SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C.  20549

                                  FORM 8 - K

                                CURRENT REPORT

                      PURSUANT TO SECTION 13 OR 15(D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934





Date of Report (Date of earliest event reported):  FEBRUARY 24, 1995






                             KANEB SERVICES, INC.

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



                                   DELAWARE
- -----------------------------------------------------------------------------
                (State or other jurisdiction of incorporation)

     1-5083                                                 74-1191271
(Commission File Number)                     (IRS Employer Identification No.)


      2435 N. Central Expressway, Seventh Floor, Richardson, Texas  75080
- -----------------------------------------------------------------------------
(Address of principal executive offices)                        (Zip Code)



Registrant's telephone number, including area code:       (214) 699-4000
                                                    -------------------------

 
ITEM 2.  ACQUISITION OR DISPOSITION OF ASSETS.

      On February 24, 1995, Registrant, through its wholly-owned subsidiary,
Kaneb Pipe Line Company, as general partner for and on behalf of Kaneb Pipe Line
Partners, L.P. and its operating partnership, Kaneb Pipe Line Operating
Partnership, L.P., acquired the refined petroleum product pipeline assets of
Wyco Pipe Line Company ("Wyco") for $27.1 million in cash.  Wyco was owned 60%
by a subsidiary of GATX Terminals Corporation and 40% by a subsidiary of Amoco
Pipe Line Company.  There is no material relationship between these companies
and the Registrant or any of its affiliates, directors or officers or associates
of any such directors or officers.

      The assets consist of approximately 550 miles of 8" and 6" pipeline
originating in Casper, Wyoming, running south to a truck loading terminal at
Cheyenne, Wyoming, another truck loading terminal at Dupont, Colorado and
terminating at a truck loading terminal at Fountain, Colorado.  A branch line
runs from Douglas Junction, Wyoming to a truck loading terminal at Rapid City,
South Dakota.  Included are approximately 1,700,000 barrels of tankage at the
terminals, 11 pump stations and all of the other equipment associated with a
working product pipeline system.

      The system supplies various grades of motor gasoline, heating oil, and
diesel oil at the terminal truck racks from origin points at Casper/Strouds
station, Mule Creek, and Cheyenne, Wyoming and Commerce City, Colorado.
Registrant intends to continue the business of Wyco.

      The transaction was financed by the sale of first mortgage notes to three
insurance companies.  The notes are due February 24,2002 and bear interest at
the rate of 8.37%.

 
ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS.

      (a)   Financial statements of business acquired.
            Report of Independent Accountants.
            Statement of Income and Retained Earnings - Years Ended December 31,
            1994 and 1993;
            Statement of Financial Position - December 31, 1994 and 1993;
            Statement of Cash Flows - Years Ended December 31, 1994 and 1993.

      (b)   Pro forma financial information.

      (c)   Exhibits.

            10.1.  Agreement for Sale and Purchase of Assets by and between Wyco
            Pipe Line Company and Kaneb Pipe Line Operating Partnership, L.P.
            dated February 19, 1995.

            10.2.  Note Purchase Agreement dated as of December 22, 1994.

            23.1.  Consent of Independent Accountants.

 
                                  SIGNATURES
                                  ----------


       Pursuant to the requirements 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.



                                          KANEB SERVICES, INC.
                                          --------------------
                                          (Registrant)




Date:  March 13, 1995                      /s/ Tony M. Regan    
                                           -------------------
                                           Tony M. Regan
                                           Controller

 
                            WYCO PIPE LINE COMPANY
                            ----------------------

                             FINANCIAL STATEMENTS
                             --------------------

                          DECEMBER 31, 1994 AND 1993
                          --------------------------










 
                       REPORT OF INDEPENDENT ACCOUNTANTS
                       ---------------------------------



     January 27, 1995, except as to Note 8,
      which is as of February 17, 1995


     To the Board of Directors of
      Wyco Pipe Line Company



     In our opinion, the accompanying statement of financial position and the
     related statements of income and retained earnings and of cash flows
     present fairly, in all material respects, the financial position of Wyco
     Pipe Line Company at December 31, 1994 and 1993, and the results of its
     operations and its cash flows for the years then ended in conformity with
     generally accepted accounting principles. These financial statements are
     the responsibility of Wyco Pipe Line Company's management; our
     responsibility is to express an opinion on these financial statements based
     on our audits. We conducted our audits of these statements in accordance
     with generally accepted auditing standards which 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, assessing the accounting principles used and
     significant estimates made by management, and evaluating the overall
     financial statement presentation. We believe that our audits provide a
     reasonable basis for the opinion expressed above.




     PRICE WATERHOUSE LLP

 
                            WYCO PIPE LINE COMPANY
                            ----------------------

                   STATEMENT OF INCOME AND RETAINED EARNINGS
                   -----------------------------------------


                                                         Year Ended December 31,
                                                         -----------------------
                                                          1994             1993
                                                          ----             ----
                                                                 
Revenues                                                                     
   Transportation revenue, including                                            
   amounts billed to affiliated                                                 
   companies of $1,068,465 and                                                   
   $1,475,862, respectively                          $12,806,828      $11,585,336
   Rent revenue, including $458,333 in 1994                                     
   from affiliated company                               511,283           10,823
   Interest and other income, net                        376,240          171,681
   Gain on the sale of assets                                  -        5,005,781
                                                       ----------      ----------
                                                       13,694,351      16,773,651
                                                       ----------      ----------
Costs and expenses                                                           
   Operating expense                                    2,357,214        2,119,276
   Maintenance expense                                  2,770,777        2,395,215
   General expense                                        780,555          663,791
   Depreciation                                         1,042,054          840,792
   Taxes, other than income taxes                         365,432          321,123
   Interest expense                                             -           13,091
   Casualty and other losses                            1,642,218        1,003,714
                                                       ----------       ----------
                                                        8,958,250        7,357,002
                                                       ----------       ----------
                                                                         
Income before provision for income taxes                4,736,101        9,416,649
                                                       ----------       ----------
                                                                             
                                                                             
Provision for income taxes                                                   
   Federal                                                                    
       Current                                          2,487,349        1,847,870
       Deferred                                          (802,338)       1,373,274
   State                                                  164,618          113,366
                                                       ----------       ----------  
                                                        1,849,629        3,334,510
                                                       ----------       ----------
                                                                             
Net income                                              2,886,472        6,082,139
                                                                             
Retained earnings at beginning of year                 10,312,551        8,535,412
Dividends declared - $124.10                                                 
 and $123.00 per share, respectively                   (4,343,500)      (4,305,000)
                                                       ----------       ----------
Retained earnings at end of year                      $ 8,855,523      $10,312,551
                                                       ==========       ==========
                                                                             
Earnings per share of common stock:                       $88.04           $173.78
 


   The accompanying notes are an integral part of this financial statement.
                                      -2-

 
                            WYCO PIPE LINE COMPANY
                            ----------------------
 
                        STATEMENT OF FINANCIAL POSITION
                        -------------------------------



                                                                       December 31,
                                                                       ------------
                                                                   1994           1993
                                                                   ----           ----
                                                                         
ASSETS                                          
- ------                                          
Current Assets                                  
    Cash (Unrestricted)                                     $    28,078        $   723,201
    Marketable equity securities - at cost, which                     
    approximates market                                         400,000                  0
    Accounts receivable - affiliated companies                  570,152            120,314                        
    Accounts receivable - trade                               1,805,969          1,131,626
    Materials and supplies                                       50,141             50,141
    Prepaid expenses and other current assets                   221,004            531,853                                
    Deferred tax assets                                         785,000            272,000
                                                            -----------        -----------
        Total current assets                                  3,860,344          2,829,135
                                                            -----------        -----------
                                                                      
Cash (Restricted)                                                     -          6,622,662
Deferred charges and miscellaneous assets                         6,817             11,459 
Property and equipment - at cost,                                     
less accumulated depreciation of                                     
$19,916,471 and $18,864,550, respectively                    15,571,385         10,269,874
                                                            -----------        ----------- 
Total Assets                                                $19,438,546        $19,773,130
                                                            ===========        ===========
                                                                      
LIABILITIES AND SHAREHOLDERS' EQUITY                                  
- ------------------------------------                                  
Current Liabilities                                                   
    Accounts payable - trade                               $   715,645         $   960,571
    Accounts payable - affiliated companies                    451,481             210,552
    Income taxes payable                                       217,503             418,090
    Other taxes payable                                        363,885             317,571
    Accrued liabilities                                      2,960,681           1,396,100
                                                            ----------         -----------
        Total current liabilities                            4,709,195           3,302,884
                                                            ----------         -----------
                                                                      
Deferred rental income                                         296,970             300,000
Deferred income taxes                                        3,476,858           3,717,695
                                                           -----------         -----------
             Total deferred liabilities                      3,773,828           4,017,695
                                                           -----------         -----------
                                                                      
Commitments and Contingencies (See Note 8)                                             
                                                                      
Shareholders' Equity                                                  
    Common stock, no par value -                                      
       Authorized - 50,000 shares                                     
       Issued and outstanding - 35,000 shares                         
        at $60.00 per share                                  2,100,000           2,100,000
       Retained earnings                                     8,855,523          10,312,551
                                                           -----------         -----------
       Total shareholders' equity                           10,955,523          12,412,551
                                                           -----------         -----------

Total Liabilities and Shareholders'  Equity                $19,438,546         $19,733,130
                                                           ===========         ===========


   The accompanying notes are an integral part of this financial statement.

                                      -3-

 
                            WYCO PIPE LINE COMPANY
                            ----------------------

                            STATEMENT OF CASH FLOWS
                            -----------------------

 
 
                                                   Year Ended December 31,
                                                   -----------------------
                                                    1994            1993
                                                    ----            ----
                                                            
Cash flows from operating activities:
    Net income                                   $2,886,472      $6,082,139
    Adjustments to reconcile net income
    to cash provided by operating activities:
        Gain on sale of assets                            -      (5,005,781)
Depreciation                                      1,042,054         840,792
        Increase in payables and accrued 
        liabilities                               1,406,311       1,387,782
        (Increase) Decrease in receivables       (1,124,181)        172,518
        Decrease (Increase) in prepaid 
         expenses and other current assets          310,849        (472,437)
        Net change in deferred taxes and
         other items                               (752,218)      1,945,282
                                                  ---------       ---------
            Net cash provided by operating
            activities                            3,769,287       4,950,295
                                                  ---------       ---------

Cash flows from investing activities:
    Proceeds from sale of assets                    212,000       6,600,000
    Cash restricted as to use                     6,622,662      (6,622,662)
    Capital expenditures                         (6,555,572)        (13,204)
                                                  ---------       ---------

            Net cash used in investing 
              activities                            279,090         (35,866)
                                                  ---------       ----------

Cash flows from financing activities:
    Repayment of line of credit                           -        (300,000)
    Cash dividends paid                          (4,343,500)     (4,305,000)
                                                  ---------       ---------

            Net cash used in financiing 
               activities                        (4,343,500)     (4,605,000)
                                                  ---------       ---------

Decrease in cash and marketable securities         (295,123)        309,429
Cash and cash equivalents
- - beginning of year                                 723,201         413,772
                                                  ----------      ---------

Cash and cash equivalents
- - end of year                                    $  428,078      $  723,201
                                                  ==========      =========
 




   The accompanying notes are an integral part of this financial statement.
                                      -4-

 
                            WYCO PIPE LINE COMPANY
                            ----------------------

                         NOTES TO FINANCIAL STATEMENTS
                         -----------------------------

                          DECEMBER 31, 1994 AND 1993
                          --------------------------


NOTE 1-  OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Wyco Pipe Line Company (the Company) owns and operates a 552-mile pipeline from
Wyoming and South Dakota to Colorado and owns and leases a 30-mile pipeline in
North Dakota. The Company is an interstate common carrier pipeline under the
Interstate Commerce Act of 1887. The Federal Energy Regulatory Commission (FERC)
has regulatory authority over the rates, shipping regulations and other
practices of common carrier pipelines and are empowered to regulate the
accounting for operations.

Cash and cash equivalents, for purposes of reporting cash flows, consist of 
short-term highly liquid securities held to maturity and are stated at cost, 
which approximates fair value.

Acquisitions of properties and significant betterments to existing properties 
are capitalized.  Expenditures for repairs and maintenance are charged to 
expense as incurred.

The Company computes depreciation for financial reporting purposes on a 
straight-line basis over lives prescribed by the Federal Energy Regulatory 
Commission (FERC).  Depreciation taken for income tax purposes is based on 
accelerated methods and lives authorized by the Internal Revenue Code.

During 1993 the Company adopted Financial Accounting Standard No. 109, 
"Accounting for Income Taxes".  Adoption of the Standard did not affect the 
Company's 1993 financial statements.  The principal temporary differences giving
rise to deferred taxes at December 31, 1994 and 1993 were depreciation and 
provisions for environmental and litigation-related costs.

Earnings per share of common stock is based on the number of shares of common 
stock outstanding during the year, which amounted to 35,000 shares in each year.



                                      -5-

 
NOTE 2- CASH FLOW INFORMATION:

For purposes of the statement of cash flows, cash and cash equivalents include 
cash and marketable securities, all of which have a maturity of three months or 
less when acquried.

Net cash provided by operating activities reflects cash payments for interest
and income taxes as follows:

 
 
                                                  Year Ended December 31,
                                                  -----------------------
                                                   1994            1993
                                                   ----            ----
                                                          
     Interest paid                              $        -     $   13,091
     Income taxes paid                          $2,832,000     $1,607,584

 

NOTE 3- RESTRICTED CASH AND SALE OF PIPELINE:

On August 30, 1993, the Company sold an idle ten-inch diameter pipeline segment 
in Wyoming, with a net book value of $1,594,000, for $6,600,000.  The Company 
realized an after-tax gain of $3,254,000 on this sale.  The proceeds were 
recorded as restricted cash at December 31, 1993 as the Company intended to use 
the proceeds to effect a like-kind exchange.  See Note 4.


NOTE 4- PROPERTY AND EQUIPMENT:

Property and equipment consisted of the following:


 
 
                                                           December 31,
                                                           ------------
                                                         1994              1993
                                                         ----              ----
                                                 Gross         Net         Net
                                                 -----         ---         ---
                                                          (in thousands)

                                                                   
      Pipelines                                $15,860        $ 6,454       $ 2,532
      Buildings                                  1,509            658           610
      Land                                         190            190           190
      Machinery, equipment and other            17,417          7,757         6,670
      Construction work in progress                512            512           268
                                                ------         ------        ------ 
                                               $35,488        $15,571       $10,270
                                                ======         ======        ======
 



Property and equipment at December 31, 1994 includes assets with an original 
cost of $5,834,000 and accumulated depreciation of $194,500 relating to a 
pipeline purchased from Amoco Pipeline Company (Amoco), a shareholder, in 1994. 
This pipeline was leased back to Amoco under an agreement which expires on 
February 24, 1996. Rental income in 1994 under this lease totaled $458,333 and 
future rentals total $541,667.

See also Note 9.

                                      -6-

NOTE 5- RELATED PARTIES:

The Company is operated and managed by Amoco in accordance with an operating 
agreement dated May 31, 1977.

Effective January 1, 1989, the Company entered into two separate agreements with
Amoco to provide Control Center operations which monitor and control pipeline 
flow and allow satellite communications from the locations on the Pipeline 
System to the Control Center. Charges to the Company in 1994 and 1993 under 
these agreements were as follows:

 
 

                                                     Year Ended December 31,
                                                     -----------------------
                                                     1994             1993
                                                     ----             ----
                                                              
Management and operating fee                     $  488,448        $  502,296
Control center                                      246,024           242,840
Satellite communication fee                          68,000            68,000
Other Operating costs                             1,869,096         1,493,585
                                                  ---------         ---------
                                                 $2,671,568        $2,306,721
                                                  =========         ========= 
 

Other operating costs consist primarily of employee wages and related payroll 
costs and include charges relating to employee benefit plans, which are 
calculated as a percentage of total salaries. As specified in the operating 
agreement, this percentage represents the average ratio of benefit plan costs to
total salaries of Amoco employees.

Accounts receivable - affiliated companies includes $466,000 receivable from 
Amoco Pipeline. This amount was paid to Amoco Pipeline in anticipation of the 
receipt of assets as part of the like-kind exchange executed in 1994 (see Note 
3) which were not received.

See Note 4 concerning other transactions with Amoco during 1994.

NOTE 6- CREDIT AGREEMENTS:

On April 15, 1994, the Company entered into a credit agreement with its 
shareholders, GATX Pipeline Company and Amoco Pipeline Company, which provides 
for borrowings of up to $1,000,000 at a prime rate of interest through April 15,
1995. Also, on December 30, 1994, the Company entered into a credit agreement 
with one of its shareholders, Amoco Pipeline Company, which provides for 
borrowings of up to $5,000,000 at a prime rate of interest over renewable 
one-year terms. There were no borrowings outstanding under these agreements at 
December 31, 1994.


                                      -7-



NOTE 7 - ENVIRONMENTAL ACCRUAL:

In 1994, the Company recorded a charge of $1,200,000 for environmental 
remediation. This amount is net of expected insurance recoveries of $200,000. 
The accrual for remediation totaled $1,400,000 at December 31, 1994 and 
represents management's best estimate of such costs. Additional accruals, if 
any, are not expected to have a material adverse effect on the Company's 
financial position.


NOTE 8 - LITIGATION:

In December 1991, the Company was named in a lawsuit (Joseph Kramer et al. v.
Wyco Pipe Line Company), which alleged that the Company's activities resulted in
the hydrocarbon contamination of the groundwater and soil on the plaintiffs'
property and asserts losses of at least $5,570,000. The plaintiffs also seek
punitive and emotional distress damages and statutory interest. The Company is
currently undertaking remediation efforts. The Company provided $300,000 and
$800,000 related to this lawsuit and the remediation efforts in 1994 and 1993,
respectively. The Company does not believe that the ultimate resolution of this
matter will have a material adverse impact on its financial position.


NOTE 9 - SALE OF PIPELINE:

The Company anticipates that it will sell its 552-mile pipeline in 1995. The net
book value of property and equipment relating to this pipeline approximated 
$9,931,500 at December 31, 1994.  The Company expects to realize a significant 
gain on the sale and to reinvest the proceeds in other pipeline-related 
property.


                                      -8-

 
                             KANEB SERVICES, INC.

                        PRO FORMA FINANCIAL STATEMENTS
                                  (Unaudited)



In February 1995, Kaneb Services, Inc. ("Kaneb") acquired, through its interest
in Kaneb Pipe Line Partners, L.P., the refined petroleum product pipeline assets
of Wyco Pipe Line Company ("Wyco") for $27.1 million. Wyco was owned 60% by a
subsidiary of GATX Terminals Corporation and 40% by a subsidiary of Amoco Pipe
Line Company. The acquisition was financed by the sale of $27 million of first
mortgage notes to three insurance companies.

The following unaudited pro forma financial statements for Kaneb have been
derived from the audited historical financial statements of Kaneb and Wyco for
the year ended December 31, 1993 and the unaudited financial statements for the
nine month period ended September 30, 1994. The following unaudited pro forma
financial statements have been compiled as if Kaneb acquired the pipeline assets
of Wyco on the date of the balance sheet or as of the beginning of the period
for income statement purposes. The unaudited pro forma financial statements
should be read in conjunction with the notes accompanying such unaudited pro
forma financial statements and with the audited historical financial statements
and related notes of Kaneb and Wyco.

The unaudited pro forma financial statements may not be indicative of the
results that would have occurred if Kaneb had acquired the pipeline assets of
Wyco on the dates indicated or which will be obtained in the future.

 
                             KANEB SERVICES, INC.
                         PRO FORMA STATEMENTS OF INCOME
                         YEAR ENDED DECEMBER 31, 1993
                    (In Thousands, except per unit amounts)
                                  (Unaudited)



                                                              Kaneb              Wyco           Acquisition              Pro
                                                            Historical        Historical        Adjustments             Forma
                                                          --------------     -------------     -------------       --------------

                                                                                                        
Revenues                                                    $   198,549        $   16,602        $   ( 5,006)  (a)   $   210,145
                                                          --------------     -------------     -------------       --------------
                                                                                                                    
Costs and expenses:                                                                                                   
 Operating costs                                                153,231             5,839               -                159,070
 Depreciation                                                    11,655               841              (137)  (b)         12,359
 General and administrative                                       4,133               664               -                  4,797
                                                          --------------     -------------     -------------       --------------
                                                                                                                    
  Total costs and expenses                                      169,019             7,344              (137)             176,226
                                                          --------------     -------------     -------------       --------------
                                                                                                                    
Operating income                                                 29,530             9,258            (4,869)              33,919
                                                                                                                    
Interest income                                                     307                43               -                    350
                                                                                                                    
Other income (expense)                                             (514)              129               -                   (385)
                                                                                                                    
Interest expense                                                (13,559)              (13)           (2,247)  (c)        (15,819)
                                                                                                                    
Amortization of excess of cost over fair value                                                                      
 of net assets of acquired business                              (1,845)              -                 -                 (1,845)
                                                          --------------     -------------     -------------       --------------
                                                                                                                    
Income before minority interest, income taxes and                                                                   
  gain on issuance of units by partnership                       13,919             9,417            (7,116)              16,220
                                                                                                                    
Minority interest in net income                                 (10,989)                -                 -              (10,989)
                                                                                                                    
Income taxes                                                     (1,898)           (3,335)            3,222   (d)         (2,011)

Gain on issuance of units by partnership                         15,122                 -                 -               15,122
                                                          --------------     -------------     -------------       --------------

Net income                                                  $    16,154        $    6,082        $   (3,894)         $    18,342
                                                          ==============     =============     =============       ==============

Earnings per common share -
 primary and fully diluted                                  $      0.46                                              $      0.53
                                                          ==============                                           ==============


 
                             KANEB SERVICES, INC.
                        PRO FORMA STATEMENTS OF INCOME
                     NINE MONTHS ENDED SEPTEMBER 30, 1994
                    (In Thousands, except per unit amounts)
                                  (Unaudited)





                                                                      Kaneb         Wyco         Acquistion          Pro
                                                                   Historical    Historical     Adjustments         Forma
                                                                  ------------  ------------   -------------     ------------


                                                                                                     
Revenues                                                           $  156,460   $     9,461    $         -        $  165,921
                                                                  ------------  ------------   ------------      ------------
                                                                              
Costs and expenses:                                                           
  Operating costs                                                     119,549         3,438            -             122,987
  Depreciation                                                          9,352           629           (101) (b)        9,880
  General and administative                                             3,061           909            -               3,970
                                                                  ------------  ------------   ------------      ------------
                                                                              
     Total costs and expenses                                         131,962         4,976           (101)          136,837
                                                                  ------------  ------------   ------------      ------------
                                                                              
Operating income                                                       24,498         4,485            101            29,084
                                                                              
Other income (expense)                                                     78           583            -                 661
                                                                              
Interest expense                                                      (10,033)          -           (1,695) (c)      (11,728)
                                                                              
Amortization of excess of cost over fair value                                
  of net assets of acquired business                                   (1,386)          -              -              (1,386)
                                                                  ------------  ------------   ------------      ------------
                                                                              
Income before minority interest and income taxes                       13,157         5,068         (1,594)           16,631
                                                                              
Minority interest in net income                                        (9,400)          -              -              (9,400)
                                                                              
Income taxes                                                           (1,835)       (1,965)        (1,808) (d)       (1,992)
                                                                  ------------  ------------   ------------      ------------   
Net income                                                         $    1,922   $     3,103       $    214        $    5,239
                                                                  ============  ============   ============      ============
Earnings per common share - primary
  and fully diluted                                                $     0.03                                     $     0.13
                                                                  ============                                   ============


 
                             KANEB SERVICES, INC.
                           PRO FORMA BALANCE SHEETS
                              SEPTEMBER 30, 1994
                                (In Thousands)
                                  (Unaudited)




                                                                    Kaneb               Acquistion                  Pro
                                                                  Historical           Adjustments                 Forma
                                                                 -------------        -------------           ----------------
                                                                                                     
                                                                                                     
                                                                 ASSETS
Current assets:                                                                                      
   Cash and cash equivalents                                     $     13,472         $      2,047     (e)      $      15,519
   Accounts receivable, trade                                          31,597                                          31,597
   Inventories                                                          5,775                  -                        5,775
   Prepaid expenses and                                                                              
      other current assets                                              6,631                  -                        6,631
                                                                 -------------        -------------           ----------------
         Total current asstes                                          57,475                2,047                     59,522
                                                                 -------------        -------------           ----------------
                                                                                                     
Property and equipment, net                                           162,930               28,161     (a)            191,091
                                                                 -------------        -------------           ----------------
Excess of cost over fair value of net                                                                
  assets of acquired business                                          67,338                    -                     67,338
                                                                 -------------        -------------           ----------------
Other assets                                                            4,953                    -                      4,953
                                                                 -------------        -------------           ----------------
                                                                                                     
                                                                 $    292,696         $     30,208              $     322,904
                                                                 =============        =============           ================
                                                                                                     
                                                                                                     
                                                      LIABILITIES AND EQUITY
                                                                                                     
Current Liabilities:                                                                                 
   Current portion of long-term debt                             $     14,847         $        -                $      14,847
   Accounts payable                                                    11,608                  -                       11,608
   Accrued expenses                                                    24,607              $ 1,296     (f)             25,903
   Accrued distribution payable                                         4,021                  -                        4,021
                                                                 -------------        -------------           ----------------
      Total current liabilities                                        55,083                1,296                     56,379
                                                                 -------------        -------------           ----------------
                                                                                                     
Long-term debt, less current portion                                  146,265               27,000     (g)            173,265
                                                                 -------------        -------------           ----------------
Net liabilities of discontinued operations                              4,342                  -                        4,342
                                                                 -------------        -------------           ----------------
Deferred income taxes and other liabilities                             5,730                1,912     (h)              7,642
                                                                 -------------        -------------           ----------------
Minority interest                                                      62,633                  -                       62,633
                                                                 -------------        -------------           ----------------
Commitments and contingencies                                                                        
Stockholders' equity                                                   18,643                  -                       18,643
                                                                 -------------        --------------          ----------------
                                                                 $    292,696         $     30,208            $       322,904
                                                                 =============        ==============          ================


                             Kaneb Services, Inc.

                    Notes to Pro Forma Financial Statements



(a)  Represents the preliminary allocation of the estimated fair market value of
     the acquired assets and elimination of the historical gain on an asset
     sale in 1993, however, the internal valuation of the assets is not
     complete as of the date of this filing.

(b)  Adjusts the depreciation of the acquired assets.

(c)  Reflects interest expense on $27 million of acquisition debt.

(d)  Federal income tax expense has been eliminated.

(e)  Represents cash received from seller to settle liabilities acquired.

(f)  Represents liabilities assumed and accrued acquisition costs

(g)  Reflects the issuance of $27 million of long-tern debt, incurred in
     connection with the Wyco acquisition.

(h)  Represents liabilities assumed in connection with the acquisition.