<PAGE><TABLE>
TEXAS LIQUIDS, LLC
Balance Sheet
At July 31, 2000
(expressed in millions, rounded to hundred thousands of dollars)
(Unaudited, subject to adjustment)
<CAPTION>
ASSETS
------
<S> <C>
Cash $ 0.6
Accounts receivable and unbilled revenues, net 11.9
Inventory 4.9
Prepaid expenses 0.5
Other current assets 0.9
-----
Total current assets 18.8
-----
Fixed assets, net 0.2
Goodwill, net of amortization 0.2
-----
Total assets $19.2
=====
LIABILITIES AND MEMBER'S EQUITY
-------------------------------
Accounts payable $ 9.7
Accrued expenses 0.7
Other current liabilities 2.1
-----
Total current liabilities 12.5
- -----
Member's equity 2.4
Retained earnings 4.3
-----
Total equity 6.7
-----
Total liabilities and member's equity $19.2
=====
</TABLE>