
                                                          ----------- -----------  -----------  -----------  -----------

Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ..........................................          -           -            -            -            -
  Intercompany .......................................... (2,255,947) (2,255,947)           -            -            - 
                                                          ----------- -----------  -----------  -----------  -----------
Total Liabilities Subject To Chapter 11 Proceedings ..... (2,255,947) (2,255,947)           -            -            - 
                                                          ----------- -----------  -----------  -----------  -----------

Other Liabilities and Deferred Credits
  Income taxes, noncurrent ..............................   (172,430)          -            -       66,552     (238,982)
  Investment tax credits ................................          -           -            -            -            -
  Postretirement benefits other than pensions ...........          -           -            -            -            -
  Other .................................................    (18,949)    (20,008)       1,059            -            - 
                                                          ----------- -----------  -----------  -----------  -----------
Total Other Liabilities and Deferred Credits ............   (191,379)    (20,008)       1,059       66,552     (238,982)
                                                          ----------- -----------  -----------  -----------  -----------

TOTAL CAPITALIZATION AND LIABILITIES .................... (4,184,816) (3,212,423)    (800,680)     190,148     (361,861)
                                                          =========== ===========  ===========  ===========  ===========
</TABLE>
<PAGE>   73
PAGE 70


F-2A (1 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
              Columbia Gas Transmission Corporation and Subsidiary
          Consolidating Balance Sheet Entries as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                           Entry No. 3
                                                                  Entry No. 1  Entry No. 2 Adjust to
                                                                  Eliminate    Eliminate   Consoli-   Entry No. 4
                                                                  Intercompany Subsidiary  dated Full Elimination/
                                                         Total    Transactions Equity      Cost Pool  Adjustments
                                                      ----------- ------------ ----------- ---------- ---------- 
<S>                                                  <C>              <C>      <C>                 <C>        <C>
                       ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....          -            -           -          -          -
  Accumulated depreciation and depletion ............          -            -           -          -          -
  Net Gas Utility and Other Plant ...................          -            -           -          -          -
  Oil and gas producing properties, full cost method.          -            -           -          -          -
  Accumulated depletion .............................          -            -           -          -          -
  Net Oil and Gas Producing Properties ..............          -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Net Property, Plant, and Equipment ..................          -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------

Investments and Other Assets
  Accounts receivable - noncurrent ..................          -            -           -          -          -
  Unconsolidated affiliates .........................          -            -           -          -          -
  Gas supply prepayments ............................          -            -           -          -          -
  Other .............................................          -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Total Investments and Other Assets ..................          -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------

Investments in Subsidiaries
  Capital stock .....................................          -            -           -          -          -
  Equity in undistributed earnings of
   subsidiaries ..................................... (1,321,955)           -  (1,321,955)         -          -
  Notes receivable ..................................          -            -           -          -          -
  Other investments..................................          -            -           -          -          -
  Other receivables - TCO............................          -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Total Investments in Subsidiaries ................... (1,321,955)           -  (1,321,955)         -          - 
                                                      ----------- ------------ ----------- ---------- ----------

Current Assets
  Cash and temporary cash investments ...............          -            -           -          -          -
  Accounts receivable, net
    Customers .......................................          -            -           -          -          -
    Intercompany ....................................    (51,735)     (51,735)          -          -          -
    Other ...........................................          -            -           -          -          -
  Gas inventory .....................................          -            -           -          -          -
  Other inventories, at average cost ................          -            -           -          -          -
  Prepayments .......................................          -            -           -          -          -
  Other .............................................          -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Total Current Assets ................................    (51,735)     (51,735)          -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Deferred Charges ....................................          -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
TOTAL ASSETS ........................................ (1,373,690)     (51,735) (1,321,955)         -          - 
                                                      =========== ============ =========== ========== ==========
</TABLE>
<PAGE>   74
PAGE 71


F-2A (2 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
              Columbia Gas Transmission Corporation and Subsidiary
          Consolidating Balance Sheet Entries as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                           Entry No. 3
                                                                  Entry No. 1  Entry No. 2 Adjust to
                                                                  Eliminate    Eliminate   Consoli-   Entry No. 4
                                                                  Intercompany Subsidiary  dated Full Elimination/
           CAPITALIZATION AND LIABILITIES                Total    Transactions Equity      Cost Pool  Adjustments
                                                      ----------- ------------ ----------- ---------- ---------- 
<S>                                                   <C>             <C>      <C>                 <C>        <C>
Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ...         -            -           -          -          -
    Subsidiaries - common stock ......................    84,433            -      84,433          -          -
    Additional paid in capital .......................(1,337,433)           -  (1,337,433)         -          -
    Retained earnings ................................   (68,955)           -     (68,955)         -          -
    Unearned employee compensation ...................         -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
  Total common stock equity ..........................(1,321,955)           -  (1,321,955)         -          -
  Long-term debt .....................................         -            -           -          -          -
  Installment promissory notes payable ...............         -            -           -          -          -
  Other intercompany notes and loans .................         -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Total Capitalization .................................(1,321,955)           -  (1,321,955)         -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Current Liabilities
  Debtor-in-possession financing .....................         -            -           -          -          -
  Debt obligations ...................................   (51,356)     (51,356)          -          -          -
  Accounts and drafts payable ........................         -            -           -          -          -
  Intercompany notes and loans - current maturities...         -            -           -          -          -
  Intercompany short-term loans ......................         -            -           -          -          -
  Intercompany accounts payable ......................      (379)        (379)          -          -          -
  Accrued taxes ......................................         -            -           -          -          -
  Estimated rate refunds .............................         -            -           -          -          -
  Estimated supplier obligations .....................         -            -           -          -          -
  Transportation and exchange gas payable ............         -            -           -          -          -
  Deferred income taxes ..............................         -            -           -          -          -
  Other ..............................................         -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Total Current Liabilities ............................   (51,735)     (51,735)          -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated .......................................         -            -           -          -          -
  Intercompany .......................................         -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Total Liabilities Subject To Chapter 11 Proceedings ..         -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Other Liabilities and Deferred Credits
  Income taxes, noncurrent ...........................         -            -           -          -          -
  Investment tax credits .............................         -            -           -          -          -
  Postretirement benefits other than pensions ........         -            -           -          -          -
  Other ..............................................         -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------
Total Other Liabilities and Deferred Credits .........         -            -           -          -          - 
                                                      ----------- ------------ ----------- ---------- ----------

TOTAL CAPITALIZATION AND LIABILITIES .................(1,373,690)     (51,735) (1,321,955)         -          - 
                                                      =========== ============ =========== ========== ==========
</TABLE>
<PAGE>   75
PAGE 72


F-2B (1 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
          Consolidating Balance Sheet Entries as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                           Entry No. 3
                                                                  Entry No. 1  Entry No. 2 Adjust to
                                                                  Eliminate    Eliminate   Consoli-    Entry No. 4
                                                                  Intercompany Subsidiary  dated Full  Elimination/
                                                         Total    Transactions Equity      Cost Pool   Adjustments 
                                                       ---------- ------------ ----------- ----------- ------------
<S>                                                      <C>          <C>         <C>               <C>          <C>
                        ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....          -            -           -           -            -
  Accumulated depreciation and depletion ............          -            -           -           -            -
  Net Gas Utility and Other Plant ...................          -            -           -           -            -
  Oil and gas producing properties, full cost method.          -            -           -           -            -
  Accumulated depletion .............................          -            -           -           -            -
  Net Oil and Gas Producing Properties ..............          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Net Property, Plant, and Equipment ..................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------

Investments and Other Assets
  Accounts receivable - noncurrent ..................          -            -           -           -            -
  Unconsolidated affiliates .........................          -            -           -           -            -
  Other .............................................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Investments and Other Assets ..................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------

Investments in Subsidiaries
  Capital stock .....................................    (17,690)           -     (17,690)          -            -
  Equity in undistributed earnings of
   subsidiaries .....................................        791            -         791           -            -
  Notes receivable ..................................    (10,533)     (10,533)          -           -            -
  Other investments..................................     (5,556)      (5,556)          -           -            -
  Other receivables - TCO............................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Investments in Subsidiaries ...................    (32,988)     (16,089)    (16,899)          -            - 
                                                       ---------- ------------ ----------- ----------- ------------

Current Assets
  Cash and temporary cash investments ...............          -            -           -           -            -
  Accounts receivable, net
    Customers .......................................          -            -           -           -            -
    Intercompany ....................................          -            -           -           -            -
    Other ...........................................          -            -           -           -            -
  Gas inventory .....................................          -            -           -           -            -
  Other inventories, at average cost ................          -            -           -           -            -
  Prepayments .......................................          -            -           -           -            -
  Other .............................................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Current Assets ................................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Deferred Charges ....................................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
TOTAL ASSETS ........................................    (32,988)     (16,089)    (16,899)          -            - 
                                                       ========== ============ =========== =========== ============
</TABLE>
<PAGE>   76
PAGE 73

F-2B (2 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
          Consolidating Balance Sheet Entries as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                           Entry No. 3
                                                                  Entry No. 1  Entry No. 2 Adjust to
                                                                  Eliminate    Eliminate   Consoli-    Entry No. 4
                                                                  Intercompany Subsidiary  dated Full  Elimination/
            CAPITALIZATION AND LIABILITIES               Total    Transactions Equity      Cost Pool   Adjustments 
                                                       ---------- ------------ ----------- ----------- ------------
<S>                                                      <C>          <C>         <C>               <C>          <C>
Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ....        -            -           -           -            -
    Subsidiaries - common stock .......................     (370)           -        (370)          -            -
    Additional paid in capital ........................  (17,320)           -     (17,320)          -            -
    Retained earnings .................................      791            -         791           -            -
    Unearned employee compensation ....................        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
  Total common stock equity ...........................  (16,899)           -     (16,899)          -            -
  Long-term debt ......................................        -            -           -           -            -
  Installment promissory notes payable ................        -            -           -           -            -
  Other intercompany notes and loans ..................        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Capitalization ..................................  (16,899)           -     (16,899)          -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Current Liabilities
  Debtor-in-possession financing ......................        -            -           -           -            -
  Debt obligations ....................................        -            -           -           -            -
  Accounts and drafts payable .........................        -            -           -           -            -
  Intercompany notes and loans - current maturities....        -            -           -           -            -
  Intercompany short-term loans .......................  (16,838)     (16,838)          -           -            -
  Intercompany accounts payable .......................        -            -           -           -            -
  Accrued taxes .......................................      749          749           -           -            -
  Estimated rate refunds ..............................        -            -           -           -            -
  Estimated supplier obligations ......................        -            -           -           -            -
  Transportation and exchange gas payable .............        -            -           -           -            -
  Deferred income taxes ...............................        -            -           -           -            -
  Other ...............................................        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Current Liabilities .............................  (16,089)     (16,089)          -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ........................................        -            -           -           -            -
  Intercompany ........................................        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Liabilities Subject To Chapter 11 Proceedings            -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Other Liabilities and Deferred Credits
  Income taxes, noncurrent ............................        -            -           -           -            -
  Investment tax credits ..............................        -            -           -           -            -
  Postretirement benefits other than pensions .........        -            -           -           -            -
  Other ...............................................        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Other Liabilities and Deferred Credits ..........        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------

TOTAL CAPITALIZATION AND LIABILITIES ..................  (32,988)     (16,089)    (16,899)          -            - 
                                                       ========== ============ =========== =========== ============
</TABLE>
<PAGE>   77
PAGE 74


F-2C (1 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                   Tristar Capital Corporation and Subsidiary
          Consolidating Balance Sheet Entries as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                           Entry No. 3
                                                                  Entry No. 1  Entry No. 2 Adjust to
                                                                  Eliminate    Eliminate   Consoli-    Entry No. 4
                                                                  Intercompany Subsidiary  dated Full  Elimination/
                                                         Total    Transactions Equity      Cost Pool   Adjustments 
                                                       ---------- ------------ ----------- ----------- ------------
<S>                                                       <C>             <C>      <C>              <C>         <C>
                        ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost .....          -            -           -           -            -
  Accumulated depreciation and depletion ............          -            -           -           -            -
  Net Gas Utility and Other Plant ...................          -            -           -           -            -
  Oil and gas producing properties, full cost method.          -            -           -           -            -
  Accumulated depletion .............................          -            -           -           -            -
  Net Oil and Gas Producing Properties ..............          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Net Property, Plant, and Equipment ..................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------

Investments and Other Assets
  Accounts receivable - noncurrent ..................          -            -           -           -            -
  Unconsolidated affiliates .........................          -            -           -           -            -
  Other .............................................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Investments and Other Assets ..................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------

Investments in Subsidiaries
  Capital stock .....................................     (2,000)           -      (2,000)          -            -
  Equity in undistributed earnings of
   subsidiaries .....................................        240            -         240           -            -
  Notes receivable ..................................        (21)         (21)          -           -            -
  Other investments..................................          -            -           -           -            -
  Other receivables - TCO............................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Investments in Subsidiaries ...................     (1,781)         (21)     (1,760)          -            - 
                                                       ---------- ------------ ----------- ----------- ------------

Current Assets
  Cash and temporary cash investments ...............          -            -           -           -            -
  Accounts receivable, net
    Customers .......................................          -            -           -           -            -
    Intercompany ....................................          -            -           -           -            -
    Other ...........................................          -            -           -           -            -
  Gas inventory .....................................          -            -           -           -            -
  Other inventories, at average cost ................          -            -           -           -            -
  Prepayments .......................................          -            -           -           -            -
  Other .............................................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Current Assets ................................          -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Deferred Charges ....................................         59            -           -           -           59 
                                                       ---------- ------------ ----------- ----------- ------------
TOTAL ASSETS ........................................     (1,722)         (21)     (1,760)          -           59 
                                                       ========== ============ =========== =========== ============
</TABLE>
<PAGE>   78
PAGE 75

F-2C (2 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                   Tristar Capital Corporation and Subsidiary
          Consolidating Balance Sheet Entries as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                           Entry No. 3
                                                                  Entry No. 1  Entry No. 2 Adjust to
                                                                  Eliminate    Eliminate   Consoli-    Entry No. 4
                                                                  Intercompany Subsidiary  dated Full  Elimination/
                                                         Total    Transactions Equity      Cost Pool   Adjustments 
                                                       ---------- ------------ ----------- ----------- ------------
<S>                                                       <C>             <C>      <C>              <C>         <C>
            CAPITALIZATION AND LIABILITIES
Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) ....        -            -           -           -            -
    Subsidiaries - common stock .......................   (2,000)           -      (2,000)          -            -
    Additional paid in capital ........................        -            -           -           -            -
    Retained earnings .................................      240            -         240           -            -
    Unearned employee compensation ....................        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
  Total common stock equity ...........................   (1,760)           -      (1,760)          -            -
  Long-term debt ......................................        -            -           -           -            -
  Installment promissory notes payable ................        -            -           -           -            -
  Other intercompany notes and loans ..................      (17)         (17)          -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Capitalization ..................................   (1,777)         (17)     (1,760)          -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Current Liabilities
  Debtor-in-possession financing ......................        -            -           -           -            -
  Debt obligations ....................................        -            -           -           -            -
  Accounts and drafts payable .........................        -            -           -           -            -
  Intercompany notes and loans - current maturities....        -            -           -           -            -
  Intercompany short-term loans .......................        -            -           -           -            -
  Intercompany accounts payable .......................       (4)          (4)          -           -            -
  Accrued taxes .......................................        -            -           -           -            -
  Estimated rate refunds ..............................        -            -           -           -            -
  Estimated supplier obligations ......................        -            -           -           -            -
  Transportation and exchange gas payable .............        -            -           -           -            -
  Deferred income taxes ...............................        -            -           -           -            -
  Other ...............................................        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Current Liabilities .............................       (4)          (4)          -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated ........................................        -            -           -           -            -
  Intercompany ........................................        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Liabilities Subject To Chapter 11 Proceedings ...        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Other Liabilities and Deferred Credits
  Income taxes, noncurrent ............................       59            -           -           -           59
  Investment tax credits ..............................        -            -           -           -            -
  Postretirement benefits other than pensions .........        -            -           -           -            -
  Other ...............................................        -            -           -           -            - 
                                                       ---------- ------------ ----------- ----------- ------------
Total Other Liabilities and Deferred Credits ..........       59            -           -           -           59 
                                                       ---------- ------------ ----------- ----------- ------------

TOTAL CAPITALIZATION AND LIABILITIES ..................   (1,722)         (21)     (1,760)          -           59  
                                                       ========== ============ =========== =========== ============
</TABLE>
<PAGE>   79
F-2D (1 of 2)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                    Columbia LNG Corporation and Subsidiary
          Consolidating Balance Sheet Entries as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                           Entry No. 3
                                                                 Entry No. 1  Entry No. 2  Adjust to
                                                                 Eliminate    Eliminate    Consoli-    Entry No. 4
                                                                 Intercompany Subsidiary   dated Full  Elimination/
                                                       Total     Transactions Equity       Cost Pool   Adjustments 
                                                    ------------ ------------ ------------ ----------- ------------
<S>                                                       <C>            <C>            <C>         <C>      <C>
                      ASSETS
Property, Plant and Equipment
  Gas utility and other plant, at original cost ....          -            -            -           -            -
  Accumulated depreciation and depletion ...........          -            -            -           -            -
  Net Gas Utility and Other Plant ..................          -            -            -           -            -
  Oil and gas producing properties, full cost method          -            -            -           -            -
  Accumulated depletion ............................          -            -            -           -            -
  Net Oil and Gas Producing Properties .............          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Net Property, Plant, and Equipment .................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------

Investments and Other Assets
  Accounts receivable - noncurrent .................          -            -            -           -            -
  Unconsolidated affiliates ........................          -            -            -           -            -
  Other ............................................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Total Investments and Other Assets .................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------

Investments in Subsidiaries
  Capital stock ....................................          -            -            -           -            -
  Equity in undistributed earnings of
   subsidiaries ....................................          -            -            -           -            -
  Notes receivable .................................          -            -            -           -            -
  Other investments.................................          -            -            -           -            -
  Other receivables - TCO...........................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Total Investments in Subsidiaries ..................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------

Current Assets
  Cash and temporary cash investments ..............          -            -            -           -            -
  Accounts receivable, net
    Customers ......................................          -            -            -           -            -
    Intercompany ...................................        (73)         (73)           -           -            -
    Other ..........................................          -            -            -           -            -
  Gas inventory ....................................          -            -            -           -            -
  Other inventories, at average cost ...............          -            -            -           -            -
  Prepayments ......................................          -            -            -           -            -
  Other ............................................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Total Current Assets ...............................        (73)         (73)           -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Deferred Charges ...................................      1,758            -            -           -        1,758 
                                                    ------------ ------------ ------------ ----------- ------------
TOTAL ASSETS .......................................      1,685          (73)           -           -        1,758 
                                                    ============ ============ ============ =========== ============
</TABLE>
<PAGE>   80

F-2D (2 of 2)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                    Columbia LNG Corporation and Subsidiary
          Consolidating Balance Sheet Entries as of December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                           Entry No. 3
                                                                 Entry No. 1  Entry No. 2  Adjust to
                                                                 Eliminate    Eliminate    Consoli-    Entry No. 4
                                                                 Intercompany Subsidiary   dated Full  Elimination/
          CAPITALIZATION AND LIABILITIES               Total     Transactions Equity       Cost Pool   Adjustments 
                                                    ------------ ------------ ------------ ----------- ------------
<S>                                                       <C>            <C>            <C>         <C>      <C>
Capitalization
  Common Stock Equity
    The Columbia Gas System, Inc. - common stock,
     $10 par value (50,563,335 shares outstanding) .          -            -            -           -            -
    Subsidiaries - common stock ....................          -            -            -           -            -
    Additional paid in capital .....................          -            -            -           -            -
    Retained earnings ..............................          -            -            -           -            -
    Unearned employee compensation .................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
  Total common stock equity ........................          -            -            -           -            -
  Long-term debt ...................................          -            -            -           -            -
  Installment promissory notes payable .............          -            -            -           -            -
  Other intercompany notes and loans ...............          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Total Capitalization ...............................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Current Liabilities
  Debtor-in-possession financing ...................          -            -            -           -            -
  Debt obligations .................................          -            -            -           -            -
  Accounts and drafts payable ......................          -            -            -           -            -
  Intercompany notes and loans - current maturities.          -            -            -           -            -
  Intercompany short-term loans ....................          -            -            -           -            -
  Intercompany accounts payable ....................        (73)         (73)           -           -            -
  Accrued taxes ....................................          -            0            -           -            -
  Estimated rate refunds ...........................          -            0            -           -            -
  Estimated supplier obligations ...................          -            0            -           -            -
  Transportation and exchange gas payable ..........          -            0            -           -            -
  Deferred income taxes ............................          -            0            -           -            -
  Other ............................................          -            0            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Total Current Liabilities ..........................        (73)         (73)           -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Liabilities Subject To Chapter 11 Proceedings
  Unaffiliated .....................................          -            -            -           -            -
  Intercompany .....................................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Total Liabilities Subject To Chapter 11 Proceedings           -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Other Liabilities and Deferred Credits
  Income taxes, noncurrent .........................      1,758            -            -           -        1,758
  Investment tax credits ...........................          -            -            -           -            -
  Postretirement benefits other than pensions ......          -            -            -           -            -
  Other ............................................          -            -            -           -            - 
                                                    ------------ ------------ ------------ ----------- ------------
Total Other Liabilities and Deferred Credits .......      1,758            -            -           -        1,758 
                                                    ------------ ------------ ------------ ----------- ------------

TOTAL CAPITALIZATION AND LIABILITIES ...............      1,685          (73)           -           -        1,758 
                                                    ============ ============ ============ =========== ============
</TABLE>
<PAGE>   81
PAGE 78


F-3 (1 of 5)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>

                                                                                                              
                                                              F-3          F-3           F-3          F-3     
                                                             Page 2       Page 3        Page 4      Page 5    
                                                          ------------ ------------  ------------  ---------  
                                                                                                              
<S>                                                         <C>          <C>             <C>         <C>      
Operating Revenues                                                                                            
  Gas sales .............................................     215,548    1,884,364             -          -   
  Transportation ........................................     795,943       83,997             -          -   
  Other .................................................     229,746        2,301       129,424          -   
                                                          ------------ ------------  ------------  ---------  
Total Operating Revenues ................................   1,241,237    1,970,662       129,424          -   
                                                          ------------ ------------  ------------  ---------  
                                                                                                              
Operating Expenses                                                                                            
  Products purchased ....................................      68,627    1,276,415        33,386          -   
  Operation .............................................     574,281      338,889       161,594      2,362   
  Maintenance ...........................................      88,729       40,349         4,580          -   
  Depreciation and depletion ............................     194,159       60,749         7,079          -   
  Other taxes ...........................................      67,607      136,184         4,922        294   
                                                          ------------ ------------  ------------  ---------  
Total Operating Expenses ................................     993,403    1,852,586       211,561      2,656   
                                                          ------------ ------------  ------------  ---------  
                                                                                                              
Operating Income (Loss) .................................     247,834      118,076       (82,137)    (2,656)  
                                                          ------------ ------------  ------------  ---------  
                                                                                                              
Other Income (Deductions)                                                                                     
  Interest income and other, net ........................      36,394          (15)      395,150      6,404   
  Interest expense and related charges ..................    (168,437)     (32,235)       (7,278)       308   
  Reorganization items, net .............................     (11,788)           -          (544)         -   
                                                          ------------ ------------  ------------  ---------  
Total Other Income (Deductions) .........................    (143,831)     (32,250)      387,328      6,712   
                                                          ------------ ------------  ------------  ---------  
                                                                                                              
Income (Loss) before Income Taxes and Cumulative Effect                                                       
  of Accounting Change ..................................     104,003       85,826       305,191      4,056   
                                                                                                              
Income Taxes ............................................      31,609       29,541        57,767      1,530   
                                                          ------------ ------------  ------------  ---------  
                                                                                                              
Income (Loss) before Cumulative Effect of                                                                     
  Accounting Change .....................................      72,394       56,285       247,424      2,526   
                                                                                                              
Cumulative effect of change in accounting for                                                                 
  postemployment benefits ...............................      (4,629)         (96)         (375)         -   
                                                          ------------ ------------  ------------  ---------  
                                                                                                              
Net Income (Loss) .......................................      67,765       56,189       247,049      2,526   
                                                          ============ ============  ============  =========  
</TABLE>
<TABLE>
<CAPTION>

                                                                         Consoli-
                                                                          dating     Consoli-
                                                            Combined     Entries      dated   
                                                            ---------- ------------ ----------
                                                          
<S>                                                         <C>           <C>       <C>
Operating Revenues                                        
  Gas sales .............................................   2,099,912      (83,291) 2,016,621
  Transportation ........................................     879,940     (282,072)   597,868
  Other .................................................     361,471     (142,542)   218,929 
                                                            ---------- ------------ ----------
Total Operating Revenues ................................   3,341,323     (507,905) 2,833,418 
                                                            ---------- ------------ ----------
                                                          
Operating Expenses                                        
  Products purchased ....................................   1,378,428     (401,685)   976,743
  Operation .............................................   1,077,126     (198,084)   879,042
  Maintenance ...........................................     133,658            -    133,658
  Depreciation and depletion ............................     261,987         (248)   261,739
  Other taxes ...........................................     209,007            -    209,007 
                                                            ---------- ------------ ----------
Total Operating Expenses ................................   3,060,206     (600,017) 2,460,189 
                                                            ---------- ------------ ----------
                                                          
Operating Income (Loss) .................................     281,117       92,112    373,229 
                                                            ---------- ------------ ----------
                                                          
Other Income (Deductions)                                 
  Interest income and other, net ........................     437,933     (391,856)    46,077
  Interest expense and related charges ..................    (207,642)     192,849    (14,793)
  Reorganization items, net .............................     (12,332)           -    (12,332)
                                                            ---------- ------------ ----------
Total Other Income (Deductions) .........................     217,959     (199,007)    18,952 
                                                            ---------- ------------ ----------
                                                          
Income (Loss) before Income Taxes and Cumulative Effect   
  of Accounting Change ..................................     499,076     (106,895)   392,181
                                                          
Income Taxes ............................................     120,447       25,514    145,961 
                                                            ---------- ------------ ----------
                                                          
Income (Loss) before Cumulative Effect of                 
  Accounting Change .....................................     378,629     (132,409)   246,220
                                                          
Cumulative effect of change in accounting for             
  postemployment benefits ...............................      (5,100)        (473)    (5,573)
                                                            ---------- ------------ ----------
                                                          
Net Income (Loss) .......................................     373,529     (132,882)   240,647 
                                                            ========== ============ ==========
</TABLE>                                                  
<PAGE>   82
PAGE 79


F-3 (2 of 5)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)



<TABLE>
<CAPTION>
                                                                                                                         F-3 Page 2
                                                             CNR          CGD          TCO(a)        CGT        CKY           Total 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

<S>                                                           <C>         <C>          <C>         <C>         <C>        <C>
Operating Revenues
  Gas sales ............................................      83,201       64,544       (48,377)         -     116,180      215,548
  Transportation .......................................           -            -       583,220    206,883       5,840      795,943
  Other ................................................       7,486       50,106       170,190      1,704         260      229,746 
                                                         ------------ ------------  ------------  ---------  ---------- ------------
Total Operating Revenues ...............................      90,687      114,650       705,033    208,587     122,280    1,241,237 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Operating Expenses
  Products purchased ...................................           -        1,920        (7,124)         1      73,830       68,627
  Operation ............................................      38,381       36,496       370,839    100,969      27,596      574,281
  Maintenance ..........................................         151           28        43,312     42,355       2,883       88,729
  Depreciation and depletion ...........................      20,598       63,667        76,719     27,499       5,676      194,159
  Other taxes ..........................................       7,787        3,837        45,553      8,421       2,009       67,607 
                                                         ------------ ------------  ------------  ---------  ---------- ------------
Total Operating Expenses ...............................      66,917      105,948       529,299    179,245     111,994      993,403 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Operating Income (Loss) ................................      23,770        8,702       175,734     29,342      10,286      247,834 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Other Income (Deductions)
  Interest income and other, net .......................       2,537        2,611        26,425      4,876         (55)      36,394
  Interest expense and related charges .................      (3,504)     (11,681)     (149,894)      (167)     (3,191)    (168,437)
  Reorganization items, net ............................           -            -       (11,788)         -           -      (11,788)
                                                         ------------ ------------  ------------  ---------  ---------- ------------
Total Other Income (Deductions) ........................        (967)      (9,070)     (135,257)     4,709      (3,246)    (143,831)
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Income (Loss) before Income Taxes and Cumulative Effect
  of Accounting Change .................................      22,803         (368)       40,477     34,051       7,040      104,003

Income Taxes ...........................................       9,123         (414)        9,196     10,505       3,199       31,609 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Income (Loss) before Cumulative Effect of
  Accounting Change ....................................      13,680           46        31,281     23,546       3,841       72,394

Cumulative effect of change in accounting for
  postemployment benefits ..............................        (361)        (183)       (3,119)      (966)          -       (4,629)
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Net Income (Loss) ......................................      13,319         (137)       28,162     22,580       3,841       67,765 
                                                         ============ ============  ============  =========  ========== ============
</TABLE>

(a) TCO includes one subsidiary as noted in Item 1.  Consolidating financial
statements of TCO are presented herewith in Item 10 Exhibits F1A through F6A.

<PAGE>   83
PAGE 80


F-3 (3 of 5)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)



<TABLE>
<CAPTION>
                                                                                                                         F-3 Page 3
                                                             COH          CMD           CPA          COS        CES           Total 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

<S>                                                        <C>             <C>          <C>        <C>         <C>        <C>
Operating Revenues
  Gas sales ............................................   1,086,382       31,867       381,929    152,122     232,064    1,884,364
  Transportation .......................................      50,955        1,672        23,367      8,003           -       83,997
  Other ................................................       1,709           17           526         49           -        2,301 
                                                         ------------ ------------  ------------  ---------  ---------- ------------
Total Operating Revenues ...............................   1,139,046       33,556       405,822    160,174     232,064    1,970,662 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Operating Expenses
  Products purchased ...................................     709,041       16,795       235,171     90,111     225,297    1,276,415
  Operation ............................................     207,640        8,108        84,195     34,291       4,655      338,889
  Maintenance ..........................................      22,421        1,467        10,280      6,181           -       40,349
  Depreciation and depletion ...........................      37,965        2,125        12,861      7,723          75       60,749
  Other taxes ..........................................     102,282        1,910        24,422      7,369         201      136,184 
                                                         ------------ ------------  ------------  ---------  ---------- ------------
Total Operating Expenses ...............................   1,079,349       30,405       366,929    145,675     230,228    1,852,586 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Operating Income (Loss) ................................      59,697        3,151        38,893     14,499       1,836      118,076 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Other Income (Deductions)
  Interest income and other, net .......................        (515)          (3)          (33)       335         201          (15)
  Interest expense and related charges .................     (12,394)      (1,096)      (12,022)    (7,236)        513      (32,235)
  Reorganization items, net ............................           -            -             -          -           -            - 
                                                         ------------ ------------  ------------  ---------  ---------- ------------
Total Other Income (Deductions) ........................     (12,909)      (1,099)      (12,055)    (6,901)        714      (32,250)
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Income (Loss) before Income Taxes and Cumulative Effect
  of Accounting Change .................................      46,788        2,052        26,838      7,598       2,550       85,826

Income Taxes ...........................................      14,242          779        10,620      2,848       1,052       29,541 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Income (Loss) before Cumulative Effect of
  Accounting Change ....................................      32,546        1,273        16,218      4,750       1,498       56,285

Cumulative effect of change in accounting for
  postemployment benefits ..............................           -          (20)            -        (76)          -          (96)
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Net Income (Loss) ......................................      32,546        1,253        16,218      4,674       1,498       56,189 
                                                         ============ ============  ============  =========  ========== ============
</TABLE>
<PAGE>   84
PAGE 81


F-3 (4 of 5)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)



<TABLE>
<CAPTION>
                                                                                                                         F-3 Page 4
                                                              CG           CS           CGC          CPC        CPI           Total 
                                                         ------------ ------------  ------------  ---------  ---------- ------------
<S>                                                          <C>           <C>           <C>        <C>         <C>         <C>
Operating Revenues
  Gas sales ............................................           -            -             -          -           -            -
  Transportation .......................................           -            -             -          -           -            -
  Other ................................................           -       62,454         3,762     10,330      52,878      129,424 
                                                         ------------ ------------  ------------  ---------  ---------- ------------
Total Operating Revenues ...............................           -       62,454         3,762     10,330      52,878      129,424 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Operating Expenses
  Products purchased ...................................           -            -             -      5,340      28,046       33,386
  Operation ............................................      96,401       46,312           776      2,582      15,523      161,594
  Maintenance ..........................................           -        3,272             -        136       1,172        4,580
  Depreciation and depletion ...........................           -        4,836            35        786       1,422        7,079
  Other taxes ..........................................         160        2,654           691        303       1,114        4,922 
                                                         ------------ ------------  ------------  ---------  ---------- ------------
Total Operating Expenses ...............................      96,561       57,074         1,502      9,147      47,277      211,561 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Operating Income (Loss) ................................     (96,561)       5,380         2,260      1,183       5,601      (82,137)
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Other Income (Deductions)
  Interest income and other, net .......................     391,596        2,271           660         44         579      395,150
  Interest expense and related charges .................        (569)      (3,835)       (2,005)      (265)       (604)      (7,278)
  Reorganization items, net ............................        (544)           -             -          -           -         (544)
                                                         ------------ ------------  ------------  ---------  ---------- ------------
Total Other Income (Deductions) ........................     390,483       (1,564)       (1,345)      (221)        (25)     387,328 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Income (Loss) before Income Taxes and Cumulative Effect
  of Accounting Change .................................     293,922        3,816           915        962       5,576      305,191

Income Taxes ...........................................      53,224        1,674           527        218       2,124       57,767 
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Income (Loss) before Cumulative Effect of
  Accounting Change ....................................     240,698        2,142           388        744       3,452      247,424

Cumulative effect of change in accounting for
  postemployment benefits ..............................         (51)           -             -       (151)       (173)        (375)
                                                         ------------ ------------  ------------  ---------  ---------- ------------

Net Income (Loss) ......................................     240,647        2,142           388        593       3,279      247,049 
                                                         ============ ============  ============  =========  ========== ============
</TABLE>
<PAGE>   85
PAGE 82


F-3 (5 of 5)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)



<TABLE>
<CAPTION>
                                                                                                   F-3 Page 5
                                                            TVC (a)      TCC (a)         CAT          Total 
                                                          ------------ ------------  ------------  ---------
<S>                                                            <C>             <C>           <C>     <C>
Operating Revenues
  Gas sales .............................................           -            -             -          -
  Transportation ........................................           -            -             -          -
  Other .................................................           -            -             -          - 
                                                          ------------ ------------  ------------  ---------
Total Operating Revenues ................................           -            -             -          - 
                                                          ------------ ------------  ------------  ---------

Operating Expenses
  Products purchased ....................................           -            -             -          -
  Operation .............................................       2,246           23            93      2,362
  Maintenance ...........................................           -            -             -          -
  Depreciation and depletion ............................           -            -             -          -
  Other taxes ...........................................         294           (2)            2        294 
                                                          ------------ ------------  ------------  ---------
Total Operating Expenses ................................       2,540           21            95      2,656 
                                                          ------------ ------------  ------------  ---------

Operating Income (Loss) .................................      (2,540)         (21)          (95)    (2,656)
                                                          ------------ ------------  ------------  ---------

Other Income (Deductions)
  Interest income and other, net ........................       6,404            -             -      6,404
  Interest expense and related charges ..................         169            -           139        308
  Reorganization items, net .............................           -            -             -          - 
                                                          ------------ ------------  ------------  ---------
Total Other Income (Deductions) .........................       6,573            -           139      6,712 
                                                          ------------ ------------  ------------  ---------

Income (Loss) before Income Taxes and Cumulative Effect
  of Accounting Change ..................................       4,033          (21)           44      4,056
                                                                                                          -
Income Taxes ............................................       1,540          (11)            1      1,530 
                                                          ------------ ------------  ------------  ---------

Income (Loss) before Cumulative Effect of
  Accounting Change .....................................       2,493          (10)           43      2,526

Cumulative effect of change in accounting for
  postemployment benefits ...............................           -            -             -          - 
                                                          ------------ ------------  ------------  ---------

Net Income (Loss) .......................................       2,493          (10)           43      2,526 
                                                          ============ ============  ============  =========
</TABLE>
(a) TVC includes twelve subsidiaries and TCC includes one subsidiary as noted
in Item 1.  Consolidating financial statements of TVC and TCC are presented
herewith in Item 10 Exhibits F1B through F6B and F1C through F6C, respectively.

<PAGE>   86
PAGE 83

F-3A (1 of 1)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
              Columbia Gas Transmission Corporation and Subsidiary
                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                            Consoli-
                                                                                              dating          TCO
                                                         CTIC        TCO      Combined       Entries  Consolidated
                                                      ---------- ----------- ----------- ------------ ------------

<S>                                                      <C>       <C>         <C>           <C>         <C>
Operating Revenues
  Gas sales ..........................................        -     (48,377)    (48,377)           -      (48,377)
  Transportation .....................................        -     583,220     583,220            -      583,220
  Other ..............................................        -     170,190     170,190            -      170,190 
                                                      ---------- ----------- ----------- ------------ ------------
Total Operating Revenues .............................        -     705,033     705,033            -      705,033 
                                                      ---------- ----------- ----------- ------------ ------------
Operating Expenses
  Products purchased .................................        -      (7,124)     (7,124)           -       (7,124)
  Operation ..........................................      262     370,577     370,839            -      370,839
  Maintenance ........................................        -      43,312      43,312            -       43,312
  Depreciation and depletion .........................        -      76,719      76,719            -       76,719
  Other taxes ........................................        -      45,553      45,553            -       45,553 
                                                      ---------- ----------- ----------- ------------ ------------
Total Operating Expenses .............................      262     529,037     529,299            -      529,299 
                                                      ---------- ----------- ----------- ------------ ------------

Operating Income (Loss) ..............................     (262)    175,996     175,734            -      175,734 
                                                      ---------- ----------- ----------- ------------ ------------
Other Income (Deductions)
  Interest income and other, net .....................    2,116      61,179      63,295      (36,870)      26,425
  Interest expense and related charges ...............        -    (152,010)   (152,010)       2,116     (149,894)
  Reorganization items, net ..........................   51,613     (63,401)    (11,788)           -      (11,788)
                                                      ---------- ----------- ----------- ------------ ------------
Total Other Income (Deductions) ......................   53,729    (154,232)   (100,503)     (34,754)    (135,257)
                                                      ---------- ----------- ----------- ------------ ------------

Income (Loss) before Income Taxes ....................   53,467      21,764      75,231      (34,754)      40,477
Income Taxes .........................................   18,713      (9,517)      9,196            -        9,196 
                                                      ---------- ----------- ----------- ------------ ------------
Income (Loss) Before Cumulative Effect of
    Change in Accounting .............................   34,754      31,281      66,035      (34,754)      31,281
Adoption of SFAS 112 .................................        -      (3,119)     (3,119)           -       (3,119)
                                                      ---------- ----------- ----------- ------------ ------------
Net Income (Loss) ....................................   34,754      28,162      62,916      (34,754)      28,162 
                                                      ========== =========== =========== ============ ============

</TABLE>
<PAGE>   87
PAGE 84


F-3B (1 of 3)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                              Consoli-
                                                            F-3B        F-3B                    dating          TVC
                                                           Page 2      Page 3   Combined       Entries  Consolidated
                                                        ------------ ---------- ---------- ------------ ------------

<S>                                                          <C>         <C>       <C>          <C>          <C>
Operating Revenues
  Gas sales ............................................          -          -          -            -            -
  Transportation .......................................          -          -          -            -            -
  Other ................................................          -          -          -            -            - 
                                                        ------------ ---------- ---------- ------------ ------------
Total Operating Revenues ...............................          -          -          -            -            - 
                                                        ------------ ---------- ---------- ------------ ------------
Operating Expenses
  Products purchased ...................................          -          -          -            -            -
  Provision for gas supply charges .....................          -          -          -            -            -
  Operation ............................................      2,228        166      2,394         (148)       2,246
  Maintenance ..........................................          -          -          -            -            -
  Depreciation and depletion ...........................          -          -          -            -            -
  Other taxes ..........................................        290          4        294            -          294 
                                                        ------------ ---------- ---------- ------------ ------------
Total Operating Expenses ...............................      2,518        170      2,688         (148)       2,540 
                                                        ------------ ---------- ---------- ------------ ------------

Operating Income (Loss) ................................     (2,518)      (170)    (2,688)         148       (2,540)
                                                        ------------ ---------- ---------- ------------ ------------
Other Income (Deductions)
  Interest income and other, net .......................      8,394      1,366      9,760       (3,356)       6,404
  Interest expense and related charges .................       (507)      (307)      (814)         983          169
  Reorganization items, net ............................          -          -          -            -            - 
                                                        ------------ ---------- ---------- ------------ ------------
Total Other Income (Deductions) ........................      7,887      1,059      8,946       (2,373)       6,573 
                                                        ------------ ---------- ---------- ------------ ------------

Income (Loss) before Income Taxes and Cumulative Effect
  of Accounting Change .................................      5,369        889      6,258       (2,225)       4,033

Income Taxes ...........................................      1,171        369      1,540            -        1,540 
                                                        ------------ ---------- ---------- ------------ ------------

Income (Loss) before Cumulative Effect of
  of Accounting Change .................................      4,198        520      4,718       (2,225)       2,493

Cumulative effect of change in accounting for
  postemployment benefits ..............................          -          -          -            -            - 
                                                        ------------ ---------- ---------- ------------ ------------

Net Income (Loss) ......................................      4,198        520      4,718       (2,225)       2,493 
                                                        ============ ========== ========== ============ ============
</TABLE>
<PAGE>   88
PAGE 85


F-3B (2 of 3)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)



<TABLE>
<CAPTION>
                                                                                                        
                                                            BGC         BLC        GGC         GLC      
                                                        ------------ ---------- ---------- ------------ 
                                                                                                        
<S>                                                            <C>        <C>          <C>        <C>   
Operating Revenues                                                                                      
  Gas sales ............................................          -          -          -            -  
  Transportation .......................................          -          -          -            -  
  Other ................................................          -          -          -            -  
                                                        ------------ ---------- ---------- ------------ 
Total Operating Revenues ...............................          -          -          -            -  
                                                        ------------ ---------- ---------- ------------ 
Operating Expenses                                                                                      
  Products purchased ...................................          -          -          -            -  
  Provision for gas supply charges .....................          -          -          -            -  
  Operation ............................................         41         95          -            -  
  Maintenance ..........................................          -          -          -            -  
  Depreciation and depletion ...........................          -          -          -            -  
  Other taxes ..........................................         62        155          -            -  
                                                        ------------ ---------- ---------- ------------ 
Total Operating Expenses ...............................        103        250          -            -  
                                                        ------------ ---------- ---------- ------------ 
                                                                                                        
Operating Income (Loss) ................................       (103)      (250)         -            -  
                                                        ------------ ---------- ---------- ------------ 
Other Income (Deductions)                                                                               
  Interest income and other, net .......................         82        168          -            -  
  Interest expense and related charges .................         29         76         (6)        (278) 
  Reorganization items, net ............................          -          -          -            -  
                                                        ------------ ---------- ---------- ------------ 
Total Other Income (Deductions) ........................        111        244         (6)        (278) 
                                                        ------------ ---------- ---------- ------------ 
                                                                                                        
Income (Loss) before Income Taxes and Cumulative Effect                                                 
  of Accounting Change .................................          8         (6)        (6)        (278) 
                                                                                                        
Income Taxes ...........................................          6          1         (3)        (155) 
                                                        ------------ ---------- ---------- ------------ 
                                                                                                        
Income (Loss) before Cumulative Effect of                                                               
  of Accounting Change .................................          2         (7)        (3)        (123) 
                                                                                                        
Cumulative effect of change in accounting for                                                           
  postemployment benefits ..............................          -          -          -            -  
                                                        ------------ ---------- ---------- ------------ 
                                                                                                        
Net Income (Loss) ......................................          2         (7)        (3)        (123) 
                                                        ============ ========== ========== ============ 
</TABLE>
<TABLE>
<CAPTION>
                                                                                               F-3B Page 2
                                                             PGC          PLC          TVC       Total   
                                                         ------------ ------------ ----------- ----------
                                                        
<S>                                                            <C>          <C>        <C>        <C>
Operating Revenues                                      
  Gas sales ............................................           -            -           -          -
  Transportation .......................................           -            -           -          -
  Other ................................................           -            -           -          - 
                                                         ------------ ------------ ----------- ----------
Total Operating Revenues ...............................           -            -           -          - 
                                                         ------------ ------------ ----------- ----------
Operating Expenses                                      
  Products purchased ...................................           -            -           -          -
  Provision for gas supply charges .....................           -            -           -          -
  Operation ............................................          91          215       1,786      2,228
  Maintenance ..........................................           -            -           -          -
  Depreciation and depletion ...........................           -            -           -          -
  Other taxes ..........................................           2            4          67        290 
                                                         ------------ ------------ ----------- ----------
Total Operating Expenses ...............................          93          219       1,853      2,518 
                                                         ------------ ------------ ----------- ----------
                                                        
Operating Income (Loss) ................................         (93)        (219)     (1,853)    (2,518)
                                                         ------------ ------------ ----------- ----------
Other Income (Deductions)                               
  Interest income and other, net .......................       1,111        2,593       4,440      8,394
  Interest expense and related charges .................        (110)        (257)         39       (507)
  Reorganization items, net ............................           -            -           -          - 
                                                         ------------ ------------ ----------- ----------
Total Other Income (Deductions) ........................       1,001        2,336       4,479      7,887 
                                                         ------------ ------------ ----------- ----------
                                                        
Income (Loss) before Income Taxes and Cumulative Effect 
  of Accounting Change .................................         908        2,117       2,626      5,369
                                                        
Income Taxes ...........................................         382          807         133      1,171 
                                                         ------------ ------------ ----------- ----------
                                                        
Income (Loss) before Cumulative Effect of               
  of Accounting Change .................................         526        1,310       2,493      4,198
                                                        
Cumulative effect of change in accounting for           
  postemployment benefits ..............................           -            -           -          - 
                                                         ------------ ------------ ----------- ----------
                                                        
Net Income (Loss) ......................................         526        1,310       2,493      4,198 
                                                         ============ ============ =========== ==========
</TABLE>                                                
<PAGE>   89
PAGE 86


F-3B (3 of 3)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)



<TABLE>
<CAPTION>
                                                                                                        
                                                            VGC         VLC         RL          FC      
                                                        ------------ ---------- ---------- ------------ 
                                                                                                        
<S>                                                             <C>       <C>       <C>            <C>  
Operating Revenues                                                                                      
  Gas sales ............................................          -          -          -            -  
  Transportation .......................................          -          -          -            -  
  Other ................................................          -          -          -            -  
                                                        ------------ ---------- ---------- ------------ 
Total Operating Revenues ...............................          -          -          -            -  
                                                        ------------ ---------- ---------- ------------ 
Operating Expenses                                                                                      
  Products purchased ...................................          -          -          -            -  
  Provision for gas supply charges .....................          -          -          -            -  
  Operation ............................................         12        114         40            -  
  Maintenance ..........................................          -          -          -            -  
  Depreciation and depletion ...........................          -          -          -            -  
  Other taxes ..........................................          1          2          1            -  
                                                        ------------ ---------- ---------- ------------ 
Total Operating Expenses ...............................         13        116         41            -  
                                                        ------------ ---------- ---------- ------------ 
                                                                                                        
Operating Income (Loss) ................................        (13)      (116)       (41)           -  
                                                        ------------ ---------- ---------- ------------ 
Other Income (Deductions)                                                                               
  Interest income and other, net .......................          6         72      1,288            -  
  Interest expense and related charges .................          2         19       (263)         (65) 
  Reorganization items, net ............................          -          -          -            -  
                                                        ------------ ---------- ---------- ------------ 
Total Other Income (Deductions) ........................          8         91      1,025          (65) 
                                                        ------------ ---------- ---------- ------------ 
                                                                                                        
Income (Loss) before Income Taxes and Cumulative Effect                                                 
  of Accounting Change .................................         (5)       (25)       984          (65) 
                                                                                                        
Income Taxes ...........................................          1        (10)       442          (64) 
                                                        ------------ ---------- ---------- ------------ 
Income (Loss) before Cumulative Effect of                                                               
  of Accounting Change .................................         (6)       (15)       542           (1) 
                                                                                                        
Cumulative effect of change in accounting for                                                           
  postemployment benefits ..............................          -          -          -            -  
                                                        ------------ ---------- ---------- ------------ 
                                                                                                        
Net Income (Loss) ......................................         (6)       (15)       542           (1) 
                                                        ============ ========== ========== ============ 
</TABLE>
<TABLE>
<CAPTION>
                                                                                   F-3B Page 3
                                                             TVC9        TVC10        Total   
                                                         ------------ ------------ -----------
                                                        
<S>                                                                <C>          <C>     <C>
Operating Revenues                                      
  Gas sales ............................................           -            -           -
  Transportation .......................................           -            -           -
  Other ................................................           -            -           - 
                                                         ------------ ------------ -----------
Total Operating Revenues ...............................           -            -           - 
                                                         ------------ ------------ -----------
Operating Expenses                                      
  Products purchased ...................................           -            -           -
  Provision for gas supply charges .....................           -            -           -
  Operation ............................................           -            -         166
  Maintenance ..........................................           -            -           -
  Depreciation and depletion ...........................           -            -           -
  Other taxes ..........................................           -            -           4 
                                                         ------------ ------------ -----------
Total Operating Expenses ...............................           -            -         170 
                                                         ------------ ------------ -----------
                                                        
Operating Income (Loss) ................................           -            -        (170)
                                                         ------------ ------------ -----------
Other Income (Deductions)                               
  Interest income and other, net .......................           -            -       1,366
  Interest expense and related charges .................           -            -        (307)
  Reorganization items, net ............................           -            -           - 
                                                         ------------ ------------ -----------
Total Other Income (Deductions) ........................           -            -       1,059 
                                                         ------------ ------------ -----------
                                                        
Income (Loss) before Income Taxes and Cumulative Effect 
  of Accounting Change .................................           -            -         889
                                                        
Income Taxes ...........................................           -            -         369 
                                                         ------------ ------------ -----------
Income (Loss) before Cumulative Effect of               
  of Accounting Change .................................           -            -         520
                                                        
Cumulative effect of change in accounting for           
  postemployment benefits ..............................           -            -           - 
                                                         ------------ ------------ -----------
                                                        
Net Income (Loss) ......................................           -            -         520 
                                                         ============ ============ ===========
</TABLE>
<PAGE>   90
PAGE 87


F-3C (1 of 1)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                   Tristar Capital Corporation and Subsidiary
                       Consolidating Statement of Income
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                               Consoli-
                                                                                                 dating          TCC
                                                            TGT         TCC      Combined       Entries  Consolidated
                                                        ----------- ----------- ----------- ------------ ------------

<S>                                                            <C>          <C>        <C>           <C>         <C>
Operating Revenues
  Gas sales ............................................         -           -           -            -            -
  Transportation .......................................         -           -           -            -            -
  Other ................................................         -           -           -            -            - 
                                                        ----------- ----------- ----------- ------------ ------------
Total Operating Revenues ...............................         -           -           -            -            - 
                                                        ----------- ----------- ----------- ------------ ------------
Operating Expenses
  Products purchased ...................................         -           -           -            -            -
  Provision for gas supply charges .....................         -           -           -            -            -
  Operation ............................................        16           7          23            -           23
  Maintenance ..........................................         -           -           -            -            -
  Depreciation and depletion ...........................         -           -           -            -            -
  Other taxes ..........................................         -          (2)         (2)           -           (2)
  Writedown of inv. in Columbia LNG Corp................         -           -           -            -            - 
                                                        ----------- ----------- ----------- ------------ ------------
Total Operating Expenses ...............................        16           5          21            -           21 
                                                        ----------- ----------- ----------- ------------ ------------

Operating Income (Loss) ................................       (16)         (5)        (21)           -          (21)
                                                        ----------- ----------- ----------- ------------ ------------
Other Income (Deductions)
  Interest income and other, net .......................         -           2           2           (2)           -
  Interest expense and related charges .................        (2)          -          (2)           2            -
  Reorganization items, net ............................         -           -           -            -            - 
                                                        ----------- ----------- ----------- ------------ ------------
Total Other Income (Deductions) ........................        (2)          2           -            -            - 
                                                        ----------- ----------- ----------- ------------ ------------

Income (Loss) before Income Taxes ......................       (18)         (3)        (21)           -          (21)
Income Taxes ...........................................       (10)         (1)        (11)           -          (11)
                                                        ----------- ----------- ----------- ------------ ------------

Net Income (Loss) ......................................        (8)         (2)        (10)           -          (10)
                                                        =========== =========== =========== ============ ============
</TABLE>
<PAGE>   91
PAGE 88


F-4 (1 of 1)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                  Consolidating Statement of Income Entries
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                             Entry No. 3
                                                                   Entry No. 1  Entry No. 2  Adjust to
                                                                   Eliminate    Eliminate    Consoli-      Entry No. 4
                                                                   Intercompany Subsidiary   dated Full    Elimination/
                                                          Total    Transactions Equity       Cost Pool     Adjustments 
                                                       ----------- -----------  -----------  ------------  ------------

<S>                                                      <C>         <C>          <C>             <C>          <C>
Operating Revenues
  Gas sales ...........................................   (83,291)    (84,275)           -             -           984
  Transportation ......................................  (282,072)   (281,088)           -             -          (984)
  Other ...............................................  (142,542)   (147,611)           -             -         5,069 
                                                       ----------- -----------  -----------  ------------  ------------
Total Operating Revenues ..............................  (507,905)   (512,974)           -             -         5,069 
                                                       ----------- -----------  -----------  ------------  ------------

Operating Expenses
  Products purchased ..................................  (401,685)   (401,685)           -             -             -
  Operation ...........................................  (198,084)   (199,289)           -             -         1,205
  Maintenance .........................................         0           -            -             -             -
  Depreciation and depletion ..........................      (248)          -            -         1,901        (2,149)
  Other taxes .........................................         0           -            -             -             - 
                                                       ----------- -----------  -----------  ------------  ------------
Total Operating Expenses ..............................  (600,017)   (600,974)           -         1,901          (944)
                                                       ----------- -----------  -----------  ------------  ------------

Operating Income (Loss) ...............................    92,112      88,000            -        (1,901)        6,013 
                                                       ----------- -----------  -----------  ------------  ------------

Other Income (Deductions)
  Interest income and other, net ......................  (391,856)   (211,079)    (180,777)            -             -
  Interest expense and related charges ................   192,849     211,079            -             -       (18,230)
  Reorganization items, net ...........................         -           -            -             -             - 
                                                       ----------- -----------  -----------  ------------  ------------
Total Other Income (Deductions) .......................  (199,007)          -     (180,777)            -       (18,230)
                                                       ----------- -----------  -----------  ------------  ------------

Income (Loss) before Income Taxes and Cumulative Effect
  of Accounting Change ................................  (106,895)     88,000     (180,777)       (1,901)      (12,217)

Income Taxes ..........................................    25,514      30,866            -          (665)       (4,687)
                                                       ----------- -----------  -----------  ------------  ------------

Income (Loss) before Cumulative Effect of
  Accounting Change ...................................  (132,409)     57,134     (180,777)       (1,236)       (7,530)

Cumulative effect of change in accounting for
  postemployment benefits .............................      (473)          -            -             -          (473)
                                                       ----------- -----------  -----------  ------------  ------------

Net Income (Loss) .....................................  (132,882)     57,134     (180,777)       (1,236)       (8,003)
                                                       =========== ===========  ===========  ============  ============
</TABLE>
<PAGE>   92
PAGE 89

F-4A (1 of 1)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES 
                            Columbia Gas Transmission
                           Corporation and Subsidiary
                  Consolidating Statement of Income Entries
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                             Entry No. 3
                                                                    Entry No. 1  Entry No. 2 Adjust to
                                                                    Eliminate    Eliminate   Consoli-     Entry No. 4
                                                                    Intercompany Subsidiary  dated Full   Elimination/
                                                           Total    Transactions Equity      Cost Pool    Adjustments 
                                                        ----------- ------------ ----------- ------------ ------------

<S>                                                        <C>           <C>        <C>                <C>          <C>
Operating Revenues
  Gas sales ............................................         -            -           -            -            -
  Transportation .......................................         -            -           -            -            -
  Other ................................................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Total Operating Revenues ...............................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Operating Expenses
  Products purchased ...................................         -            -           -            -            -
  Provision for gas supply charges .....................         -            -           -            -            -
  Operation ............................................         -            -           -            -            -
  Maintenance ..........................................         -            -           -            -            -
  Depreciation and depletion ...........................         -            -           -            -            -
  Other taxes ..........................................         -            -           -            -            -
  Writedown of inv. in Columbia LNG Corp................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Total Operating Expenses ...............................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------

Operating Income (Loss) ................................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Other Income (Deductions)
  Interest income and other, net .......................   (36,870)      (2,116)    (34,754)           -            -
  Interest expense and related charges .................     2,116        2,116           -            -            -
  Reorganization items, net ............................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Total Other Income (Deductions) ........................   (34,754)           -     (34,754)           -            - 
                                                        ----------- ------------ ----------- ------------ ------------

Income (Loss) before Income Taxes ......................   (34,754)           -     (34,754)           -            -
Income Taxes ...........................................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Income (Loss) Before Cumulative Effect of
    Change in Accounting ...............................   (34,754)           -     (34,754)           -            -
Adoption of SFAS 112 ...................................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Net Income (Loss) ......................................   (34,754)           -     (34,754)           -            - 
                                                        =========== ============ =========== ============ ============
</TABLE>
<PAGE>   93
PAGE 90
 

F-4B (1 of 1)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
            Consolidating Entries for Statements of Income Entries
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                             Entry No. 3
                                                                    Entry No. 1  Entry No. 2 Adjust to
                                                                    Eliminate    Eliminate   Consoli-     Entry No. 4
                                                                    Intercompany Subsidiary  dated Full   Elimination/
                                                           Total    Transactions Equity      Cost Pool    Adjustments 
                                                        ----------- ------------ ----------- ------------ ------------

<S>                                                         <C>            <C>       <C>               <C>          <C>
Operating Revenues
  Gas sales ............................................         -            -           -            -            -
  Transportation .......................................         -            -           -            -            -
  Other ................................................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Total Operating Revenues ...............................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Operating Expenses
  Products purchased ...................................         -            -           -            -            -
  Provision for gas supply charges .....................         -            -           -            -            -
  Operation ............................................      (148)           -        (148)           -            -
  Maintenance ..........................................         -            -           -            -            -
  Depreciation and depletion ...........................         -            -           -            -            -
  Other taxes ..........................................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Total Operating Expenses ...............................      (148)           -        (148)           -            - 
                                                        ----------- ------------ ----------- ------------ ------------

Operating Income (Loss) ................................       148            -         148            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Other Income (Deductions)
  Interest income and other, net .......................    (3,356)        (983)     (2,373)           -            -
  Interest expense and related charges .................       983          983           -            -            -
  Reorganization items, net ............................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Total Other Income (Deductions) ........................    (2,373)           -      (2,373)           -            - 
                                                        ----------- ------------ ----------- ------------ ------------

Income (Loss) before Income Taxes and Cumulative Effect
  of Accounting Change .................................    (2,225)           -      (2,225)           -            -

Income Taxes ...........................................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------

Income (Loss) before Cumulative Effect of
  of Accounting Change .................................    (2,225)           -      (2,225)           -            -

Cumulative effect of change in accounting for
  postemployment benefits ..............................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------

Net Income (Loss) ......................................    (2,225)           -      (2,225)           -            - 
                                                        =========== ============ =========== ============ ============

</TABLE>
<PAGE>   94
PAGE 91


F-4C (1 of 1)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                   Tristar Capital Corporation and Subsidiary
                  Consolidating Statement of Income Entries
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                             Entry No. 3
                                                                   Entry No. 1  Entry No. 2  Adjust to
                                                                   Eliminate    Eliminate    Consoli-     Entry No. 4
                                                                   Intercompany Subsidiary   dated Full   Elimination/
                                                         Total     Transactions Equity       Cost Pool    Adjustments 
                                                      ------------ ------------ ------------ ------------ ------------

<S>                                                            <C>         <C>            <C>          <C>          <C>
Operating Revenues
  Gas sales ..........................................          -            -            -            -            -
  Transportation .....................................          -            -            -            -            -
  Other ..............................................          -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
Total Operating Revenues .............................          -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
Operating Expenses
  Products purchased .................................          -            -            -            -            -
  Provision for gas supply charges ...................          -            -            -            -            -
  Operation ..........................................          -            -            -            -            -
  Maintenance ........................................          -            -            -            -            -
  Depreciation and depletion .........................          -            -            -            -            -
  Other taxes ........................................          -            -            -            -            -
  Writedown of inv. in Columbia LNG Corp..............          -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
Total Operating Expenses .............................          -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------

Operating Income (Loss) ..............................          -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
Other Income (Deductions)
  Interest income and other, net .....................         (2)         (10)           8            -            -
  Interest expense and related charges ...............          2            2            -            -            -
  Reorganization items, net ..........................          -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
Total Other Income (Deductions) ......................          -           (8)           8            -            - 
                                                      ------------ ------------ ------------ ------------ ------------

Income (Loss) before Income Taxes ....................          -           (8)           8            -            -
Income Taxes .........................................          -            0            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------

Net Income (Loss) ....................................          -           (8)           8            -            - 
                                                      ============ ============ ============ ============ ============
</TABLE>
<PAGE>   95
PAGE 92


F-5 (1 of 5)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)



<TABLE>
<CAPTION>
                                                                                                     
                                                         F-5         F-5         F-5         F-5     
                                                        Page 2      Page 3      Page 4      Page 5   
                                                     ------------ ----------  ----------  ---------- 
                                                                                                     
<S>                                                     <C>        <C>        <C>          <C>       
Common Stock                                                                                         
 Balance at beginning of year .......................    674,667    223,437     572,967      16,375  
  Common stock issued -                                                                              
    Subsidiaries ....................................          -          -           -         500  
    Leveraged employee stock                                                                         
      ownership plan (LESOP) ........................          -          -           -           -  
    Dividend reinvestment plan ......................          -          -           -           -  
    Long-term incentive plan ........................          -          -          41           -  
    Public offering .................................          -          -           -           -  
  Recapitalization -                                                                                 
    Reduction in par value...........................    (89,669)         -           -           -  
  Adjustments due to reconsolidation of subsidiary             -          -           -       3,680  
                                                     ------------ ----------  ----------  ---------- 
 Balance at end of year .............................    584,998    223,437     573,008      20,555  
                                                     ------------ ----------  ----------  ---------- 
                                                                                                     
Additional Paid in Capital                                                                           
 Balance at beginning of year .......................     98,013      4,330     602,157      43,377  
  Common stock issued -                                                                              
    Subsidiaries ....................................          -          -      12,000           -  
    Leveraged employee stock                                                                         
      ownership plan (LESOP) ........................          -          -           -           -  
    Dividend reinvestment plan ......................          -          -           -           -  
    Long-term incentive plan ........................          -          -          69           -  
    Public offering .................................          -          -           -           -  
    Other ...........................................          -          -           -           -  
  Recapitalization -                                                                                 
    Debt issuance....................................     89,669          -           -           -  
    Dividends paid...................................    (67,000)         -           -           -  
    Capital contributions............................     62,000          -           -           -  
  Adjustments due to reconsolidation of subsidiary ..          -          -           -     132,933  
                                                     ------------ ----------  ----------  ---------- 
 Balance at end of year .............................    182,682      4,330     614,226     176,310  
                                                     ------------ ----------  ----------  ---------- 
                                                                                                     
Retained Earnings                                                                                    
 Balance at beginning of year .......................   (873,357)   382,377     142,430     (24,329) 
  Net income ........................................     67,765     56,189     247,049       2,526  
  Common stock dividends -                                                                           
    CG ..............................................          -         -            -           -  
    Subsidiaries (to CG) ............................     25,162     27,089       5,476           -  
  Other .............................................          1          -           1           -  
  Adjustments due to reconsolidation of subsidiary ..          -          -           -    (123,701) 
                                                     ------------ ----------  ----------  ---------- 
 Balance at end of year .............................   (830,753)   411,477     384,004    (145,504) 
                                                     ------------ ----------  ----------  ---------- 
                                                                                                     
Unearned Employee Compensation                                                                       
 Balance at beginning of year .......................          -          -     (69,966)          -  
  Adjustment ........................................          -          -           -           -  
                                                     ------------ ----------  ----------  ---------- 
 Balance at end of year .............................          -          -     (69,966)          -  
                                                     ------------ ----------  ----------  ---------- 
                                                                                                     
TOTAL COMMON STOCK EQUITY                                (63,073)   639,244   1,501,272      51,361  
                                                     ============ ==========  ==========  ========== 
</TABLE>
<TABLE>
<CAPTION>
                                                                   Consoli-
                                                                     dating     Consoli-
                                                        Combined    Entries        dated 
                                                       ---------- ---------- ------------
                                                     
<S>                                                    <C>         <C>         <C>
Common Stock                                         
 Balance at beginning of year .......................  1,487,446   (981,854)     505,592
  Common stock issued -                              
    Subsidiaries ....................................        500       (500)           -
    Leveraged employee stock                         
      ownership plan (LESOP) ........................          -          -            -
    Dividend reinvestment plan ......................          -          -            -
    Long-term incentive plan ........................         41          -           41
    Public offering .................................          -          -            -
  Recapitalization -                                 
    Reduction in par value...........................    (89,669)    89,669            -
  Adjustments due to reconsolidation of subsidiary         3,680     (3,680)           - 
                                                       ---------- ---------- ------------
 Balance at end of year .............................  1,401,998   (896,365)     505,633 
                                                       ---------- ---------- ------------
                                                     
Additional Paid in Capital                           
 Balance at beginning of year .......................    747,877   (146,118)     601,759
  Common stock issued -                              
    Subsidiaries ....................................     12,000    (12,000)           -
    Leveraged employee stock                         
      ownership plan (LESOP) ........................          -          -            -
    Dividend reinvestment plan ......................          -          -            -
    Long-term incentive plan ........................         69          -           69
    Public offering .................................          -          -            -
    Other ...........................................          -          -            -
  Recapitalization -                                 
    Debt issuance....................................     89,669    (89,669)           -
    Dividends paid...................................    (67,000)    67,000            -
    Capital contributions............................     62,000    (62,000)           -
  Adjustments due to reconsolidation of subsidiary ..    132,933   (132,933)           - 
                                                       ---------- ---------- ------------
 Balance at end of year .............................    977,548   (375,720)     601,828 
                                                       ---------- ---------- ------------
                                                     
Retained Earnings                                    
 Balance at beginning of year .......................   (372,879)   562,828      189,949
  Net income ........................................    373,529   (132,882)     240,647
  Common stock dividends -                           
    CG ..............................................          -          -            -
    Subsidiaries (to CG) ............................     57,727    (57,727)           -
  Other .............................................          2         (2)           -
  Adjustments due to reconsolidation of subsidiary ..   (123,701)   123,701            - 
                                                       ---------- ---------- ------------
 Balance at end of year .............................   (180,776)   611,372      430,596 
                                                       ---------- ---------- ------------
                                                     
Unearned Employee Compensation                       
 Balance at beginning of year .......................    (69,966)         -      (69,966)
  Adjustment ........................................          -          -            - 
                                                       ---------- ---------- ------------
 Balance at end of year .............................    (69,966)         -      (69,966)
                                                       ---------- ---------- ------------
                                                     
TOTAL COMMON STOCK EQUITY                              2,128,804   (660,713)   1,468,091 
                                                       ========== ========== ============
</TABLE>                                             
<PAGE>   96
PAGE 93


F-5 (2 of 5)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                 F-5 Page 2
                                                         CNR         CGD        TCO(a)       CGT         CKY       Total   
                                                     ------------ ----------  ----------  ----------  ---------- ----------


<S>                                                      <C>       <C>         <C>          <C>          <C>      <C>
Common Stock
 Balance at beginning of year .......................    125,716    141,912     241,784     149,449      15,806    674,667
  Common stock issued -
    Subsidiaries ....................................          -          -           -           -           -          -
    Leveraged employee stock
      ownership plan (LESOP) ........................          -          -           -           -           -          -
    Dividend reinvestment plan ......................          -          -           -           -           -          -
    Long-term incentive plan ........................          -          -           -           -           -          -
    Public offering .................................          -          -           -           -           -          -
  Recapitalization -
    Reduction in par value...........................          -          -           -     (89,669)          -    (89,669)
  Adjustments due to reconsolidation of subsidiary             -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................    125,716    141,912     241,784      59,780      15,806    584,998 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

Additional Paid in Capital
 Balance at beginning of year .......................          -     27,550      70,289           -         174     98,013
  Common stock issued -
    Subsidiaries ....................................          -          -           -           -           -          -
    Leveraged employee stock
      ownership plan (LESOP) ........................          -          -           -           -           -          -
    Dividend reinvestment plan ......................          -          -           -           -           -          -
    Long-term incentive plan ........................          -          -           -           -           -          -
    Public offering .................................          -          -           -           -           -          -
    Other ...........................................          -          -           -           -           -          -
  Recapitalization -
    Debt issuance....................................          -          -           -      89,669           -     89,669
    Dividends paid...................................          -          -           -     (67,000)          -    (67,000)
    Capital contributions............................          -     62,000           -           -           -     62,000
  Adjustments due to reconsolidation of subsidiary             -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................          0     89,550      70,289      22,669         174    182,682 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

Retained Earnings
 Balance at beginning of year .......................     46,033   (127,329)   (829,294)      6,661      30,572   (873,357)
  Net income ........................................     13,319       (137)     28,162      22,580       3,841     67,765
  Common stock dividends -
    CG ..............................................          -          -           -           -           -          -
    Subsidiaries (to CG) ............................     10,309          -           -      14,347         506     25,162
  Other .............................................          -          1           -           -           -          1
  Adjustments due to reconsolidation of subsidiary             -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................     49,043   (127,465)   (801,132)     14,894      33,907   (830,753)
                                                     ------------ ----------  ----------  ----------  ---------- ----------

Unearned Employee Compensation
 Balance at beginning of year .......................          -          -           -           -           -          -
  Adjustment ........................................          -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................          -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

TOTAL COMMON STOCK EQUITY                                174,759    103,997    (489,059)     97,343      49,887    (63,073)
                                                     ============ ==========  ==========  ==========  ========== ==========
</TABLE>
(a) TCO includes one subsidiary as noted in Item 1.  Consolidating financial
statements of TCO are presented herewith in Item 10 Exhibits F1A through F6A.

<PAGE>   97
PAGE 94


F-5 (3 of 5)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                 F-5 Page 3
                                                         COH         CMD         CPA         COS         CES       Total   
                                                     ------------ ----------  ----------  ----------  ---------- ----------

<S>                                                      <C>         <C>        <C>          <C>         <C>       <C>
Common Stock
 Balance at beginning of year .......................    119,240      7,092      68,628      24,305       4,172    223,437
  Common stock issued -
    Subsidiaries ....................................          -          -           -           -           -          -
    Leveraged employee stock
      ownership plan (LESOP) ........................          -          -           -           -           -          -
    Dividend reinvestment plan ......................          -          -           -           -           -          -
    Long-term incentive plan ........................          -          -           -           -           -          -
    Public offering .................................          -          -           -           -           -          -
  Recapitalization -
    Reduction in par value...........................          -          -           -           -           -          -
  Adjustments due to reconsolidation of subsidiary             -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................    119,240      7,092      68,628      24,305       4,172    223,437 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

Additional Paid in Capital
 Balance at beginning of year .......................          -          -           -       2,969       1,361      4,330
  Common stock issued -
    Subsidiaries ....................................          -          -           -           -           -          -
    Leveraged employee stock
      ownership plan (LESOP) ........................          -          -           -           -           -          -
    Dividend reinvestment plan ......................          -          -           -           -           -          -
    Long-term incentive plan ........................          -          -           -           -           -          -
    Public offering .................................          -          -           -           -           -          -
    Other ...........................................          -          -           -           -           -          -
  Recapitalization -
    Debt issuance....................................          -          -           -           -           -          -
    Dividends paid...................................          -          -           -           -           -          -
    Capital contributions............................          -          -           -           -           -          -
  Adjustments due to reconsolidation of subsidiary             -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................          -          -           -       2,969       1,361      4,330 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

Retained Earnings
 Balance at beginning of year .......................    228,402      8,916     101,633      37,627       5,799    382,377
  Net income ........................................     32,546      1,253      16,218       4,674       1,498     56,189
  Common stock dividends -
    CG ..............................................          -          -           -           -           -          -
    Subsidiaries (to CG) ............................     16,694        199       9,196           -       1,000     27,089
  Other .............................................         (1)         -           1           -           -          -
  Adjustments due to reconsolidation of subsidiary             -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................    244,253      9,970     108,656      42,301       6,297    411,477 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

Unearned Employee Compensation
 Balance at beginning of year .......................          -          -           -           -           -          -
  Adjustment ........................................          -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................          -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

TOTAL COMMON STOCK EQUITY                                363,493     17,062     177,284      69,575      11,830    639,244 
                                                     ============ ==========  ==========  ==========  ========== ==========
</TABLE>
<PAGE>   98
PAGE 95


F-5 (4 of 5)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                 F-1 Page 4
                                                          CG          CS         CGC         CPC         CPI       Total   
                                                     ------------ ----------  ----------  ----------  ---------- ----------

<S>                                                    <C>           <C>        <C>           <C>         <C>    <C>
Common Stock
 Balance at beginning of year .......................    505,592     13,000      48,475       3,900       2,000    572,967
  Common stock issued -
    Subsidiaries ....................................          -          -           -           -           -          -
    Leveraged employee stock
      ownership plan (LESOP) ........................          -          -           -           -           -          -
    Dividend reinvestment plan ......................          -          -           -           -           -          -
    Long-term incentive plan ........................         41          -           -           -           -         41
    Public offering .................................          -          -           -           -           -          -
  Recapitalization -
    Reduction in par value...........................          -          -           -           -           -          -
  Adjustments due to reconsolidation of subsidiary             -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................    505,633     13,000      48,475       3,900       2,000    573,008 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

Additional Paid in Capital
 Balance at beginning of year .......................    601,759          -           -           -         398    602,157
  Common stock issued -
    Subsidiaries ....................................          -          -      12,000           -           -     12,000
    Leveraged employee stock
      ownership plan (LESOP) ........................          -          -           -           -           -          0
    Dividend reinvestment plan ......................          -          -           -           -           -          0
    Long-term incentive plan ........................         69          -           -           -           -         69
    Public offering .................................          -          -           -           -           -          0
    Other ...........................................          -          -           -           -           -          0
  Recapitalization -
    Debt issuance....................................          -          -           -           -           -          0
    Dividends paid...................................          -          -           -           -           -          0
    Capital contributions............................          -          -           -           -           -          0
  Adjustments due to reconsolidation of subsidiary             -          -           -           -           -          0 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year ........................         601,828          -      12,000           -         398    614,226 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

Retained Earnings
 Balance at beginning of year .......................    189,949        155     (53,189)       (286)      5,801    142,430
  Net income ........................................    240,647      2,142         388         593       3,279    247,049
  Common stock dividends -
    CG ..............................................          -          -           -           -           -          -
    Subsidiaries (to CG) ............................          -      2,119           -         213       3,144      5,476
  Other .............................................          -          1           -           -           -          1
  Adjustments due to reconsolidation of subsidiary             -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................    430,596        179     (52,801)         94       5,936    384,004 
                                                     ------------ ----------  ----------  ----------  ---------- ----------

Unearned Employee Compensation
 Balance at beginning of year .......................    (69,966)         -           -           -           -    (69,966)
  Adjustment ........................................          -          -           -           -           -          - 
                                                     ------------ ----------  ----------  ----------  ---------- ----------
 Balance at end of year .............................    (69,966)         -           -           -           -    (69,966)
                                                     ------------ ----------  ----------  ----------  ---------- ----------

TOTAL COMMON STOCK EQUITY                              1,468,091     13,179       7,674       3,994       8,334  1,501,272 
                                                     ============ ==========  ==========  ==========  ========== ==========
</TABLE>
<PAGE>   99
PAGE 96


F-5 (5 of 5)     THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                      F-5 Page 5
                                                       TVC (a)     TCC (a)       CAT       CLG (b)        Total 
                                                     ------------ ----------  ----------  ----------  ----------

<S>                                                      <C>          <C>          <C>     <C>         <C>
Common Stock
 Balance at beginning of year .......................     15,293      1,000          82           -      16,375
  Common stock issued -
    Subsidiaries ....................................          -        500           -           -         500
    Leveraged employee stock
      ownership plan (LESOP) ........................          -          -           -           -           -
    Dividend reinvestment plan ......................          -          -           -           -           -
    Long-term incentive plan ........................          -          -           -           -           -
    Public offering .................................          -          -           -           -           -
  Recapitalization -
    Reduction in par value...........................          -          -           -           -           -
  Adjustments due to reconsolidation of subsidiary             -          -           -       3,680       3,680 
                                                     ------------ ----------  ----------  ----------  ----------
 Balance at end of year .............................     15,293      1,500          82       3,680      20,555 
                                                     ------------ ----------  ----------  ----------  ----------

Additional Paid in Capital
 Balance at beginning of year .......................     42,802        575           -           -      43,377
  Common stock issued -
    Subsidiaries ....................................          -          -           -           -           -
    Leveraged employee stock
      ownership plan (LESOP) ........................          -          -           -           -           -
    Dividend reinvestment plan ......................          -          -           -           -           -
    Long-term incentive plan ........................          -          -           -           -           -
    Public offering .................................          -          -           -           -           -
    Other ...........................................          -          -           -           -           -
  Recapitalization -
    Debt issuance....................................          -          -           -           -           -
    Dividends paid...................................          -          -           -           -           -
    Capital contributions............................          -          -           -           -           -
  Adjustments due to reconsolidation of subsidiary             -          -           -     132,933     132,933 
                                                     ------------ ----------  ----------  ----------  ----------
 Balance at end of year .............................     42,802        575           -     132,933     176,310 
                                                     ------------ ----------  ----------  ----------  ----------

Retained Earnings
 Balance at beginning of year .......................    (23,241)      (243)       (845)          -     (24,329)
  Net income ........................................      2,493        (10)         43           -       2,526
  Common stock dividends -
    CG ..............................................          -          -           -           -           -
    Subsidiaries (to CG) ............................          -          -           -           -           -
  Other .............................................          -          -           -           -           -
  Adjustments due to reconsolidation of subsidiary             -          -           -    (123,701)   (123,701)
                                                     ------------ ----------  ----------  ----------  ----------
 Balance at end of year .............................    (20,748)      (253)       (802)   (123,701)   (145,504)
                                                     ------------ ----------  ----------  ----------  ----------

Unearned Employee Compensation
 Balance at beginning of year .......................          -          -           -           -           -
  Adjustment ........................................          -          -           -           -           - 
                                                     ------------ ----------  ----------  ----------  ----------
 Balance at end of year .............................          -          -           -           -           - 
                                                     ------------ ----------  ----------  ----------  ----------

TOTAL COMMON STOCK EQUITY                                 37,347      1,822        (720)     12,912      51,361 
                                                     ============ ==========  ==========  ==========  ==========
</TABLE>

(a) TVC includes twelve subsidiaries and TCC includes one subsidiary as noted
in Item 1.  Consolidating financial statements of TVC and TCC are presented
herewith in Item 10 Exhibits F1B through F6B and F1C through F6C, respectively.

(b) CLG includes one subsidiary as noted in Item 1.  Consolidating financial
statements of CLG are presented herewith in Item 10 Exhibits F1D through F6D.

<PAGE>   100
PAGE 97


F-5A (1 of 1)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
              Columbia Gas Transmission Corporation and Subsidiary
                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                                Consoli-
                                                                                                  dating          TCO
                                                           CTIC         TCO       Combined       Entries  Consolidated
                                                        ----------- ------------ ----------- ------------ ------------

<S>                                                      <C>           <C>        <C>         <C>            <C>
Common Stock
  Balance at beginning of year ......................           59      241,784     241,843          (59)     241,784
  Common stock issued -
    Subsidiaries ....................................      (84,492)           -     (84,492)      84,492            -
    Leveraged employee stock
      ownership plan (LESOP) ........................            -            -           -            -            -
    Dividend reinvestment plan ......................            -            -           -            -            -
    Long-term incentive plan ........................            -            -           -            -            -
    Public offering .................................            -            -           -            -            -
  Recapitalization -
    Reduction in par value ..........................            -            -           -            -            -
  Adjustments due to reconsolidation of subsidiary ..            -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
  Balance at end of year ............................      (84,433)     241,784     157,351       84,433      241,784 
                                                        ----------- ------------ ----------- ------------ ------------
Additional Paid in Capital
  Balance at beginning of year ......................    1,178,941       70,289   1,249,230   (1,178,941)      70,289
  Common stcok issued -
    Subsidiaries ....................................      158,492            -     158,492     (158,492)           -
    Leveraged employee stock
      ownership plan (LESOP) ........................            -            -           -            -            -
    Dividend reinvestment plan ......................            -            -           -            -            -
    Long-term incentive plan ........................            -            -           -            -            -
    Public offering .................................            -            -           -            -            -
    Other ...........................................            -            -           -            -            -
  Recapitalization -
    Debt issuance ...................................            -            -           -            -            -
    Dividends paid ..................................            -            -           -            -            -
    Capital contributions ...........................            -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
  Balance at end of year ............................    1,337,433       70,289   1,407,722   (1,337,433)      70,289 
                                                        ----------- ------------ ----------- ------------ ------------
Retained Earnings
  Balance at beginning of year ......................       34,201     (829,294)   (795,093)     (34,201)    (829,294)
  Net income ........................................       34,754       28,162      62,916      (34,754)      28,162
  Common stock dividends -
    CG ..............................................            -            -           -            -            -
    Subsidiaries (to CG) ............................            -            -           -            -            -
  Other .............................................            -            -           -            -            -
  Adjustments due to reconsolidation of subsidiary ..            -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
  Balance at end of year ............................       68,955     (801,132)   (732,177)     (68,955)    (801,132)
                                                        ----------- ------------ ----------- ------------ ------------
Unearned Employee Compensation
  Balance at beginning of year ......................            -            -           -            -            -
  Adjustment ........................................            -            -           -            -            -
  Balance at end of year ............................            -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
TOTAL COMMON STOCK EQUITY ...........................    1,321,955     (489,059)    832,896   (1,321,955)    (489,059)
                                                        =========== ============ =========== ============ ============
</TABLE>
<PAGE>   101
PAGE 98


F-5B (1 of 3)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                         Consoli-
                                                          F-5B       F-5B                  dating          TVC
                                                         Page 2     Page 3   Combined     Entries  Consolidated
                                                       ---------- ---------- ---------- ---------- ------------

<S>                                                      <C>         <C>       <C>        <C>          <C>
Common Stock
  Balance at beginning of year ......................     15,460        203     15,663       (370)      15,293
  Common stock issued -                                        -          -          -          -            -
    Subsidiaries ....................................          -          -          -          -            -
    Leveraged employee stock                                   -          -          -          -            -
      ownership plan (LESOP) ........................          -          -          -          -            -
    Dividend reinvestment plan ......................          -          -          -          -            -
    Long-term incentive plan ........................          -          -          -          -            -
    Public offering .................................          -          -          -          -            -
  Recapitalization -
    Reduction in par value ..........................          -          -          -          -            -
  Adjustments due to reconsolidation of subsidiary ..          -          -          -          -            - 
                                                       ---------- ---------- ---------- ---------- ------------
  Balance at end of year ............................     15,460        203     15,663       (370)      15,293 
                                                       ---------- ---------- ---------- ---------- ------------
Additional Paid in Capital
  Balance at beginning of year ......................     52,296      7,826     60,122    (17,320)      42,802
  Common stock issued -
    Subsidiaries ....................................          -          -          -          -            -
    Leveraged employee stock
      ownership plan (LESOP) ........................          -          -          -          -            -
    Dividend reinvestment plan ......................          -          -          -          -            -
    Long-term incentive plan ........................          -          -          -          -            -
    Public offering .................................          -          -          -          -            -
    Other ...........................................          -          -          -          -            -
  Recapitalization -
    Debt issuance ...................................          -          -          -          -            -
    Dividends paid ..................................          -          -          -          -            -
    Capital contributions ...........................          -          -          -          -            - 
                                                       ---------- ---------- ---------- ---------- ------------
  Balance at end of year ............................     52,296      7,826     60,122    (17,320)      42,802 
                                                       ---------- ---------- ---------- ---------- ------------
Retained Earnings
  Balance at beginning of year ......................    (24,997)    (1,260)   (26,257)     3,016      (23,241)
  Net income ........................................      4,198        520      4,718     (2,225)       2,493
  Common stock dividends -                                     -          -          -          -            -
    CG ..............................................          -          -          -          -            -
    Subsidiaries (to CG) ............................          -          -          -          -            -
  Other .............................................          -          -          -          -            -
  Adjustments due to reconsolidation of subsidiary ..          -          -          -          -            - 
                                                       ---------- ---------- ---------- ---------- ------------
  Balance at end of year ............................    (20,799)      (740)   (21,539)       791      (20,748)
                                                       ---------- ---------- ---------- ---------- ------------
Unearned Employee Compensation
  Balance at beginning of year ......................          -          -          -          -            -
    Adjustment ......................................          -          -          -          -            -
  Balance at end of year ............................          -          -          -          -            - 
                                                       ---------- ---------- ---------- ---------- ------------
TOTAL COMMON STOCK EQUITY                                 46,957      7,289     54,246    (16,899)      37,347 
                                                       ========== ========== ========== ========== ============
</TABLE>
<PAGE>   102
PAGE 99


F-5B (2 of 3)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                                   
                                                          BGC        BLC        GGC        GLC     
                                                       ---------- ---------- ---------- ---------- 
                                                                                                   
<S>                                                        <C>        <C>         <C>      <C>     
Common Stock                                                                                       
  Balance at beginning of year ......................          3          3         10         75  
  Common stock issued -                                        -          -          -          -  
    Subsidiaries ....................................          -          -          -          -  
    Leveraged employee stock                                   -          -          -          -  
      ownership plan (LESOP) ........................          -          -          -          -  
    Dividend reinvestment plan ......................          -          -          -          -  
    Long-term incentive plan ........................          -          -          -          -  
    Public offering .................................          -          -          -          -  
  Recapitalization -                                                                               
    Reduction in par value ..........................          -          -          -          -  
  Adjustments due to reconsolidation of subsidiary ..          -          -          -          -  
                                                       ---------- ---------- ---------- ---------- 
  Balance at end of year ............................          3          3         10         75  
                                                       ---------- ---------- ---------- ---------- 
Additional Paid in Capital                                                                         
  Balance at beginning of year ......................      2,847      6,647          -          -  
  Common stock issued -                                                                            
    Subsidiaries ....................................          -          -          -          -  
    Leveraged employee stock                                                                       
      ownership plan (LESOP) ........................          -          -          -          -  
    Dividend reinvestment plan ......................          -          -          -          -  
    Long-term incentive plan ........................          -          -          -          -  
    Public offering .................................          -          -          -          -  
    Other ...........................................          -          -          -          -  
  Recapitalization -                                                                               
    Debt issuance ...................................          -          -          -          -  
    Dividends paid ..................................          -          -          -          -  
    Capital contributions ...........................          -          -          -          -  
                                                       ---------- ---------- ---------- ---------- 
  Balance at end of year ............................      2,847      6,647          -          -  
                                                       ---------- ---------- ---------- ---------- 
Retained Earnings                                                                                  
  Balance at beginning of year ......................        (52)      (146)      (104)    (4,807) 
  Net income ........................................          2         (7)        (3)      (123) 
  Common stock dividends -                                     -          -          -          -  
    CG ..............................................          -          -          -          -  
    Subsidiaries (to CG) ............................          -          -          -          -  
  Other .............................................          -          -          -          -  
  Adjustments due to reconsolidation of subsidiary ..          -          -          -          -  
                                                       ---------- ---------- ---------- ---------- 
  Balance at end of year ............................        (50)      (153)      (107)    (4,930) 
                                                       ---------- ---------- ---------- ---------- 
Unearned Employee Compensation                                                                     
  Balance at beginning of year ......................          -          -          -          -  
    Adjustment ......................................          -          -          -          -  
  Balance at end of year ............................          -          -          -          -  
                                                       ---------- ---------- ---------- ---------- 
TOTAL COMMON STOCK EQUITY                                  2,800      6,497        (97)    (4,855) 
                                                       ========== ========== ========== ========== 
</TABLE>
<TABLE>
<CAPTION>
                                                                                             F-5B Page 2
                                                            PGC          PLC         TVC       Total   
                                                        ------------ ------------ ---------- ----------
                                                       
<S>                                                           <C>          <C>      <C>        <C>
Common Stock                                           
  Balance at beginning of year ......................            75            1     15,293     15,460
  Common stock issued -                                           -            -          -          -
    Subsidiaries ....................................             -            -          -          -
    Leveraged employee stock                                      -            -          -          -
      ownership plan (LESOP) ........................             -            -          -          -
    Dividend reinvestment plan ......................             -            -          -          -
    Long-term incentive plan ........................             -            -          -          -
    Public offering .................................             -            -          -          -
  Recapitalization -                                   
    Reduction in par value ..........................             -            -          -          -
  Adjustments due to reconsolidation of subsidiary ..             -            -          -          - 
                                                        ------------ ------------ ---------- ----------
  Balance at end of year ............................            75            1     15,293     15,460 
                                                        ------------ ------------ ---------- ----------
Additional Paid in Capital                             
  Balance at beginning of year ......................             -            -     42,802     52,296
  Common stock issued -                                
    Subsidiaries ....................................             -            -          -          -
    Leveraged employee stock                           
      ownership plan (LESOP) ........................             -            -          -          -
    Dividend reinvestment plan ......................             -            -          -          -
    Long-term incentive plan ........................             -            -          -          -
    Public offering .................................             -            -          -          -
    Other ...........................................             -            -          -          -
  Recapitalization -                                   
    Debt issuance ...................................             -            -          -          -
    Dividends paid ..................................             -            -          -          -
    Capital contributions ...........................             -            -          -          - 
                                                        ------------ ------------ ---------- ----------
  Balance at end of year ............................             -            -     42,802     52,296 
                                                        ------------ ------------ ---------- ----------
Retained Earnings                                      
  Balance at beginning of year ......................           971        2,382    (23,241)   (24,997)
  Net income ........................................           526        1,310      2,493      4,198
  Common stock dividends -                                        -            -          -          -
    CG ..............................................             -            -          -          -
    Subsidiaries (to CG) ............................             -            -          -          -
  Other .............................................             -            -          -          -
  Adjustments due to reconsolidation of subsidiary ..             -            -          -          - 
                                                        ------------ ------------ ---------- ----------
  Balance at end of year ............................         1,497        3,692    (20,748)   (20,799)
                                                        ------------ ------------ ---------- ----------
Unearned Employee Compensation                         
  Balance at beginning of year ......................             -            -          -          -
    Adjustment ......................................             -            -          -          -
  Balance at end of year ............................             -            -          -          - 
                                                        ------------ ------------ ---------- ----------
TOTAL COMMON STOCK EQUITY                                     1,572        3,693     37,347     46,957 
                                                        ============ ============ ========== ==========
</TABLE>                                               
<PAGE>   103
PAGE 100

F-5B (3 of 3)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                                   
                                                          VGC        VLC         RL         FC     
                                                       ---------- ---------- ---------- ---------- 
                                                                                                   
<S>                                                         <C>       <C>          <C>       <C>   
Common Stock                                                                                       
  Balance at beginning of year ......................         68         60          -         75  
  Common stock issued -                                        -          -          -          -  
    Subsidiaries ....................................          -          -          -          -  
    Leveraged employee stock                                   -          -          -          -  
      ownership plan (LESOP) ........................          -          -          -          -  
    Dividend reinvestment plan ......................          -          -          -          -  
    Long-term incentive plan ........................          -          -          -          -  
    Public offering .................................          -          -          -          -  
  Recapitalization -                                                                               
    Reduction in par value ..........................          -          -          -          -  
  Adjustments due to reconsolidation of subsidiary ..          -          -          -          -  
                                                       ---------- ---------- ---------- ---------- 
  Balance at end of year ............................         68         60          -         75  
                                                       ---------- ---------- ---------- ---------- 
Additional Paid in Capital                                                                         
  Balance at beginning of year ......................        825      7,001          -          -  
  Common stock issued -                                                                            
    Subsidiaries ....................................          -          -          -          -  
    Leveraged employee stock                                                                       
      ownership plan (LESOP) ........................          -          -          -          -  
    Dividend reinvestment plan ......................          -          -          -          -  
    Long-term incentive plan ........................          -          -          -          -  
    Public offering .................................          -          -          -          -  
    Other ...........................................          -          -          -          -  
  Recapitalization -                                                                               
    Debt issuance ...................................          -          -          -          -  
    Dividends paid ..................................          -          -          -          -  
    Capital contributions ...........................          -          -          -          -  
                                                       ---------- ---------- ---------- ---------- 
  Balance at end of year ............................        825      7,001          -          -  
                                                       ---------- ---------- ---------- ---------- 
Retained Earnings                                                                                  
  Balance at beginning of year ......................       (126)      (268)        95       (961) 
  Net income ........................................         (6)       (15)       542         (1) 
  Common stock dividends -                                                                         
    CG ..............................................          -          -          -          -  
    Subsidiaries (to CG) ............................          -          -          -          -  
  Other .............................................          -          -          -          -  
  Adjustments due to reconsolidation of subsidiary ..          -          -          -          -  
                                                       ---------- ---------- ---------- ---------- 
  Balance at end of year ............................       (132)      (283)       637       (962) 
                                                       ---------- ---------- ---------- ---------- 
Unearned Employee Compensation                                                                     
  Balance at beginning of year ......................          -          -          -          -  
  Adjustment ........................................          -          -          -          -  
  Balance at end of year ............................          -          -          -          -  
                                                       ---------- ---------- ---------- ---------- 
TOTAL COMMON STOCK EQUITY                                    761      6,778        637       (887) 
                                                       ========== ========== ========== ========== 
</TABLE>
<TABLE>
<CAPTION>
                                                                                  F-5B Page 3
                                                            TVC9        TVC10       Total   
                                                        ------------ ------------ ----------
                                                       
<S>                                                               <C>          <C>   <C>
Common Stock                                           
  Balance at beginning of year ......................             -            -        203
  Common stock issued -                                           -            -          -
    Subsidiaries ....................................             -            -          -
    Leveraged employee stock                                      -            -          -
      ownership plan (LESOP) ........................             -            -          -
    Dividend reinvestment plan ......................             -            -          -
    Long-term incentive plan ........................             -            -          -
    Public offering .................................             -            -          -
  Recapitalization -                                   
    Reduction in par value ..........................             -            -          -
  Adjustments due to reconsolidation of subsidiary ..             -            -          - 
                                                        ------------ ------------ ----------
  Balance at end of year ............................             -            -        203 
                                                        ------------ ------------ ----------
Additional Paid in Capital                             
  Balance at beginning of year ......................             -            -      7,826
  Common stock issued -                                
    Subsidiaries ....................................             -            -          -
    Leveraged employee stock                           
      ownership plan (LESOP) ........................             -            -          -
    Dividend reinvestment plan ......................             -            -          -
    Long-term incentive plan ........................             -            -          -
    Public offering .................................             -            -          -
    Other ...........................................             -            -          -
  Recapitalization -                                   
    Debt issuance ...................................             -            -          -
    Dividends paid ..................................             -            -          -
    Capital contributions ...........................             -            -          - 
                                                        ------------ ------------ ----------
  Balance at end of year ............................             -            -      7,826 
                                                        ------------ ------------ ----------
Retained Earnings                                      
  Balance at beginning of year ......................             -            -     (1,260)
  Net income ........................................             -            -        520
  Common stock dividends -                             
    CG ..............................................             -            -          -
    Subsidiaries (to CG) ............................             -            -          -
  Other .............................................             -            -          -
  Adjustments due to reconsolidation of subsidiary ..             -            -          - 
                                                        ------------ ------------ ----------
  Balance at end of year ............................             -            -       (740)
                                                        ------------ ------------ ----------
Unearned Employee Compensation                         
  Balance at beginning of year ......................             -            -          -
  Adjustment ........................................             -            -          -
  Balance at end of year ............................             -            -          - 
                                                        ------------ ------------ ----------
TOTAL COMMON STOCK EQUITY                                         -            -      7,289 
                                                        ============ ============ ==========
</TABLE>
<PAGE>   104
PAGE 101


F-5C (1 of 1)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                   Tristar Capital Corporation and Subsidiary
                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                                Consoli-
                                                                                                  dating          TCC
                                                          TGT          TCC        Combined       Entries  Consolidated
                                                      ------------ ------------ ------------ ------------ ------------

<S>                                                         <C>          <C>          <C>         <C>           <C>
Common Stock
  Balance at beginning of year ......................       1,500        1,000        2,500       (1,500)       1,000
  Common stock issued -
    Subsidiaries ....................................         500          500        1,000         (500)         500
    Leveraged employee stock
      ownership plan (LESOP) ........................           -            -            -            -            -
    Dividend reinvestment plan ......................           -            -            -            -            -
    Long-term incentive plan ........................           -            -            -            -            -
    Public offering .................................           -            -            -            -            -
  Recapitalization -
    Reduction in par value ..........................           -            -            -            -            -
  Adjustments due to reconsolidation of subsidiary ..           -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
  Balance at end of year ............................       2,000        1,500        3,500       (2,000)       1,500 
                                                      ------------ ------------ ------------ ------------ ------------
Additional Paid in Capital
  Balance at beginning of year ......................           -          575          575            -          575
  Common stcok issued -
    Subsidiaries ....................................           -            -            -            -            -
    Leveraged employee stock
      ownership plan (LESOP) ........................           -            -            -            -            -
    Dividend reinvestment plan ......................           -            -            -            -            -
    Long-term incentive plan ........................           -            -            -            -            -
    Public offering .................................           -            -            -            -            -
    Other ...........................................           -            -            -            -            -
  Recapitalization -
    Debt issuance ...................................           -            -            -            -            -
    Dividends paid ..................................           -            -            -            -            -
    Capital contributions ...........................           -            -            -            -            -
  Adjustments due to reconsolidation of subsidiary ..           -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
  Balance at end of year ............................           -          575          575            -          575 
                                                      ------------ ------------ ------------ ------------ ------------
Retained Earnings
  Balance at beginning of year ......................        (232)        (243)        (475)         232         (243)
  Net income ........................................          (8)         (10)         (18)           8          (10)
  Common stock dividends -
    CG ..............................................           -            -            -            -            -
    Subsidiaries (to CG) ............................           -            -            -            -            -
  Other .............................................           -            -            -            -            -
  Adjustments due to reconsolidation of subsidiary ..           -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
  Balance at end of year ............................        (240)        (253)        (493)         240         (253)
                                                      ------------ ------------ ------------ ------------ ------------
Unearned Employee Compensation
  Balance at beginning of year ......................           -            -            -            -            -
  Adjustment ........................................           -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
  Balance at end of year ............................           -            -            -            -            - 
                                                      ------------ ------------ ------------ ------------ ------------
TOTAL COMMON STOCK EQUITY ...........................       1,760        1,822        3,582       (1,760)       1,822 
                                                      ============ ============ ============ ============ ============
</TABLE>
<PAGE>   105
PAGE 102


F-5D (1 of 1)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                    Columbia LNG Corporation and Subsidiary
                 Consolidating Statement of Common Stock Equity
                          Year Ended December 31, 1994
           (Not covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                          Consoli-
                                                                                            dating           CLG
                                                         CLNG         CLG      Combined    Entries  Consolidated 
                                                     ------------ ----------- ---------- ---------- -------------

<S>                                                           <C>   <C>        <C>              <C>     <C>
Common Stock
  Balance at beginning of year ......................          -           -          -          -             -
  Common stock issued -
    Subsidiaries ....................................          1           -          1         (1)            -
    Leveraged employee stock
      ownership plan (LESOP) ........................          -           -          -          -             -
    Dividend reinvestment plan ......................          -           -          -          -             -
    Long-term incentive plan ........................          -           -          -          -             -
    Public offering .................................          -           -          -          -             -
  Recapitalization -
    Reduction in par value ..........................          -           -          -          -             -
  Adjustments due to reconsolidation of subsidiary ..          -       3,680      3,680          -         3,680 
                                                     ------------ ----------- ---------- ---------- -------------
  Balance at end of year ............................          1       3,680      3,681         (1)        3,680 
                                                     ------------ ----------- ---------- ---------- -------------
Additional Paid in Capital
  Balance at beginning of year ......................          -           -          -          -             -
  Common stock issued -
    Subsidiaries ....................................          -           -          -          -             -
    Leveraged employee stock
      ownership plan (LESOP) ........................          -           -          -          -             -
    Dividend reinvestment plan ......................          -           -          -          -             -
    Long-term incentive plan ........................          -           -          -          -             -
    Public offering .................................          -           -          -          -             -
    Other ...........................................          -           -          -          -             -
  Recapitalization -
    Debt issuance ...................................          -           -          -          -             -
    Dividends paid ..................................          -           -          -          -             -
    Capital contributions ...........................          -           -          -          -             -
  Adjustments due to reconsolidation of subsidiary ..          -     132,933    132,933          -       132,933 
                                                     ------------ ----------- ---------- ---------- -------------
  Balance at end of year ............................          -     132,933    132,933          -       132,933 
                                                     ------------ ----------- ---------- ---------- -------------
Retained Earnings
  Balance at beginning of year ......................          -           -          -          -             -
  Net income ........................................         (1)          -         (1)         1             -
  Common stock dividends -
    CG ..............................................          -           -          -          -             -
    Subsidiaries (to CG) ............................          -           -          -          -             -
  Other .............................................          -           -          -          -             -
  Adjustments due to reconsolidation of subsidiary ..          -    (123,701)  (123,701)         -      (123,701)
                                                     ------------ ----------- ---------- ---------- -------------
  Balance at end of year ............................         (1)   (123,701)  (123,702)         1      (123,701)
                                                     ------------ ----------- ---------- ---------- -------------
Unearned Employee Compensation
  Balance at beginning of year ......................          -           -          -          -             -
  Adjustment ........................................          -           -          -          -             -
  Balance at end of year ............................          -           -          -          -             - 
                                                     ------------ ----------- ---------- ---------- -------------
TOTAL COMMON STOCK EQUITY ...........................          -      12,912     12,912          -        12,912 
                                                     ============ =========== ========== ========== =============
</TABLE>
<PAGE>   106
PAGE 103


F-6 (1 of 10)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                            F-6        F-6         F-6         F-6          
                                                           Page 2     Page 3      Page 4      Page 5        
                                                         ---------- ----------  ----------  ----------      
                                                                                                            
<S>                                                      <C>         <C>         <C>            <C>         
Net Cash From Operations (See F-6 Page 6 for detail)...    324,199    169,543      79,325        (308)      
                                                         ---------- ----------  ----------  ----------      
Investment Activities                                                                                       
  Capital expenditures (a) ............................   (283,807)  (135,459)    (14,297)          -       
  Other investments - net .............................      2,324     (1,557)     (2,432)        368       
                                                         ---------- ----------  ----------  ----------      
Net Investment Activities .............................   (281,483)  (137,016)    (16,729)        368       
                                                         ---------- ----------  ----------  ----------      
                                                                                                            
Financing Activities                                                                                        
  Dividends paid ......................................    (92,162)   (27,089)    119,251           -       
  Issuance (retirement) of revolving credit agreement .          -          -           -           -       
  Capital contributions ...............................     62,000          -     (62,500)        500       
  Retirement of long-term debt ........................    (86,202)      (592)    121,692           -       
  Issuance of common stock -                                                                                
    Issued by Registrant ..............................          -          -         110           -       
    Issued by Subsidiary to Registrant ................          -          -           -           -       
  Issuance of long-term debt -                                                                              
    Issued by Registrant ..............................          -          -           -           -       
    Issued by Subsidiary to Registrant ................     86,414     33,236    (155,400)          -       
  Net short-term intrasystem financing ................      4,690    (24,897)     20,210           -       
  Increase (decrease) in short-term debt and other                                                          
   financing activities ...............................     16,903    (13,229)        590           -       
  Debtor-In-Possession financing ......................          -          -           -           -       
                                                         ---------- ----------  ----------  ----------      
Net Financing Activities ..............................     (8,357)   (32,571)     43,953         500       
                                                         ---------- ----------  ----------  ----------      
                                                                                                            
Increase in cash and temporary cash investments .......     34,359        (44)    106,549         560       
Cash and temporary cash investments at                                                                      
 beginning of year ....................................  1,235,110     15,060      83,306       6,909       
                                                         ---------- ----------  ----------  ----------      
Cash and Temporary Cash Investments at                                                                      
 end of Year (b) ......................................  1,269,469     15,016     189,855       7,469       
                                                         ========== ==========  ==========  ==========      
</TABLE>
<TABLE>
<CAPTION>
                                                                      Consoli-
                                                                       dating   Consoli-
                                                          Combined    Entries    dated   
                                                         ---------- ---------- ----------
                                                       
<S>                                                      <C>          <C>     <C>
Net Cash From Operations (See F-6 Page 6 for detail)...    572,759          2    572,761 
                                                         ---------- ---------- ----------
Investment Activities                                  
  Capital expenditures (a) ............................   (433,563)         -   (433,563)
  Other investments - net .............................     (1,297)         -     (1,297)
                                                         ---------- ---------- ----------
Net Investment Activities .............................   (434,860)         -   (434,860)
                                                         ---------- ---------- ----------
                                                       
Financing Activities                                   
  Dividends paid ......................................          -          -          -
  Issuance (retirement) of revolving credit agreement .          -          -          -
  Capital contributions ...............................          -          -          -
  Retirement of long-term debt ........................     34,898    (35,749)      (851)
  Issuance of common stock -                           
    Issued by Registrant ..............................        110          -        110
    Issued by Subsidiary to Registrant ................          -          -          -
  Issuance of long-term debt -                         
    Issued by Registrant ..............................          -          -          -
    Issued by Subsidiary to Registrant ................    (35,750)    35,750          -
  Net short-term intrasystem financing ................          3         (3)         -
  Increase (decrease) in short-term debt and other     
   financing activities ...............................      4,264          -      4,264
  Debtor-In-Possession financing ......................          -          -          - 
                                                         ---------- ---------- ----------
Net Financing Activities ..............................      3,525         (2)     3,523 
                                                         ---------- ---------- ----------
                                                       
Increase in cash and temporary cash investments .......    141,424          -    141,424
Cash and temporary cash investments at                 
 beginning of year ....................................  1,340,385          -  1,340,385 
                                                         ---------- ---------- ----------
Cash and Temporary Cash Investments at                 
 end of Year (b) ......................................  1,481,809          -  1,481,809 
                                                         ========== ========== ==========
</TABLE>                                               

(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.  
(b)  The Corporation considers all highly liquid debt instruments to be cash 
     equivalents.  Balance includes intercompany money pool balances, which 
     are reported as intercompany accounts receivable on the balance sheet.


<PAGE>   107
PAGE 104


F-6 (2 of 10)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                 F-6 Page 2
                                                          CNR        CGD       TCO (c)       CGT         CKY       Total   
                                                       ---------- ----------  ----------  ----------  ---------- ----------

<S>                                                      <C>        <C>       <C>           <C>         <C>     <C>
Net Cash From Operations (See F-6 Page 7 for detail)...   32,771     64,609     171,321      43,951      11,547    324,199 
                                                       ---------- ----------  ----------  ----------  ---------- ----------

Investment Activities
  Capital expenditures (a) ............................  (26,231)   (57,976)   (137,981)    (45,588)    (16,031)  (283,807)
  Other investments - net .............................        -     (2,573)          -       4,897           -      2,324 
                                                       ---------- ----------  ----------  ----------  ---------- ----------
Net Investment Activities .............................  (26,231)   (60,549)   (137,981)    (40,691)    (16,031)  (281,483)
                                                       ---------- ----------  ----------  ----------  ---------- ----------

Financing Activities
  Dividends paid ......................................  (10,309)         -           -     (81,347)       (506)   (92,162)
  Issuance (retirement) of revolving credit agreement .        -          -           -           -           -          -
  Capital contributions ...............................        -     62,000           -           -           -     62,000
  Retirement of long-term debt ........................        -    (82,740)        (98)     (3,339)        (25)   (86,202)
  Issuance of common stock -
    Issued by Registrant ..............................        -          -           -           -           -          -
    Issued by Subsidiary to Registrant ................        -          -           -           -           -          -
  Issuance of long-term debt -
    Issued by Registrant ..............................        -          -           -           -           -          -
    Issued by Subsidiary to Registrant ................    5,791     10,000           -      67,000       3,623     86,414
  Net short-term intrasystem financing ................        -          -           -       2,674       2,016      4,690
  Increase (decrease) in short-term debt and other
   financing activities ...............................        -          -      11,068       5,966        (131)    16,903
  Debtor-In-Possession financing ......................        -          -           -           -           -          - 
                                                       ---------- ----------  ----------  ----------  ---------- ----------
Net Financing Activities ..............................   (4,518)   (10,740)     10,970      (9,046)      4,977     (8,357)
                                                       ---------- ----------  ----------  ----------  ---------- ----------

Increase in cash and temporary cash investments .......    2,022     (6,680)     44,310      (5,786)        493     34,359
Cash and temporary cash investments at
 beginning of year ....................................   10,039     10,075   1,209,172       5,813          11  1,235,110 
                                                       ---------- ----------  ----------  ----------  ---------- ----------
Cash and Temporary Cash Investments at
 end of Year (b) ......................................   12,061      3,395   1,253,482          27         504  1,269,469 
                                                       ========== ==========  ==========  ==========  ========== ==========
</TABLE>
(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.  
(b)  The Corporation considers all highly liquid debt instruments to be cash 
     equivalents.  Balance includes intercompany money pool balances, which 
     are reported as intercompany accounts receivable on the balance sheet.  
(c)  TCO includes one subsidiary as noted in Item 1. Consolidating financial 
     statements of TCO are presented herewith in Item 10 Exhibits F1A through 
     F6A.

<PAGE>   108
PAGE 105




F-6 (3 of 10)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                 F-6 Page 3
                                                          COH        CMD         CPA         COS         CES       Total   
                                                       ---------- ----------  ----------  ----------  ---------- ----------

<S>                                                      <C>         <C>        <C>         <C>          <C>      <C>
Net Cash From Operations (See F-6 Page 8 for detail)...   93,699      4,054      54,416      18,505      (1,131)   169,543 
                                                       ---------- ----------  ----------  ----------  ---------- ----------

Investment Activities
  Capital expenditures (a) ............................  (81,213)    (5,357)    (24,836)    (23,847)       (206)  (135,459)
  Other investments - net .............................        -          -           -           -      (1,557)    (1,557)
                                                       ---------- ----------  ----------  ----------  ---------- ----------
Net Investment Activities .............................  (81,213)    (5,357)    (24,836)    (23,847)     (1,763)  (137,016)
                                                       ---------- ----------  ----------  ----------  ---------- ----------

Financing Activities
  Dividends paid ......................................  (16,694)      (199)     (9,196)          -      (1,000)   (27,089)
  Issuance (retirement) of revolving credit agreement .        -          -           -           -           -          -
  Capital contributions ...............................                                                                  -
  Retirement of long-term debt ........................     (211)       (11)         (2)       (246)       (122)      (592)
  Issuance of common stock -
    Issued by Registrant ..............................        -          -           -           -           -          -
    Issued by Subsidiary to Registrant ................        -          -           -           -           -          -
  Issuance of long-term debt -
    Issued by Registrant ..............................        -          -           -           -           -          -
    Issued by Subsidiary to Registrant ................   14,070        778       7,336      11,052           -     33,236
  Net short-term intrasystem financing ................    3,140        150     (25,597)     (2,590)          -    (24,897)
  Increase (decrease) in short-term debt and other
   financing activities ...............................   (9,251)    (1,028)     (1,248)     (2,519)        817    (13,229)
  Debtor-In-Possession financing ......................        -          -           -           -           -          - 
                                                       ---------- ----------  ----------  ----------  ---------- ----------
Net Financing Activities ..............................   (8,946)      (310)    (28,707)      5,697        (305)   (32,571)
                                                       ---------- ----------  ----------  ----------  ---------- ----------

Increase in cash and temporary cash investments .......    3,540     (1,613)        873         355      (3,199)       (44)
Cash and temporary cash investments at
 beginning of year ....................................      158      1,702         386          81      12,733     15,060 
                                                       ---------- ----------  ----------  ----------  ---------- ----------
Cash and Temporary Cash Investments at
 end of Year (b) ......................................    3,698         89       1,259         436       9,534     15,016 
                                                       ========== ==========  ==========  ==========  ========== ==========
</TABLE>

(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.  
(b)  The Corporation considers all highly liquid debt instruments to be cash 
     equivalents.  Balance includes intercompany money pool balances, which 
     are reported as intercompany accounts receivable on the balance sheet.

<PAGE>   109
PAGE 106



F-6 (4 of 10)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                  F-6 Page 4   
                                                            CG         CS         CGC         CPC         CPI       Total      
                                                        ---------- ----------  ----------  ----------  ---------- ----------   
                                                                                                                               
<S>                                                     <C>       <C>          <C>         <C>         <C>       <C>           
Net Cash From Operations (See F-6 Page 9 for detail)...    60,613      3,113       8,930       1,559       5,110     79,325    
                                                                                                                               
                                                        ---------- ----------  ----------  ----------  ---------- ----------   
Investment Activities                                                                                                          
  Capital expenditures (a) ............................         -    (10,235)          -        (508)     (3,554)   (14,297)   
  Other investments - net .............................    (5,313)     2,881           -           -           -     (2,432)   
                                                        ---------- ----------  ----------  ----------  ---------- ----------   
Net Investment Activities .............................    (5,313)    (7,354)          -        (508)     (3,554)   (16,729)   
                                                        ---------- ----------  ----------  ----------  ---------- ----------   
                                                                                                                               
Financing Activities                                                                                                           
  Dividends paid ......................................   124,727     (2,119)          -        (213)     (3,144)   119,251    
  Issuance (retirement) of revolving credit agreement .         -          -           -           -           -          -    
  Capital contributions ...............................   (74,500)         -      12,000           -                (62,500)   
  Retirement of long-term debt ........................   138,656     (1,613)    (14,041)       (434)       (876)   121,692    
  Issuance of common stock -                                                                                                   
    Issued by Registrant ..............................       110          -           -           -           -        110    
    Issued by Subsidiary to Registrant ................         -          -           -           -           -          -    
  Issuance of long-term debt -                                                                                                 
    Issued by Registrant ..............................         -          -           -           -           -          -    
    Issued by Subsidiary to Registrant ................  (159,900)         -         500           -       4,000   (155,400)   
  Net short-term intrasystem financing ................     4,859     22,683      (5,230)        (78)     (2,024)    20,210    
  Increase (decrease) in short-term debt and other                                                                             
   financing activities ...............................       516       (808)          -         131         751        590    
  Debtor-In-Possession financing ......................         -          -           -           -           -          -    
                                                        ---------- ----------  ----------  ----------  ---------- ----------   
Net Financing Activities ..............................    34,468     18,143      (6,771)       (594)     (1,293)    43,953    
                                                        ---------- ----------  ----------  ----------  ---------- ----------   
                                                                                                                               
Increase in cash and temporary cash investments .......    89,768     13,902       2,159         457         263    106,549    
Cash and temporary cash investments at                                                                                         
 beginning of year ....................................   128,688    (45,586)         54          23         127     83,306    
                                                        ---------- ----------  ----------  ----------  ---------- ----------   
Cash and Temporary Cash Investments at                                                                                         
 end of Year (b) ......................................   218,456    (31,684)      2,213         480         390    189,855    
                                                        ========== ==========  ==========  ==========  ========== ==========   
</TABLE>
(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.  
(b)  The Corporation considers all highly liquid debt instruments to be cash
     equivalents.  Balance includes intercompany money pool balances, which 
     are reported as intercompany accounts receivable on the balance sheet.

<PAGE>   110
PAGE 107


F-6 (5 of 10)  THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                    Consolidating Statement of Cash Flows
                         Year Ended December 31, 1994
          (Not Covered by Report of Independent Public Accountants)
                                ($ Thousands)

<TABLE>
<CAPTION>
                                                                                          F-6 Page 5
                                                        TVC (c)    TCC (c)       CAT          Total 
                                                       ---------- ----------  ----------  ----------

<S>                                                        <C>         <C>          <C>       <C>
Net Cash From Operations (See F-6 Page 10 for detail)..     (267)         4         (45)       (308)
                                                       ---------- ----------  ----------  ----------

Investment Activities
  Capital expenditures (a) ............................        -          -           -           0
  Other investments - net .............................      868       (500)          -         368 
                                                       ---------- ----------  ----------  ----------
Net Investment Activities .............................      868       (500)          -         368 
                                                       ---------- ----------  ----------  ----------

Financing Activities
  Dividends paid ......................................        -          -           -           -
  Issuance (retirement) of revolving credit agreement .        -          -           -           -
  Capital contributions ...............................        -        500           -         500
  Retirement of long-term debt ........................        -          -           -           -
  Issuance of common stock -
    Issued by Registrant ..............................        -          -           -           -
    Issued by Subsidiary to Registrant ................        -          -           -           -
  Issuance of long-term debt -
    Issued by Registrant ..............................        -          -           -           -
    Issued by Subsidiary to Registrant ................        -          -           -           -
  Net short-term intrasystem financing ................        -          -           -           -
  Increase (decrease) in short-term debt and other
   financing activities ...............................        -          -           -           -
  Debtor-In-Possession financing ......................        -          -           -           - 
                                                       ---------- ----------  ----------  ----------
Net Financing Activities ..............................        -        500           -         500 
                                                       ---------- ----------  ----------  ----------

Increase in cash and temporary cash investments .......      601          4         (45)        560
Cash and temporary cash investments at
 beginning of year ....................................    6,178         38         693       6,909 
                                                       ---------- ----------  ----------  ----------
Cash and Temporary Cash Investments at
 end of Year (b) ......................................    6,779         42         648       7,469 
                                                       ========== ==========  ==========  ==========
</TABLE>

(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.  
(b)  The Corporation considers all highly liquid debt instruments to be cash 
     equivalents.  Balance includes intercompany money pool balances, which 
     are reported as intercompany accounts receivable on the balance sheet.  
(c)  TVC includes twelve subsidiaries and TCC includes one subsidiary as noted 
     in Item 1.  Consolidating financial statements of TVC and TCC are 
     presented herewith in Item 10 Exhibits F1B through F6B and F1C through 
     F6C, respectively.



<PAGE>   111
PAGE 108




F-6 (6 of 10)  THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                    Consolidating Statement of Cash Flows
                         Year Ended December 31, 1994
          (Not Covered by Report of Independent Public Accountants)
                                ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                      
                                                          F-6        F-6         F-6         F-6      
                                                         Page 7     Page 8      Page 9     Page 10    
                                                       ---------- ----------  ----------  ----------  
                                                                                                      
<S>                                                     <C>         <C>        <C>           <C>      
Net Income Reconciliation                                                                             
  Net income ..........................................   67,765     56,189     247,049       2,526   
  Items not requiring (providing) cash:                                                               
    Equity in undistributed earnings of subsidiaries ..        -          -    (132,882)          -   
    Depreciation and depletion ........................  194,159     60,749       7,079           -   
    Deferred income taxes .............................   13,603    (22,513)     53,852       3,427   
    Change in accounting for postemployment benefits ..    4,629         96         375           -   
    Other - net .......................................  172,468    (53,247)   (106,046)     (6,024)  
  Changes in components of working capital:                                                           
    Accounts receivable ...............................   84,128     39,562       9,211          75   
    Gas inventory .....................................   (2,336)   (30,109)          -           -   
    Accounts payable ..................................  (11,920)   (22,260)     (2,071)         79   
    Accrued taxes .....................................   23,392     22,822         566        (448)  
    Estimated rate refunds ............................ (148,918)    15,618           -           -   
    Estimated supplier obligations ....................  (49,696)         -           -           -   
    Other working capital .............................  (23,075)   102,636       2,192          57   
                                                       ---------- ----------  ----------  ----------  
Net Cash From Operations ..............................  324,199    169,543      79,325        (308)  
                                                       ========== ==========  ==========  ==========  
</TABLE>
<TABLE>
<CAPTION>
                                                                     Consoli-
                                                                       dating   Consoli-
                                                          Combined    Entries    dated   
                                                         ---------- ---------- ----------
                                                       
<S>                                                       <C>        <C>        <C>
Net Income Reconciliation                              
  Net income ..........................................    373,529   (132,882)   240,647
  Items not requiring (providing) cash:                
    Equity in undistributed earnings of subsidiaries ..   (132,882)         -   (132,882)
    Depreciation and depletion ........................    261,987       (248)   261,739
    Deferred income taxes .............................     48,369     23,791     72,160
    Change in accounting for postemployment benefits ..      5,100        473      5,573
    Other - net .......................................      7,151    100,671    107,822
  Changes in components of working capital:            
    Accounts receivable ...............................    132,976      2,936    135,912
    Gas inventory .....................................    (32,445)         -    (32,445)
    Accounts payable ..................................    (36,172)       708    (35,464)
    Accrued taxes .....................................     46,332       (608)    45,724
    Estimated rate refunds ............................   (133,300)         -   (133,300)
    Estimated supplier obligations ....................    (49,696)         6    (49,690)
    Other working capital .............................     81,810      5,155     86,965 
                                                         ---------- ---------- ----------
Net Cash From Operations ..............................    572,759          2    572,761 
                                                         ========== ========== ==========
</TABLE>                                               
<PAGE>   112
PAGE 109


F-6 (7 of 10)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                 F-6 Page 7
                                                          CNR        CGD       TCO (a)       CGT         CKY       Total   
                                                       ---------- ----------  ----------  ----------  ---------- ----------

<S>                                                       <C>       <C>        <C>           <C>         <C>      <C>
Net Income Reconciliation
  Net income ..........................................   13,319       (137)     28,162      22,580       3,841     67,765
  Items not requiring (providing) cash:
    Equity in undistributed earnings of subsidiaries ..        -          -           -           -           -          -
    Depreciation and depletion ........................   20,598     63,667      76,719      27,499       5,676    194,159
    Deferred income taxes .............................    1,825      1,225      17,425      (4,304)     (2,568)    13,603
    Change in accounting for postemployment benefits ..      361        183       3,119         966           -      4,629
    Other - net .......................................     (660)   (19,407)    197,449      (3,425)     (1,489)   172,468
  Changes in components of working capital:
    Accounts receivable ...............................   (5,460)    11,407      65,420       9,322       3,439     84,128
    Gas inventory .....................................        -          -           -           -      (2,336)    (2,336)
    Accounts payable ..................................     (258)     1,361      (4,300)     (7,738)       (985)   (11,920)
    Accrued taxes .....................................    2,876      4,752      11,136       3,589       1,039     23,392
    Estimated rate refunds ............................        -          -    (152,657)      3,011         728   (148,918)
    Estimated supplier obligations ....................        -          -     (49,696)          -           -    (49,696)
    Other working capital .............................      170      1,558     (21,456)     (7,549)      4,202    (23,075)
                                                       ---------- ----------  ----------  ----------  ---------- ----------
Net Cash From Operations ..............................   32,771     64,609     171,321      43,951      11,547    324,199 
                                                       ========== ==========  ==========  ==========  ========== ==========
</TABLE>

(a) TCO includes one subsidiary as noted in Item 1.  Consolidating financial
    statements of TCO are presented herewith in Item 10 Exhibits F1A through 
    F6A.

<PAGE>   113
PAGE 110


F-6 (8 of 10)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                 F-6 Page 8
                                                          COH        CMD         CPA         COS         CES         Total 
                                                       ---------- ----------  ----------  ----------  ---------- ----------

<S>                                                      <C>         <C>        <C>          <C>         <C>       <C>
Net Income Reconciliation
  Net income ..........................................   32,546      1,253      16,218       4,674       1,498     56,189
  Items not requiring (providing) cash:
    Equity in undistributed earnings of subsidiaries ..        -          -           -           -           -          -
    Depreciation and depletion ........................   37,965      2,125      12,861       7,723          75     60,749
    Deferred income taxes .............................  (11,900)      (545)     (6,342)     (3,566)       (160)   (22,513)
    Change in accounting for postemployment benefits ..        -         20           -          76           -         96
    Other - net .......................................  (22,077)    (2,721)    (14,713)     (7,356)     (6,380)   (53,247)
  Changes in components of working capital:
    Accounts receivable ...............................    8,530      3,184      12,338       4,982      10,528     39,562
    Gas inventory .....................................  (18,631)       (35)     (8,502)     (2,941)          -    (30,109)
    Accounts payable ..................................  (12,098)       187        (934)     (1,160)     (8,255)   (22,260)
    Accrued taxes .....................................   17,996       (262)      4,813         361         (86)    22,822
    Estimated rate refunds ............................   18,133         85      (3,060)        460           -     15,618
    Estimated supplier obligations ....................        -          -           -           -           -          -
    Other working capital .............................   43,235        763      41,737      15,252       1,649    102,636 
                                                       ---------- ----------  ----------  ----------  ---------- ----------
Net Cash From Operations ..............................   93,699      4,054      54,416      18,505      (1,131)   169,543 
                                                       ========== ==========  ==========  ==========  ========== ==========
</TABLE>
<PAGE>   114
PAGE 111



F-6 (9 of 10)   THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                                                 F-6 Page 9
                                                           CG         CS         CGC         CPC         CPI         Total 
                                                       ---------- ----------  ----------  ----------  ---------- ----------

<S>                                                     <C>         <C>           <C>         <C>         <C>     <C>
Net Income Reconciliation
  Net income ..........................................  240,647      2,142         388         593       3,279    247,049
  Items not requiring (providing) cash:
    Equity in undistributed earnings of subsidiaries .. (132,882)         -           -           -           -   (132,882)
    Depreciation and depletion ........................        -      4,836          35         786       1,422      7,079
    Deferred income taxes .............................   53,133        821        (222)         62          58     53,852
    Change in accounting for postemployment benefits ..       51          -           -         151         173        375
    Other - net .......................................  (95,428)   (13,422)      2,205         357         242   (106,046)
  Changes in components of working capital:
    Accounts receivable ...............................       32      9,076         238        (320)        185      9,211
    Gas inventory .....................................        -          -           -           -           -          -
    Accounts payable ..................................   (4,810)     3,364        (400)        (94)       (131)    (2,071)
    Accrued taxes .....................................      160        (93)        244          51         204        566
    Estimated rate refunds ............................        -          -           -           -           -          -
    Estimated supplier obligations ....................        -          -           -           -           -          -
    Other working capital .............................     (290)    (3,611)      6,442         (27)       (322)     2,192 
                                                       ---------- ----------  ----------  ----------  ---------- ----------
Net Cash From Operations ..............................   60,613      3,113       8,930       1,559       5,110     79,325 
                                                       ========== ==========  ==========  ==========  ========== ==========
</TABLE>
<PAGE>   115
PAGE 112


F-6 (10 of 10)  THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                          F-6 Page 10
                                                         TVC(a)     TCC(a)       CAT          Total 
                                                       ---------- ----------  ----------  ----------

<S>                                                       <C>           <C>        <C>       <C>
Net Income Reconciliation
  Net income ..........................................    2,493        (10)         43       2,526
  Items not requiring (providing) cash:
    Equity in undistributed earnings of subsidiaries ..        -          -           -           -
    Depreciation and depletion ........................        -          -           -           -
    Deferred income taxes .............................    3,013        (41)        455       3,427
    Change in accounting for postemployment benefits ..        -          -           -           -
    Other - net .......................................   (5,982)         3         (45)     (6,024)
  Changes in components of working capital:                                                       -
    Accounts receivable ...............................      (23)        (4)        102          75
    Gas inventory .....................................        -          -           -           -
    Accounts payable ..................................       78          1           -          79
    Accrued taxes .....................................      (67)        55        (436)       (448)
    Estimated rate refunds ............................        -          -           -           -
    Estimated supplier obligations ....................        -          -           -           -
    Other working capital .............................      221          -        (164)         57 
                                                       ---------- ----------  ----------  ----------
Net Cash From Operations ..............................     (267)         4         (45)       (308)
                                                       ========== ==========  ==========  ==========
</TABLE>

(a) TVC includes twelve subsidiaries and TCC includes one subsidiary as noted
in Item 1.  Consolidating financial statements of TVC and TCC are presented
herewith in Item 10 Exhibits F1B through F6B and F1C through F6C, respectively.

<PAGE>   116
PAGE 113

F-6A (1 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
              Columbia Gas Transmission Corporation and Subsidiary
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)



<TABLE>
<CAPTION>
                                                                                                Consoli-
                                                                                                  dating          TCO
                                                           CTIC         TCO       Combined       Entries  Consolidated
                                                        ----------- ------------ ----------- ------------ ------------

<S>                                                      <C>           <C>        <C>           <C>         <C>
Net Cash From Operations (refer to F-6A Page 2 of 2)....    21,334      149,987     171,321            -      171,321 
                                                        ----------- ------------ ----------- ------------ ------------


Investment Activities
  Capital expenditures (a) .............................         -     (137,981)   (137,981)           -     (137,981)
  Other investments - net ..............................         -      (74,000)    (74,000)      74,000            - 
                                                        ----------- ------------ ----------- ------------ ------------
Net Investment Activities ..............................         -     (211,981)   (211,981)      74,000     (137,981)


Financing Activities
  Dividends paid .......................................         -            -           -            -            -
  Issuance (retirement) of revolving credit agreement ..         -            -           -            -            -
  Retirement of long-term debt .........................         -          (98)        (98)           -          (98)
  Issuance of common stock -
    Issued by Registrant ...............................         -            -           -            -            -
    Issued by Subsidiary to Registrant .................   158,500            -     158,500     (158,500)           -
  Issuance of long-term debt -
    Issued by Registrant ...............................         -            -           -            -            -
    Issued by Subsidiary to Registrant .................         -            -           -            -            -
  Net short-term intrasystem financing .................         -            -           -            -            -
  Increase (decrease) in short-term debt and other
   financing activities ................................  (135,547)      62,115     (73,432)      84,500       11,068
  Debtor-In-Possession financing .......................         -            -           -            -            - 
                                                        ----------- ------------ ----------- ------------ ------------
Net Financing Activities ...............................    22,953       62,017      84,970      (74,000)      10,970


Increase in cash and temporary cash investments ........    44,287           23      44,310            -       44,310
Cash and temporary cash investments at
 beginning of year ..................................... 1,209,052          120   1,209,172            -    1,209,172 
                                                        ----------- ------------ ----------- ------------ ------------
Cash and Temporary Cash Investments at
 end of year  (b) ...................................... 1,253,339          143   1,253,482            -    1,253,482 
                                                        =========== ============ =========== ============ ============
</TABLE>
(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.  
(b)  The Corporation considers all highly liquid debt instruments to be cash 
     equivalents.  Balance includes intercompany money pool balances, which 
     are reported as intercompany accounts receivable on the balance sheet.

<PAGE>   117
PAGE 114




F-6A (2 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
              Columbia Gas Transmission Corporation and Subsidiary
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)
<TABLE>
<CAPTION>
                                                                                                Consoli-
                                                                                                  dating          TCO
                                                           CTIC         TCO       Combined       Entries  Consolidated
                                                        ----------- ------------ ----------- ------------ ------------

<S>                                                        <C>         <C>         <C>           <C>         <C>
Net Income Reconciliation
  Net income ...........................................    34,754       28,162      62,916      (34,754)      28,162
  Items not requiring (providing) cash:
    Equity in undistributed earnings of subsidiaries ...         -            -           -            -            -
    Depreciation and depletion .........................         -       76,719      76,719            -       76,719
    Deferred income taxes ..............................         -       17,425      17,425            -       17,425
    Change in accounting for postretirement benefits ...         -        3,119       3,119            -        3,119
    Other - net ........................................         -      197,449     197,449            -      197,449
  Changes in Components of working capital:
    Accounts receivable ................................   (13,073)      78,493      65,420            -       65,420
    Gas inventory ......................................         -            -           -            -            -
    Accounts payable ...................................        14       (4,314)     (4,300)           -       (4,300)
    Accrued taxes ......................................      (361)      11,497      11,136            -       11,136
    Estimated rate refunds .............................         -     (152,657)   (152,657)           -     (152,657)
    Estimated supplier obligations .....................         -      (49,696)    (49,696)           -      (49,696)
    Other working capital ..............................         -      (56,210)    (56,210)      34,754      (21,456)
                                                        ----------- ------------ ----------- ------------ ------------
Net Cash From Operations ...............................    21,334      149,987     171,321            -      171,321 
                                                        =========== ============ =========== ============ ============
</TABLE>
<PAGE>   118
PAGE 115


F-6B (1 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                       Consoli-
                                                        F-6B       F-6B                  dating          TVC
                                                       Page 2     Page 3   Combined     Entries  Consolidated
                                                     ---------- ---------- ---------- ---------- ------------

<S>                                                     <C>         <C>        <C>       <C>           <C>
Net Cash From Operations (See F-6B
     page 4 for detail)..............................   (1,255)     3,213      1,958     (2,225)        (267)
                                                     ---------- ---------- ---------- ---------- ------------
Investment Activities
  Capital expenditures (a) ..........................        -          -          -          -            -
  Other investments - net ...........................        -        868        868          -          868 
                                                     ---------- ---------- ---------- ---------- ------------
Net Investment Activities ...........................        -        868        868          -          868 
                                                     ---------- ---------- ---------- ---------- ------------
Financing Activities
  Dividends paid ....................................        -          -          -          -            -
  Issuance (retirement) of revolving credit agreement        -          -          -          -            -
  Retirement of long-term debt ......................        -          -          -          -            -
  Issuance of common stock -
    Issued by Registrant ............................        -          -          -          -            -
    Issued by Subsidiary to Registrant ..............        -          -          -          -            -
  Issuance of long-term debt -
    Issued by Registrant ............................        -          -          -          -            -
    Issued by Subsidiary to Registrant ..............        -          -          -          -            -
  Net short-term intrasystem financing ..............        -          -          -          -            -
  Increase (decrease) in short-term debt and other
   financing activities .............................        -          -          -          -            -
  Debtor-In-Possession financing ....................        -          -          -          -            - 
                                                     ---------- ---------- ---------- ---------- ------------
Net Financing Activities ............................        -          -          -          -            - 
                                                     ---------- ---------- ---------- ---------- ------------

Increase in cash and temporary cash investments .....   (1,255)     4,081      2,826     (2,225)         601
Cash and temporary cash investments at
 beginning of year ..................................    3,554      3,006      6,560       (382)       6,178 
                                                     ---------- ---------- ---------- ---------- ------------
Cash and Temporary Cash Investments at
 end of year  (b) ...................................    2,299      7,087      9,386     (2,607)       6,779 
                                                     ========== ========== ========== ========== ============
</TABLE>

(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.
(b)  The Corporation considers all highly liquid debt instruments to be cash
     equivalents.  Balance includes intercompany money pool balances, which are
     reported as intercompany accounts receivable on the balance sheet.

<PAGE>   119
PAGE 116


F-6B (2 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                                 
                                                        BGC        BLC        GGC        GLC     
                                                     ---------- ---------- ---------- ---------- 
                                                                                                 
<S>                                                     <C>        <C>           <C>     <C>     
Net Cash From Operations (See F-6B                                                               
      page 5 for detail).............................       57        317        333       (425) 
                                                     ---------- ---------- ---------- ---------- 
Investment Activities                                                                            
  Capital expenditures (a) ..........................        -          -          -          -  
  Other investments - net ...........................        -          -          -          -  
                                                     ---------- ---------- ---------- ---------- 
Net Investment Activities ...........................        -          -          -          -  
                                                                                                 
Financing Activities                                                                             
  Dividends paid ....................................        -          -          -          -  
  Issuance (retirement) of revolving credit agreement        -          -          -          -  
  Retirement of long-term debt ......................        -          -          -          -  
  Issuance of common stock -                                                                     
    Issued by Registrant ............................        -          -          -          -  
    Issued by Subsidiary to Registrant ..............        -          -          -          -  
  Issuance of long-term debt -                                                                   
    Issued by Registrant ............................        -          -          -          -  
    Issued by Subsidiary to Registrant ..............        -          -          -          -  
  Net short-term intrasystem financing ..............        -          -          -          -  
  Increase (decrease) in short-term debt and other                                               
   financing activities .............................        -          -          -          -  
  Debtor-In-Possession financing ....................        -          -          -          -  
                                                     ---------- ---------- ---------- ---------- 
Net Financing Activities ............................        -          -          -          -  
                                                     ---------- ---------- ---------- ---------- 
                                                                                                 
Increase in cash and temporary cash investments .....       57        317        333       (425) 
Cash and temporary cash investments at                                                           
 beginning of year ..................................   (1,863)    (4,347)       (27)    (1,310) 
                                                     ---------- ---------- ---------- ---------- 
Cash and Temporary Cash Investments at                                                           
 end of year  (b) ...................................   (1,806)    (4,030)       306     (1,735) 
                                                     ========== ========== ========== ========== 
</TABLE>
<TABLE>
<CAPTION>
                                                                                         F-6B Page 2
                                                          PGC         PLC        TVC       Total   
                                                      ------------ ---------- ---------- ----------
                                                     
<S>                                                           <C>      <C>       <C>        <C>
Net Cash From Operations (See F-6B                   
      page 5 for detail).............................         622      1,537     (3,696)    (1,255)
                                                      ------------ ---------- ---------- ----------
Investment Activities                                
  Capital expenditures (a) ..........................           -          -          -          -
  Other investments - net ...........................           -          -          -          - 
                                                      ------------ ---------- ---------- ----------
Net Investment Activities ...........................           -          -          -          - 
                                                     
Financing Activities                                 
  Dividends paid ....................................           -          -          -          -
  Issuance (retirement) of revolving credit agreement           -          -          -          -
  Retirement of long-term debt ......................           -          -          -          -
  Issuance of common stock -                         
    Issued by Registrant ............................           -          -          -          -
    Issued by Subsidiary to Registrant ..............           -          -          -          -
  Issuance of long-term debt -                       
    Issued by Registrant ............................           -          -          -          -
    Issued by Subsidiary to Registrant ..............           -          -          -          -
  Net short-term intrasystem financing ..............           -          -          -          -
  Increase (decrease) in short-term debt and other   
   financing activities .............................           -          -          -          -
  Debtor-In-Possession financing ....................           -          -          -          - 
                                                      ------------ ---------- ---------- ----------
Net Financing Activities ............................           -          -          -          - 
                                                     
                                                     
Increase in cash and temporary cash investments .....         622      1,537     (3,696)    (1,255)
Cash and temporary cash investments at               
 beginning of year ..................................          (6)         9     11,098      3,554 
                                                      ------------ ---------- ---------- ----------
Cash and Temporary Cash Investments at               
 end of year  (b) ...................................         616      1,546      7,402      2,299 
                                                      ============ ========== ========== ==========
                                                     
</TABLE>
(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.
(b)  The Corporation considers all highly liquid debt instruments to be cash
     equivalents.  Balance includes intercompany money pool balances, which are
     reported as intercompany accounts receivable on the balance sheet.


<PAGE>   120
PAGE 117


F-6B (3 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                                                         F-6B Page 3
                                                        VGC        VLC         RL         FC         TVC9       TVC10      Total   
                                                     ---------- ---------- ---------- ---------- ------------ ---------- ----------

<S>                                                         <C>       <C>      <C>          <C>            <C>        <C>    <C>
Net Cash From Operations (See F-6B
      page 6 for detail).............................        6         39      3,240        (72)           -          -      3,213 
                                                     ---------- ---------- ---------- ---------- ------------ ---------- ----------
Investment Activities
  Capital expenditures (a) ..........................        -          -          -          -            -          -          -
  Other investments - net ...........................        -          -        868          -            -          -        868 
                                                     ---------- ---------- ---------- ---------- ------------ ---------- ----------
Net Investment Activities ...........................        -          -        868          -            -          -        868 
                                                     ---------- ---------- ---------- ---------- ------------ ---------- ----------
Financing Activities
  Dividends paid ....................................        -          -          -          -            -          -          -
  Issuance (retirement) of revolving credit agreement        -          -          -          -            -          -          -
  Retirement of long-term debt ......................        -          -          -          -            -          -          -
  Issuance of common stock -
    Issued by Registrant ............................        -          -          -          -            -          -          -
    Issued by Subsidiary to Registrant ..............        -          -          -          -            -          -          -
  Issuance of long-term debt -
    Issued by Registrant ............................        -          -          -          -            -          -          -
    Issued by Subsidiary to Registrant ..............        -          -          -          -            -          -          -
  Net short-term intrasystem financing ..............        -          -          -          -            -          -          -
  Increase (decrease) in short-term debt and other
   financing activities .............................        -          -          -          -            -          -          -
  Debtor-In-Possession financing ....................        -          -          -          -            -          -          - 
                                                     ---------- ---------- ---------- ---------- ------------ ---------- ----------
Net Financing Activities ............................        -          -          -          -            -          -          - 
                                                     ---------- ---------- ---------- ---------- ------------ ---------- ----------

Increase in cash and temporary cash investments .....        6         39      4,108        (72)           -          -      4,081
Cash and temporary cash investments at
 beginning of year ..................................       82        764      2,123         37            -          -      3,006 
                                                     ---------- ---------- ---------- ---------- ------------ ---------- ----------
Cash and Temporary Cash Investments at
 end of year  (b) ...................................       88        803      6,231        (35)           -          -      7,087 
                                                     ========== ========== ========== ========== ============ ========== ==========
</TABLE>

(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.
(b)  The Corporation considers all highly liquid debt instruments to be cash
     equivalents.  Balance includes intercompany money pool balances, which are
     reported as intercompany accounts receivable on the balance sheet.


<PAGE>   121
PAGE 118




F-6B (4 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                       Consoli-
                                                        F-6B       F-6B                  dating          TVC
                                                       Page 5     Page 6   Combined     Entries  Consolidated
                                                     ---------- ---------- ---------- ---------- ------------

<S>                                                     <C>         <C>       <C>        <C>          <C>
Net Income Reconciliation
  Net income ........................................    4,198        520      4,718     (2,225)       2,493
  Items not requiring (providing) cash:
    Equity in undistributed earnings of subsidiaries         -          -          -          -            -
    Depreciation and depletion ......................        -          -          -          -            -
    Deferred income taxes ...........................    1,760      1,253      3,013          -        3,013
    Other - net .....................................   (5,969)       (13)    (5,982)         -       (5,982)
  Changes in Components of working capital:
    Accounts receivable .............................   (1,706)     1,683        (23)         -          (23)
    Gas inventory ...................................        -          -          -          -            -
    Accounts payable ................................      130        (52)        78          -           78
    Accrued taxes ...................................      175       (242)       (67)         -          (67)
    Estimated rate refunds ..........................        -          -          -          -            -
    Estimated supplier obligations ..................        -          -          -          -            -
    Other working capital ...........................      214          7        221          -          221 
                                                     ---------- ---------- ---------- ---------- ------------
Net Cash From Operations ............................   (1,198)     3,156      1,958     (2,225)        (267)
                                                     ========== ========== ========== ========== ============
</TABLE>
<PAGE>   122
PAGE 119

F-6B (5 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                                 
                                                        BGC        BLC        GGC        GLC     
                                                     ---------- ---------- ---------- ---------- 
                                                                                                 
<S>                                                        <C>        <C>        <C>       <C>   
Net Income Reconciliation                                                                        
  Net income ........................................        2         (7)        (3)      (123) 
  Items not requiring (providing) cash:                                                          
    Equity in undistributed earnings of subsidiaries         -          -          -          -  
    Depreciation and depletion ......................        -          -          -          -  
    Deferred income taxes ...........................       54        308        332       (203) 
    Other - net .....................................        1          5          -         (1) 
  Changes in Components of working capital:                                                      
    Accounts receivable .............................       27        110          3          3  
    Gas inventory ...................................        -                     -          -  
    Accounts payable ................................       (8)       (19)         3        162  
    Accrued taxes ...................................      (21)       (86)        (1)      (121) 
    Estimated rate refunds ..........................        -          -          -          -  
    Estimated supplier obligations ..................        -          -          -          -  
    Other working capital ...........................       (6)       (15)         2         74  
                                                     ---------- ---------- ---------- ---------- 
Net Cash From Operations ............................       49        296        336       (209) 
                                                     ========== ========== ========== ========== 
</TABLE>
<TABLE>
<CAPTION>
                                                                                         F-6B Page 5
                                                          PGC         PLC        TVC       Total   
                                                      ------------ ---------- ---------- ----------
                                                     
<S>                                                          <C>       <C>       <C>        <C>
Net Income Reconciliation                            
  Net income ........................................         526      1,310      2,493      4,198
  Items not requiring (providing) cash:              
    Equity in undistributed earnings of subsidiaries            -          -          -          -
    Depreciation and depletion ......................           -          -          -          -
    Deferred income taxes ...........................         276        614        379      1,760
    Other - net .....................................           -          -     (5,974)    (5,969)
  Changes in Components of working capital:          
    Accounts receivable .............................           2          2     (1,853)    (1,706)
    Gas inventory ...................................           -          -          -          -
    Accounts payable ................................          (1)        (2)        (5)       130
    Accrued taxes ...................................        (183)      (390)       977        175
    Estimated rate refunds ..........................           -          -          -          -
    Estimated supplier obligations ..................           -          -          -          -
    Other working capital ...........................           -          3        156        214 
                                                      ------------ ---------- ---------- ----------
Net Cash From Operations ............................         620      1,537     (3,827)    (1,198)
                                                      ============ ========== ========== ==========
</TABLE>
<PAGE>   123
PAGE 120
F-6B (6 of 6)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                 Tristar Ventures Corporation and Subsidiaries
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                                                         F-6B Page 6
                                                        VGC        VLC         RL         FC         TVC9       TVC10      Total   
                                                     ---------- ---------- ---------- ---------- ------------ ---------- ----------

<S>                                                        <C>       <C>       <C>          <C>            <C>        <C>    <C>
Net Income Reconciliation
  Net income ........................................       (6)       (15)       542         (1)           -          -        520
  Items not requiring (providing) cash:
    Equity in undistributed earnings of subsidiaries         -          -          -          -            -          -          -
    Depreciation and depletion ......................        -          -          -          -            -          -          -
    Deferred income taxes ...........................       17        159      1,075          2            -          -      1,253
    Other - net .....................................        -          -        (16)         3            -          -        (13)
  Changes in Components of working capital:
    Accounts receivable .............................        9         35      1,639          -            -          -      1,683
    Gas inventory ...................................        -          -          -          -            -          -          -
    Accounts payable ................................       (1)        (2)       (40)        (9)           -          -        (52)
    Accrued taxes ...................................      (14)      (142)       (18)       (68)           -          -       (242)
    Estimated rate refunds ..........................        -          -          -          -            -          -          -
    Estimated supplier obligations ..................        -          -          -          -            -          -          -
    Other working capital ...........................        -          -         16         (9)           -          -          7 
                                                     ---------- ---------- ---------- ---------- ------------ ---------- ----------
Net Cash From Operations ............................        5         35      3,198        (82)           -          -      3,156 
                                                     ========== ========== ========== ========== ============ ========== ==========
</TABLE>
<PAGE>   124
PAGE 121



F-6C (1 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES
                   Tristar Captial Corporation and Subsidiary
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)

<TABLE>
<CAPTION>
                                                                                               Consoli-
                                                                                                 dating      Consoli-
                                                           TGT         TCC       Combined       Entries         dated 
                                                       ------------ ----------  ----------  ------------  ------------

<S>                                                           <C>        <C>       <C>             <C>           <C>
Net Cash From Operations (See F-6C Page 2 for detail)..          -          4           4             -             4 
                                                       ------------ ----------  ----------  ------------  ------------

Investment Activities
  Capital expenditures (a) ............................          -          -           -             -             -
  Other investments - net .............................       (500)      (500)     (1,000)          500          (500)
                                                       ------------ ----------  ----------  ------------  ------------
Net Investment Activities .............................       (500)      (500)     (1,000)          500          (500)
                                                       ------------ ----------  ----------  ------------  ------------

Financing Activities
  Dividends paid ......................................          -          -           -             -             -
  Issuance (retirement) of revolving credit agreement .          -          -           -             -             -
  Capital Contributions ...............................        500        500       1,000          (500)          500
  Retirement of long-term debt ........................          -          -           -             -             -
  Issuance of common stock -
    Issued by Registrant ..............................          -          -           -             -             -
    Issued by Subsidiary to Registrant ................          -          -           -             -             -
  Issuance of long-term debt -
    Issued by Registrant ..............................          -          -           -             -             -
    Issued by Subsidiary to Registrant ................          -          -           -             -             -
  Net short-term intrasystem financing ................          -          -           -             -             -
  Increase (decrease) in short-term debt and other
   financing activities ...............................          -          -           -             -             -
  Debtor-In-Possession financing ......................          -          -           -             -             - 
                                                       ------------ ----------  ----------  ------------  ------------
Net Financing Activities ..............................        500        500       1,000          (500)          500 
                                                       ------------ ----------  ----------  ------------  ------------

Increase in cash and temporary cash investments .......          -          4           4             -             4
Cash and temporary cash investments at
 beginning of year ....................................          -         38          38             -            38 
                                                       ------------ ----------  ----------  ------------  ------------
Cash and Temporary Cash Investments at
 End of Year  (b) .....................................          -         42          42             -            42 
                                                       ============ ==========  ==========  ============  ============
</TABLE>
(a)  Includes amounts transferred from cash paid to employees and for other
     employee benefits and other operating cash payments.
(b)  The Corporation considers all highly liquid debt instruments to be cash
     equivalents.  Balance includes intercompany money pool balances, which are
     reported as intercompany accounts receivable on the balance sheet.



<PAGE>   125
PAGE 122


F-6C (2 of 2)    THE COLUMBIA GAS SYSTEM, INC. AND SUBSIDIARIES

                   Tristar Captial Corporation and Subsidiary
                     Consolidating Statement of Cash Flows
                          Year Ended December 31, 1994
           (Not Covered by Report of Independent Public Accountants)
                                 ($ Thousands)


<TABLE>
<CAPTION>
                                                                                               Consoli-
                                                                                                 dating      Consoli-
                                                           TGT         TCC       Combined       Entries         dated 
                                                       ------------ ----------  ----------  ------------  ------------

<S>                                                            <C>         <C>        <C>            <C>          <C>
Net Income Reconciliation
  Net income ..........................................         (8)        (2)        (10)            -           (10)
  Items not requiring (providing) cash:
    Equity in undistributed earnings of subsidiaries ..          -          8           8            (8)            -
    Depreciation and depletion ........................          -          -           -             -             -
    Deferred income taxes .............................        (41)         -         (41)            -           (41)
    Change in accounting for postemployment benefits ..          -          -           -             -             -
    Other - net .......................................         (7)         2          (5)            8             3
  Changes in Components of working working capital:
    Accounts receivable ...............................          -         (4)         (4)            -            (4)
    Gas inventory .....................................          -          -           -             -             -
    Accounts payable ..................................          1          -           1             -             1
    Accrued taxes .....................................         55          -          55             -            55
    Estimated rate refunds ............................          -          -           -             -             -
    Estimated supplier obligations ....................          -          -           -             -             -
    Other working capital .............................          -          -           -             -             - 
                                                       ------------ ----------  ----------  ------------  ------------
Net Cash From Operations ..............................          -          4           4             -             4 
                                                       ============ ==========  ==========  ============  ============
</TABLE>
<PAGE>   126
Page 124





                                   SIGNATURE



          The registrant has duly caused this annual report to be signed on its

behalf by the undersigned thereunto duly authorized pursuant to the

requirements of the Public Utility Holding Company Act of 1935, such company

being a registered holding company.



                                          THE COLUMBIA GAS SYSTEM, INC.



                                          By:     /s/ R. E. Lowe
                                             ------------------------------
                                                     R. E. Lowe
                                             Vice President and Controller



Date:  April 27, 1995
<PAGE>   127

EXHIBIT A

          The financial statements listed below included in The Columbia Gas
          System, Inc.'s 1994 Form 10-K filed with the Commission on March 6,
          1995 (File No. 1-1098) are incorporated herein by reference.  The
          report of Arthur Andersen & Co., independent public accountants,
          dated February 9, 1995 regarding such financial statements is
          included on Exhibit 1-F filed herewith.  The Corporation's 1994
          Annual Report to Shareholders is filed under cover of Form SE.

          Financial Statements:

<TABLE>
<CAPTION>
                                                                           Annual
                                                                           Report
                                                                            Page
                                                                             No. 
                                                                           ------
          <S>                                                              <C>

          Statement of Consolidated Income for the year ended
            December 31, 1994 ...................................            57
          Consolidated Balance Sheet as of December 31, 1994 ....          58-59
          Consolidated Statement of Cash Flows
            for the year ended December 31, 1994 ................            60
          Statement of Consolidated Common Stock Equity for the
            year ended December 31, 1994 ........................            61
          Notes to Consolidated Financial Statements ............          62-85
</TABLE>
<PAGE>   128
Page 1

EXHIBIT B

          Exhibit B.  Index to corporate organization and by-laws exhibits
filed pursuant to the Public Utility Holding Company Act of 1935.

<TABLE>
<CAPTION>
                                                                                  Exhibit B Notes
                                                                         -----------------------------------             
                                                                          Articles of           By-Laws or
                                                                         Incorporation          Regulations
                                                                         --------------         ------------
<S>                                                                        <C>      <C>           <C>    <C>

The Columbia Gas System, Inc. ....................                                   (1)                  (2)
Atlantic Energy, Inc. ............................                                   (3)                  (4)
Columbia Atlantic Trading Corporation ............                                   (5)                  (6)
Columbia Coal Gasification Corporation ...........                                   (7)                  (8)
Columbia Energy Services Corporation .............                                   (9)                 (10)
Columbia Gas Development Corporation .............                                  (11)                 (12)
Columbia Gas of Kentucky, Inc. ...................                                  (13)                 (14)
Columbia Gas of Maryland, Inc. ...................                         1-A      (15)                 (16)
Columbia Gas of Ohio, Inc. .......................                                  (17)                 (18)
Columbia Gas of Pennsylvania, Inc. ...............                                  (19)                 (20)
Columbia Gas System Service Corporation ..........                                  (21)                 (22)
Columbia Gas Transmission Corporation ............                                  (23)                 (24)
  Columbia Transmission Investment Corporation ...                                  (25)                 (26)
Columbia Gulf Transmission Company ...............                         2-A      (27)                 (28)
Columbia LNG Corporation .........................                         3-A      (29)          3-B    (30)
  CLNG Corporation ...............................                         4-A      (31)          4-B    (32)
Columbia Natural Resources, Inc. .................                                  (33)                 (34)
Columbia Propane Corporation .....................                                  (35)                 (36)
Commonwealth Gas Services, Inc. ..................                                  (37)                 (38)
Commonwealth Propane, Inc. .......................                                  (39)                 (40)
Inland Gas Company, Inc., The ....................                                  (41)                 (42)
TriStar Capital Corporation ......................                                  (43)                 (44)
  TriStar Gas Technologies, Inc. .................                                  (45)                 (46)
TriStar Trading Inc. .............................                                  (47)                 (48)
TriStar Ventures Corporation .....................                                  (49)                 (50)
  TriStar Pedrick General Corporation ............                                  (51)                 (52)
  TriStar Pedrick Limited Corporation ............                                  (53)                 (54)
  TriStar Fuel Cells Corporation .................                                  (55)                 (56)
  TriStar Binghamton General Corporation .........                                  (57)                 (58)
  TriStar Binghamton Limited Corporation .........                                  (59)                 (60)
  TriStar Georgetown General Corporation .........                                  (61)                 (62)
  TriStar Georgetown Limited Corporation .........                                  (63)                 (64)
  TriStar Vineland General Corporation ...........                                  (65)                 (66)
  TriStar Vineland Limited Corporation ...........                                  (67)                 (68)
  TriStar Rumford Limited Corporation ............                                  (69)                 (70)
  TVC Nine Corporation ...........................                                  (71)                 (72)
  TVC Ten Corporation ............................                                  (73)                 (74)
</TABLE>




NOTES:
           (1)    Restated Certificate of Incorporation as adopted by action of
                  the Board of Directors on October 19, 1988, filed as Exhibit
                  1-A to Form U5S (1988); corrected copy as of July 15, 1991,
                  filed as Exhibit 1-A to Form U5S (1991).

           (2)    By-Laws as of May 28, 1986, filed as Exhibit 1-B to Form U5S
                  (1986); amendments dated May 13, 1987 and November 18, 1987,
                  filed as Exhibit B, pages 13-15, to Form U5S (1987).
<PAGE>   129
Page 2


EXHIBIT B (Continued)

NOTES:  (Continued)

           (3)    Certificate of Incorporation of Atlantic Energy, Inc. as
                  amended through April 28, 1972, filed as Exhibit 1-A to Form
                  U5S (1981).

           (4)    By-Laws of Atlantic Energy, Inc. as amended through January
                  20, 1982, filed as Exhibit 1-B to Form U5S (1981).

           (5)    CAT Restated Certificate of Incorporation as filed on
                  February 27, 1989, filed as Exhibit 2-A to Form U5S (1988).

           (6)    CAT By-Laws as amended effective February 27, 1989, filed as
                  Exhibit 1-B to Form U5S (1988).

           (7)    Certificate of Incorporation, as amended through July 2,
                  1991, filed as Exhibit 2-A to Form U5S (1991).

           (8)    By-Laws, as amended to November 6, 1970, filed as Exhibit 2-B
                  to Form U5S (1970).

           (9)    Certificate of Incorporation of Columbia Energy Services
                  Corporation (formerly The Inland Gas Company, Inc.) dated
                  June 25, 1993 filed under cover of Form SE as Exhibit 1-B to
                  Form U5S (1993).

          (10)    By-Laws of Columbia Energy Services Corporation dated May 28,
                  1993 filed herewith as Exhibit 2-B to Form U5S (1993).

          (11)    Certificate of Incorporation as amended, filed as Exhibit 2-A
                  to Form U5S (1970).  Certificate of Merger of The Preston Oil
                  Company into Columbia Gas Development Corporation dated
                  January 13, 1970, filed as Exhibit 3-A to Form U5S (1970);
                  amendment dated May 18, 1972, filed as Exhibit 1-A to Form
                  U5S (1972); amendment dated June 26, 1972, filed as Exhibit
                  2-A to Form U5S (1972); amendment dated October 11, 1972,
                  filed as Exhibit 3-A to Form U5S (1972); amendment dated
                  January 16, 1973, filed as Exhibit 1-A to Form U5S (1973);
                  amendment dated February 20, 1974, filed as Exhibit 4-A to
                  Form U5S (1974); amendment dated May 20, 1975, filed as
                  Exhibit 1-A to Form U5S (1975).  Certificate of Merger of
                  Commonwealth Energy Company into Columbia Gas Development
                  Corporation dated November 19, 1981, filed as Exhibit 2-A to
                  Form U5S (1981); amendment dated October 24, 1983, filed as
                  Exhibit 2-A to Form U5S (1983).

          (12)    By-Laws, as amended to January 13, 1970, filed as Exhibit 3-B
                  to Form U5S (1970); amendment dated August 14, 1973, filed as
                  Exhibit 1-B to Form U5S (1973); amendment dated September 13,
                  1983, filed as Exhibit 1-B to Form U5S (1983); amendment
                  dated May 16, 1986, filed as Exhibit 2-B to Form U5S (1986);
                  amendment dated December 1, 1988, filed as Exhibit 2-B to
                  Form U5S (1988).

          (13)    Articles of Incorporation, as amended to January 1, 1958,
                  filed as Exhibit 2-A to Form U5S (1957); amendment dated
                  December 21, 1981, filed as Exhibit 3-A to Form U5S (1981);
                  amendment dated November 15, 1988, filed as Exhibit 3-A to
                  Form U5S (1988).
<PAGE>   130
Page 3


EXHIBIT B (Continued)

NOTES:  (Continued)

          (14)    By-Laws, as amended to September 1, 1968, filed as Exhibit
                  4-B to Form U5S (1968); amendment dated June 16, 1970, filed
                  as Exhibit 4-B to Form U5S (1970); amendment dated September
                  24, 1975, filed as Exhibit 1-B to Form U5S (1975); amendment
                  dated May 4, 1977, filed as Exhibit 3-B to Form U5S (1977);
                  amendment dated May 1, 1985, filed as Exhibit 2-B to Form U5S
                  (1985); amendment dated December 8, 1988, filed as Exhibit
                  3-B to Form U5S (1988); amendment dated June 15, 1989, filed
                  as Exhibit 1-B to Form U5S (1989).

          (15)    Certificate of Incorporation as adopted July 1, 1958, filed
                  as Exhibit 1-A to Form U5S (1961); amendment dated January
                  17, 1980, filed as Exhibit 1-A to Form U5S (1979); amendment
                  dated February 15, 1995 filed as Exhibit 1-A to Form U5S
                  (1994).

          (16)    By-Laws, as amended to May 2, 1972, filed as Exhibit 4-B to
                  Form U5S (1972); amendment dated May 1, 1985, filed as
                  Exhibit 3-B to Form U5S (1985); amendment dated December 8,
                  1988, filed as Exhibit 4-B to Form U5S (1988); amendment
                  dated June 15, 1989, filed as Exhibit 2-B to Form U5S (1989).

          (17)    Articles of Incorporation as adopted October 6, 1961, filed
                  as Exhibit 1-A to Form U5S (1964); amendment dated December
                  27, 1963, filed as Exhibit 2-A to Form U5S (1964); amendment
                  dated February 21, 1964, filed as Exhibit 3-A to Form U5S
                  (1964); Certificate of Merger of Columbia Gas of Ohio, Inc.
                  and The Ohio Valley Gas Company effective December 31, 1974,
                  filed as Exhibit 5-A to Form U5S (1974); amendment dated
                  January 8, 1982, filed as Exhibit 2-A to Form U5S (1982).

          (18)    Regulations as adopted October 16, 1961, filed as Exhibit 2-B
                  to Form U5S (1964); amendment dated August 19, 1968, filed as
                  Exhibit 5-B to Form U5S (1968); amendment dated May 1, 1985,
                  filed as Exhibit 5-B to Form U5S (1985); amendment dated
                  December 9, 1985, filed as Exhibit 6-B to Form U5S (1985);
                  amendment dated December 8, 1988, filed as Exhibit 6-B to
                  Form U5S (1988); amendment dated June 15, 1989, filed as
                  Exhibit 4-B to Form U5S (1989).

          (19)    Articles of Incorporation as adopted during the year 1960,
                  filed as Exhibit 1-A to Form U5S (1962); amendment dated
                  December 21, 1981, filed as Exhibit 4-A to Form U5S (1981).

          (20)    By-Laws, as amended to May 2, 1972, filed as Exhibit 6-B to
                  Form U5S (1972); amendment dated May 1, 1985, filed as
                  Exhibit 7-B to Form U5S (1985); amendment dated December 8,
                  1988, filed as Exhibit 7-B to Form U5S (1988); amendment
                  dated June 15, 1989, filed as Exhibit 5-B to Form U5S (1989).

          (21)    Certificate of Incorporation, as amended through May 17,
                  1991, filed as Exhibit 3-A to Form U5S (1991).

          (22)    By-Laws, as amended February 10, 1988, filed as Exhibit 8-B 
                  to Form U5S (1988).
<PAGE>   131
Page 4


EXHIBIT B (Continued)

NOTES:  (Continued)

          (23)    Restated Certificate of Incorporation of Columbia Gas
                  Transmission Corporation dated March 3, 1982, filed as
                  Exhibit 3-A to Form U5S (1982); amendment dated October 22,
                  1984, filed as Exhibit 3-A to Form U5S (1984); Certificate of
                  Merger of Commonwealth Gas Pipeline Corp. into Columbia Gas
                  Transmission Corp. dated October 26, 1990, filed as Exhibit
                  1-A to Form U5S (1990).

          (24)    By-Laws of Columbia Gas Transmission Corporation as amended
                  through May 9, 1991, filed as Exhibit 1-B to Form U5S (1991).

          (25)    Certificate of Incorporation as adopted March 18, 1992, filed
                  as Exhibit 4-A to Form U5S (1991).

          (26)    By-Laws as of March 18, 1992, filed as Exhibit 4-B to Form
                  U5S (1991).

          (27)    Certificate of Incorporation as adopted May 26, 1958, filed
                  as Exhibit 3-A to Form U5S (1958); amendment dated November
                  10, 1981, filed as Exhibit 6-A to Form U5S (1981); amendment
                  dated December 23, 1994 filed herewith as Exhibit 2-A to
                  Form U5S (1994).

          (28)    By-Laws of Columbia Gulf Transmission Company as amended
                  through May 9, 1991, filed as Exhibit 2-B to Form U5S (1991).

          (29)    Restated Certificate of Incorporation of Columbia LNG
                  Corporation as amended to December 18, 1989, filed as Exhibit
                  18-A to Form U5S (1989); amendments dated January 31, 1992,
                  November 2, 1992, June 13, 1994 and April 13, 1995 filed
                  herewith as Exhibits 3- A-1, 3-A-2, 3-A-3 and 3-A-4,
                  respectively to Form U5S (1994).

          (30)    By-Laws of Columbia LNG Corporation as amended through
                  October 10, 1990, filed as Exhibit 1-B to Form U5S (1990);
                  amendment dated July 27, 1992, filed as Exhibit 3-B to Form
                  U5S (1992); amendment dated December 21, 1994 filed herewith
                  as Exhibit 1-B to Form U5S (1994).

          (31)    Certificate of Incorporation of CLNG Corporation as adopted
                  January 21, 1994, filed herewith as Exhibit 4-A to Form U5S
                  (1994).


          (32)    By-Laws of CLNG Corporation as amended through December 21,
                  1994 filed herewith as Exhibit 4-B to Form U5S (1994).


          (33)    Certificate of Incorporation of Columbia Natural Resources,
                  Inc. adopted on November 21, 1984, filed as Exhibit 4-A to
                  Form U5S (1984).

          (34)    By-Laws as of November 26, 1984, filed as Exhibit 2-B to Form
                  U5S (1984).

          (35)    Certificate of Incorporation as adopted August 19, 1957,
                  filed as Exhibit 3-A to Form U5S (1959); amendment dated
                  December 18, 1989, filed as Exhibit 1-A to Form U5S (1989).
<PAGE>   132
Page 5

EXHIBIT B (Continued)

NOTES:  (Continued)


          (36)    By-Laws, as amended to December 4, 1957, filed as Exhibit 4-B
                  to Form U5S (1959); amendment dated May 31, 1966, filed as
                  Exhibit 2-B to Form U5S (1966); amendment dated August 3,
                  1967, filed as Exhibit 4-B to Form U5S (1967); amendment
                  dated October 3, 1968, filed as Exhibit 6-B to Form U5S
                  (1968); amendment dated February 4, 1971, filed as Exhibit
                  4-B to Form U5S (1971); amendment dated March 11, 1981, filed
                  as Exhibit 2-B to Form U5S (1981); amendment dated June 14,
                  1989, filed as Exhibit 8-B to Form U5S (1989).

          (37)    Certificate of Incorporation of Commonwealth Gas Services,
                  Inc. as amended through December 19, 1958, and including the
                  Certificate of Merger dated December 18, 1979, filed as
                  Exhibit 8-A to Form U5S (1981); amendment dated December 30,
                  1987, filed as Exhibit B, page 17, to Form U5S (1987).

          (38)    By-Laws of Commonwealth Gas Services, Inc. as amended through
                  March 5, 1985, filed as Exhibit 9-B to Form U5S (1985);
                  amendment dated April 21, 1986, filed as Exhibit 6-B to Form
                  U5S (1986); amendment dated April 20, 1987, filed as Exhibit
                  B, page 18, to Form U5S (1987); amendment dated January 1,
                  1989, filed as Exhibit 9-B to Form U5S (1988); amendment
                  dated June 15, 1989, filed as Exhibit 9-B to Form U5S (1989);
                  amendment dated May 6, 1991, filed as Exhibit 3-B to Form U5S
                  (1991); amendment dated December 7, 1992, filed as Exhibit
                  2-B to Form U5S (1992).

          (39)    Certificate of Incorporation of Commonwealth Propane, Inc. as
                  amended through October 3, 1981, and including the
                  Certificate of Merger dated December 31, 1980, filed as
                  Exhibit 9-A to Form U5S (1981); amendments dated July 1,
                  1988, filed as Exhibits 5-A and 6-A to Form U5S (1988);
                  amendment dated January 6, 1989, filed as Exhibit 7-A to Form
                  U5S (1988).

          (40)    By-Laws of Commonwealth Propane, Inc. as amended through July
                  16, 1990, filed as Exhibit 2-B to Form U5S (1990).

          (41)    Articles of Incorporation as adopted June 3, 1960, filed as
                  Exhibit 3-A to Form U5S (1965).

          (42)    By-Laws of Inland Gas Company, Inc. as amended through May 8,
                  1990, filed as Exhibit 3-B to Form U5S (1990).

          (43)    Certificate of Incorporation of TriStar Capital Corporation
                  dated August 2, 1990, filed as Exhibit 2-A to Form U5S
                  (1990).

          (44)    By-Laws of TriStar Capital Corporation dated August 2, 1990,
                  filed as Exhibit 4-B to Form U5S (1990).

          (45)    Certificate of Incorporation of TriStar Gas Technologies,
                  Inc. dated August 2, 1990, filed as Exhibit 3-A to Form U5S
                  (1990).

          (46)    By-Laws of TriStar Gas Technologies, Inc. dated August 2,
                  1990, filed as Exhibit 5-B to Form U5S (1990).

          (47)    Certificate of Incorporation of TriStar Trading Inc. dated
                  April 27, 1990, filed as Exhibit 4-A to Form U5S (1990).
<PAGE>   133
Page 6

EXHIBIT B (Continued)

NOTES:  (Continued)

          (48)    By-Laws of TriStar Trading Inc. dated April 27, 1990, 
                  filed as Exhibit 6-B to Form U5S (1990).

          (49)    Restated Certificate of Incorporation of TriStar Ventures
                  Corporation as of July 22, 1986, filed as Exhibit 2-A to Form
                  U5S (1986).

          (50)    By-Laws as of March 22, 1984, filed as Exhibit 1-B to Form
                  U5S (1984); amended to change the name from Columbia Gas
                  Brokerage Corporation to TriStar Ventures Corporation by the
                  Consent to Action in Lieu of a Special Meeting of the Board
                  of Directors dated July 11, 1986, filed as Exhibit 10-B to
                  Form U5S (1986).

          (51)    Certificate of Incorporation of TriStar CPA Corporation dated
                  April 29, 1988, filed as Exhibit 2-A to Form U5S (1989);
                  amendment changing name to TriStar Pedrick General
                  Corporation, dated August 2, 1989, filed as Exhibit 3-A to
                  Form U5S (1989).

          (52)    By-Laws of TriStar CPA Corporation (name later changed to
                  TriStar Pedrick General Corporation) dated April 29, 1988,
                  filed as Exhibit 14-B to Form U5S (1989).

          (53)    Certificate of Incorporation of TriStar Rumford Corporation
                  dated April 29, 1988, filed as Exhibit 4-A to Form U5S
                  (1989); amendment changing name to TriStar Pedrick Limited
                  Corporation, dated August 2, 1989, filed as Exhibit 5-A to
                  Form U5S (1989).

          (54)    By-Laws of TriStar Rumford Corporation (name later changed to
                  TriStar Pedrick Limited Corporation) dated April 29, 1988,
                  filed as Exhibit 15-B to Form U5S (1989).

          (55)    Certificate of Incorporation of TVC One Corporation dated
                  December 28, 1989, filed as Exhibit 6-A to Form U5S (1989);
                  amendment changing name to TriStar Fuel Cells Corporation,
                  dated May 8, 1990, filed as Exhibit 5-A to Form U5S (1990).

          (56)    By-Laws of TVC One Corporation (name later changed to TriStar
                  Fuel Cells Corporation) dated December 28, 1989, filed as
                  Exhibit 16-B to Form U5S (1989).

          (57)    Certificate of Incorporation of TVC Two Corporation dated
                  December 28, 1989, filed as Exhibit 7-A to Form U5S (1989);
                  amendment changing name to TriStar Binghamton General
                  Corporation, dated May 8, 1990, filed as Exhibit 6-A to Form
                  U5S (1990).

          (58)    By-Laws of TVC Two Corporation (name later changed to TriStar
                  Binghamton General Corporation) dated December 28, 1989,
                  filed as Exhibit 17-B to Form U5S (1989).

          (59)    Certificate of Incorporation of TVC Three Corporation dated
                  December 28, 1989, filed as Exhibit 8-A to Form U5S (1989);
                  amendment changing name to TriStar Binghamton Limited
                  Corporation, dated May 8, 1990, filed as Exhibit 7-A to Form
                  U5S (1990).



<PAGE>   134
Page 7

EXHIBIT B (Continued)

NOTES:  (Continued)

          (60)    By-Laws of TVC Three Corporation (name later changed to
                  TriStar Binghamton Limited Corporation) dated December 28,
                  1989, filed as Exhibit 18-B to Form U5S (1989).

          (61)    Certificate of Incorporation of TVC Four Corporation dated
                  December 28, 1989, filed as Exhibit 9-A to Form U5S (1989);
                  amendment changing name to TriStar Georgetown General
                  Corporation, dated May 8, 1990, filed as Exhibit 8-A to Form
                  U5S (1990).

          (62)    By-Laws of TVC Four Corporation (name later changed to
                  TriStar Georgetown General Corporation) dated December 28,
                  1989, filed as Exhibit 19-B to Form U5S (1989).


          (63)    Certificate of Incorporation of TVC Five Corporation dated
                  December 28, 1989, filed as Exhibit 10-A to Form U5S (1989);
                  amendment changing name to TriStar Georgetown Limited
                  Corporation, dated May  1990, filed as Exhibit 9-A to Form
                  U5S (1990).


          (64)    By-Laws of TVC Five Corporation (name later changed to
                  TriStar Georgetown Limited Corporation) dated December 28,
                  1989, filed as Exhibit 20-B to Form U5S (1989).

          (65)    Certificate of Incorporation of TVC Six Corporation dated
                  December 28, 1989, filed as Exhibit 11-A to Form U5S (1989);
                  amendment changing name to TriStar Vineland General
                  Corporation, dated May 8, 1990, filed as Exhibit 10-A to Form
                  U5S (1990).

          (66)    By-Laws of TVC Six Corporation (name later changed to TriStar
                  Vineland General Corporation) dated December 28, 1989, filed
                  as Exhibit 21-B to Form U5S (1989).

          (67)    Certificate of Incorporation of TVC Seven Corporation dated
                  December 28, 1989, filed as Exhibit 12-A to Form U5S (1989);
                  amendment changing name to TriStar Vineland Limited
                  Corporation, dated May 8, 1990, filed as Exhibit 11-A to Form
                  U5S (1990).

          (68)    By-Laws of TVC Seven Corporation (name later changed to
                  TriStar Vineland Limited Corporation) dated December 28,
                  1989, filed as Exhibit 22-B to Form U5S (1989).

          (69)    Certificate of Incorporation of TVC Eight Corporation dated
                  December 28, 1989, filed as Exhibit 13-A to Form U5S (1989);
                  amendment changing name to TriStar Rumford Limited
                  Corporation, dated September 26, 1990, filed as Exhibit 12-A
                  to Form U5S (1990).

          (70)    By-Laws of TVC Eight Corporation (name later changed to
                  TriStar Rumford Limited Corporation) dated December 28, 1989,
                  filed as Exhibit 23-B to Form U5S (1989).

          (71)    Certificate of Incorporation of TVC Nine Corporation dated
                  December 28, 1989, filed as Exhibit 14-A to Form U5S (1989).

          (72)    By-Laws of TVC Nine Corporation dated December 28, 1989,
                  filed as Exhibit 24-B to Form U5S (1989).
<PAGE>   135
Page 8

EXHIBIT B (Continued)

NOTES:  (Continued)


          (73)    Certificate of Incorporation of TVC Ten Corporation dated
                  December 28, 1989, filed as Exhibit 15-A to Form U5S (1989).

          (74)    By-Laws of TVC Ten Corporation dated December 28, 1989, filed
                  as Exhibit 25-B to Form U5S (1989).
<PAGE>   136
Page 1



EXHIBIT C

          (a)     *Reference is made to The Columbia Gas System, Inc.'s 1994
                   Form 10- K, pages 99 through 103, filed with the Commission
                   on March 6, 1995 (File No. 1-1098), for the indentures and
                   other fundamental documents defining the rights of security
                   holders.

                  *Incorporated herein by reference.
<PAGE>   137
Page 1



EXHIBIT D

                  A copy of the System Tax Allocation Agreement (Agreement) is
                  filed herewith as Exhibit D to Form U5S (1994).

                  Except for additions and deletions in subsidiary companies,
                  the Agreement has not been amended since 1987.

                  The System Tax Allocation Agreement has been neither rejected
                  nor assumed in The Columbia Gas System, Inc. and Columbia Gas
                  Transmission Corporation bankruptcy proceedings.  Orders of
                  the Bankruptcy Court have been issued allowing allocations
                  and payments of 1991, 1992, 1993 and 1994 taxes in accordance
                  with the Agreement.
<PAGE>   138
Page 1


EXHIBIT E

          Copies of other documents prescribed by rule or order.

          The Registrant's Chart of Accounts was filed on November 24, 1975, as
          Amendment No. 1 to Form U5S (1974), modified by Amendment No.  1 to
          Form U5S (1980), filed on July 10, 1981, and by Amendment No. 1 to
          Form U5S (1981), filed on September 24, 1982.  No changes, other than
          those required by the Federal Energy Regulatory Commission, occurred
          during the year 1994.

          Columbia's personnel policy of general application, permitting
          retirees to secure subsidiary contingent tax liabilities relating to
          Pension Restoration Plan distributions, effective as of December 1,
          1993, filed as Exhibit E to Form U5S (1993), is incorporated herein
          by reference.
<PAGE>   139
Page 1

EXHIBIT F


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


TO THE COLUMBIA GAS  SYSTEM, INC.:

We have audited the accompanying consolidated balance sheet of The Columbia Gas
System, Inc. (a Delaware corporation, the "Corporation") and subsidiaries as of
December 31, 1994, and the related statements of consolidated income, cash
flows and common stock equity for the year then ended included in the 1994
Annual Report to the Shareholders and incorporated by reference herein.  These
financial statements are the responsibility of the Corporation's management.
Our responsibility is to express an opinion on these financial statements based
on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Corporation and
subsidiaries as of December 31, 1994, and the results of their operations and
their cash flows for the year then ended in conformity with generally accepted
accounting principles.

On July 31, 1991, the Corporation and Columbia Gas Transmission Corporation
("Columbia Transmission"), a wholly-owned subsidiary, filed separate petitions
seeking protection under Chapter 11 of the Federal Bankruptcy Code.  Note 2 to
the consolidated financial statements discusses, among other matters,
uncertainties associated with the Chapter 11 proceedings, including the status
of the Corporation's loans to Columbia Transmission, certain prepetition
intercompany asset transfers and the measurement of certain liabilities.  This
note also discusses purported class action and other complaints which have been
filed against the Corporation generally alleging violations of certain
securities laws.  The accompanying financial statements do not reflect any
liability associated with these complaints as the Corporation believes it has
meritorious defenses to these actions; however, the ultimate outcome is
uncertain.  As a result of these matters, the Corporation may take, or be
required to take, actions which may cause assets to be realized or liabilities
to be liquidated for amounts other than those reflected in the financial
statements.  These factors create substantial doubt about the Corporation's
ability to continue as a going concern.  The accompanying financial statements
have been prepared assuming that the Corporation and Columbia Transmission will
continue as going concerns which contemplate the realization of assets and
payment of liabilities in the ordinary course of business.  The appropriateness
of the Corporation continuing to present financial statements on a going
concern basis is dependent upon, among other items, the terms of the ultimate
plan of reorganization and the ability to generate sufficient cash from
operations and financing sources to meet obligations.
<PAGE>   140
Page 2


As discussed in Note 5 to the consolidated financial statements, effective
January 1, 1994, the Corporation changed its method of accounting for
postemployment benefits pursuant to standards promulgated by the Financial
Accounting Standards Board.



ARTHUR ANDERSEN LLP


New York, New York
February 9, 1995
<PAGE>   141
                    Exhibit G





       Financial Data Tables filed herewith as Exhibit 27







<PAGE>   142
Page 1

                                   Exhibit H




                                 Not Applicable
<PAGE>   143
Page 1

                                   Exhibit I




                                 Not Applicable
<PAGE>   144
Page 1

                                  Exhibit 1-A


                          CERTIFICATE OF AMENDMENT OF
                        CERTIFICATE OF INCORPORATION OF
                         COLUMBIA GAS OF MARYLAND, INC.


          COLUMBIA GAS OF MARYLAND, INC., a corporation organized and existing

under and by virtue of the General Corporation Law of the State of Delaware,

does hereby certify:
          
          FIRST:  That the Board of Directors of said Corporation at a meeting
          
          thereof duly held on February 15, 1995, unanimously adopted a
          
          resolution proposing and declaring advisable the following amendment
          
          to the Certificate of Incorporation of said Corporation: 
          
          RESOLVED, That the Certificate of Incorporation of this Corporation as
          
heretofore amended, be amended to increase the authorized number of shares of 

Common Stock from 320,000 to 420,000, the amendment to be effectuated by 

deleting Article FOURTH of said Certificate of Incorporation and by inserting 

in lieu thereof the following:
          
          "FOURTH: The total number of shares of stock which the Corporation

shall have authority to issue is 420,000 and the par value of each of such

shares is Twenty-Five Dollars ($25), amounting in the aggregate to   Ten

Million Five Hundred Thousand Dollars ($10,500,000)."
          
          RESOLVED FURTHER, that upon the unanimous consent and agreement in

writing of the holder of all the capital stock of said Corporation, the proper

officers of this Corporation be, and hereby are, authorized and directed to

certify a copy of these Resolutions to the Secretary of State of the State of

Delaware for the purpose of carrying into effect the provisions of these

Resolutions.

          
          SECOND:  That in lieu of a meeting and vote of stockholders, the
          
          stockholders have given written consent to said amendment in
          
          accordance with the provisions of Section 228 of the General
          
          Corporation Law of Delaware.
<PAGE>   145
Page 2

          THIRD:  That the aforesaid amendment was duly adopted in accordance
          
          with the applicable provisions of Sections 242 and 228 of the General
          
          Corporation Law of Delaware.

          
          FOURTH:  That the capital of the Corporation will not be reduced
          
          under or by reason of said amendment.

          
          IN WITNESS WHEREOF, said COLUMBIA GAS OF MARYLAND, INC., has caused

its corporate seal to be hereunto affixed and this Certificate to be signed by

C. Ronald Tilley, Chairman, and attested by Andrew J. Sonderman, its Secretary,

this 15th day of February, 1995.
                                                  

COLUMBIA GAS OF MARYLAND, INC.

BY:
   -------------------------------

C. Ronald Tilley, Chairman
ATTEST:

BY  
   -------------------------------
    Andrew J. Sonderman, Secretary
<PAGE>   146
Page 1

                                  Exhibit 2-A


                            CERTIFICATE OF AMENDMENT

                                       OF

                          CERTIFICATE OF INCORPORATION


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


          COLUMBIA GULF TRANSMISSION COMPANY, a corporation organized and
existing under and by virtue of the General Corporation Law of the State of
Delaware,

          DOES HEREBY CERTIFY:

          FIRST:  That the Board of Directors of said Corporation, by unanimous
consent of Directors in lieu of a meeting pursuant to Section 141(f) of the
Delaware General Corporation Law dated September 16, 1994, adopted resolutions
proposing and declaring advisable an amendment to Article FOURTH of the
Certificate of Incorporation of said Corporation as follows:

          RESOLVED, that the Corporation's Board has determined that it is 
          advisable to amend Article Fourth of the Corporation's Certificate 
          in its entirety to read as follows:


          "FOURTH:  The total number of shares of stock which the Corporation
          shall have the authority to issue is Nine Million (9,000,000), and
          the par value of each of such shares is Ten Dollars ($10.00),
          amounting in the aggregate to Ninety Million Dollars
          ($90,000,000.00)."

          RESOLVED FURTHER, that the Board recommends that the Corporation's
          sole stockholder, The Columbia Gas System, Inc., approve and consent
          to the foregoing, proposed amendment to the Corporation's
          Certificate; and

          RESOLVED FURTHER, that the officers of the Corporation be, and they
          hereby are, authorized to take any and all other actions necessary or
          appropriate to carry out the purposes of the foregoing resolutions.

          SECOND:  That in lieu of a meeting and vote of stockholders, The
Columbia Gas System, Inc., being sole stockholder and owner of all outstanding
shares of the Corporation, has given its written Consent dated as of September
21, 1994, to said amendment in accordance with the provisions of Section 228(a)
of the General Corporation Laws of the State of Delaware.
<PAGE>   147
Page 2

          THIRD:  That the aforesaid amendment was duly adopted in accordance
with the applicable provisions of Sections 242 and 228 of the General
Corporation Law of the State of Delaware.

          IN WITNESS WHEREOF:

          Said Columbia Gulf Transmission Company has caused this Certificate
to be signed by Mr. R. Larry Robinson, its President and attested by Mr.
Stephen J. Small, its Secretary, this 23rd day of December, 1994.


COLUMBIA GULF TRANSMISSION COMPANY


By: 
    --------------------------------
    President


(Corporate Seal)

ATTEST:


By: 
    --------------------------------
    Secretary
<PAGE>   148
Page 1

                                 Exhibit 3-A-1


                            CERTIFICATE OF AMENDMENT

                                       OF

                     RESTATED CERTIFICATE OF INCORPORATION

                                 *  *  *  *  *

          COLUMBIA LNG CORPORATION, a corporation organized and existing under
and by virtue of the General Corporation Law of the State of Delaware,

          DOES HEREBY CERTIFY:

          FIRST: That the Board of Directors of said Corporation, by the
unanimous written consent of its members dated as of January 17, 1992, filed
with the minutes of the Board, adopted a resolution proposing and declaring
advisable the following amendment to the Restated Certificate of Incorporation
of said Corporation:

          RESOLVED, that the Board of Directors finds advisable and proposes to
          the stockholders of the Corporation that part SEVENTH of the Restated
          Certificate of Incorporation of Columbia LNG Corporation be amended
          in its entirety to read as follows:


          SEVENTH.  For the management of the business and for the conduct of
          the affairs of the Corporation, and in further definition, limitation
          and regulation of the powers of the Corporation and of its directors
          and stockholders, it is further provided:

          1.  The number of directors of the Corporation shall be such as from
          time to time shall be fixed by, or in the manner provided in, the
          By-Laws, but in no case shall the number be less than eight (8).  The
          directors need not be stockholders.

          2.  The Board of Directors shall have the authorities and shall be
          subject to the limitations as are provided in the By-Laws.

          SECOND: That in lieu of a meeting and vote of stockholders, the
stockholders have given unanimous written consent dated as of January 17, 1992
to said amendment in accordance with the provisions of Section 228 of the
General Corporation Law of the State of Delaware.
<PAGE>   149
Page 2

                                     - 2 -


          THIRD: That the aforesaid amendment was duly adopted in accordance
with the applicable provisions of Sections 242 and 228 of the General
Corporation Law of the State of Delaware.


          IN WITNESS WHEREOF, said Columbia LNG Corporation has caused this
certificate to be signed by Mr. L. Michael Bridges, its President and attested
by Mr. James B. Lange, its Assistant Secretary, this 31st day of January, 1992.



COLUMBIA LNG CORPORATION


By 
   -------------------------
President



ATTEST:


By 
   -------------------------
    Assistant Secretary





<PAGE>   150
Page 1

                                 Exhibit 3-A-2


                            CERTIFICATE OF AMENDMENT

                                       OF

                     RESTATED CERTIFICATE OF INCORPORATION

                               *   *   *   *   *

         COLUMBIA LNG CORPORATION, a corporation organized and existing under
and by virtue of the General Corporation Law of the State of Delaware,

         DOES HEREBY CERTIFY:

            FIRST: That the Board of Directors of said Corporation, by the
unanimous written consent of its members dated as of September 21, 1992, filed
with the minutes of the Board, adopted a resolution proposing and declaring
advisable the following amendments to the Restated Certificate or Incorporation
of said Corporation:


                           RESOLVED, that this Board of Directors finds
                   advisable and hereby proposes to the Stockholders of the
                   Corporation that part SEVENTH of the Restated Certificate of
                   Incorporation of Columbia LNG Corporation be hereby amended
                   in its entirety to read as follows:

                   "SEVENTH.  For the management of the business and for the
                   conduct of the affairs of the Corporation, and in further
                   definition, limitation and regulation of the powers of the
                   Corporation and of its directors and stockholders, it is
                   further provided:

                   1.      The number of directors of the Corporation shall be
                           as from time to time shall be fixed by, or in the
                           manner provided in, the By-Laws, and in no case
                           shall the number be less than three (3). The
                           directors need not be stockholders of the
                           Corporation.

                   2.      In furtherance, and not in limitation, of the powers
                           conferred by statute, the Board of Directors is
                           expressly authorized: 




<PAGE>   151
Page 2

                                    - 2 -


                           (a)         to make, alter or repeal by-laws of the 
                                       Corporation, subject to the power of
                                       the stockholders of the Corporation to
                                       alter or repeal any by-laws whether
                                       adopted by the stockholders or
                                       otherwise.

                           (b)         to exercise the powers and authorities
                                       as are provided in the By-Laws then in
                                       effect, subject to applicable
                                       limitations as provided in such
                                       By-Laws."

                        RESOLVED, FURTHER that part NINTH of Restated
                   Certificate of Incorporation of Columbia LNG Corporation is
                   hereby amended in its entirety to read as follows:

                        "NINTH:  Corporation reserves the right to restate this
                   Certificate of Incorporation and to amend, alter, change or
                   repeal any provision contained in this Certificate of
                   Incorporation in the manner now or hereafter prescribed by
                   law, and all rights and powers conferred herein on
                   stockholders, directors and officers are subject to this
                   reserved power."

          SECOND:  That in lieu of a meeting and vote of stockholders, the
stockholders have given unanimous written consent dated as of October 30, 1992,
to said amendments in accordance with the provisions of Section 228 of the
General Corporate Law of the State of Delaware.

          THIRD:   That the aforesaid amendments were duly adopted in
accordance with the applicable provisions of Sections 242 and 228 of the
General Corporation Law of the State of Delaware.

          IN WITNESS WHEREOF:  said Columbia LNG Corporation has caused this
certificate to be signed by Mr. L. Michael Bridges, its President and attested
by Mr. Tejinder S. Bindra, its Secretary this 2cd day of November , 1992.



                                       Columbia LNG Corporation

                                       By 
                                         ------------------------
                                               President
ATTEST:


By 
  --------------------------
         Secretary

<PAGE>   152
Page 1

                                 Exhibit 3-A-3


                            CERTIFICATE OF AMENDMENT

                                       OF

                     RESTATED CERTIFICATE OF INCORPORATION


==============================================================================


          COLUMBIA LNG CORPORATION, a corporation organized and existing under
and by virtue of the General Corporation Law of the State of Delaware,

          DOES HEREBY CERTIFY:

          FIRST:  That the Board of Directors of said Corporation, by unanimous
vote at a regular meeting duly called and held on December 10, 1993, adopted
resolutions proposing and declaring advisable an amendment to Part FOURTH of
the Restated Certificate of Incorporation of said Corporation as follows:

                   RESOLVED, that the Board of Directors finds advisable and
          hereby proposes to the stockholders of the Corporation that part
          FOURTH of the Restated Certificate of Incorporation of the
          Corporation be amended in its entirety to read as follows:

                   FOURTH. The Corporation is authorized to issue only one
                   class of stock, to wit: Common Stock.  The total number of
                   shares of Common Stock which the Corporation shall have
                   authority to issue is Ten Million Four Hundred Thousand
                   (10,400,000) all of which are to have a par value of One
                   Dollar ($1.00) per share.

                   RESOLVED, FURTHER, that the foregoing amendment is advisable
          and its adoption is in the best interests of the Corporation and its
          stockholders and, to effectuate the foregoing, it is hereby directed
          that the foregoing amendment be considered at the next annual meeting
          of the stockholders, unless earlier approved by written consent in
          accordance with Section 228 of the Delaware General Corporation Law;

                   RESOLVED, FURTHER, that after approval of such amendments by
          the stockholders of the Corporation and receipt of all necessary
          regulatory approvals, the officers of the Corporation be, and they
          hereby are, authorized and directed to execute, acknowledge and file
          with the Secretary of State of the State of Delaware a Certificate of
          Amendment to evidence the foregoing amendments to the Corporation's
          Restated Certificate of Incorporation; and

                   RESOLVED, FURTHER, that upon the filing of the Certificate
          of Amendment referred to in the foregoing resolution, each issued an
          outstanding share of the Common Stock of the Corporation, par value
          $25 per share, shall, without the exchange of stock certificates or
          the taking of any other action, be reclassified to be the same number
          of shares of Common Stock of the Corporation, par value $1.00 per
          share, provided, however, that upon the surrender by any stockholder
          of certificates of the Corporation's Common Stock bearing the $25 per
          share par
<PAGE>   153
Page 2

          value designation, the officers of the Corporation be, and they
          hereby are, authorized and directed to issue in exchange therefor one
          or more new certificates for the same number of shares represented by
          such surrendered certificates and indicating the $1.00 per share par
          value thereof.

          SECOND:  That in lieu of a meeting and vote of stockholders, The
Columbia Gas System, Inc., being the holder of outstanding stock of the
Corporation having not less than the minimum number of votes that would be
necessary to authorize or take action at a meeting at which all shares entitled
to vote thereon were present and voted, has given its written Consent dated as
of June 8, 1994, to said amendments in accordance with the provisions of
Section 228(a) of the General Corporation Laws of the State of Delaware, and
has, pursuant to Section 228(d) thereof, provided notice of such action to the
Corporation's other stockholder.

          THIRD:  That the aforesaid amendments were duly adopted in accordance
with the applicable provisions of Sections 242 and 228 of the General
Corporation Law of the State of Delaware.

          IN WITNESS WHEREOF:

          Said Columbia LNG Corporation has caused this Certificate to be
signed by Mr. L. Michael Bridges, its President and attested by Mr.  Tejinder
S. Bindra, its Secretary, this 10th day of June, 1994.

                                       COLUMBIA LNG CORPORATION


                                       By:
                                          -------------------------------
                                                  President

[Corporate Seal]


ATTEST:


By:  
    -----------------------------
             Secretary
<PAGE>   154
Page 1

                                 Exhibit 3-A-4


                            CERTIFICATE OF AMENDMENT
                                       OF
                     RESTATED CERTIFICATE OF INCORPORATION
                                       OF
                            COLUMBIA LNG CORPORATION


==============================================================================


          COLUMBIA LNG CORPORATION, a corporation organized and existing under
and by virtue of the General Corporation Law of the State of Delaware,

          DOES HEREBY CERTIFY:

          FIRST: That the Board of Directors of said Corporation (the "Board"),
by unanimous vote at a regular meeting duly called and held on March 7, 1995,
adopted resolutions proposing and declaring advisable an amendment to Part
FOURTH of the Restated Certificate of Incorporation of said Corporation as
follows:

                   RESOLVED, that the Board of Directors finds advisable and
          hereby proposes to the stockholders of the Corporation that part
          FOURTH of the Restated Certificate of Incorporation of the
          Corporation be amended in its entirety to read as follows:

                   FOURTH. The Corporation is authorized to issue only one (1)
                   class of stock, to wit: Common Stock.  The total number of
                   shares of Common Stock which the Corporation shall have
                   authority to issue is Ten Thousand, Four Hundred (10,400)
                   all of which are to have a par value of One Dollar ($1.00)
                   per share.

                   Effective at the time of the filing of the Certificate of
                   Amendment setting forth this amendment to the certificate of
                   incorporation (the "Effective Time"), each share of the
                   Common Stock of the Corporation, par value $1.00 per share,
                   issued and outstanding or held in treasury immediately prior
                   to the Effective Time shall, without the exchange of stock
                   certificates or the taking of any other action on the part
                   of the Corporation or the respective holders thereof, be
                   reclassified into one thousandth (1/1,000th) of a share of
                   Common Stock of the Corporation, par value $1.00 per share,
                   and each stock certificate that, immediately prior to the
                   Effective Time, represented shares of such Common Stock
                   shall, from and after the Effective Time, and without the
                   necessity of presenting the same for exchange, represent one
                   thousandth (1/1,000th) of the number of shares designated on
                   such stock certificate, provided, however, that after the
                   Effective Time, upon the surrender by any stockholder of
                   certificates bearing the number of shares of the
                   Corporation's Common Stock represented by such certificate
                   prior to the Effective Time, the officers of the Corporation
                   be, and they hereby are, authorized and directed to issue in
                   exchange therefor one or more new certificates bearing the
                   number of reclassified shares of the Corporation's Common
                   Stock.

          SECOND: That thereafter, by resolution, the Board declared said
amendment to be advisable and its adoption to be in the best interests of the
Corporation and its stockholders and, to effectuate the foregoing, the Board
directed that said amendment be considered at the next annual meeting of the
stockholders, unless earlier approved by written consent in accordance with
Section 228 of the Delaware General Corporation Law.

          THIRD: That in lieu of a meeting and vote of the stockholders, The
Columbia Gas System, Inc., being the holder of the outstanding stock of the
Corporation having not less than the minimum number of votes that would be
necessary to authorize or take action at a meeting at which all shares entitled
to vote thereon were present and voted, approved said amendment by written
Consent dated as of March 13, 1995, in accordance with the provisions of
Section 228(a) of the General Corporation Laws of the State of Delaware, and
the Corporation has, pursuant to Section 228(d) thereof, provided notice of
such action to the Corporation's other stockholder.
<PAGE>   155
Page 2

          FOURTH:  That said amendment was duly adopted in accordance with the
applicable provisions of Sections 242 and 228 of the General Corporation Law of
the State of Delaware.

          IN WITNESS WHEREOF,          Columbia LNG Corporation has caused this
Certificate to be signed by Mr. L. Michael Bridges, its President and attested
by Mr. Tejinder S. Bindra, its Secretary, this 13th day of April, 1995.


                                       By:
                                          -------------------------------
                                                 President




ATTEST:  
        -----------------------------
                       Secretary
<PAGE>   156
Page 1

                                  Exhibit 3-B



                            COLUMBIA LNG CORPORATION

                                     *****

                                    BY-LAWS

                                     *****



                                   ARTICLE I

                                    OFFICES


                   Section 1.  The registered office shall be in the City of

Wilmington, County of New Castle, State of Delaware.

          
          Section 2.  The corporation may also have offices at such other

places both within and without the State of Delaware as the Board of Directors

may from time to time determine or the business of the corporation may require.


                                   ARTICLE II
                            
                            MEETINGS OF STOCKHOLDERS

                   
                   Section 1.  All meetings of the stockholders for the

election of directors shall be held in the County of New Castle, State of

Delaware, at such place as may be fixed from time to time by the Board of

Directors, or at such other place either within or without the State of

Delaware as shall be designated from time to time by the Board of Directors and

stated in the notice of the meeting.  Meetings of stockholders for any other

purpose may be held at such time and place, within or without the State of

Delaware, as shall be stated in the notice of the meeting or in a duly executed

waiver of notice thereof.


          Section 2.  Annual meetings of stockholders shall be held on the

first Monday of June if not a legal holiday, and if a legal holiday, then on

the next secular day following, at 10:00 A.M., or at such other date and time

as shall be designated from time to time by the Board of Directors and stated

in the notice of the meeting, at which they shall elect by a plurality vote a

Board of Directors, and transact such other business as may properly be brought

before the meeting.


          Section 3.  Written notice of the annual meeting stating the place,

date and hour of the meeting shall be given to each stockholder entitled to

vote at such meeting not less than ten nor more than sixty days before the date

of the meeting.
<PAGE>   157
Page 2


          Section 4.  The officer who has charge of the stock ledger of the

corporation shall prepare and make, at least ten days before every meeting of

stockholders, a complete list of the stockholders entitled to vote at the

meeting, arranged in alphabetical order, and showing the address of each

stockholder and the number of shares registered in the name of each

stockholder.  Such list shall be open to the examination of any stockholder,

for any purpose germane to the meeting, during ordinary business hours, for a

period of at least ten days prior to the meeting, either at a place within the

city where the meeting is to be held, which place shall be specified in the

notice of the meeting, or, if not so specified, at the place where the meeting

is to be held.  The list shall also be produced and kept at the time and place

of the meeting during the whole time thereof, and may be inspected by any

stockholder who is present.


          Section 5.  Special meetings of the stockholders, for any purpose or

purposes, unless otherwise prescribed by statute or by the certificate of

incorporation, may be called by the president and shall be called by the

president or secretary at the request in writing of a majority of the Board of

Directors, or at the request in writing of stockholders owning a majority in

amount of the entire capital stock of the corporation issued and outstanding

and entitled to vote.  Such request shall state the purpose or purposes of the

proposed meeting.


          Section 6.  Written notice of a special meeting stating the place,

date and hour of the meeting and the purpose or purposes for which the meeting

is called, shall be given not less than ten nor more than sixty days before the

date of the meeting, to each stockholder entitled to vote at such meeting.


          Section 7.  Business transacted at any special meeting of the

stockholders shall be limited to the purposes stated in the notice.


          
          Section 8.  The holders of a majority of the stock issued and

outstanding and entitled to vote thereat, present in person or represented by

proxy, shall constitute a quorum at all meetings of the stockholders for the

transaction of business except as otherwise provided by statute or by the

certificate of incorporation.  If, however, such quorum shall not be present or

represented at any meeting of the stockholders, the stockholders entitled to

vote thereat, present in person or represented by proxy, shall have power to

adjourn the meeting from time to time, without notice other than announcement

at the meeting, until a quorum shall be present or represented.  At such

adjourned meeting, at which a quorum shall be present or represented, any

business may be transacted which might have been transacted at the meeting as

originally notified.  If the adjournment is for more than thirty days, or if

after the adjournment a new record date is fixed for the adjourned meeting, a

notice of the adjourned meeting shall be given to each stockholder of record

entitled to vote at the meeting.





CLG.BYL
December 21, 1994
<PAGE>   158
Page 3


          Section 9.  When a quorum is present at any meeting, the vote of the

holders of a majority of the stock having voting power present in person or

represented by proxy shall decide any question brought before such meeting,

unless the question is one upon which by express provision of statute or of the

certificate of incorporation, a different vote is required in which case such

express provision shall govern and control the decision of such question.


          Section 10.  Unless otherwise provided in the certificate of

incorporation, each stockholder shall at every meeting of the stockholders be

entitled to one vote in person or by proxy for each share of the capital stock

having voting power held by such stockholder, but no proxy shall be voted on

after three years from its date, unless the proxy provides for a longer period.


          Section 11.  Unless otherwise provided in the certificate of

incorporation, any action required to be taken at any annual or special meeting

of stockholders of the corporation, or any action which may be taken at any

annual or special meeting of such stockholders, may be taken without a meeting,

without prior notice and without a vote, if a consent in writing, setting forth

the action so taken, shall be signed by the holders of outstanding stock having

not less than the minimum number of votes that would be necessary to authorize

or take such action at a meeting at which all shares entitled to vote thereon

were present and voted.  Prompt notice of the taking of the corporate action

without a meeting by less than unanimous written consent shall be given to

those stockholders who have not consented in writing.


                                  ARTICLE III
                                   
                                   DIRECTORS


          Section 1.  The number of directors which shall constitute the whole

Board shall be not less than four nor more than ten.  The number of directors

shall be determined by resolution of the Board of Directors or by the

stockholders at the annual meeting.  The directors shall be elected at the

annual meeting of the stockholders, except as provided in Section 2 of this

Article, and each director elected shall hold office until his successor is

elected and qualified.  Directors need not be stockholders.


          Section 2.  Vacancies and newly created directorships resulting from

any increase in the authorized number of directors may be filled by a majority

of the directors then in office, though less than a quorum, or by a sole

remaining director, and the directors so chosen shall hold office until the

next annual election and until their successors are duly elected and shall

qualify, unless sooner displaced.  If there are no directors in office, then an

election of directors may be held in the manner provided by statute.




CLG.BYL
December 21, 1994
<PAGE>   159
Page 4

          Section 3.  The business of the corporation shall be managed by its

Board of Directors which may exercise all such powers of the corporation and do

all such lawful acts and things as are not by statute or by the certificate of

incorporation or by these by-laws directed or required to be exercised or done

by the stockholders.


                       MEETINGS OF THE BOARD OF DIRECTORS


          Section 4.  The Board of Directors of the corporation may hold

meetings, both regular and special, either within or without the State of

Delaware.


          Section 5.  The first meeting of each newly elected Board of

Directors shall be held at such time and place as shall be fixed by the vote of

the stockholders at the annual meeting and no notice of such meeting shall be

necessary to the newly elected directors in order legally to constitute the

meeting, provided a quorum shall be present.  In the event of the failure of

the stockholders to fix the time or place of such first meeting of the newly

elected Board of Directors, or in the event such meeting is not held at the

time and place so fixed by the stockholders, the meeting may be held at such

time and place as shall be specified in a notice given as hereinafter provided

for special meetings of the Board of Directors, or as shall be specified in a

written waiver signed by all of the Directors.


          Section 6.  Regular meetings of the Board of Directors may be held

without notice at such time and at such place as shall from time to time be

determined by the Board.


          Section 7.  Special meetings of the Board may be called by the

president, the secretary or any assistant secretary on six hours' notice to

each director, either personally or by mail or by telegram; special meetings

shall be called by the president, the secretary or an assistant secretary in

like manner and on like notice on the written request of two directors.


          Section 8.  At all meetings of the Board, a majority of the directors

shall constitute a quorum for the transaction of business, and the act of a

majority of the directors present at any meeting at which there is a quorum

shall be the act of the Board of Directors, except as may be otherwise

specifically provided by statute or by the certificate of incorporation.  If a

quorum shall not be present at any meeting of the Board of Directors, the

directors present thereat may adjourn the meeting from time to time, without

notice other than announcement at the meeting, until a quorum shall be present.





CLG.BYL
December 21, 1994
<PAGE>   160
Page 5

          Section 9.  Unless otherwise restricted by the certificate of

incorporation or these by-laws, any action required or permitted to be taken at

any meeting of the Board of Directors or of any committee thereof may be taken

without a meeting, if all members of the Board or committee, as the case may

be, consent thereto in writing, and the writing or writings are filed with the

minutes of proceedings of the Board or committee.


          Section 10.  Unless otherwise restricted by the certificate of

incorporation or these by-laws, members of the Board of Directors, or any

committee designated by the Board of Directors, may participate in a meeting of

the Board of Directors, or any committee, by means of conference telephone or

similar communications equipment by means of which all persons participating in

the meeting can hear each other, and such participation in a meeting shall

constitute presence in person at the meeting.


                            COMMITTEES OF DIRECTORS


          Section 11.  The Board of Directors may, by resolution passed by a

majority of the whole Board, designate one or more committees, each committee

to consist of one or more of the directors of the corporation.  The Board may

designate one or more directors as alternate members of any committee, who may

replace any absent or disqualified member at any meeting of the committee.  In

the absence or disqualification of a member of a committee, the member or

members thereof present at any meeting and not disqualified from voting,

whether or not he or they constitute a quorum, may unanimously appoint another

member of the Board of Directors to act at the meeting in the place of any such

absent or disqualified member.  Any such committee, to the extent provided in

the resolution of the Board of Directors, shall have and may exercise all the

powers and authority of the Board of Directors in the management of the

business and affairs of the corporation, and may authorize the seal of the

corporation to be affixed to all papers which may require it; but no such

committee shall have the power or authority in reference to amending the

certificate of incorporation, adopting an agreement of merger or consolidation,

recommending to the stockholders the sale, lease or exchange of all or

substantially all of the corporation's property and assets, recommending to the

stockholders a dissolution of the corporation or a revocation of a dissolution,

or amending the by-laws of the corporation; and, unless the resolution or the

certificate of incorporation expressly so provide, no such committee shall have

the power or authority to declare a dividend or to authorize the issuance of

stock.  Such committee or committees shall have such name or names as may be

determined from time to time by resolution adopted by the Board of Directors.


          Section 12.  Each committee shall keep regular minutes of its

meetings and report the same to the Board of Directors.



CLG.BYL
December 21, 1994
<PAGE>   161
Page 6



                           COMPENSATION OF DIRECTORS


          Section 13.  Unless otherwise restricted by the certificate of

incorporation or these by-laws, the Board of Directors shall have the authority

to fix the compensation of directors.  The directors may be paid their

expenses, if any, of attendance at each meeting of the Board of Directors and

may be paid a fixed sum for attendance at each meeting of the Board of

Directors or a stated salary as director.  No such payment shall preclude any

director from serving the corporation in any other capacity and receiving

compensation therefor.  Members of special or standing committees may be

allowed like compensation for attending committee meetings.


                                  
                                   ARTICLE IV
                                    
                                    NOTICES


          Section 1.  Whenever, under the provisions of applicable statute or

of the certificate of incorporation or of these by-laws, notice is required to

be given to any director or stockholder, it shall not be construed to mean

personal notice, but such notice may be given in writing, by mail, addressed to

such director or stockholder, at his address as it appears on the records of

the corporation, with postage thereon prepaid, and such notice shall be deemed

to be given at the time when the same shall be deposited in the United States

mail.  Notice to directors may also be given by telegram, data fax, or other

similar method of transmitting a written communication.


          Section 2.  Whenever any notice is required to be given under the

provisions of applicable statute or of the certificate of incorporation or of

these by-laws, a waiver thereof in writing, signed by the person or persons

entitled to said notice, whether before or after the time stated therein, shall

be deemed equivalent thereto.


                                   ARTICLE V
                                    
                                    OFFICERS


          Section 1.  The officers of the corporation shall be chosen by the

Board of Directors and shall be a president and at least one of the following:

a secretary, a treasurer and/or a controller.  The Board of Directors may also

choose vice-presidents and




CLG.BYL
December 21, 1994
<PAGE>   162
Page 7

one or more assistant secretaries and assistant treasurers and/or assistant

controllers.  Any number of offices may be held by the same person, unless the

certificate of incorporation or these by-laws otherwise provide.


          Section 2.  The Board of Directors at its first meeting after each

annual meeting of stockholders shall choose a president and at least one of the

following:  a secretary, treasurer and/or a controller.


          Section 3.  The Board of Directors may appoint such other officers

and agents as it shall deem necessary who shall hold their offices for such

terms and shall exercise such powers and perform such duties as shall be

determined from time to time by the Board.


          Section 4.  The salaries of all officers and agents of the

corporation shall be fixed by the Board of Directors.


          Section 5.  The officers of the corporation shall hold office until

their successors are chosen and qualify.  Any officer elected or appointed by

the Board of Directors may be removed at any time by the affirmative vote of a

majority of the Board of Directors.  Any vacancy occurring in any office of the

corporation shall be filled by the Board of Directors.



                       THE PRESIDENT AND VICE PRESIDENTS


          Section 6.  The president shall be the chief executive officer of the

corporation, shall preside at all meetings of the stockholders and the Board of

Directors, shall have general and active management of the business of the

corporation and shall see that all orders and resolutions of the Board of

Directors are carried into effect.


          Section 7.  The president shall execute bonds, mortgages and other

contracts requiring a seal, under the seal of the corporation, except where

required or permitted by law to be otherwise signed and executed and except

where the signing and execution thereof shall be expressly delegated by the

Board of Directors to some other officer or agent of the corporation.


          Section 8.  The vice president, or if there be more than one, the

vice presidents in the order determined by the Board of Directors (or if there

be no such determination, then in the order of their election), shall perform

such duties and exercise such powers as the Board of Directors may from time to

time prescribe.




CLG.BYL
December 21, 1994
<PAGE>   163
Page 8

                    THE SECRETARY AND ASSISTANT SECRETARIES


          Section 9.  The secretary shall attend all meetings of the Board of

Directors and all meetings of the stockholders and record all the proceedings

of the meetings of the corporation and of the Board of Directors in a book to

be kept for that purpose and shall perform like duties for the standing

committees when required.  He shall give, or cause to be given, notice of all

meetings of the stockholders and special meetings of the Board of Directors,

and shall perform such other duties as may be prescribed by the Board of

Directors or president, under whose supervision he shall be.  He shall have

custody of the corporate seal of the corporation and he, or an assistant

secretary, shall have authority to affix the same to any instrument requiring

it and when so affixed, it may be attested by his signature or by the signature

of such assistant secretary.  The Board of Directors may give general authority

to any other officer to affix the seal of the corporation and to attest the

affixing by his signature.


          Section 10.  An assistant secretary, or if there be more than one,

the assistant secretaries in the order determined by the Board of Directors (or

if there be no such determination, then in the order of their election), shall,

in the absence of the secretary or in the event of his inability or refusal to

act, perform the duties and exercise the powers of the secretary and shall

perform such other duties and have such other powers as the Board of Directors

may from time to time prescribe.



         THE TREASURER/CONTROLLER AND ASSISTANT TREASURERS/CONTROLLERS

          
          Section 11.  The treasurer and/or controller, or as directed by the

Board of Directors, one or more assistant treasurers and/or assistant

controllers shall have the custody of the corporate funds and securities and

shall keep full and accurate accounts of receipts and disbursements in books

belonging to the corporation and shall deposit all moneys and other valuable

effects in the name and to the credit of the corporation in such depositories

as may be designated by the Board of Directors.


          Section 12.  The treasurer and/or controller or, as directed by the

Board of Directors, one or more assistant treasurers and/or assistant

controllers shall disburse the funds of the corporation as may be ordered by

the Board of Directors, taking proper vouchers for such disbursements, and

shall render to the president and the Board of Directors, at its regular

meetings, or when the Board of Directors so requires, an account of all

his/their transactions as treasurer/assistant treasurer and/or as

controller/assistant controller and of the financial condition of the

corporation.



CLG.BYL
December 21, 1994
<PAGE>   164
Page 9

          Section 13.  If required by the Board of Directors, the treasurer or

an assistant treasurer and/or the controller or an assistant controller shall

give the corporation a bond (which shall be renewed every six years) in such

sum and with such surety or sureties as shall be satisfactory to the Board of

Directors for the faithful performance of the duties of their offices and for

the restoration to the corporation, in case of their death, resignation,

retirement or removal from office, of all books, papers, vouchers, money and

other property of whatever kind in their possession or under their control

belonging to the corporation.


          Section 14.  The assistant treasurer and/or assistant controller, or

if there shall be more than one, the assistant treasurers and/or assistant

controllers in the order determined by the Board of Directors (or if there be

no such determination, then in the order of their election), shall, in the

absence of the treasurer and/or controller or in the event of his inability or

refusal to act, perform the duties and exercise the powers of the treasurer

and/or controller and shall perform such other duties and have such other

powers as the Board of Directors may from time to time prescribe.


                                   ARTICLE VI
                             
                             CERTIFICATES OF STOCK


          Section 1.  Every holder of stock in the corporation shall be

entitled to have a certificate, signed by, or in the name of the corporation,

by the president or the vice president and by the treasurer or an assistant

treasurer and/or the controller or an assistant controller, or by the secretary

or an assistant secretary of the corporation, certifying the number of shares

owned by him in the corporation.


          Section 2.  Any of or all the signatures on the certificate may be

facsimile.  In case any officer, transfer agent or registrar who has signed or

whose facsimile signature has been placed upon a certificate shall have ceased

to be such officer, transfer agent or registrar before such certificate is

issued, it may be issued by the corporation with the same effect as if he were

such officer, transfer agent or registrar at the date of issue.



                               LOST CERTIFICATES

          
          Section 3.  The Board of Directors may direct a new certificate or

certificates to be issued in place of any certificate or certificates

theretofore issued by the corporation alleged to have been lost, stolen or

destroyed, upon the making of an affidavit of that fact by the person claiming

the certificate of stock to be lost, stolen or destroyed.  When authorizing

such issue of a new



CLG.BYL
December 21, 1994
<PAGE>   165
Page 10

certificate or certificates, the Board of Directors may, in its discretion and

as a condition precedent to the issuance thereof, require the owner of such

lost, stolen or destroyed certificate or certificates, or his legal

representative, to advertise the same in such manner as it shall require and/or

to give the corporation a bond in such sum as it may direct as indemnity

against any claim that may be made against the corporation with respect to the

certificate alleged to have been lost, stolen or destroyed.


                               TRANSFERS OF STOCK


          Section 4.  Upon surrender to the corporation or the transfer agent

of the corporation of a certificate for shares duly endorsed or accompanied by

proper evidence of succession, assignment or authority to transfer, it shall be

the duty of the corporation to issue a new certificate to the person entitled

thereto, cancel the old certificate and record the transaction upon its books.


                               FIXING RECORD DATE


          Section 5.  In order that the corporation may determine the

stockholders entitled to notice of or to vote at any meeting of stockholders or

any adjournment thereof, or to express consent to corporate action in writing

without a meeting, or entitled to receive payment of any dividend or other

distribution or allotment of any rights, or entitled to exercise any rights in

respect of any change, conversion or exchange of stock or for the purpose of

any other lawful action, the Board of Directors may fix, in advance, a record

date, which shall not be more than sixty nor less than ten days before the date

of such meeting, nor more than sixty days prior to any other action.  A

determination of stockholders of record entitled to notice of or to vote at a

meeting of stockholders shall apply to any adjournment of the meeting;

provided, however, that the Board of Directors may fix a new record date for

the adjourned meeting.


                            REGISTERED STOCKHOLDERS


          Section 6.  The corporation shall be entitled to recognize the

exclusive right of a person registered on its books as the owner of shares to

receive dividends, and to vote as such owner, and to hold liable for calls and

assessments a person registered on its books as the owner of shares, and shall

not be bound to recognize any equitable or other claim to or interest in such

share or shares on the part of any other person, whether or not it shall have

express or other notice thereof, except as otherwise provided by the laws of

the State of Delaware.




CLG.BYL
December 21, 1994
<PAGE>   166
Page 11


                                  ARTICLE VII
                               
                               GENERAL PROVISIONS
                                   
                                   DIVIDENDS

          
          Section 1.  Dividends upon the capital stock of the corporation,

subject to the provisions of the certificate of incorporation, if any, may be

declared by the Board of Directors at any regular or special meeting, pursuant

to law.  Dividends may be paid in cash, in property, or in shares of the

capital stock, subject to the provisions of the certificate of incorporation.


          Section 2.  Before payment of any dividend, there may be set aside

out of any funds of the corporation available for dividends such sum or sums as

the directors from time to time, in their absolute discretion, think proper as

a reserve or reserves to meet contingencies, or for equalizing dividends, or

for repairing or maintaining any property of the corporation, or for such other

purpose as the directors shall think conducive to the interest of the

corporation, and the directors may modify or abolish any such reserve in the

manner in which it was created.


                                     CHECKS

          
          Section 3.  All checks or demands for money and notes of the

corporation shall be signed by such officer or officers or such other person or

persons as the Board of Directors may from time to time designate.


                                  FISCAL YEAR

          
          Section 4.  The fiscal year of the corporation begins on the first

day of January and ends on the thirty-first day of December in each year.




CLG.BYL
December 21, 1994
<PAGE>   167
Page 12


                                      SEAL


          Section 5.  The corporate seal shall have inscribed thereon the name

of the corporation, the year of its organization and the words "Corporate Seal,

Delaware."  The seal may be used by causing it or a facsimile thereof to be

impressed or affixed or reproduced or otherwise.


                                  ARTICLE VIII
                                
                                INDEMNIFICATION


                   (a) Right to Indemnification.  The Corporation shall to the

fullest extent permitted by applicable law as then in effect indemnify any

person (the "Indemnitee") who was or is involved in any manner (including,

without limitation, as a party or a witness) or is threatened to be made so

involved in any threatened, pending or completed investigation, claim, action,

suit or proceeding, whether civil, criminal, administrative or investigative

(including without limitation, any action, suit or proceeding by or in the

right of the Corporation to procure a judgment in its favor) (a "Proceeding")

by reason of the fact that such person is or was a director, officer, employee

or agent of the Corporation, or is or was serving at the request of the

Corporation as a director, officer, employee or agent of another corporation,

partnership, joint venture, trust or other enterprise (including, without

limitation, any employee benefit plan) against all expenses (including

attorneys' fees), judgments, fines and amounts paid in settlement actually and

reasonably incurred by such person in connection with such Proceeding.  Such

indemnification shall be a contract right and shall include the right to

receive payment of any expenses incurred by the Indemnitee in connection with

such Proceeding in advance of its final disposition, consistent with the

provisions of applicable law as then in effect.


                   (b) Insurance, Contracts and Funding.  The Corporation may

purchase and maintain insurance to protect itself and any indemnitee against

any expenses, judgments, fines and amounts paid in settlement as specified in

Section (a) of this Article VIII or incurred by an Indemnitee in connection

with any proceeding referred to in Section (a) of this Article VIII, to the

fullest extent permitted by applicable law as then in effect.  The Corporation

may enter into contracts with any director, officer, employee or agent of the

Corporation or use other means in furtherance of the provisions of this Article

VIII to ensure the payment of such amounts as may be necessary to effect

indemnification as provided in this Article VIII.




CLG.BYL
December 21, 1994
<PAGE>   168
Page 13

                   (c) Indemnification; Not Exclusive Right.  The right of

indemnification provided in this Article VIII shall not be exclusive of any

other rights to which those seeking indemnification may otherwise be entitled,

and the provisions of this Article VIII shall inure to the benefit of the heirs

and legal representatives of any person entitled to indemnity under this

Article VIII and shall be applicable to Proceedings commenced or continuing

after the adoption of this Article VIII, whether arising from acts or omissions

occurring before or after such adoption.


                   (d) Advancement of Expenses; Procedures; Presumptions and

Effect of Certain Proceedings; Remedies.  In furtherance but not in limitation

of the foregoing provisions, the following procedures, presumptions and

remedies shall apply with respect to advancement of expenses and the right to

indemnification under this Article VIII:


                   (1) Advance of Expenses.  All reasonable expenses incurred

by or on behalf of the Indemnitee in connection with any Proceeding shall be

advanced to the Indemnitee by the Corporation within 20 days after the receipt

by the Corporation of a statement or statements from the Indemnitee requesting

such advance or advances from time to time, whether prior to or after final

disposition of such Proceeding.  Such statement or statements shall reasonably

evidence the expenses incurred by the Indemnitee and, if required by law at the

time of such advance, shall include or be accompanied by an undertaking by or

on behalf of the Indemnitee to repay the amounts advanced if it should

ultimately be determined that the Indemnitee is not entitled to be indemnified

against such expenses pursuant to this Article VIII.


                   (2) Procedure for Determination of Entitlement to
                       
Indemnification.
                   
                   (i) To obtain indemnification under this Article VIII, an

Indemnitee shall submit to the Secretary of the Corporation a written request,

including such documentation and information as is reasonably available to the

Indemnitee and reasonably necessary to determine whether and to what extent the

Indemnitee is entitled to indemnification (the "Supporting Documentation").

The determination of the Indemnitee's entitlement to indemnification shall be

made not later than 60 days after receipt by the Corporation of the written

request for indemnification together with Supporting Documentation.  The

Secretary of the Corporation shall advise the Board of Directors in writing,

promptly upon receipt of such a request for indemnification, that the

Indemnitee has requested indemnification.


                   (ii) The Indemnitee's entitlement to indemnification under

this Article VIII shall be determined in one of the following ways:  (A) by a

majority vote of the Disinterested Directors (as hereinafter defined), if they

constitute a quorum of the Board of Directors; (B) by a written opinion of

Independent Counsel (as hereinafter defined) if (x) a Change of Control (as

hereinafter defined) shall have occurred and the Indemnitee so requests or (y)

a quorum of the Board of Directors consisting of





CLG.BYL
December 21, 1994
<PAGE>   169
Page 14

Disinterested Directors is not obtainable or, even if obtainable, a majority of

such Disinterested Directors so directs; (C) by the stockholders of the

Corporation (but only if a majority of the Disinterested Directors, if they

constitute a quorum of the Board of Directors, present the issue of entitlement

to indemnification to the stockholders for their determination); or (D) as

provided in Section (d)(3).


                   (iii) In the event the determination of entitlement to

indemnification is to be made by Independent Counsel pursuant to Section

(d)(2)(ii), a majority of the Board of Directors shall select the Independent

Counsel, but only an Independent Counsel to which the Indemnitee does not

reasonably object; provided, however, that if a Change of Control shall have

occurred, the Indemnitee shall select such Independent Counsel, but only an

Independent Counsel to which the Board of Directors does not reasonably object.


                   (iv) The only basis upon which a finding of no entitlement

to indemnification may be made is that indemnification is prohibited by law.


                   (3)    Presumptions and Effect of Certain Proceedings.

Except as otherwise expressly provided in this Article VIII, if a Change of

Control shall have occurred, the Indemnitee shall be presumed to be entitled to

indemnification under this Article VIII upon submission of a request for

indemnification together with the Supporting Documentation in accordance with

Section (d)(2)(i), and thereafter the Corporation shall have the burden of

proof to overcome that presumption in reaching a contrary determination.  In

any event, if the person or persons empowered under Section (d)(2) to determine

entitlement to indemnification shall not have been appointed or shall not have

made a determination within 60 days after receipt by the Corporation of the

request therefor together with the Supporting Documentation, the Indemnitee

shall be deemed to be entitled to indemnification, and the Indemnitee shall be

entitled to such indemnification unless (a) the Indemnitee misrepresented or

failed to disclose a material fact in making the request for indemnification or

in the Supporting Documentation or (B) such indemnification is prohibited by

law.  The termination of any Proceeding described in Section (a), or of any

claim, issue or matter therein, by judgment, order, settlement or conviction,

or upon a plea of nolo contendere or its equivalent, shall not of itself

adversely affect the right of the Indemnitee to indemnification or create a

presumption that the Indemnitee did not act in good faith and in a manner which

the Indemnitee reasonably believed to be in or not opposed to the best

interests of the Corporation or, with respect to any criminal Proceeding, that

the Indemnitee had reasonable cause to believe that the Indemnitee's conduct

was unlawful.





CLG.BYL
December 21, 1994
<PAGE>   170
Page 15

                          (4)  Remedies of Indemnitee.
                          
                          (i)   In the event that a determination is made
                   
                   pursuant to Section (d)(2) or (3) that the Indemnitee is not
                   
                   entitled to indemnification under this Article VIII, (A) the
                   
                   Indemnitee shall be entitled to seek an adjudication of his
                   
                   entitlement to such indemnification either, at the
                   
                   Indemnitee's sole option, in (x) an appropriate court of the
                   
                   State of Delaware or any other court of competent
                   
                   jurisdiction or (y) an arbitration to be conducted by a
                   
                   single arbitrator pursuant to the rules of the American
                   
                   Arbitration Association; (B) any such judicial proceeding or
                   
                   arbitration shall be de novo and the Indemnitee shall not be
                   
                   prejudiced by reason of such adverse determination; and (C)
                   
                   in any such judicial proceeding or arbitration, the
                   
                   Corporation shall have the burden of proving that the
                   
                   Indemnitee is not entitled to indemnification under this
                   
                   Article VIII.
                          
                          (ii)  If pursuant to Section (d)(2) or (3) a
                   
                   determination shall have been made or deemed to have been
                   
                   made that the Indemnitee is entitled to indemnification, the
                   
                   Corporation shall be obligated to pay the amounts
                   
                   constituting such indemnification within five days after
                   
                   such determination has been made or is deemed to have been
                   
                   made and shall be conclusively bound by such determination
                   
                   unless (A) the Indemnitee misrepresented or failed to
                   
                   disclose a material fact in making the request for
                   
                   indemnification or in the Supporting Documentation or (B)
                   
                   such indemnification is prohibited by law.  In the event
                   
                   that (x) advancement of expenses is not timely made pursuant
                   
                   to Section (d)(l), or (y) payment of indemnification is not
                   
                   made within five days after a determination of entitlement
                   
                   to indemnification has been made or deemed to have been made
                   
                   pursuant to Section (d)(2) or (3), the Indemnitee shall be
                   
                   entitled to seek judicial enforcement of the Corporation's
                   
                   obligation to pay to the Indemnitee such advancement of
                   
                   expenses or indemnification.  Notwithstanding the foregoing,
                   
                   the Corporation may bring an action in an appropriate court
                   
                   in the State of Delaware or any other court of competent
                   
                   jurisdiction, contesting the right of the Indemnitee to
                   
                   receive indemnification hereunder due to the occurrence of
                   
                   an event described in subclause (A) or (B) of this clause
                   
                   (ii) (a "Disqualifying Event"); provided, however, that in
                   
                   any such action the Corporation shall have the burden of
                   
                   proving the occurrence of such Disqualifying Event.
                          
                          (iii) The Corporation shall be precluded from
                   
                   asserting in any judicial proceeding or arbitration
                   
                   commenced pursuant to this Section (d)(4) that the
                   
                   procedures and presumptions of this Article VIII are not
                   
                   valid, binding and enforceable and shall stipulate in any
                   
                   such court or before any such arbitrator that the
                   
                   Corporation is bound by all the provisions of this Article
                   
                   VIII.
                          
                          (iv)  In the event that pursuant to this Section
                   
                   (d)(4) the Indemnitee seeks a judicial adjudication of or an
                   
                   award in arbitration to enforce his rights under, or to
                   
                   recover damages for breach of, this Article VIII, the
                   
                   Indemnitee shall be entitled to recover from the
                   
                   Corporation, and shall be indemnified by the Corporation
                   
                   against, any expenses


                   

CLG.BYL
December 21, 1994
<PAGE>   171
Page 16

                   actually and reasonably incurred by the Indemnitee if the
                   
                   Indemnitee prevails in such judicial adjudication or
                   
                   arbitration.  If it shall be determined in such judicial
                   
                   adjudication or arbitration that the Indemnitee is entitled
                   
                   to receive part but not all of the indemnification or
                   
                   advancement of expenses sought, the expenses incurred by the
                   
                   Indemnitee in connection with such judicial adjudication or
                   
                   arbitration shall be prorated accordingly.


                          (5)   Definitions.  For purposes of this Section

(d):
                          
                          (i)   "Change in Control" means (A) so long as the
                   
                   Public Utility Holding Company Act of 1935 is in effect, any
                   
                   "company" becoming a "holding company" in respect to the
                   
                   Corporation or any determination by the Securities and
                   
                   Exchange Commission that any "person" should be subject to
                   
                   the obligations, duties, and liabilities if imposed by said
                   
                   Act by virtue or his, hers or its influence over the
                   
                   management or policies of the Corporation, or (B) whether or
                   
                   not said Act is in effect, a change in control of the
                   
                   Corporation of a nature that would be required to be
                   
                   reported in response to Item 6(e) of Schedule 14A of
                   
                   Regulation 14A promulgated under the Securities Exchange Act
                   
                   of 1934 (the "Act"), whether or not the Corporation is then
                   
                   subject to such reporting requirement; provided that,
                   
                   without limitation, such a change in control shall be deemed
                   
                   to have occurred if (i) any "person" (as such term is used
                   
                   in Section 13(d) and 14(d) of the Act) is or becomes the
                   
                   "beneficial owner" (as defined in Rule 13d-3 under the Act),
                   
                   directly or indirectly, of securities of the Corporation
                   
                   representing 10% or more of the combined voting power of the
                   
                   Corporation's then outstanding securities without the prior
                   
                   approval of at least two-thirds of the members of the Board
                   
                   of Directors in office immediately prior to such
                   
                   acquisition; (ii) the Corporation is a party to a merger,
                   
                   consolidation, sale of assets or other reorganization, or a
                   
                   proxy contest, as a consequence of which members of the
                   
                   Board of Directors in office immediately prior to such
                   
                   transaction or event constitute less than a majority of the
                   
                   Board of Directors thereafter; or (iii) during any period of
                   
                   two consecutive years, individuals who at the beginning of
                   
                   such period constituted the Board of Directors (including
                   
                   for this purpose any new director whose election or
                   
                   nomination for election by the Corporation's stockholders
                   
                   was approved by a vote of at least two-thirds of the
                   
                   directors then still in office who were directors at the
                   
                   beginning of such period) cease for any reason to constitute
                   
                   at least a majority of the Board of Directors.
                          
                          (ii)  "Disinterested Director" means a director of
                   
                   the Corporation who is not or was not a party to the
                   
                   Proceeding in respect of which indemnification is sought by
                   
                   the Indemnitee.
                          
                          (iii) "Independent Counsel" means a law firm or a
                   
                   member of a law firm that neither presently is, nor in the
                   
                   past five years has been, retained to represent: (A) the
                   
                   Corporation or the Indemnitee in any matter material to






CLG.BYL
December 21, 1994
<PAGE>   172
Page 17

                   either such party or (B) any other party to the Proceeding
                   
                   giving rise to a claim for indemnification under this
                   
                   Article VIII.  Notwithstanding the foregoing, the term
                   
                   "Independent Counsel" shall not include any person who,
                   
                   under the applicable standards of professional conduct then
                   
                   prevailing under the law of the State of Delaware, would
                   
                   have a conflict of interest in representing either the
                   
                   corporation or the Indemnitee in an action to determine the
                   
                   Indemnitee's rights under this Article VIII.


                   (e) Severability.  If any provision or provisions of this

Article VIII shall be held to be invalid, illegal or unenforceable for any

reason whatsoever: (i) the validity, legality and enforceability of the

remaining provisions of this Article VIII (including, without limitation, all

portions of any paragraph of this Article VIII containing any such provision

held to be invalid, illegal or unenforceable, that are not themselves invalid,

illegal or unenforceable) shall not in any way be affected or impaired thereby;

and (ii) to the fullest extent possible, the provisions of this Article VIII

(including, without limitation, all portions of any paragraph of this Article

VIII containing any such provision held to be invalid, illegal or unenforceable

that are not themselves invalid, illegal or unenforceable) shall be construed

so as to give effect to the intent manifested by the provision held invalid,

illegal or unenforceable.


                   (f) Successor Laws, Regulations and Agencies.  Reference

herein to laws, regulations or agencies shall be deemed to include all

amendments thereof, substitutions therefor and successors thereto.


                                   ARTICLE IX
                                   
                                   AMENDMENTS

          
          Section 1.  These by-laws may be altered, amended or repealed or new

by-laws may be adopted by the stockholders or by the Board of Directors, when

such power is conferred upon the Board of Directors by the certificate of

incorporation, at any regular meeting of the stockholders or of the Board of

Directors or at any special meeting of the stockholders or of the Board of

Directors if notice of such alteration, amendment, repeal or adoption of new

by-laws be contained in the notice of such special meeting.


                        
                        ADOPTED AS OF DECEMBER 21, 1994





CLG.BYL
December 21, 1994
<PAGE>   173
Page 1

                                  Exhibit 4-A

                          
                          CERTIFICATE OF INCORPORATION
                                       
                                       OF
                                
                                CLNG CORPORATION

                                  
                                  * * * * * *



                          FIRST. The name of the Corporation is CLNG 

CORPORATION.
                          
                          SECOND. The address of the registered office of the

Corporation in the State of Delaware is 1209 Orange Street, in the City of

Wilmington, County of New Castle.  The name of the Corporation's registered

agent at such address is The Corporation Trust Company.
                          
                          THIRD.The purpose of the Corporation is to engage in

any lawful act or activity for which corporations may be organized under the

General Corporation Law of Delaware.
                          
                          FOURTH.The Corporation is authorized to issue only

one class of stock, to wit: Common Stock.  The total number of shares of Common

Stock which the Corporation shall have authority to issue is Three Thousand

(3,000) all of which are to have a par value of One Dollar ($1.00) per share.
                          
                          FIFTH.The name and mailing address of the

incorporator is N. J. Caggiano, 20 Montchanin Road, Wilmington, DE  19807.  The

powers of the incorporator are to terminate upon the election of directors of

the Corporation.
                          
                          SIXTH.The Corporation is to have perpetual existence.
                          
                          SEVENTH.For the management of the business and for

the conduct of the affairs of the Corporation, it is further provided:
                   
                   1.     The number of directors of the Corporation shall be

as from time to time shall be fixed by, or in the manner provided in, the

By-Laws, and in no case shall the number be less than three (3).  The directors

need not be stockholders of the Corporation.
                   
                   2.     In furtherance, and not in limitation, of the powers

conferred by statute, the Board of Directors is expressly authorized:
                          
                          (a)   to make, alter or repeal by-laws of the

Corporation, subject to the power of the stockholders of the Corporation to

alter or appeal any by-laws whether adopted by the stockholders or otherwise.





CLG.BYL
December 21, 1994
<PAGE>   174
Page 2

                          
                          (b)   to exercise the powers and authorities as are

provided in the By-Laws then in effect, subject to applicable limitations as

provided in such By-Laws.
                          
                          EIGHTH.Meetings of stockholders may be held within or

without the State of Delaware, as the By-Laws may provide.  The books of the

corporation may be kept (subject to any provision contained in the statutes)

outside the State of Delaware at such place or places as may be designated from

time to time by the board of directors or in the By-Laws of the corporation.

At all elections of directors, the stockholders shall have the right of

cumulative voting, that is to say, each stockholder shall be entitled to as

many votes as shall be equal to the number of votes which he would be entitled

to cast for the election of directors with respect to his shares of stock

multiplied by the number of directors to be elected, and he may cast all of

such votes for a single director or may distribute them among the number to be

voted for, or any two or more of them, as he may see fit.
                          
                          NINTH.The Corporation reserves the right to restate

this Certificate of Incorporation and to amend, alter, change or repeal any

provision contained in this Certificate of Incorporation in the manner now or

hereafter prescribed by law, and all rights and powers conferred herein on

stockholders, directors and officers are subject to this reserved power.
                          
                          TENTH.A director of the Corporation shall not be

liable to the Corporation or its stockholders for monetary damages for breach

of fiduciary duty as a director, except to the extent such exemption from

liability or limitation thereof is not permitted under the General Corporation

Law of the State of Delaware as the same exists or may hereafter be amended.

Any amendment, modification or repeal of the foregoing sentence by the

stockholders of the Corporation shall not adversely affect any right or

protection of a director of the Corporation in respect of any act, omission

occurring prior to the time such amendment, modification or repeal.
                          
                          The undersigned incorporator hereby acknowledges that

the foregoing Certificate of Incorporation is his act and deed this 21st day of

January, 1994.


                                --------------------------
                                  Incorporator





CLG.BYL
December 21, 1994
<PAGE>   175
Page 1

                                  Exhibit 4-B


                                CLNG CORPORATION


                                     *****

                                    
                                    BY-LAWS


                                     *****



                                   ARTICLE I

                                    OFFICES


          Section 1.  The registered office shall be in the City of Wilmington,

County of New Castle, State of Delaware.


          Section 2.  The corporation may also have offices at such other

places both within and without the State of Delaware as the Board of Directors

may from time to time determine or the business of the corporation may require.


                                   ARTICLE II
                            
                            MEETINGS OF STOCKHOLDERS
 

          Section 1.  All meetings of the stockholders for the election of 

directors shall be held in the County of New Castle, State of Delaware, at 

such place as may be fixed from time to time by the Board of Directors, or at 

such other place either within or without the State of Delaware as shall be 

designated from time to time by the Board of Directors and stated in the 

notice of the meeting.  Meetings of stockholders for any other purpose may be 

held at such time and place, within or without the State of Delaware, as shall 

be stated in the notice of the meeting or in a duly executed waiver of notice 

thereof.                                      


          Section 2.  Annual meetings of stockholders shall be held on the

first Monday of June if not a legal holiday, and if a legal holiday, then on

the next secular day following, at 10:00 A.M., or at such other date and time

as shall be designated from time to time by the Board of Directors and stated

in the notice of the meeting, at which they shall elect by a plurality vote a

Board of Directors, and transact such other business as may properly be brought

before the meeting.


          Section 3.  Written notice of the annual meeting stating the place,

date and hour of the meeting shall be given to each stockholder entitled to

vote at such meeting not less than ten nor more than sixty days before the date

of the meeting.





CLG.BYL
December 21, 1994
<PAGE>   176
Page 2

          Section 4.  The officer who has charge of the stock ledger of the

corporation shall prepare and make, at least ten days before every meeting of

stockholders, a complete list of the stockholders entitled to vote at the

meeting, arranged in alphabetical order, and showing the address of each

stockholder and the number of shares registered in the name of each

stockholder.  Such list shall be open to the examination of any stockholder,

for any purpose germane to the meeting, during ordinary business hours, for a

period of at least ten days prior to the meeting, either at a place within the

city where the meeting is to be held, which place shall be specified in the

notice of the meeting, or, if not so specified, at the place where the meeting

is to be held.  The list shall also be produced and kept at the time and place

of the meeting during the whole time thereof, and may be inspected by any

stockholder who is present.


          Section 5.  Special meetings of the stockholders, for any purpose or

purposes, unless otherwise prescribed by statute or by the certificate of

incorporation, may be called by the president and shall be called by the

president or secretary at the request in writing of a majority of the Board of

Directors, or at the request in writing of stockholders owning a majority in

amount of the entire capital stock of the corporation issued and outstanding

and entitled to vote.  Such request shall state the purpose or purposes of the

proposed meeting.


          Section 6.  Written notice of a special meeting stating the place,

date and hour of the meeting and the purpose or purposes for which the meeting

is called, shall be given not less than ten nor more than sixty days before the

date of the meeting, to each stockholder entitled to vote at such meeting.


          Section 7.  Business transacted at any special meeting of the

stockholders shall be limited to the purposes stated in the notice.


          Section 8.  The holders of a majority of the stock issued and

outstanding and entitled to vote thereat, present in person or represented by

proxy, shall constitute a quorum at all meetings of the stockholders for the

transaction of business except as otherwise provided by statute or by the

certificate of incorporation.  If, however, such quorum shall not be present or

represented at any meeting of the stockholders, the stockholders entitled to

vote thereat, present in person or represented by proxy, shall have power to

adjourn the meeting from time to time, without notice other than announcement

at the meeting, until a quorum shall be present or represented.  At such

adjourned meeting, at which a quorum shall be present or represented, any

business may be transacted which might have been transacted at the meeting as

originally notified.  If the adjournment is for more than thirty days, or if

after the adjournment a new record date is fixed for the adjourned meeting, a

notice of the adjourned meeting shall be given to each stockholder of record

entitled to vote at the meeting.





CLNG.BYL
December 21, 1994
<PAGE>   177
Page 3

          Section 9.  When a quorum is present at any meeting, the vote of the

holders of a majority of the stock having voting power present in person or

represented by proxy shall decide any question brought before such meeting,

unless the question is one upon which by express provision of statute or of the

certificate of incorporation, a different vote is required in which case such

express provision shall govern and control the decision of such question.


          Section 10.  Unless otherwise provided in the certificate of

incorporation, each stockholder shall at every meeting of the stockholders be

entitled to one vote in person or by proxy for each share of the capital stock

having voting power held by such stockholder, but no proxy shall be voted on

after three years from its date, unless the proxy provides for a longer period.

          
          Section 11.  Unless otherwise provided in the certificate of

incorporation, any action required to be taken at any annual or special meeting

of stockholders of the corporation, or any action which may be taken at any

annual or special meeting of such stockholders, may be taken without a meeting,

without prior notice and without a vote, if a consent in writing, setting forth

the action so taken, shall be signed by the holders of outstanding stock having

not less than the minimum number of votes that would be necessary to authorize

or take such action at a meeting at which all shares entitled to vote thereon

were present and voted.  Prompt notice of the taking of the corporate action

without a meeting by less than unanimous written consent shall be given to

those stockholders who have not consented in writing.


                                  ARTICLE III
                                   
                                   DIRECTORS


          Section 1.  The number of directors which shall constitute the whole

Board shall be not less than four nor more than ten.  The number of directors

shall be determined by resolution of the Board of Directors or by the

stockholders at the annual meeting.  The directors shall be elected at the

annual meeting of the stockholders, except as provided in Section 2 of this

Article, and each director elected shall hold office until his successor is

elected and qualified.  Directors need not be stockholders.


          Section 2.  Vacancies and newly created directorships resulting from

any increase in the authorized number of directors may be filled by a majority

of the directors then in office, though less than a quorum, or by a sole

remaining director, and the directors so chosen shall hold office until the

next annual election and until their successors are duly elected and shall

qualify, unless sooner displaced.  If there are no directors in office, then an

election of directors may be held in the manner provided by statute.






CLNG.BYL
December 21, 1994
<PAGE>   178
Page 4

          Section 3.  The business of the corporation shall be managed by its

Board of Directors which may exercise all such powers of the corporation and do

all such lawful acts and things as are not by statute or by the certificate of

incorporation or by these by-laws directed or required to be exercised or done

by the stockholders.


                       MEETINGS OF THE BOARD OF DIRECTORS


          Section 4.  The Board of Directors of the corporation may hold

meetings, both regular and special, either within or without the State of

Delaware.


          Section 5.  The first meeting of each newly elected Board of

Directors shall be held at such time and place as shall be fixed by the vote of

the stockholders at the annual meeting and no notice of such meeting shall be

necessary to the newly elected directors in order legally to constitute the

meeting, provided a quorum shall be present.  In the event of the failure of

the stockholders to fix the time or place of such first meeting of the newly

elected Board of Directors, or in the event such meeting is not held at the

time and place so fixed by the stockholders, the meeting may be held at such

time and place as shall be specified in a notice given as hereinafter provided

for special meetings of the Board of Directors, or as shall be specified in a

written waiver signed by all of the Directors.


          Section 6.  Regular meetings of the Board of Directors may be held

without notice at such time and at such place as shall from time to time be

determined by the Board.


          Section 7.  Special meetings of the Board may be called by the

president, the secretary or any assistant secretary on six hours' notice to

each director, either personally or by mail or by telegram; special meetings

shall be called by the president, the secretary or an assistant secretary in

like manner and on like notice on the written request of two directors.

          
          Section 8.  At all meetings of the Board, a majority of the directors

shall constitute a quorum for the transaction of business, and the act of a

majority of the directors present at any meeting at which there is a quorum

shall be the act of the Board of Directors, except as may be otherwise

specifically provided by statute or by the certificate of incorporation.  If a

quorum shall not be present at any meeting of the Board of Directors, the

directors present thereat may adjourn the meeting from time to time, without

notice other than announcement at the meeting, until a quorum shall be present.


          Section 9.  Unless otherwise restricted by the certificate of

incorporation or these by-laws, any action required or permitted to be taken at

any meeting of the Board of Directors or of any committee thereof may be taken

without a meeting, if all






CLNG.BYL
December 21, 1994
<PAGE>   179
Page 5

members of the Board or committee, as the case may be, consent thereto in

writing, and the writing or writings are filed with the minutes of proceedings

of the Board or committee.


          Section 10.  Unless otherwise restricted by the certificate of

incorporation or these by-laws, members of the Board of Directors, or any

committee designated by the Board of Directors, may participate in a meeting of

the Board of Directors, or any committee, by means of conference telephone or

similar communications equipment by means of which all persons participating in

the meeting can hear each other, and such participation in a meeting shall

constitute presence in person at the meeting.


                            COMMITTEES OF DIRECTORS


          Section 11.  The Board of Directors may, by resolution passed by a

majority of the whole Board, designate one or more committees, each committee

to consist of one or more of the directors of the corporation.  The Board may

designate one or more directors as alternate members of any committee, who may

replace any absent or disqualified member at any meeting of the committee.  In

the absence or disqualification of a member of a committee, the member or

members thereof present at any meeting and not disqualified from voting,

whether or not he or they constitute a quorum, may unanimously appoint another

member of the Board of Directors to act at the meeting in the place of any such

absent or disqualified member.  Any such committee, to the extent provided in

the resolution of the Board of Directors, shall have and may exercise all the

powers and authority of the Board of Directors in the management of the

business and affairs of the corporation, and may authorize the seal of the

corporation to be affixed to all papers which may require it; but no such

committee shall have the power or authority in reference to amending the

certificate of incorporation, adopting an agreement of merger or consolidation,

recommending to the stockholders the sale, lease or exchange of all or

substantially all of the corporation's property and assets, recommending to the

stockholders a dissolution of the corporation or a revocation of a dissolution,

or amending the by-laws of the corporation; and, unless the resolution or the

certificate of incorporation expressly so provide, no such committee shall have

the power or authority to declare a dividend or to authorize the issuance of

stock.  Such committee or committees shall have such name or names as may be

determined from time to time by resolution adopted by the Board of Directors.

          
          Section 12.  Each committee shall keep regular minutes of its

meetings and report the same to the Board of Directors.





CLNG.BYL
December 21, 1994
<PAGE>   180
Page 6


                           COMPENSATION OF DIRECTORS


          Section 13.  Unless otherwise restricted by the certificate of

incorporation or these by-laws, the Board of Directors shall have the authority

to fix the compensation of directors.  The directors may be paid their

expenses, if any, of attendance at each meeting of the Board of Directors and

may be paid a fixed sum for attendance at each meeting of the Board of

Directors or a stated salary as director.  No such payment shall preclude any

director from serving the corporation in any other capacity and receiving

compensation therefor.  Members of special or standing committees may be

allowed like compensation for attending committee meetings.


                                   ARTICLE IV
                                    
                                    NOTICES


          Section 1.  Whenever, under the provisions of applicable statute or

of the certificate of incorporation or of these by-laws, notice is required to

be given to any director or stockholder, it shall not be construed to mean

personal notice, but such notice may be given in writing, by mail, addressed to

such director or stockholder, at his address as it appears on the records of

the corporation, with postage thereon prepaid, and such notice shall be deemed

to be given at the time when the same shall be deposited in the United States

mail.  Notice to directors may also be given by telegram, data fax, or other

similar method of transmitting a written communication.


          Section 2.  Whenever any notice is required to be given under the

provisions of applicable statute or of the certificate of incorporation or of

these by-laws, a waiver thereof in writing, signed by the person or persons

entitled to said notice, whether before or after the time stated therein, shall

be deemed equivalent thereto.


                                   ARTICLE V
                                    
                                    OFFICERS


          Section 1.  The officers of the corporation shall be chosen by the

Board of Directors and shall be a president and at least one of the following:

a secretary, a treasurer and/or a controller.  The Board of Directors may also

choose vice-presidents and one or more assistant secretaries and assistant

treasurers and/or assistant controllers.  Any number of offices may be held by

the same person, unless the certificate of incorporation or these by-laws

otherwise provide.






CLNG.BYL
December 21, 1994
<PAGE>   181
Page 7

          Section 2.  The Board of Directors at its first meeting after each

annual meeting of stockholders shall choose a president and at least one of the

following:  a secretary, treasurer and/or a controller.


          Section 3.  The Board of Directors may appoint such other officers

and agents as it shall deem necessary who shall hold their offices for such

terms and shall exercise such powers and perform such duties as shall be

determined from time to time by the Board.


          Section 4.  The salaries of all officers and agents of the

corporation shall be fixed by the Board of Directors.


          Section 5.  The officers of the corporation shall hold office until

their successors are chosen and qualify.  Any officer elected or appointed by

the Board of Directors may be removed at any time by the affirmative vote of a

majority of the Board of Directors.  Any vacancy occurring in any office of the

corporation shall be filled by the Board of Directors.


                       
                       THE PRESIDENT AND VICE PRESIDENTS


          Section 6.  The president shall be the chief executive officer of the

corporation, shall preside at all meetings of the stockholders and the Board of

Directors, shall have general and active management of the business of the

corporation and shall see that all orders and resolutions of the Board of

Directors are carried into effect.


          Section 7.  The president shall execute bonds, mortgages and other

contracts requiring a seal, under the seal of the corporation, except where

required or permitted by law to be otherwise signed and executed and except

where the signing and execution thereof shall be expressly delegated by the

Board of Directors to some other officer or agent of the corporation.


          Section 8.  The vice president, or if there be more than one, the

vice presidents in the order determined by the Board of Directors (or if there

be no such determination, then in the order of their election), shall perform

such duties and exercise such powers as the Board of Directors may from time to

time prescribe.


                    THE SECRETARY AND ASSISTANT SECRETARIES


          Section 9.  The secretary shall attend all meetings of the Board of

Directors and all meetings of the stockholders and record all the proceedings

of the meetings of the corporation and of the Board of Directors in a book to

be kept for that purpose and shall perform like duties for the standing

committees when required.  He shall give, or cause to be given, notice of all






CLNG.BYL
December 21, 1994
<PAGE>   182
Page 8

meetings of the stockholders and special meetings of the Board of Directors,

and shall perform such other duties as may be prescribed by the Board of

Directors or president, under whose supervision he shall be.  He shall have

custody of the corporate seal of the corporation and he, or an assistant

secretary, shall have authority to affix the same to any instrument requiring

it and when so affixed, it may be attested by his signature or by the signature

of such assistant secretary.  The Board of Directors may give general authority

to any other officer to affix the seal of the corporation and to attest the

affixing by his signature.


          Section 10.  An assistant secretary, or if there be more than one,

the assistant secretaries in the order determined by the Board of Directors (or

if there be no such determination, then in the order of their election), shall,

in the absence of the secretary or in the event of his inability or refusal to

act, perform the duties and exercise the powers of the secretary and shall

perform such other duties and have such other powers as the Board of Directors

may from time to time prescribe.


         THE TREASURER/CONTROLLER AND ASSISTANT TREASURERS/CONTROLLERS


          Section 11.  The treasurer and/or controller, or as directed by the

Board of Directors, one or more assistant treasurers and/or assistant

controllers shall have the custody of the corporate funds and securities and

shall keep full and accurate accounts of receipts and disbursements in books

belonging to the corporation and shall deposit all moneys and other valuable

effects in the name and to the credit of the corporation in such depositories

as may be designated by the Board of Directors.


          Section 12.  The treasurer and/or controller or, as directed by the

Board of Directors, one or more assistant treasurers and/or assistant

controllers shall disburse the funds of the corporation as may be ordered by

the Board of Directors, taking proper vouchers for such disbursements, and

shall render to the president and the Board of Directors, at its regular

meetings, or when the Board of Directors so requires, an account of all

his/their transactions as treasurer/assistant treasurer and/or as

controller/assistant controller and of the financial condition of the

corporation.


          Section 13.  If required by the Board of Directors, the treasurer or

an assistant treasurer and/or the controller or an assistant controller shall

give the corporation a bond (which shall be renewed every six years) in such

sum and with such surety or sureties as shall be satisfactory to the Board of

Directors for the faithful performance of the duties of their offices and for

the restoration to the corporation, in case of their death, resignation,

retirement or removal from office, of all books, papers, vouchers, money and

other property of whatever kind in their possession or under their control

belonging to the corporation.


          Section 14.  The assistant treasurer and/or assistant controller, or

if there shall be more than one, the assistant treasurers and/or assistant

controllers in the order determined by the Board of Directors (or if there be

no such determination,






CLNG.BYL
December 21, 1994
<PAGE>   183
Page 9

then in the order of their election), shall, in the absence of the treasurer

and/or controller or in the event of his inability or refusal to act, perform

the duties and exercise the powers of the treasurer and/or controller and shall

perform such other duties and have such other powers as the Board of Directors

may from time to time prescribe.


                                   ARTICLE VI
                             
                             CERTIFICATES OF STOCK


          Section 1.  Every holder of stock in the corporation shall be

entitled to have a certificate, signed by, or in the name of the corporation,

by the president or the vice president and by the treasurer or an assistant

treasurer and/or the controller or an assistant controller, or by the secretary

or an assistant secretary of the corporation, certifying the number of shares

owned by him in the corporation.


          Section 2.  Any of or all the signatures on the certificate may be

facsimile.  In case any officer, transfer agent or registrar who has signed or

whose facsimile signature has been placed upon a certificate shall have ceased

to be such officer, transfer agent or registrar before such certificate is

issued, it may be issued by the corporation with the same effect as if he were

such officer, transfer agent or registrar at the date of issue.


                               LOST CERTIFICATES


          Section 3.  The Board of Directors may direct a new certificate or

certificates to be issued in place of any certificate or certificates

theretofore issued by the corporation alleged to have been lost, stolen or

destroyed, upon the making of an affidavit of that fact by the person claiming

the certificate of stock to be lost, stolen or destroyed.  When authorizing

such issue of a new certificate or certificates, the Board of Directors may, in

its discretion and as a condition precedent to the issuance thereof, require

the owner of such lost, stolen or destroyed certificate or certificates, or his

legal representative, to advertise the same in such manner as it shall require

and/or to give the corporation a bond in such sum as it may direct as indemnity

against any claim that may be made against the corporation with respect to the

certificate alleged to have been lost, stolen or destroyed.
                               
                               
                               TRANSFERS OF STOCK


          Section 4.  Upon surrender to the corporation or the transfer agent

of the corporation of a certificate for shares duly endorsed or accompanied by

proper evidence of succession, assignment or authority to transfer, it shall be

the duty of the corporation to issue a new certificate to the person entitled

thereto, cancel the old certificate and record the transaction upon its books.







CLNG.BYL
December 21, 1994
<PAGE>   184
Page 10



                               FIXING RECORD DATE


          Section 5.  In order that the corporation may determine the

stockholders entitled to notice of or to vote at any meeting of stockholders or

any adjournment thereof, or to express consent to corporate action in writing

without a meeting, or entitled to receive payment of any dividend or other

distribution or allotment of any rights, or entitled to exercise any rights in

respect of any change, conversion or exchange of stock or for the purpose of

any other lawful action, the Board of Directors may fix, in advance, a record

date, which shall not be more than sixty nor less than ten days before the date

of such meeting, nor more than sixty days prior to any other action.  A

determination of stockholders of record entitled to notice of or to vote at a

meeting of stockholders shall apply to any adjournment of the meeting;

provided, however, that the Board of Directors may fix a new record date for

the adjourned meeting.


                            REGISTERED STOCKHOLDERS


          Section 6.  The corporation shall be entitled to recognize the

exclusive right of a person registered on its books as the owner of shares to

receive dividends, and to vote as such owner, and to hold liable for calls and

assessments a person registered on its books as the owner of shares, and shall

not be bound to recognize any equitable or other claim to or interest in such

share or shares on the part of any other person, whether or not it shall have

express or other notice thereof, except as otherwise provided by the laws of

the State of Delaware.


                                  ARTICLE VII
                               
                               GENERAL PROVISIONS
                                   
                                   DIVIDENDS


          Section 1.  Dividends upon the capital stock of the corporation,

subject to the provisions of the certificate of incorporation, if any, may be

declared by the Board of Directors at any regular or special meeting, pursuant

to law.  Dividends may be paid in cash, in property, or in shares of the

capital stock, subject to the provisions of the certificate of incorporation.

          
          Section 2.  Before payment of any dividend, there may be set aside

out of any funds of the corporation available for dividends such sum or sums as

the directors from time to time, in their absolute discretion, think proper as

a reserve or reserves to meet contingencies, or for equalizing dividends, or

for repairing or maintaining any property of the corporation, or for such other

purpose as the directors shall think conducive to the interest of the

corporation, and the directors may modify or abolish any such reserve in the

manner in which it was created.






CLNG.BYL
December 21, 1994
<PAGE>   185
Page 11


                                     CHECKS


          Section 3.  All checks or demands for money and notes of the

corporation shall be signed by such officer or officers or such other person or

persons as the Board of Directors may from time to time designate.


                                  FISCAL YEAR


          Section 4.  The fiscal year of the corporation begins on the first

day of January and ends on the thirty-first day of December in each year.






CLNG.BYL
December 21, 1994
<PAGE>   186
Page 12

                                      SEAL


          Section 5.  The corporate seal shall have inscribed thereon the name

of the corporation, the year of its organization and the words "Corporate Seal,

Delaware."  The seal may be used by causing it or a facsimile thereof to be

impressed or affixed or reproduced or otherwise.


                                  ARTICLE VIII
                                
                                INDEMNIFICATION


                          (a) Right to Indemnification.  The Corporation shall

to the fullest extent permitted by applicable law as then in effect indemnify

any person (the "Indemnitee") who was or is involved in any manner (including,

without limitation, as a party or a witness) or is threatened to be made so

involved in any threatened, pending or completed investigation, claim, action,

suit or proceeding, whether civil, criminal, administrative or investigative

(including without limitation, any action, suit or proceeding by or in the

right of the Corporation to procure a judgment in its favor) (a "Proceeding")

by reason of the fact that such person is or was a director, officer, employee

or agent of the Corporation, or is or was serving at the request of the

Corporation as a director, officer, employee or agent of another corporation,

partnership, joint venture, trust or other enterprise (including, without

limitation, any employee benefit plan) against all expenses (including

attorneys' fees), judgments, fines and amounts paid in settlement actually and

reasonably incurred by such person in connection with such Proceeding.  Such

indemnification shall be a contract right and shall include the right to

receive payment of any expenses incurred by the Indemnitee in connection with

such Proceeding in advance of its final disposition, consistent with the

provisions of applicable law as then in effect.


                          (b) Insurance, Contracts and Funding.  The

Corporation may purchase and maintain insurance to protect itself and any

indemnitee against any expenses, judgments, fines and amounts paid in

settlement as specified in Section (a) of this Article VIII or incurred by an

Indemnitee in connection with any proceeding referred to in Section (a) of this

Article VIII, to the fullest extent permitted by applicable law as then in

effect.  The Corporation may enter into contracts with any director, officer,

employee or agent of the Corporation or use other means in furtherance of the

provisions of this Article VIII to ensure the payment of such amounts as may be

necessary to effect indemnification as provided in this Article VIII.


                          (c) Indemnification; Not Exclusive Right.  The right

of indemnification provided in this Article VIII shall not be exclusive of any

other rights to which those seeking indemnification may otherwise be entitled,

and the provisions of this Article VIII shall inure to the benefit of the heirs

and legal representatives of any person entitled to indemnity under this

Article





CLNG.BYL
December 21, 1994
<PAGE>   187
Page 13


VIII and shall be applicable to Proceedings commenced or continuing after the

adoption of this Article VIII, whether arising from acts or omissions occurring

before or after such adoption.


                          (d) Advancement of Expenses; Procedures; Presumptions

and Effect of Certain Proceedings; Remedies.  In furtherance but not in

limitation of the foregoing provisions, the following procedures, presumptions

and remedies shall apply with respect to advancement of expenses and the right

to indemnification under this Article VIII:


                          (1) Advance of Expenses.  All reasonable expenses

incurred by or on behalf of the Indemnitee in connection with any Proceeding

shall be advanced to the Indemnitee by the Corporation within 20 days after the

receipt by the Corporation of a statement or statements from the Indemnitee

requesting such advance or advances from time to time, whether prior to or

after final disposition of such Proceeding.  Such statement or statements shall

reasonably evidence the expenses incurred by the Indemnitee and, if required by

law at the time of such advance, shall include or be accompanied by an

undertaking by or on behalf of the Indemnitee to repay the amounts advanced if

it should ultimately be determined that the Indemnitee is not entitled to be

indemnified against such expenses pursuant to this Article VIII.


                          (2) Procedure for Determination of Entitlement to
                              
Indemnification.
                          
                          (i) To obtain indemnification under this Article

VIII, an Indemnitee shall submit to the Secretary of the Corporation a written

request, including such documentation and information as is reasonably

available to the Indemnitee and reasonably necessary to determine whether and

to what extent the Indemnitee is entitled to indemnification (the "Supporting

Documentation").  The determination of the Indemnitee's entitlement to

indemnification shall be made not later than 60 days after receipt by the

Corporation of the written request for indemnification together with Supporting

Documentation.  The Secretary of the Corporation shall advise the Board of

Directors in writing, promptly upon receipt of such a request for

indemnification, that the Indemnitee has requested indemnification.


                          (ii) The Indemnitee's entitlement to indemnification

under this Article VIII shall be determined in one of the following ways:  (A)

by a majority vote of the Disinterested Directors (as hereinafter defined), if

they constitute a quorum of the Board of Directors; (B) by a written opinion of

Independent Counsel (as hereinafter defined) if (x) a Change of Control (as

hereinafter defined) shall have occurred and the Indemnitee so requests or (y)

a quorum of the Board of Directors consisting of Disinterested Directors is not

obtainable or, even if obtainable, a majority of such Disinterested Directors

so directs; (C) by the stockholders of the Corporation (but only if a majority

of the Disinterested Directors, if they constitute a quorum of the Board of

Directors, present the issue of entitlement to indemnification to the

stockholders for their determination); or (D) as provided in Section (d)(3).






CLNG.BYL
December 21, 1994
<PAGE>   188
Page 14


                          (iii) In the event the determination of entitlement

to indemnification is to be made by Independent Counsel pursuant to Section

(d)(2)(ii), a majority of the Board of Directors shall select the Independent

Counsel, but only an Independent Counsel to which the Indemnitee does not

reasonably object; provided, however, that if a Change of Control shall have

occurred, the Indemnitee shall select such Independent Counsel, but only an

Independent Counsel to which the Board of Directors does not reasonably object.



                          (iv) The only basis upon which a finding of no

entitlement to indemnification may be made is that indemnification is

prohibited by law.


                          (3)   Presumptions and Effect of Certain Proceedings.

Except as otherwise expressly provided in this Article VIII, if a Change of

Control shall have occurred, the Indemnitee shall be presumed to be entitled to

indemnification under this Article VIII upon submission of a request for

indemnification together with the Supporting Documentation in accordance with

Section (d)(2)(i), and thereafter the Corporation shall have the burden of

proof to overcome that presumption in reaching a contrary determination.  In

any event, if the person or persons empowered under Section (d)(2) to determine

entitlement to indemnification shall not have been appointed or shall not have

made a determination within 60 days after receipt by the Corporation of the

request therefor together with the Supporting Documentation, the Indemnitee

shall be deemed to be entitled to indemnification, and the Indemnitee shall be

entitled to such indemnification unless (a) the Indemnitee misrepresented or

failed to disclose a material fact in making the request for indemnification or

in the Supporting Documentation or (B) such indemnification is prohibited by

law.  The termination of any Proceeding described in Section (a), or of any

claim, issue or matter therein, by judgment, order, settlement or conviction,

or upon a plea of nolo contendere or its equivalent, shall not of itself

adversely affect the right of the Indemnitee to indemnification or create a

presumption that the Indemnitee did not act in good faith and in a manner which

the Indemnitee reasonably believed to be in or not opposed to the best

interests of the Corporation or, with respect to any criminal Proceeding, that

the Indemnitee had reasonable cause to believe that the Indemnitee's conduct

was unlawful.





CLNG.BYL
December 21, 1994
<PAGE>   189
Page 15

                          
                          
                          (4)  Remedies of Indemnitee.
                          
                          (i)   In the event that a determination is made
                   
                   pursuant to Section (d)(2) or (3) that the Indemnitee is not
                   
                   entitled to indemnification under this Article VIII, (A) the
                   
                   Indemnitee shall be entitled to seek an adjudication of his
                   
                   entitlement to such indemnification either, at the
                   
                   Indemnitee's sole option, in (x) an appropriate court of the
                   
                   State of Delaware or any other court of competent
                   
                   jurisdiction or (y) an arbitration to be conducted by a
                   
                   single arbitrator pursuant to the rules of the American
                   
                   Arbitration Association; (B) any such judicial proceeding or
                   
                   arbitration shall be de novo and the Indemnitee shall not be
                   
                   prejudiced by reason of such adverse determination; and (C)
                   
                   in any such judicial proceeding or arbitration, the
                   
                   Corporation shall have the burden of proving that the
                   
                   Indemnitee is not entitled to indemnification under this
                   
                   Article VIII.


                          (ii)  If pursuant to Section (d)(2) or (3) a
                   
                   determination shall have been made or deemed to have been
                   
                   made that the Indemnitee is entitled to indemnification, the
                   
                   Corporation shall be obligated to pay the amounts
                   
                   constituting such indemnification within five days after
                   
                   such determination has been made or is deemed to have been
                   
                   made and shall be conclusively bound by such determination
                   
                   unless (A) the Indemnitee misrepresented or failed to
                   
                   disclose a material fact in making the request for
                   
                   indemnification or in the Supporting Documentation or (B)
                   
                   such indemnification is prohibited by law.  In the event
                   
                   that (x) advancement of expenses is not timely made pursuant
                   
                   to Section (d)(l), or (y) payment of indemnification is not
                   
                   made within five days after a determination of entitlement
                   
                   to indemnification has been made or deemed to have been made
                   
                   pursuant to Section (d)(2) or (3), the Indemnitee shall be
                   
                   entitled to seek judicial enforcement of the Corporation's
                   
                   obligation to pay to the Indemnitee such advancement of
                   
                   expenses or indemnification.  Notwithstanding the foregoing,
                   
                   the Corporation may bring an action in an appropriate court
                   
                   in the State of Delaware or any other court of competent
                   
                   jurisdiction, contesting the right of the Indemnitee to
                   
                   receive indemnification hereunder due to the occurrence of
                   
                   an event described in subclause (A) or (B) of this clause
                   
                   (ii) (a "Disqualifying Event"); provided, however, that in
                   
                   any such action the Corporation shall have the burden of
                   
                   proving the occurrence of such Disqualifying Event.


                          (iii) The Corporation shall be precluded from
                   
                   asserting in any judicial proceeding or arbitration
                   
                   commenced pursuant to this Section (d)(4) that the
                   
                   procedures and presumptions of this Article VIII are not
                   
                   valid, binding and enforceable and shall stipulate in any
                   
                   such court or before any such arbitrator that the
                   
                   Corporation is bound by all the provisions of this Article
                   
                   VIII.


                          (iv) In the event that pursuant to this Section
                   
                   (d)(4) the Indemnitee seeks a judicial adjudication of or an
                   
                   award in arbitration to enforce his rights under, or to
                   
                   recover damages for breach of, this Article VIII, the
                   
                   Indemnitee shall be entitled to recover from the
                   
                   Corporation, and shall be indemnified by the Corporation
                   
                   against, any expenses actually and reasonably incurred by
                   
                   the Indemnitee if the Indemnitee prevails in such judicial
                   
                   adjudication or arbitration.  If it shall be determined in
                   
                   such judicial adjudication or arbitration that the
                   
                   Indemnitee is entitled to






CLNG.BYL
December 21, 1994
<PAGE>   190
Page 16

                   
                   receive part but not all of the indemnification or
                   
                   advancement of expenses sought, the expenses incurred by the
                   
                   Indemnitee in connection with such judicial adjudication or
                   
                   arbitration shall be prorated accordingly.

                          
                          (5)   Definitions.  For purposes of this Section

(d):
                          
                          (i) "Change in Control" means (A) so long as the
                   
                   Public Utility Holding Company Act of 1935 is in effect, any
                   
                   "company" becoming a "holding company" in respect to the
                   
                   Corporation or any determination by the Securities and
                   
                   Exchange Commission that any "person" should be subject to
                   
                   the obligations, duties, and liabilities if imposed by said
                   
                   Act by virtue or his, hers or its influence over the
                   
                   management or policies of the Corporation, or (B) whether or
                   
                   not said Act is in effect, a change in control of the
                   
                   Corporation of a nature that would be required to be
                   
                   reported in response to Item 6(e) of Schedule 14A of
                   
                   Regulation 14A promulgated under the Securities Exchange Act
                   
                   of 1934 (the "Act"), whether or not the Corporation is then
                   
                   subject to such reporting requirement; provided that,
                   
                   without limitation, such a change in control shall be deemed
                   
                   to have occurred if (i) any "person" (as such term is used
                   
                   in Section 13(d) and 14(d) of the Act) is or becomes the
                   
                   "beneficial owner" (as defined in Rule 13d-3 under the Act),
                   
                   directly or indirectly, of securities of the Corporation
                   
                   representing 10% or more of the combined voting power of the
                   
                   Corporation's then outstanding securities without the prior
                   
                   approval of at least two-thirds of the members of the Board
                   
                   of Directors in office immediately prior to such
                   
                   acquisition; (ii) the Corporation is a party to a merger,
                   
                   consolidation, sale of assets or other reorganization, or a
                   
                   proxy contest, as a consequence of which members of the
                   
                   Board of Directors in office immediately prior to such
                   
                   transaction or event constitute less than a majority of the
                   
                   Board of Directors thereafter; or (iii) during any period of
                   
                   two consecutive years, individuals who at the beginning of
                   
                   such period constituted the Board of Directors (including
                   
                   for this purpose any new director whose election or
                   
                   nomination for election by the Corporation's stockholders
                   
                   was approved by a vote of at least two-thirds of the
                   
                   directors then still in office who were directors at the
                   
                   beginning of such period) cease for any reason to constitute
                   
                   at least a majority of the Board of Directors.


                          (ii) "Disinterested Director" means a director of the
                   
                   Corporation who is not or was not a party to the Proceeding
                   
                   in respect of which indemnification is sought by the
                   
                   Indemnitee.


                          (iii) "Independent Counsel" means a law firm or a
                   
                   member of a law firm that neither presently is, nor in the
                   
                   past five years has been, retained to represent: (A) the
                   
                   Corporation or the Indemnitee in any matter material to
                   
                   either such party or (B) any other party to the Proceeding
                   
                   giving rise to a claim for indemnification under this
                   
                   Article VIII.  Notwithstanding the foregoing, the term
                   
                   "Independent Counsel" shall not include any person who,
                   
                   under the applicable standards of professional conduct then
                   
                   prevailing under the law of the State of Delaware, would
                   
                   have a





CLNG.BYL
December 21, 1994
<PAGE>   191
Page 17

                   conflict of interest in representing either the corporation
                   
                   or the Indemnitee in an action to determine the Indemnitee's
                   
                   rights under this Article VIII.


                   (e) Severability.  If any provision or provisions of this

Article VIII shall be held to be invalid, illegal or unenforceable for any

reason whatsoever: (i) the validity, legality and enforceability of the

remaining provisions of this Article VIII (including, without limitation, all

portions of any paragraph of this Article VIII containing any such provision

held to be invalid, illegal or unenforceable, that are not themselves invalid,

illegal or unenforceable) shall not in any way be affected or impaired thereby;

and (ii) to the fullest extent possible, the provisions of this Article VIII

(including, without limitation, all portions of any paragraph of this Article

VIII containing any such provision held to be invalid, illegal or unenforceable

that are not themselves invalid, illegal or unenforceable) shall be construed

so as to give effect to the intent manifested by the provision held invalid,

illegal or unenforceable.


                   (f) Successor Laws, Regulations and Agencies.  Reference

herein to laws, regulations or agencies shall be deemed to include all

amendments thereof, substitutions therefor and successors thereto.


                                   
                                   ARTICLE IX
                                   
                                   AMENDMENTS


          Section 1.  These by-laws may be altered, amended or repealed or new

by-laws may be adopted by the stockholders or by the Board of Directors, when

such power is conferred upon the Board of Directors by the certificate of

incorporation, at any regular meeting of the stockholders or of the Board of

Directors or at any special meeting of the stockholders or of the Board of

Directors if notice of such alteration, amendment, repeal or adoption of new

by-laws be contained in the notice of such special meeting.


                        
                        ADOPTED AS OF DECEMBER 21, 1994





CLNG.BYL
December 21, 1994
<PAGE>   192
                                                                       Exhibit D
                                                                     Page 1 of 4

                       AGREEMENT FOR FILING CONSOLIDATED
                       FEDERAL INCOME TAX RETURN AND FOR
                     ALLOCATION OF LIABILITIES AND BENEFITS
                         ARISING FROM SUCH CONSOLIDATED
                               TAX RETURN BETWEEN
                         THE COLUMBIA GAS SYSTEM, INC.
                            AND SUBSIDIARY COMPANIES

                   The following members of The Columbia Gas System, Inc.,
affiliated group of corporations as described in Section 1504 of the Internal
Revenue Code hereby authorize their common parent corporation, The Columbia Gas
System, Inc., to make and file a consolidated federal income tax return on
behalf of the group.

<TABLE>
<CAPTION>
                                                                                                   Federal
                                                                                                  Employer
                                                                                               Identification
Name and Address                                                                                   Number    
- ----------------                                                                               --------------
<S>                                                                                                <C>

The Columbia Gas System, Inc. . . . . . . . . . . . . . . . . . . . . . . . . . . .                13-1594808

Columbia Atlantic Trading Corporation . . . . . . . . . . . . . . . . . . . . . . .                51-0122560

Columbia Gas System Service Corporation . . . . . . . . . . . . . . . . . . . . . .                13-1596081

Columbia LNG Corporation  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .                31-0808682

TriStar Ventures Corporation  . . . . . . . . . . . . . . . . . . . . . . . . . . .                55-0647910

TriStar Capital Corporation . . . . . . . . . . . . . . . . . . . . . . . . . . . .                51-0331685
         20 Montchanin Road
         Wilmington, Delaware 19807

Columbia Gas of Kentucky, Inc.  . . . . . . . . . . . . . . . . . . . . . . . . . .                55-0139565

Columbia Gas of Maryland, Inc.  . . . . . . . . . . . . . . . . . . . . . . . . . .                25-1093185

Columbia Gas of Ohio, Inc.  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                31-0673990

Columbia Gas of Pennsylvania, Inc.  . . . . . . . . . . . . . . . . . . . . . . . .                25-1100252
</TABLE>
<PAGE>   193
<TABLE>
<CAPTION>
                                                                                                     Exhibit D
                                                                                                   Page 2 of 4

<S>                                                                                                <C>
Commonwealth Gas Services, Inc. . . . . . . . . . . . . . . . . . . . . . . . . . .                54-0344210
         200 Civic Center Drive
         Columbus, Ohio 43215

Columbia Gas Development Corporation  . . . . . . . . . . . . . . . . . . . . . . .                74-1664015
         One Riverway
         Houston, Texas 77056

Columbia Coal Gasification Corporation  . . . . . . . . . . . . . . . . . . . . . .                61-0714016
Columbia Natural Resources, Inc.  . . . . . . . . . . . . . . . . . . . . . . . . .                52-1383102
         900 Pennsylvania Avenue
         Charleston, West Virginia 25302

Columbia Gas Transmission Corporation . . . . . . . . . . . . . . . . . . . . . . .                31-0802435
Columbia Gulf Transmission Company  . . . . . . . . . . . . . . . . . . . . . . . .                74-1321143
         1700 MacCorkle Avenue, S.W.
         Charleston, West Virginia 25314

Columbia Propane Corporation  . . . . . . . . . . . . . . . . . . . . . . . . . . .                61-0565214
Commonwealth Propane, Inc.  . . . . . . . . . . . . . . . . . . . . . . . . . . . .                54-0146483
         800 Moorefield Park Drive
         Richmond, Virginia 23236-3659

Columbia Energy Services Corporation  . . . . . . . . . . . . . . . . . . . . . . .                61-0573109
         BLDG 200 STE 201
         2581 Washington, Rd
         Pittsburgh, Pennsylvania 15241
</TABLE>

         The parties hereby agree to allocate liabilities and benefits arising
from such consolidated return in the manner prescribed below which is
consistent with Rule 45(c) of the Public Utility Holding Company Act of 1935:

         (1)       Definitions:

                   "Consolidated tax" is the aggregate current U.S. federal
                   income tax liability for a tax year, being the tax shown on
                   the consolidated federal income tax return and any
                   adjustments thereto which are thereafter determined.  If,
                   because of a consolidated net operating loss, investment tax
                   credit, carrybacks, etc., a refund is due, the consolidated
                   tax for the current year will be that refund.

                   "Separate return tax" is the tax on the corporate taxable
                   income of a company including the effect of any particular
                   feature of the tax law, differences in tax
<PAGE>   194
                                                                       Exhibit D
                                                                     Page 3 of 4

                   rates, investment tax credits, etc., applicable to it.
                   Separate return tax may be either positive or negative.

         (2)       The consolidated tax shall be apportioned among the members
                   of the group utilizing the "separate return tax" method in
                   the manner prescribed below:

                   (a)   Intercompany eliminations recorded by consolidation
                         entries which affect the consolidated tax will be
                         assigned to the appropriate member necessitating the
                         intercompany elimination for the purpose of computing
                         separate return tax.

                   (b)   With the exception of the parent corporation, each
                         member of the group having negative separate return
                         tax will receive current payment in an amount equal to
                         such negative separate return tax.  Such member will
                         not participate in the allocation of the parent
                         corporation loss.

                         The parent corporation will be allocated available
                         foreign source income tax credits or the tax benefit
                         of deductions to the extent necessary to offset
                         withholding taxes paid to the Canadian Government of
                         intercompany interest and dividend payments received
                         from Columbia Gas Development of Canada Ltd.  Any
                         parent corporation gain or loss realized from its sale
                         of its interest in subsidiaries' securities will be
                         assigned to parent corporation and will not be
                         allocated to other members.

                         If, because of carryback or other restrictions, the
                         aggregate of all negative separate return taxes is not
                         entirely usable in the current year's return, the
                         portion which is usable will be apportioned among the
                         members having negative separate return tax in
                         proportion thereto.

                   (c)   Each member of the group having, after intercompany
                         eliminations, positive separate return tax will pay an
                         amount equal to its proportionate share of the
                         consolidated tax liability (adjusted for benefits paid
                         under sub-section (b) above to members having negative
                         separate return tax) based on the ratio of its
                         separate return tax to the total of the separate
                         return taxes of members having positive separate
                         return tax.

         (3)       Carryover and other rights, if any, accrued under past
                   regulations and orders for which a member company has not
                   been paid shall be accounted for as follows:  Each such
                   member generating such benefits shall receive payment to the
                   earliest year in which statutory carryover periods have not
                   expired.  Payment will be received, following execution of
                   this agreement, from the
<PAGE>   195
                                                                       Exhibit D
                                                                     Page 4 of 4

                   companies which benefitted form the prior deductions in the
                   same ratios initially used to distribute such benefits.

         (4)       In the event the consolidated return reflects a net
                   operating loss or excess investment tax credit and cannot be
                   totally carried back, the tax benefit of such net operating
                   loss or excess shall be allowed as a carryover to future
                   years.  In the event they cannot be fully utilized on a
                   consolidated basis, a proportionate allocation under Section
                   (2) will be made.  If and when the tax benefits are
                   realizable on a consolidated basis in a subsequent year,
                   such tax benefits shall be allocated to the members
                   originally generating such benefits.

         (5)       In the event the consolidated tax is subsequently materially
                   revised by amended returns, interim payments or refunds, or,
                   in any event, by a final determination, such changes shall
                   be allocated in the same manner as though the adjustments on
                   which they are based had formed part of the original
                   consolidated return.  The tax effect of negotiated
                   adjustments which do not involve an item-by-item
                   modification of the return shall be allocated in accordance
                   with Section (2)(c) of this agreement or, considering all
                   the facts and circumstances, under such other method as may
                   be determined to be more fair and equitable.

         (6)       No subsidiary company, as a result of the method of
                   allocation described herein, shall be required to pay more
                   tax than its separate return tax as defined in Section (1).

         (7)       This agreement shall apply to the consolidated federal
                   income tax return to be filed for the calendar year 1987 and
                   all subsequent years unless subsequently amended.  In the
                   case of unexpected events, including changes in the tax laws
                   which may require modifications to the agreement, amendment
                   to this agreement shall be conditioned on approval by the
                   Securities and Exchange Commission.


December 31, 1994

<TABLE> <S> <C>

<ARTICLE> OPUR1
<SUBSIDIARY> 
   <NUMBER> 1
   <NAME> CGS
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                    3,456,708
<OTHER-PROPERTY-AND-INVEST>                    930,633
<TOTAL-CURRENT-ASSETS>                       2,485,125
<TOTAL-DEFERRED-CHARGES>                       292,414
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                               7,164,880
<COMMON>                                       505,633
<CAPITAL-SURPLUS-PAID-IN>                      601,828
<RETAINED-EARNINGS>                            430,596
<TOTAL-COMMON-STOCKHOLDERS-EQ>               1,468,091
                                0
                                          0
<LONG-TERM-DEBT-NET>                             4,266
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>               5,692,523
<TOT-CAPITALIZATION-AND-LIAB>                7,164,880
<GROSS-OPERATING-REVENUE>                    2,833,418
<INCOME-TAX-EXPENSE>                           145,961
<OTHER-OPERATING-EXPENSES>                   2,460,189
<TOTAL-OPERATING-EXPENSES>                   2,460,189
<OPERATING-INCOME-LOSS>                        373,229
<OTHER-INCOME-NET>                              33,745
<INCOME-BEFORE-INTEREST-EXPEN>                 406,974
<TOTAL-INTEREST-EXPENSE>                        14,793
<NET-INCOME>                                   240,647
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                  240,647
<COMMON-STOCK-DIVIDENDS>                             0
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                         572,761
<EPS-PRIMARY>                                     4.76
<EPS-DILUTED>                                     4.76
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> OPUR1
<LEGEND>
EX-27
Form U-1 for The Columbia Gas System
</LEGEND>
<SUBSIDIARY> 
   <NUMBER> 2
   <NAME> CKY
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      106,434
<OTHER-PROPERTY-AND-INVEST>                          0
<TOTAL-CURRENT-ASSETS>                          33,222
<TOTAL-DEFERRED-CHARGES>                        10,769
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                                 150,425
<COMMON>                                        15,806
<CAPITAL-SURPLUS-PAID-IN>                          174
<RETAINED-EARNINGS>                             33,907
<TOTAL-COMMON-STOCKHOLDERS-EQ>                  49,887
                                0
                                          0
<LONG-TERM-DEBT-NET>                               320
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                       45,901
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                  54,317
<TOT-CAPITALIZATION-AND-LIAB>                  150,425
<GROSS-OPERATING-REVENUE>                      122,280
<INCOME-TAX-EXPENSE>                             3,199
<OTHER-OPERATING-EXPENSES>                     111,994
<TOTAL-OPERATING-EXPENSES>                     111,994
<OPERATING-INCOME-LOSS>                         10,286
<OTHER-INCOME-NET>                                (55)
<INCOME-BEFORE-INTEREST-EXPEN>                  10,231
<TOTAL-INTEREST-EXPENSE>                         3,191
<NET-INCOME>                                     3,841
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                    3,841
<COMMON-STOCK-DIVIDENDS>                           506
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                          11,547
<EPS-PRIMARY>                                     0.00
<EPS-DILUTED>                                     0.00
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> OPUR1
<LEGEND>
EX-27
Form U-1 for The Columbia Gas System
</LEGEND>
<SUBSIDIARY> 
   <NUMBER> 3
   <NAME> COH
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      686,189
<OTHER-PROPERTY-AND-INVEST>                          0
<TOTAL-CURRENT-ASSETS>                         418,011
<TOTAL-DEFERRED-CHARGES>                       150,451
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                               1,254,651
<COMMON>                                       119,240
<CAPITAL-SURPLUS-PAID-IN>                            0
<RETAINED-EARNINGS>                            244,253
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 363,493
                                0
                                          0
<LONG-TERM-DEBT-NET>                             1,418
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                      290,683
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                 599,057
<TOT-CAPITALIZATION-AND-LIAB>                1,254,651
<GROSS-OPERATING-REVENUE>                    1,139,046
<INCOME-TAX-EXPENSE>                            14,242
<OTHER-OPERATING-EXPENSES>                   1,079,349
<TOTAL-OPERATING-EXPENSES>                   1,079,349
<OPERATING-INCOME-LOSS>                         59,697
<OTHER-INCOME-NET>                               (515)
<INCOME-BEFORE-INTEREST-EXPEN>                  59,182
<TOTAL-INTEREST-EXPENSE>                        12,394
<NET-INCOME>                                    32,546
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                   32,546
<COMMON-STOCK-DIVIDENDS>                        16,694
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                          93,699
<EPS-PRIMARY>                                     0.00
<EPS-DILUTED>                                     0.00
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> OPUR1
<LEGEND>
EX-27
Form U-1 for The Columbia Gas System
</LEGEND>
<SUBSIDIARY> 
   <NUMBER> 4
   <NAME> CMD
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                       37,273
<OTHER-PROPERTY-AND-INVEST>                          0
<TOTAL-CURRENT-ASSETS>                           8,041
<TOTAL-DEFERRED-CHARGES>                         4,158
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                                  49,472
<COMMON>                                         7,092
<CAPITAL-SURPLUS-PAID-IN>                            0
<RETAINED-EARNINGS>                              9,970
<TOTAL-COMMON-STOCKHOLDERS-EQ>                  17,062
                                0
                                          0
<LONG-TERM-DEBT-NET>                                86
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                       15,561
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                  16,763
<TOT-CAPITALIZATION-AND-LIAB>                   49,472
<GROSS-OPERATING-REVENUE>                       33,556
<INCOME-TAX-EXPENSE>                               779
<OTHER-OPERATING-EXPENSES>                      30,405
<TOTAL-OPERATING-EXPENSES>                      30,405
<OPERATING-INCOME-LOSS>                          3,151
<OTHER-INCOME-NET>                                 (3)
<INCOME-BEFORE-INTEREST-EXPEN>                   3,148
<TOTAL-INTEREST-EXPENSE>                         1,096
<NET-INCOME>                                     1,253
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                    1,253
<COMMON-STOCK-DIVIDENDS>                           199
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                           4,054
<EPS-PRIMARY>                                     0.00
<EPS-DILUTED>                                     0.00
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> OPUR1
<LEGEND>
EX-27
Form U-1 for The Columbia Gas System
</LEGEND>
<SUBSIDIARY> 
   <NUMBER> 5
   <NAME> CPA
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      335,440
<OTHER-PROPERTY-AND-INVEST>                          0
<TOTAL-CURRENT-ASSETS>                         116,893
<TOTAL-DEFERRED-CHARGES>                        85,800
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                                 538,133
<COMMON>                                        68,628
<CAPITAL-SURPLUS-PAID-IN>                            0
<RETAINED-EARNINGS>                            108,656
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 177,284
                                0
                                          0
<LONG-TERM-DEBT-NET>                               587
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                      145,435
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                 214,827
<TOT-CAPITALIZATION-AND-LIAB>                  538,133
<GROSS-OPERATING-REVENUE>                      405,822
<INCOME-TAX-EXPENSE>                            10,620
<OTHER-OPERATING-EXPENSES>                     366,929
<TOTAL-OPERATING-EXPENSES>                     366,929
<OPERATING-INCOME-LOSS>                         38,893
<OTHER-INCOME-NET>                                (33)
<INCOME-BEFORE-INTEREST-EXPEN>                  38,860
<TOTAL-INTEREST-EXPENSE>                        12,022
<NET-INCOME>                                    16,218
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                   16,218
<COMMON-STOCK-DIVIDENDS>                         9,196
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                          54,416
<EPS-PRIMARY>                                     0.00
<EPS-DILUTED>                                     0.00
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> OPUR1
<LEGEND>
EX-27
Form U-1 for The Columbia Gas System
</LEGEND>
<SUBSIDIARY> 
   <NUMBER> 6
   <NAME> COS
<MULTIPLIER> 1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-START>                             JAN-01-1994
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      190,968
<OTHER-PROPERTY-AND-INVEST>                          0
<TOTAL-CURRENT-ASSETS>                          37,704
<TOTAL-DEFERRED-CHARGES>                        13,133
<OTHER-ASSETS>                                       0
<TOTAL-ASSETS>                                 241,805
<COMMON>                                        24,305
<CAPITAL-SURPLUS-PAID-IN>                        2,969
<RETAINED-EARNINGS>                             42,301
<TOTAL-COMMON-STOCKHOLDERS-EQ>                  69,575
                                0
                                          0
<LONG-TERM-DEBT-NET>                             1,765
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                       93,477
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                  76,988
<TOT-CAPITALIZATION-AND-LIAB>                  241,805
<GROSS-OPERATING-REVENUE>                      160,174
<INCOME-TAX-EXPENSE>                             2,848
<OTHER-OPERATING-EXPENSES>                     145,675
<TOTAL-OPERATING-EXPENSES>                     145,675
<OPERATING-INCOME-LOSS>                         14,499
<OTHER-INCOME-NET>                                 335
<INCOME-BEFORE-INTEREST-EXPEN>                  14,834
<TOTAL-INTEREST-EXPENSE>                         7,236
<NET-INCOME>                                     4,674
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                    4,674
<COMMON-STOCK-DIVIDENDS>                             0
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                          18,505
<EPS-PRIMARY>                                     0.00
<EPS-DILUTED>                                     0.00
        

</TABLE>


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