PETROLEUM HEAT & POWER CO INC
SC 13E3, 1994-07-20
MISCELLANEOUS RETAIL
Previous: PETROLEUM HEAT & POWER CO INC, SC 13E4, 1994-07-20
Next: USAA INVESTMENT TRUST, NSAR-B, 1994-07-20




                        SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C. 20549

                                  SCHEDULE 13E-3
                                [Amendment No. __]

                         Rule 13e-3 Transaction Statement
                            (Pursuant to Section 13(e)
                                      of the
                         Securities Exchange Act of 1934)

                        PETROLEUM HEAT AND POWER CO., INC.
                                 (Name of Issuer)

                        PETROLEUM HEAT AND POWER CO., INC.
                        (Name of Persons Filing Statement)

                  Class B Common Stock, par value $.10 per share
                          (Title of Class of Securities)

                                    716 600 200
                       (CUSIP Number of Class of Securities)

                             Irik P. Sevin, President
                        Petroleum Heat and Power Co., Inc.
                                 Clearwater House
                               2187 Atlantic Street
                            Stamford, Connecticut 06902
                                  (203) 325-5400            
                        (Name, Address and Telephone Number
                          of Person Authorized to Receive
                       Notices and Communications on Behalf
                            of Person Filing Statement)

                                    Copies to:
                                Alan Shapiro, Esq.
                     Phillips, Nizer, Benjamin, Krim & Ballon
                                31 West 52nd Street
                             New York, New York 10019
                                  (212) 977-9700



<PAGE>



             This statement is filed in connection with (check the appropriate
             box):

             a.   [ ]    The filing of solicitation materials or an information
                       statement subject to Regulation 14A, Regulation 14C or
                       Rule 13-3(c) under the Securities Exchange Act of 1934.

             b.   [ ]    The filing of a registration statement under the
                       Securities Act of 1933.

             c.   [X]    A tender offer. under the Securities Exchange Act of
                       1934.

             d.   [ ]    None of the above.

             Check the following box if the soliciting materials or information
   statement referred to in checking box (a) are preliminary copies: [ ]

                             Calculation of Filing Fee
- --------------------------------------------------------------------------------

             Transaction Valuation:                  Amount of Filing Fee:
             $3,795,767.50 (1)                       $759.15 
              -------------                           -------
- --------------------------------------------------------------------------------

             (1)  The transaction valuation was determined by multiplying
                  216,901 (the number of outstanding shares of Class B Common
                  Stock for which the reporting person is making an offer) by
                  $17.50 (the reporting person's valuation for each share of
                  Class B Common Stock).

             [X]  Check box if any part of the fee is offset as provided by Rule
                  0-11(a)(2) and identify the filing with which the offsetting
                  fee was previously paid.  Identify the previous filing by
                  registration statement number, or the form or schedule and the
                  date of its filing.

   Amount Previously Paid:  $759.15
                          ------------------------------------------------------

   Form or Registration No.:     Schedule 13E-4
                          ------------------------------------------------------

   Filing Party:            Petroleum Heat and Power Co., Inc.
                 ---------------------------------------------------------------

   Dated Filed:             July 20, 1994
                 ---------------------------------------------------------------

<PAGE>




     This Rule 13e-3 Issuer Transaction Statement (the "Transaction Statement")
   is being filed by Petroleum Heat and Power Co., Inc., a Minnesota corporation
   (the "Company" or "Petro").  In accordance with an Offer to Purchase dated
   July 20, 1994 (the "Offer to Purchase"), included as Exhibit (d) to this
   Transaction Statement, and the accompanying Letter of Transmittal, the
   Company commenced an offer to purchase for cash all of the outstanding shares
   of its Class B Common Stock, par value $.10 per share (the "Class B Common
   Stock") at $17.50 per share net plus all accrued and unpaid Special Dividends
   (as defined) through the Expiration Date.  The Offer to Purchase and the
   accompanying Letter of Transmittal together constitute the "Offer."

     The Board of Directors of Petro has determined to exercise Petro's right to
   terminate the Special Dividends (as defined in the Offer to Purchase) on the
   Class B Common Stock, effective the Expiration Date (as defined in the Offer
   to Purchase).  As a result of the termination of the Special Dividends, the
   Company's restated and amended articles of incorporation provides that
   holders of Class B Common Stock have the right to require that Petro purchase
   (the "Purchase Obligation") all of the issued and outstanding shares of Class
   B Common Stock at a purchase price of $17.50 per share plus all accrued and
   unpaid Special Dividends through the Expiration Date (which dividends would
   amount to $0.2763 per share assuming that the Expiration Date is August 31,
   1994).  The Offer is being made by Petro in order to satisfy the Purchase
   Obligation.  The Purchase Obligation and the Offer terminate on the
   Expiration Date.

     The cross reference sheet below is being supplied pursuant to Instruction F
   to the Transaction Statement and shows the location in the Offer to Purchase
   (which is attached hereto as Exhibit (d)) of the information required to be
   included in response to the items of this Transaction Statement.  The
   information in the Offer to Purchase of the Company is hereby expressly
   incorporated herein by reference.  All references and the responses to
   individual items correspond to the parts of the Offer to Purchase so titled.


                               CROSS REFERENCE SHEET
                               ---------------------



    Item in 
    Rule 13e-3         Where located in 
    Transaction        the Offer to 
    Statement          Purchase        
    -----------        ----------------

    Item 1(a-b) . . .  INTRODUCTION; SPECIAL FACTORS - Certain Effects of the 
                       Offer; THE OFFER - Certain Information Concerning the 
                       Company
    Item 1(c-d) . . .  INTRODUCTION; THE OFFER - Market Data; Dividends

    Item 1(e) . . . .  NOT APPLICABLE
    Item 1(f) . . . .  SPECIAL FACTORS - Prior Exchange Offer

    Item 2(a-d) . . .  SCHEDULE I

    Item 2(e-g) . . .  **
    Item 3(a) . . . .  NOT APPLICABLE

    Item 3(b) . . . .  NOT APPLICABLE



                                         3



<PAGE>

    Item in 
    Rule 13e-3         Where located in 
    Transaction        the Offer to 
    Statement          Purchase        
    -----------        ----------------

    Item 4(a) . . . .  INTRODUCTION; SPECIAL FACTORS -- Background
                       and Purpose of the Offer; Fairness of the
                       Transaction; THE OFFER -Term of the Offer
    Item 4(b) . . . .  NOT APPLICABLE

    Item 5(a) . . . .  **
    Item 5(b) . . . .  **

    Item 5(c) . . . .  **

    Item 5(d) . . . .  INTRODUCTION; SPECIAL FACTORS - The
                       Relative Rights, Designations and
                       Preferences of the Class B Common Stock;
                       Background and Purpose of the Offer;
                       Fairness of the Transaction
    Item 5(e) . . . .  **

    Item 5(f) and (g)  SPECIAL FACTORS - Certain Effects of the
                       Offer
    Item 6(a) . . . .  INTRODUCTION; SPECIAL FACTORS - Financing
                       of the Transaction

    Item 6(b) . . . .  THE OFFER - Fees and Expenses of the Offer

    Item 6(c) . . . .  NOT APPLICABLE
    Item 6(d) . . . .  NOT APPLICABLE

    Item 7(a-d) . . .  INTRODUCTION; SPECIAL FACTORS - Background
                       and Purpose of the Offer; Fairness of the
                       Transaction; and Certain Federal Income Tax
                       Consequences.
    Item 8(a-e) . . .  SPECIAL FACTORS - Background and Purpose of
                       the Offer; Fairness of the Transaction

    Item 8(f) . . . .  **

    Item 9(a) . . . .  **
    Item 9(b) . . .    NOT APPLICABLE

    Item 9(c) . . . .  NOT APPLICABLE
    Item 10(a)  . . .  **

    Item 10(b)  . . .  **

    Item 11 . . . . .  NOT APPLICABLE
    Item 12(a)  . . .  **

                                         4



<PAGE>

    Item in 
    Rule 13e-3         Where located in 
    Transaction        the Offer to 
    Statement          Purchase        
    -----------        ----------------

    Item 12(b)  . . .  SPECIAL FACTORS - Background and Purpose of
                       the Offer; Fairness of the Transaction
    Item 13(a)  . . .  THE OFFER - Withdrawal Rights; Absence of
                       Appraisal Rights

    Item 13(b)  . . .  NOT APPLICABLE
    Item 13(c)  . . .  NOT APPLICABLE 

    Item 14(a-b)  . .  THE OFFER - Certain Information Concerning
                       the Company; SCHEDULE II - Selected
                       Historical Financial Information of Petro

    Item 15(a)  . . .  NOT APPLICABLE
    Item 15(b)  . . .  THE OFFER - The Depositary; The Information
                       Agent; Fees and Expenses of the Offer

    Item 16 . . . . .  OFFER TO PURCHASE
    Item 17 . . . . .  **
   ___________________

   **     Such information is being provided in the remaining portion of this
          Rule 13e-3 Transaction Statement.

   Item  1.    Issuer and Class of Security Subject to the Transaction
               -------------------------------------------------------

          (a)  Information required by this paragraph of Item 1 is set forth in
   "INTRODUCTION;" "THE OFFER - Certain Information Concerning the Company"
   which sections are hereby incorporated herein by reference.

          (b)  Information required by this paragraph of Item 1 is set forth in
   "INTRODUCTION;" and "SPECIAL FACTORS - Certain Effects of the Offer," which
   sections are hereby incorporated herein by reference.

          (c)  Information required by this paragraph of Item 1 is set forth in
   "INTRODUCTION" and "THE OFFER - Market Data; Dividends," which sections are
   hereby incorporated herein by reference.

          (d)  Information as to dividends and restrictions on the Company's
   present or future ability to pay same is set forth in "INTRODUCTION" and "THE
   OFFER - Market Data; Dividends," which sections are hereby incorporated
   herein by reference.

          (e)  The Company has not made an underwritten public offering of the
   Class B Common Stock during the past three years.



                                         5



<PAGE>




          (f)  Information required by this paragraph of Item 1 is set forth in
   "SPECIAL FACTORS - Prior Exchange Offer", which is hereby incorporated herein
   by this reference.

   Item 2.     Identity and Background.
               -----------------------

          (a)-(d)        This Statement is being filed by the Company, which is
   the issuer of the class of equity securities which is the subject of the Rule
   13e-3 transaction.  Information concerning each executive officer, director
   and controlling person of the Company is set forth in SCHEDULE I of the Offer
   to Purchase, which Schedule is hereby incorporated herein by reference.

          (e) and (f)    None of the persons with respect to whom information is
   provided in response to this Item was during the last five years (i)
   convicted in a criminal proceeding (excluding traffic violations or similar
   misdemeanors) or (ii) a party to a civil proceeding of a judicial or
   administrative body of competent jurisdiction and as a result of such
   proceeding was or is subject to a judgement, decree or final order enjoining
   further violations of, or prohibiting activities subject to, federal or state
   securities laws or finding any violation of such laws.

          (g) Information with respect to the state of incorporation of the
   Company is set forth in "THE OFFER - Certain Information Concerning the
   Company," which section is hereby incorporated herein by reference.  Each of
   the officers, directors and principal stockholders of the Company is a
   citizen of the United States, except for Wolfgang Traber and Max M. Warburg
   who are citizens of Germany and Mr. Richard O'Connell who is a citizen of
   Spain.

   Item 3.     Past Contacts, Transactions or Negotiations.
               -------------------------------------------

          (a)  NOT APPLICABLE.

          (b)  NOT APPLICABLE.

   Item 4.     Terms of the Transaction.
               ------------------------

          (a)  The material terms of the Offer are set forth under
   "INTRODUCTION," "SPECIAL FACTORS -- Background and Purpose of the Offer;
   Fairness of the Transaction" and "THE OFFER -Term of the Offer," which
   sections are hereby incorporated herein by reference.

          (b)  NOT APPLICABLE.

   Item 5.     Plans or Proposals of the Issuer or Affiliate.
               ---------------------------------------------

          (a)-(c) and (e) The Company does not have any plans or proposals which
   relate to or would result in the occurrence of any of the matters set forth
   in these subparagraphs following the completion of the Offer.

          (d)  Information required by this paragraph of Item 5 is found in
   "INTRODUCTION," "SPECIAL FACTORS - The Relative Rights, Designations and
   Preferences of the Class B Common Stock" and "SPECIAL FACTORS - Background
   and Purpose of the Offer; Fairness of the Transaction" which sections are
   hereby incorporated herein by reference.


                                         6



<PAGE>




          (f) and (g) Information required by these paragraphs of Item 5 is
   found in "SPECIAL FACTORS - Certain Effects of the Offer," which section is
   hereby incorporated herein by reference.


   Item 6.     Source and Amount of Funds or Other Consideration.
               --------------------------------------------------

          (a)  The information required by this paragraph of Item 6 is set forth
   in "INTRODUCTION" and "SPECIAL FACTORS -- Financing of the Transaction,"
   which sections are hereby incorporated herein by reference.

          (b)  The information required by this paragraph of Item 6 is set forth
   in "THE OFFER - Fees and Expenses of the Offer," which section is hereby
   incorporated herein by reference.

          (c)  NOT APPLICABLE.

          (d)  NOT APPLICABLE.


   Item 7.     Purpose(s), Alternatives, Reasons and Effects.
               ---------------------------------------------

          (a)  The information required by this paragraph of Item 7 is set forth
   in "SPECIAL FACTORS - Background and Purpose of the Offer; Fairness of the
   Transaction," which section is hereby incorporated herein by reference.

          (b)  The information required by this paragraph of Item 7 is set forth
   in "SPECIAL FACTORS - Background and Purpose of the Offer; Fairness of the
   Transaction," which section is hereby incorporated herein by reference.

          (c)  The reasons for the structure of the Offer and for undertaking
   such transaction at this time are described in "INTRODUCTION" and "SPECIAL
   FACTORS - Background and Purpose of the Offer; Fairness of the Transaction,"
   which sections are hereby incorporated herein by reference.

          (d)  The effects of the Offer on the Company, its affiliates and
   unaffiliated stockholders, including the federal tax consequences, are
   described in "SPECIAL FACTORS - Background and Purpose of the Offer; Fairness
   of the Transaction" and "SPECIAL FACTORS - Certain Federal Income Tax
   Consequences," which sections are hereby incorporated herein by reference.


   Item 8.     Fairness of the Transaction.
               ---------------------------

          (a)  The Company reasonably believes that the Offer is fair to
   unaffiliated stockholders of the Company.  No director of the Company
   dissented to or abstained from voting on the Rule 13e-3 transaction when such
   transaction was considered by the Board of Directors thereof.

               In reaching its determination, the Board gave primary
   consideration to the fact that the termination of the Special Dividends and
   the Offer are being effected pursuant to the terms and conditions of the
   Class B Common Stock, established at the time of the issuance of such Stock.
   Such terms, including the Company's $17.50 repurchase obligation following a
   termination of Special Dividends were established at the time that such
   Stock was originally issued, in the Company's restated and amended articles
   of incorporation.  As a result, the Board believes that it is reasonable for
   the Company to exercise its right to terminate the Special Dividends and
   the exercise of such right coupled with the Company's compliance with its
   resulting Purchase Obligation (pursuant to the Offer) is fair to the holders
   of the Class B Common Stock.



                                         7



<PAGE>




   See "SPECIAL FACTORS - Background and Purpose of the Offer; Fairness of the
   Transaction," which section is hereby incorporated herein by reference.

          (b)  The bases of the beliefs stated in 8(a) above are described in
   "SPECIAL FACTORS - Background and Purpose of the Offer; Fairness of the
   Transaction," which section is hereby incorporated herein by reference.

          (c) - (e) The information required by these paragraphs on Item 8 is
   set forth in "SPECIAL FACTORS - Background and Purpose of the Purchase Offer;
   Fairness of the Transaction," which section is hereby incorporated herein by
   reference.

          (f)  During the preceding 18 months, the Company has not received any
   offer of the type described in Instruction (viii) to Item 8(b).


   Item 9.     Reports, Opinions, Appraisals and Certain Negotiations.
               ------------------------------------------------------

          (a)  The Company has not received any report, opinion (other than an
   opinion of counsel) or appraisal from an outside party which is materially
   related to the Rule 13e-3 Transaction.

          (b)  NOT APPLICABLE.

          (c)  NOT APPLICABLE.


   Item 10.    Interest in Securities of the Issuer.
               ------------------------------------

          (a)  To the best of the Company's knowledge, after reasonable inquiry,
   there are no shares of Class B Common Stock beneficially owned by any of
   those persons enumerated in Item 10(a) of Schedule 13E-3.

          (b)  There has been no transaction in the Class B Common Stock by the
   Company and, to the extent known by the Company, after reasonable inquiry,
   there has been no transaction in the Class B Common Stock effected by any
   officer or director of the Company, or by any affiliate or subsidiary of any
   such person, during the past 60 days.


   Item 11.    Contracts, Arrangements or Understandings with Respect to the
               -------------------------------------------------------------
               Issuer's Securities.
               -------- -----------

          NOT APPLICABLE



                                         8



<PAGE>




   Item 12.    Present Intention and Recommendation of Certain Persons with
               ------------------------------------------------------------
               Regard to the Transaction.
               -------------------------

          (a)  To the best of the Company's knowledge, after reasonable inquiry,
   there are no shares of Class B Common Stock beneficially owned by any of
   those persons enumerated in Item 12(a) of Schedule 13E-3.

          (b)  The Board of Directors of the Company has unanimously recommended
   approval of the Offer for the reasons set forth in "SPECIAL FACTORS -
   Background and Purpose of the Purchase Offer; Fairness of the Transaction,"
   which section is hereby incorporated herein by reference.


   Item 13.    Other Provisions of the Transaction.
               ------------------------------------

          (a)  The information required by this paragraph of Item 13 is set
   forth in "THE OFFER - Withdrawal Rights; Absence of Appraisal Rights," which
   section is hereby incorporated herein by this reference.

          (b)  No provision has been made by the Company to allow unaffiliated
   stockholders to obtain access to the corporate files of the issuer or any
   affiliate or to obtain counsel or appraisal services at the expense of the
   Company.

          (c)  No exchange of debt securities is involved.


   Item 14.    Financial Information.
               ----------------------

          (a)  The information required by this paragraph of Item 14 is set
   forth in "THE OFFER - Certain Information Concerning the Company," and
   SCHEDULE II - Selected Historical Financial Information of Petro, which
   sections are hereby incorporated herein by reference.

          (b)  The information required by this paragraph of Item 14 is set
   forth in "THE OFFER - Certain Information Concerning the Company," and
   SCHEDULE II - Selected Historical Financial Information of Petro, which
   sections are hereby incorporated herein by reference.

   Item 15.    Persons and Assets Employed, Retained or Utilized.
               --------------------------------------------------

          (a)  NOT APPLICABLE.

          (b)  The information required by this paragraph of Item 15 is set
   forth in "THE OFFER - The Depositary; The Information Agent; Fees and
   Expenses of the Offer," which sections are hereby incorporated herein by
   reference.


   Item 16.    Additional Information.
               ----------------------

          Additional information concerning the proposed Offer is set forth in
   the OFFER PURCHASE, which is hereby incorporated herein in its entirety.




                                         9



<PAGE>




   Item 17.    Material to be Filed as Exhibits.
               --------------------------------

          (a)  Not applicable.
          (b)  Not applicable.
          (c)  Not applicable
          (d)(1)    Offer to Purchase.
          (d)(2)    Letter of Transmittal
          (e)  Not applicable.
          (f)  Not applicable.






















                                        10



<PAGE>

                                     SIGNATURE
                                     ---------

     After due inquiry and to the best of my knowledge and belief, the
   undersigned certifies that the information set forth in this statement is
   true, complete and correct.


                                             PETROLEUM HEAT AND POWER CO., INC.




                                             By /s/ Irik P. Sevin
                                                -------------------------------
                                                    Irik P. Sevin, President


   Dated:  July 20, 1994
<PAGE>

                          EXHIBIT INDEX


          (a)  Not applicable.
          (b)  Not applicable.
          (c)  Not applicable
          (d)(1)    Offer to Purchase.
          (d)(2)    Letter of Transmittal
          (e)  Not applicable.
          (f)  Not applicable.



                    Notice of Termination of Special Dividends
                                        and
                Offer to Purchase for Cash Any and All Outstanding
                          Shares of Class B Common Stock
                                        of
                        Petroleum Heat and Power Co., Inc.
                                        at
                               $17.50 Net Per Share
                         Plus Accrued and Unpaid Dividends


         THE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M.,
    NEW YORK CITY TIME, ON AUGUST 31, 1994, UNLESS THE OFFER IS
    EXTENDED (THE "EXPIRATION DATE").  UNLESS PREVIOUSLY ACCEPTED,
    CLASS B COMMON STOCK MAY ALSO BE WITHDRAWN AT ANY TIME AFTER
    SEPTEMBER 16, 1994.


        THIS TRANSACTION HAS NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
   SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
   UPON THE FAIRNESS OR MERITS OF SUCH TRANSACTION NOR UPON THE ACCURACY OR
   ADEQUACY OF THE INFORMATION CONTAINED IN THIS DOCUMENT.  ANY REPRESENTATION
   TO THE CONTRARY IS UNLAWFUL.
                                 ________________

                                     Important
   Any shareholder desiring to tender all or any portion of his shares of Class
   B Common Stock should either (a) properly complete and sign the Letter of
   Transmittal, or a facsimile thereof, in accordance with the instructions in
   the Letter of Transmittal and mail or deliver it together with the
   certificate(s) representing tendered shares, and any other required
   documents, to the Depositary or tender such shares pursuant to the procedure
   for book-entry transfer set forth herein in either case prior to the
   Expiration Date or (b) request his broker, dealer, commercial bank, trust
   company or other nominee to effect the transaction for him prior to the
   Expiration Date.  A shareholder whose shares of Class B Common Stock are
   registered in the name of a broker, dealer, commercial bank, trust company
   or other nominee must contact such broker, dealer, commercial bank, trust
   company or other nominee if he desires to tender such shares.

        A shareholder who desires to tender his shares of Class B Common Stock
   and whose certificates representing such shares are not immediately
   available or who cannot comply with the procedures for book-entry transfer
   on a timely basis on or prior to the Expiration Date may tender such shares
   by following the procedures for guaranteed delivery set forth herein.
        Questions and requests for assistance may be directed to the
   Information Agent at its addresses and telephone numbers set forth on the
   back cover of this Offer to Purchase.  Additional copies of this Offer to
   Purchase, the Letter of Transmittal, the Notice of Guaranteed Delivery and
   other related materials may be obtained from the Information Agent or from
   brokers, dealers, commercial banks and trust companies.

                                 ________________
                      The Information Agent for the Offer is:

                                Morrow & Co., Inc.
   July 20, 1994

<PAGE>


                        PETROLEUM HEAT AND POWER CO., INC.

                                 ________________

                                 OFFER TO PURCHASE
                                 ________________

                                 TABLE OF CONTENTS



                                                                           Page
                                                                           ----

   INTRODUCTION  1

   SPECIAL FACTORS  2
      The Relative Rights, Designations And
      Preferences Of The Class B Common Stock  . . . . . . . . . . . . . .    2
      Background and Purpose of the Offer; Fairness of the Transaction . .    3
      Prior Exchange Offer . . . . . . . . . . . . . . . . . . . . . . . .    4
      Interests of Officers and Directors  . . . . . . . . . . . . . . . .    4
      Certain Effects of the Offer . . . . . . . . . . . . . . . . . . . .    4
      Certain Federal Income Tax Consequences  . . . . . . . . . . . . . .    5
      Financing of the Transaction . . . . . . . . . . . . . . . . . . . .    7

   THE OFFER . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .    7
      Terms of the Offer . . . . . . . . . . . . . . . . . . . . . . . . .    7
      Acceptance for Purchase and Payment for Shares of Class B Common Stock 
                                                                              8
      Procedures for Accepting the Offer and Tendering the Shares of Class B
         Common Stock  . . . . . . . . . . . . . . . . . . . . . . . . . .    9
      Withdrawal Rights; Absence of Appraisal Rights . . . . . . . . . . .   11
      Conditions of the Offer  . . . . . . . . . . . . . . . . . . . . . .   12
      Market Data; Dividends . . . . . . . . . . . . . . . . . . . . . . .   14
      Certain Information Concerning the Company . . . . . . . . . . . . .   14
      The Depositary . . . . . . . . . . . . . . . . . . . . . . . . . . .   17
      The Information Agent  . . . . . . . . . . . . . . . . . . . . . . .   17
      Fees and Expenses of the Offer . . . . . . . . . . . . . . . . . . .   18
      Legal Matters  . . . . . . . . . . . . . . . . . . . . . . . . . . .   18
      Available Information  . . . . . . . . . . . . . . . . . . . . . . .   18
   SCHEDULE I  - Directors and Executive Officers of Petro
   SCHEDULE II - Selected Historical Financial Information of Petro

<PAGE>


   To the Holders of Class B Common Stock of
   Petroleum Heat and Power Co., Inc.

                                   INTRODUCTION

        Petroleum Heat and Power Co., Inc., a Minnesota corporation (the
   "Company" or "Petro"), hereby offers, upon the terms and subject to the
   conditions set forth in this Offer to Purchase and in the accompanying
   Letter of Transmittal, to purchase for cash all of the outstanding shares of
   its Class B Common Stock, par value $.10 per share (the "Class B  Common
   Stock") at $17.50 per share net plus all accrued and unpaid Special
   Dividends (as defined) through the Expiration Date.  This Offer to Purchase
   and the accompanying Letter of Transmittal together constitute the "Offer."

        After careful consideration, the Board of Directors of Petro has
   determined to exercise Petro's right to terminate the Special Dividends on
   the Class B Common Stock, effective the Expiration Date.  As a result of the
   termination of the Special Dividends, the Company's restated and amended
   articles of incorporation provides that holders of Class B Common Stock have
   the right to require Petro to purchase for cash (the "Purchase Obligation")
   all or a portion of their shares of Class B Common Stock at a purchase price
   of $17.50 per share plus all accrued and unpaid Special Dividends through
   the Expiration Date (which dividends would amount to $0.2763 per share
   assuming that the Expiration Date is August 31, 1994).  The Offer is being
   made by Petro in order to satisfy the Purchase Obligation.  The Purchase
   Obligation and the Offer terminate on the Expiration Date.

        After the Expiration Date, no dividends are payable on the Class B
   Common Stock until the aggregate amount of dividends paid on all other
   classes of stock exceeds the Common Stock Allocation (defined as the
   Company's cash flow for each fiscal year after December 31, 1985, on a
   cumulative basis, minus all Special Dividends paid or accrued), which
   amounted to $100.2 million as of December 31, 1993, after which each share
   of Class B Common Stock will participate equally with each share of Class A
   Common Stock and Class C Common Stock with respect to all dividends. During
   1993, Petro paid an aggregate of $14.2 million in dividends on all other
   classes of stock.  As a result, it is unlikely that holders of Class B
   Common Stock will receive dividends for several years.  

        In the event of any complete liquidation, dissolution or winding up of
   the business of the Company, each share of Class B Common Stock would be
   entitled to a liquidation preference equal to $5.70 per share, plus a pro
   rata share of the remaining assets of the Company.

        The Board of Directors of Petro believes that the termination of the
   Special Dividends is in the best interests of Petro as it will help simplify
   Petro's capital structure and reduce investor confusion concerning the
   different classes of the Company's publicly traded Common Stock.  The Board
   of Directors reasonably believes the terms of the Offer to be fair and in
   the best interests of the Company, its shareholders (including unaffiliated
   shareholders) and employees.  In light of the fact that it is unlikely that
   the holders of the Class B Common Stock will receive dividends for several
   years following the Expiration Date, and that, subject to the number of
   shares tendered, it is likely that following the Expiration Date the shares
   of Class B Common Stock will be delisted from trading on the American Stock
   Exchange, the Board recommends that such holders give serious consideration
   to tendering their shares of Class B Common Stock pursuant to the Offer as
   discussed above.  See "SPECIAL FACTORS - Background and Purpose of the
   Offer; Fairness of the Transaction and Certain Effects of the Offer."

        At July 15, 1994 there were 216,901 shares of Class B Common Stock
   outstanding.  The officers and directors of Petro do not own any shares of
   Class B Common Stock.




<PAGE>

                                  SPECIAL FACTORS

   The Relative Rights, Designations And
   Preferences Of The Class B Common Stock

        The relative rights, designations and preferences of the Company's
   Class B Common Stock are as set forth below:

          Dividends .      Holders of Class B Common Stock are currently
                           entitled to receive, as and when declared by
                           the Board of Directors, special dividends (the
                           "Special Dividends") per share equal to
                           .000001666% of the cash flow of the Company (as
                           defined in the Company's restated and amended
                           articles of incorporation) for its prior fiscal
                           year.  Special Dividends are payable in
                           quarterly installments on the first day of
                           April, July, October and January ("Dividend
                           Payment Date").  If not paid, Special Dividends
                           will be cumulative and no dividends may be paid
                           on any other class of stock, including the
                           Class A Common Stock, until all Special
                           Dividends in arrears are declared and paid.  No
                           dividends are payable on the Class B Common
                           Stock other than the Special Dividends until
                           the aggregate amount of dividends paid on all
                           other classes of stock exceeds the Common Stock
                           Allocation (defined as the Company's cash flow
                           for each fiscal year after December 31, 1985,
                           on a cumulative basis, minus all Special
                           Dividends paid or accrued), which amounted to
                           $100.2 million as of December 31, 1993, after
                           which each share of Class B Stock will
                           participate equally with each share of Class A
                           Common Stock and Class C Common Stock with
                           respect to all dividends.

          Termination...   The restated and amended articles of
           of Special      incorporation of the Company provides that the
           Dividends;      Company may, in its sole discretion, terminate
           Purchase        the payment of Special Dividends at any time
           Obligation      after December 31, 1991 if all Special
                           Dividends have then been paid or duly provided
                           for.  In this regard, the Board of Directors
                           has determined to terminate the Special
                           Dividends, effective the Expiration Date. 
                           Therefore, each holder of Class B Stock may
                           elect to require (the "Purchase Obligation")
                           the Company to purchase for cash all or a
                           portion of such holder's Class B Stock at a
                           price of $17.50 per share (regardless of the
                           then current market price of the Class B Common
                           Stock), plus all accrued and unpaid Special
                           Dividends to the date of purchase, or to retain
                           such holder's Class B Common Stock.  The
                           Purchase Obligation terminates on the
                           Expiration Date.  If a holder elects to retain
                           his Class B Stock, he will receive no dividends
                           until dividends in the aggregate equal to the
                           Common Stock Allocation ($100.2 million at
                           December 31, 1993) have been paid on the Class
                           A Common Stock, the Class C Common Stock and
                           all other classes of capital stock.  In 1993,
                           the Company paid an aggregate of $14.2 million
                           in dividends on all classes of its capital
                           stock (other than the Class B Common Stock). 
                           Under these circumstances it is unlikely that
                           any dividends will be paid on the Class B
                           Common Stock for several years.
                                         2

<PAGE>


          Voting  . .      Except when required by Minnesota law and in
                           certain special circumstances described in the
                           restated and amended articles of incorporation
                           of the Company, the holders of Class B Common
                           Stock are not entitled to vote.  

          Liquidation      In the event of any complete liquidation,
          Preferences      dissolution or winding up of the business of
                           the Company, each share of Class B Common Stock
                           would be entitled to a distribution equal to
                           $5.70 per share, as adjusted, before any
                           distribution is made with respect to any other
                           class of stock of the Company.  Thereafter,
                           each share of Class B Common Stock would be
                           entitled to a pro rata portion of the remaining
                           assets of the Company.

   Background and Purpose of the Offer; Fairness of the Transaction

        The Company currently has two classes of publicly traded Common Stock: 
   Class A with 18,992,579 shares outstanding (traded on the NASDAQ Stock
   Market) and Class B with 216,901 shares outstanding (traded on Amex).  The
   Company believes, based on conversations with investors and brokers, that
   the continued existence of two classes of publicly traded Common Stock with
   substantially different dividend and liquidation preferences has caused
   investor confusion concerning the Company's equity capital structure.

        In accordance with the Company's restated and amended articles of
   incorporation, which is the governing instrument which established the terms
   of the Class B Common Stock at the time of its original sale and issuance,
   the Company may, in its sole discretion, terminate the payment of Special
   Dividends at any time after December 31, 1991 if all Special Dividends have
   then been paid or duly provided for (as is the case).  In such event, each
   holder of Class B Common Stock may elect to require the Company to purchase
   (the "Purchase Obligation") for cash all or a portion of such holder's Class
   B Common Stock at a price of $17.50 per share (regardless of the then
   current market price of the Class B Common Stock), plus all accrued and
   unpaid Special Dividends.

        The Board of Directors has determined to exercise the Company's right
   to terminate the Special Dividends, effective on the Expiration Date.  The
   Board believes that the termination of the Special Dividend and the
   resulting likely reduction in the number of outstanding shares of Class B
   Common Stock will simplify and make more understandable to the investing
   public the Company's equity structure.

        The Board did not retain an independent advisor to evaluate the
   fairness of the transaction and did not obtain a report, opinion or
   appraisal relating to the Offer.  Also, a majority of directors who are not
   employees of the Company did not retain an unaffiliated representative for
   the purposes of negotiating the terms of the Offer.  The Board determined
   that the potential incremental benefit of obtaining such an independent
   fairness report or retaining an independent negotiator did not outweigh the
   significant additional expenses involved therewith.  

        In reaching this determination, the Board gave primary consideration to
   the fact that the termination of the Special Dividends and the Offer are
   being effected pursuant to the terms and conditions of the Class B Common
   Stock, established at the time of the issuance of such Stock.  Such terms,
   including the Company's $17.50 repurchase obligation following a termination
   of Special Dividends were established, at the time that such Stock was
   originally issued, in the Company's restated and amended articles of
   incorporation.  As a result, the Board believes that it is reasonable for
   the Company to exercise its right to terminate the Special Dividends and
   that the exercise of such right coupled with the 


                                         3



<PAGE>


   Company's compliance with its resulting Purchase Obligation (pursuant to the
   Offer) is fair to the holders of the Class B Common Stock.

        In light of the foregoing, the Board of Directors reasonably believe
   the terms of the Offer to be fair and in the best interests of the Company,
   its shareholders (including unaffiliated shareholders) and employees.  In
   light of the fact that it is unlikely that the holders of Class B Common
   Stock will receive dividends for several years following the Expiration
   Date, and that, subject to the number of shares tendered, it is likely that
   following the Expiration Date the shares will be delisted from trading on
   the American Stock Exchange, the Board recommends that such holders give
   serious consideration to tendering their shares of Class B Common Stock
   pursuant to the Offer.

        The Offer does not require the approval of the holders of a majority of
   the shares of Class B Common Stock held by unaffiliated shareholders.

        For information concerning the federal income tax consequences to U.S.
   holders of Class B Common Stock of the Offer, see "Certain Federal Income
   Tax Consequences."

   Prior Exchange Offer

        In September 1992, the Company commenced an offer to exchange (the
   "Exchange Offer") 1.591 shares of Class A Common Stock, par value $.10 per
   share (the "Class A Common Stock") for each outstanding share of its Class B
   Common Stock.  For the purpose of the Exchange Offer, the Company valued
   each share of Class B Common Stock at $17.50 per share.  The exchange rate
   for the Class A Common Stock was based on the initial public offering price
   ($11.00 per share) of the Class A Common Stock as set forth in the Company's
   prospectus dated July 29, 1992.  The Company completed the Exchange Offer in
   October 1992.  The total number of shares of Class B Common Stock tendered
   pursuant to the Exchange Offer and accepted by the Company was 2,817,159
   shares (93%) of the 3,034,060 shares of Class B Common Stock that were then
   outstanding.

   Interests of Officers and Directors

        The officers and directors of the Company do not own any shares of
   Class B Common Stock.

   Certain Effects of the Offer

        Although dependent upon the actual number of shares of Class B Common
   Stock tendered and accepted in connection with the Offer, the completion of
   the Offer will likely result in the Class B Common Stock being delisted from
   of the American Stock Exchange ("Amex").  Such delisting would likely cause
   a reduction in the trading volume of such securities, which could, in turn,
   increase the volatility and depress the market price of the Class B Common
   Stock.

        The shares of Class B Common Stock are currently "margin securities" as
   that term is defined under the rules of the Board of Governors of the
   Federal Reserve System (the "Federal Reserve Board"), which has the effect,
   among other things, of allowing brokers to extend credit for the purchase of
   shares of Class B Common Stock, collateralized by such shares. In the event
   that the shares of Class B Common Stock were delisted from Amex and were not
   listed on another national securities exchange or on the NASDAQ National
   Market System, they may not qualify for inclusion on the list of marginable
   OTC 

                                         4
<PAGE>

   stocks maintained by the Federal Reserve Board. The Company does not have
   any plans to list the shares of the Class B Common Stock on NASDAQ in the
   event that such shares are delisted from Amex.

        The shares of Class B Common Stock are currently registered under the
   Securities Exchange Act of 1934, as amended (the "Exchange Act").  Such
   registration may be terminated upon application by the Company to the
   Securities and Exchange Commission at any time at which such shares are not
   listed on a national securities exchange, and there are fewer than 300
   record holders of the shares of Class B Common Stock.  As of July 12, 1994,
   there were 48 holders of record of Class B Common Stock. The Company does
   not have any current plans to make such application in the event that the
   completion of the Offer results in the satisfaction of such conditions.

   Certain Federal Income Tax Consequences

        Sales of shares of Class B Common Stock by shareholders pursuant to the
   Offer will be taxable transactions for Federal income tax purposes and may
   also be taxable transactions under applicable state, local, foreign and
   other tax laws.  The Federal income tax consequences to a shareholder may
   vary depending upon the shareholder's particular facts and circumstances.

        Under Section 302 of the Internal Revenue Code of 1986, as amended (the
   "Code"), a sale of shares of Class B Common Stock pursuant to the Offer
   will, as a general rule, be treated as a sale or exchange if the receipt of
   cash upon such sale (a) results in a "complete redemption" of the
   shareholder's interest in the Company or (b) is "not essentially equivalent
   to a dividend" with respect to the shareholder.  If either of these two
   tests is satisfied, a tendering shareholder will recognize gain or loss
   equal to the difference between the amount of cash received by the
   shareholder pursuant to the Offer and the shareholder's tax basis in the
   shares of Class B Common Stock sold pursuant to the Offer.  Recognized gain
   or loss will be capital gain or loss, assuming the shares of Class B Common
   Stock are held as capital assets, which will be long-term capital gain or
   loss if the shares of Class B Common Stock are held for more than one year.

        In determining whether any of the tests under Section 302 of the Code
   is satisfied, shareholders must take into account not only the shares of
   Class B Common Stock they actually own, but also shares of Class B Common
   Stock they are deemed to own pursuant to the constructive ownership rules of
   Section 318 of the Code.  Pursuant to those constructive ownership rules, a
   shareholder is deemed to own the shares of Class B Common Stock actually
   owned, and in some cases constructively owned, by certain related
   individuals or entities, and any shares of Class B Common Stock that the
   shareholder has the right to acquire by exercise of an option or by
   conversion or exchange of a security.

        The receipt of cash by a shareholder will result in a "complete
   redemption" of the shareholder's interest in the Company if both (i) the
   shareholder does not actually or constructively own shares of Class A or
   Class C Common Stock, and (ii) either (a) all of the shares of Class B
   Common Stock actually and constructively owned by the shareholder are sold
   pursuant to the Offer or (b) all the shares of Class B Common Stock actually
   owned by the shareholder are sold pursuant to the Offer and the shareholder
   is eligible to waive and does effectively waive attribution of all shares of
   Class B Common Stock constructively owned by the shareholder in accordance
   with Section 302(c) of the Code.

        Even if the receipt of cash by a shareholder fails to satisfy the
   "complete redemption" test, such shareholder may nevertheless satisfy the
   "not essentially equivalent to a dividend" test, if the shareholder's sales
   of shares of Class B Common Stock pursuant to the Offer results in a
   "meaningful 

                                         5



<PAGE>


   reduction" in the shareholder's proportionate interest in the Company. 
   Whether the receipt of cash by a shareholder will be "not essentially
   equivalent to a dividend" will depend upon the individual shareholder's
   facts and circumstances.  In certain circumstances, even a small reduction
   in a shareholder's proportionate interest may satisfy this test.  For
   example, the Internal Revenue Service has indicated in a published ruling
   that a 3.3% reduction in the proportionate interest of a small minority
   (substantially less than 1%) shareholder in a publicly held corporation who
   exercises no control over corporate affairs constitutes such a "meaningful
   reduction".  Shareholders expecting to rely upon the "not essentially
   equivalent to a dividend" test should, therefore, consult with tax advisors
   as to its application in their particular situations.

        It may be possible for a tendering shareholder to satisfy one of the
   above two tests by contemporaneously selling or otherwise disposing of all
   or some of the shares of Class A, B or C Common Stock that are actually or
   constructively owned by such shareholder but are not purchased pursuant to
   the Offer.  Correspondingly, a tendering shareholder may not be able to
   satisfy one of the above two tests because of contemporaneous acquisitions
   of shares of Class A, B or C Common Stock by such shareholder or a related
   party whose shares of Class A, B or C Common Stock would be attributed to
   such shareholder.  Shareholders should consult their tax advisors regarding
   the tax consequences of such sales or acquisitions in their particular
   circumstances.

        If none of the tests under Section 302 is satisfied and if, as is
   anticipated, the Company has sufficient earnings and profits, the tendering
   shareholder will be treated as having received a dividend includible in
   gross income in an amount equal to the entire amount of cash received by the
   shareholder pursuant to the Offer (without regard to gain or loss, if any).

        In the case of a corporate shareholder, if the cash paid is treated as
   a dividend, the dividend income may be eligible for the 70% dividends-
   received deduction.  The dividends-received deduction is subject to certain
   limitations, and may not be available if the corporate shareholder does not
   satisfy certain holding period requirements with respect to the shares of
   Class A, B or C Common Stock or if the shares of Class A, B or C Common
   Stock are treated as "debt financed portfolio stock".  If a dividends-
   received deduction is available, it is expected that the dividend will be
   treated as an "extraordinary dividend" under Section 1059(a) of the Code, in
   which case such corporate shareholder's tax basis in shares of Class A, B or
   C Common Stock retained by such shareholder would be reduced, but not below
   zero, by the amount of the nontaxed portion of the dividend.  Any amount of
   the nontaxed portion of the dividend in excess of the shareholder's basis
   will generally be subject to tax upon sale or disposition of those shares of
   Class A, B or C Common Stock.  Corporate shareholders are urged to consult
   their tax advisors as to the effect of Section 1059 of the Code on their tax
   basis in shares of Class A, B or C Common Stock.

        A foreign shareholder may be subject to dividend withholding tax at the
   30% rate or a lower applicable treaty rate on the gross proceeds of the sale
   of shares of Class B Common Stock pursuant to the Offer.  Foreign
   shareholders should consult their tax advisors regarding application of
   these withholding rules.

        The foregoing discussion may not apply to shares of Class B Common
   Stock acquired pursuant to certain compensation arrangements with the
   Company.

        THE TAX DISCUSSION SET FORTH ABOVE IS INCLUDED FOR GENERAL INFORMATION
   ONLY.  THE TAX CONSEQUENCES OF A SALE PURSUANT TO THE OFFER MAY VARY
   DEPENDING UPON, AMONG OTHER THINGS, THE PARTICULAR CIRCUMSTANCES 

                                         6



<PAGE>


   OF THE TENDERING SHAREHOLDER.  NO INFORMATION IS PROVIDED HEREIN AS TO THE
   STATE, LOCAL OR FOREIGN TAX CONSEQUENCES OF THE TRANSACTION CONTEMPLATED BY
   THE OFFER. SHAREHOLDERS ARE URGED TO CONSULT THEIR OWN TAX ADVISORS TO
   DETERMINE THE PARTICULAR FEDERAL, STATE, LOCAL AND FOREIGN TAX CONSEQUENCES
   OF SALES MADE BY THEM PURSUANT TO THE OFFER AND THE EFFECT OF THE
   CONSTRUCTIVE STOCK OWNERSHIP RULES MENTIONED ABOVE.


   Financing of the Transaction

        The maximum amount of funds needed by the Company to purchase all of
   the outstanding shares of Class B Common Stock (including the payment of all
   accrued and unpaid Special Dividends thereon) and to pay related fees and
   expenses will be approximately $3,911,000.  See "THE OFFER - Fees and
   Expenses of the Offer."  The Company plans to obtain all such funds from its
   available cash and working capital.


                                     THE OFFER

   Terms of the Offer

        Upon the terms and subject to the conditions set forth in this Offer,
   Petro will accept for payment and pay in cash for any and all shares of
   Class B Common Stock validly tendered for payment on or prior to the
   Expiration Date (as herein defined) and not withdrawn as permitted below for
   a purchase price of $17.50 per share net, plus all accrued and unpaid
   dividends through the Expiration Date.  See "SPECIAL FACTORS - Background
   and Purpose of the Offer; Fairness of the Transaction" and "Withdrawal
   Rights; Absence of Appraisal Rights." The term "Expiration Date" means 5:00
   p.m., New York City time, on August 31, 1994 unless and until Petro, in its
   sole discretion, shall have extended the period for which the Offer is open,
   in which event the term "Expiration Date" shall mean the latest time and
   date on which the Offer, as so extended by Petro, shall expire.

        Petro expressly reserves the right (but will not be obligated), at any
   time or from time to time in its sole discretion, to extend the period
   during which the Offer is open by giving oral or written notice of such
   extension to the Depositary and, subject to applicable withdrawal rights,
   retain all shares of Class B Common Stock tendered for payment until the
   expiration of the Offer, as extended. Petro expressly reserves the right,
   subject to Petro's restated and amended articles of incorporation, to (i)
   terminate the Offer, return all shares of Class B Common Stock tendered for
   payment to tendering holders and not accept for payment any shares of Class
   B Common Stock if any of the events set forth below under "Conditions of the
   Offer" shall have occurred and shall not have been validly waived by Petro,
   and (ii) amend, at any time or from time to time, the terms of the Offer in
   a manner deemed by it to be advantageous to Petro or to the holders of the
   Class B Common Stock.

        There can be no assurance that Petro will not exercise its right to
   extend, terminate or amend the Offer. During any such extension, termination
   or amendment, all shares of Class B Common Stock previously tendered for
   payment and not accepted or withdrawn will remain subject to the Offer and
   may be withdrawn by the tendering shareholder or may be accepted for payment
   by Petro.  Any such extension, termination or amendment will be followed as
   promptly as practicable by public announcement thereof, such announcement in
   the case of an extension to be issued no later than 9:00 a.m., New York City

                                         7



<PAGE>


   time, on the next business day after the previously scheduled Expiration
   Date.  Without limiting the manner in which Petro may choose to make such
   public announcement, Petro shall not, unless otherwise required by law, have
   any obligation to publish, advertise or otherwise communicate any such
   public announcement other than by making a release to the Dow Jones News
   Service.

        If the Company extends the Offer, or if the Company (whether before or
   after its acceptance for payment of shares) is delayed in its purchase of or
   payment for shares of Class B Common Stock or is unable to pay for shares of
   Class B Common Stock pursuant to the Offer for any reason, then, without
   prejudice to the Company's rights under the Offer, the Depositary may retain
   tendered shares on behalf of the Company, and such shares may not be
   withdrawn except to the extent tendering shareholders are entitled to
   withdrawal rights as described in "Withdrawal Rights; Absence of Appraisal
   Rights."  However, the ability of the Company to delay the payment for
   shares of Class B Common Stock which the Company has accepted for payment is
   limited by Rule 13e-4(f)(5) under the Exchange Act, which requires that a
   bidder either pay the consideration offered or return the securities
   tendered by or on behalf of the holders of securities, promptly after the
   termination or withdrawal of such bidder's offer.

        The Company does not intend to individually advise the remaining
   holders of Class B Common Stock of the number of remaining shares of Class B
   Common Stock and the number of remaining holders of such shares following
   the completion of the Offer. However, such holders may contact the Company
   to obtain such information at the following address and telephone number:
   Petroleum Heat and Power Co., Inc., 2187 Atlantic Street, Stamford,
   Connecticut 06902; Attn: George Leibowitz, Tel. 203-325-5400.

   Acceptance for Purchase and Payment for Shares of Class B Common Stock

        Upon the terms and subject to the conditions of the Offer, Petro will,
   promptly after the Expiration Date, purchase, by accepting for payment, and
   will pay in cash for any and all shares of Class B Common Stock validly
   tendered on or prior to the Expiration Date and not withdrawn as permitted
   by the Offer (including shares of Class B Common Stock validly tendered and
   not withdrawn during any extension of the Offer, if the Offer is extended,
   subject to the terms and conditions of such extension). Petro expressly
   reserves the right, in its sole discretion, subject to the terms of the
   Company's restated and amended articles of incorporation, to delay the
   acceptance for payment of, or, subject to the requirements of Rule
   13e-4(f)(5), payment for shares of Class B Common Stock in order to comply,
   in whole or in part, with any applicable law.

        For purposes of the Offer, Petro will be deemed to have accepted for
   payment (and thereby purchased) tendered shares of Class B Common Stock if,
   as and when Petro gives oral or written notice to the Depositary of its
   acceptance for payment of the tenders of such shares of Class B Common
   Stock.

        If certain events occur, Petro may not be obligated to accept the
   shares of Class B Common Stock pursuant to the Offer. See "Conditions of the
   Offer."

        Tendering holders of shares of Class B Common Stock will not be
   required to pay brokerage commissions or fees or, subject to the
   instructions in the Letter of Transmittal, transfer taxes with respect to
   the purchase of the shares of Class B Common Stock pursuant to the Offer.

        If any tendered shares of Class B Common Stock are not purchased and
   paid for pursuant to the Offer for any reason, such shares of Class B Common
   Stock will be returned, without expense to the 




                                         8



<PAGE>


   tendering holder (or, in the case of shares of Class B Common Stock tendered
   by book-entry transfer, such shares of Class B Common Stock will be credited
   to an account maintained at either The Depository Trust Company ("DTC"), the
   Midwest Securities Trust Company ("MSTC"), or the Philadelphia Depository
   Trust Company ("Philadep") (each a "Book-Entry Transfer Facility" and
   collectively the "Book-Entry Transfer Facilities") as promptly as
   practicable following the termination of the Offer.

        Petro does not expect to change the terms of the Offer, but if the
   consideration offered in the Offer is increased, all tendering holders of
   the shares of Class B Common Stock will be given the same consideration
   regardless of when they tender. If Petro decides to increase the
   consideration offered in the Offer to holders of Class B Common Stock and,
   at the time the notice of such increase is first published, sent or given to
   holders of Class B Common Stock in the manner specified above, the Offer is
   scheduled to expire at any time earlier than the expiration of the period
   ending on the tenth business day from, and including, the date that such
   notice is first so published, sent or given, the Offer will be extended
   until the expiration of such period of 10 business days. For purposes of the
   Offer, a "business day" means any day other than a Saturday, Sunday or
   Federal holiday and consists of the time period from 12:01 a.m. through
   12:00 Midnight, New York City time.

        After the termination of the Offer, Petro may in the future seek to
   acquire shares of Class B Common Stock by open market purchases, optional
   redemptions, subsequent tender or exchange offers or otherwise at prices and
   on terms to be determined by Petro at that time.

   Procedures for Accepting the Offer and Tendering the Shares of Class B
   Common Stock

        The valid tender by a holder of shares of Class B Common Stock of the
   Offer pursuant to one of the procedures set forth below will constitute an
   agreement between such holder and Petro in accordance with the terms and
   subject to the conditions set forth herein and in the Letter of Transmittal.

        In order for shares of Class B Common Stock to be effectively tendered
   pursuant to the Offer, a properly completed Letter of Transmittal duly
   executed by the registered holder thereof and any other documents required
   by the Letter of Transmittal must be received by the Depositary at one of
   its addresses set forth on the back cover of this Offer to Purchase and
   either certificates for such tendered shares of Class B Common Stock must be
   received by the Depositary at one of such addresses or such shares of Class
   B Common Stock must be transferred pursuant to the procedures for book-entry
   transfer described below (and a confirmation of such tender received by the
   Depositary), in each case on or prior to the Expiration Date, or the
   tendering holder must comply with the guaranteed delivery procedure set
   forth below. Letters of Transmittal or certificates for shares of Class B
   Common Stock should not be sent to Petro.

        Signatures on a Letter of Transmittal or a notice of withdrawal, as the
   case may be, need not be guaranteed if the shares of Class B Common Stock
   tendered for purchase pursuant thereto are tendered (i) by a registered
   holder of shares of Class B Common Stock who has not completed either the
   box entitled "Special Issuance Instructions" or the box entitled "Special
   Delivery Instructions" on the Letter of Transmittal, or (ii) for the account
   of an Eligible Institution, as defined below. In the event that signatures
   on a Letter of Transmittal or a notice of withdrawal, as the case may be,
   are required to be guaranteed, such guarantee must be by a firm which is a
   member of a registered national securities exchange or a member of the
   National Association of Securities Dealers, Inc. or by a commercial bank or
   trust company having an office in the United States (each an "Eligible
   Institution").




                                        9



<PAGE>


        THE METHOD OF DELIVERY OF SHARES OF CLASS B COMMON STOCK AND OTHER
   DOCUMENTS TO THE DEPOSITARY IS AT THE ELECTION AND RISK OF THE HOLDER, BUT
   IF SUCH DELIVERY IS BY MAIL IT IS SUGGESTED THAT THE HOLDER USE PROPERLY IN-
   SURED, REGISTERED MAIL WITH RETURN RECEIPT REQUESTED, AND THAT THE MAILING
   BE MADE SUFFICIENTLY IN ADVANCE OF THE EXPIRATION DATE TO PERMIT DELIVERY TO
   THE DEPOSITARY ON OR BEFORE THE EXPIRATION DATE.

        To prevent backup federal income tax withholding with respect to
   payment of the purchase price of shares of Class B Common Stock sold
   pursuant to the Offer, a tendering shareholder must provide the Depositary
   with his correct taxpayer identification number to certify that he is not
   subject to backup federal income tax withholding by completing the
   Substitute Form W-9 included in the Letter of Transmittal.

        The Depositary will establish accounts with respect to the shares of
   Class B Common Stock at the Book Entry Transfer Facilities for purposes of
   the Offer within two business days after the date of this Offer to Purchase,
   and any financial institution that is a participant in any of the Book-Entry
   Transfer Facilities systems may make book-entry delivery of the shares of
   Class B Common Stock by causing DTC, MSTC or Philadep to transfer such
   shares of Class B Common Stock into the Depositary's account in accordance
   with such Book Entry Transfer Facility's procedure for such transfer.
   However, although delivery of shares of Class B Common Stock may be effected
   through book-entry at DTC, MSTC or Philadep, the Letter of Transmittal, with
   any required signature guarantees and any other required documents, must, in
   any case, be transmitted to and received by the Depositary at one or more of
   its addresses set forth on the back cover of this Offer to Purchase on or
   prior to the Expiration Date, or the guaranteed delivery procedure described
   below must be complied with. The time of tender shall be upon delivery of
   such documents to the Depositary. Delivery of documents to a Book Entry
   Transfer Facility does not constitute delivery to the Depositary.

        Except as provided below, unless certificates for the shares of Class B
   Common Stock being tendered for payment are deposited with the Depositary on
   or prior to the Expiration Date (accompanied by a properly completed and
   duly executed Letter of Transmittal), Petro may, at its option, reject such
   tender.  Payment for the shares of Class B Common Stock will be made only
   against deposit of the certificates for the tendered shares of Class B
   Common Stock.

        If a holder of the shares of Class B Common Stock desires to tender for
   payment shares of Class B Common Stock which are not immediately available,
   or time will not permit such holder's certificates or other required
   documents to reach the Depositary by the Expiration Date, a tender may
   nevertheless be effected if all of the following conditions are satisfied:

        (a)  The tender for payment is made by or through an Eligible
        Institution;

        (b)  On or prior to the Expiration Date, the Depositary receives from
        such Eligible Institution a properly completed and duly executed Notice
        of Guaranteed Delivery, substantially in the form made available by
        Petro, setting forth the name and address of the holder of the shares
        of Class B Common Stock, the description of the shares of Class B
        Common Stock and the number of shares of Class B Common Stock tendered,
        stating that the tender is being made thereby and guaranteeing that
        within five Amex trading days after the date of execution of such
        Notice of Guaranteed Delivery the Letter of Transmittal together with
        the certificates representing the 




                                        10



<PAGE>


        shares of Class B Common Stock and any other documents required by the
        Letter of Transmittal will be deposited by the Eligible Institution
        with the Depositary; and

        (c)  The certificates for the tendered shares of Class B Common Stock
        (or a confirmation of a book entry transfer of such shares of Class B
        Common Stock into the Depositary's account at a Book-Entry Transfer
        Facility as described above), together with a properly completed and
        duly executed Letter of Transmittal (which may be a facsimile thereof
        in the case of deliveries made after the Expiration Date), and all
        other documents required by the Letter of Transmittal, are received by
        the Depositary within five Amex trading days after the date of
        execution of such Notice of Guaranteed Delivery.

        Notwithstanding any other statement herein, in all cases payment for
   shares of Class B Common Stock tendered and accepted for payment pursuant to
   the Offer will be made only after timely receipt by the Depositary of the
   certificates for such shares of Class B Common Stock (or a confirmation of a
   book-entry transfer of such shares of Class B Common Stock into the
   Depositary's account at a Book Entry Transfer Facility as described above),
   a properly completed and duly executed Letter of Transmittal and any other
   required documents.

        All questions as to the form of documents and the validity, eligibility
   (including time of receipt), acceptance for payment and withdrawal of
   tendered shares of Class B Common Stock will be determined by Petro, in its
   sole discretion, and such determination shall be final and binding.  Petro
   reserves the absolute right to reject any and all tenders of shares of Class
   B Common Stock determined by it not to be in proper form for acceptance for
   payment or which, in the opinion of Petro's counsel, may be unlawful.

        Petro also reserves the right to waive any conditions of the Offer or
   any defects or irregularities in the tender of the particular shares of
   Class B Common Stock whether or not similar defects or irregularities are
   waived in the case of other shares. Petro's interpretation of the terms and
   conditions of the Offer (including the instructions in the Letter of
   Transmittal) will be final and binding. Unless waived, any irregularities in
   connection with the tenders must be cured within such time as Petro shall
   determine. Neither Petro, the Depositary, nor any other person shall be
   under any duty to give notification of any defects or irregularities in such
   tenders or shall incur any liabilities for failure to give such
   notification. Tenders of such shares of Class B Common Stock will not be
   deemed to have been made until such irregularities have been cured or
   waived. Any shares of Class B Common Stock received by the Depositary that
   are not properly tendered and as to which the irregularities have not been
   cured or waived will be returned by the Depositary to the tendering holders,
   unless otherwise provided in the Letter of Transmittal, as soon as
   practicable following the Expiration Date.

   Withdrawal Rights; Absence of Appraisal Rights

        Shares of Class B Common Stock tendered for payment pursuant to the
   Offer may be withdrawn at any time prior to the Expiration Date and, unless
   theretofore accepted for payment as provided herein, may also be withdrawn
   at any time after September 16, 1994.

        If, for any reason whatsoever, acceptance for payment of any shares of
   Class B Common Stock tendered pursuant to the Offer is delayed, or Petro is
   unable to accept for payment or pay for shares of Class B Common Stock
   tendered pursuant to the Offer, then without prejudice to Petro's rights set
   forth herein, the Depositary may, nevertheless, on behalf of Petro retain
   tendered shares of Class B Common 

                                        11



<PAGE>


   Stock and such shares may not be withdrawn except to the extent that the
   tendering shareholder is entitled to and duly exercises withdrawal rights as
   described herein.  Any such delay will be accompanied by an extension of the
   Offer to the extent required by law.

        To be effective, a written, telegraphic, telex or facsimile
   transmission notice of withdrawal must (i) be timely received by the
   Depositary at one of its addresses specified on the back cover of this Offer
   to Purchase before the Depositary receives notice of acceptance from Petro,
   (ii) specify the name of the person who tendered the shares of Class B
   Common Stock, (iii) contain the description of the shares of Class B Common
   Stock to be withdrawn, the certificate numbers shown on the particular
   certificates evidencing such shares of Class B Common Stock (in the case of
   physical delivery) and the aggregate number of shares represented by such
   certificates, and (iv) be signed by the holder of such shares of Class B
   Common Stock in the same manner as the original signature on the Letter of
   Transmittal (including any required signature guarantees) or be accompanied
   by evidence satisfactory to Petro that the person withdrawing the tender has
   succeeded to the beneficial ownership of the shares of Class B Common Stock.
   The signature(s) on the notice of withdrawal must be guaranteed by an
   Eligible Institution unless such shares of Class B Common Stock have been
   tendered for the account of an Eligible Institution.

        If certificates for the shares of Class B Common Stock to be withdrawn
   have been delivered or such shares are otherwise identified to the
   Depositary, a signed notice of withdrawal is effective immediately upon
   written, telegraphic, telex or facsimile transmission notice of withdrawal
   even if physical release is not yet effected. In addition, such notice must
   specify, in the case of shares of Class B Common Stock tendered by delivery
   of certificates, the name of the registered holder (if different from that
   of the tendering holder) and in the case of shares of Class B Common Stock
   tendered by book-entry transfer, the name and number of the account at one
   of the Book-Entry Transfer Facilities to be credited with the withdrawn
   shares of Class B Common Stock. Withdrawals may not be rescinded, and any
   shares of Class B Common Stock withdrawn will thereafter be deemed not
   validly tendered for purposes of the Offer. However, properly withdrawn
   shares of Class B Common Stock may be retendered by following one of the
   procedures described in "Procedures for Accepting the Offer and Tendering
   the Shares of Class B Common Stock" above at any time on or prior to the
   Expiration Date.

        All questions as to the form and validity (including time of receipt)
   of any notice of withdrawal will be determined by Petro, in its sole
   discretion, which determination shall be final and binding. Neither Petro,
   the Depositary, nor any other person will be under any duty to give
   notification of any defects or irregularities in any notice of withdrawal or
   incur any liabilities for failure to give any such notification.

        There are no appraisal or other similar statutory rights available to
   holders of shares of Class B Common Stock in connection with the Offer.

   Conditions of the Offer

        Notwithstanding any other provisions of the Offer, but subject to
   Petro's amended and restated articles of incorporation, Petro, at its
   option, may cancel, modify or terminate the Offer or delay or refrain from
   accepting for payment the shares of Class B Common Stock if:

             (a) any action or proceeding is instituted or threatened in any
        court or by or before any governmental agency relating to the Offer;



                                        12



<PAGE>


             (b) there shall have occurred any change or development, including
        a change or development involving a prospective change in or affecting
        the business or financial affairs of Petro which, in the sole judgment
        of the Board of Directors of Petro, would or might prohibit, restrict
        or delay consummation of the Offer or materially impair the
        contemplated benefits of the Offer to Petro or might be material to
        holders in deciding whether to tender their shares of Class B Common
        Stock;

             (c) there exists, in the sole judgment of the Board of Directors
        of Petro, any other actual or threatened legal impediment (including a
        default or prospective default under an agreement, indenture or other
        instrument or obligation to which Petro is a party or by which it is
        bound) to the acceptance for payment of the tendered shares of Class B
        Common Stock;

             (d) a preliminary or permanent injunction or other order by any
        federal or state court or any governmental agency shall have been
        issued and remain in effect which restrains or prohibits the making or
        consummation of the Offer.

        The foregoing conditions are for the sole benefit of Petro and may be
   asserted by Petro regardless of the circumstances giving rise to such
   condition or may be waived by Petro in whole or in part at any time and from
   time to time in its sole discretion. If any of the foregoing events shall
   have occurred, Petro may, subject to Petro's restated and amended articles
   of incorporation, (i) terminate the Offer and return the shares of Class B
   Common Stock to the holders who tendered them; (ii) extend the Offer and
   retain all tendered shares of Class B Common Stock until the expiration of
   such Offer, subject, however, to the rights of holders thereof to withdraw
   such shares of Class B Common Stock in the manner provided herein (see
   "Withdrawal Rights; Absence of Appraisal Rights" above); or (iii) waive the
   unsatisfied conditions with respect to the Offer and accept all shares of
   Class B Common Stock tendered therein. Petro reserves the right at any time
   to waive any or all of such conditions.




                                        13



<PAGE>


   Market Data; Dividends

        The following table sets forth, for the periods indicated, the high and
   low prices per share of the Class B  Common Stock as reported on Amex and
   the dividends declared in each quarter of 1992, 1993 and through June 30,
   1994.

<TABLE><CAPTION>
                                        1992                    1993                                          1994    
                         -------------------------------- ---------------------------------   ----------------------------------
                                              Dividends                        Dividends                              Dividends
                                             Declared per                      Declared per                           Declared per
                                              Share of                           Share of                              Share of
                                               Class B                           Class B                               Class B
                                               Common                            Common                                Common
      Quarter              High    Low          Stock      High     Low          Stock        High      Low              Stock
      -------              ----    ---        ----------   ----     ---        --------       ----      ---            ---------
<S>                      <C>      <C>         <C>         <C>       <C>        <C>            <C>       <C>            <C>      
      1st . . . . . . .  $12 1/4   $9 7/8      $.2858     $19 1/4   $15 3/4     $.4700        $30 1/4   $19 3/4        $.4100
      2nd . . . . . . .   16 1/4   10 1/4       .2858      22 1/2    17 3/8      .4700         28        18 1/2         .4100

      3rd . . . . . . .   17 1/2   14 1/2       .2858      20 3/4    19 3/4      .4700

      4th . . . . . . .   17 1/4   15 1/8       .2858      20 1/2    19 1/2      .4700

</TABLE> 

        The Company's Class B Common Stock has been listed on Amex since
   December 1986 under the symbol "PHP".  On June 30, 1994, the last date the
   stock traded prior to the first public announcement of the proposed
   termination of Special Dividends, the last sales price per share of Class B
   Common Stock, as reported on Amex, was $18.50.  On July 15, 1994, the last
   sales price per share of the Class B Common Stock, as reported on Amex, was
   17 1/4.  Although dependent upon the actual number of shares of Class B 
   Common Stock tendered and accepted in connection with the Offer, it is likely
   that the shares of the Class B Common Stock will be delisted from Amex
   following the completion of the Offer.  Holders of Class B Common Stock are
   urged to obtain current market quotations for the Class B Common Stock.  See
   "SPECIAL FACTORS - Certain Effects of the Offer".  

   Certain Information Concerning the Company

        The Company is the largest retail distributor of home heating oil (#2
   fuel oil) in the United States, with sales of $538.5 million for the year
   ended December 31, 1993.  Petro served approximately 415,000 customers in 26
   markets in the Northeast, as of December 31, 1993, including the
   metropolitan areas of Boston, New York City, Baltimore, Providence and
   Washington, D.C.  Despite its leading market position, Petro estimates that
   its customer base represents approximately 5% of the residential home
   heating oil customers in the Northeast.  For the year ended December 31,
   1993, the Company sold approximately 443.5 million gallons of home heating
   oil and propane.

        In addition to home heating oil and propane, the Company also installs
   and repairs heating equipment and markets to commercial customers, to a
   limited extent, other petroleum products, including #4 fuel oil, #6 fuel
   oil, diesel fuel, kerosene and gasoline.

        The Company is a Minnesota corporation.  Its principal executive
   offices are located at 2187 Atlantic Street, Stamford, Connecticut 06902 and
   its telephone number is (203) 325-5400.  The Company operates through its
   subsidiaries in nine states and the District of Columbia.  


                                        14



<PAGE>


        The following table sets forth selected financial and other data of the
   Company and should be read in conjunction with the more detailed financial
   statements included elsewhere in this Offer to Purchase.  The financial data
   at March 31, 1993 and March 31, 1994, and for each of the three month
   periods then ended are unaudited, but include, in the opinion of management,
   all adjustments (consisting only of normal recurring adjustments) necessary
   for a fair presentation of such data.  The Company typically generates net
   income and NIDA (as defined in note 2 as follows) in the quarters ending in
   March and December and experiences net losses and negative NIDA during the
   non-heating season quarters ending in June and September; thus the results
   for interim periods are not indicative of the results that may be obtained
   for the entire fiscal year.  Although EBITDA (as defined in note 1 as
   follows) and NIDA should not be considered as substitutes for net income
   (loss) as an indicator of the Company's operating performance or for cash
   flow as a measure of the Company's liquidity, they are included in the
   following table as they are the bases upon which the Company assesses its
   financial performance, compensates management and establishes dividends.


                                        15



<PAGE>



<TABLE><CAPTION>
                               Year Ended December 31,      Three Months Ended March 31
                             -------------------------    ----------------------------
                                1992           1993             1993             1994
                                ----           ----             ----             ----
                                       (in thousands, except per share data)
<S>                          <C>            <C>             <C>               <C>
 Income Statement Data:
  Net Sales  . . . . . .     $  512,430     $  538,526      $  251,271        $ 266,793
  Cost of sales  . . . .        350,941        366,809         161,676          163,263
                                -------        -------         -------          -------
   Gross profit  . . . .        161,489        171,717          89,595          103,530
  Operating expenses   .        110,165        123,280          36,195           39,641
  Amortization of customer
    lists  . . . . . . .         23,496         23,183           6,397            4,876
  Depreciation and
   amortization of
   plant and equipment .          5,534          5,933           1,440            1,365
  Amortization of
 deferred charges  . . .          5,363          5,548           1,338            1,496
  Provision for
  supplemental benefits.          1,974            264              43               70
                                -------        -------        --------         --------
   Operating income    .         14,957         13,509          44,182           56,082
  Interest expense-net           18,622         20,508           4,871            5,685
  Other income
 (expense)-net . . . . .           (324)          (165)            (42)              20
                               ---------              -       --------         --------
   Income (loss) before
   income taxes, equity 
   interest and                         
   extraordinary item  .         (3,989)        (7,164)         39,269           50,417
  Income taxes   . . . .             400           400             331              601
                               ---------      --------        --------         --------
   Income (loss) before
     equity interest and
     extraordinary item          (4,389)        (7,564)         38,938           49,816
  Equity in earnings
    of Star Gas 
  Corporation  . . . . .             --             --              --            2,263
                                   ----           ----            ----            -----
   Income (loss) before
     extraordinary item           (4389)        (7,564)         38,938           52,079
  Extraordinary item   .              --          (867)             --            (654)
                                    ----            ---      ---------        ---------
   Net income (loss)   .         $(4,389)      $(8,431)         38,938         $ 51,425
                                 ========      ========        =======         ========
  Net income (loss)
   applicable
   to Commong Stock  . .        $ (8,842)      $(11,798)       $ 37,112         $ 49,626
  Net income (loss) per
   common share:
   Class A Common Stock            (.81)          (.57)           1.72             2.30
   Class B Common Stock            1.14           1.88             .47              .41
   Class C Common Stock            (.81)          (.57)           1.72             2.30

 Other Data:
  EBITDA(1)  . . . . . .       $ 51,325       $ 48,437        $ 53,399        $  63,889
  NIDA(2)  . . . . . . .       $ 27,721       $ 23,176        $ 47,147        $  56,113
  Cash dividends
 declared per
    common share(3):
   Class A Common Stock       $    0.18        $  0.525        $   .11          $   .14
   Class B Common
    Stock(4) . . . . . .           1.14            1.88            .47              .41
   Class C Common Stock            0.18           0.525            .11              .14
  Weighted average
  number of
   common shares
   outstanding:
   Class A Common Stock          12,854         18,993          18,993           18,993
   Class B Common Stock           2,447            217             217              217
   Class C Common Stock           2,545          2,545           2,545            2,545
  Gallons of home
   heating oil and
   propane sold  . . . .        423,354        443,487         222,000          241,039

 Balance Sheet Data:
  Working capital
   (deficiency)  . . . .    $  (6,744)      $ 16,694       $  71,304        $  85,949
  Total assets   . . . .        252,783        256,589         275,454          280,984
  Long-term debt and
  capital
   lease obligations
   (before                       
   escrow deposit)
   (long-
    term portion)(5)   .         50,080         50,047          75,072           44,301
  Subordinated notes
  (long-term portion). .         84,978        135,264         110,149          167,632
</TABLE>

                                                               16
<PAGE>


<TABLE> <CAPTION>



                               Year Ended December 31,      Three Months Ended March 31
                             -------------------------    ----------------------------
                                1992           1993             1993             1994
                                ----           ----             ----             ----
                                       (in thousands, except per share data)
<S>                          <C>            <C>             <C>               <C>
  Redeemable preferred
  stock (long-term portion)   $  37,718      $  20,833        $ 25,000        $  20,833
  Stockholders' equity
  (deficiency)   . . . .        (33,917)       (61,964)            671         (15,388)
  Book value (deficiency)
   per common share(6)   . .      (1.56)         (2.85)            .03            (.71)
</TABLE>

   _________________________

   (1)  EBITDA is defined as operating income before depreciation and
        amortization and non-cash expenses associated with key employees'
        deferred compensation plans.

   (2)  NIDA is defined as the sum of consolidated net income (loss), plus
        depreciation and amortization of plant and equipment and amortization
        of customer lists and deferred charges, plus non-cash expenses
        associated with key employees' deferred compensation plans, less
        dividends accrued on preferred stock, excluding net income (loss)
        derived from investments accounted for by the equity method, except to
        the extent of any cash dividends received by the Company.

   (3)  On July 29, 1992, the holders of Class A Common Stock exchanged 20% of
        their shares (2,545,139 shares) for an equal number of the newly
        created Class C Common Stock.  All per share amounts for Class A and
        Class C Common Stock have been retroactively adjusted to reflect such
        exchange.

   (4)  Holders of Class B Common Stock are entitled to receive, as and when
        declared by the Board of Directors, quarterly Special Dividends per
        share equal to .000001666% of the cash flow, as defined for such
        purposes, of the Company for its prior fiscal year.  For purposes of
        computing the Class B Common Stock dividend, cash flow is defined as
        the sum of (i) consolidated net income (loss), plus (ii) depreciation
        and amortization of plant and equipment and (iii) amortization of
        customer lists and restrictive covenants.  The Board of Directors has
        determined to terminate the Special Dividends, effective the Expiration
        Date.

   (5)  The Company has escrowed certain amounts to secure the repayment of
        certain long-term debt.  The amounts on deposit at the dates indicated
        were as follows:   $15,000,000 at December 31, 1992, $20,000,000 at
        December 31, 1993, $15,000,000 at March 31, 1993 and $0 at March 31,
        1994.

   (6)  Based on the number of common shares outstanding at the dates
        indicated.



   The Depositary

      The Depositary for the Offer is Chemical Bank. All deliveries,
   correspondence and questions sent or presented to the Depositary relating to
   the Offer should be directed to one of the addresses or telephone numbers
   set forth on the back cover of this Offer to Purchase.

   The Information Agent

      The Company has retained Morrow & Co., Inc. to act as Information Agent
   in connection with the Offer.  The Information Agent may contact holders of
   shares of Class B Common Stock by mail, telephone, telex, telegraph and
   personal interviews and may request brokers, dealers and other nominee
   shareholders to forward materials relating to the Offer to beneficial
   owners.




                                        17




<PAGE>


      Requests for information or additional copies of this Offer to Purchase
   or the Letter of Transmittal should be directed to the Information Agent at
   the address set forth on the back cover of this Offer to Purchase.

   Fees and Expenses of the Offer

      Petro will pay the Information Agent and the Depositary reasonable and
   customary compensation for their services in connection with the Offer, plus
   reimbursement for out-of-pocket expenses. Petro will indemnify the
   Information Agent and the Depositary against certain liabilities and
   expenses in connection therewith, including liabilities under the federal
   securities laws.

      Brokers, dealers, commercial banks, trust companies and other nominees
   will be reimbursed by Petro for customary mailing and handling expenses
   incurred by them in forwarding material to their customers.

      The estimated costs and fees in connection with the Offer are set forth
   below.

                      Legal Fees  . . . . . . . . $ 20,000.00
                      Commission Filing Fees  . .      759.15
                      Printing and Mailing          10,000.00
                      Expenses  . . . . . . . . .
                      Depositary Fees . . . . . .   10,000.00
                      Information Agent Fee . . .   10,000.00
                      Miscellaneous . . . . . . .    4,240.85
                                                    ---------
                        Total   . . . . . . . . .  $55,000.00
                                                   ==========

   Legal Matters

      Certain legal matters in connection with the Offer will be passed upon
   for the Company by Phillips, Nizer, Benjamin, Krim & Ballon, New York, New
   York.

   Available Information

        The Company is subject to the informational requirements of the
   Securities Exchange Act of 1934 (the "Exchange Act"), and in accordance
   therewith files reports and other information with the Securities and
   Exchange Commission (the "Commission").  Reports and other information con-
   cerning the Company can be inspected and copied at the public reference room
   maintained by the Commission at 450 Fifth Street, N.W., Room 1024,
   Washington, D.C. 20549.  In addition, upon request, such reports and other
   information will be made available for inspection and copying at the
   Commission's public reference facilities at Northwestern Atrium Center, 500
   West Madison Street, Suite 1400, Chicago, Illinois 60661 and at Seven World
   Trade Center, New York, New York 10048.  Copies of such material can be ob-
   tained at prescribed rates upon request from the Public Reference Section of
   the commission at 450 Fifth Street, N.W., Washington, D.C. 20549.  In
   addition, such material and other information concerning the Company can be
   inspected and copied at the American Stock Exchange, 20 Broad Street, New
   York, New York 10005.

      The Company has filed with the Securities and Exchange Commission,
   Washington, D.C., a Rule 13e-1 Issuer Tender Offer Statement on Schedule
   13E-4 (the "Schedule 13E-4") and a Rule 13e-3 Transaction Statement on
   Schedule 13E-3 (the "Schedule 13E-3") with the Securities and Exchange
   Commission with respect to the Offer.  This Offer to Purchase does not
   contain all the information set forth in the Schedule 13E-4 and the Schedule
   13E-3, certain parts of which are omitted in accordance with the rules and
   regulations of the Commission, and to which reference is hereby made.  For
   further 



                                        18




<PAGE>


   information about the Company and the Offer, reference is made to the
   Schedule 13E-4 and Schedule 13E-3, and to the financial statements,
   schedules and exhibits filed as a part thereof.  The Schedule 13E-4 and
   Schedule 13E-3, may be inspected without charge at the Commission's
   principal office in Washington, D.C. and copies of all or any part thereof
   may be obtained from such office after payment of the fees prescribed by the
   Commission.


























                                        19




<PAGE>


                                                                    SCHEDULE I
                                                                    ----------

                     DIRECTORS AND EXECUTIVE OFFICERS OF PETRO
                     -----------------------------------------


        Set forth below are the names, present principal occupations and five-
   year employment histories of each director and executive officer of Petro. 
   The address of each such person is c/o Petroleum Heat and Power Co., Inc.,
   2187 Atlantic Avenue, Stamford, Connecticut 06902.

        Irik P. Sevin has been a director of Petro, Inc. since January 1979 and
   of the Company since its organization in October 1983. Mr. Sevin has been
   President of Petro, Inc. since November 1979 and of the Company since 1983
   and Chairman of the Board of the Company since January 1993.  Mr. Sevin is a
   director of Star Gas Corporation ("Star Gas"), which is the tenth largest
   distributor of propane in the United States.  Between January 1979 and
   November 1979, he was Executive Vice President of Petro, Inc. Mr. Sevin was
   an associate in the investment banking division of Kuhn Loeb & Co. and then
   Lehman Brothers Kuhn Loeb Incorporated from February 1975 to December 1978. 
   Mr. Sevin is a graduate of the Cornell University School of Industrial and
   Labor Relations (B.S.), New York University School of Law (J.D.) and the
   Columbia University School of Business Administration (M.B.A.).

        Audrey L. Sevin has been a director and Secretary of Petro, Inc. since
   January 1979 and of the Company since its organization in October 1983. Mrs.
   Sevin is a director of Star Gas.  Mrs. Sevin was a director, executive
   officer and principal shareholder of A.W. Fuel Co., Inc. from 1952 until its
   purchase by the Company in May 1981.  Mrs. Sevin is a graduate of New York
   University (B.S.).

        Phillip Ean Cohen has been a director of Petro, Inc. since January 1979
   and of the Company since its organization in October 1983.  Since 1985, Mr.
   Cohen has been Chairman of Morgan Schiff & Co., Inc., an investment banking
   firm.  Mr. Cohen is presently a director of AmeriHealth, Inc.

        Thomas J. Edelman has been a director of Petro, Inc. since January 1979
   and of the Company since its organization in October 1983. Mr. Edelman is
   the President of Snyder Oil Corporation, a Fort Worth, Texas based
   independent oil company.  Prior to 1981, he was a Vice President of The
   First Boston Corporation. From 1975 through 1980, Mr. Edelman was with
   Lehman Brothers Kuhn Loeb Incorporated.  Mr. Edelman is a graduate of
   Princeton University (B.A.) and the Harvard Graduate School of Business
   Administration (M.B.A.).  Mr. Edelman is also the Chairman of the Board and
   Chief Executive Officer of Lomak Petroleum, Inc., an Ohio based independent
   oil company, a director of Total Energy Services Corporation, a Houston
   based oil service company and a director of Star Gas.

        Richard O'Connell has been a director of Petro, Inc. since January 1979
   and of the Company since its organization in October 1983. Mr. O'Connell is
   a private investor.

        Wolfgang Traber has been a director of Petro, Inc. since January 1979
   and of the Company since its organization in October of 1983. Mr. Traber is
   Managing Director of Hanseatic Corporation, in Hamburg, Germany, a private
   investment corporation.  Mr. Traber is a director of Deltec Securities
   Corporation, Blue Ridge Real Estate Company, Hellespont Tankers Ltd., M.M.
   Warburg & Co. and Star Gas.

        Max M. Warburg has been a director of the Company since May 1984. 
   Since January 1, 1982, Mr. Warburg has been a partner of M.M. Warburg & Co.,
   a private bank.  For the prior four years he was  a Managing Director of the
   same organization. Since March 1988, he has been a member of the board of
   Holsten Brauerei AG, Hamburg.  Since May 1, 1987, he has been a member of
   the board of Eurokai-Eckelmann Gruppe, Hamburg.  Mr. Warburg is a member of
   the Board of DWS Deutsche Gesellschaft fur Wertpapiersparen GmbH, Frankfurt;
   DEG Deutsche Finanzierungsgesellschaft fur 

<PAGE>


   Beteilingungen in Entwicklungslandern GmbH, Koln; the Hamburg Stock
   Exchange; and the Hamburg Banking Association.

        C. Justin McCarthy has been Senior Vice President- Operations of Petro,
   Inc. since January 1979 and of the Company since its organization in October
   1983. Prior to his joining the Company, Mr. McCarthy was General Manager of
   the New York City operations for Whaleco Fuel Oil Company from 1976 to 1979
   and was General Manager of the Long Island Division of Meenan Oil Co., Inc.
   from 1973 to 1976.  Mr. McCarthy is a graduate of Boston College (B.B.A.)
   and the New York University Graduate School of Business Administration
   (M.B.A.).

        Joseph P. Cavanaugh has been Controller of Petro, Inc. since 1973 and
   of the Company since its organization in 1983. He was elected a Vice
   President of the Company in October 1983 and a Senior Vice President since
   January 1993. Mr. Cavanaugh is a graduate of Iona College (B.B.A.) and Pace
   University (M.S. in Taxation).

        George Leibowitz has been Senior Vice President of the Company since
   November 1, 1992.  From 1985 to 1992, prior to joining the Company, Mr.
   Leibowitz was the Chief Financial Officer of Slomin's Inc., a retail heating
   oil dealer.  From 1984 to 1985, Mr. Leibowitz was the President of Lawrence
   Energy Corp., a consulting and oil trading company.  From 1971 to 1984, Mr.
   Leibowitz was Vice President-Finance and Treasurer of Meenan Oil Co., Inc. 
   Mr. Leibowitz is a Certified Public Accountant and a graduate of Columbia
   University (B.A. 1957) and the Wharton Graduate Division, University of
   Pennsylvania (M.B.A. 1958).

        Alex Szabo has been Senior Vice President--Marketing and Sales since
   June 1994.  From 1989 to 1994, prior to joining the Company, Mr. Szabo was
   Executive Vice President at Whittle Communications and President of
   Screenvision Cinema Network.  From 1987 to 1989, Mr. Szabo was Executive
   Vice President--General Manager of Benckiser Consumer Products, Inc.  Prior
   to 1987, Mr. Szabo held executive management positions at Ecolab, Colgate
   Palmolive and I.B.M.  Mr. Szabo is a graduate of Brown University (B.A.
   1975) and Columbia University (M.B.A. 1980).

        Richard F. Ambury has been Assistant Controller of the Company since
   June 1983 and was elected Vice President - Assistant Controller in December
   1992.  From 1979 to 1983, Mr. Ambury was employed by a predecessor firm of
   KPMG Peat Marwick, a public accounting firm.  Mr. Ambury graduated from
   Marist College with a degree in Business Administration in 1979 and has been
   a Certified Public Accountant since 1981.

        James J. Bottiglieri has been Assistant Controller of the Company since
   1985 and was elected Vice President - Assistant Controller in December 1992. 
   From 1978 to 1984, Mr. Bottiglieri was employed by a predecessor firm of
   KPMG Peat Marwick, a public accounting firm.  Mr. Bottiglieri graduated from
   Pace University with a degree in Business Administration in 1978 and has
   been a Certified Public Accountant since 1980.

        Matthew J. Ryan, who has been employed by the Company since 1987, has
   been Manager of Supply and Distribution of the Company since 1990 and was
   elected Vice President--Supply in December 1992.  From 1974 to 1987, Mr.
   Ryan was employed by Whaleco Fuel Corp., a subsidiary of the Company which
   was acquired in 1987. Mr. Ryan graduated from St. Francis College with a
   degree in Accounting in 1983 (B.S.).

        Audrey L. Sevin is the mother of Irik P. Sevin and there are no other
   familial relationships between any of the directors and executive officers.



<PAGE>


                                                                    SCHEDULE II
                                                                    -----------

                          PETROLEUM HEAT AND POWER CO.INC

                           INDEX TO FINANCIAL STATEMENTS


                                                                           Page
                                                                           ----
   AUDITED FINANCIAL STATEMENTS:

   Independent Auditors' Report  . . . . . . . . . . . . . . . . . . . . .  F-2
   Consolidated Balance Sheets at December 31, 1992 and 1993 . . . . . . .  F-3
   Consolidated Statements of Operations for the years ended
    December 31, 1991, 1992 and 1993 . . . . . . . . . . . . . . . . . . .  F-4
   Consolidated Statements of Changes in Stockholders' Equity
    (Deficiency) for the years ended December 31, 1991, 1992 and 1993  . .  F-5
   Consolidated Statements of Cash Flows for the years ended
    December 31, 1991, 1992 and 1993 . . . . . . . . . . . . . . . . . . .  F-6
   Notes to Consolidated Financial Statements  . . . . . . . . . . . . . .  F-7


   INTERIM FINANCIAL STATEMENTS (UNAUDITED):

   Consolidated Balance Sheets March 31, 1994 (unaudited)
    and December 31, 1993  
                                                                           F-31
   Consolidated Statements of Operations (unaudited) Three Months
    ended March 31, 1993 and 1994  . . . . . . . . . . . . . . . . . . . . F-32
   Consolidated Statements of Cash Flows (unaudited) Three Months
    ended March 31, 1993 and 1994  . . . . . . . . . . . . . . . . . .     F-33
   Notes to Condensed Consolidated Financial Statements (unaudited)  .     F-35















                                        F-1



<PAGE>

                   Independent Auditors' Report


The Stockholders and Board of Directors of
Petroleum Heat and Power Co., Inc.:


We have audited the accompanying consolidated balance sheets of
Petroleum Heat and Power Co., Inc. and subsidiaries as of
December 31, 1992 and 1993, and the related consolidated
statements of operations, changes in stockholders' equity
(deficiency) and cash flows for each of the years in the
three-year period ended December 31, 1993.  In connection with
our audit of the consolidated financial statements, we also have
audited the financial statement schedules as listed in the
accompanying index.  These consolidated financial statements and
financial statement schedules are the responsibility of the
Company's management.  Our responsibility is to express an
opinion on these consolidated financial statements and financial
statement schedules based on our audits.

We conducted our audits 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 audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial
position of Petroleum Heat and Power Co., Inc. and subsidiaries
as of December 31, 1992 and 1993, and the results of their
operations and their cash flows for each of the years in the
three-year period ended December 31, 1993 in conformity with
generally accepted accounting principles.  Also in our opinion,
the related financial statement schedules, when considered in
relation to the basic consolidated financial statements taken as
a whole, present fairly, in all material respects, the
information set forth therein.

As discussed in the notes to the consolidated financial
statements, the Company adopted the provisions of the Financial
Accounting Standard Board's Statement of Financial Accounting
Standards No. 109, Accounting for Income Taxes, in 1993.




                                             KPMG Peat Marwick

New York, New York
February 28, 1994



                             F-2

<PAGE>
<TABLE>
                                             PETROLEUM HEAT AND POWER CO., INC.
                                                      AND SUBSIDIARIES
                                                 Consolidated Balance Sheets
<CAPTION>
                                                                                                        December 31,
                                                                                               -----------------------------
                             Assets                                                             1992                  1993
                                                                                                ----                  ----
<S>                                                                                        <C>                <C>
Current assets:
   Cash                                                                                     $  3,859,557      $   4,613,546
   U.S. Treasury Notes held in a Cash Collateral Account                                        --               20,000,000
   Accounts receivable (net of allowance of $1,270,754 and $1,026,202)                        78,358,514         74,818,503
   Inventories                                                                                15,729,305         13,992,928
   Prepaid expenses                                                                            4,623,433          5,230,865
   Notes receivable and other current assets                                                   1,680,633          1,715,329
                                                                                               ---------          ---------
                Total current assets                                                         104,251,442        120,371,171
                                                                                             -----------        -----------
Property, plant and equipment                                                                 61,092,297         62,643,562
   Less accumulated depreciation and amortization                                             28,342,302         31,103,032
                                                                                              ----------         ----------
                                                                                              32,749,995         31,540,530
                                                                                              ----------         ----------
Intangible assets (net of accumulated amortization of $188,459,167 and $217,190,143)
   Customer lists                                                                             86,093,145         73,177,198
   Deferred charges                                                                           14,128,629         13,717,281
   Deferred pension costs                                                                         --              1,332,616
                                                                                              ----------          ---------
                                                                                             100,221,774         88,227,095
                                                                                             -----------         ----------
Investment in Star Gas Corporation                                                                --             16,000,000
                                                                                              ----------         ----------
U.S. Treasury Notes held in a Cash Collateral Account                                         15,000,000              --
                                                                                              ----------        -----------
Other assets                                                                                     560,000            450,000
                                                                                              ----------        -----------
                                                                                            $252,783,211       $256,588,796
                                                                                             ===========        ===========
                Liabilities And Stockholders' Equity (Deficiency)
Current liabilities:
   Working capital borrowings                                                               $ 32,000,000       $ 28,000,000
   Current maturities of other long-term debt                                                     33,345             33,345
   Current installments of capital lease obligations                                             103,595              --
   Current maturities of cumulative redeemable exchangeable preferred stock                     --                4,166,667
   Subordinated notes payable                                                                 12,400,373              --
   Accounts payable                                                                           15,289,518         16,664,026
   Customer credit balances                                                                   19,317,863         22,324,023
   Unearned service contract revenue                                                          13,180,431         13,018,983
   Accrued expenses:
      Wages and bonuses                                                                        5,030,100          6,392,559
      Taxes other than income taxes                                                            1,856,074          1,564,822
      Pension                                                                                  2,373,188          1,465,905
      Other                                                                                    9,410,757         10,046,589
                                                                                               ---------         ----------
                Total current liabilities                                                    110,995,244        103,676,919
                                                                                             -----------        -----------
Long-term notes payable                                                                       50,000,000         50,000,000
                                                                                              ----------         ----------
Other long-term debt                                                                              80,404             47,059
                                                                                              ----------         ----------
Supplemental benefits payable                                                                  1,688,728          1,652,314
                                                                                              ----------         ----------
Pension plan obligation                                                                        1,239,250          7,079,494
                                                                                              ----------         ----------
Subordinated notes  payable                                                                   84,978,349        135,263,663
                                                                                              ----------        -----------
Cumulative redeemable exchangeable preferred stock, par value $.10 per share,
   409,722 shares authorized, 408,884 and 250,000 shares outstanding of which
   41,667 at December 31, 1993 are reflected as current                                       37,717,790         20,833,333
                                                                                              ----------         ----------
Commitments and contingencies
Stockholders' equity (deficiency):
   Preferred stock-par value $.10 per share; 5,000,000 shares authorized,
      none outstanding
   Class A common stock-par value $.10 per share; 40,000,000 shares authorized,
      18,992,579 shares outstanding                                                            1,899,258          1,899,258
   Class B common stock-par value $.10 per share; 6,500,000 shares authorized,
      216,901 shares outstanding (liquidation preference - $1,236,336)                            21,690             21,690
   Class C common stock-par value $.10 per share; 5,000,000 shares authorized,
      2,545,139 shares outstanding                                                               254,514            254,514
Additional paid-in capital                                                                    54,462,132         54,416,259
Deficit                                                                                      (89,274,148)      (112,741,672)
Minimum pension liability adjustment                                                               --            (4,534,035)
                                                                                              ----------         ----------
                                                                                             (32,636,554)       (60,683,986)
Note receivable from stockholder                                                              (1,280,000)        (1,280,000)
                                                                                              ----------         ----------
                Total stockholders' equity (deficiency)                                      (33,916,554)       (61,963,986)
                                                                                              ----------         ----------
                                                                                            $252,783,211       $256,588,796
                                                                                             ===========        ===========
</TABLE>
See accompanying notes to consolidated financial statements.
                                                                       F-3
<PAGE>

<TABLE>

                                                PETROLEUM HEAT AND POWER CO., INC.
                                                         AND SUBSIDIARIES
                                               Consolidated Statements of Operations

                                           Years ended December 31, 1991, 1992 and 1993

<CAPTION>
                                                                             1991                 1992                 1993
                                                                             ----                 ----                 ----
<S>                                                                  <C>                  <C>                  <C>
Net sales                                                            $    523,243,243     $    512,430,194     $    538,526,317
Cost of sales                                                             378,771,961          350,941,386          366,809,517
                                                                          -----------          -----------          -----------

                Gross profit                                              144,471,282          161,488,808          171,716,800

Selling, general and administrative expenses                               79,427,873           83,407,680           93,378,666
Direct delivery expense                                                    25,007,204           26,756,585           29,901,565
Amortization of customer lists                                             24,839,983           23,496,438           23,182,730
Depreciation and amortization of
   plant and equipment                                                      5,550,381            5,534,205            5,933,100
Amortization of deferred charges                                            5,185,113            5,363,321            5,548,246
Provision for supplemental benefits                                              --              1,973,728              263,586
                                                                          -----------          -----------          -----------

                Operating income                                            4,460,728           14,956,851           13,508,907

Other income (expense):
   Interest expense                                                       (21,916,205)         (20,204,808)         (22,155,840)
   Interest income                                                          1,187,676            1,582,885            1,647,435
   Gains (losses) on sales of fixed assets                                   (104,911)               8,297             (164,686)
   Other                                                                       60,147             (332,590)                --
                                                                          -----------          -----------          -----------
                Loss before income taxes and
                   extraordinary item                                     (16,312,565)          (3,989,365)          (7,164,184)

Income taxes                                                                  250,000              400,000              400,000
                                                                          -----------          -----------          -----------

                Loss before extraordinary item                            (16,562,565)          (4,389,365)          (7,564,184)
                                                                          -----------          -----------          -----------
Extraordinary item - loss on early
   extinguishment of debt                                                        --                   --               (867,110)
                                                                          -----------          -----------          -----------

                Net loss                                             $    (16,562,565)    $     (4,389,365)    $     (8,431,294)
                                                                         ============          ===========          ===========

Net loss applicable to common stock                                  $    (19,854,648)    $     (8,842,105)    $    (11,798,320)

Income (loss) before extraordinary item per common share:
   Class A Common Stock                                                  $     (1.64)          $     (.81)        $       (.53)
   Class B Common Stock                                                          .31                 1.14                 1.88
   Class C Common Stock                                                        (1.64)                (.81)                (.53)

Extraordinary loss per common share:

   Class A Common Stock                                                  $        --           $       --         $       (.04)
   Class B Common Stock                                                           --                   --                   --
   Class C Common Stock                                                           --                   --                 (.04)

Net income (loss) per common share:
   Class A Common Stock                                                  $     (1.64)          $     (.81)        $       (.57)
   Class B Common Stock                                                          .31                 1.14                 1.88
   Class C Common Stock                                                        (1.64)                (.81)                (.57)

Weighted average number of
   common shares outstanding:
   Class A Common Stock                                                   10,180,558           12,854,266           18,992,579
   Class B Common Stock                                                    3,034,060            2,447,473              216,901
   Class C Common Stock                                                    2,545,139            2,545,139            2,545,139
</TABLE>

See accompanying notes to consolidated financial statements.


                                                                F-4

<PAGE>

<TABLE>
                                              PETROLEUM HEAT AND POWER CO., INC. AND SUBSIDIARIES

                                    Consolidated Statements of Changes in Stockholders' Equity (Deficiency)
                                                 Years ended December 31, 1991, 1992 and 1993

<CAPTION>
                                                                                           Minimum        Note
                                     Common Stock            Additional                    pension     receivable
                              ----------------------------     paid-in                    liability       from
                              Class A    Class B   Class C     capital       Deficit      adjustment   stockholder       Total
                              -------    -------   -------     -------       -------      ----------   -----------       -----
<S>                          <C>         <C>       <C>       <C>          <C>             <C>          <C>           <C>      
Balance at December 31,
   1990                      $1,018,056  $303,406  $254,514  $13,124,567  $ (53,507,701)  $     --     $(1,280,000)  $ (40,087,158)

Net loss                                                                    (16,562,565)                               (16,562,565)

Cash dividends declared
   and paid                                                                  (3,927,446)                                (3,927,446)

Cash dividends payable                                                         (292,610)                                  (292,610)

Redeemable preferred stock
   issuance costs                                               (550,962)                                                 (550,962)

Accretion of redeemable
   preferred stock                                               (23,083)                                                  (23,083)
                             ----------  --------  --------  -----------  -------------   -----------  -----------   -------------

Balance at December 31,
   1991                       1,018,056   303,406   254,514   12,550,522    (74,290,322)        --      (1,280,000)    (61,443,824)

Net loss                                                                     (4,389,365)                                (4,389,365)

Cash dividends declared
   and paid                                                                  (7,987,026)                                (7,987,026)

Cash dividends payable                                                       (2,607,435)                                (2,607,435)

Accretion of redeemable
   preferred stock                                              (194,740)                                                 (194,740)

Class A Common Stock
   issued (4,330,000 shares)    433,000                       47,197,000                                                47,630,000

Class A Common Stock
   (4,482,021 shares)
   exchanged for Class B
   Common Stock
   (2,817,159 shares)           448,202  (281,716)              (166,486)                                                    --

Class A Common Stock
   issuance and exchange
   offer costs                                                (4,924,164)                                               (4,924,164)
                             ----------  --------  --------  -----------  -------------   -----------  -----------   -------------

Balance at December 31,
   1992                       1,899,258    21,690   254,514   54,462,132    (89,274,148)        --      (1,280,000)    (33,916,554)

Net loss                                                                     (8,431,294)                                (8,431,294)

Cash dividends declared
   and paid                                                                 (11,972,850)                               (11,972,850)

Cash dividends payable                                                       (3,063,380)                                (3,063,380)

Accretion of redeemable
   preferred stock                                               (45,873)                                                  (45,873)
Minimum pension liability
   adjustment                                                                              (4,534,035)                  (4,534,035)
                             ----------  --------  --------  -----------  -------------   -----------  -----------   -------------

                             $1,899,258  $ 21,690  $254,514  $54,416,259  $(112,741,672)  $(4,534,035) $(1,280,000)  $ (61,963,986)
                             ==========  ========  ========  ===========  =============   ===========  ===========   =============
</TABLE>

See accompanying notes to consolidated financial statements.

                                                                  F-5

<PAGE>

<TABLE>
                                                    PETROLEUM HEAT AND POWER CO., INC.
                                                             AND SUBSIDIARIES
                                                   Consolidated Statements of Cash Flows
                                               Years ended December 31, 1991, 1992 and 1993

<CAPTION>
                                                                             1991                1992                1993
                                                                             ----                ----                ----
<S>                                                                   <C>                 <C>                 <C>
Cash flows from operating activities:
   Net loss                                                           $   (16,562,565)    $    (4,389,365)    $    (8,431,294)
   Adjustments to reconcile net loss
      to net cash provided by operating activities:
         Amortization of customer lists                                    24,839,983          23,496,438          23,182,730
         Depreciation and amortization of
            plant and equipment                                             5,550,381           5,534,205           5,933,100
         Amortization of deferred charges
            and debt discount                                               5,223,354           5,394,397           5,548,246
         Provision for losses on accounts receivable                        2,156,320           2,444,581           1,836,113
         Provision for supplemental benefits                                   --               1,973,728             263,586
         Loss (gain) on bond redemptions                                      (60,147)            332,590             867,110
         Loss (gain) on sales of fixed assets                                 104,911              (8,297)            164,686
         Amortization of acquired pension
            plan obligation                                                   (23,328)            (24,785)            (26,407)
         Decrease (increase) in accounts receivable                         8,217,612          (6,994,519)          1,703,898
         Decrease (increase) in inventory                                  12,509,679          (2,438,308)          1,736,377
         Decrease in income taxes receivable                                  668,000              --                   --
         Decrease (increase) in prepaid expenses,
            notes receivable and other current assets                         279,716             (12,823)           (642,128)
         Decrease (increase) in other assets                                 (100,000)           (200,000)            110,000
         Increase (decrease) in accounts payable                           (6,133,548)          2,360,312           1,374,508
         Increase (decrease) in customer
            credit balances                                                 2,378,664            (822,574)          3,006,160
         Increase (decrease) in unearned service contract
            revenue                                                           104,643             823,902            (161,448)
         Increase (decrease) in accrued expenses                              461,857            (756,093)            171,555
                                                                           ----------          ----------          ----------

                   Net cash provided by operating activities               39,615,532          26,713,389          36,636,792
                                                                           ----------          ----------          ----------
Cash flows used in investing activities:
   Acquisition of customer lists                                          (10,127,482)        (33,361,262)        (10,266,783)
   Increase in deferred charges                                            (2,570,234)         (1,800,647)         (3,581,798)
   Capital expenditures                                                    (4,146,765)        (14,509,037)         (5,182,335)
   Net proceeds from sales of fixed assets                                    261,333             528,376             294,014
   Investment in Star Gas Corporation                                          --                   --            (16,000,000)
                                                                           ----------          ----------          ----------

                Net cash used in investing activities                     (16,583,148)        (49,142,570)        (34,736,902)
                                                                           ----------          ----------          ----------
Cash flows from financing activities:
   Proceeds from issuance of common stock                                      --               47,630,000              --
   Costs of issuing and exchanging common stocks                               --              (4,924,164)              --
   Net proceeds from issuance of redeemable exchangeable
      preferred stock                                                       4,449,055           7,499,950               --
   Net proceeds from issuance of subordinated notes                         5,700,000           6,800,000          48,067,642
   Repurchase of subordinated notes                                        (5,616,508)         (6,964,693)        (25,368,574)
   Net reductions of working capital borrowings                           (19,250,000)         (7,750,000)         (4,000,000)
   Increase in Cash Collateral Account                                     (5,000,000)        (10,000,000)         (5,000,000)
   Decrease in other obligations                                              (33,345)            (33,346)           (161,089)
   Principal payments under capital lease obligations                        (686,577)           (596,833)           (103,595)
   Cash dividends paid                                                     (5,216,921)         (8,279,636)        (14,580,285)
                                                                           ----------          ----------          ----------

                Net cash provided by (used in) financing activities       (25,654,296)         23,381,278          (1,145,901)
                                                                           ----------          ----------          ----------

                Net increase (decrease) in cash                            (2,621,912)            952,097             753,989
Cash at beginning of year                                                   5,529,372           2,907,460           3,859,557
                                                                            ---------           ---------           ---------

Cash at end of year                                                   $     2,907,460     $     3,859,557     $     4,613,546
                                                                            =========           =========           =========
</TABLE>

See accompanying notes to consolidated financial statements.

                                                                    F-6

<PAGE>

                PETROLEUM HEAT AND POWER CO., INC.
                         AND SUBSIDIARIES

            Notes to Consolidated Financial Statements


   (1)  Summary of Significant Accounting Policies

      Principles of Consolidation

      The consolidated financial statements include the accounts of
      Petroleum Heat and Power Co., Inc.  (Petro) and its
      subsidiaries (the Company), each of which is wholly owned
      and, like Petro, is engaged in the retail distribution of
      home heating oil and propane in the Northeast.  The Company
      currently operates in 26 major markets in the Northeast,
      including the metropolitan areas of Boston, New York City,
      Baltimore, Providence and Washington, D.C., serving
      approximately 415,000 customers in those areas.  Credit is
      granted to substantially all of these customers with no
      individual account comprising a concentrated credit risk.

      Investment in Star Gas Corporation

      The Company's investment in Star Gas Corporation (see note
      11) is accounted for following the equity method.

      Inventories

      Inventories are stated at the lower of cost or market using
      the first-in, first-out method.  The components of
      inventories were as follows at the dates indicated:

                                          December 31,
                                      -----------------------
                                          1992          1993
                                          ----          ----

           Fuel oil                   $ 8,151,053   $ 6,289,676
           Parts                        7,578,252     7,703,252
                                        ---------     ---------

                                      $15,729,305   $13,992,928
                                       ==========    ==========

      Property, Plant and Equipment

      Property, plant and equipment are carried at cost.
      Depreciation is computed using the straight-line method over
      the estimated useful lives of the assets.

      Customer Lists and Deferred Charges

      Customer lists are recorded at cost less accumulated
      amortization.  Amortization is computed using the
      straight-line method with 90% of the cost amortized over six
      years and 10% of the cost amortized over 25 years.

      Deferred charges include goodwill, acquisition costs and
      payments related to covenants not to compete.  The covenants
      are amortized using the straight-line method over the terms
      of the related contracts; acquisition costs are amortized
      using the straight-line method over a six-year period; while
      goodwill is amortized using the straight-line method over a
      twenty-five year period.  Also included as deferred charges
      are the costs associated with the issuance of the Company's
      subordinated notes.  Such costs are being amortized using the
      interest method over the lives of the notes.

                                                         (Continued)

                            F-7

<PAGE>

                     PETROLEUM HEAT AND POWER CO., INC.
                              AND SUBSIDIARIES

                 Notes to Consolidated Financial Statements


   (1), Continued

      The Company assesses the recoverability of intangible assets
      by comparing the carrying values of such intangibles to
      market values, where a market exists, supplemented by cash
      flow analyses to determine that the carrying values are
      recoverable over the remaining estimated lives of the
      intangibles through undiscounted future operating cash flows.
      When an intangible asset is deemed to be impaired, the amount
      of intangible impairment is measured based on market values,
      as available, or by projected operating cash flows, using a
      discount rate reflecting the Company's assumed average cost
      of funds.

      Unearned Service Contract Revenue

      Payments received from customers for burner service contracts
      are deferred and amortized into income over the terms of the
      respective service contracts, which generally do not exceed
      one year.

      Customer Credit Balances

      Customer credit balances represent payments received from
      customers pursuant to a budget payment plan (whereby
      customers pay their estimated annual fuel charges on a fixed
      monthly basis) in excess of actual deliveries billed.

      Income Taxes

      The Company files a consolidated Federal income tax return
      with its subsidiaries.  When appropriate, deferred income
      taxes were provided to reflect the tax effects of timing
      differences between financial and tax reporting.  Effective
      January 1, 1993 the Company adopted Statement of Financial
      Accounting Standards No. 109, "Accounting for Income Taxes"
      (SFAS No. 109) (see note 9).

      Pensions

      The Company funds accrued pension costs currently on its
      pension plans, all of which are noncontributory.

      Common Stock

      In July 1992, the holders of Class A Common Stock exchanged
      2,545,139 shares of Class A Common Stock for 2,545,139 shares
      of Class C Common Stock (see note 6).  All numbers of Class A
      and Class C Common Stock and related amounts have been
      retroactively adjusted in the accompanying consolidated
      financial statements to reflect such exchange.

                                                         (Continued)

                            F-8

<PAGE>

                     PETROLEUM HEAT AND POWER CO., INC.
                              AND SUBSIDIARIES

                 Notes to Consolidated Financial Statements



   (1), Continued

      Earnings per Common Share

      Earnings per common share are computed utilizing the three
      class method based upon the weighted average number of shares
      of Class A Common Stock, Class B Common Stock and Class C
      Common Stock outstanding, after adjusting the net loss for
      preferred dividends declared and the accretion of 1991
      Redeemable Preferred Stock, aggregating $3,292,000,
      $4,452,000, and $3,367,000 for the years ended 1991, 1992 and
      1993, respectively.  Fully diluted earnings per common share
      are not presented because the effect is not material or is
      antidilutive.


   (2)  Property, Plant and Equipment

      The components of property, plant and equipment and their
      estimated useful lives were as follows at the indicated
      dates:

                                            December 31,
                                          -----------------       Estimated
                                          1992         1993      useful lives
                                          ----         ----      ------------

      Land                            $ 1,469,065  $ 1,519,065
      Buildings                         7,151,142    7,420,171   20-45 years
      Fleet and other equipment        38,507,056   38,412,619    3-17 years
      Furniture and fixtures           10,784,419   11,861,514    5-7  years
      Leasehold improvements            3,180,615    3,430,193 Terms of leases
                                        ---------   ----------
                                       61,092,297   62,643,562
      Less accumulated depreciation
        and amortization               28,342,302   31,103,032
                                       ----------   ----------

                                      $32,749,995  $31,540,530
                                       ==========   ==========


                                                         (Continued)









                            F-9

<PAGE>

                     PETROLEUM HEAT AND POWER CO., INC.
                              AND SUBSIDIARIES

                 Notes to Consolidated Financial Statements


   (3)  Notes Payable, Other Long-Term Debt and Working Capital
        Borrowings

      Notes payable and other long-term debt, including working
      capital borrowings and current maturities of long-term debt,
      consisted of the following at the indicated dates:

                                                           December 31,
                                                        -----------------
                                                         1992       1993
                                                         ----       ----

      Notes payable to banks under working capital
        borrowing arrangements(a)(c).                $32,000,000 $28,000,000
      Notes payable in connection with the
        acquisition of Whale Oil Corp., refinanced
        on February 3, 1994 and paid on February 4,
        1994, with interest at the rate of 9% per
        annum(b)(c)                                   50,000,000  50,000,000
      Amounts payable in connection with the
        purchase of a fuel oil dealer, due in
        monthly installments with interest at 6% per
        annum, through June 1, 1996 (see note 10)        113,749      80,404
                                                      ----------  ----------
                                                      82,113,749  78,080,404
      Less current maturities, including working
        capital borrowings                            32,033,345  28,033,345
                                                      ----------  ----------

                                                     $50,080,404 $50,047,059
                                                      ==========  ==========
      ____________
      (a)    Pursuant to a Credit Agreement dated December 31, 1992,
          as restated and amended (Credit Agreement), the Company
          may borrow up to $75 million under a revolving credit
          facility with a sublimit under a borrowing base
          established each month.  Amounts borrowed under the
          revolving credit facility are subject to a 45 day
          clean-up requirement prior to September 30 of each year
          and the facility terminates on June 30, 1996.  As
          collateral for the financing arrangement, the Company
          granted to the lenders a security interest in the
          customer lists trademarks and trade names owned by the
          Company, including the proceeds therefrom.  Under certain
          circumstances, the Company would have to further secure
          its obligations under the credit agreement with a lien on
          accounts receivable and material inventories.

          Interest on borrowings is payable monthly and is based
          upon the floating rate selected at the option of the
          Company of either the Eurodollar Rate (as defined below)
          or the Alternate Base Rate (as defined below), plus 125
          to 175 basis points on Eurodollar Loans or 0 to 50 basis
          points on Alternative Base Rate Loans, based upon the
          ratio of Consolidated Operating Profit to Interest
          Expense (as defined in the Credit Agreement).  The
          Eurodollar Rate is the prevailing rate in the Interbank
          Eurodollar Market adjusted for reserve requirements.  The
          Alternate Base Rate is the greater of (i) the prime rate
          or base rate of Chemical Bank in effect or (ii) the
          Federal Funds Rate in effect plus 1/2 of 1%.  At
          December 31, 1993, the rate on the working capital
          borrowings was 4.9%.  The Company pays a facility fee of
          0.375% on the unused portion of the revolving credit
          facility.  Compensating balances equal to 5.0% of the
          average amount outstanding during the relevant period are
          also required under the agreement.

                                                         (Continued)

                            F-10

<PAGE>

                    PETROLEUM HEAT AND POWER CO., INC.
                             AND SUBSIDIARIES

                Notes to Consolidated Financial Statements


   (3), Continued

      (b) On July 22, 1987, Maxwhale Corp. (Maxwhale), a wholly
          owned subsidiary of Petro, acquired certain assets of
          Whale Oil Corp. for $50.0 million.  The purchase price was
          paid by the issuance of $50.0 million of 9% notes due June
          1, 1994.  The notes were nonrecourse to Petro, but were
          secured by letters of credit issued by certain banks
          pursuant to the Credit Agreement.  Maxwhale paid a fee on
          these letters of credit, calculated at a range of 1.75%
          to 2.25% on $50.0 million less the balance maintained in a
          Cash Collateral Account, plus 0.25% on the Cash
          Collateral Account balance.  Petro had fully guaranteed
          these letters of credit.  The Maxwhale customer list was
          pledged pursuant to a security agreement in favor of the
          banks.

          On February 4, 1994, the Company repaid the $50.0 million
          of Maxwhale  notes at a purchase price of 101.33% of the
          principal amount thereof, with a portion of the proceeds
          of its $75.0 million 9-3/8% public subordinated debenture
          offering completed on February 3, 1994 (see note 5).  The
          Company will record an extraordinary loss in 1994 of
          approximately $0.7 million as a result of the early
          payment on such debt.  Since the Maxwhale notes were
          refinanced with the proceeds of new long term debt, such
          notes have been classified as long term at December 31,
          1993.

          Under the Credit Agreement, the Company was required to
          make annual deposits into a Cash Collateral Account to
          secure the outstanding letters of credit.  The first such
          deposit of $5 million was made on June 15, 1991 with
          additional deposits of $10 million occurring on April 1,
          1992 and $5 million on May 15, 1993.  As a result of the
          repayment of the Maxwhale notes, the $20 million in the
          cash collateral account was released for general
          corporate purposes on February 4, 1994.

      (c) The customer lists, trademarks and trade names pledged
          to the banks under the Credit Agreement are carried on
          the December 31, 1993 balance sheet at $73,177,198.
          Under the terms of the Credit Agreement, the Company is
          required, among other things, to maintain certain minimum
          levels of cash flow, as well as certain ratios on
          consolidated debt.  In the event of noncompliance with
          certain of the covenants, the banks have the right to
          declare all amounts outstanding under the loans to be due
          and payable immediately.

          With the refinancing of the Maxwhale notes with a portion
          of the Company's 9-3/8% subordinated debentures, there
          are no other annual maturities of long-term debt for each
          of the next five years as of December 31, 1993, except
          for the required repayments of the acquisition related
          payable of approximately $80,000 due in equal monthly
          installments of approximately $3,300 through June 30,
          1996.

                                                         (Continued)

                            F-11

<PAGE>

                    PETROLEUM HEAT AND POWER CO., INC.
                             AND SUBSIDIARIES

                Notes to Consolidated Financial Statements


   (4)  Leases and Capital Lease Obligations

      The Company is obligated under various capital leases entered
      into during 1988 and 1989  for service vans.  The leases
      expired in 1993 and were renewed on a month to month basis
      thereafter.  The gross amounts of fleet and other equipment
      and related accumulated amortization recorded under the
      capital leases were as follows at the dates indicated:

                                                    December 31,
                                                 ------------------
                                                 1992          1993
                                                 ----          ----

          Fleet and other equipment            $2,701,658    2,701,658
          Less accumulated amortization         2,598,063    2,701,658
                                               ----------    ---------

                                               $  103,595       --
                                               ==========    =========

        Amortization of assets held under capital leases is included
        with depreciation expense.

        The Company also leases real property and equipment under
        noncancelable operating leases which expire at various times
        through 2008.  Certain of the real property leases contain
        renewal options and require the Company to pay property
        taxes.

        Future minimum lease payments for all operating leases (with
        initial or remaining terms in excess of one year) are as
        follows:

       Year ending                                    Operating
       December 31,                                     leases
       ------------                                     ------

          1994                                       $ 3,260,000
          1995                                         2,974,000
          1996                                         2,128,000
          1997                                         1,507,000
          1998                                         1,392,000
          Thereafter                                   5,046,000
                                                       ---------

               Total minimum lease payments          $16,307,000
                                                      ==========

      Rental expense under operating leases for the years ended
      December 31, 1991, 1992 and 1993 was $4,916,000, $4,448,000,
      and $5,346,000, respectively.

                                                         (Continued)

                            F-12

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (5)  Subordinated Notes Payable

      Subordinated notes payable, net of unamortized original
      discounts, at the dates indicated, consisted of:

                                                      December 31,
                                                 ---------------------
                                                  1992           1993
                                                  ----           ----

      11.40% Subordinated Notes due July 1,
        1993(a)(b)                            $12,400,373   $     --
      14.275% Subordinated Notes due October
        1, 1995(b)                             12,478,349         --
      11.85%, 12.17%, and 12.18% Subordinated
        Notes due October 1, 1998(c)           60,000,000     60,000,000
      14.10% Subordinated Notes due January
        15, 2001(d)                            12,500,000     12,500,000
      Subordinated Notes due March 1, 2000(e)      --         12,763,663
      10-1/8% Subordinated Notes due April 1,
        2003(f)                                    --         50,000,000
                                               ----------    -----------
                                               97,378,722    135,263,663
      Less current maturities                  12,400,373         --
                                               ----------     ----------

                                              $84,978,349   $135,263,663
                                               ==========    ===========


      (a) On July 2, 1984, the Company sold $20,000,000 of
          subordinated notes at an original discount of
          approximately $150,000.  These notes (11.40% Notes) bore
          interest at 11.40% and were redeemable at the Company's
          option in whole, at any time, or in part, from time to
          time, at a redemption price of 101.5% of principal amount
          through June 30, 1993.  Interest was payable quarterly.

      (b) On October 8, 1985, the Company sold $25,000,000 of
          subordinated fixed rate notes at an original discount of
          approximately $330,000.  These notes (14.275% Notes) bore
          interest at 14.275% and were redeemable at the option of
          the Company, in whole or in part, from time to time, upon
          payment of a premium rate of approximately 3.7%, which
          declined on October 1, 1992 to approximately 2.0% until
          October 1, 1993, when the 14.275% Notes were redeemable
          at par.

          In April 1991, the Company purchased $5,519,000 and
          $376,000 face value of its 11.40% Notes and 14.275%
          Notes, respectively, for an aggregate of $5,617,000.
          Unamortized deferred charges and bond discounts of
          $218,000 associated with the issuances of the 11.40%
          Notes and the 14.275% Notes were written off upon the
          repurchase of the debt.  The Company included a gain of
          $60,000 in 1991 on these repurchases and included such
          gain in other income.  In March 1992, the Company
          purchased $2,445,000 of the 14.275% notes at par.
          Unamortized deferred charges and bond discounts of
          $62,000 associated with the issuance of these notes were
          written off on the repurchase of the debt in March 1992.
          On May 15, 1992, the Company purchased $4,355,000 of the
          14.275% Notes at a premium of 3.7%.

                                                         (Continued)

                            F-13

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (5), Continued

      (b), continued

          Unamortized deferred charges and bond discounts of
          $106,000 associated with the issuance of these notes were
          written off on the repurchase of the debt in May 1992.
          The Company included a loss of $333,000 in 1992 on these
          repurchases and included such loss in other expenses.  In
          May 1993, the Company repurchased the remaining
          outstanding amounts of its 11.40% Subordinated Notes due
          July 1, 1993 having a face amount of $12,430,000, at a
          redemption price of 101.5% of face value, for an
          aggregate of approximately $12.6 million and its
          outstanding 14.275% Subordinated Notes due October 1,
          1995, having a face amount of $12,524,000, at a
          redemption price of 102.0% of face value, for an
          aggregate of approximately $12.8 million.  Unamortized
          deferred charges and bond discounts of $447,000
          associated with the issuance of these Notes were written
          off on the repurchase of the debt in May 1993.  The
          Company recorded an extraordinary loss of $867,000 as a
          result of the early  retirement of these notes.

      (c) On September 1, 1988, the Company authorized the
          issuance of $60,000,000 of Subordinated Notes due
          October 1, 1998 bearing interest payable semiannually on
          the first day of April and October.  The Company issued
          $40,000,000 of such notes on October 14, 1988 bearing
          interest at the rate of 11.85% per annum, $15,000,000 of
          such notes on March 31, 1989 bearing interest at the rate
          of 12.17% per annum and $5,000,000 of such notes on
          May 1, 1990 bearing interest at the rate of 12.18% per
          annum.  All such notes are redeemable at the option of
          the Company, in whole or in part, from time to time, upon
          payment of a premium rate as defined.

      (d) On January 15, 1991, the Company authorized the
          issuance of $12,500,000 of 14.10% Subordinated Notes due
          January 15, 2001 bearing interest payable quarterly on
          the fifteenth day of January, April, July and October.
          The Company issued $5,700,000 of such notes in April 1991
          and $6,800,000 in March 1992.  The notes are redeemable
          at the option of the Company, in whole or in part, from
          time to time, upon payment of a premium rate as defined.
          On each January 15, commencing in 1996 and ending on
          January 15, 2000, the Company is required to repay
          $2,100,000 of the Notes.  The remaining principal of
          $2,000,000 is due on January 15, 2001.  No premium is
          payable in connection with these required payments.

      (e) In March 1993, the Company issued $12,764,000 of
          Subordinated Notes due March 1, 2000 in exchange for an
          equal amount of 1991 Redeemable Preferred Stock (see note
          7).  The Company issued the 1991 Redeemable Preferred
          Stock under an agreement which required the Company to
          redeem the 1991 Redeemable Preferred Stock as soon as,
          and to the extent that, it was permitted to incur Funded
          Debt.  Under the applicable provisions of the Company's
          debt agreements, the Company was allowed to incur Funded
          Debt in the first quarter of 1993, and as such, was
          required to enter into the exchange.  These notes call
          for interest payable monthly based on the sum of LIBOR
          plus 9.28%.  At December 31, 1993, LIBOR was 3.25%.

                                                         (Continued)

                            F-14

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (5), Continued

      (f) On April 6, 1993, the Company issued $50.0 million of
          10-1/8% Subordinated Notes due April 1, 2003.  These
          Notes are redeemable at the Company's option, in whole or
          in part, at any time on or after April 1, 1998 upon
          payment of a premium rate as defined.  Interest is
          payable semiannually on the first day of April and
          October.

      Expenses connected with the above six offerings, and
      amendments thereto, amounted to approximately $8,057,000.  At
      December 31, 1992 and 1993, the unamortized balances
      relating to notes still outstanding amounted to approximately
      $1,675,000 and $2,762,000, respectively, and such balances
      are included in deferred charges.

      Aggregate annual maturities for each of the next five years,
      are as follows as of December 31, 1993:

             Year ended
            December 31,
            ------------

               1994             $      --
               1995                    --
               1996                2,100,000
               1997                2,100,000
               1998               62,100,000

      On February 3, 1994, the Company issued $75.0 million of
      9-3/8% public subordinated debentures due February 1, 2006.
      These debentures are redeemable at the Company's option, in
      whole or in part, at any time on or after February 1, 1997
      upon payment of a premium rate as defined.  Interest is
      payable semiannually on the first day of February and August.

      In connection with the offering of its 9-3/8% subordinated
      debentures, the Company solicited and received consents of
      the holders of at least a majority in aggregate principal
      amount of each class of subordinated debt and redeemable
      preferred stock (see note 7) to certain amendments to the
      respective agreements under which the subordinated debt and
      the redeemable preferred stock were issued.  In consideration
      for the consents, the Company paid to the holders of the
      subordinated debt due in 1998, 2000 and 2003 a cash payment
      aggregating $0.6 million and caused approximately $42.6 million
      of the aggregate principal amount of such subordinated debt to
      be ranked as senior debt.  In addition, the Company has agreed
      to increase dividends on the redeemable preferred stock by
      $2.00 per share per annum.  The Company also paid approximately
      $1.5 million in fees and expenses to obtain such consents (see
      Note 7).

                                                         (Continued)

                            F-15

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (6)  Common Stock and Common Stock Dividends

      The Company's outstanding Common Stock consists of Class A
      Common Stock, Class B Common Stock and Class C Common Stock,
      each with various designations, rights and preferences.  In
      1992, the Company restated and amended its Articles of
      Incorporation increasing the authorized shares of Class A
      Common Stock to 40,000,000 and authorizing 5,000,000 shares
      of Class C Common Stock, $.10 par value.  On July 29, 1992,
      the holders of Class A Common Stock exchanged, pro rata,
      2,545,139 shares of Class A Common Stock for 2,545,139 shares
      of Class C Common Stock.  The financial statements, as well
      as the table on the following page, give retroactive effect
      to this exchange.

      Holders of Class A Common Stock and Class C Common Stock have
      identical rights, except that holders of Class A Common Stock
      are entitled to one vote per share and holders of Class C
      Common Stock are entitled to ten votes per share.  Holders of
      Class B Common Stock do not have voting rights, except as
      required by law, or in certain limited circumstances.

      Holders of Class B Common Stock are entitled to receive, as
      and when declared by the Board of Directors, Special
      Dividends equal to .000001666% per share per quarter of the
      Company's Cash Flow, as defined, for its prior fiscal year.
      For purposes of computing Special Dividends, Cash Flow
      represents the sum of (i) consolidated net income, plus (ii)
      depreciation and amortization of plant and equipment, and
      (iii) amortization of customer lists and restrictive
      covenants, (iv) excluding net income (loss) derived from
      investments accounted for by the equity method, except to the
      extent of any cash dividends received by the Company.
      Special Dividends are cumulative and are payable quarterly.
      If not paid, dividends on any other class of stock may not be
      paid until all Special Dividends in arrears are declared and
      paid.

      The Company may, in its sole discretion, terminate the
      payment of the Special Dividends if all Special Dividends
      have then been paid or duly provided for.  If the Company
      exercises its right to terminate the Special Dividends, it
      must give notice to the holders of Class B Common Stock not
      less than 30 days nor more than 60 days prior to the date
      fixed for termination.  In such event, the Special Dividends
      will terminate on the date specified in the notice (the
      Parity Date).  Each holder of Class B Common Stock will then
      have a period of 60 days from the date of the notice to elect
      to require the Company to purchase all or part of such
      holder's Class B Common Stock at a price of $17.50 per share,
      as adjusted for stock splits, reclassifications and the like,
      plus all accrued and unpaid Special Dividends to the date of
      purchase, or to elect to retain such holder's Class B Common
      Stock.  After the Parity Date, no dividends will be paid to
      the holders of Class B Common Stock until the holders of
      Class A Common Stock and Class C Common Stock receive
      dividends equal to the Common Stock Allocation, as defined.

                                                         (Continued)

                            F-16

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (6), Continued

      On July 29, 1992 and September 2, 1992, the Company sold an
      aggregate of 4,330,000 shares of its Class A Common Stock in
      a Public Offering (the "Offering") at an initial offering
      price of $11.00 per share.

      On September 17, 1992 the Company commenced an Exchange Offer
      (Exchange Offer) for all of the outstanding shares of its
      Class B Common Stock pursuant to which each holder of Class B
      Common Stock who validly tendered a share of Class B Common
      Stock for exchange was entitled to receive 1.591 shares of
      Class A Common Stock.  The Exchange Offer expired on October
      16, 1992 and, as a result, 2,817,159 shares of Class B Common
      Stock (92.8% of the total then outstanding) were exchanged
      for 4,482,021 shares of Class A Common Stock.

      The following table summarizes the cash dividends declared on
      Common Stock and the cash dividends declared per common share
      for the years indicated:

                                            Year Ended December 31,
                                        ------------------------------
                                         1991        1992         1993
                                         ----        ----         ----

      Cash dividends declared
        Class A                       $    --    $ 3,157,000  $ 9,971,000
        Class B                         952,000    2,715,000      408,000
        Class C                            --        465,000    1,336,000

      Cash dividends declared per share
        Class A                         $  --       $   0.18    $   0.525
        Class B                           0.31          1.14        1.88
        Class C                            --           0.18        0.525

      Under the Company's most restrictive dividend limitation,
      $7.1 million was available at December 31, 1993 for the
      payment of dividends on all classes of Common Stock.  The
      amount available for dividends is increased each quarter by
      50% of the cash flow, as defined, for the previous fiscal
      quarter.

      In the event of liquidation of the Company, each outstanding
      share of Class B Common Stock would be entitled to a
      distribution equal to its share of all accrued and unpaid
      Special Dividends, without interest, plus $5.70 per share,
      before any distribution is made with respect to the Class A
      or Class C Common Stock.  Thereafter, each share of Class B
      Common Stock and each share of Class A and Class C Common
      Stock would participate equally in all liquidating
      distributions, subject to the rights of the holders of the
      Cumulative Redeemable Exchangeable Preferred Stock.  The
      aggregate liquidation preference on the Class B Common Stock
      at December 31, 1993 amounted to an aggregate of $1,236,336.

                                                         (Continued)

                            F-17

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (7)  Cumulative Redeemable Exchangeable Preferred Stock

      The Company entered into agreements dated as of August 1,
      1989 with John Hancock Mutual Life Insurance Company and
      Northwestern Mutual Life Insurance Company to sell up to
      250,000 shares of its Redeemable Preferred Stock, par value
      $. 10 per share, at a price of $100 per share, which shares
      are exchangeable into Subordinated Notes due August 1, 1999
      (1999 Notes).  The Company sold 50,000 shares of the
      Redeemable Preferred Stock in August 1989, 50,000 shares in
      December 1989 and 150,000 shares in May 1990.  The Redeemable
      Preferred Stock issued in August 1989 calls for dividends of
      $12 per share, while the stock issued in December 1989 and
      May 1990 calls for dividends of $11.84 and $12.61 per share,
      respectively.  In connection with receiving the consents in
      1994 to modify certain covenants under which the Redeemable
      Preferred Stock was issued, the Company has agreed to
      increase dividends on the Redeemable Preferred Stock by $2.00
      per share per annum beginning February 1994.  The shares of
      the Redeemable Preferred Stock are exchangeable in whole, or
      in part, at the option of the Company, for 1999 Notes of the
      Company.

      On August 1, 1994, and on August 1 of each year thereafter,
      so long as any of the shares of Redeemable Preferred Stock
      remain outstanding, one-sixth of the number of originally
      issued shares of each series of Redeemable Preferred Stock
      outstanding less the number of shares of such series
      previously exchanged for 1999 Notes, are to be redeemed, with
      the final redemption of remaining outstanding shares
      occurring on August 1, 1999.  The redemption price is $100
      per share plus all accrued and unpaid dividends to such
      August 1.

      The Company entered into an agreement dated September 1, 1991
      with United States Leasing International Inc. to sell up to
      159,722 shares of its 1991 Redeemable Preferred Stock, par
      value $.10 per share, at an initial price of $78.261 per
      share, which shares were exchangeable into Subordinated Notes
      due March 1, 2000 (2000 Notes).  The Company sold 63,889
      shares of the Redeemable Preferred Stock in September 1991 at
      $78.261 per share and 94,995 shares in March 1992 at $78.951
      per share, the accreted value of the initial price.  The
      holders of the shares of 1991 Preferred Stock were entitled
      to receive monthly dividends based on the annual rate of the
      sum of LIBOR plus 4.7%.

      The Company issued the 1991 Redeemable Preferred Stock under
      an agreement which required the Company to redeem the 1991
      Redeemable Preferred Stock as soon as, and to the extent that
      it was permitted to incur Funded Debt.  Under the applicable
      provisions of the Company's debt agreements, the Company was
      allowed to incur Funded Debt in the first quarter of 1993 and
      as such, was required to enter into the exchange.  In March
      1993, the Company issued $12,763,663 of 2000 Notes in
      exchange for all of the 1991 Redeemable Preferred Stock (see
      note 5).

      Preferred dividends of $3,269,000, $4,258,000 and $3,321,000
      were declared on all classes of preferred stock in 1991, 1992
      and 1993, respectively.

                                                         (Continued)

                            F-18

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (7), Continued

      Aggregate annual maturities of Redeemable Preferred Stock are
      as follows as of December 31, 1993:

              Year ended
             December 31,
             ------------

                  1994                     $  4,167,000
                  1995                        4,166,000
                  1996                        4,167,000
                  1997                        4,167,000
                  1998                        4,167,000
                  1999                        4,166,000
                                              ---------

                                           $ 25,000,000
                                             ==========


   (8)  Pension Plans

      The Company has several noncontributory defined contribution
      and defined benefit  pension plans covering substantially all
      of its nonunion employees.  Benefits under the defined
      benefit plans are generally based on years of service and
      each employee's compensation, while benefits under the
      defined contribution plans are based solely on compensation.
      Pension expense under all plans for the years ended December
      31, 1991, 1992 and 1993 was $2,774,000,  $2,447,000 and
      $3,342,000, respectively, net of amortization of the pension
      obligation acquired.

      The following table sets forth the defined benefit plans'
      funded status and amounts recognized in the Company's balance
      sheets at the indicated dates:


                                                            December 31,
                                                     --------------------------
                                                        1992           1993
                                                        ----           ----

      Actuarial present value of benefit obligations:
        Accumulated benefit obligations including
          vested benefits of $18,409,871 and
          $23,566,465                               $ 18,790,759   $ 23,848,149
                                                      ==========     ==========

      Projected benefit obligation                  $(21,715,790)  $(26,458,728)
      Plan assets at fair value (primarily listed
        stocks and bonds)                             16,581,099     17,252,490
                                                      ----------     ----------
      Projected benefit obligation in excess of
        plan assets                                   (5,134,691)    (9,206,238)
      Unrecognized net loss from past experience
        different from the assumed and effects of
        changes in assumptions                         3,645,967      7,538,164
      Unrecognized net transitional obligation           606,394        546,784
      Unrecognized prior service cost due to plan
        amendments                                       674,044        785,832
      Additional liability                            (2,133,731)    (6,260,201)
                                                      ----------     ----------

      Accrued pension cost for defined benefit plans $(2,342,017)   $(6,595,659)
                                                      ==========     ==========

                                                         (Continued)

                            F-19

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (8), Continued

      Net pension cost for defined benefit plans for the periods
      indicated included the following components:

                                                 Year Ended December 31,
                                          -------------------------------------

                                               1991         1992         1993
                                               ----         ----         ----
      Service cost-benefits earned during
        the period                        $ 1,154,607   $ 1,162,736  $1,391,564
      Interest cost on projected benefit
        obligation                          1,665,229     1,781,444   1,778,401
      Actual return on assets              (2,515,808)   (1,248,604)   (994,937)
      Net amortization and deferral of
        gains and losses                    1,471,819       (71,885)    207,465
                                            ---------     ---------   ---------

             Net periodic pension cost
               for defined benefit plans  $ 1,775,847   $ 1,623,691  $2,382,493
                                            =========     =========   =========

      Assumptions used in the above accounting were:

      Discount rate                              8.5%          8.5%        7.0%
      Rates of increase in compensation level    6.0%          6.0%        4.0%
      Expected long-term rate of return on
        assets                                  10.0%         10.0%        8.5%

      In addition to the above, the Company made contributions to
      union-administered pension plans during the years ended
      December 31, 1991, 1992 and 1993 of $2,365,000, $2,442,000
      and $2,867,000, respectively.

      The Company has recorded an additional minimum pension
      liability for underfunded plans of $5,866,651 at December 31,
      1993, representing the excess of unfunded accumulated benefit
      obligations over plan assets.  A corresponding amount is
      recognized as an intangible asset except to the extent that
      these additional liabilities exceed the related unrecognized
      prior service costs and net transition obligation, in which
      case the increase in liabilities is charged as a reduction of
      stockholders' equity.  The Company has recorded intangible
      assets of $1,332,616 and a reduction in stockholders' equity
      of $4,534,035 as of December 31, 1993.

      In connection with the purchase of shares of a predecessor
      company as of January 1, 1979 by a majority of the Company's
      present holders of Class C Common Stock, the Company assumed
      a pension liability in the aggregate amount of $1,512,000, as
      adjusted, representing the excess of the actuarially computed
      present value of accumulated vested plan benefits over the
      net assets available for such benefits.  Such liability,
      which amounted to $1,212,843 at December 31, 1993, is being
      amortized over 40 years.

      Under a 1992 supplemental benefit agreement, Malvin P. Sevin,
      the Company's chairman and co-chief executive officer, was
      entitled to receive $25,000 per month for a period of 120
      months following his retirement.  In the event of his death,
      his designated beneficiary is entitled to receive such
      benefit.  The expense related to this benefit was being
      accrued over the estimated remaining period of Mr. Sevin's
      employment.  Mr. Sevin passed away in

                                                         (Continued)

                            F-20

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements

   (8), Continued

      December 1992, prior to his retirement.  The accrual for such
      benefit payable was accelerated at December 31, 1992 to
      $1,973,000, the present value (using a discount rate of 9%)
      of the payments now payable to his beneficiary, which
      payments commenced in January 1993.

      During the first quarter of 1993, the Company adopted
      Statement of Financial Accounting Standards No. 106  (SFAS
      No. 106) "Employers' Accounting for Post Retirement Benefits
      Other Than Pensions."  This Statement requires that the
      expected cost of postretirement benefits be fully accrued by
      the first date of full benefit eligibility, rather than
      expensing the benefit when payment is made.  As the Company
      generally does not provide for postretirement benefits, other
      than pensions, the adoption of the new Statement did not have
      any material effect on the Company's consolidated financial
      condition or results of operations.


   (9)  Income Taxes

        Income tax expense was comprised of the following for the
        indicated years:
                                            Year Ended December 31,
                                           ------------------------

                                         1991       1992       1993
                                         ----       ----       ----
      Current:

        Federal                        $   --     $   --     $   --
        State                           250,000    400,000    400,000
                                        -------    -------    -------
                                       $250,000   $400,000   $400,000
                                        =======    =======    =======


      Deferred income tax expense results from temporary
      differences in the recognition of revenue and expense for tax
      and financial statement purposes.  The sources of these
      differences and the tax effects of each were as follows:

                                                     Year Ended December 31,
                                                  ----------------------------
                                                  1991       1992    1993
                                                  ----       ----    ----
      Excess of tax over book (book over tax)
        depreciation                            $(114,000) $ (11,000) $ 242,000
      Excess of book over tax vacation expense   (223,000)    (3,000)   (93,000)
      (Excess of book over tax) tax over book
        bad debt expense                          (74,000)  (165,000)    92,000
      (Excess of book over tax) tax over book
        supplemental  benefit expense                --     (671,000)    12,000
      Deferred service contracts                   66,000     66,000     18,000
      Other, net                                   36,000     50,000    (60,000)
      Recognition of tax benefit of net 
        operating loss to the extent of
        current and previously recognized
        temporary differences                        --         --     (211,000)
      Deferred tax assets not recognized          309,000    734,000       --
                                                  -------    -------    -------
                                                 $   --    $    --    $    --
                                                  =======    =======    =======

                                                         (Continued)

                            F-21

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (9), Continued

      As of December 31, 1993, the Company has for Federal tax
      reporting purposes, a net operating loss (NOL) carryforward
      of approximately $51.3 million.  Total income tax expense
      amounted to $250,000 for 1991, $400,000 for 1992, and
      $400,000 for 1993.  The following reconciles the effective
      tax rates to the "expected" statutory rates for the years
      indicated:

                                                      Year Ended December 31,
                                                      ----------------------
                                                       1991     1992     1993
                                                       ----     ----     ----

      Computed "expected" tax (benefit) rate          (34.0)%  (34.0)%  (34.0)%
      Reduction of income tax benefit resulting from:
        Net operating loss carryback limitation        34.0     34.0     34.0
        State income taxes, net of Federal income tax
          benefit                                       1.5     10.0      5.6
                                                       ----     ----     ----

                                                        1.5%    10.0%     5.6%
                                                        ===     ====     ====

      During the first quarter of 1993, the Company adopted
      Statement of Financial Accounting Standards No. 109,
      "Accounting for Income Taxes" ("SFAS No. 109").  'This
      Statement requires that deferred income taxes be recorded
      following the liability method of accounting and adjusted
      periodically when income tax rates change.  Adoption of the
      new Statement did not have any effect on the Company's
      consolidated financial condition or results of operations
      since the Company did not carry any deferred tax accounts on
      its balance sheet at December 31, 1992 and any net deferred
      assets set up as a result of applying SFAS 109 have been
      fully reserved.

      Under SFAS No. 109, as of January 1, 1993, the Company had
      net deferred tax assets of approximately $14.1 million
      subject to a valuation allowance of approximately  $14.1
      million.  The components of and changes in the net deferred
      tax assets and the changes in the related valuation allowance
      for 1993 using current rates were as follows (in thousands):

<TABLE><CAPTION>
                                                                     Deferred
                                                        January 1,    Expense      December 31,
                                                          1993       (Benefit)         1993
                                                          ----       ---------         ----
      <S>                                               <C>           <C>            <C>
      Federal book net operating loss carryforwards     $ 14,389      $ 2,606        $ 16,995
      Excess of tax over  book depreciation               (2,472)        (242)         (2,714)
      Excess of book over tax vacation expense             1,042           93           1,135
      Excess of book over tax (tax over book)
        supplemental benefit expense                         671          (12)            659
      Excess of book over tax (tax over book)
        bad debt expense                                     440          (92)            348
      Other, net                                              76           42             118
                                                        --------       -------        -------
                                                          14,146        2,395          16,541
      Valuation allowance                                (14,146)      (2,395)        (16,541)
                                                        --------       -------        -------

                                                        $   --         $  --          $   -- 
                                                        ========       =======        =======
</TABLE>
                                                         (Continued)

                            F-22

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (9), Continued

      A valuation allowance is provided when it is more likely than
      not that some portion of the deferred tax asset will not be
      realized.  The Company has determined, based on the Company's
      recent history of annual net losses, that a full valuation
      allowance is appropriate.

      At December  31, 1993, the Company had the following income
      tax carryforwards for Federal income tax reporting purposes
      (in thousands):

           Expiration
              Date                            Amount
              ----                            ------
              2005                           $26,651
              2006                            15,012
              2007                             1,367
              2008                             8,286
                                             -------
                                             $51,316
                                             ======


   (10) Related Party Transactions

      In connection with the acquisition of customer lists,
      equipment and other assets of previously unaffiliated fuel
      oil businesses, the Company entered into lease agreements
      covering certain vehicles with individuals, including certain
      stockholders, directors and executive officers.  These leases
      are currently on a month-to-month basis, on terms comparable
      with leases from unrelated parties.  Annual rentals under
      these leases are approximately $150,000.

      During 1981, the Company acquired the customer list,
      equipment and accounts receivable of a fuel oil business from
      two individuals, one of whom is, and the other of whom was,
      prior to his death, stockholders, directors and executive
      officers of the Company.  The purchase price was
      approximately $1,233,000, of which $733,000 was paid at the
      closing and the balance was financed through the issuance of
      a $500,000, 6%, 15-year term note secured by property of the
      Company.  The unpaid balance of this note at December 31,
      1993 was $80,404 (see note 3).

      On November 6, 1985, the Company sold a building to certain
      related parties for $660,000, the same price the Company
      originally paid for the property in June 1984 and which was
      also the facility's independently appraised fair market
      value.  The parties then leased the facility back to the
      Company pursuant to a ten-year agreement providing for
      rentals of $90,000 per annum plus escalation and taxes.

                                                         (Continued)

                            F-23

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (10), Continued

      Until 1985, the Company occupied a certain building under a
      lease agreement with an unaffiliated lessor.  The lease was
      accounted for as a capital lease and, as such, the
      capitalized leased asset and obligation were included on the
      Company's balance sheet.  In November 1985, pursuant to a
      competitive bidding process, the Company purchased the
      building from the landlord for $1,500,000.  The building was
      resold for $1,500,000 in December 1985 to certain related
      parties, some of whom are stockholders, directors and
      executive officers of the Company.  These related parties are
      leasing the building to the Company under a lease agreement
      which calls for rentals of $315,000 per annum (which was the
      independently appraised lease rental) plus escalations and
      which expires in 1995.

      In October 1986, Irik P. Sevin purchased 161,313 shares of
      Class A Common Stock and 40,328 shares of Class C Common
      Stock (after giving retroactive effect to the exchange of
      Class C Common Stock for Class A Common Stock in July 1992)
      of the Company for $1,280,000 (which was the fair market
      value as established by the Pricing Committee pursuant to the
      Stockholders' Agreement described below).  The purchase price
      was financed by a note originally due December 31, 1989, but
      which has been extended to December 31, 1994.  The note was
      amended in 1991 to increase the principal amount by $152,841,
      the amount of interest due from October 22, 1990 through
      December 31, 1991 and to change the interest rate on the note
      effective January 1, 1992 from 10%  per annum to the LIBOR
      rate in effect for each month plus 0.75%.  The note was
      amended again in 1992 to increase the principal amount by
      $66,537, the amount of interest due from January 1, 1992
      through December 31, 1992.  The note was amended in 1993 to
      increase the principal amount by $60,449, the amount of
      interest due from January 1, 1993 through December 31, 1993.
      At any time prior to the due date of the note, Mr. Sevin has
      the right to require the Company to repurchase all or any of
      these shares (as adjusted for stock splits, dividends and the
      like) for $6.35 per share (the Put Price), provided, however,
      that Mr. Sevin retain all shares of Class B Common Stock
      issued as stock dividends on the shares without adjustments
      to the Put Price.  In December 1986, 50,410 shares of Class B
      Common Stock were issued as a stock dividend with respect to
      these shares, which shares were exchanged in October 1992 for
      80,202 Class A Common Shares pursuant to the Exchange Offer
      discussed in Note 6. Upon the repurchase of the shares, the
      Company has agreed to issue an eight-year option to Mr. Sevin
      to purchase a like number of shares at the Put Price.  Mr.
      Sevin has entered into an agreement with the Company that he
      will not sell or otherwise transfer to a third party any of
      the shares of Class A Common Stock or Class C Common Stock
      received pursuant to this transaction until the note has been
      paid in full.

      In November 1986, the Company issued stock options to
      purchase 30,000 shares and 20,000 shares, of the Class A
      Common Stock of the Company to Irik P. Sevin and Malvin P.
      Sevin, respectively, subject to adjustment for stock splits,
      stock dividends, and the like, upon the successful completion
      of a public offering of at least 10% of the common stock of
      the Company.  Such a public offering was completed in
      December 1986.  The option price for the shares of Class A
      Common Stock was $20 per share.  The options, which expire on
      November 30, 1994, are nontransferable.  As a result of stock
      dividends in the form of Class A Common Stock and Class B
      Common Stock declared by the Company in

                                                         (Continued)

                            F-24

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (10), Continued

      December 1986, the exchange of Class C Common Stock for Class
      A Common Stock in July 1992, and special antidilution
      adjustments, the options held by Irik P. Sevin now apply to
      89,794 shares of Class A Common Stock and 22,448 shares of
      Class C Common Stock and the options held by Malvin P. Sevin
      now apply to 59,862 shares of Class A Common Stock and 14,966
      shares of Class C Common Stock.  The adjusted option price
      for each such share is $4.10.

      On December 28, 1987, the Company issued stock options to
      purchase 24,000 shares of Class A Common Stock and 6,000
      shares of Class C Common Stock (after giving retroactive
      effect to the exchange of' Class C Common Stock for Class A
      Common Stock in July, 1992) to Irik P. Sevin.  The option
      price for each such share is $7.50. These options are not
      transferable and expire on January 1, 1996.

      On March 3, 1989, the Company issued stock options to
      purchase 72,000 shares of Class A Common Stock and 18,000
      shares of Class C Common Stock (after giving retroactive
      effect to the exchange of Class C Common Stock for Class A
      Common Stock in July 1992) to Irik P. Sevin and 48,000 shares
      of Class A Common Stock and 12,000 shares of Class C Common
      Stock (after giving retroactive effect to the exchange of
      Class C Common Stock for Class A Common Stock in July 1992)
      to Malvin P. Sevin.  The option price for each such share is
      $11.25. These options are nontransferable, Malvin P. Sevin's
      option expired unexercised while Irik P. Sevin's options
      expire on March 3, 1999.

      On November 1, 1992, the Company issued stock options to an
      officer of the Company to purchase 25,000 shares of Class A
      Common Stock and issued another 25,000 stock options to this
      officer in June 1993.  The option price for each such share
      is $11.00. Twenty percent of the options become exercisable
      on each of the next five anniversary dates of the grants.

      In December 1992, Malvin P. Sevin passed away.  All options
      previously owned by him are exercisable by his estate up
      until the original expiration date of such options.

      During the first quarter of 1991, the Company contemplated
      the acquisition of a business engaged in the distribution of
      packaged industrial gases for other than heating purposes
      ("Packaged Industrial Gas Business").  As the Company was
      prohibited from making this acquisition because of
      restrictions under the Credit Agreement from which the
      Company was unable to obtain a waiver, the acquisition was
      consummated by certain of the principal holders of the Class
      C Common Stock.  The Company entered into an agreement with
      the Packaged Industrial Gas Business to provide management
      services on request for a fee equal to the allocable cost of
      Company personnel devoted to the business with a minimum fee
      of $50,000 per annum plus an incentive bonus equal to 10% of
      the cash flow above budget.  The fee received under such
      management contract for the seven months ended December 31,
      1991 was $29,000 and for the years ended December 31, 1992
      and 1993 was $50,000 and $4,000, respectively.
      Simultaneously with this acquisition, the Company entered
      into an option agreement expiring May 31, 1996 pursuant to
      which the Company had the right, exercisable at any time, to
      acquire the Packaged Industrial Gas Business for its fair
      market value, as determined by an independent appraisal.  In
      January 1993, the Packaged Industrial Gas Business was sold
      by its owners to an unrelated third party and the Company's
      option agreement and management services agreement were
      cancelled.

                                                         (Continued)

                            F-25

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (10), Continued

      On August 1, 1991, the Company agreed to purchase certain
      assets of a fuel oil distributor for approximately $17
      million, however, certain restrictions under the Company's
      lending arrangements made the cost of the acquisition unduly
      burdensome.  Accordingly, in October 1991, certain
      shareholders of the Company, owning approximately 9% of the
      Class C Common Stock and certain unaffiliated investors,
      organized RAC Fuel Oil Corp. (RAC) to acquire such business,
      but gave Petro a five year option, which Petro was required
      to exercise when permitted by its lending arrangements, to
      purchase RAC for the same price, as adjusted for operations
      while the business was owned by RAC.  Pending exercise of its
      option, the Company had been managing RAC's business at an
      annual fee of $161,000, which was designed to compensate the
      Company for its estimated costs and for supplying fuel oil to
      RAC at the Company's cost.  In August 1992, the Company was
      able to and did exercise its option to buy RAC.  The
      acquisition price was approximately $17 million.

      The existing holders of Class C Common Stock of the Company
      have entered into a Shareholders' Agreement which provides
      that, in accordance with certain agreed-upon procedures, each
      will vote his shares to elect certain designated directors.
      The Shareholders' Agreement also provides for first refusal
      rights to the Company if a holder of Class C Common Stock
      receives a bona fide written offer from a third party to buy
      such holder's Class C Common Stock.


   (11) Investment in Star Gas

      In December 1993, the Company acquired an approximate 29.5%
      equity interest (42.8% voting interest) in Star Gas for $16.0
      million in cash.  Of such $16.0 million investment, $14.0
      million was invested directly in Star Gas through the
      purchase of Series A 8% pay-in-kind Cumulative Convertible
      Preferred Stock of Star Gas, which is convertible into common
      stock of Star Gas, and $2.0 million was invested through Star
      Gas Holdings, Inc. ("Holdings"), a newly formed corporation.
      Certain other investors (including Holdings) invested a total
      of $49.0 million of additional equity in Star Gas, of which
      $11.0 million was in the form of cash and $38.0 million
      resulted from the conversion of long-term debt and preferred
      stock into equity.  As a result of redemptions of a portion
      of the equity in Star Gas held by certain of the other
      investors that the Company expects will occur in connection
      with a Star Gas recapitalization, the Company expects that
      its direct and indirect equity interest in Star Gas will
      increase to 36.7% without any additional investment by the
      Company.

      Star Gas has granted to the Company an option, exercisable
      through December 20, 1998, to purchase 500,000 shares of
      common stock of Star Gas for an aggregate purchase price of
      approximately $5.0 million.  In addition, each of the other
      investors in Star Gas (including each such investor whose
      investment is held through Holdings) has granted to the
      Company an option, exercisable for the period beginning on
      the date that Star Gas' audited financial statements for its
      fiscal year ended September 30, 1994 are first delivered to
      such investors and ending on December 31, 1998, to purchase
      such investor's interest in Star Gas

                                                         (Continued)

                            F-26

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (11), Continued

      (or, in the case of Holdings, to purchase such investor's
      interest in Holdings).  In addition, each such investor has
      an unconditional option, exercisable beginning January 1,
      1999 and ending on December 31, 1999, to require the Company
      to purchase such investor's interest in Star Gas (or
      Holdings).  The purchase prices upon exercise of any such
      options are calculated based upon specified multiples of Star
      Gas' earnings before interest, taxes, depreciation and
      amortization (EBITDA), subject to certain minimum prices, and
      are payable in cash or Class A common stock of the Company
      or, in the case of the Holdings' options, in cash,
      subordinated debt of the Company or, if the Company is not
      then permitted to issue such debt, preferred stock of the
      Company.

      The investors in Star Gas have entered into a shareholders'
      agreement, which provides that the Company is entitled to
      nominate for election up to three persons to serve as
      directors of Star Gas, Holdings is entitled to nominate up to
      two persons, and the other investors (as a group) are
      entitled to nominate up to three persons.  In addition, the
      shareholders' agreement provides that each investor in Star
      Gas, prior to selling any of its equity interests in Star Gas
      to any purchaser other than another investor in Star Gas,
      must first offer to sell such equity interests to Star Gas
      and then to the other investors.

      The Company is managing Star Gas' business under a Management
      Services Agreement which provides for an annual cash fee of
      $500,000 and an annual bonus equal to 5% of the increase in
      Star Gas' EBITDA over the fiscal year ended September 30,
      1993, payable in common stock of Star Gas pursuant to a
      formula set forth in the Management Services Agreement.  Star
      Gas also reimburses the Company for its expenses and the cost
      of certain Company personnel.


   (12) Acquisitions

      During 1991, the Company acquired the customer lists and
      equipment of nine unaffiliated fuel oil dealers.  The
      aggregate consideration for these acquisitions, accounted for
      by the purchase method, was approximately $12,500,000.

      During 1992, the Company acquired the customer lists and
      equipment of nine unaffiliated fuel oil dealers.  The
      aggregate consideration for these acquisitions, accounted for
      by the purchase method, was approximately $41,500,000.

      During 1993, the Company acquired the customer lists and
      equipment of nine unaffiliated fuel oil dealers.  The
      aggregate consideration for these acquisitions, accounted for
      by the purchase method, was approximately $13,600,000.  In
      addition, during 1993, the Company acquired a 29.5% interest
      in Star Gas Corporation for $16,000,000.

      Sales and net income of the acquired companies are included
      in the consolidated statements of operations from the
      respective dates of acquisition.  Star Gas will be accounted
      for following the equity method of accounting beginning
      January 1994.

                                                         (Continued)

                            F-27

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (12), Continued

      Unaudited pro forma data giving effect to the purchased
      businesses and to the Star Gas investment as if they had been
      acquired on January 1 of the year preceding the year of
      purchase, with adjustments, primarily for amortization of
      intangibles, are as follows:

                                               Year Ended December 31,
                                               -----------------------
                                               1991      1992      1993
                                               ----      ----      ----
                                        (in thousands, except per share data)

         Net sales                          $ 593,876  $604,491  $557,843
                                            =========  ========  ========

         Equity in (share of loss of)
          Star Gas Corporation                 --           167   (11,923)
                                            =========  ========  ========

         Net loss                             (15,547)   (3,012)  (19,570)
                                            =========  ========  ========

         Earnings (loss) per common share:
              Class A Common Stock          $   (1.62) $   (.81) $  (1.09)
              Class B Common Stock                .57      1.77      2.47
              Class C Common Stock              (1.62)     (.81)    (1.09)
                                            =========  ========  ========


   (13) Supplemental Disclosure of Cash Flow Information

                                                  Year Ended December 31,
                                                  ----------------------
                                               1991         1992       1993
                                               ----         ----       ----

      Cash paid during the year for:
        Interest                         $ 21,928,724  $20,238,486  $21,705,736
        Income taxes                          202,650      319,487      495,739

      Noncash financing activities:
        Redemption of preferred stock          --             --    (12,763,663)
        Issuance of subordinated notes
           payable                             --             --     12,763,663
        Minimum pension liability              --             --      5,866,651
        Deferred pension costs                 --             --     (1,332,616)
        Minimum pension liability 
           adjustment                          --             --     (4,534,035)


                                                                   (Continued)

                            F-28

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (14) Disclosures About the Fair Value of Financial Instruments

      Cash, Accounts Receivable, Notes Receivable and Other Current
      Assets, U.S. Treasury Notes held in a Cash Collateral
      Account, Working Capital Borrowings, Accounts Payable and
      Accrued Expenses

      The carrying amount approximates fair value because of the
      short maturity of these instruments.

      Long-Term Debt, Subordinated Notes Payable and Cumulative
      Redeemable Exchangeable Preferred Stock

      The fair values of each of the Company's long-term financing
      instruments, including current maturities, are based on the
      amount of future cash flows associated with each instrument,
      discounted using the Company's current borrowing rate for
      similar instruments of comparable maturity.

      The estimated fair value of the Company's financial
      instruments are summarized as follows:

                                                   At December 31, 1993
                                                   --------------------
                                                 Carrying        Estimated
                                                  Amount        Fair Value
                                                  ------        ----------
                                                   (amounts in thousands)

      Long-term debt                            $  50,080       $  50,076
      Subordinated notes payable                  135,264         148,644
      Cumulative Redeemable Exchangeable
         Preferred Stock                           25,000           27,170


      Limitations

      Fair value estimates are made at a specific point in time,
      based on relevant market information and information about
      the financial instrument.  These estimates are subjective in
      nature and involve uncertainties and matters of significant
      judgment and therefore cannot be determined with precision.
      Changes in assumptions could significantly affect the
      estimates.

                                                         (Continued)

                            F-29

<PAGE>

                  PETROLEUM HEAT AND POWER CO., INC.
                           AND SUBSIDIARIES

              Notes to Consolidated Financial Statements


   (15) Selected Quarterly Financial Data (Unaudited)
        (in thousands, except per share data)



<TABLE><CAPTION>
                                                           Three Months Ended
                                       ---------------------------------------------------------
                                       March 31,         June 30,       Sept. 30,        Dec. 31
                                         1992              1992           1992             1992           Total
                                         ----              ----           ----             -----          -----
      <S>                            <C>                <C>             <C>             <C>             <C>
      Net sales                     $   219,975         $  74,006       $ 46,912        $ 171,537       $ 512,430
      Gross profit                       84,098            17,660          6,800           52,931         161,489
      Income (loss)
        before taxes                     39,268           (20,020)       (28,553)           5,316          (3,989)
      Net income (loss)             $    38,937         $ (19,990)      $(28,470)       $   5,134       $  (4,389)
                                    ===========         =========       ========        =========       =========

      Earnings (loss) per
        common share
        Class A Common Stock        $      2.86         $   (1.67)      $  (2.04)       $     .22       $    (.81)
        Class B Common Stock                .29               .29            .29              .29            1.14
        Class C Common Stock        $      2.86         $   (1.67)      $  (2.04)       $     .22       $    (.81)
                                    ===========         =========       ========        =========       =========
</TABLE>

<TABLE><CAPTION>
                                                           Three Months Ended
                                       ---------------------------------------------------------
                                       March 31,         June 30,       Sept. 30,        Dec. 31
                                         1993              1993           1993             1993           Total
                                         ----              ----           ----             -----          -----
      <S>                           <C>                 <C>             <C>             <C>             <C>
      Net sales                     $   251,271         $  71,978       $ 54,135        $ 161,142       $ 538,526
      Gross profit                       89,595            15,817          9,604           56,701         171,717
      Income (loss)
        before taxes and
        extraordinary item               39,269           (25,972)       (29,571)           9,110          (7,164)
      Net income (loss)             $    38,938         $ (26,809)      $(29,488)       $   8,928       $  (8,431)
                                    ===========         =========       ========        =========       =========

      Earnings (loss) per
        common share
        Class A Common Stock        $      1.72         $   (1.25)      $  (1.45)       $     .41       $    (.57)
        Class B Common Stock                .47               .47            .47              .47            1.88
        Class C Common Stock        $      1.72         $   (1.25)      $  (1.45)       $     .41       $    (.57)
                                    ===========         =========       ========        =========       =========
</TABLE>


                                        F-30

<PAGE>
                             Petroleum Heat and Power Co., Inc. and Subsidiaries
                                    Condensed Consolidated Balance Sheets
                                                 (Unaudited)

                                                     Assets
                                                     ------
<TABLE><CAPTION>
                                                                          March 31,            December 31,
                                                                            1994                   1993    
                                                                       ------------            ------------
<S>                                                                   <C>                     <C>
    Current assets:
    Cash                                                               $ 17,490,259            $ 4,613,546
     U.S. Treasury Notes held in a Cash Collateral Account                   -                  20,000,000
     Accounts receivable (net of allowance of $1,785,538
       and $1,026,202)                                                  103,598,807             74,818,503
     Inventories                                                         12,555,933             13,992,928
     Prepaid expenses                                                     5,575,472              5,230,865
     Notes receivable and other current assets                            1,614,647              1,715,329
                                                                       ------------           ------------
         Total current assets                                           140,835,118            120,371,171
                                                                       ------------           ------------

    Property, plant and equipment                                        62,910,326             62,643,562
     Less accumulated depreciation and amortization                      32,273,957             31,103,032
                                                                       ------------           ------------
                                                                         30,636,369             31,540,530
                                                                       ------------           ------------
    Intangible assets (net of accumulated amortization
     of $223,562,010 and $217,190,143)
       Customer lists                                                    69,902,330             73,177,198
       Deferred charges                                                  17,916,577             13,717,281
       Deferred pension costs                                             1,332,616              1,332,616
                                                                       ------------           ------------
                                                                         89,151,523             88,227,095
                                                                       ------------           ------------
    Investment in Star Gas Corporation                                   18,263,000             16,000,000
                                                                       ------------           ------------
    Restricted cash                                                       1,663,000                 -     
                                                                       ------------           ------------
    Other assets                                                            435,000                450,000
                                                                       ------------           ------------
                                                                       $280,984,010           $256,588,796
                                                                       ============           ============


                               Liabilities and Stockholders' Equity (Deficiency)
                               -------------------------------------------------

    Current liabilities:
     Working, capital borrowings                                        $     -               $ 28,000,000
     Current maturities of other long-term debt                              33,345                 33,345
     Current maturities of cumulative redeemable exchangeable
       preferred stock                                                    4,166,667              4,166,667
     Accounts payable                                                    10,967,121             16,664,026
     Customer credit balances                                             6,376,131             22,324,023
     Unearned service contract revenue                                   10,544,186             13,018,983
     Accrued expenses                                                    22,799,028             19,469,875
                                                                       ------------           ------------
       Total current liabilities                                         54,886,478            103,676,919
                                                                       ------------           ------------
    Long-term notes payable                                              42,631,832             50,000,000
                                                                       ------------           ------------
    Other long-term debt                                                  1,668,723                 47,059
                                                                       ------------           ------------
    Supplemental benefits payable                                         1,647,182              1,652,314
                                                                       ------------           ------------
    Pension plan obligation                                               7,072,906              7,079,494
                                                                       ------------           ------------
    Subordinated notes payable                                          167,631,831            135,263,663
                                                                       ------------           ------------
    Cumulative redeemable exchangeable preferred stock, par value
     $.10 per share; 409,722 shares authorized, 250,000 shares
     outstanding of which 41,667 are reflected as current                20,833,333             20,833,333
                                                                         ----------             ----------
    Stockholders' equity (deficiency):
     Preferred stock - par value $.10 per share; 5,000,000 shares
       authorized, none outstanding
     Class A common stock - par value $.10 per share; 40,000,000
       shares authorized, 18,992,579 shares outstanding                   1,899,258              1,899,258
     Class B common stock - par value $.10 per share; 6,500,000
       shares authorized, 216,901 shares outstanding                         21,690                 21,690
     Class C common stock - par value $.10 per share; 5,000,000
       shares authorized, 2,545,139 shares outstanding                      254,514                254,514
     Additional paid-in capital                                          54,416,259             54,416,259
     Deficit                                                            (66,165,961)          (112,741,672)
     Minimum pension liability adjustment                                (4,534,035)            (4,534,035)
                                                                       ------------           ------------
                                                                        (14,108,275)           (60,683,986)
     Note receivable from stockholder                                    (1,280,000)            (1,280,000)
                                                                       ------------           ------------
       Total stockholders' equity (deficiency)                          (15,388,275)           (61,963,986)
                                                                       ------------           ------------
                                                                       $280,984,010           $256,588,796
                                                                       ============          =============
</TABLE>
    See accompanying notes to condensed consolidated financial statements.

                                                      F-31

<PAGE>








                                      Petroleum Heat and Power Co., Inc. 
                                                and Subsidiaries
                                     Consolidated Statements of Operations
                                                  (Unaudited)
<TABLE><CAPTION>
                                                                               Three Months Ended
                                                                                    March 31,            
                                                                       ----------------------------------
                                                                           1994                    1993    
                                                                       ------------            ------------
<S>                                                                   <C>                    <C>
    Net sales                                                          $266,792,921           $251,271,152
    Cost of sales                                                       163,262,806            161,676,022
                                                                       ------------           ------------
       Gross profit                                                     103,530,115             89,595,130

    Selling, general and administrative expenses                         24,926,522             23,877,814
    Direct delivery expense                                              14,714,579             12,317,978
    Amortization of customer lists                                        4,876,051              6,397,188
    Depreciation and amortization of plant and equipment                  1,365,190              1,439,563
    Amortization of deferred charges                                      1,495,816              1,337,816
    Provision for supplemental benefits                                      69,867                 43,061
                                                                       ------------          -------------
       Operating income                                                  56,082,090             44,181,710

    Other income (expense):
     Interest expense                                                    (5,999,989)            (5,247,561)
     Interest income                                                        314,855                376,230
     Gain (loss) on sales of fixed assets                                    20,317                (41,644)
                                                                       ------------          -------------
     Income before income taxes, equity interest
       and extraordinary item                                            50,417,273             39,268,735
    Income taxes                                                            601,000                331,000
                                                                       ------------          -------------
     Income before equity interest and extraordinary item                49,816,273             38,937,735

    Equity in earnings of Star Gas Corporation                            2,263,000                -      
                                                                       ------------          -------------
     Income before extraordinary item                                    52,079,273             38,937,735

    Extraordinary item - loss on early extinguishment of debt              (654,500)               -      
                                                                       ------------          -------------
     Net Income                                                        $ 51,424,773          $  38,937,735
                                                                       ------------          -------------
                                                                       ============          =============

    Net income applicable to common stock                              $ 49,626,077           $ 37,112,459

    Income before extraordinary item per common share
     Class A Common Stock                                                    $ 2.33                 $ 1.72
     Class B Common Stock                                                       .41                    .47
     Class C Common Stock                                                      2.33                   1.72
    Extraordinary loss per common share
     Class A Common Stock                                                    $ (.03)                $   - 
     Class B Common Stock                                                        -                      - 
     Class C Common Stock                                                      (.03)                    - 

    Net income per common share
     Class A Common Stock                                                    $ 2.30                 $ 1.72
     Class B Common Stock                                                       .41                    .47
     Class C Common Stock                                                      2.30                   1.72
    Cash dividends declared per common stock
     Class A Common Stock                                                     $ .14                  $ .11
     Class B Common Stock                                                       .41                    .47
     Class C Common Stock                                                       .14                    .11

    Weighted average number of common stock outstanding
     Class A Common Stock                                                18,992,579             18,992,579
     Class B Common Stock                                                   216,901                216,901
     Class C Common Stock                                                 2,545,139              2,545,139
</TABLE>


    See accompanying notes to condensed consolidated financial statements.


                                                      F-32

<PAGE>








                                       Petroleum Heat and Power Co., Inc.
                                                and Subsidiaries
                                      Consolidated Statement of Cash Flows
                                                  (Unaudited)
<TABLE><CAPTION>
                                                                               Three Months Ended
                                                                                    March 31,            
                                                                       ----------------------------------
                                                                           1994                    1993    
                                                                       ------------            ------------
<S>                                                                   <C>                     <C>
    Cash flows from operating activities:
     Net income                                                        $ 51,424,773           $ 38,937,735
       Adjustments to reconcile net income to
         net cash provided by operating activities:
         Amortization of customer lists                                   4,876,051              6,397,188
         Equity in earnings of Star Gas Corporation                      (2,263,000)                  -   
         Depreciation and amortization of
            plant and equipment                                           1,365,190              1,439,563
         Amortization of deferred charges
            and debt discount                                             1,495,816              1,344,782
         Provision for losses on accounts
            receivable                                                      486,618                535,955
         Provision for supplemental benefits                                 69,867                 43,061
         Loss on early extinguishment of debt                               654,500                   -   
         Loss (gain) on sales of fixed assets                               (20,317)                41,644
         Amortization of pension plan obligation                             (6,588)                (6,643)
         Increase in accounts receivable                                (29,266,922)           (28,385,548)
         Decrease in inventory                                            1,436,995                626,126
         Increase in prepaid expenses, notes
            receivable and other current assets                            (243,925)              (288,765)
         Decrease in other assets                                            15,000                 15,000
         Increase (decrease) in accounts payable                         (5,696,905)             1,502,724
         Decrease in customer credit balances                           (15,947,892)           (12,847,576)
         Decrease in unearned service contract
            revenue                                                      (2,474,797)            (2,513,444)
         Increase in accrued expenses                                     3,342,167              1,069,980)
                                                                       ------------           ------------
              Net cash provided by
                operating activities                                      9,246,631              7,911,782
                                                                       ------------           ------------

    Cash flows from (used for) investing
     activities:
       Acquisition of customer lists                                       (142,383)            (1,414,535)
       Capital expenditures                                                (484,943)              (928,573)
       Increase in deferred charges                                      (1,611,412)              (872,998)
       Proceeds from sales of fixed assets                                   44,231                 39,238
                                                                       ------------           ------------
              Net cash used for investing
                activities                                               (2,194,507)            (3,176,868)
                                                                       ------------           ------------
</TABLE>

                                                      F-33







<PAGE>








                                       Petroleum Heat and Power Co., Inc.
                                                and Subsidiaries
                                      Consolidated Statement of Cash Flows
                                                  (Continued)
<TABLE><CAPTION>
                                                                               Three Months Ended
                                                                                    March 31,            
                                                                       ----------------------------------
                                                                           1994                    1993    
                                                                       ------------            ------------
<S>                                                                   <C>                    <C>
    Cash flows from (used for) financing
     activities:
       Net reductions in working capital
         borrowings                                                    $(28,000,000)          $(24,000,000)
       Proceeds from issuance of notes payable                               -                  25,000,000
       Net proceeds from issuance of
         subordinated notes                                              71,087,500                 -     
       Repayment of notes payable                                       (50,654,500)
       Release of Cash Collateral Account                                20,000,000                 -     
       Restricted cash held as collateral for
         payment of a long-term note payable                             (1,663,000)                -     
       Decrease in other debt and
         supplemental benefits                                              (83,335)               (83,336)
       Cash dividends paid                                               (4,862,076)            (4,386,838)
       Principal payments under capital
         lease obligation                                                    -                     (51,999)
                                                                                              ------------

              Net cash from (used for)
                financing activities                                      5,824,589             (3,522,173)
                                                                       ------------           ------------

    Net increase in cash                                                 12,876,713              1,212,741

    Cash at beginning of year                                             4,613,546              3,859,557
                                                                       ------------           ------------

    Cash at the end of period                                          $ 17,490,259           $  5,072,298
                                                                       ------------           ------------
                                                                       ============           ============

    Supplemental disclosure of cash flow
     information:
       Cash paid during the period for:
         Interest                                                      $  2,693,946           $  3,006,986
         Income taxes                                                        67,894                 71,600

       Non-cash investing activity:
         Acquisition of customer lists and
            deferred charges                                             (1,630,000)                -     
       Non-cash financing activity:
         Issuance of note payable                                         1,630,000                 -     
</TABLE>

    See accompanying notes to condensed consolidated financial statements.


                                                      F-34


<PAGE>








                              Petroleum Heat and Power Co., Inc.
                                       and Subsidiaries
                     Notes to Condensed Consolidated Financial Statements
                                         (Unaudited)


1-      Basis of Presentation
        ---------------------

                The financial information included herein is unaudited; however,
        such information reflects all adjustments (consisting solely of normal
        recurring adjustments) which are, in the opinion of management,
        necessary for the fair statement of results for the interim periods.

                The results of operations for the three months ended March 31,
        1994 are not necessarily indicative of the results to be expected for
        the full year.

2-      Per Share Data
        --------------

                Earnings per common shares are computed utilizing the three
        class method based upon the weighted average number of shares of Class A
        Common Stock, Class B Common Stock and Class C Common Stock outstanding
        after adjusting net income for preferred dividends declared and
        preferred stock accretion aggregating $1,799,000 and $1,825,000 for the
        three months ended March 31, 1994 and 1993, respectively. Fully diluted
        earnings per common shares are not presented because the effect is not
        material.

3-      Acquisitions
        ------------

                During the three month period ending March 31, 1994, the company
        acquired the customer lists and equipment of two unaffiliated fuel oil
        dealers. The aggregate consideration for these acquisitions, accounted
        for by the purchase method, was approximately $1.9 million.

                Sales and net income of the acquired companies is included in
        the consolidated statement of income from the respective dates of
        acquisition.

                Had these acquisitions occurred at the beginning of the period,
        the pro forma estimated unaudited results of operations for the three
        months ended March 31, 1994 would have been as follows:
<TABLE><CAPTION>
                                                                         (Thousands, Except Per Share)
                                                                         -----------------------------
<S>                                                                                <C>
                    Net Sales                                                       $268,122
                    Net Income                                                      $ 51,629

                    Earnings Per Common Share:
                       Class A Common Stock                                            $2.31
                       Class B Common Stock                                            $ .41
                       Class C Common Stock                                            $2.31
</TABLE>





                                                      F-35

<PAGE>





                        PETROLEUM HEAT AND POWER CO., INC.


                                     IMPORTANT


      Holders of shares of Class B Common Stock who wish to accept the Offer
   should either (a) request their broker, dealer, commercial bank, trust
   company or nominee to effect the transaction for them, or (b) complete and
   sign the applicable Letter of Transmittal or a facsimile thereof, having
   their signatures thereon guaranteed if required by the Instructions of the
   Letter of Transmittal, and forward such Letter of Transmittal, together with
   the certificates for the shares of Class B Common Stock and all other
   required documents, to the Depositary.


                                  The Depositary

                                   CHEMICAL BANK

                By Mail:              Facsimile               By Hand:
                                    Transmission:
             Reorganization                                 Bank Window
               Department           (212) 629-8015        55 Water Street
             P.O. Box 1916                                2nd Floor, Room
              GPO Station         Confirm Facsimile             234
        New York, New York             at:             New York, NY 10041
                 10116
                                    (212) 613-7137


                              The Information Agent:

                                MORROW & CO., INC.

                                 909 Third Avenue
                             New York, New York 10022
                            (800) 662-5200 (Toll Free)


                                 ADDITIONAL COPIES

   Requests for additional copies of this Offer to Purchase and the Letters of
   Transmittal should be directed to the Information Agent.  You may also
   contact the Depositary, your local broker, commercial bank or trust company
   for assistance concerning the Offer.




                        Petroleum Heat and Power Co., Inc.
                               LETTER OF TRANSMITTAL
      To Tender Shares of Class B Common Stock Pursuant to Offer to Purchase 
                                Dated July 20, 1994

    THE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON AUGUST 31, 1994,
    UNLESS EXTENDED (THE "EXPIRATION DATE").  TENDERS MAY BE WITHDRAWN AT ANY
    TIME PRIOR TO 5:00 P.M., NEW YORK CITY TIME, ON THE EXPIRATION DATE, AND,
    UNLESS PREVIOUSLY ACCEPTED BY THE COMPANY, AT ANY TIME AFTER 12:00
    MIDNIGHT, NEW YORK CITY TIME, ON SEPTEMBER 16, 1994.
                           To: CHEMICAL BANK, DEPOSITARY

      By Mail or Overnight         By Facsimile:               By Hand:
            Courier:              (212) 629-8015              Bank Window
         Reorganization                                     55 Water Street
           Department          Confirm Facsimile at:      2nd Floor, Room 234
         P.O. Box 1916            (212) 613-7137       New York, New York 10041
         G.P.O. Station
       New York, NY 10116

      Delivery of this instrument to an address, or transmission of instructions
   via a facsimile number, other than as set forth above, does not constitute a
   valid delivery.

      The undersigned acknowledges that the undersigned has received and
   reviewed the Notice of Termination of Special Dividends and Offer to
   Purchase, dated July 20, 1994 (the "Offer to Purchase"), of Petroleum Heat
   and Power Co., Inc. (the "Company"), and this Letter of Transmittal (the
   "Letter"), which together constitute the Company's offer (the "Offer") to
   purchase for cash any and all of the issued and outstanding shares of its
   Class B Common Stock, par value $.10 per share (the "Class B Common Stock")
   for a purchase price equal to $17.50 per share net plus all accrued and
   unpaid Special Dividends (as defined) through the Expiration Date (which
   would amount to $0.2763 per share assuming that the Expiration Date is August
   31, 1994).  The Offer is being made in connection with the termination of the
   Special Dividends of the Class B Common Stock in accordance with the terms of
   the Company's restated and amended articles of incorporation.

      The undersigned, by completing the box entitled "Description of Class B
   Common Stock" below and signing this Letter, will be deemed to have tendered
   the Class B Common Stock as set forth in such box below.

              PLEASE READ THIS ENTIRE LETTER OF TRANSMITTAL CAREFULLY
                          BEFORE COMPLETING ANY BOX BELOW

   This Letter may be used either if certificates for Class B Common Stock are
   to be forwarded herewith or if tenders are to be made by book-entry transfer
   to the account maintained by the Depositary at The Depository Trust Company,
   Midwest Securities Trust Company or Philadelphia Depository Trust Company
   (each a "Book Entry Transfer Facility"). Delivery of documents to a Book
   Entry Transfer Facility does not constitute delivery to the Depositary.

   Your bank or broker can assist you in completing this form.  The Instructions
   included with this Letter must be followed.  Questions and requests for
   assistance or for additional copies of the Offer to Purchase and this Letter
   may be directed to the Information Agent, as indicated in Instruction 10.

      List below the Class B Common Stock to which this Letter relates.  If the
   space provided below is inadequate, the certificate numbers and shares
   outstanding should be listed on a separate signed schedule affixed hereto.


- --------------------------------------------------------------------------------
                  DESCRIPTION OF CLASS B COMMON STOCK
- --------------------------------------------------------------------------------
                                                    Number of
                                                       Shares         Number of
     Name(s) and Address(es) of      Certificate    Represented by     Shares
        Registered Holder(s)          Number(s)*     Certificate      Tendered**
     (Please fill in if blank)      
- --------------------------------------------------------------------------------

                                    --------------------------------------------
                                    --------------------------------------------
                                    --------------------------------------------
                                    --------------------------------------------
                                    --------------------------------------------
                                    --------------------------------------------
                                    Total
================================================================================
    *  Need not be completed by Book-Entry Securityholders (see
       below).
    ** Unless otherwise indicated in this column, a holder will be
       deemed to have tendered the aggregate number of shares
       represented by the number of shares of Class B Common Stock
       indicated in the third column.  See Instruction 2.





<PAGE>

/ /   CHECK HERE IF TENDERED SHARES OF CLASS B COMMON STOCK ARE ENCLOSED
      HEREWITH.

/ /   CHECK HERE IF TENDERED SHARES OF CLASS B COMMON STOCK ARE BEING DELIVERED
      BY BOOK-ENTRY TRANSFER MADE TO THE ACCOUNT MAINTAINED BY THE DEPOSITARY
      WITH A BOOK ENTRY TRANSFER FACILITY AND COMPLETE THE FOLLOWING:

      Name of Tendering Institution:                                            
                                     -------------------------------------------

      Name of Book Entry Transfer Facility
         (The Depository Trust Company,
         Midwest Securities Trust Company or
         Philadelphia Depository Trust Company):                                
                                                 -------------------------------

      Book Entry Transfer Facility Account Number:                              
                                                   -----------------------------

      Transaction Code Number:                                                  
                               -------------------------------------------------

/ /   CHECK HERE IF TENDERED SHARES OF CLASS B COMMON STOCK ARE BEING DELIVERED
      PURSUANT TO A NOTICE OF GUARANTEED DELIVERY AND COMPLETE THE FOLLOWING
      (SEE INSTRUCTION 1):

      Name of Registered Owner(s):                                              
                                   ---------------------------------------------

      Date of Execution of Notice of Guaranteed Delivery:                       
                                                          ----------------------

      Name of Eligible Institution which guaranteed delivery:                   
                                                              ------------------

      Book Entry Transfer Facility Account Number
      (if delivered by book-entry transfer):                                    
                                             -----------------------------------

                PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY

      Upon the terms and subject to the conditions of the Offer, the undersigned
   hereby tenders to the Company the number of shares of Class B Common Stock
   indicated above.  Subject to, and effective upon, the acceptance for payment
   of the Class B Common Stock tendered hereby, the undersigned hereby sells,
   assigns and transfers to, or upon the order of, the Company all right, title
   and interest in and to such shares of Class B Common Stock as are being
   tendered hereby.  The undersigned hereby irrevocably constitutes and appoints
   the Depositary the true and lawful agent and attorney-in-fact of the
   undersigned (with full knowledge that said Depositary also acts as the agent
   of the Company) with respect to such Class B Common Stock with full power of
   substitution (such power of attorney being deemed to be an irrevocable power
   coupled with an interest) to: (a)(i) deliver such shares of Class B Common
   Stock or transfer ownership of such shares of Class B Common Stock on the
   account books maintained by either The Depository Trust Company, the Midwest
   Securities Trust Company or the Philadelphia Depository Trust Company, and
   (ii) present such shares of Class B Common Stock for transfer on the books of
   the Company; and (b) receive all benefits, and otherwise exercise all rights
   of beneficial ownership of, such shares of Class B Common Stock, all in
   accordance with the terms of the Offer.

      The undersigned hereby represents and warrants that the undersigned has
   full power and authority to tender, sell, assign and transfer the shares of
   Class B Common Stock tendered hereby and that the Company will acquire good
   and unencumbered title thereof, free and clear of all liens, restrictions,
   charges and encumbrances and not subject to any adverse claim when the same
   are accepted by the Company.  The undersigned will, upon request, execute and
   deliver any additional documents deemed by the Depositary or the Company to
   be necessary or desirable to complete the sale, assignment and transfer of
   the shares of Class B Common Stock tendered hereby.  All authority conferred
   or agreed to be conferred in this Letter and every obligation of the
   undersigned hereunder shall be binding upon the successors, assigns, heirs,
   executors, administrators, trustees in bankruptcy and legal representatives
   of the undersigned and shall not be affected by, and shall survive, the death
   or incapacity of the undersigned.  This tender may be withdrawn only in
   accordance with the procedures set forth in the Instructions contained in
   this Letter.

      The undersigned understands that the undersigned will receive accrued and
   unpaid Special Dividends through the Expiration Date on all shares of Class B
   Common Stock that are tendered by the undersigned (which would amount to
   $0.2763 per share assuming that the Expiration Date is August 31, 1994).

      Unless otherwise indicated under the boxes entitled "Special Issuance
   Instructions" or "Special Delivery Instructions" below, please issue a check
   for payment of the purchase price for the shares of Class B Common Stock
   being tendered herewith plus all accrued dividends (and, if applicable,
   substitute Class B Common Stock certificates for any shares of Class B Common
   Stock not exchanged) in the name of the undersigned and send them to the
   undersigned at the address shown below the signature of the undersigned.  The
   undersigned recognizes that the Company has no obligation pursuant to the
   "Special Issuance Instructions" and "Special Delivery Instructions" to
   transfer any shares of Class B Common Stock from the name of the registered
   holder thereof if the Company does not accept for exchange any of the shares
   of Class B Common Stock so tendered.


                                         2
<PAGE>


       SPECIAL ISSUANCE INSTRUCTIONS            SPECIAL DELIVERY INSTRUCTIONS
         (See Instructions 3 and 4)              (See Instructions 3 and 4)
- ---------------------------------------      ----------------------------------
    To    be    completed    ONLY    if      To    be    completed   ONLY    if
    certificates for  shares of Class B      certificates  for shares  of Class
    Common   Stock    outstanding   not      B  Common  Stock  outstanding  not
    exchanged  and the  checks  for the      exchanged and  the checks  for the
    purchase    price    and    accrued      purchase    price   and    accrued
    dividends are  to be  issued in the      dividends  issued in  the name  of
    name of and  sent to  someone other      the    person    whose   signature
    than  the  person  whose  signature      appears  on   the  fact   of  this
    appears on the face of this Letter.      Letter are  to be sent  to someone
                                             other than such person or  to such
    Issue and mail the checks or  Class      person  at an  address other  than
    B Common Stock to:                       that  shown  in the  box  entitled
                                             "Description  of  Class  B  Common
    Name(s) . . . . . . . . . .              Stock"   on  the   face  of   this
               (Please Print)                Letter.
    . . . . . . . . . . . . . .
               (Please Print)                Issue  and  mail   the  checks  or
                                             Class B Common Stock to:
    Address . . . . . . . . . .
                                             Name(s) . . . . . . . . . .
    . . . . . . . . . . . . . .                        (Please Print)

    . . . . . . . . . . . . . .              . . . . . . . . . . . . . .
                 (Zip Code)                            (Please Print)

    . . . . . . . . . . . . . .              Address . . . . . . . . . .
     (Employer Identification or Social
              Security No.)                  . . . . . . . . . . . . . .

                                             . . . . . . . . . . . . . .
                                                         (Zip Code)
- ---------------------------------------      ----------------------------------
- -------------------------------------------------------------------------------

                                 PLEASE SIGN HERE
                (To be Completed by All Tendering Securityholders)
              (See Instructions 1 and 3 and the following paragraph)

          X . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .

          X . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
                             Signatures(s) of Owner(s)

          Dated:  . . . . . . . . . . . . . . . . . . . . . . . . . . .

          Area Code and Tel. No.: . . . . . . . . . . . . . . . . . . .

          Must be signed by the registered holder(s) as the name(s)
          appear(s) on the certificate(s) for Class B Common Stock or on
          a security position listing or by person(s) authorized to
          become registered holder(s) by endorsements and documents
          transmitted herewith.  If signature is by a trustee, executor,
          administrator, guardian, officer or other person acting in a
          fiduciary or representative capacity, please set forth full
          title.  See Instruction 3.

          Name(s):  . . . . . . . . . . . . . . . . . . . . . . . . . .

          . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
                                  (Please Print)

          Capacity: . . . . . . . . . . . . . . . . . . . . . . . . . . 

          Address:  . . . . . . . . . . . . . . . . . . . . . . . . . .

          . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
                                (Include Zip Code)

                                SIGNATURE GUARANTEE
                Signature(s) Guaranteed by an Eligible Institution:
                          (If Required by Instruction 3)


          Authorized Signature  . . . . . . . . . . . . . . . . . . . .

          Title . . . . . . . . . . . . . . . . . . . . . . . . . . . .

          Name of Firm  . . . . . . . . . . . . . . . . . . . . . . . .

          Dated:  . . . . . . . . . . . . . . . . . . . . . . . . . . .

          IMPORTANT: THIS LETTER OR FACSIMILE HEREOF (TOGETHER WITH THE
          CERTIFICATES FOR CLASS B COMMON STOCK OR CONFIRMATION OF BOOK-
          ENTRY TRANSFER AND ALL OTHER REQUIRED DOCUMENTS) OR A FORM OF
          NOTICE OF GUARANTEED DELIVERY MUST BE RECEIVED BY THE
          DEPOSITARY PRIOR TO 5:00 P.M., NEW YORK CITY TIME, ON THE
          EXPIRATION DATE.

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

             See Substitute Form W-9, and Instructions on Reverse Side

                                       3
<PAGE>
                                   INSTRUCTIONS
                     Forming Part of the Terms and Conditions
                                   of the Offer


   1.Delivery of this Letter and Certificates.  This Letter is to be used either
   if certificates are to be forwarded herewith or if tenders are to be made
   pursuant to the procedures for book-entry transfer set forth in the Offer to
   Purchase under the caption "THE OFFER - Procedures for Accepting the Offer
   and Tendering the Shares of Class B Common Stock."  Certificates for Class B
   Common Stock, or any book-entry transfer into the Depositary's account at a
   Book Entry Transfer Facility of Class B Common Stock tendered electronically,
   as well as a properly completed and duly executed copy of this Letter or a
   facsimile hereof, and any other documents required by this Letter, must be
   received by the Depositary at one of its addresses set forth herein or (in
   the case of tenders by book-entry transfer) confirmed to the Depositary prior
   to 5:00 P.M., New York City time, on the Expiration Date. The method of
   delivery of the Class B Common Stock, this Letter and any other required
   documents is at the election and risk of the Tendering Securityholder, but,
   except as otherwise provided below, the delivery will be deemed made only
   when actually received or confirmed by the Depositary.  If delivery is by
   mail, it is suggested that the mailing be made sufficiently in advance of the
   Expiration Date to permit delivery to the Depositary before 5:00 P.M. New
   York City time, on the Expiration Date.

      Tendering Securityholders whose certificates representing their Class B
   Common Stock are not immediately available or who cannot deliver their
   certificates or other required documents to the Depositary before 5:00 P.M.,
   New York City time on the Expiration Date may tender their Class B Common
   Stock pursuant to the guaranteed delivery procedures set forth in the Offer
   to Purchase under the caption "THE OFFER - Procedures for Accepting the Offer
   and Tendering the Shares of Class B Common Stock."  Pursuant to such
   procedure (i) such tender must be made by or through a firm which is a member
   of a registered national securities exchange or a member of the National
   Association of Securities Dealers, Inc. or by a commercial bank or trust
   company having an office in the United States (each an "Eligible
   Institution"); (ii) prior to 5:00 P.M., New York City time, on the Expiration
   Date, the Depositary must have received from such Eligible Institution a
   properly completed and duly executed Notice of Guaranteed Delivery (by
   telegram, facsimile transmission, mail or hand delivery) setting forth the
   name and address of the Tendering Securityholder, the description of the
   shares of Class B Common Stock and the number of shares of Class B Common
   Stock tendered thereby, stating that the tender is being made thereby and
   guaranteeing that, within five American Stock Exchange ("Amex") trading days
   after the date of execution of such Notice of Guaranteed Delivery, this
   Letter (or facsimile hereof), together with certificate(s) representing the
   Class B Common Stock and any other documents required by this Letter, will be
   deposited by the Eligible Institution with the Depositary; and (iii) the
   certificate(s) for all Class B Common Stock or a confirmation of a book-entry
   transfer of such Class B Common Stock into the Depositary's account at a Book
   Entry Transfer Facility as described above, as well as this Letter and all
   other documents required by this Letter, must be received by the Depositary
   within five Amex trading days after the date of execution of such Notice of
   Guaranteed Delivery.

      This Letter of Transmittal and the certificates for the shares of Class B
   Common Stock should not be sent to the Company.  THE CERTIFICATES FOR THE
   SHARES OF CLASS B COMMON STOCK TOGETHER WITH THIS LETTER OF TRANSMITTAL AND
   ANY OTHER REQUIRED DOCUMENTS SHOULD BE SENT TO THE DEPOSITARY ONLY.

      2. Partial Tenders; Withdrawals.  If less than the entire number of shares
   of Class B Common Stock evidenced by a submitted certificate is to be
   tendered, the Tendering Securityholder should fill in the number of shares to
   be tendered in the box entitled "Number of Shares Tendered" above.  Reissued
   shares of Class B Common Stock for the number of shares not exchanged will be
   sent to such Tendering Securityholder, unless otherwise provided in the
   appropriate box on this Letter, as soon as practicable after the Expiration
   Date.  The aggregate number of shares of all Class B Common Stock delivered
   to the Depositary will be deemed to have been tendered unless otherwise
   indicated.

      Tenders of Class B Common Stock may be withdrawn by delivering written
   notice of withdrawal to the Depositary at any time prior to 5:00 P.M., New
   York City time, on the Expiration Date, and, unless previously accepted by
   the Company at any time after 12:00 Midnight, New York City time on September
   16, 1994. To be effective, a notice of withdrawal must indicate the
   certificate number(s) or number of shares of Class B Common Stock to which it
   relates (or, if the tender was by book-entry transfer, information sufficient
   to enable the Depositary to identify the Class B Common Stock so tendered)
   and the aggregate number of shares represented by such Class B Common Stock
   and (i) be signed by the holder in the same manner as the original signature
   on this Letter or (ii) be accompanied by evidence satisfactory to the Company
   that the holder withdrawing such tender has succeeded to beneficial ownership
   of such Class B Common Stock.

      3. Signatures on this Letter; Stock Powers and Endorsements; Guarantee of
   Signatures.  If this Letter is signed by the registered holder of the Class B
   Common Stock tendered hereby, the signature must correspond exactly with the
   name as written on the face of the certificates without any change
   whatsoever.

      If any of the shares of Class B Common Stock tendered hereby are owned of
   record by two or more joint owners, all such owners must sign this Letter.


                                         4
<PAGE>

      If any tendered shares of Class B Common Stock are registered in different
   names on several certificates, it will be necessary to complete, sign and
   submit as many separate copies of this Letter as there are different
   registrations of certificates.

      When this Letter is signed by the registered holder or holders of Class B
   Common Stock listed and tendered hereby, no endorsement of certificates or
   separate stock powers are required.  If, however, 
   certificates for any untendered shares of Class B Common Stock are to be
   reissued, to a person other than the registered holder, then endorsements of
   any certificates transmitted hereby or separate stock powers are required.

      If this Letter is signed by a person other than the registered holder or
   holders of any certificate(s) listed, such certificate(s) must be endorsed or
   accompanied by appropriate stock powers, in either case signed exactly as the
   name or names of the registered holder or holders appear on the
   certificate(s).

      If this Letter or the Notice of Guaranteed Delivery or any certificates or
   stock powers are signed by trustees, executors, administrators, guardians,
   attorneys-in-fact, officers of corporations or others acting in a fiduciary
   or representative capacity, such persons should so indicate when signing,
   and, unless waived by the Company, proper evidence satisfactory to the
   Company of their authority so to act must be submitted.

      Endorsements on certificates for Class B Common Stock or signatures on
   stock powers required by this Instruction 3 must be guaranteed by an Eligible
   Institution.

      Signatures on this Letter must be guaranteed by an Eligible Institution,
   unless the shares of Class B Common Stock are tendered (i) by a registered
   holder of such Class B Common Stock (which term, for purposes of this Letter,
   shall include any participant in a Book Entry Transfer Facility whose name
   appears on a security position listing as the owner of Class B Common Stock
   who has not completed either the box entitled "Special Issuance Instructions"
   or "Special Delivery Instructions"; or (ii) for the account of an Eligible
   Institution.

      4. Special Issuance and Delivery Instructions.  Tendering Securityholders
   should indicate in the applicable box the name and address to which the check
   for the purchase price and all accrued dividends and/or substitute
   certificates evidencing Class B Common Stock for the number of shares not
   tendered are to be issued or sent, if different from the name and address of
   the person signing this Letter.  In the case of issuance in a different name,
   the employer identification or social security number of the person named
   must also be indicated.  If no such instructions are given, such Class B
   Common Stock not exchanged will be returned by crediting the account at a
   Book Entry Transfer Facility designated below the box entitled "Description
   of Class B Common Stock."

      5. Tax Identification Number.  Federal income tax law requires that a
   Tendering Securityholder whose tendered shares of Class B Common Stock are
   accepted for payment must provide the Company (as payor) with his or her
   correct taxpayer identification number ("TIN"), which, in the case of an
   Tendering Securityholder who isan individual, is his social security number. 
   If the Company is not provided with the correct TIN or an adequate basis for
   exemption, the Tendering Securityholder may be subject to a $50 penalty
   imposed by the Internal Revenue Service.  In addition, delivery to such
   Tendering Securityholder of any cash payments may be subject to backup
   withholding in an amount equal to 31% of the gross proceeds resulting from
   the Offer.  If withholding results in an overpayment of taxes, a refund may
   be obtained.

      Exempt Tendering Securityholders (including, among others, all
   corporations and certain foreign individuals) are not subject to these backup
   withholding and reporting requirements.  See the enclosed Guidelines for
   Certification of Taxpayer Identification Number on Substitute Form W-9 (the
   "Guidelines") for additional instructions.

      To prevent backup withholding, each Tendering Securityholder must provide
   his or her correct TIN by completing the "Substitute Form W-9" set forth
   herein, certifying that the TIN provided is correct (or that such Tendering
   Securityholder is awaiting a TIN) and that (a) the Tendering Securityholder
   has not been notified by the Internal Revenue Service that such holder is
   subject to backup withholding as a result of failure to report all interest
   or dividends or (b) the Internal Revenue Service has notified the Tendering
   Securityholder that such holder is no longer subject to backup withholding. 
   In order to satisfy the Depositary that a foreign individual qualifies as an
   exempt recipient, such Tendering Securityholder must submit a statement
   signed under penalty of perjury attesting to such exempt status.  Such
   statements may be obtained from the Depositary.  If the shares of Class B
   Common Stock are in more than one name or are not in the name of the actual
   owner, consult the Guidelines for information on which TIN to report.  If you
   do not have a TIN, consult the Guidelines for instructions on applying for a
   TIN, check the box in Part 2 of the Substitute Form W-9, and write "applied
   for" in lieu of your TIN.  If you do not provide your TIN to the payor within
   60 days, backup withholding will begin and continue until you furnish your
   TIN to the payor.

      6. Transfer Taxes.  The Company will pay all transfer taxes, if any,
   applicable to the transfer and sale of Class B Common Stock to it or its
   order pursuant to the Offer.  If, however, substitute certificates for Class
   B Common Stock for the number of shares of Class B Common Stock not tendered
   are to be delivered to, or are to be registered or issued in the name of, any
   person other than the registered holder of the Class B Common Stock tendered
   hereby, or if tendered certificates are registered in the name of any person
   other than the person signing this Letter, or if a transfer tax is imposed
   for any reason other than the transfer and sale of Class B Common Stock to
   the Company or its order pursuant to the Offer, the amount of any such
   transfer taxes (whether imposed on the registered holder or any other
   persons) will be payable by the Tendering 

                                        5
<PAGE>
   Securityholder.  If satisfactory evidence of payment of such taxes or
   exemption therefrom is not submitted herewith, the amount of such transfer
   taxes will be billed directly to such Tendering Securityholder.

      EXCEPT AS PROVIDED IN THIS INSTRUCTION 6, IT WILL NOT BE NECESSARY FOR
   TRANSFER TAX STAMPS TO BE AFFIXED TO THE CERTIFICATE(S) LISTED IN THIS
   LETTER.

      7. Waiver of Conditions.  Consummation of the Offer is subject to the
   satisfaction of certain customary conditions and the Company reserves the
   right at any time to waive satisfaction of any condition enumerated in the
   Offer to Purchase.

      8. No conditional offers.  No alternative, conditional, irregular or
   contingent tenders will be accepted.  All Tendering Securityholders, by
   execution of this Letter (or a facsimile hereof), shall waive any right to
   receive notice of the acceptance of their shares of Class B Common Stock for
   exchange.
      Neither the Company, Depositary or any other person is obligated to give
   notice of defects or irregularities in any tender, nor shall any of them
   incur any liability for failure to give any such notice.

      9. Mutilated, Lost, Stolen or Destroyed ClassB Common Stock Certificates. 
   Any holder whose Class B Common Stock have been mutilated, lost, stolen or
   destroyed should contact the Depositary at the address indicated above for
   further instructions.

      10.   Requests for Assistance or Additional Copies.  Questions relating to
   the procedure for tendering may be directed to Morrow & Co., Inc., the
   Information Agent, at telephone number (800) 662-5200 (Toll Free).

                 TO BE COMPLETED BY ALL TENDERING SECURITYHOLDERS
                                (See Instruction 5)

                            PAYER'S NAME: CHEMICAL BANK

          SUBSTITUTE          Part 1--Please           Social Security
                              Provide Your TIN in    Number or Employer
          Form W-9            the Box at Right and  Identification Number
                              Certify by Signing    _____________________
                              and Dating Below.        

          Department of    CERTIFICATION--Under     Part 2--
          the Treasury     the     penalties    of
          Internal         perjury, I certify that  Awaiting TIN   / /   
          Revenue Service  (1) the number shown on
                           this form is my correct
          Payor's Request  taxpayer identification
          for Taxpayer     number (or I am waiting
          Identification   for  a  number   to  be
          Number (TIN)     issued to me), (2) I am
                           not  subject  to backup
                           withholding      either
                           because I have not been
                           notified   that   I  am
                           subject    to    backup
                           withholding as a result
                           of  failure  to  report
                           all     interest     or
                           dividends,    or    the
                           Internal        Revenue
                           Service has notified me
                           that  I  am  no  longer
                           subject    to    backup
                           withholding and (3) any
                           other       information
                           provided  on  this form
                           is true and correct.

                           SIGNATURE ________________  DATE ____________
- -------------------------------------------------------------------------------
          You must cross out item (2) above if you have been notified by
          the Internal Revenue Service that you are subject to backup
          withholding because of underreporting interest or dividends on
          your tax return.  However, if after being notified by the IRS
          that you were subject to backup withholding, do not cross out
          item (2).  (Also see the enclosed Guidelines for Certification
          of Taxpayer Identification Number on Substitute Form W-9).
- -------------------------------------------------------------------------------
      All other questions relating to the Offer, as well as requests for
   assistance or additional copies of the Offer to Purchase and this Letter may
   be directed to Morrow & Co., Inc., the Information Agent, 909 Third Avenue,
   New York, New York 10022, telephone number (800) 662-5200.

                 The Information Agent for the Exchange Offer is:

                                MORROW & CO., INC.
                                 909 Third Avenue
                             New York, New York 10022
                            (800) 662-5200 (Toll Free)

                                        6


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission