TEXAS GAS TRANSMISSION CORP
10-K, 1997-03-27
NATURAL GAS TRANSMISSION
Previous: TEXACO INC, 10-K, 1997-03-27
Next: TIMKEN CO, 10-K, 1997-03-27



                                                              

                               
       UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                    Washington, D.C.  20549
                               
                           FORM 10-K
                               

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934 (FEE REQUIRED)
    For the fiscal year ended December 31, 1996
                               
                              or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES  EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
    For the transition period from ___________ to_____________

    Commission file number    1-4169


              TEXAS GAS TRANSMISSION CORPORATION
    (Exact name of registrant as specified in its charter)

          Delaware                             61-0405152
   (State or other jurisdiction of          (I.R.S. Employer
    incorporation or organization)          Identification No.)

   3800 Frederica Street, Owensboro, Kentucky      42301
   (Address of principal executive offices)      (Zip Code)

   Registrant's telephone number, including area code: (502) 926-8686
   Securities registered pursuant to Section 12(b) of the Act:  None
   Securities registered pursuant to Section 12(g) of the Act:  None

   Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or  for  such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.  Yes   X     No  ____

    State the aggregate market value of the voting stock  held
by  nonaffiliates  of  the registrant.  The  aggregate  market
value  shall  be computed by reference to the price  at  which
stock  was sold, or the average bid and asked prices  of  such
stock, as of a specified date within 60 days prior to the date
of filing.  None

    Indicate the number of shares outstanding of each  of  the
registrant's  classes  of  common  stock,  as  of  the  latest
practicable date.   1,000 shares as of February 20, 1997

    REGISTRANT  MEETS  THE CONDITIONS  SET  FORTH  IN  GENERAL
INSTRUCTION  J(1)(a)  AND (b) OF FORM 10-K  AND  IS  THEREFORE
FILING THIS FORM WITH THE REDUCED DISCLOSURE FORMAT.

<PAGE>
                       TABLE OF CONTENTS
                        1996 FORM 10-K
              TEXAS GAS TRANSMISSION CORPORATION


                                                                Page

                            Part I

Item 1.  Business................................................. 3
Item 2.  Properties............................................... 7
Item 3.  Legal Proceedings........................................ 7

                               
                            Part II

Item 5.  Market for Registrant's Common Equity and Related
          Stockholder Matters..................................... 7
Item 7.  Management's Narrative Analysis of the Results of
          Operations.............................................. 8
Item 8.  Financial Statements and Supplementary Data..............11
Item 9.  Disagreements on Accounting and Financial Disclosure.....36

                               
                            Part IV

Item 14. Exhibits, Financial Statement Schedules and Reports
          on Form 8-K.............................................36

<PAGE>
                            Part I

Item 1.  Business.
                            GENERAL

    Effective  May 1, 1995, Texas Gas Transmission Corporation
(the Company) became a wholly owned subsidiary of The Williams
Companies, Inc. (Williams).  Prior to May 1, 1995, the Company
was  a  wholly owned subsidiary of Transco Gas Company,  which
was  a  wholly  owned  subsidiary of  Transco  Energy  Company
(Transco).   As used herein, the term Williams refers  to  The
Williams  Companies,  Inc.  together  with  its  wholly  owned
subsidiaries, unless the context otherwise requires.

    In  December  1994, Transco and Williams  entered  into  a
merger agreement pursuant to which Williams would acquire  the
entire  equity  interest of Transco.  Pursuant to  the  merger
agreement,  on January 18, 1995, Williams agreed  to  purchase
for  cash  approximately 60 percent of  Transco's  outstanding
common stock as a first step in the acquisition.  The exchange
of  the  remainder of the outstanding shares of Transco common
stock  for Williams common stock occurred on May 1, 1995.   On
that  date,  Transco  paid as a dividend to  Williams  all  of
Transco's interest in the Company.

    The  Company  is  an interstate natural  gas  transmission
company which owns and operates a natural gas pipeline  system
originating in the Louisiana Gulf Coast area and in East Texas
and  running  generally  north  and  east  through  Louisiana,
Arkansas, Mississippi, Tennessee, Kentucky, Indiana  and  into
Ohio,  with  smaller diameter lines extending  into  Illinois.
The  Company's direct market area encompasses eight states  in
the  South  and Midwest, and includes the Memphis,  Tennessee;
Louisville,  Kentucky;  Cincinnati  and  Dayton,   Ohio;   and
Indianapolis,  Indiana metropolitan areas.  The  Company  also
has   indirect   market  access  to  the   Northeast   through
interconnections with unaffiliated pipelines.
                               
                               
                   TRANSPORTATION AND SALES

    At  December  31,  1996, the Company's  system,  having  a
mainline delivery capacity of approximately 2.8 billion  cubic
feet (Bcf) of gas per day, was composed of approximately 6,000
miles  of  mainline and branch transmission pipelines  and  32
compressor stations having a sea-level-rated capacity totaling
approximately 549,000 horsepower.

     The   Company  owns  and  operates  natural  gas  storage
reservoirs in 10 underground storage fields located on or near
its pipeline system and/or market areas.  The storage capacity
of  the Company's certificated storage fields is approximately
177 Bcf of gas.  The Company owns its own storage gas which it
uses,  in  part  to meet operational balancing  needs  on  its
system and, in part, to meet the requirements of the Company's
"no-notice" transportation service, which allows the Company's
customers  to temporarily draw from the Company's storage  gas
to  be  repaid in-kind during the following summer season.   A
large  portion  of  the gas delivered by the  Company  to  its
market   area   is  used  for  space  heating,  resulting   in
substantially higher daily  requirements during winter months.
<PAGE>
    In  1996,  the  Company transported gas  to  customers  in
Louisiana,   Arkansas,   Mississippi,   Tennessee,   Kentucky,
Indiana,  Illinois and Ohio and to Northeast customers  served
indirectly  by  the  Company.  Gas  was  transported  for  133
distribution  companies  and  municipalities  for  resale   to
residential,  commercial and industrial users.  Transportation
services   were  provided  to  approximately  102   industrial
customers located along the system.  At December 31, 1996, the
Company  had  transportation contracts with approximately  559
shippers.    Transportation  shippers   include   distribution
companies,   municipalities,  intrastate   pipelines,   direct
industrial   users,  electrical  generators,   marketers   and
producers.  During 1996, the Company did not have any customer
which  accounted for more than ten percent of total  operating
revenues.   The  Company's firm transportation agreements  are
generally  long-term agreements with various expiration  dates
and  account for the major portion of the Company's  business.
Additionally,  the Company offers interruptible transportation
and storage services under agreements that are generally short
term.


                     OPERATING STATISTICS

    The  following table summarizes the Company's total system
delivery data, which excludes unbundled sales, for the periods
shown (expressed in trillion British thermal units [TBtu]):

                                    Year Ended December 31,
    System deliveries:             1996       1995      1994

   Long-haul transportation       736.0      635.7     618.8
   Short-haul transportation       58.5       57.6     188.6
       Total system deliveries    794.5      693.3     807.4

   Average Daily Transportation
     Volumes (TBtu):                2.2        1.9       2.2
   Average Daily Firm Reserved
     Capacity (TBtu):               2.1        2.0       2.1

    The Company's facilities are divided into five rate zones.
Generally,  gas  delivered  in  the  northern  four  zones  is
classified  as long-haul transportation.  Gas delivered  under
interruptible  agreements  in  the  southern  most   zone   is
classified   as   short-haul  transportation.   The   revenues
associated  with  short-haul transportation  volumes  are  not
material to the Company.

                               
                      REGULATORY MATTERS

      The  Company  is subject to regulation  by  the  Federal
Energy Regulatory Commission (FERC) under the Natural Gas  Act
of  1938 and under the Natural Gas Policy Act of 1978, and  as
such, its rates and charges for transportation of natural  gas
in   interstate   commerce,  the  extension,  enlargement   or
abandonment  of  facilities, and its accounting,  among  other
things,  are subject to regulation.  As necessary, the Company
files  with the FERC changes in its transportation and storage
rates  and  charges designed to allow it to recover fully  its
costs of providing service to its interstate system customers,
including a reasonable rate of return.
<PAGE>
      The  Company  is  also  subject  to  regulation  by  the
Department  of Transportation under the Natural  Gas  Pipeline
Safety Act of 1968 with respect to safety requirements in  the
design,  construction,  operation  and  maintenance   of   its
interstate gas transmission facilities.

Regulatory Matters

     The Company's rates are established primarily through the
FERC  ratemaking process.  Key determinants in the  ratemaking
process  are (1) costs of providing service, (2) allowed  rate
of  return,  including the equity component of  the  Company's
capital structure, and (3) volume throughput assumptions.  The
allowed rate of return is determined by the FERC in each  rate
case.   Rate  design and the allocation of costs  between  the
demand and commodity rates also impact profitability.

      In September 1994, the Company filed a general rate case
(Docket  No. RP94-423) which became effective April  1,  1995,
subject  to refund.  A proposed settlement was filed with  the
FERC  in  September  1995, and was approved  by  the  FERC  on
February  20,  1996.  Refunds of approximately $23.2  million,
including  interest,  for which the  Company  had  provided  a
reserve, were made to customers in April 1996.

      For discussion of other regulatory matters affecting the
Company, see Note C of Notes to Financial Statements contained
in Item 8 hereof.

Environmental Matters

      The  Company is subject to extensive federal, state  and
local  environmental  laws and regulations  which  affect  the
Company's operations related to the construction and operation
of its pipeline facilities.  For a complete discussion of this
issue,  see Note C of Notes to Financial Statements  contained
in Item 8 hereof.


                          COMPETITION

       Competition   for   natural  gas   transportation   has
intensified  in recent years due to customer access  to  other
pipelines, rate competitiveness among pipelines and customers'
desire  to  have  more than one supplier.  In 1992,  the  FERC
issued  its  Order 636, the stated purpose  of  which  was  to
improve  the competitive structure of the natural gas pipeline
industry.   Future  utilization  of  the  Company's   pipeline
capacity will depend on competition from other pipelines,  the
general level of natural gas demand and weather conditions.

      When  restructured tariffs became effective  under  FERC
Order  636, all suppliers of natural gas were able to  compete
for  any  gas markets capable of being served by the pipelines
using  nondiscriminatory transportation services  provided  by
the  pipelines.   As the FERC Order 636 regulated  environment
has  matured,  many  pipelines have faced  reduced  levels  of
subscribed capacity as contractual terms expire and  customers
opt  for  alternative  sources  of  transmission  and  related
services.  This issue is known as "capacity turnback"  in  the
industry.
<PAGE>
The  Company  is  working diligently to replace  any  and  all
markets  lost due to capacity turnback, as well as  to  pursue
new  markets.  During 1996, the Company increased firm service
to  one  of  its  largest customers and extended  the  service
agreement  through the third quarter of the  year  2000.   All
capacity  turned  back in 1996 has been fully subscribed,  and
the  Company anticipates that it will continue to be  able  to
remarket future capacity turnback.


                     OWNERSHIP OF PROPERTY

      The  Company's  pipeline system is owned  in  fee,  with
certain  portions,  such  as the offshore  areas,  being  held
jointly with third parties.  However, a substantial portion of
the Company's system is constructed and maintained pursuant to
rights-of-way, easements, permits, licenses or consents on and
across  property  owned  by  others.   The  majority  of   the
Company's  compressor  stations, with appurtenant  facilities,
are  located in whole or in part on lands owned in fee by  the
Company,  with  a  few  sites held under long-term  leases  or
permits  issued  or  approved by public authorities.   Storage
facilities are either owned or contracted for under  long-term
leases.
                               
                               
                      EMPLOYEE RELATIONS

    The  Company  had 975 employees as of December  31,  1996.
Certain  of  those  employees were  covered  by  a  collective
bargaining   agreement.   A  favorable  relationship   existed
between management and labor during the period.

    As  discussed  in Note F of Notes to Financial  Statements
contained  in  Item 8 hereof, approximately 9 percent  of  the
Company's employees elected to retire in 1995 under  an  early
retirement program offered by the Company.

    The  International Chemical Workers Council of the  United
Food and Commercial Workers Union Local 187 represents 186  of
the  Company's  443  field operating employees.   The  current
collective bargaining agreement between the Company and  Local
187 expires on October 31, 1998.

   The Company has a non-contributory pension plan and various
other  plans which provide regular active employees with group
life,  hospital  and  medical benefits as well  as  disability
benefits and savings benefits.  Officers and directors who are
full-time employees may participate in these plans.


                  FORWARD-LOOKING INFORMATION

      Certain  matters  discussed in  this  report,  excluding
historical  information,  include forward-looking  statements.
Although  the Company believes such forward-looking statements
are based on reasonable assumptions, no assurance can be given
that  every  objective will be reached.  Such  statements  are
made in reliance on the safe harbor protections provided under
the Private Securities Litigation Reform Act of 1995.
<PAGE>
      As  required by such Act, the Company hereby  identifies
the  following  important  factors  that  could  cause  actual
results  to  differ  materially from  any  results  projected,
forecasted,  estimated or budgeted by the Company in  forward-
looking  statements:  (i)  risks and uncertainties related  to
changes  in general economic conditions in the United  States,
changes  in  laws  and  regulations to which  the  Company  is
subject, including tax, environmental and employment laws  and
regulations,  the cost and effects of legal and administrative
claims  and  proceedings against the Company or which  may  be
brought  against  the Company and conditions  of  the  capital
markets  utilized by the Company to access capital to  finance
operations;  (ii)   risks  and uncertainties  related  to  the
impact  of  future  federal and state regulation  of  business
activities,  including  allowed rates  of  return;  and  (iii)
risks  and  uncertainties related to the  ability  to  develop
expanded  markets  as well as maintain existing  markets.   In
addition, future utilization of pipeline capacity will  depend
on   energy  prices,  competition  from  other  pipelines  and
alternate  fuels, the general level of natural gas demand  and
weather  conditions, among other things.  Further, gas  prices
which directly impact transportation and operating profits may
fluctuate in unpredictable ways.


Item 2.  Properties.

   See "Item 1.  Business."



Item 3.  Legal Proceedings.

   For a discussion of the Company's current legal
proceedings, see Note C of Notes to
Financial Statements contained in Item 8 hereof.
                               
                               
                            PART II


Item  5.     Market for Registrant's Common Equity and Related
Stockholder               Matters.

   (a) and (b) As of December 31, 1996, all of the outstanding
shares of the Company's common stock are owned by The Williams
Companies,  Inc.  The Company's common stock is  not  publicly
traded and there exists no market for such common stock.

<PAGE>



Item 7.  Management's Narrative Analysis of the Results of
          Operations
                               
                         Introduction

    As  discussed  in Note A of Notes to Financial  Statements
contained  in  Item  8  hereof, the Company  was  acquired  by
Williams  through  a  merger  of a  Williams'  subsidiary  and
Transco,  effective May 1, 1995.  Williams became  a  majority
owner of Transco effective January 18, 1995, at which date the
effects  of  the acquisition were pushed down and recorded  on
the  books  and  records of the Company.  The  purchase  price
allocation to the Company primarily consisted of an allocation
of approximately $257 million to property, plant and equipment
and adjustments to deferred taxes based upon the book basis of
the  net  assets  recorded  as a result  of  the  acquisition.
Property,  plant and equipment at December 31, 1996,  includes
an  aggregate of approximately $430 million related to amounts
in  excess of the original cost of regulated facilities, as  a
result  of the Williams' and prior acquisitions.  This  amount
is  being  amortized  over 40 years, the  estimated  remaining
useful  lives  of  the assets at the date of  acquisition,  at
approximately $11 million per year.  Current FERC policy  does
not permit the Company to recover through its rates amounts in
excess of original cost.

    The  pushdown of the acquisition affects the comparability
of   the  Company's  pre-  and  post-acquisition  results   of
operations.  The financial analysis presented below represents
a  pro  forma year-to-date comparison of the current and prior
years,  with  disclosure  of material  variances  due  to  the
acquisition.

Effect of Inflation

    The  Company generally has experienced increased costs  in
recent  years due to the effect of inflation on  the  cost  of
labor,  materials  and  supplies,  and  property,  plant   and
equipment.  A portion of the increased labor and materials and
supplies  cost  can  directly affect income through  increased
maintenance  and  operating costs.  The cumulative  impact  of
inflation  over  a number of years has resulted  in  increased
costs  for current replacement of productive facilities.   The
majority  of  the Company's property, plant and equipment  and
inventory  is  subject  to  ratemaking  treatment,  and  under
current  FERC  practices, recovery is  limited  to  historical
costs.   While  amounts in excess of historical cost  are  not
recoverable under current FERC practices, the Company believes
it  will  be  allowed to recover and earn a  return  based  on
increased  actual cost incurred when existing  facilities  are
replaced.   Cost  based regulation along with competition  and
other  market  factors limit the Company's  ability  to  price
services or products based upon inflation's effect on costs.


               Financial Analysis of Operations

1996 Compared to 1995

    Operating  income was $20.0 million higher  for  the  year
ended  December  31,  1996, than for 1995.   The  increase  in
operating   income  was  primarily  attributable   to   higher
transportation revenues due to new rates that became effective
<PAGE>
on April 1, 1995, and a rate case settlement which resulted in
a  first quarter 1996 adjustment to regulatory accruals.   The
effect  of higher 1996 operating and maintenance expenses  was
offset  by  the  first  quarter 1995 provision  for  severance
benefits  that  resulted  from the  acquisition  by  Williams.
Compared  to 1995, net income was $21.2 million higher due  to
the  same  reasons discussed above and lower interest  expense
resulting from lower interest on refund accruals.  The lack of
tax  benefits associated with the 1995 provision for severance
benefits resulted in a higher effective tax rate in 1995  than
in 1996.

     Operating  revenues  increased  $17.6  million  primarily
attributable  to  higher transportation revenues  due  to  new
rates that became effective on April 1, 1995, and a rate  case
settlement  which resulted in a first quarter 1996  adjustment
to  regulatory accruals. System deliveries were 794.5 TBtu and
693.3  TBtu  for the years ended December 31, 1996  and  1995,
respectively, which also contributed to increased revenues.

     Operating  costs  and  expenses  decreased  $2.4  million
primarily attributable to the first quarter 1995 provision for
severance  benefits  that  resulted from  the  acquisition  by
Williams, partially offset by higher costs related to pipeline
maintenance projects.

1995 Compared to 1994

   Operating income was $10.5 million lower for the year ended
December  31, 1995, than for 1994.  The decrease in  operating
income  was primarily due to a 1995 pre-acquisition  provision
for  severance benefits of $6.8 million related to the  merger
and  $3.6  million  of  increased operations  and  maintenance
expenses, partially offset by lower labor and insurance  costs
due   to  the  reorganization  and  resulting  synergies  with
Williams.  Compared to 1994, net income was $7.5 million lower
for  the  same reasons and the lack of tax benefits associated
with the provision for severance benefits.

    Operating revenues decreased $68 million, primarily due to
lower merchant sales of $54 million.  Primarily as a result of
the Company's agency agreement with a gas marketing affiliate,
gas  sales  have  no  impact  on  the  Company's  results   of
operations.   A  decrease  in  transportation  revenues   also
contributed  to  the  decrease  in  operating  revenues.   The
decrease in transportation revenues is mainly attributable  to
a  decline  in interruptible transportation revenues.   System
deliveries were 693.3 TBtu and 807.4 TBtu for the years  ended
December 31, 1995 and 1994, respectively.

    Operating  costs  and  expenses  decreased  $57.5  million
primarily  due  to  lower  merchant  gas  purchases  of  $52.7
million,  lower other gas purchases of $7.4 million and  lower
cost of transportation of gas by others of $8.8 million, which
were  partially  offset  by the $6.8  million  pre-acquisition
provision discussed above.

               Financial Condition and Liquidity
                               
    As  discussed  in Note A of Notes to Financial  Statements
contained in Item 8 hereof, on May 1, 1995, Transco paid as  a
dividend to Williams all of Transco's interest in the Company.
Williams  intends  to maintain and expand  the  existing  core
business  of  the Company and to promptly pursue new  business
opportunities  made  available to the  Company.   Through  the
years,  the Company has consistently maintained its  financial
strength  and  experienced  strong operational  results.   The
<PAGE>
Company's   acquisition  by  Williams  further  enhances   its
financial  and  operational strength, as well  as  allows  the
Company  to  take advantage of new opportunities  for  growth.
The  Company  expects  to access public  and  private  capital
markets, as needed, to finance its own capital requirements.

     The   Company  is  a  participant  with  other   Williams
subsidiaries in a $1 billion credit agreement under which  the
Company  may borrow up to $200 million, subject to  borrowings
by  other  affiliated  companies.  Interest  rates  vary  with
current  market  conditions.  To  date,  the  Company  has  no
amounts outstanding under this facility.

    For financial statement reporting purposes, a $100 million
current  debt  obligation  has been classified  as  noncurrent
based  on the Company's intent and ability to refinance  on  a
long-term basis.  Although the amount available under  the  $1
billion   credit  agreement  is  sufficient   to   meet   this
obligation, the Company plans to issue new long-term  debt  by
July 15, 1997, to replace its maturing debt.

    Effective May 1, 1995, the Company began participation  in
Williams' cash management program.  On that date, the  balance
of  the  advances due from Transco were transferred by Transco
to  Williams.  These advances are represented by demand  notes
payable  to  the  Company.   Those amounts  that  the  Company
anticipates Williams will repay in the next twelve months  are
classified   as  current  assets,  while  the  remainder   are
classified  as noncurrent.  The interest rate on  intercompany
demand notes is the London Interbank Offered Rate on the first
day of the month plus 0.35%.

   In May 1995, the Company entered into a program with a bank
to  sell  up to $35 million of trade receivables with  limited
recourse.  As of December 31, 1996 and 1995, $24.2 million and
$27.1 million, respectively, of such receivables were sold.

    The  Company's  capital expenditures for the  years  ended
December  31,  1996  and 1995, were $50.1  million  and  $34.0
million, respectively.

    The Company's debt as a percentage of total capitalization
at   December  31,  1996  and  1995,  was  27.0%  and   25.6%,
respectively.

    In  September 1994, the Company filed a general rate  case
(Docket  No.  RP94-423)  which was effective  April  1,  1995,
subject  to refund.  A proposed settlement was filed with  the
FERC  in  September 1995, and approved by the FERC on February
20,  1996.   Refunds of approximately $23.2 million, including
interest,  for which the Company had provided a reserve,  were
made to customers in April 1996.
<PAGE>
Item 8.  Financial Statements and Supplementary Data


                REPORTS OF INDEPENDENT AUDITORS

Texas Gas Transmission Corporation
The Board of Directors

   We have audited the accompanying balance sheet of Texas Gas
Transmission Corporation as of December 31, 1996 and 1995, and
the  related statements of income, retained earnings and paid-
in  capital  and  cash flows for the year ended  December  31,
1996,  and  the  periods from January 1, 1995 to  January  17,
1995,  and from January 18, 1995 to December 31, 1995.   These
financial  statements are the responsibility of the  Company's
management.   Our responsibility is to express an  opinion  on
these   financial  statements  based  on  our   audits.    The
statements  of income, retained earnings and paid-in  capital,
and  cash  flows for the period ended December 31, 1994,  were
audited  by  other  auditors whose report dated  February  20,
1995, expressed an unqualified opinion on those statements.

    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
misstatements.  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 financial statements referred to above
present  fairly,  in  all  material  respects,  the  financial
position of Texas Gas Transmission Corporation at December 31,
1996  and 1995, and the results of its operations and its cash
flows  for  the year ended December 31, 1996, and the  periods
from January 1, 1995 to January 17, 1995, and from January 18,
1995  to  December  31,  1995, in  conformity  with  generally
accepted accounting principles.



/s/  Ernst & Young LLP
ERNST & YOUNG LLP

Tulsa, Oklahoma
February 7, 1997
<PAGE>

To Texas Gas Transmission Corporation:

    We  have  audited the accompanying statements  of  income,
retained earnings and paid-in capital and cash flows of  Texas
Gas  Transmission Corporation (a Delaware corporation) for the
year  ended December 31, 1994. These financial statements  are
the   responsibility   of  the  Company's   management.    Our
responsibility  is  to express an opinion on  these  financial
statements based on our audit.

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

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




/s/ Arthur Andersen LLP
ARTHUR ANDERSEN LLP

Houston, Texas
February 20, 1995
<PAGE>

               TEXAS GAS TRANSMISSION CORPORATION
                        BALANCE SHEETS
                     (Thousands of Dollars)
<TABLE>                               
<CAPTION>
                                         December 31,    December 31,
     ASSETS                                  1996           1995
<S>                                    <C>              <C>
Current Assets:
 Cash and temporary cash investments    $      115       $      206
 Receivables:
   Trade                                     8,415            6,798
   Affiliates                                1,409            1,546
    Other                                    1,418            1,150
 Advances to affiliates                    147,144          113,289
 Transportation and exchange gas
   receivable                                  718            3,113
 Costs recoverable from customers:
   Gas purchase                               -               1,729
   Gas supply realignment                    8,640           15,730
   Other                                    17,980           10,912
 Inventories                                15,081           14,707
 Deferred income taxes                       4,945           12,744
 Gas stored underground                     11,115             -
 Other                                       1,311            2,636
   Total current assets                    218,291          184,560

Advances to Affiliates                      25,000          125,000

Investments, at Cost                         1,339            5,853

Property, Plant and Equipment, at cost:
 Natural gas transmission plant            823,927          782,473
 Other natural gas plant                   134,969          143,356
                                           958,896          925,829
 Less - Accumulated depreciation and
   amortization                             65,265           26,643
   Property, plant and equipment, net      893,631          899,186

Other Assets:
 Gas stored underground                    100,709          103,421
 Costs recoverable from customers           54,817           73,879
 Other                                      13,313            6,218
       Total other assets                  168,839          183,518

   Total Assets                         $1,307,100       $1,398,117
</TABLE>
   The accompanying notes are an integral part of these financial
                             statements.
<PAGE>                               
              TEXAS GAS TRANSMISSION CORPORATION

                        BALANCE SHEETS
                     (Thousands of Dollars)
<TABLE>
<CAPTION>
                                         December 31,    December 31,
                                            1996            1995
LIABILITIES AND STOCKHOLDER'S EQUITY
<S>                                     <C>             <C>
Current Liabilities:
 Payables:
   Trade                                 $    4,850      $    6,857
   Affiliates                                41,954          20,566
   Other                                      9,252          20,733
 Transportation and exchange gas payable      3,306           8,031
 Accrued liabilities                         68,784          52,250
 Accrued gas supply realignment costs         3,833          16,717
 Costs refundable to customers                1,626           4,618
 Reserve for regulatory and rate matters       -             25,576
     Total current liabilities              133,605         155,348

Long-Term Debt                              253,611         255,860

Other Liabilities and Deferred Credits:
 Deferred income taxes                      143,288         138,308
 Postretirement benefits other than
   pensions                                  43,765          54,400
 Other                                       47,951          48,963
     Total other liabilities and
       deferred credits                     235,004         241,671

Contingent Liabilities and Commitments         -               -

Stockholder's Equity:
 Common stock, $1.00 par value, 1,000
   shares authorized, issued and
   outstanding                                    1               1
 Premium on capital stock and
   other paid-in capital                    678,146         740,446
 Retained earnings                            6,733           4,791
     Total stockholder's equity             684,880         745,238

     Total Liabilities and
       Stockholder's Equity              $1,307,100      $1,398,117
</TABLE>

    The accompanying notes are an integral part of these financial
                              statements.
<PAGE>

The acquisition of the Company by The Williams Companies, Inc.
was   accounted  for using the purchase method of  accounting.
Accordingly, the purchase price was "pushed down" and recorded
in  the  accompanying financial statements which  affects  the
comparability  of  the  post-acquisition  and  pre-acquisition
results of operations and cash flows.
                               
              TEXAS GAS TRANSMISSION CORPORATION

                     STATEMENTS OF INCOME
                     (Thousands of Dollars)

<TABLE>
<CAPTION>
                               Post-Acquisition           Pre-Acquisition
                                           For the     For the
                                           Period      Period    
                            For the      January 18,  January 1,   For the
                           Year Ended      1995 to     1995 to    Year Ended
                           December 31,  December 31, January 17, December 31,
                              1996          1995         1995        1994

<S>                        <C>           <C>         <C>          <C>
Operating Revenues:
 Gas sales                  $ 56,700      $ 51,774    $  3,239     $116,079
 Gas transportation          300,792       268,844      15,932      291,869
 Other                         2,286         2,285         130        2,278
   Total operating revenues  359,778       322,903      19,301      410,226

Operating Costs and Expenses:
 Cost of gas sold             56,013        51,328       3,188      114,653
 Cost of gas transportation   39,289        41,139       2,134       52,064
 Operation and maintenance    65,014        58,232       2,433       57,081
 Administrative and general   61,685        57,517       3,086       60,537
 Provision for severance
   benefits                     -             -          6,772         -
 Depreciation and
   amortization               41,531        38,863       1,779       41,076
 Taxes other than income
   taxes                      15,015        13,732         721       13,066
   Total operating costs
     and expenses            278,547       260,811      20,113      338,477

Operating Income (Loss)       81,231        62,092        (812)      71,749

Other (Income) Deductions:
 Interest expense             20,923        23,520       1,122       27,481
 Interest income             (12,450)      (12,534)       (560)     (12,013)
 Miscellaneous other
   deductions - net              606           238          56          740
   Total other deductions      9,079        11,224         618       16,208

Income (Loss) Before
  Income Taxes                72,152        50,868      (1,430)      55,541

Provision for Income Taxes    25,972        22,542       1,884       23,062

Net Income (Loss)           $ 46,180      $ 28,326    $ (3,314)    $ 32,479

</TABLE>
                               
     The accompanying notes are an integral part of these financial
                              statements.
<PAGE>
The acquisition of the Company by The Williams Companies, Inc.
was   accounted  for using the purchase method of  accounting.
Accordingly, the purchase price was "pushed down" and recorded
in  the  accompanying financial statements which  affects  the
comparability  of  the  post-acquisition  and  pre-acquisition
results of operations and cash flows.
                               
              TEXAS GAS TRANSMISSION CORPORATION
                               
                STATEMENTS OF RETAINED EARNINGS
                      AND PAID-IN CAPITAL
                     (Thousands of Dollars)

<TABLE>
<CAPTION>
                                          Retained      Paid-in
                                          Earnings      Capital
<S>                                      <C>           <C>
Pre-Acquisition
Balance, December 31, 1993                $ 22,523      $584,712
 Add (deduct):
   Net income                               32,479          -
   Cash dividends on common stock          (26,990)         -

Balance, December 31, 1994                  28,012       584,712
 Add (deduct):
   Net loss                                 (3,314)         -

Balance, January 17, 1995                   24,698       584,712

Acquisition adjustment to eliminate
 retained earnings                         (24,698)       24,698
Acquisition adjustment to record
 assets and liabilities at fair value         -          135,561

Post-Acquisition
Balance, January 18, 1995                     -          744,971
 Add (deduct):
   Net income                               28,326          -
   Cash dividends on common stock
    and returns of capital                 (23,649)       (6,351)
   Dissolution of affiliate                    114         1,826

Balance, December 31, 1995                   4,791       740,446

 Add (deduct):
   Net Income                               46,180         -
   Dividends on common stock
    and returns of capital                 (44,238)      (62,300)

Balance, December 31, 1996                $  6,733      $678,146
</TABLE>
    The accompanying notes are an integral part of these financial
                              statements.
<PAGE>

The  acquisition  of the Company by The Williams Companies,  Inc.
was   accounted  for  using the purchase  method  of  accounting.
Accordingly, the purchase price was "pushed down" and recorded in
the   accompanying   financial  statements  which   affects   the
comparability of the post-acquisition and pre-acquisition results
of operations and cash flows.
                               
              TEXAS GAS TRANSMISSION CORPORATION
                   STATEMENTS OF CASH FLOWS
                    (Thousands of Dollars)
<TABLE>
<CAPTION>
                               Post-Acquisition           Pre-Acquisition
                                           For the     For the
                                           Period      Period    
                            For the      January 18,  January 1,   For the
                           Year Ended      1995 to     1995 to    Year Ended
                           December 31,  December 31, January 17, December 31,
                              1996          1995         1995        1994

<S>                         <C>           <C>          <C>         <C>
OPERATING ACTIVITIES:
 Net income (loss)           $ 46,180      $ 28,326     $ (3,314)   $ 32,479
 Adjustments to reconcile
  to cash provided from
  operations:
   Depreciation and
     depletion                 41,531        38,863        1,779      41,076
   Provision (benefit)
     for deferred
     income taxes              12,778       (11,262)        (695)     26,985
   Changes in receivables
     sold                      (2,900)          100      (14,806)     (3,428)
   Changes in receivables       2,775        19,220        2,113      32,370
   Changes in inventories        (374)          359          118        (459)
   Changes in other current
     assets                    13,265        35,265        2,048     (18,327)
   Changes in accounts
     payable                  (13,483)       10,545       (3,607)    (24,210)
   Changes in accrued
     liabilities              (48,656)        2,964        4,913     (62,793)
   Other, including changes
     in non-current assets
     and liabilities           33,970        29,132        5,490     (10,559)
      Net cash provided by
       (used in) operating
        activities             85,086       153,512       (5,961)     13,134
FINANCING ACTIVITIES:
 Proceeds from long-term debt    -             -            -        150,000
 Payment of long-term debt       -             -            -       (150,000)
 Dividends and returns of
   capital                   (102,080)      (30,000)        -        (26,990)
 Other -- net                    -              112           59         193
      Net cash (used in)
      provided by financing
      activities             (102,080)      (29,888)          59     (26,797)
INVESTING ACTIVITIES:
 Property, plant and
  equipment:
   Capital expenditures,
    net of AFUDC              (50,091)      (33,042)      (1,898)    (39,413)
   Proceeds from sales
    and salvage values,
    net of costs of removal       849         1,878          (21)      2,893
 Advances to affiliates,
  net                          66,145       (93,197)       7,852      50,776
      Net cash provided
       by (used in)
       investing activities    16,903      (124,361)       5,933      14,256
(Decrease) increase in cash
  and cash equivalents            (91)         (737)          31         593
Cash and cash equivalents
  at beginning of period          206           943          912         319
Cash and cash equivalents
  at end of period           $    115      $    206     $    943    $    912

Supplemental Disclosure
 of Cash Flow Information:
  Cash paid during
   the period for:
    Interest (net of amount
     capitalized)            $ 23,426      $ 20,750     $  4,856    $ 25,432
    Income taxes (refunds),
     net                        9,431        27,085       (7,395)     14,714
</TABLE>
               The accompanying notes are an
         integral part of these financial statements.
<PAGE>

              TEXAS GAS TRANSMISSION CORPORATION
                               
                 NOTES TO FINANCIAL STATEMENTS


A.  Corporate Structure and Control, Nature of Operations and
Basis of Presentation

 Corporate Structure and Control

    Effective  May 1, 1995, Texas Gas Transmission Corporation
(the Company) became a wholly owned subsidiary of The Williams
Companies, Inc. (Williams).  Prior to May 1, 1995, the Company
was  a  wholly owned subsidiary of Transco Gas Company,  which
was  a  wholly  owned  subsidiary of  Transco  Energy  Company
(Transco).   As used herein, the term Williams refers  to  The
Williams  Companies,  Inc.  together  with  its  wholly  owned
subsidiaries, unless the context otherwise requires.

    In  December  1994, Transco and Williams  entered  into  a
merger agreement pursuant to which Williams would acquire  the
entire  equity  interest of Transco.  Pursuant to  the  merger
agreement,  on January 18, 1995, Williams agreed  to  purchase
for  cash  approximately 60 percent of  Transco's  outstanding
common stock as a first step in the acquisition.  The exchange
of  the  remainder of the outstanding shares of Transco common
stock  for Williams common stock occurred on May 1, 1995.   On
that  date,  Transco  paid as a dividend to  Williams  all  of
Transco's interest in the Company.

 Nature of Operations

    The  Company  is  an interstate natural  gas  transmission
company which owns and operates a natural gas pipeline  system
originating in the Louisiana Gulf Coast area and in East Texas
and  running  generally  north  and  east  through  Louisiana,
Arkansas, Mississippi, Tennessee, Kentucky, Indiana  and  into
Ohio,  with  smaller diameter lines extending  into  Illinois.
The  Company's direct market area encompasses eight states  in
the  South  and Midwest, and includes the Memphis,  Tennessee;
Louisville,  Kentucky;  Cincinnati  and  Dayton,   Ohio;   and
Indianapolis,  Indiana metropolitan areas.  The  Company  also
has   indirect   market  access  to  the   Northeast   through
interconnections with unaffiliated pipelines.

 Basis of Presentation

    The  acquisition by Williams has been accounted for  using
the purchase method of accounting.  Accordingly, an allocation
of   the  purchase  price  was  assigned  to  the  assets  and
liabilities  of  the  Company, based on their  estimated  fair
values.   The  accompanying financial statements  reflect  the
pushdown  of the purchase price allocation (amounts in  excess
of   book  value)  to  the  Company.   Retained  earnings  and
accumulated  depreciation and amortization were eliminated  on
the  date  of acquisition, January 18, 1995, and the Company's
assets  and liabilities were adjusted to their estimated  fair
values.    The  purchase  price  allocation  to  the   Company
primarily  consisted  of an allocation of  approximately  $257
million  to  property, plant and equipment and adjustments  to
deferred  taxes  based upon the book basis of the  net  assets
recorded  as a result of the acquisition.  The accounting  for
<PAGE>
the  effects  of  the  acquisition  included  recognizing  the
difference between the plan assets and the benefit obligations
related to pension benefits and postretirement benefits  other
than pensions.  The recognition of these amounts was offset by
the  recognition of regulatory assets or liabilities of  equal
amounts,  due  to the expected future rate recovery  of  these
costs.

    Included in property, plant and equipment at December  31,
1996, is an aggregate of approximately $430 million related to
amounts  in  excess  of  the original cost  of  the  regulated
facilities   as   a   result  of  the  Williams'   and   prior
acquisitions.  This amount is being amortized over  40  years,
the  estimated  useful lives of these assets at  the  date  of
acquisition,  at approximately $11 million per year.   Current
Federal  Energy Regulatory Commission (FERC) policy  does  not
permit  the  Company to recover through its rates  amounts  in
excess of original cost.

    The  accompanying financial statements  were  prepared  in
accordance with Securities and Exchange Commission guidelines.
Therefore, as a result of the change in control of the Company
to  Williams on January 18, 1995, the Statement of Income  and
Statement of Cash Flows for the year ended December 31,  1995,
have  been  segregated  into a pre-acquisition  period  ending
January  17,  1995  and  a post-acquisition  period  beginning
January 18, 1995.

  Related Parties

    As  a  subsidiary  of  Williams, the  Company  engages  in
transactions  with  Williams and other  Williams  subsidiaries
characteristic of group operations.  Prior to May 1, 1995, the
Company participated in Transco's consolidated cash management
program   and  made  interest-bearing  advances  to   Transco.
Effective  May  1,  1995, the Company began  participation  in
Williams' cash management program.  On that date, the  balance
of  the  advances due from Transco were transferred by Transco
to  Williams.  These advances are represented by demand  notes
payable  to  the  Company.   Those amounts  that  the  Company
anticipates Williams will repay in the next twelve months  are
classified   as  current  assets,  while  the  remainder   are
classified  as noncurrent.  The interest rate on  intercompany
demand notes is the London Interbank Offered Rate on the first
day  of the month plus 0.35%.  Net interest income on advances
to  or  from  affiliated companies was  $12.0  million,  $11.9
million  and  $10.4 million for the years ended  December  31,
1996, 1995 and 1994, respectively.

    Both  Williams  and  Transco  have  policies  of  charging
subsidiary companies for management services provided  by  the
parent   company  and  other  affiliated  companies.   Amounts
charged  to expense relative to management services were  $5.6
million,  $11.3 million and $7.1 million for the  years  ended
December  31,  1996, 1995 and 1994, respectively.   Management
considers the cost of these services reasonable.

    Effective November 1, 1993, the Company contracted with  a
gas  marketing affiliate to become the Company's agent for the
purpose of administering all existing and future gas sales and
market-responsive purchase obligations, except for its auction
gas  transactions as discussed in Note B.  Sales and purchases
under  this  agreement do not impact the Company's results  of
operations.  For the years ended December 31, 1996,  1995  and
1994,  the Company paid to its gas marketing affiliates agency
fees   of   $0.7  million,  $0.7  million  and  $1.9  million,
respectively, for these services.
<PAGE>

    Included in the Company's gas sales revenues for the years
ended  December  31, 1996, 1995 and 1994,  is  $22.4  million,
$17.4  million and $42.2 million, respectively, applicable  to
gas sales to the Company's gas marketing affiliates.

    Included in the Company's gas transportation revenues  for
the  years  ended       December 31, 1996, 1995 and 1994,  are
amounts applicable to transportation for affiliates as follows
(expressed in thousands):

                                    Year Ended December 31,
                                  1996       1995       1994

Williams Energy Services
 Company/Transco Gas Marketing
 Company                         $ 2,245    $ 2,626    $ 2,866
Transcontinental Gas Pipe Line
 Corporation                      17,460     36,439     35,705
                                 $19,705    $39,065    $38,571

    Included  in the Company's cost of gas sold for the  years
ended  December  31, 1996, 1995 and 1994,  is  $31.5  million,
$25.6  million and $58.5 million, respectively, applicable  to
gas purchases from the Company's gas marketing affiliates.


B.  Summary of Significant Accounting Policies

 Revenue Recognition

   The Company recognizes revenues for the sale of natural gas
when  products  have been delivered and for the transportation
of  natural  gas based upon contractual terms and the  related
transportation  volumes through month-end.  Pursuant  to  FERC
regulations, a portion of the revenues being collected may  be
subject  to  refunds upon final orders in pending rate  cases.
The Company has established reserves, where required, for such
cases  (see Note C for a summary of pending rate cases  before
the FERC).

 Costs Recoverable from/Refundable to Customers

    The  Company  has  various  mechanisms  whereby  rates  or
surcharges  are  established and revenues  are  collected  and
recognized based on estimated costs.  Costs incurred  over  or
under approved levels are deferred in anticipation of recovery
or  refunds through future rate or surcharge adjustments  (see
Note C for a discussion of the Company's rate matters).

 Property, Plant and Equipment

    Depreciation  is  provided primarily on the  straight-line
method over estimated useful lives.  Gains or losses from  the
ordinary  sale or retirement of property, plant and  equipment
generally are credited or charged to accumulated depreciation;
other gains or losses are recorded in net income.
<PAGE>
 Income Taxes

    Deferred  income  taxes are computed using  the  liability
method  and are provided on all temporary differences  between
the  book basis and the tax basis of the Company's assets  and
liabilities.

    Liabilities  to  customers, resulting from  net  tax  rate
reductions related to regulated operations and to be  refunded
to  customers  have  been  shown in the  accompanying  balance
sheets  as income taxes refundable to customers.  The  current
portion  of this liability is included in costs refundable  to
customers  and  the  noncurrent portion is included  in  other
liabilities.

    For  federal income tax reporting, the Company is included
in  the consolidated federal income tax return of Williams for
the  periods after May 1, 1995.  For prior reporting  periods,
the Company is included in the consolidated federal income tax
return of Transco.

    It is Williams' policy to charge or credit each subsidiary
or  subgroup  with an amount equivalent to its federal  income
tax expense or benefit as if each subsidiary or subgroup filed
a  separate return.  The Transco policy was similar but varied
in that benefits from each subsidiary's losses and tax credits
generally   would  be  credited  only  when  utilized   on   a
consolidated basis.

 Gas Sales and Purchases

    Since November 1, 1993, the only gas sales administered by
the Company have been volumes purchased under a limited number
of  non-market-responsive gas purchase  contracts  which  were
auctioned each month to the highest bidder.  The Company filed
to  recover the price differential between the cost to buy the
gas  under these gas purchase contracts and the price realized
from  the  resale of the gas at the auction as  a  gas  supply
realignment (GSR) cost pursuant to FERC Order 636.   Effective
November  1,  1996, the auction sales and the related  pricing
differential  mechanism  terminated  in  accordance  with  the
Company's GSR settlement (see Note C).

   A gas marketing affiliate of the Company has been appointed
as   the   Company's  exclusive  agent  for  the  purpose   of
administering all existing and future purchases of  gas  under
market-responsive  gas purchase contracts and  the  resale  of
these  purchases.

 Use of Estimates

    The preparation of financial statements in conformity with
generally  accepted accounting principles requires  management
to  make  estimates  and assumptions that affect  the  amounts
reported  in the financial statements and accompanying  notes.
Actual results could differ from those estimates.
<PAGE>
 Capitalized Interest

   The allowance for funds used during construction represents
the   cost  of  funds  applicable  to  regulated  natural  gas
transmission  plant under construction as  permitted  by  FERC
regulatory  practices.  The allowance for borrowed funds  used
during  construction and capitalized interest  for  the  years
ended December 31, 1996, 1995 and 1994, was $0.4 million, $0.2
million  and  $0.3 million, respectively.  The  allowance  for
equity  funds for the years ended December 31, 1996, 1995  and
1994,  was  $0.7  million,  $0.4  million  and  $0.5  million,
respectively.

 Gas in Storage

   The Company's storage gas is used for system management, in
part to meet operational balancing needs on its system and, in
part,  to  meet the requirements of the Company's  "no-notice"
transportation service, which allows customers to  temporarily
draw  from  the Company's gas to be repaid in-kind during  the
following  summer season.  In 1996, the Company  adopted  FERC
Order 581, which, among other things, addressed the accounting
requirements for gas stored underground.  As a result of  this
order,  that  portion of the Company's gas stored underground,
which exceeded its system management requirements, as approved
by  the  FERC, has been classified as a current asset  in  the
accompanying balance sheets.

 Gas Imbalances

    In  the  course  of providing transportation  services  to
customers, the Company may receive different quantities of gas
from shippers than the quantities delivered on behalf of those
shippers.  These transactions result in imbalances  which  are
repaid or recovered in cash or through the receipt or delivery
of  gas  in  the future.  Customer imbalances to be repaid  or
recovered in-kind are recorded as transportation and  exchange
gas  receivable or payable in the accompanying balance sheets.
Settlement  of  imbalances  requires  agreement  between   the
pipelines  and  shippers  as  to  allocations  of  volumes  to
specific  transportation contracts and timing of  delivery  of
gas based on operational conditions.

 Inventory Valuation

     The  cost  of  materials  and  supplies  inventories   is
determined using the average-cost method.

 Cash Flows from Operating Activities

    The  Company uses the indirect method to report cash flows
from operating  activities, which requires adjustments to  net
income   to   reconcile  to  net  cash  flows  from  operating
activities.   The  Company includes in  cash  equivalents  any
short-term  highly-liquid investments that have a maturity  of
three months or less when acquired.
<PAGE>
 Common Stock Dividends and Returns of Capital

   The Company charges against paid-in capital that portion of
any  common  dividend declaration which exceeds  the  retained
earnings  balance.  Such charges are deemed to be  returns  of
capital.

 Impairments of Long-Lived Assets

   Effective January 1, 1996, the Company adopted Statement of
Financial Accounting Standards (SFAS) No. 121, "Accounting for
the  Impairment of Long-Lived Assets and for Long-Lived Assets
to be Disposed Of."  Adoption of the standard had no effect on
the Company's financial position or results of operations.

 Reclassifications

    Certain  reclassifications have been made in the 1995  and
1994 financial statements to conform to the 1996 presentation.


C.  Contingent Liabilities and Commitments

 Regulatory and Rate Matters and Related Litigation

   FERC Order 636

    Effective  November 1, 1993, the Company restructured  its
business to implement the provisions of FERC Order 636, which,
among  other  things,  required pipelines  to  unbundle  their
merchant  role from their transportation services. FERC  Order
636  also  provides  that  pipelines  should  be  allowed  the
opportunity to recover all prudently incurred transition costs
which, for the Company, are primarily related to GSR costs and
unrecovered  purchased  gas  costs.  Certain  aspects  of  the
Company's FERC Order 636 restructuring are under appeal.

    On  July 16, 1996, the United States Court of Appeals  for
the  District of Columbia (D.C. Circuit Court) issued an order
which  in  part affirmed and in part remanded FERC Order  636.
However, the court stated that FERC Order 636 would remain  in
effect  until  the FERC issued a final order on  remand  after
considering  the remanded issues.  With the issuance  of  this
decision,  the  stay  on the appeals of individual  pipeline's
restructuring  cases will be lifted.  Although  no  assurances
can   be  given  as  regards  the  appeals  of  the  Company's
restructuring  case,  the effect of those  appeals  should  be
limited since FERC Order 636 was largely upheld.

    On  February 27, 1997, FERC issued Order 636-C in response
to the court's remand affirming that pipelines may recover all
of  their  GSR  costs, but requiring pipelines to individually
propose  the  percentage  of such costs  to  be  allocated  to
interruptible transportation services, instead of a uniform 10
percent  allocation.  However, the Company's  GSR  settlement,
discussed  below,  which is not subject to appeal,  should  be
unaffected  by  this  Order.   The  Order  also  prospectively
relaxed  the eligibility requirements for receiving  no-notice
service and reduced the right of first refusal matching period
from  20  years  to  five years.  FERC Order  636-C  is  still
subject to potential rehearing at the FERC.
<PAGE>

    In September 1995, the Company received FERC approval of a
settlement  agreement which resolves all issues regarding  the
Company's recovery of GSR costs.  The settlement provides that
the  Company will recover 100 percent of its GSR costs  up  to
$50  million, will share in costs incurred between $50 million
and  $80  million  and  will absorb any GSR  costs  above  $80
million.  Under the settlement, all challenges to these costs,
on  the  grounds of imprudence or otherwise, will be withdrawn
and no future challenges will be filed.  Ninety percent of the
cost recovery is being collected via demand surcharges on  the
Company's firm transportation rates; the remaining 10  percent
should  be  recovered  from  its interruptible  transportation
service.

    Through  December  31, 1996, the Company  has  paid  $76.2
million and expects to pay no more than $80.0 million for  GSR
costs,  primarily  as a result of contract terminations.   The
Company  has  recovered  approximately  $58.6  million,   plus
interest, in GSR costs and has recorded a regulatory asset  of
approximately  $8.6 million for the estimated future  recovery
of  its  GSR  costs,  most  of which will  be  collected  from
customers prior to December 31, 1997.

    Additionally,  the  Company's  transition  costs  included
unrecovered purchased gas costs for periods prior to  November
1,  1993,  pursuant to FERC Order 636.  In October  1995,  the
Company  received  FERC  approval of  a  settlement  with  its
customers,  under  which  requirements  the  Company  absorbed
approximately   $0.7  million  of  these  costs,   which   was
recognized  as  expense  in  1995.  Refunds  of  overrecovered
amounts  totaling $4 million were issued in December 1995  and
January 1996.

   General Rate Issues

    In  September 1994, the Company filed a general rate  case
(Docket  No. RP94-423) which became effective April  1,  1995,
subject  to refund.  A proposed settlement was filed with  the
FERC  in  September 1995, and approved by the FERC on February
20,  1996.  Refunds  of approximately $23.2 million  including
interest,  for which the Company had provided a reserve,  were
made to customers in April 1996.

   Royalty Claims and Producer Litigation

    In  connection with the Company's renegotiations of supply
contracts  with  producers to resolve  take-or-pay  and  other
contract   claims,  the  Company  has  entered  into   certain
settlements  which  may  require the  indemnification  by  the
Company  of certain claims for royalties which a producer  may
be  required  to  pay  as a result of such  settlements.   The
Company  has  been  made  aware of demands  on  producers  for
additional royalties and may receive other demands which could
result   in  claims  against  the  Company  pursuant  to   the
indemnification provision in its settlements.  Indemnification
for royalties will depend on, among other things, the specific
lease  provisions between the producer and the lessor and  the
terms  of the settlement between the producer and the Company.
The Company may file to recover 75 percent of any such amounts
it  may  be  required to pay pursuant to indemnifications  for
royalties under the provisions of FERC Order 528.  The Company
has  provided reserves for the estimated settlement  costs  of
its royalty claims and litigation.
<PAGE>

   On March 3, 1995, Ergon, Inc. and Ergon Exploration (Ergon)
filed  a  lawsuit  against the Company in  the  U.S.  District
Court,  West District Louisiana, seeking approximately $45,000
in  damages  for  gas  purchased  in  calendar  year  1994,  a
declaratory judgment concerning the proper construction of the
pricing  provisions  of  a gas purchase contract,  unspecified
future  damages  and,  alternatively,  a  reformation  of   or
rescission of an agreement amending the gas purchase contract.
The  gas  purchase  contract was terminated  and  the  lawsuit
dismissed,  with prejudice, by court order issued December  2,
1996,  pursuant to a settlement between the Company and Ergon.
Amounts paid Ergon to terminate the gas purchase contract  are
included in the GSR costs discussed above.

   Other Litigation

    On  July  18, 1996, an individual filed a lawsuit  in  the
United  States  District Court for the  District  of  Columbia
against  70 natural gas pipelines and other gas purchasers  or
former  gas purchasers.  All of Williams' natural gas pipeline
subsidiaries,  including the Company, are named as  defendants
in the lawsuit.  The plaintiff claims, on behalf of the United
States  under  the False Claims Act, that the  pipelines  have
incorrectly  measured  the heating  value  or  volume  of  gas
purchased  by the defendants.  The plaintiff claims  that  the
United  States has lost royalty payments as a result of  these
practices.   The Williams' natural gas pipeline  subsidiaries,
as  well  as other natural gas pipelines, intend to vigorously
defend against these claims.

   Environmental Matters

    As  of  December 31, 1996, the Company had  a  reserve  of
approximately  $4 million for estimated costs associated  with
environmental  assessment  and  remediation.   This   estimate
depends  upon a number of assumptions concerning the scope  of
remediation that will be required at certain locations and the
cost  of  remedial measures to be undertaken.  The Company  is
continuing  to  conduct  environmental  assessments   and   is
implementing a variety of remedial measures that may result in
increases or decreases in the total estimated costs.

      The    Company   used   lubricating   oils    containing
polychlorinated biphenyls (PCBs) and,     although the use  of
such  oils  was  discontinued in the  1970's,  has  discovered
residual  PCB contamination in equipment and soils at  certain
gas  compressor station sites.  The Company continues to  work
closely  with the U. S. Environmental Protection Agency  (EPA)
and  state regulatory authorities regarding PCB issues and has
programs  to assess and remediate such conditions  where  they
exist,  the  costs of which are a significant portion  of  the
reserve discussed above.

    The  Company  currently is either named as  a  potentially
responsible  party  or  has received  an  information  request
regarding  its potential involvement at certain Superfund  and
state  waste  disposal  sites.   The  anticipated  remediation
costs,  if any, associated with these sites have been included
in the reserve discussed above.

     The   Company  considers  environmental  assessment   and
remediation  costs and costs associated with  compliance  with
environmental  standards to be recoverable through  rates,  as
they  are  prudent  costs incurred in the ordinary  course  of
<PAGE>

business.  The actual costs incurred will depend on the actual
amount  and  extent  of  contamination discovered,  the  final
cleanup  standards  mandated by the EPA or other  governmental
authorities,  and other factors.  The Company's  current  rate
design  incorporates the recovery of anticipated environmental
costs,  and  it  is  the Company's intent to continue  seeking
recovery  of such costs, as anticipated, through rate filings.
Therefore,   the   estimated   recoveries   of   environmental
assessment  and  remediation  costs  have  been  recorded   as
regulatory assets in the accompanying balance sheets.

   Summary of Contingent Liabilities and Commitments

    While  no  assurances may be given, the Company  does  not
believe that the ultimate resolution of the foregoing matters,
taken  as  a whole and after consideration of amounts accrued,
insurance coverage, potential recovery from customers or other
indemnification  arrangements, will have a materially  adverse
effect on the Company's future financial position, results  of
operations or cash flow requirements.
<PAGE>

D.  Income Taxes

    Following  is a summary of the provision for income  taxes
for  the year ended December 31, 1996, the period January  18,
1995  to  December  31, 1995, the period January  1,  1995  to
January  17,  1995,  and  the year  ended  December  31,  1994
(expressed in thousands):

<TABLE>
<CAPTION>
                               Post-Acquisition           Pre-Acquisition
                                           For the     For the
                                           Period      Period    
                            For the      January 18,  January 1,   For the
                           Year Ended      1995 to     1995 to    Year Ended
                           December 31,  December 31, January 17, December 31,
                              1996          1995         1995        1994

<S>                         <C>           <C>          <C>         <C>
Current Provision (benefit):
 Federal                     $ 11,054      $ 26,039     $ 2,049     $(3,645)
 State                          2,139         7,765         530        (278)
                               13,193        33,804       2,579      (3,923)

Deferred Provision (benefit):
 Federal                       10,517        (9,269)       (572)     21,868
 State                          2,262        (1,993)       (123)      5,117
                               12,779       (11,262)       (695)     26,985
Income tax provision         $ 25,972      $ 22,542     $ 1,884    $ 23,062
</TABLE>

    Reconciliations  from  the income  tax  provision  at  the
statutory  rate to the Company's income tax provision  are  as
follows (expressed in thousands):

<TABLE>
<CAPTION>
                               Post-Acquisition           Pre-Acquisition
                                           For the     For the
                                           Period      Period    
                            For the      January 18,  January 1,   For the
                           Year Ended      1995 to     1995 to    Year Ended
                           December 31,  December 31, January 17, December 31,
                              1996          1995         1995        1994

<S>                         <C>           <C>          <C>         <C>
Provision (benefit) at
  statutory rate             $ 25,253      $ 17,804     $   (501)   $ 19,439
Increases in taxes
  resulting from:
    State income taxes          2,860         4,373          295       3,217
    Compensation expense in
     excess of tax deductible
     amounts                     -             -           2,073        -
    Provision adjustment to
     prior years tax return    (2,271)         -            -           -
    Other, net                    130           365           17         406
Income tax provision         $ 25,972      $ 22,542     $  1,884    $ 23,062
</TABLE>
<PAGE>

     Significant  components of deferred tax  liabilities  and
assets  as  of  December  31  are  as  follows  (expressed  in
thousands):
<TABLE>
<CAPTION>
                                             1996          1995
<S>                                       <C>           <C>
Deferred tax liabilities:
 Costs refundable to customers:
   Gas purchases                           $   -         $  1,066
   Gas supply realignment                     1,909          -
   Fuel                                       3,222         1,729
 Property, plant and equipment:
   Tax over book depreciation,
    net of gains                             50,006        44,049
   Other basis differences                  104,261       104,753
   Other                                      4,795         4,740
     Total deferred tax liabilities         164,193       156,337

Deferred tax assets:
 Costs recoverable from customers:
   Gas supply realignment                      -            2,239
   Transportation                             1,243         2,259
 Accrued  employee benefits                   5,998         3,875
 Producer  settlement  costs                  1,104         1,143
 Reserve for rate refund                       -           10,110
 Miscellaneous deferrals                      4,254          -
 Gas stored underground--additional
   tax basis                                  3,130         3,080
 Debt related items                           4,453         5,601
    Other                                     5,668         2,466
     Total deferred tax assets               25,850        30,773

Net deferred tax liabilities               $138,343      $125,564
</TABLE>

E.  Financing

 Long-term Debt

    At  December 31, 1996 and 1995, long-term debt issues were
outstanding as follows (expressed in thousands):
<TABLE>
<CAPTION>
                                          1996       1995
<S>                                    <C>        <C>
   Notes:
     9 5/8% due 1997                    $100,000   $100,000
     8 5/8% due 2004                     150,000    150,000
                                         250,000    250,000
   Unamortized debt premium                3,611      5,860
   Total long-term debt                 $253,611   $255,860
</TABLE>
<PAGE>
    For financial statement reporting purposes, a $100 million
current  debt  obligation  has been classified  as  noncurrent
based  on the Company's intent and ability to refinance  on  a
long-term basis.  Although the amount available under  the  $1
billion credit agreement, as discussed below, is sufficient to
meet this obligation, the Company plans to issue new long-term
debt by July 15, 1997 to replace its maturing debt.

    The  Company's debt was revalued to fair value at the date
of acquisition as part of the allocation of the purchase price
following  the Company's acquisition by Williams.  Fair  value
in  excess  of  historical face value reflects  the  Company's
lower  borrowing costs as a result of improved  external  debt
ratings.

     The  Company's  debentures  and  notes  have  restrictive
covenants  which  provide that neither  the  Company  nor  any
subsidiary may create, assume or suffer to exist any lien upon
any  property to secure any indebtedness unless the debentures
and notes shall be equally and ratably secured.

     The   Company  is  a  participant  with  other   Williams
subsidiaries in a $1 billion credit agreement under which  the
Company  may borrow up to $200 million, subject to  borrowings
by  other  affiliated  companies.  Interest  rates  vary  with
current  market  conditions.  To  date,  the  Company  has  no
amounts outstanding under this facility.


F.  Employee Benefit Plans

 Retirement Plan

    Substantially all of the Company's employees  are  covered
under  a  non-contributory retirement plan  (Retirement  Plan)
offered  by  the  Company.  The benefits under the  Retirement
Plan  are determined by a formula based upon years of  service
and  the  employee's highest average base  compensation.   The
Retirement  Plan  provides for vesting of employees'  benefits
after  five years of credited service.  The Company's  general
funding policy is to contribute amounts deductible for federal
income  tax  purposes.   Due to its fully funded  status,  the
Company  has  not  been required to fund the  Retirement  Plan
since 1986.  The Retirement Plan's assets are held in a master
trust,  which  is managed by external investment organizations
and  consists  primarily of domestic and  foreign  common  and
preferred   stocks,   United  States  government   securities,
corporate bonds and commercial paper.

    In  connection with the Company's acquisition by Williams,
the  Retirement Plan was amended effective March 8,  1995,  to
provide  a  Voluntary Window Retirement Program  with  special
retirement benefits for those eligible members who elected  to
retire  during  the  Window Period.  The Window  Period  began
March  8, 1995, and ended April 17, 1995.  The special  window
retirement  benefits were available only  to  those  employees
who,  as of May 1, 1995, were active members in the Retirement
Plan,  age 50 or older, credited with at least five  years  of
service and elected during the Window Period to retire.  There
were  107  employees who elected to retire under  the  special
retirement program.

    The  accounting  for  the effects of  the  acquisition  by
Williams  included  the recognition of the difference  between
<PAGE>
Retirement Plan assets and the benefit obligations related  to
pensions,  including  the effects of  the  special  retirement
program discussed above.  The recognition of these amounts was
offset  by  an  equal  reduction to the  Company's  regulatory
liability to customers for prepaid pension costs.

    The  following table sets forth the funded status  of  the
Retirement Plan at December 31, 1996 and 1995, and the prepaid
pension costs as of December 31, 1996 and 1995, (expressed  in
thousands):
<TABLE>
<CAPTION>
                                                1996       1995
<S>                                         <C>         <C>
Actuarial present value of accumulated
  benefit obligation, including vested
  benefits of $32,320 at December 31, 1996,
  and $31,344 at December 31, 1995           $(38,732)   $(33,557)

Actuarial  present  value of projected
  benefit  obligation                        $(62,881)   $(54,259)
Plan assets at fair value                     116,317      99,946
Plan assets in excess of projected benefit
  obligation                                   53,436      45,687
Unrecognized net gain                         (43,713)    (40,636)
Unrecognized prior service cost                (1,331)     (1,427)
    Prepaid pension costs                    $  8,392    $  3,624

</TABLE>
    Prepaid pension costs related to the Retirement Plan  have
been  classified  as other assets in the accompanying  balance
sheets.

    The  following  table  sets forth the  components  of  the
Company's   net  periodic  pension  cost,  net  of  regulatory
deferrals,  which  is  included in the accompanying  financial
statements,  for the years ended December 31, 1996,  1995  and
1994 (expressed in thousands):
<TABLE>
<CAPTION>
                                         1996     1995      1994
<S>                                   <C>       <C>       <C>
Service cost-benefits earned during
  the period                           $ 3,029   $ 2,383   $ 4,175
Interest cost on projected benefit
  obligation                             4,295     5,665     5,993
Actual return on plan assets           (17,791)  (24,285)   (3,431)
Net amortization and deferral            5,699    16,357    (7,185)
  Net periodic pension cost (income)    (4,768)      120      (448)
Regulatory deferral                      4,768      (120)      448
     Net pension expense               $  -      $  -      $  -
</TABLE>

    The projected unit credit method is used to determine  the
actuarial  present value of the accumulated benefit obligation
and  the  projected benefit obligation.  The  following  table
summarizes  the  various assumptions  used  to  determine  the
projected benefit obligation for the years 1996 and 1995:

                                             1996     1995

   Discount rate                             7.50%    7.25%
   Rate of increase in future
     compensation levels                     5.00%    5.00%
   Expected long-term rate of
     return on assets                       10.00%   10.00%
<PAGE>

   The Company recognizes expense concurrent with the recovery
in  rates.   Since  the  Company's Retirement  Plan  is  fully
funded,  the  Company is not currently recovering any  amounts
through rates.

 Postretirement Benefits Other than Pensions

    Effective January 1, 1996, the Company began participation
in  Williams'  health care plan which provides  postretirement
medical  benefits to retired employees who were employed  full
time,  hired  prior to January 1, 1996, and have  met  certain
other  requirements.  Net postretirement benefit  expense  for
1996  related to the Company's participation in the  Williams'
plan  is $10.7 million, including $6.9 million of amortization
of  a  regulatory  asset.   The  regulatory  asset  represents
unrecovered  costs from prior years, including the unamortized
transition obligation under SFAS No. 106, which was recognized
at  the date of acquisition by Williams.  This asset is  being
amortized concurrent with the recovery of these costs  through
rates.   As  a  result  of the acquisition  by  Williams,  the
Company recognized the unamortized transition obligation as  a
regulatory  asset.   The  regulatory  asset  balances  as   of
December  31, 1996 and 1995 were $52 million and $59  million,
respectively.   Based on the 1996 level of  amortization,  the
regulatory asset balance should be recovered through rates  in
approximately 9 years.

    Effective January 1, 1997, Williams' health care plan  was
amended   to  increase  the  cost-sharing  provisions.    This
amendment  decreased  the accumulated  postretirement  benefit
obligation related to the Company by approximately $9 million.

    Prior  to January 1, 1996, the Company maintained its  own
plan  which  provided medical and life insurance  benefits  to
Company  employees who retired under the Company's  Retirement
Plan  with  at  least  five years of service.   The  plan  was
contributory  for  medical benefits  and  for  life  insurance
benefits in excess of specified limits.

    The  following table sets forth the funded status  of  the
Company's  plan  at  December 31, 1995,  reconciled  with  the
accrued   postretirement  benefit   cost   included   in   the
accompanying balance sheet (expressed in thousands):
<TABLE>
<CAPTION>
                                                       1995
<S>                                                 <C>
Accumulated postretirement benefit obligation:
  Retirees                                           $(71,742)
  Fully eligible active plan participants                (818)
  Other active plan participants                      (13,837)
                                                      (86,397)
Plan assets at fair value                              40,089
Accumulated postretirement benefit obligation
  in excess of plan assets                            (46,308)
Unrecognized net gain                                 (12,274)
Prior service cost                                     (2,202)
Accrued postretirement benefit cost                  $(60,784)
</TABLE>
<PAGE>

    The  following table sets forth the components of the  net
periodic   postretirement  benefit  cost,  net  of  regulatory
amortization, which is included in the accompanying  financial
statements  for  the years ended December 31,  1995  and  1994
(expressed in thousands):
<TABLE>
<CAPTION>
                                              1995           1994
<S>                                       <C>             <C>
Service cost-benefits earned during
  the period                               $  2,255        $  2,985
Interest cost on accumulated post-
  retirement benefit obligation               6,937           6,585
Actual return on plan assets                 (6,350)           (583)
Amortization of transition obligation          -              3,238      
Net amortization and deferral                 4,024          (1,400)
     Net periodic postretirement
       benefit cost                           6,866          10,825
Regulatory recovery (deferral) of
  unamortized costs                           4,063            (543)
     Net periodic postretirement
       benefit expense                     $ 10,929        $ 10,282
</TABLE>

   The following table summarizes the various assumptions used
to determine the projected benefit obligation for 1995:

                                                      1995

   Discount rate                                      7.25%
   Rate of increase in future compensation levels     5.00%
   Expected long-term rate of return on assets        6.00%

    The  medical  benefits are funded for all retired  Company
employees at a specified amount per quarter through  a  master
trust established under the provisions of section 501(c)(9) of
the  Internal  Revenue Code.  The master trust is  managed  by
external  investment organizations and consists  primarily  of
domestic  and  foreign  common stocks,  government  bonds  and
commercial paper.

 Other

    The  Company maintains various defined contribution  plans
covering  substantially all employees.  Company  contributions
are  based  on  employees' compensation and,  in  part,  match
employee   contributions.   Since  the  acquisition,   Company
contributions are invested primarily in Williams common stock.
The  Company's contributions to these plans were $2.5  million
in 1996, $2.5 million in 1995 and $1.9 million in 1994.


G.  Financial Instruments

    The  following methods and assumptions were  used  by  the
Company in estimating its fair-value disclosures for financial
instruments:

  Cash  and Short-Term Financial Assets and Liabilities:   For
short-term  instruments, the carrying amount is  a  reasonable
estimate  of  fair  value due to the short maturity  of  those
instruments.
<PAGE>
 Long-Term Notes Receivable:  The carrying amount for the long-
term  notes  receivable,  which  are  shown  as  advances   to
affiliates in the accompanying balance sheets, is a reasonable
estimate  of  fair value.  As discussed in Note A,  the  notes
earn  a  variable rate of interest which is adjusted regularly
to reflect current market conditions.

  Long-Term  Debt:   All of the Company's  long-term  debt  is
publicly  traded; therefore, estimated fair value is based  on
quoted market prices at December 31, 1996 and 1995.

      The  carrying  amount and estimated fair values  of  the
Company's  financial instruments as of December 31,  1996  and
1995, are as follows (expressed in thousands):
<TABLE>
<CAPTION>
                                      Carrying            Fair
                                       Amount             Value
                                   1996      1995     1996      1995
<S>                             <C>       <C>       <C>       <C>
   Financial Assets:
     Cash and short-term
       financial assets          $147,285  $113,508  $147,285  $113,508
     Long-term notes receivable    25,000   125,000    25,000   125,000
   Financial Liabilities:
       Long-term debt             253,611   255,860   265,934   278,000
</TABLE>

 Sale of Receivables

     The   Company  sells,  with  limited  recourse,   certain
receivables.   The  limit  under  the  revolving   receivables
facility  was $35 million at December 31, 1996 and 1995.   The
Company  received  $13.9 million of proceeds  in  1996,  $27.7
million  in  1995 and $34.5 million in 1994.  At December  31,
1996  and  1995,  $24.2  million and  $27.1  million  of  such
receivables  had  been sold, respectively.  Based  on  amounts
outstanding  at  December  31, 1996, the  maximum  contractual
credit  loss  under  these arrangements  is  approximately  $4
million, but the likelihood of loss is remote.

    The Financial Accounting Standards Board has issued a  new
accounting  standard, SFAS No. 125, "Accounting for  Transfers
and  Servicing  of  Financial Assets  and  Extinguishments  of
Liabilities,"  effective  for  transactions  occurring   after
December  31,  1996.   The adoption of this  standard  is  not
expected  to have a materially adverse impact on the Company's
future financial position, results of operations, or cash flow
requirements.

 Significant Group Concentrations of Credit Risk

    The  Company's  trade receivables are primarily  due  from
local  distribution  companies and  other  pipeline  companies
predominantly  located in the Midwestern United  States.   The
Company's  credit risk exposure in the event of nonperformance
by  the  other  parties is limited to the face  value  of  the
receivables.  As a general policy, collateral is not  required
for receivables, but customers' financial condition and credit
worthiness are evaluated regularly.
<PAGE>
H.  Major Customers

   The Company did not have any major customer which accounted
for  more than ten percent of total operating revenues in 1996
or  1994.   Listed below are sales and transportation revenues
received   from   the  Company's  major  customer   in   1995,
Transcontinental Gas Pipe Line Corporation,  an  affiliate  of
the  Company,  portions of which are included  in  the  refund
reserves discussed in Note C (expressed in thousands):

<TABLE>
<CAPTION>
                               Post-Acquisition           Pre-Acquisition
                                           For the     For the
                                           Period      Period    
                            For the      January 18,  January 1,   For the
                           Year Ended      1995 to     1995 to    Year Ended
                           December 31,  December 31, January 17, December 31,
                              1996          1995         1995        1994

<S>                         <C>           <C>          <C>         <C>
Transcontinental Gas Pipe
  Line Corporation           $16,556       $34,958      $1,481      $35,705
</TABLE>

I.  Stock-Based Compensation

   Williams has several plans providing for common stock-based
awards  to  its  employees and employees of its  subsidiaries.
The  plans  permit  the granting of various  types  of  awards
including,   but   not  limited  to,  stock   options,   stock
appreciation rights, restricted stock and deferred stock.  The
purchase  price per share for stock options may  not  be  less
than  the market price of the underlying stock on the date  of
grant.  Stock options generally become exercisable after  five
years, subject to accelerated vesting if certain future  stock
prices  are  achieved.  Stock options expire  10  years  after
grant.

    Williams'  employee stock-based awards are  accounted  for
under  Accounting  Principles  Board  (APB)  Opinion  No.  25,
"Accounting  for  Stock  Issued  to  Employees"  and   related
interpretations.  Williams' fixed plan common stock options do
not  result in compensation expense because the exercise price
of the stock options equals the market price of the underlying
stock on the date of grant.

    SFAS  No.  123, "Accounting for Stock-Based Compensation,"
requires that companies who continue to apply APB Opinion  No.
25  disclose pro forma net income assuming that the fair-value
method   in  SFAS  No.  123  had  been  applied  in  measuring
compensation  cost.   Pro forma net income  for  the  Company,
beginning  with  1995 employee stock-based  awards  was  $46.1
million  and  $24.1  million for 1996 and 1995,  respectively.
Reported  net income was $46.2 million and $25.0  million  for
1996  and  1995,  respectively.  Pro forma  amounts  for  1995
reflect  total  compensation expense from the awards  made  in
1995  as  these  awards  fully  vested  as  a  result  of  the
accelerated  vesting provisions.  Pro forma amounts  for  1996
reflect compensation expense that may not be representative of
future  years  amounts because the compensation  expense  from
stock  options is recognized in future years over the  vesting
period, and additional awards generally are made each year.
<PAGE>
    Stock options granted to employees of the Company in  1996
were  242,250  shares at a weighted average  grant  date  fair
value   of  $7.84.   At  December  31,  1996,  stock   options
outstanding  and  options exercisable  for  employees  of  the
Company were 551,070 shares  and 293,461 shares, respectively.

J.  Quarterly Information (Unaudited)

    The following summarizes selected quarterly financial data
for 1996 and 1995 (expressed in thousands):
<TABLE>
<CAPTION>
                                            Post-Acquisition
                                                 1996
                                 First     Second     Third     Fourth
                                Quarter    Quarter    Quarter   Quarter
<S>                           <C>        <C>        <C>       <C>
Operating revenues             $122,970   $ 75,124   $64,383   $ 97,301
Operating expenses               82,908     64,269    62,490     68,880
  Operating income               40,062     10,855     1,893     28,421
Interest expense                  5,316      5,281     5,198      5,128
Other income, net                (3,253)    (3,089)   (2,986)    (2,516)
Income (loss) before
  income taxes                   37,999      8,663      (319)    25,809
Provision for income taxes       15,057      3,328        43      7,544

Net income (loss)              $ 22,942   $  5,335   $  (362)  $ 18,265
</TABLE>

<TABLE>
<CAPTION>

                                                 Post-Acquisition
                     Pre-Acquisition  --------------------------------------
                     For the Period   For the Period
                       January 1,       January 18,            1995
                        1995 to          1995 to     -----------------------
                       January 17,       March 31,  Second    Third   Fourth
                         1995             1995      Quarter  Quarter  Quarter
<S>                   <C>             <C>         <C>      <C>      <C>
Operating revenues     $ 19,301        $ 81,478    $72,866  $65,726  $102,833
Operating expenses       20,113          58,484     64,019   62,847    75,461
 Operating (loss) income   (812)         22,994      8,847    2,879    27,372
Interest expense          1,122           4,634      5,703    5,857     7,326
Other income, net          (504)         (1,922)    (3,214)  (3,283)   (3,877)
 Income (loss) before
  income taxes           (1,430)         20,282      6,358      305    23,923
Provision for income
 taxes                    1,884           8,475      3,118      816    10,133

Net (loss) income      $ (3,314)       $ 11,807    $ 3,240  $  (511) $ 13,790

</TABLE>
<PAGE>

Item 9.  Disagreements on Accounting and Financial Disclosure.

   Not Applicable.


                            Part IV
                               
Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K.

(a) 1.* Financial Statements

   Included in Item 8, Part II of this Report

     Reports of Independent Auditors on Financial Statements

     Balance Sheets at December 31, 1996 and 1995

     Statements  of  Income  for  the  year  ended
      December 31, 1996, for the period January 18, 1995 to
      December 31, 1995, for the period January 1, 1995 to
      January 17, 1995 and for the year ended December 31, 1994

     Statements  of Retained Earnings and  Paid-In
      Capital  for the year ended December 31, 1996,  for  the
      period  January 18, 1995 to December 31, 1995,  for  the
      period  January 1, 1995 to January 17, 1995 and for  the
      year ended December 31, 1994

     Statements of Cash Flows for the year ended
      December  31, 1996, for the period January 18, 1995 to
      December  31, 1995, for the period January 1, 1995 to
      January  17,  1995 and for the year ended December 31, 1994

     Notes to Financial Statements

    Schedules are omitted because of the absence of conditions
under   which  they  are  required  or  because  the  required
information  is  given in the financial  statements  or  notes
thereto.

 (a) 3.  Exhibits

         3.1  Copy of Certificate of Incorporation of the Corporation
              (incorporated  by reference  to Exhibit 3.1 of the 1987
              Form  10-K  - File No. 1-4169).

         3.2  Copy of Bylaws of the Corporation (incorporated by reference
              to Exhibit 3.2 of the 1995 Form 10-K - File No. 1-4169).

         4.1  Indenture dated July 8, 1992, securing 9 5/8% Notes due
              July 15, 1997 (incorporated  by reference to Form 8-K
              dated  July 16, 1992 - File No. 1-4169).
<PAGE>

         4.2  Indenture dated April 11, 1994, securing 8 5/8% Notes due
              April 1, 2004 (incorporated by reference to Form 8-K dated
              April 13, 1994 - File No. 1-4169).

(b) Reports on Form 8-K

   None.
   ______________

   * Filed herewith

<PAGE>
                          SIGNATURES
                               
  Pursuant to the requirements of Section 13 or 15(d)  of  the
Securities  Exchange  Act  of 1934, the  registrant  has  duly
caused  this  report  to  be  signed  on  its  behalf  by  the
undersigned, thereunto duly authorized.

                          TEXAS GAS TRANSMISSION CORPORATION


                          By:      /s/ E. J. Ralph
                                       E. J. Ralph,
                                  Vice President, Treasurer,
                              Controller and Assistant Secretary

Dated:     March 27, 1997

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

 /s/ Brian E. O'Neill *          President and Chief Executive Officer
     Brian E. O'Neill            (Principal Executive Officer)

 /s/ E. J. Ralph *               Vice President, Treasurer, Controller, and
     E. J. Ralph                 Assistant Secretary (Principal Financial and
                                 Accounting Officer)

 /s/ Keith E. Bailey *           Director
     Keith E. Bailey

 /s/ Gary D. Lauderdale *        Director
     Gary D. Lauderdale

 /s/ Kim R. Cocklin *            Director
     Kim R. Cocklin

 /s/ Norris E. McDivitt *        Director
     Norris E. McDivitt

 /s/ Lewis A. Posekany, Jr. *    Director
     Lewis A. Posekany, Jr.

/s/  Frank M. Semple *           Director
     Frank M. Semple

*By:   /s/ E. J. Ralph           Vice President, Treasurer, Controller,
           E. J. Ralph           and Assistant Secretary

Dated:   March 27, 1997


<TABLE> <S> <C>

<ARTICLE> 5
<CIK> 0000097452
<NAME> TEXAS GAS TRANSMISSION CORPORATION
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                             115
<SECURITIES>                                         0
<RECEIVABLES>                                    8,415
<ALLOWANCES>                                         0
<INVENTORY>                                     15,081
<CURRENT-ASSETS>                               218,291
<PP&E>                                         958,896
<DEPRECIATION>                                  65,265
<TOTAL-ASSETS>                               1,307,100
<CURRENT-LIABILITIES>                          133,605
<BONDS>                                        253,611
                                0
                                          0
<COMMON>                                             1
<OTHER-SE>                                     684,879
<TOTAL-LIABILITY-AND-EQUITY>                 1,307,100
<SALES>                                         56,700
<TOTAL-REVENUES>                               359,778
<CGS>                                           56,013
<TOTAL-COSTS>                                  160,316
<OTHER-EXPENSES>                                56,546
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              20,923
<INCOME-PRETAX>                                 72,152
<INCOME-TAX>                                    25,972
<INCOME-CONTINUING>                             46,180
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    46,180
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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