NORTHERN ILLINOIS GAS CO /IL/ /NEW/
10-Q, 1995-11-14
NATURAL GAS TRANSMISSION
Previous: SYSTEMED INC /DE, 10-Q, 1995-11-14
Next: WOLVERINE WORLD WIDE INC /DE/, S-3MEF, 1995-11-14



                                                                            

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



(Mark One)
      
[ X ] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934
        For the quarterly period ended September 30, 1995

                                        or

[   ]   Transition Report Pursuant to Section 13 or 15(d) of the Securities
        Exchange Act of 1934
        For the transition period from            to            

Commission file number 1-7296



                             NORTHERN ILLINOIS GAS COMPANY     
               (Exact name of registrant as specified in its charter)
        
                Illinois                               36-2863847    
        (State of incorporation)                   (I.R.S. Employer
                                                  Identification No.)

            1844 Ferry Road                                       
          Naperville, Illinois                         60563-9600    
         (Address of principal                         (Zip Code)            
           executive offices)
        
 
                               (708)983-8888          
                       (Registrant's telephone number)


Registrant meets the conditions set forth in General Instruction H(1)(a) and
(b) of Form 10-Q and is therefore filing this Form with a reduced disclosure
format.

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 and (2) has been subject to such
filing requirements for the past 90 days.  Yes [X] No [ ]
 
Shares of common stock, par value $5, outstanding at October 31, 1995, were
15,232,414, all of which are owned by NICOR Inc.

                                                                            




Northern Illinois Gas                                                Page i 

Table of Contents

                                                                       Page
Part I.      Financial Information                                     

Item 1.      Financial Statements (Unaudited)                            1

             Consolidated Statement of Income -                          
               Three, Nine and Twelve Months Ended
               September 30, 1995 and 1994                               2

             Consolidated Statement of Cash Flows -                      
               Nine and Twelve Months Ended
               September 30, 1995 and 1994                               3

             Consolidated Balance Sheet -                                
               September 30, 1995 and 1994, and 
               December 31, 1994                                         4

             Notes to Consolidated Financial Statements                  5

Item 2.      Management's Discussion and Analysis of                     
               Financial Condition and Results of 
               Operations                                                7

Part II.     Other Information

Item 1.      Legal Proceedings                                          10

Item 6.      Exhibits and Reports on Form 8-K                           10

             Signature                                                  11

             Exhibit Index                                              12




Selected terms:
             
Mcf, Bcf - Thousand cubic feet, billion cubic feet.
             
Degree days - Number of degrees by which the daily
              mean temperature falls below 65 degrees
              Fahrenheit.
                              
FERC - Federal Energy Regulatory Commission.

Ill.C.C. - Illinois Commerce Commission.





Northern Illinois Gas                                                Page 1 


PART I - Financial Information

Item 1.  Financial Statements

         The following condensed unaudited financial statements of Northern
         Illinois Gas have been prepared by the company pursuant to the
         rules and regulations of the Securities and Exchange Commission
         (SEC).  Certain information and footnote disclosures normally
         included in financial statements prepared in accordance with
         generally accepted accounting principles have been condensed or
         omitted pursuant to SEC rules and regulations.  The condensed
         financial statements should be read in conjunction with the
         financial statements and the notes thereto included in the
         company's latest Annual Report on Form 10-K.

         The information furnished reflects, in the opinion of the company,
         all adjustments (consisting only of normal recurring adjustments)
         necessary for a fair statement of the results for the interim
         periods presented.  Because of seasonal and other factors, the
         results for the interim periods presented are not necessarily
         indicative of the results to be expected for the full fiscal year.

 




<TABLE>
Northern Illinois Gas                                                                                Page 2 

Consolidated Statement of Income (Unaudited)
(Millions)
<CAPTION>
                                        Three months ended       Nine months ended       Twelve months ended
                                           September 30             September 30             September 30   
                                         1995       1994          1995       1994          1995       1994   

<S>                                    <C>        <C>           <C>        <C>           <C>        <C>
Operating revenues                     $  117.5   $  129.2      $  895.8   $1,103.7      $1,247.1   $1,602.8

Operating expenses
  Cost of gas                              46.3       57.7         527.4      715.1         737.2    1,059.0  
  Operating and maintenance                35.7       35.9         110.7      111.7         148.0      149.9
  Depreciation                             11.3       10.0          68.8       62.0          96.8       89.3
  Taxes, other than income taxes            9.9       10.0          75.3       89.1          98.3      119.4 
  Income taxes                              2.0        1.4          31.4       34.8          46.3       52.2

                                          105.2      115.0         813.6    1,012.7       1,126.6    1,469.8

Operating income                           12.3       14.2          82.2       91.0         120.5      133.0

Other income (expense)
  Interest income                            .3         .4           2.5        1.2           2.5        1.2
  Other, net                                (.1)        .1            .5         .4           2.0         .9
  Income taxes on other income              (.1)       (.2)         (1.2)       (.6)         (1.7)       (.8)

                                             .1         .3           1.8        1.0           2.8        1.3
Interest expense
  Interest on debt, net of amounts
    capitalized                             8.3        8.8          27.8       26.8          38.6       37.3
  Other                                      .1         .8            .4        1.6           (.6)       1.6

                                            8.4        9.6          28.2       28.4          38.0       38.9

Net income                                  4.0        4.9          55.8       63.6          85.3       95.4
  
Dividends on preferred stock                 .1         .1            .4         .4            .6         .6

Earnings applicable to common stock    $    3.9   $    4.8      $   55.4   $   63.2      $   84.7   $   94.8


<F1>
Note: Northern Illinois Gas is a wholly owned subsidiary of NICOR Inc.  Earnings and dividends per share
      information is therefore omitted.

<F2> 
The accompanying notes are an integral part of this statement.
</TABLE>




<TABLE>
Northern Illinois Gas                                                                                Page 3 

Consolidated Statement of Cash Flows (Unaudited)
(Millions)
<CAPTION>
                                                                 Nine months ended       Twelve months ended
                                                                    September 30             September 30   
                                                                  1995        1994         1995        1994 
Operating activities
  <S>                                                           <C>         <C>          <C>         <C>
  Net income                                                    $  55.8     $  63.6      $  85.3     $  95.4
  Adjustments to reconcile net income to net 
    cash flow provided from operating activities:
      Depreciation                                                 68.8        62.0         96.8        89.3
      Deferred income tax expense                                   2.6          .9          2.5         3.0 
      Change in working capital items and other:
        Accounts receivable, less allowances                      123.5       173.7          9.1         7.4
        Gas in storage                                             11.1       (14.9)        32.6         1.2
        Deferred gas costs                                         17.4        42.2         (2.5)       63.1
        Accounts payable                                            1.8        10.5         18.0         9.2
        Gas refunds due customers                                  40.2         1.6         39.3         (.1)
        Accrued taxes                                             (11.2)      (32.2)         2.1       (19.2)
        Accrued interest                                           (8.0)       (5.8)        (1.8)         .8
        Other                                                      (5.6)        1.2         (7.2)       (2.6)
  
  Net cash flow provided from operating activities                296.4       302.8        274.2       247.5

Investing activities
  Capital expenditures                                           (104.1)     (107.6)      (156.8)     (150.6)
  Other                                                              .3           -           .8           -

  Net cash flow used for investing activities                    (103.8)     (107.6)      (156.0)     (150.6)
   
Financing activities
  Net proceeds from issuing long-term debt                            -        99.2            -        99.2
  Disbursements to retire long-term debt                          (50.0)      (50.0)       (50.0)      (53.8)
  Short-term borrowings (repayments), net                         (94.6)     (185.8)         6.4       (66.3)
  Dividends paid                                                  (54.2)      (58.5)       (74.0)      (76.2)
  Other                                                             (.5)        (.5)         (.6)        (.4)
  
  Net cash flow used for financing activities                    (199.3)     (195.6)      (118.2)      (97.5)

Net decrease in cash and cash equivalents                          (6.7)        (.4)           -         (.6)

Cash and cash equivalents, beginning of period                      6.8          .5           .1          .7

Cash and cash equivalents, end of period                        $    .1     $    .1      $    .1     $    .1


<F1>
The accompanying notes are an integral part of this statement.
</TABLE>



 
<TABLE>
Northern Illinois Gas                                                                                Page 4 

Consolidated Balance Sheet (Unaudited)
(Millions)
<CAPTION>
                                                           September 30       December 31       September 30
                          Assets                               1995               1994              1994    

<S>                                                          <C>               <C>                <C>
Gas distribution plant, at cost                              $ 2,805.6         $ 2,693.4          $ 2,642.1 
  Less accumulated depreciation                                1,153.1           1,094.8            1,067.0

                                                               1,652.5           1,598.6            1,575.1
Other property and investments, net of accumulated
  depletion of $34.4, $34.4 and $36.3, respectively                8.1               7.9                7.9        
                                                                
                                                                                   
Current assets
  Cash and cash equivalents                                         .1               6.8                 .1
  Accounts receivable, less allowances of $4.2,
    $4.4 and $5.0, respectively                                   78.7             202.2               87.8  
  Gas in storage, at last-in, first-out cost                      58.9              91.2              112.7
  Deferred gas costs                                              17.2              34.6               14.7
  Other                                                           35.4              25.7               32.3  

                                                                 190.3             360.5              247.6

Other assets                                                      57.6              50.5               45.9

                                                             $ 1,908.5         $ 2,017.5          $ 1,876.5

               Capitalization and Liabilities

Capitalization                                             
  Long-term debt                                             $   396.6         $   446.4          $   446.4
  Preferred stock
    Redeemable                                                     9.1               9.6                9.6
    Nonredeemable                                                  1.4               1.4                1.4
  Common equity                                               
    Common stock                                                  76.2              76.2               76.2
    Paid-in capital                                              107.9             107.8              107.8
    Retained earnings                                            486.3             502.0              472.5

                                                               1,077.5           1,143.4            1,113.9
Current liabilities
  Long-term obligations due within one year                       50.5              50.5               50.5
  Short-term borrowings                                           93.6             188.2               87.2
  Accounts payable                                               232.5             230.7              214.5
  Gas refunds due customers                                       42.5               2.3                3.2
  Accrued interest                                                29.7              37.7               31.5
  Accrued taxes                                                    5.1              11.4                4.2
  Other                                                           17.3                 -               19.7

                                                                 471.2             520.8              410.8
Deferred credits and other liabilities
  Deferred income taxes                                          168.8             163.4              162.6
  Regulatory income tax liability                                 87.6              89.9               91.3
  Unamortized investment tax credits                              51.2              53.5               54.3
  Other                                                           52.2              46.5               43.6

                                                                 359.8             353.3              351.8

                                                             $ 1,908.5         $ 2,017.5          $ 1,876.5   


<F1>
The accompanying notes are an integral part of this statement.             
</TABLE>
 




Northern Illinois Gas                                                Page 5 

Notes To Consolidated Financial Statements (Unaudited)

ACCOUNTING POLICIES

Depreciation.  Depreciation is calculated using a straight-line method for
the calendar year.  For interim periods, depreciation is allocated based on
gas deliveries.

CASH FLOW INFORMATION

Income taxes paid, net of refunds, and interest paid, net of amounts
capitalized, for the periods ended September 30 were (millions): 


                                   Nine months       Twelve months
                                  1995    1994       1995    1994 
      
      Income taxes paid           $37.0   $59.6      $46.7   $69.9

      Interest paid                35.5    33.3       38.9    36.9


REGULATORY MATTERS

Rate Proceeding.  On May 8, 1995, Northern Illinois Gas filed with the
Ill.C.C. for a 5.4 percent, $73 million general rate increase.  The filing
requested a rate of return on original-cost rate base of 10.67 percent, 
reflecting a 12.95 percent cost of common equity.  The request for the general
rate increase is needed to recover costs associated with enhancements to the
company's underground storage and delivery system, other capital costs and
rising operating costs.  The filing also proposes revisions to some services
provided to commercial and industrial customers.  The last time the company
filed for a general rate increase was 1981.

The Ill.C.C. staff ("Staff") has filed testimony and exhibits which propose 
a substantially lower increase than that requested by the company.  Northern 
Illinois Gas strongly opposes many of the positions of the Staff.  A proposed
order is expected from the Ill.C.C. hearing examiner in early 1996 and the 
Ill.C.C. is expected to issue a final decision by April 1996.


LONG-TERM DEBT

In October 1995, Northern Illinois Gas issued $50 million of 7.26% First
Mortgage Bonds due in 2025.  The net proceeds from the sale replenished
corporate funds which were used for the maturity of $50 million of 5-1/2%
unsecured notes in July 1995.

CONTINGENCIES

The company is involved in legal or administrative proceedings before
various courts and agencies with respect to rates, taxes and other matters.





Northern Illinois Gas                                                Page 6 

Notes To Consolidated Financial Statements (Unaudited)
(Concluded)

CONTINGENCIES (Concluded)

Current environmental laws may require cleanup of certain former gas
manufacturing plant sites.  Northern Illinois Gas currently owns 15
properties and formerly owned or leased 13 properties believed to be the
location of such sites.  The company has presented information regarding
preliminary reviews of the 28 sites to the Illinois Environmental Protection
Agency.  More detailed investigations are currently in progress or planned
at several of the 28 sites.  At three of these sites, the current owner or
lessee is seeking to allocate cleanup costs to all former owners, including
Northern Illinois Gas.

The results of continued testing and analysis should determine to what
extent remediation is necessary and may provide a basis for estimating any
additional costs to be incurred.  While such costs, based on industry
experience, could be significant, the company believes that any such costs
not recovered from prior owners and other sources will be recoverable by
Northern Illinois Gas through its rates.  This conclusion is based upon,
among other things, an Ill.C.C. authorization allowing recovery of such
costs by the company and a generic order issued by the Ill.C.C. in September
1992.  The generic order states that Illinois utilities may pass through
prudently incurred gas manufacturing plant cleanup costs to ratepayers over
a five-year period, but denies the utilities' request to recover capital
costs on the uncollected balances.  In December 1993, the generic order was
upheld by the Illinois Appellate Court.  In January 1994, the company began
recovery of cleanup costs from its customers in accordance with an Ill.C.C.-
approved cost recovery plan.  In April 1994, the Illinois Supreme Court
agreed to hear an appeal filed by a consumer group.  The consumer group
argued that no cleanup costs should be recoverable from ratepayers. 
Northern Illinois Gas and other utilities argued that they should be
entitled to recover capital costs in addition to cleanup costs.  On
April 20, 1995, the Illinois Supreme Court issued an opinion upholding the
utilities' positions and returned the matter to the Ill.C.C., which has 
entered order reflecting the Illinois Supreme Court's decision.

Although unable to determine the outcome of these contingencies, management
believes that appropriate accruals have been recorded.  Final disposition of
these matters is not expected to have a material impact on the company's
financial condition or results of operations.
 




Northern Illinois Gas                                                Page 7 

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations

The following discussion should be read in conjunction with the Management's
Discussion and Analysis section of the Northern Illinois Gas 1994 Annual
Report on Form 10-K.

RESULTS OF OPERATIONS

Net income for the third quarter of 1995 decreased $.9 million to $4 million
from the corresponding 1994 period due primarily to higher depreciation. 
For the nine- and twelve-month periods, net income decreased $7.8 million
and $10.1 million to $55.8 million and $85.3 million, respectively,
primarily due to the impact of warmer weather and higher depreciation.

Operating revenues decreased $11.7 million, $207.9 million and $355.7
million in the three-, nine- and twelve-month periods, respectively,
principally due to lower natural gas costs which are passed through to
customers.  The impact of warmer weather also contributed to the decrease in
the nine- and twelve-month periods.

Margin, defined as operating revenues less cost of gas and revenue taxes, is
shown in the following table for the periods ended September 30.  Margin
decreased $6.8 million for the nine-month period and $13.1 million for the
twelve-month period due to the impact of warmer weather.  Margin per Mcf
delivered decreased in the three-month period primarily due to additional
lower margin deliveries for electric power generation.

                        Three months      Nine months    Twelve months
                        1995     1994    1995    1994    1995    1994 

    Margin (millions)  $ 64.4   $ 64.6  $306.2  $313.0  $429.6  $442.7

    Margin per Mcf
      delivered          1.00     1.11     .86     .87     .86     .86

Depreciation expense increased in the three-month period primarily as a
result of plant additions and the allocation of depreciation to interim
periods.  The increase for the nine- and twelve-month periods is primarily
due to plant additions.

Interest income increased in the nine- and twelve-month periods due to
increased investment levels and higher interest rates.  Other income
increased for the twelve-month period due largely to higher gains on
property sales.

Interest on debt increased in the nine- and twelve-month periods as a result
of higher interest rates.  Other interest expense declined in each period
due to lower interest on income tax adjustments.

The third quarter 1995 effective income tax rate increased to 34.4% from
24.6% in the 1994 period.  The 1994 rate was unusually low due to
adjustments related to prior interim periods.  Less excess deferred taxes
turning around contributed to the increase in the effective income tax rate
in all periods.






Northern Illinois Gas                                                Page 8 


Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations (Continued)    

FINANCIAL CONDITION

Net cash flow from operating activities for the twelve-month period
increased $26.7 million, reflecting the receipt of $40 million in purchased
gas refunds.  Net cash flow from operations may fluctuate widely from one
interim period to another due to the seasonal nature of Northern Illinois
Gas' business.  The company generally relies on short-term financing to meet
temporary working capital needs.

The company maintains short-term credit agreements with major domestic and
foreign banks.  At September 30, 1995, these agreements, which serve as
backup for the issuance of commercial paper, totaled $250 million and the
company had $93.6 million in commercial paper outstanding.

In October 1995, Northern Illinois Gas issued $50 million of 7.26% First
Mortgage Bonds due in 2025.  The net proceeds from the sale replenished
corporate funds which were used for the maturity of $50 million of 5-1/2%
unsecured notes in July 1995.

RATE PROCEEDING

On May 8, 1995, Northern Illinois Gas filed with the Ill.C.C. for a general
rate increase.  The Ill.C.C. has up to 11 months to decide the case.  For
further information, see Regulatory Matters on page 5.

OTHER MATTERS

In January 1994, the company began recovery of gas manufacturing plant
cleanup costs from its customers in accordance with an Ill.C.C.-approved
cost recovery plan.  In April 1994, the Illinois Supreme Court agreed to
hear an appeal filed by a consumer group.  The consumer group argued that no
cleanup costs should be recoverable from ratepayers.  Northern Illinois Gas
and other utilities argued that they should be entitled to recover capital
costs in addition to cleanup costs.  On April 20, 1995, the Illinois Supreme
Court issued an opinion upholding the utilities' positions and returned the
matter to the Ill.C.C., which has entered an order relecting the Illinois 
Supreme Court's decision.  For further information, see Contingencies 
beginning on page 5.

Although unable to determine the outcome of this matter, management believes
that the appropriate accrual has been recorded.  Final disposition of this
matter is not expected to have a material impact on the company's financial
condition or results of operations.



<TABLE>
Northern Illinois Gas                                                                                Page 9 

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations (Concluded)

OPERATING STATISTICS

Changes in weather can have a material effect on operating results; selected weather statistics are in the
table below.  Operating revenues, deliveries and other data are as follows:
<CAPTION>
                                          Three months ended      Nine months ended      Twelve months ended
                                             September 30            September 30            September 30   
                                           1995       1994         1995       1994         1995       1994   
Operating revenues (millions):           
  Sales
    <S>                                  <C> <C>    <C> <C>      <C>        <C>          <C>        <C>
    Residential                          $   72.0   $   80.5     $  571.5   $  707.1     $  803.6   $1,039.7
    Commercial                               15.6       19.0        148.2      197.8        210.4      292.5
    Industrial                                1.6        2.7         24.6       40.2         34.6       56.7

                                             89.2      102.2        744.3      945.1      1,048.6    1,388.9  
  Transportation
    Commercial                                6.2        5.9         34.0       30.0         45.8       42.3  
    Industrial                               12.8       10.6         45.3       37.8         58.7       51.4

                                             19.0       16.5         79.3       67.8        104.5       93.7

  Revenue taxes and other                     9.3       10.5         72.2       90.8         94.0      120.2 

                                         $  117.5   $  129.2     $  895.8   $1,103.7     $1,247.1   $1,602.8


Deliveries (Bcf):
  Sales                                                                     
    Residential                              15.4       14.9        148.5      153.7        210.6      227.8
    Commercial                                3.6        3.8         38.9       43.7         55.7       64.8
    Industrial                                 .4         .6          6.9        9.5          9.8       13.4

                                             19.4       19.3        194.3      206.9        276.1      306.0
  Transportation
    Commercial                                6.4        6.0         40.8       38.1         56.9       54.8
    Industrial                               38.6       32.6        121.8      113.4        165.4      154.0

                                             45.0       38.6        162.6      151.5        222.3      208.8 

                                             64.4       57.9        356.9      358.4        498.4      514.8


Gas cost per Mcf sold                    $   2.12   $   2.80     $   2.61   $   3.39     $   2.58   $   3.40


Weather statistics:
  Degree days                                  93         66        3,785      4,088        5,562      6,286
  Percent colder (warmer) than normal           2        (27)          (4)         4           (9)         3


Customers at end of period (thousands):
 Sales
    Residential                           1,641.1    1,610.3        
    Commercial                              139.1      139.0
    Industrial                               11.4       11.4

                                          1,791.6    1,760.7

 Transportation                          
    Commercial                               16.4       14.4
    Industrial                                2.4        2.2

                                             18.8       16.6

                                          1,810.4    1,777.3 
</TABLE>



Northern Illinois Gas                                                Page 10

PART II - Other Information

Item 1.  Legal Proceedings

         For information concerning legal proceedings, see Contingencies in
         Notes to Consolidated Financial Statements beginning on page 5,
         which is incorporated herein by reference.

Item 6.  Exhibits and Reports on Form 8-K

  (a)    See Exhibit Index on page 12 filed herewith.

  (b)    The company did not file a report on Form 8-K during the third
         quarter of 1995.




Northern Illinois Gas                                                Page 11

Signature

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.







                                          Northern Illinois Gas Company




Date   November 14, 1995               By          DAVID L. CYRANOSKI        
                                                   David L. Cyranoski
                                             Senior Vice President, Secretary
                                                     and Controller






Northern Illinois Gas                                                Page 12

Exhibit Index

Exhibit
 Number                        Description of Document                      

  1.01   Underwriting Agreement, dated October 13, 1995, between Northern
         Illinois Gas Company and Morgan Stanley & Co. Incorporated.

  4.01   Supplemental Indenture, dated October 15, 1995, of Northern
         Illinois Gas Company to Bank of America Illinois, Trustee, under
         Indenture dated as of January 1, 1954.

 12.01   Computation of Consolidated Ratio of Earnings to Fixed Charges.

 27.01   Financial Data Schedule.




                                               Northern Illinois Gas Company  
                                               Form 10-Q
                                               Exhibit 1.01




                		       NORTHERN ILLINOIS GAS COMPANY 
   
                            				 $50,000,000 

                      			    FIRST MORTGAGE BONDS 

               		      7.26% SERIES DUE OCTOBER 15, 2025 

                      		    UNDERWRITING AGREEMENT 

Morgan Stanley & Co. Incorporated 
1585 Broadway 
New York, New York 10036 
	As Representative of the several Underwriters           October 13, 1995 

Dear Sirs: 

	Northern Illinois Gas Company (the ''Company'') proposes, subject to the 
terms and conditions stated herein and in the General Terms and Conditions of 
Underwriting Agreement in the form of Annex A hereto, a copy of which you have 
previously received, to issue and sell to the Underwriters named in Schedule I 
hereto (the ''Underwriters''), $50,000,000 aggregate principal amount of the 
Company's First Mortgage Bonds (the ''Bonds''). All of the provisions of such 
General Terms and Conditions of Underwriting Agreement are incorporated herein 
by reference in their entirety, and shall be deemed to be a part of this 
Underwriting Agreement to the same extent as if such provisions had been set 
forth in full herein. Unless otherwise defined herein, terms defined in the 
General Terms and Conditions of Underwriting Agreement are used herein as 
therein defined. 

	An amendment to the Registration Statement, or a supplement to the 
Prospectus, as the case may be, relating to the Bonds in the form heretofore 
delivered to you is now proposed to be filed or mailed for filing with the 
Commission. Such amendment or supplement sets forth the terms of the Bonds. 

	Subject to the terms and conditions set forth herein, the Company agrees 
to issue and sell to the Underwriters, and the Underwriters agree to purchase 
from the Company, the principal amount of Bonds set forth opposite the names 
of such Underwriters in Schedule I hereto on the following terms and 
conditions: 

   Aggregate principal amount of Bonds to be
     purchased:                                    $50,000,000

   Rate of interest per annum to be borne by the
     Bonds (payable semiannually):                 7.26% (such rate to be a 
                                            	      multiple of .001%)

   Maturity date of the Bonds:                     October 15, 2025 

   Price to be paid to the Company for 
     the Bonds:                                    99.071% of the principal 
                                         					     amount of the Bonds (not
                                         					     less than 99%) plus accrued 
                                         					     interest from date of
                                         					     Supplemental Indenture to 
						                                             the date of delivery of
						                                             the Bonds.      						     

   Initial public offering price of the Bonds:     99.515% of the principal 
                                        						     amount of the Bonds plus
                                        						     accrued interest from date 
                                        						     of Supplemental Indenture 
                                        						     to the date of delivery of 
                                        						     the Bonds. (If other, give 
                                         					     details.)   


                                    					1




						     
   Place for delivery of Bonds:                      The Depository Trust 
                                        						       Company 
                                          						     55 Water Street 
                                          						     New York, NY 10004     

   Date and time of Time of Delivery:                October 20, 1995 at 
                                        						       9:00 a.m. Chicago time    
						       
   Place for checking Bonds on the business 
     day prior to Time of Delivery:                  The Depository Trust 
						                                               Company
                                          						     55 Water Street
                                          						     New York, New York 10004 
						       
   Redemption and Sinking Fund:                      Any redemption provisions 
						                                               will be as set forth on
                                           			       Schedule II hereto. No 
                                        						       sinking fund will be
						                                               provided.       
						       
   Address for notices per Section 12 of the 
     General Terms and Conditions of
     Underwriting Agreement:                         Morgan Stanley & Co. 
						                                               Incorporated 
                                          						     1585 Broadway 
                                          						     New York, New York 10036

	If the foregoing is in accordance with your understanding, please sign 
and return to us the enclosed counterparts hereof, whereupon it will become a 
binding agreement between the Underwriters and the Company in accordance with 
its terms. It is understood that your acceptance of this letter on behalf of 
each of the Underwriters constitutes your representation that you are 
authorized to execute this Underwriting Agreement on behalf of each of the 
Underwriters. 

                                       						     Very truly yours, 


                                       						     Northern Illinois 
                                     						       Gas Company


 
                                       						     By   
                                               							   Vice President 

The foregoing Underwriting Agreement is hereby 
  confirmed and accepted as of the date first 
  above written. 


Morgan Stanley & Co. Incorporated 


 
By   
	   Principal 

On behalf of itself and as Representative of each 
  of the Underwriters named in Schedule I hereto. 


                               				     2





                                                     								  SCHEDULE I 



                                                							   Principal
                                                							   Amount of
      Name of Underwriter                                    Bonds

Morgan Stanley & Co. Incorporated                       $  8,500,000    
ABN AMRO Securities (USA) Inc.                             8,300,000    
Bear, Stearns & Co. Inc.                                   8,300,000    
Citicorp Securities, Inc.                                  8,300,000   
First Chicago Capital Markets, Inc.                        8,300,000    
Lehman Brothers Inc.                                       8,300,000        

Total                                                   $ 50,000,000





                                                  								  SCHEDULE II 

	Redemption. The Bonds may not be called for redemption by the Company 
prior to October 15, 2000. On October 15, 2000 and thereafter until maturity on 
October 15, 2025, the Bonds may be redeemed at the Company's option, on not 
less than 30 nor more than 45 days notice, as a whole at any time, or in part 
from time to time, at the following redemption prices (expressed as 
percentages of principal amount) plus accrued and unpaid interest to the date 
fixed for redemption. 

	If redeemed during the twelve month period beginning October 15: 


		   Redemption                               Redemption 
Year                 Price              Year                  Price

2000                105.09%             2007                 102.71%
2001                104.75              2008                 102.38
2002                104.41              2009                 102.04
2003                104.07              2010                 101.70
2004                103.73              2011                 101.36
2005                103.39              2012                 101.02
2006                103.05              2013                 100.68
                                   					2014                 100.34

and thereafter at 100% of the principal amount thereof. 






                                                   								   ANNEX A 

                 		      NORTHERN ILLINOIS GAS COMPANY 


                        			       $50,000,000 


                        			   FIRST MORTGAGE BONDS 


             GENERAL TERMS AND CONDITIONS OF UNDERWRITING AGREEMENT 

	Northern Illinois Gas Company, an Illinois corporation (the 
''Company''), proposes to enter into an Underwriting Agreement into which these 
General Terms and Conditions are incorporated by reference (the ''Underwriting 
Agreement'') and, subject to the terms and conditions stated therein, to issue 
and sell to the underwriter or underwriters named in Schedule I to the 
Underwriting Agreement $50,000,000 aggregate principal amount of its First 
Mortgage Bonds (hereinafter called the ''Bonds'') under the registration 
statement referred to in Section 2(a) hereof. Such Bonds will be issued under 
the Company's Indenture dated as of January 1, 1954, to Bank of America 
Illinois, Trustee (the ''Trustee''), as supplemented by supplemental 
indentures dated February 9, 1954, April 1, 1956, June 1, 1959, July 1, 1960, 
June 1, 1963, July 1, 1963, August 1, 1964, August 1, 1965, May 1, 1966, 
August 1, 1966, July 1, 1967, June 1, 1968, December 1, 1969, August 1, 1970, 
June 1, 1971, July 1, 1972, July 1, 1973, April 1, 1975, April 30, 1976, April 
30, 1976, July 1, 1976, August 1, 1976, December 1, 1977, January 15, 1979, 
December 1, 1981, March 1, 1983, October 1, 1984, December 1, 1986, March 15, 
1988, July 1, 1988, July 1, 1989, July 15, 1990, August 15, 1991, July 15, 
1992, February 1, 1993, March 15, 1993, May 1, 1993, July 1, 1993 and August 
15, 1994 respectively, and as to be further supplemented by a Supplemental 
Indenture (the ''Supplemental Indenture'') which will be dated the first or 
fifteenth day of the calendar month in which the ''Time of Delivery'' (as 
hereinafter defined) falls, creating the series in which the Bonds are to be 
issued. Said Indenture as so supplemented is hereinafter called the 
''Indenture.'' The term ''Underwriters'' herein shall refer to the several 
persons, firms and corporations named in Schedule I to the Underwriting 
Agreement and the term ''Representatives'' herein shall refer to the 
Underwriters identified as the Representatives who are acting on behalf of the 
Underwriters (including themselves) in the Underwriting Agreement. All 
obligations of the Underwriters under the Underwriting Agreement are several 
and not joint. The terms ''Underwriters'', ''Representatives'', ''persons'', 
''firms'' and ''corporations'' shall include the singular as well as the 
plural. 

	The terms of the issuance of the Bonds shall be as specified in the 
Underwriting Agreement. The Underwriting Agreement shall constitute an 
agreement by the Company and the Underwriters to be bound by all of the 
provisions of these General Terms and Conditions of Underwriting Agreement, as 
follows: 

	Section 1. Sale of Bonds. Sales of the Bonds will be made to the 
Underwriters, for whom the Representatives will act as such. The obligation of 
the Company to issue and sell any of the Bonds and the obligation of any of 
the Underwriters to purchase any of the Bonds shall be evidenced by the 
Underwriting Agreement. The Underwriting Agreement shall specify the aggregate 
principal amount of Bonds to be purchased, the rate and time of payment of 
interest to be borne by the Bonds, the maturity date of the Bonds, the price 
to be paid to the Company for the Bonds, the initial public offering price or 
other offering terms of such Bonds and the redemption prices and other special 
terms, if any, relating to the Bonds, the names of the Underwriters of such 
Bonds, the names of the Representatives of such Underwriters and the amount of 
Bonds to be purchased by each Underwriter, and, subject to the provisions of 
Section 3 hereof, shall set forth the date, time and manner of the delivery of 
such Bonds. The terms of the Bonds will be set forth in the Prospectus 
Supplement (as hereinafter defined). The Underwriting Agreement shall be in 
the form of an executed writing (which may be in counterparts) and may be 
evidenced by an exchange of telecopied communications or any other rapid 
transmission device to produce a written record of communications transmitted. 





	Section 2. Representations and Warranties of the Company. The Company 
represents and warrants to, and agrees with, the several Underwriters that: 

	(a) A registration statement on Form S-3 with respect to the Bonds, 
including a related preliminary prospectus, has been prepared by the 
Company in conformity with the requirements of the Securities Act of 1933, 
as amended (the ''Act''), and the rules and regulations of the Securities 
and Exchange Commission (the ''Commission'') under the Act (the 
''Regulations''), and has been filed with the Commission on April 18, 1994 
and, if one or more amendments to such registration statement, which may 
include an amended preliminary prospectus, have been filed with the 
Commission, such amendments have been similarly prepared; and such 
registration statement has become effective. Such registration statement,
as amended to the date of the Underwriting Agreement, together with the 
prospectus supplement referred to below is hereinafter referred to as the 
''Registration Statement''. Such prospectus as supplemented specifically 
relating to the Bonds and filed with the Commission under Rule 424(b) of 
the Act is hereinafter referred to as the ''Prospectus''. The Prospectus 
has been prepared by the Company in conformity with the requirements of the 
Act and the Regulations. Copies of the Registration Statement and any 
related prospectus have been delivered to the Representatives. As used 
herein, Registration Statement, Prospectus and preliminary prospectus shall 
include, in each case, the material incorporated therein pursuant to Item 
12 of Form S-3 filed under the Securities Exchange Act of 1934 (the ''1934 
Act'') on or prior to the date of the Underwriting Agreement, and 
''amended'', ''amendment'' or ''supplement'' with respect to the 
Registration Statement or the Prospectus shall be deemed to include the 
filing by the Company of any document pursuant to Sections 13(a), 13(c), 14 
or 15(d) of the 1934 Act after the date of the Underwriting Agreement. 

	(b) The registration statement at the time it became effective, and the 
related prospectus and any amendments and supplements thereto filed prior 
to the date of the Underwriting Agreement, conformed in all material 
respects to the provisions of the Act and the Trust Indenture Act of 1939, 
as amended (the ''Trust Indenture Act'') and the rules and regulations of 
the Commission thereunder, on the date of the Underwriting Agreement and at 
the Time of Delivery (referred to in Section 3) the Registration Statement, 
the Prospectus, and any amendments and supplements thereto, and the 
Indenture, will conform in all material respects to the Act, the Trust 
Indenture Act and the respective rules and regulations of the Commission 
thereunder, and at the time the registration statement became effective, 
the registration statement and related prospectus did not contain any 
untrue statement of a material fact or omit to state a material fact 
required to be stated therein or necessary to make the statements therein 
not misleading; and at the date of this Underwriting Agreement and at the 
Time of Delivery, the Registration Statement and the Prospectus and any 
amendments and supplements thereto do not and will not contain any untrue 
statement of a material fact or omit to state a material fact necessary in 
order to make the statements therein not misleading; provided, however, 
that none of the representations and warranties in this subsection shall 
apply to statements in or omissions from the Registration Statement or 
Prospectus or any amendment or supplement thereto made in reliance upon and 
in conformity with information respecting the Underwriters furnished to the 
Company in writing by or on behalf of any Underwriter through the 
Representatives expressly for use in the Registration Statement or 
Prospectus. 

	(c) The documents incorporated by reference into the Prospectus, at the
time they were filed with the Commission, complied in all material respects 
with the requirements of the 1934 Act and the rules and regulations of the 
Commission thereunder (the ''1934 Regulations''), and, at the date of this 
Underwriting Agreement and at the Time of Delivery, when read together with 
the Prospectus and any supplement thereto will not contain an untrue 
statement of a material fact or omit to state a material fact required to 
be stated therein or necessary to make the statements therein not 
misleading, and any documents filed after the date of the Underwriting 
Agreement and so incorporated by reference in the Prospectus will, when 
they are filed with the Commission, comply in all material respects with 
the requirements of the 1934 Act and the 1934 Regulations, and when read 
together with the Prospectus and any supplement thereto will not contain an 
untrue statement of material fact or omit to state a material fact required 
to be stated therein or necessary to make the statements therein not 
misleading. 

                           				       2




	(d) Arthur Andersen LLP are independent public accountants with respect 
to the Company and its subsidiaries as required by the Act and the 
Regulations. 

	(e) The financial statements included in the Registration Statement 
present fairly the financial position of the Company and its consolidated 
subsidiaries as of the dates indicated and the results of their operations 
for the periods specified, and said financial statements have been prepared 
in conformity with generally accepted accounting principles applied on a 
consistent basis during the periods involved. 

	(f) The Company is a corporation in good standing, duly organized and 
validly existing under the laws of Illinois, and has due corporate 
authority to carry on the business in which it is engaged and to own and 
operate the properties used by it in such business as described in the 
Prospectus. The Company's subsidiary constitutes less than 5% of its 
consolidated assets and during the year ended December 31, 1994 contributed 
less than 5% of its consolidated annual operating revenues and net income, 
and the Company does not consider its subsidiary to be material. 

	(g) The execution and delivery of the Underwriting Agreement have been 
duly authorized by the Company and the Underwriting Agreement constitutes a 
valid and legally binding obligation of the Company; the Bonds have been 
duly authorized, and when issued and delivered pursuant to the Underwriting 
Agreement and the Indenture, will have been duly executed, authenticated, 
issued and delivered and will constitute valid and legally binding 
obligations of the Company in accordance with their respective terms, 
entitled to the benefits provided by the Indenture; the Supplemental 
Indenture has been duly authorized in substantially the form filed as an 
exhibit to the Registration Statement and, when executed and delivered by 
the Company and the Trustee, will constitute a valid and legally binding 
instrument enforceable in accordance with its terms, except to the extent 
the enforceability of the Bonds and the Indenture may be limited by 
bankruptcy, insolvency, reorganization or other laws of general application 
relating to or affecting the enforcement of creditors' rights or general 
equity principles; and the Indenture and the Bonds as executed and 
delivered will conform in all material respects to the descriptions thereof 
in the Prospectus. 

	(h) The issue and sale of the Bonds and the compliance by the Company 
with all of the provisions of the Bonds, the Indenture, and the 
Underwriting Agreement and the transactions contemplated thereby will not 
conflict with or result in any breach or violation of any of the provisions 
of, or constitute (disregarding any grace or notice period) a default 
under, or result in the imposition of any lien, charge or encumbrance upon 
any property or assets of the Company pursuant to the terms of, any other 
indenture, or any mortgage, loan agreement, contract, note, lease or other 
agreement or instrument to which the Company is a party or by which the 
Company may be bound or to which any of the property or assets of the 
Company is subject, nor will such action result in any violation of the 
provisions of the charter or by-laws of the Company or any statute or any 
order, rule or regulation applicable to the Company of any court or any 
federal, state or other regulatory authority or other governmental body 
having jurisdiction over the Company or any of its properties. 

	(i) Since the respective dates as of which information is given in the 
Registration Statement and Prospectus and except as may otherwise be stated 
or contemplated therein; (i) there has not been any material adverse change 
in the condition, financial or otherwise, of the Company and its 
subsidiaries considered as one enterprise, or in the earnings, affairs, 
business prospects or properties of the Company and its subsidiaries 
considered as one enterprise, whether or not arising in the ordinary course 
of business or arising from any court or governmental action, order or 
decree, and (ii) there has been no transaction entered into by the Company 
or any subsidiary which is material to the Company and its subsidiaries 
considered as one enterprise, other than transactions in the ordinary 
course of business. 

	(j) Except as set forth in the Prospectus, the Company, with minor 
exceptions, and subject to noncompliance with certain procedural and other 
requirements in the procurement and granting of gas franchises in a number 
of smaller municipalities formerly served by Mid-Illinois Gas Company, has 
statutory authority, franchises, licenses, rights-of-way, easements and 
consents, free from unduly burdensome restrictions and adequate for the 
conduct of the business in which it is engaged. 

					
                          				       3




	(k) The Illinois Commerce Commission has entered an order authorizing 
the issue and sale of the Bonds by the Company upon terms consistent with 
the Underwriting Agreement, and no other consent, approval, authorization 
or other order or filing with any regulatory or governmental body is 
required for the issuance and sale of the Bonds and consummation of the 
transactions contemplated hereby, except such consents, approvals, 
authorizations, registrations or qualifications as may be required under 
state securities or Blue Sky laws in connection with the purchase and 
distribution of the Bonds by the Underwriters. 

	(l) The Company is not in violation of its charter or, except as 
disclosed in the Prospectus, in default in the performance or observance of 
any obligation, agreement, covenant or condition contained in any contract, 
indenture, mortgage, loan agreement, note, lease or other instrument to 
which it is a party or by which it or its property is bound or affected 
which is material to the Company and its subsidiary considered as one 
enterprise. 

	(m) Except as set forth in the Registration Statement and Prospectus, 
there are no legal or governmental proceedings pending to which the Company 
or its subsidiary is a party or of which any property of the Company or its 
subsidiary is the subject, and, to the best of the Company's knowledge, no 
such proceedings are threatened or contemplated by governmental authorities 
or threatened by others, other than proceedings which, if determined 
adversely to the Company and its subsidiary, would not individually or in 
the aggregate have a material adverse effect on the business, properties, 
financial position, net worth or results of operations of the Company and 
its subsidiary considered as a whole. 

	Any certificate signed by any officer of the Company and delivered to 
you or to Underwriters' counsel shall be deemed a representation and warranty 
by the Company to each Underwriter as to the statements made therein. 

	Section 3. Purchase, Sale and Delivery of Bonds. Following the execution of 
the Underwriting Agreement, the several Underwriters propose to make a public 
offering of their respective portions of the Bonds as soon as in the 
Representatives' judgment it is advisable upon the terms and conditions set 
forth in the Prospectus Supplement. 

	The Bonds to be purchased by each Underwriter pursuant to the Under-
writing Agreement, in definitive form and registered in such names as the 
Representatives may request upon at least forty-eight hours' prior notice to 
the Company, shall be delivered by or on behalf of the Company to the 
Representatives for the respective accounts of the several Underwriters, 
against payment therefor as specified in the Underwriting Agreement in 
immediately available funds, at the office of Mayer, Brown & Platt, 190 South 
LaSalle Street, Chicago, Illinois 60603 (except as hereinafter provided with 
respect to delivery of such Bonds), at the time and date specified in the 
Underwriting Agreement or at such other place and time and date as the 
Representatives and the Company may agree upon in writing, such time and date 
being herein called the ''Time of Delivery''. If specified by the 
Representatives in the Underwriting Agreement, delivery of the Bonds will be 
made at the Time of Delivery at such place in New York, New York as shall have 
been so specified against payment therefor in Chicago as aforesaid. 

	Section 4. Covenants of the Company. The Company covenants with each 
Underwriter that: 

	(a) The Company will notify the Representatives immediately and confirm 
the notice in writing (i) of the receipt of any request by the Commission 
for any amendment or supplement to the Registration Statement or the 
Prospectus or any amendment or supplement thereto or for additional 
information, and (ii) of the issuance by the Commission of any stop order 
suspending the effectiveness of the Registration Statement or of the 
initiation or threatened initiation of any proceedings for that purpose or 
of the suspension or threatened suspension of the qualification of the 
Bonds for offering or sale in any jurisdiction. The Company will make every 
reasonable effort to prevent the issuance by the Commission of any stop 
order and, if any such stop order shall at any time be issued, to obtain 
the lifting thereof at the earliest moment. 

                            				       4




	(b) The Company will not file any amendment to the Registration 
Statement or any amendment or supplement to the Prospectus (including a 
prospectus filed pursuant to Rule 424 and including documents deemed to be 
incorporated by reference into the Prospectus) without first having 
furnished the Representatives with a copy of the proposed form thereof and 
given the Representatives a reasonable opportunity to review and comment 
respecting the same and having given reasonable consideration to any 
comments or objections made by the Representatives. 

	(c) The Company will deliver to each of the Representatives, as soon as 
available, one signed copy of the Registration Statement as originally 
filed and of each amendment thereto, including, in each case, documents 
incorporated by reference into the Registration Statement and one set of 
exhibits thereto (other than exhibits incorporated by reference which will 
be furnished upon specific request), and will also deliver to the 
Representatives a reasonable number of conformed copies of the Registration 
Statement as originally filed and of each amendment and post-effective 
amendment thereto including such incorporated documents (without exhibits) 
for each of the Underwriters. 

	(d) The Company will deliver to each Underwriter from time to time 
during the period when a prospectus is required to be delivered under the 
Act such number of copies of the Prospectus (as amended or supplemented and 
including incorporated documents) as the Representatives may reasonably 
request for the purposes contemplated by the Act or the Regulations; 
provided, however, that the delivery of copies of the Prospectus (as 
amended or supplemented and including incorporated documents) more than 
nine months after the date of the Underwriting Agreement shall be at the 
expense of the Underwriter requesting such delivery. 

	(e) During the period when a prospectus is required to be delivered 
under the Act, the Company will comply so far as it is able, and at its own 
expense (for a period not to exceed nine months), with all requirements 
imposed upon it by the Act, and by Sections 13 and 14 of the 1934 Act, as 
now or hereafter amended, and by the Regulations, as from time to time in 
force, so far as necessary to permit the continuance of sales of or dealing 
in the Bonds during such period in accordance with the provisions hereof 
and of the Prospectus. 

	(f) If any event shall occur as a result of which it is necessary, in 
the opinion of counsel for the Company and of Underwriters' counsel, to 
amend or supplement the Prospectus in order to make the Prospectus not 
misleading in the light of the circumstances existing at the time it is 
delivered to a purchaser, or if it is necessary to amend or supplement the 
Prospectus to comply with law, the Company will forthwith prepare and 
furnish to the Underwriters, without expense to them except as otherwise 
provided in subsection (d) of this Section 4, a reasonable number of copies 
of an amendment or amendments or a supplement or supplements to the 
Prospectus (in the form referred to in subsection (b) of this Section 4) 
which will amend or supplement the Prospectus so that as amended or 
supplemented it will not contain any untrue statement of a material fact or 
omit to state any material fact necessary in order to make the statements 
therein not misleading, or so that the Prospectus will comply with law. For 
the purposes of this subsection, the Company will furnish such information 
as the Representatives may from time to time reasonably request. 

	(g) The Company will endeavor in good faith, in cooperation with the 
Underwriters, to qualify the Bonds for offering and sale under the 
applicable securities laws of such jurisdictions as the Representatives may 
designate and to arrange for the determination of the legality of the Bonds 
for purchase by institutional investors; provided, however, that the 
Company shall not be obligated to file any general consent to service or to 
qualify as a foreign corporation or as a dealer in securities in any 
jurisdiction in which it is not so qualified. In each jurisdiction where 
any of the Bonds shall be qualified as above provided, the Company will 
make and file such statements and reports in each year as are or may be 
reasonably required by the laws thereof. 

	(h) The Company will make generally available to its security holders as
soon as practicable, but not later than 75 days after the close of the 
period covered thereby, an earnings statement (in form complying with the 
provisions of Section 11(a) of the Act and the Regulations thereunder 
(including, at the option of the Company, Rule 158), which need not be 
certified by independent public accountants unless required by the Act or 

                          				       5




the Regulations), covering a twelve-month period beginning on the first day 
of the calendar quarter following the Time of Delivery. 

	(i) The Company agrees that it will not publicly offer or sell any 
intermediate or long-term debt between the date of the Underwriting 
Agreement and Time of Delivery without the prior written consent of the 
Representatives. 

	Section 5. Payment of Expenses. The Company will pay all expenses inci-
dent to the performance of its obligations under the Underwriting Agreement, 
including (i) the printing and filing by the Company of the registration 
statement and the printing of the Underwriting Agreement, any Agreement Among 
Underwriters, any Selling Agreement, the Supplemental Indenture and the 
Underwriters' Questionnaire, (ii) the authorization, issuance and delivery of 
the Bonds to the Underwriters, including the printing and engraving of the 
Bonds, and all taxes, if any, upon the issuance and sale of the Bonds to the 
Underwriters, (iii) the qualification of the Bonds under the securities laws 
of the various jurisdictions in accordance with the provisions of subsection 
(g) of Section 4, including filing fees and fees and disbursements of 
Underwriters' counsel in connection with such qualification and in connection 
with the preparation of the Blue Sky Survey and any Legal Investment 
Memorandum (such fees of Underwriters' counsel not to exceed $6,500 in the 
aggregate), (iv) any fees charges by securities rating services for rating the 
Bonds, (v) the fees and expenses of the Trustee and its counsel in connection 
with the Bonds and the Supplemental Indenture, (vi) the printing and delivery 
to the Underwriters and dealers in quantities as hereinbefore stated of copies 
of the registration statement and all amendments thereto, of any preliminary 
prospectuses and amended preliminary prospectuses, of the Registration 
Statement and any amendments thereto, and of the Prospectus and any amendments 
or supplements thereto, and (vii) the cost of printing and delivery to the 
Underwriters of copies of the Blue Sky Survey and any Legal Investment 
Memorandum. 

	If this Agreement is terminated by the Representatives in accordance 
with the provisions of Section 6 or Section 10(b), or is prevented by the Com-
pany from becoming effective in accordance with the provisions of Section 
10(a), the Company shall reimburse the Underwriters severally for their out-of-
pocket expenses, including the reasonable fees and disbursements of counsel for
the Underwriters incurred in connection with the offering. 

	Section 6. Conditions of Underwriters' Obligations. The several obliga-
tions of the Underwriters hereunder are subject to the accuracy of and compli-
ance with the representations and warranties of the Company herein contained, 
to the performance by the Company of its obligations hereunder and to the 
following further conditions: 

	(a) At the Time of Delivery no stop order suspending the effectiveness 
of the Registration Statement shall have been issued under the Act or 
proceedings therefor initiated or threatened by the Commission. 

	(b) At the Time of Delivery the Representatives shall have received: 

	(1) The favorable opinion, dated as of the Time of Delivery, of 
Mayer, Brown & Platt, counsel for the Company, in form and substance 
satisfactory to counsel for the Underwriters, to the effect that: 

	(i) the Company is a corporation in good standing, duly 
organized and validly existing under the laws of the State of 
Illinois and has due corporate authority to carry on the business in 
which it is engaged and to own and operate the properties used by it 
in such business; 

	(ii) the Indenture is in due and proper form, has been 
duly and validly authorized by the necessary corporate action and by 
orders duly entered by the Illinois Commerce Commission; no 
authorization, approval, consent, certificate or order of any other 
state commission or regulatory authority or of any federal 
commission or regulatory authority not already obtained is required 
in respect of the execution and delivery of the Indenture; and the 
Indenture has been duly and validly executed and delivered and is a 
valid and enforceable instrument in accordance with its terms, 
except as enforcement of provisions of the Indenture may be limited 

                            				       6



by bankruptcy or other laws of general application affecting the 
enforcement of creditors' rights and by general equity principles;  


	(iii) the Bonds are in due and proper form; the issue and 
sale of the Bonds by the Company in accordance with the terms of the 
Underwriting Agreement have been duly and validly authorized by the 
necessary corporate action and by order duly entered by the Illinois 
Commerce Commission; no authorization, approval, consent, 
certificate or order of any other state commission or regulatory 
authority or of any federal commission or regulatory authority not 
already obtained is required in respect of such issue and sale 
(except such consents, approvals, authorizations, registrations or 
qualifications as may be required under state securities or Blue Sky 
laws in connection with the purchase and distribution of the Bonds 
by the Underwriters); the Bonds have been duly executed and 
delivered to the Underwriters against payment of the agreed 
consideration therefor and, assuming due authentication thereof by 
the Trustee, constitute valid and enforceable obligations of the 
Company in accordance with their terms, secured by the lien of and, 
with like exception as noted in the foregoing subdivision (ii), 
entitled to the benefits provided by the Indenture, and the 
registered owners of the Bonds will be entitled to the payment of 
principal and interest, and premium in case of redemption, as 
therein provided; the Bonds and the Indenture conform as to legal 
matters in all material respects with the statements concerning them 
made in the Prospectus, and such statements accurately set forth the 
matters respecting the Bonds and the Indenture required to be set 
forth in the Prospectus; 

	(iv) The Registration Statement is effective under the Act 
and the Indenture has been duly qualified under the Trust Indenture 
Act, and to the best of the knowledge of said counsel no proceedings 
for a stop order are pending or threatened under Section 8(d) of the 
Act; 

	(v) the execution and delivery of the Underwriting 
Agreement by the Company has been duly authorized by the necessary 
corporate action, and the Underwriting Agreement has been duly 
executed and delivered by the Company; 

	(vi) the Company has good and sufficient title to all 
property described or referred to in the Indenture and purported to 
be conveyed thereby (except property released from the lien of the 
Indenture in connection with the sale or other disposition thereof), 
subject only to the lien of the Indenture and to permitted liens as 
defined therein; the Indenture has been duly filed for recordation 
in such manner and in such places as is required by law in order to 
give constructive notice of, establish, preserve and protect the 
lien of the Indenture; the Indenture constitutes a valid, direct 
first mortgage lien, subject only to permitted liens, on 
substantially all property of the Company, except property expressly 
excepted by the terms of the Indenture; the Indenture will, when 
recorded or registered by the Company in accordance with its 
covenants under the Indenture, constitute a valid, direct first 
mortgage lien on all property of the character of that now subject 
to the lien of the Indenture hereafter acquired by the Company, 
subject only to permitted liens and to liens, if any, existing or 
placed on such after-acquired property at the time of the 
acquisition thereof; 

	(vii) the issue and sale of the Bonds and the compliance 
by the Company with all of the provisions of the Bonds, the 
Indenture and the Underwriting Agreement will not conflict with or 
result in a breach or violation of any of the provisions of, or 
constitute (disregarding any grace or notice period) a default 
under, any indenture, mortgage, loan agreement, contract, note, 
lease or other agreement or instrument, known to such counsel, to 
which the Company is a party or by which the Company is bound or to 
which any of the property or assets of the Company is subject (with 
such exceptions as are in the aggregate not material to the business 
or financial condition of the Company or the validity of the Bonds), 
nor will such action result in any violation of the provisions of 
the Charter or By-Laws of the Company, or, to the best of their 
knowledge, any statute or any order, rule or regulation applicable 
to the Company of any court or governmental agency or body having 
jurisdiction over the Company or any of its properties (except such 

                       				       7





consents, approvals, authorizations, registrations or qualifications 
as may be required under state securities or Blue Sky laws in 
connection with the purchase and distribution of the Bonds by the 
Underwriters); 

	(viii) at the time the registration statement became 
effective, the registration statement and the related prospectus 
(other than the financial statements and notes thereto and 
supporting schedules and other financial information included 
therein, as to which no opinion need be rendered) complied as to 
form in all material respects with the requirements of the Act and 
the Trust Indenture Act and the Regulations; 

	(ix) with minor exceptions, and subject to noncompliance 
with certain procedural and other requirements in the procurement 
and granting of gas franchises in a number of smaller municipalities 
formerly served by Mid-Illinois Gas Company, the Company holds 
franchises from all of the incorporated cities and villages included 
in the communities in which the Company renders gas service; all of 
the franchises so held by the Company are valid and subsisting and 
authorize it to engage in the business conducted by it in the 
respective municipalities granting such franchises; the Company also 
holds certificates of public convenience and necessity issued by the 
Illinois Commerce Commission, which are valid and subsisting and 
constitute due authorization by such commission for the conduct by 
the Company of its operations in all areas served; 

	(x) to the best of their knowledge and information, there 
are no contracts, indentures, mortgages, loan agreements, notes, 
leases or other instruments of a character required to be described 
in the Registration Statement or Prospectus or to be filed as 
exhibits to the Registration Statement other than those described 
therein or filed or incorporated by reference as exhibits thereto 
and the descriptions thereof or reference thereto are correct; and 

	(xi) except as disclosed in the Prospectus, there are no 
material pending or threatened legal proceedings, considering the 
Company and the subsidiaries as a single enterprise, known to said 
counsel, to which the Company or any subsidiary is a party or of 
which property of the Company or any subsidiary is the subject, and 
to the best of the knowledge of said counsel there are no such 
proceedings contemplated by governmental authorities. 

Such counsel shall further state that, based upon their participation in 
the preparation of the Registration Statement and the Prospectus, and 
any amendment or supplement thereto, and upon their review and 
discussions of the contents thereof, but without independent check or 
verification except as specified, nothing has come to their attention 
that has caused them to believe that the Registration Statement, at the 
time it became effective, contained an untrue statement of a material 
fact or omitted to state a material fact required to be stated therein 
or necessary to make the statements therein not misleading or that the 
Prospectus, and any amendment or supplement thereto, at the date the 
Registration Statement became effective, the date of this Agreement or 
at the Time of Delivery, contained an untrue statement of a material 
fact or omitted to state a material fact necessary in order to make the 
statements therein, in light of the circumstances under which they were 
made, not misleading. 

	(2) The favorable opinion of Wildman, Harrold, Allen & Dixon, 
counsel for the Underwriters, with respect to the incorporation of the 
Company, the validity of the Bonds and the Indenture, the Registration 
Statement, the Prospectus and other related matters as the 
Representatives may reasonably request; provided that any opinion 
requested with respect to the jurisdiction of regulatory authorities 
(other than the Illinois Commerce Commission, the Securities and 
Exchange Commission and state securities or Blue Sky authorities) and 
the matters in subdivisions (vi) and (ix) above will rely upon the 
opinion of Mayer, Brown & Platt. 

	(c) At the effective date of the Registration Statement and at the Time
of Delivery the Representatives shall have received a letter from Arthur 
Andersen LLP, dated the effective date or Time of Delivery, respectively, 
in form and substance satisfactory to the Representatives, advising that 


                          				       8



(i) they are independent public accountants with respect to the Company and 
its subsidiaries as required by the Act and the 1934 Act and the applicable 
Regulations, (ii) in their opinion, the audited consolidated financial 
statements and any supplemental financial information and schedules of the 
Company examined by them and incorporated by reference in the Registration 
Statement and Prospectus comply as to form in all material respects with 
the applicable accounting requirements of the Act, the 1934 Act and the 
applicable Regulations, (iii) on the basis of a reading of the latest 
available unaudited interim consolidated financial statements prepared by 
the Company, a reading of the minutes of meetings of the shareholder and 
the board of directors and executive committee of the Company and its 
subsidiaries, consultation with officers of the Company responsible for 
financial and accounting matters and other specified procedures, nothing 
has come to their attention which caused them to believe that (A) the 
unaudited interim condensed consolidated financial statements included or 
incorporated by reference in the Prospectus do not comply as to form in all 
material respects with the applicable accounting requirements of the Act, 
the 1934 Act and the applicable Regulations or are not in conformity with 
generally accepted accounting principles applied on a basis substantially 
consistent with that of the audited financial statements incorporated as 
aforesaid, (B) the unaudited amounts set forth in ''Summary 
Information-Consolidated Financial Information'' and any other unaudited 
income statement data and balance sheet data (other than such data for the 
periods referred to in (A) above) included or incorporated by reference in 
the Prospectus do not agree with the corresponding items in the audited or 
unaudited, as the case may be, financial statements from which such data 
were derived or were not determined on a basis substantially consistent 
with that of the corresponding amounts included in the audited consolidated 
financial statements of the Company incorporated in the Registration 
Statement and Prospectus, or (C) at a specified date within five business 
days of the date of such letter with respect to (1) below, and during the 
period from the date of the latest audited consolidated financial 
statements or unaudited interim condensed consolidated financial 
statements, as the case may be, incorporated in the Prospectus to the date 
of the latest available unaudited interim consolidated financial statements 
(if any) prepared by the Company with respect to (2) below, except in all 
instances as set forth in or contemplated by the Prospectus or as set forth 
in such letter: (1) there was any increase in the consolidated long-term 
debt of the Company and its subsidiaries, as compared with the amounts set 
forth in the latest balance sheet included or incorporated by reference in 
the Prospectus, or (2) there were any decreases in consolidated operating 
income or net income as compared with the corresponding period in the 
preceding year; and (iv) they have carried out specified procedures 
performed for the purpose of comparing certain financial information and 
percentages (which is limited to financial information derived from general 
accounting records of the Company) specified by the Representatives and 
appearing in the Registration Statement or in schedules or exhibits to the 
Registration Statement or in the Prospectus or in documents incorporated by 
reference in the Prospectus with indicated amounts in the financial 
statements or accounting records of the Company and (excluding any 
questions of legal interpretation and, in the case of the letter delivered 
at the Time of Delivery, any exceptions disclosed in the letter delivered 
at the Effective Date) have found such information and percentages to be in 
agreement with the relevant accounting and financial information of the 
Company referred to in such letter in the description of the procedures 
performed by them. If such letter discloses any material adverse decreases 
or increases, as the case may be, in the items specified in item (iii) (C) 
above which are not set forth in or contemplated by the Prospectus which, 
in the judgment of the Representatives, makes it impracticable or 
inadvisable to proceed with the public offering or the delivery of the 
Bonds on the terms and in the manner contemplated by the Prospectus, this 
Agreement and all obligations of the Underwriters hereunder may be 
cancelled by the Representatives by notifying the Company in the manner and 
with the effect provided below in the last sentence of this Section 6. 

	(d) At the Time of Delivery the Representatives shall have received a 
certificate of the Chairman, President, Vice President and principal 
financial officer, Vice President and principal accounting officer or 
Treasurer of the Company, dated as of the Time of Delivery, to the effect 
that the signer of such certificate has carefully examined the Registration 
Statement, the Prospectus and any amendment or supplement thereto and the 
Underwriting Agreement and that, in his opinion, at the time the 
Registration Statement became effective, the Registration Statement did not 


                             				       9




contain an untrue statement of a material fact or omit to state a material 
fact required to be stated therein or necessary in order to make the 
statements therein not misleading, and at the date of the Underwriting 
Agreement the Prospectus did not contain an untrue statement of a material 
fact or omit to state a material fact required to be stated therein or 
necessary in order to make the statements therein not misleading, and since 
the date of the Underwriting Agreement, no event has occurred which should 
have been set forth in an amendment of or supplement to the Prospectus 
which has not been so set forth; and no stop order suspending the 
effectiveness of the Registration Statement has been issued and no 
proceedings therefor have been instituted or threatened by the Commission; 
and to the further effect that all the representations and warranties 
contained in Section 2 hereof are true and correct, with the same force and 
effect as though expressly made at the Time of Delivery. 

	(e) At the Time of Delivery counsel for the Underwriters shall have been
furnished with such documents and opinions as they may reasonably require 
for the purpose of enabling them to pass upon the sale of the Bonds as 
herein contemplated and related proceedings, or in order to evidence the 
accuracy or completeness of any of the representations or warranties, or 
the fulfillment of any of the conditions, herein contained; and all 
proceedings taken by the Company in connection with the sale of the Bonds 
as herein contemplated shall be satisfactory in form and substance to the 
Representatives and counsel for the Underwriters. 

	If any of the conditions specified in this Section shall not have been 
fulfilled when and as required by this Agreement to be fulfilled, this 
Agreement and all obligations of the Underwriters hereunder may be cancelled 
by the Representatives by notifying the Company of such cancellation in 
writing or by telecopy at any time at or prior to the Time of Delivery and any 
such cancellation shall be without liability of any party to any other party 
except as otherwise provided in this Agreement. 

	Section 7. Condition of Company's Obligations. The obligations of the 
Company to sell and deliver the Bonds are subject to the following conditions: 
that at the Time of Delivery no stop order suspending the effectiveness of the 
Registration Statement shall have been issued or proceedings therefor 
initiated or threatened; that the order of the Illinois Commerce Commission, 
referred to in Section 2(k), shall be in full force and effect substantially 
in the form in which such order shall originally have been entered; and that 
the Indenture shall be qualified under the Trust Indenture Act. 

	Section 8. Indemnification. (a) The Company agrees to indemnify and hold
harmless each Underwriter and each person, if any, who controls any 
Underwriter within the meaning of the Act or the 1934 Act, as follows: 

	(i) against any and all loss, liability, claim, damage and expense, 
whatsoever, arising out of any untrue statement or alleged untrue statement 
of a material fact contained in the registration statement as it became 
effective, or in any amendment thereto, or in the Registration Statement 
(or any amendment thereto), or the omission or alleged omission therefrom 
of a material fact required to be stated therein or necessary to make the 
statements therein not misleading, or arising out of any untrue statement 
or alleged untrue statement of a material fact contained in any preliminary 
prospectus or the Prospectus (or any amendment or supplement thereto) or 
the omission or alleged omission therefrom of a material fact necessary in 
order to make the statements therein, in light of the circumstances under 
which they were made, not misleading, unless such untrue statement or 
omission or such alleged untrue statement or omission was made in reliance 
upon and in conformity with written information respecting the Underwriters 
furnished to the Company by or on behalf of any Underwriter through the 
Representatives expressly for use in the Registration Statement (or any 
amendment thereto) or the Prospectus (or any amendment or supplement 
thereto); 

	(ii) against any and all loss, liability, claim, damage and expense 
whatsoever to the extent of the aggregate amount paid in settlement of any 
litigation, commenced or threatened, or of any claim whatsoever based upon 
  
                         				       10





any such untrue statement or omission or any such alleged untrue statement 
or omission, if such settlement is effected with the written consent of the 
Company; and 

	(iii) against any and all expenses whatsoever reasonably incurred in 
investigating, preparing or defending against any litigation, commenced or 
threatened, or any claim whatsoever based upon any such untrue statement or 
omission, or any such alleged untrue statement or omission, to the extent 
that any such expense is not paid under (i) or (ii) above, and, in the case 
of (i) above, unless such untrue statement or omission or such alleged 
untrue statement or omission was made in reliance upon and in conformity 
with written information respecting the Underwriters furnished to the 
Company by or on behalf of any Underwriter through the Representatives 
expressly for use in the Registration Statement (or any amendment thereto) 
or the Prospectus (or any amendment or supplement thereto), or, in the case 
of (ii) above, provided such settlement is effected with the written 
consent of the Company. 

	This indemnity agreement is subject to the condition that, insofar as it
relates to any untrue statement, alleged untrue statement, omission or alleged 
omission made in a preliminary prospectus or preliminary prospectus 
supplement, but eliminated or remedied in the Prospectus, such indemnity 
agreement shall not inure to the benefit of any Underwriter from whom the 
person asserting any loss, liability, claim or damage purchases the Bonds 
which are the subject thereof (or to the benefit of any person who controls 
such Underwriter) if such Underwriter fails to send or give a copy of the 
Prospectus (excluding documents incorporated by reference) to such person 
prior to or together with written confirmation of the sale of such Bonds to 
such person and the delivery thereof would have constituted a defense to the 
claim by such person. 

	In no case shall the Company be liable under this indemnity agreement 
with respect to any claim made against any Underwriter or any such controlling
person unless the Company shall be notified in writing of the nature of the 
claim within a reasonable time after the assertion thereof, but failure to so 
notify the Company shall not relieve it from any liability which it may have 
otherwise than on account of this indemnity agreement. The Company shall be 
entitled to participate at its own expense in the defense, or, if it so 
elects, within a reasonable time after receipt of such notice, to assume the 
defense of any suit brought to enforce any such claim, but if it so elects to 
assume the defense, such defense shall be conducted by counsel chosen by it 
and approved by the Underwriter or Underwriters or controlling person or 
persons, defendant or defendants in any suit so brought, which approval shall 
not be unreasonably withheld. In the event that the Company elects to assume 
the defense of any such suit and retains such counsel, the Underwriter or 
Underwriters or controlling person or persons, defendant or defendants in the 
suit shall thereafter bear the fees and expense of any additional counsel 
retained by them. In the event that the parties to any such action (including 
impleaded parties) include both the Company and one or more Underwriters and 
any such Underwriter shall have been advised by counsel chosen by it and 
satisfactory to the Company that there may be one or more legal defenses 
available to it which are different from or additional to those available to 
the Company, the Company shall not have the right to assume the defense of 
such action on behalf of such Underwriter and will reimburse such Underwriter 
and any person controlling such Underwriter as aforesaid for the reasonable 
fees and expenses of any counsel retained by them, it being understood that 
the Company shall not, in connection with any one action or separate but 
similar or related actions in the same jurisdiction arising out of the same 
general allegations or circumstances, be liable for the reasonable fees and 
expense of more than one separate firm of attorneys for all such Underwriters 
and controlling persons, which firm shall be designated in writing by the 
Representatives. The Company agrees to notify the Representatives within a 
reasonable time of the assertion of any claim against it, any of its officers 
or directors or any person who controls the Company within the meaning of the 
Act or the 1934 Act, in connection with the sale of the Bonds. 

	(b) Each Underwriter severally agrees that it will indemnify and hold 
harmless the Company, its directors, and each of its officers who signed the 
Registration Statement and each person, if any, who controls the Company 
within the meaning of the Act or the 1934 Act, to the same extent as the 
indemnity contained in subsection (a) of this Section, but only with respect 
to statements or omissions made in the registration statement as it became 
effective, or in any amendment thereto, or in the Registration Statement (or 


                            				       11




any amendment thereto) or the Prospectus (or any amendment or supplement 
thereto) in reliance upon and in conformity with written information 
respecting the Underwriters furnished to the Company by or on behalf of such 
Underwriter through the Representatives expressly for use in the Registration 
Statement (or any amendment thereto) or the Prospectus (or any amendment or 
supplement thereto). In case any action shall be brought against the Company 
or any person so indemnified based on the Registration Statement (or any 
amendment thereto) or the Prospectus (or any amendment or supplement thereto) 
and in respect of which indemnity may be sought against any Underwriter, such 
Underwriter shall have the rights and duties given to the Company, and the 
Company and each person so indemnified shall have the rights and duties given 
to the Underwriters, by the provisions of subsection (a) of this Section. 

	(c) The obligations of the Company under this Section 8 shall be in 
addition to any liability which the Company may otherwise have and shall 
extend, upon the same terms and conditions, to each person, if any, who 
controls any Underwriter within the meaning of the Act or the 1934 Act; and 
the obligations of the Underwriters under this Section 8 shall be in addition 
to any liability which the respective Underwriters may otherwise have and 
shall extend, upon the same terms and conditions, to each officer and director 
of the Company and to each person, if any, who controls the Company within the 
meaning of the Act or the 1934 Act. 


	Section 9. Representations, Warranties and Agreements to Survive Deliv-
ery. All representations, warranties and agreements contained in the Underwrit-
ing Agreement and/or contained in certificates of officers of the Company 
submitted pursuant hereto, shall remain operative and in full force and 
effect, regardless of any investigation made by or on behalf of any 
Underwriter or any controlling person of any Underwriter, or by or on behalf 
of the Company, and shall survive payment for and delivery of the Bonds. 

	
	Section 10. Effective Date of the Underwriting Agreement and Termina-
tion Thereof. (a) The Underwriting Agreement shall become effective at the time 
of the initial public offering by the Underwriters of any of the Bonds. The time
of the initial public offering shall mean 12:00 noon, New York City time, on 
the first full business day after the Underwriting Agreement is executed or at 
such time as the Representatives may authorize the sale of the Bonds to the 
public by the Underwriters or other securities dealers, whichever shall first 
occur. The Representatives or the Company may prevent the Underwriting 
Agreement from becoming effective without liability of any party to any other 
party, except as otherwise provided in the Underwriting Agreement, by giving 
the notice indicated below in this Section prior to the time the Underwriting 
Agreement would otherwise become effective as herein provided. 

	(b) The Representatives shall have the right to terminate the Underwrit-
ing Agreement by giving the notice indicated below in this Section at any time 
at or prior to the Time of Delivery if (i) the Company shall have sustained 
since the respective dates as of which information is given in the Prospectus 
any material loss or interference with its business from fire, explosion, flood 
or other calamity, whether or not covered by insurance, or from any labor dis-
pute or court or governmental action, order or decree; or (ii) since the respec-
tive dates as of which information is given in the Prospectus there shall have 
been any material increase in the long-term debt, or any material adverse 
change, or any development involving a prospective material adverse change, in 
or affecting the general business affairs, management, financial position, 
results of operations, or business prospects of the Company and its 
subsidiaries considered as one enterprise, otherwise than as set forth or 
contemplated in the Prospectus, the effect of which, in any such case 
described in clause (i) or (ii), in the judgment of the Representatives makes 
it impracticable or inadvisable to proceed with the public offering or the 
delivery of the Bonds on the terms and in the manner contemplated in the 
Prospectus; or (iii) there shall have occurred the outbreak or escalation of 
hostilities involving in a significant way the armed forces of the United 
States, or the declaration by the United States, on or after the date of the 
Underwriting Agreement, of a national emergency or war, or there shall have 
occurred a general suspension or limitation of trading in securities on the 
New York or American Stock Exchanges, or the establishment of minimum prices 
on either such Exchange, or a general moratorium on commercial banking 
activities in New York is declared by either federal or New York state 
authorities, the effect of which in the judgment of the Representatives makes 
it impracticable or inadvisable to proceed with the public offering or the 


                             	       12




delivery of the Bonds on the terms and in the manner contemplated in the 
Prospectus. If the Representatives shall so terminate the Underwriting 
Agreement, such termination shall be without liability of any party to any 
other party except as otherwise provided in the Underwriting Agreement. 


	(c) If the Representatives elect to prevent the Underwriting Agreement 
from becoming effective or to terminate the Underwriting Agreement as provided 
in this Section, the Company and each other Underwriter shall be notified 
promptly by the Representatives, by telephone or telegram, confirmed by 
letter. If the Company elects to prevent the Underwriting Agreement from 
becoming effective as provided in this Section, the Representatives shall be 
notified promptly by the Company by telephone or telegram, confirmed by 
letter. 

	Section 11. Default of Underwriters. If any one or more of the Under-
writers shall fail at the Time of Delivery to purchase the amount of Bonds which
it or they are obligated to purchase hereunder (the ''Defaulted Bonds''), then 
the Representatives shall have the right, within 24 hours thereafter, to make 
arrangements for one or more of the non-defaulting Underwriters, or any other 
underwriters, to purchase all, but not less than all, of the Defaulted Bonds 
in such amounts as may be agreed upon and upon the terms herein set forth. If, 
however, during such 24 hours the Representatives shall not have completed 
such arrangements for the purchase of all of the Defaulted Bonds, then the 
Company shall be entitled to a further period of 24 hours within which to 
procure another party or parties satisfactory to the Representatives to 
purchase all of such Defaulted Bonds on such terms. If, after giving effect to 
any arrangements for the purchase of Defaulted Bonds by the Representatives 
and the Company as provided above, then: 

	(a) if the amount of Defaulted Bonds does not exceed 10% of the 
aggregate principal amount of the Bonds being sold hereunder, the 
non-defaulting Underwriters shall be obligated to purchase severally the 
full amount thereof in the proportions that their respective underwriting 
obligations hereunder bear to the underwriting obligations of all 
non-defaulting Underwriters, or 

	(b) if the amount of Defaulted Bonds exceeds 10% of the aggregate 
principal amount of the Bonds being sold hereunder, the Underwriting 
Agreement shall terminate without any liability on the part of the Company 
or any non-defaulting Underwriter. 

	The termination of the Underwriting Agreement pursuant to this Section 
shall be without liability on the part of the Company or any of said 
non-defaulting Underwriters, except for the respective obligations of the 
Company and the Underwriters pursuant to Section 8 and except that the Company 
shall be obligated to reimburse the Underwriters for their out-of-pocket 
expenses (including reasonable fees and disbursements of counsel for the 
Underwriters) incurred in connection with the offering if the Underwriting 
Agreement could have been terminated by the Representatives pursuant to 
Section 6 or 10(b). 

	Nothing herein shall relieve any Underwriter so defaulting from liabil-
ity, if any, for such default. 

	In the event of a default by any one or more Underwriters as set forth 
in this Section, either the Representatives or the Company shall have the right
to postpone the Time of Delivery for an additional period not exceeding 7 days 
in order that any required changes in the Registration Statement and 
Prospectus or in any other documents or arrangements may be effected. 

	Section 12. Notices. Except as otherwise provided in the Underwriting 
Agreement, all communications under the Underwriting Agreement shall be in 
writing, and, if sent to the Underwriters, shall be mailed, delivered or 
telecopied and confirmed to the address of the Representatives, as set forth 
in the Underwriting Agreement (except that any notice to an Underwriter 
pursuant to Section 8 hereof shall be sent to it at its address set forth in 
the copies of the Underwriters' Questionnaires furnished to the Company), or, 
if sent to the Company shall be mailed or telecopied and confirmed to it at 
P.O. Box 190, Aurora, Illinois 60507-0190, or delivered to it at 1844 Ferry 
Road, Naperville, Illinois, for the attention of Richard J. Lannon, Vice 
President and Treasurer. 

	Section 13. Parties. The Underwriting Agreement shall insure to the ben-
fit of and be binding upon the Underwriters and the Company and their respec-
tive successors. Nothing expressed or mentioned in the Underwriting Agreement 


                               	       13


is intended or shall be construed to give any person, firm or corporation, other
than the parties hereto and their respective successors and the controlling 
persons and the directors and officers referred to in Section 8, any legal or 
equitable right, remedy or claim under or in respect of the Underwriting 
Agreement or any provision herein contained; the Underwriting Agreement and 
all conditions and provisions hereof being intended to be and being for the 
sole and exclusive benefit of the parties hereto and their respective 
successors and said controlling persons, directors and officers and for the 
benefit of no other person, firm or corporation. No purchaser of any Bonds 
from any Underwriter shall be deemed to be a successor by reason merely of 
such purchase. 

	Section 14. Choice of Law. The Underwriting Agreement shall be con-
strued in accordance with, and governed by, the laws of the State of Illinois.
 


                             				       14                                    


                                                Northern Illinois Gas Company  
                                                Form 10-Q
                                                Exhibit 4.01



                        			Supplemental Indenture 


		     


                        			DATED OCTOBER 15, 1995 


		     

 
	                 	     NORTHERN ILLINOIS GAS COMPANY 



                             				   TO 



                         	BANK OF AMERICA ILLINOIS 
                 		   formerly known as Continental Bank 


                		   TRUSTEE UNDER INDENTURE DATED AS OF 
                		    JANUARY 1, 1954 AND SUPPLEMENTAL 
                     			   INDENTURES THERETO 


		     


                     			   FIRST MORTGAGE BONDS 
               		   7.26% SERIES DUE OCTOBER 15, 2025 




This instrument was prepared by Richard J. Lannon, 1844 Ferry Road, 
Naperville, Illinois 60563-9600. 





This Supplemental Indenture, dated the fifteenth day of October, 1995, 
between Northern Illinois Gas Company, a corporation organized and 
existing under the laws of the State of Illinois (hereinafter called 
the ''Company''), and Bank of America Illinois, an Illinois banking 
corporation (hereinafter called the ''Trustee''), as Trustee under an 
Indenture dated as of January 1, 1954, as supplemented by Supplemental 
Indentures dated, respectively, February 9, 1954, April 1, 1956, June 
1, 1959, July 1, 1960, June 1, 1963, July 1, 1963, August 1, 1964, 
August 1, 1965, May 1, 1966, August 1, 1966, July 1, 1967, June 1, 
1968, December 1, 1969, August 1, 1970, June 1, 1971, July 1, 1972, 
July 1, 1973, April 1, 1975, April 30, 1976, April 30, 1976, July 1, 
1976, August 1, 1976, December 1, 1977, January 15, 1979, December 1, 
1981, March 1, 1983, October 1, 1984, December 1, 1986, March 15, 
1988, July 1, 1988, July 1, 1989, July 15, 1990, August 15, 1991, July 
15, 1992, February 1, 1993, March 15, 1993, May 1, 1993, July 1, 1993 
and August 15, 1994 such Indenture dated as of January 1, 1954, as so 
supplemented, being hereinafter called the ''Indenture.'' 

Witnesseth: 

	Whereas, the Indenture provides for the issuance from time to time 
thereunder, in series, of bonds of the Company for the purposes and 
subject to the limitations therein specified; and 

	Whereas, the Company desires, by this Supplemental Indenture, to 
create an additional series of bonds to be issuable under the 
Indenture, such bonds to be designated ''First Mortgage Bonds, 7.26% 
Series due October 15, 2025'' (hereinafter called the ''bonds of this 
Series''), and the terms and provisions to be contained in the bonds of 
this Series or to be otherwise applicable thereto to be as set forth in 
this Supplemental Indenture; and 

	Whereas, the forms, respectively, of the bonds of this Series, and 
Trustee's certificate to be endorsed on all bonds of this Series, are 
to be substantially as follows: 

                      		 (form of face of bond) 

No. RU                                                  $                  

             		      NORTHERN ILLINOIS GAS COMPANY 

       	  First Mortgage Bond, 7.26% Series due October 15, 2025 





                             		     2

	Northern Illinois Gas Company, an Illinois corporation (hereinafter 
called the ''Company''), for value received, hereby promises to pay to  
or registered assigns, the sum of             Dollars, on the fifteenth 
day of October, 2025, and to pay to the registered owner hereof 
interest on said sum from the date hereof until said sum shall be paid, 
at the rate of seven and twenty-six hundredths per centum (7.26%) per 
annum, payable semiannually on the fifteenth day of April and the 
fifteenth day of October in each year. Both the principal of and the 
interest on this bond shall be payable at the office or agency of the 
Company in the City of Chicago, State of Illinois, or, at the option of 
the registered owner, at the office or agency of the Company in the 
Borough of Manhattan, The City and State of New York, in any coin or 
currency of the United States of America which at the time of payment 
is legal tender for the payment of public and private debts. Any 
installment of interest on the bonds may, at the Company's option, be 
paid by mailing checks for such interest payable to or upon the written 
order of the person entitled thereto to the address of such person as 
it appears on the registration books. 

	So long as there is no existing default in the payment of interest on 
this bond, the interest so payable on any interest payment date will be 
paid to the person in whose name this bond is registered on the April 1 
or the October 1 (whether or not a business day), as the case may be, 
next preceding such interest payment date. If and to the extent that 
the Company shall default in the payment of interest due on such 
interest payment date, such defaulted interest shall be paid to the 
person in whose name this bond is registered on the record date fixed, 
in advance, by the Company for the payment of such defaulted interest. 


	Additional provisions of this bond are set forth on the reverse 
hereof. 

	This bond shall not be entitled to any security or benefit under the 
Indenture or be valid or become obligatory for any purpose unless and 
until it shall have been authenticated by the execution by the Trustee, 
or its successor in trust under the Indenture, of the certificate 
endorsed hereon. 

	In witness whereof, Northern Illinois Gas Company has caused this bond 
to be executed in its name by its Chairman, President, or a Vice 
President, manually or by facsimile signature, and has caused its 
corporate seal to be impressed hereon or a facsimile thereof to be 




                           				     3

imprinted hereon and to be attested by its Secretary or its Assistant 
Secretary, manually or by facsimile signature. 

Dated   

                                         						Northern Illinois Gas Company 

                                          					By   
                                                    							   President 

Attest: 

						      
	   Secretary 

           (form of trustee's certificate of authentication) 

	This bond is one of the bonds of the series designated therein, 
referred to and described in the within-mentioned Supplemental 
Indenture dated October 15, 1995. 

Bank of America Illinois,
 Trustee 

By   
       Authorized Officer 


            			   (form of reverse side of bond) 

	This bond is one, of the series hereinafter specified, of the bonds 
issued and to be issued in series from time to time under and in 
accordance with and secured by an Indenture dated as of January 1, 
1954, to Bank of America Illinois, as Trustee, as supplemented by 
certain indentures supplemental thereto, executed and delivered to the 
Trustee; and this bond is one of a series of such bonds, designated 
''Northern Illinois Gas Company First Mortgage Bonds, 7.26% Series due 
October 15, 2025'' (herein called ''bonds of this Series''), the 
issuance of which is provided for by a Supplemental Indenture dated 
October 15, 1995 (hereinafter called the ''Supplemental Indenture''), 
executed and delivered by the Company to the Trustee. The term 
''Indenture'', as hereinafter used, means said Indenture dated as of 
January 1, 1954, and all indentures supplemental thereto from time to 
time in effect. Reference is made to the Indenture for a description of 





                           				     4

the property mortgaged and pledged, the nature and extent of the 
security, the rights of the holders and registered owners of said 
bonds, of the Company and of the Trustee in respect of the security, 
and the terms and conditions governing the issuance and security of 
said bonds. 

	With the consent of the Company and to the extent permitted by and as 
provided in the Indenture, modifications or alterations of the 
Indenture or of any supplemental indenture and of the rights and 
obligations of the Company and of the holders and registered owners of 
the bonds may be made, and compliance with any provision of the 
Indenture or of any supplemental indenture may be waived, by the 
affirmative vote of the holders and registered owners of not less than 
sixty-six and two-thirds per centum (66 2/3%) in principal amount of the 
bonds then outstanding under the Indenture, and by the affirmative vote 
of the holders and registered owners of not less than sixty-six and 
two-thirds per centum (66 2/3%) in principal amount of the bonds of any 
series then outstanding under the Indenture and affected by such 
modification or alteration, in case one or more but less than all of 
the series of bonds then outstanding under the Indenture are so 
affected, but in any case excluding bonds disqualified from voting by 
reason of the Company's interest therein as provided in the Indenture; 
subject, however, to the condition, among other conditions stated in 
the Indenture, that no such modification or alteration shall be made 
which, among other things, will permit the extension of the time or 
times of payment of the principal of or the interest or the premium, if 
any, on this bond, or the reduction in the principal amount hereof or 
in the rate of interest or the amount of premium hereon, or any other 
modification in the terms of payment of such principal, interest or 
premium, which terms of payment are unconditional, or, otherwise than 
as permitted by the Indenture, the creation of any lien ranking prior 
to or on a parity with the lien of the Indenture with respect to any of 
the mortgaged property, all as more fully provided in the Indenture. 

	The bonds of this Series may not be called for redemption by the 
Company prior to October 15, 2000. On October 15, 2000 and thereafter 
until maturity on October 15, 2025, upon the notice hereinafter stated 
and in the manner and with the effect provided in the Indenture, the 
bonds of this Series are redeemable at the option of the Company, as a 
whole at any time or in part from time to time, at the applicable 
redemption price (expressed as a percentage of principal amount) set 




                           				     5

forth under ''General Redemption Prices,'' plus accrued and unpaid 
interest to the redemption date: 

                    			 General Redemption Prices 
						      
            		     If Redeemed During Twelve Months'
		                   Period Beginning October 15: 
						      

     (The years and the percentages of principal amount set forth under
       ''General Redemption Prices'' in Section 4 of Article I of this
        	      Supplemental Indenture are to be inserted here.) 

	Notice of each redemption shall be mailed to all registered owners not 
less than thirty nor more than forty-five days before the redemption 
date. 

	In case of certain completed defaults specified in the Indenture, the 
principal of this bond may be declared or may become due and payable in 
the manner and with the effect provided in the Indenture. 

	No recourse shall be had for the payment of the principal of or the 
interest or the premium, if any, on this bond, or for any claim based 
hereon, or otherwise in respect hereof or of the Indenture, to or 
against any incorporator, stockholder, officer or director, past, 
present or future, of the Company or of any predecessor or successor 
corporation, either directly or through the Company or such predecessor 
or successor corporation, under any constitution or statute or rule of 
law, or by the enforcement of any assessment or penalty, or otherwise, 
all such liability of incorporators, stockholders, directors and 
officers being waived and released by the registered owner hereof by 
the acceptance of this bond and being likewise waived and released by 
the terms of the Indenture, all as more fully provided therein. 

	This bond is transferable by the registered owner hereof, in person 
or by duly authorized attorney, at the office or agency of the Company 
in the City of Chicago, State of Illinois, or, at the option of the 
registered owner, at the office or agency of the Company in the Borough 
of Manhattan, The City and State of New York, upon surrender and 
cancellation of this bond; and thereupon a new registered bond or bonds 
without coupons of the same aggregate principal amount and series will, 
upon the payment of any transfer tax or taxes payable, be issued to the 
transferee in exchange herefor. The Company shall not be required to 
exchange or transfer this bond if this bond or a portion hereof has 
been selected for redemption. 

                  			     (end of bond form) 






                            		     6

and 

	Whereas, all acts and things necessary to make this Supplemental 
Indenture, when duly executed and delivered, a valid, binding and legal 
instrument in accordance with its terms and for the purposes herein 
expressed, have been done and performed, and the execution and delivery 
of this Supplemental Indenture have in all respects been duly 
authorized; 

	Now, Therefore, in consideration of the premises and of the sum of one 
dollar paid by the Trustee to the Company, and for other good and 
valuable considerations, the receipt of which is hereby acknowledged, 
for the purpose of securing the due and punctual payment of the 
principal of and the interest and premium, if any, on all bonds which 
shall be issued under the Indenture, and for the purpose of securing 
the faithful performance and observance of all the covenants and 
conditions set forth in the Indenture and in all indentures 
supplemental thereto, the Company by these presents does grant, 
bargain, sell, transfer, assign, pledge, mortgage, warrant and convey 
unto Bank of America Illinois, as Trustee, and its successor or 
successors in the trust hereby created, all property, real and personal 
(other than property expressly excepted from the lien and operation of 
the Indenture), which, at the actual date of execution and delivery of 
this Supplemental Indenture, is solely used or held for use in the 
operation by the Company of its gas utility system and in the conduct 
of its gas utility business and all property, real and personal, used 
or useful in the gas utility business (other than property expressly 
excepted from the lien and operation of the Indenture) acquired by the 
Company after the actual date of execution and delivery of this 
Supplemental Indenture or (subject to the provisions of Section 16.03 
of the Indenture) by any successor corporation after such execution and 
delivery, and it is further agreed by and between the Company and the 
Trustee as follows: 


                             				  ARTICLE I 

                      			     Bonds of this Series 

	Section 1. The bonds of this Series shall, as hereinbefore recited, 
be designated as the Company's ''First Mortgage Bonds, 7.26% Series due 
October 15, 2025.'' The bonds of this Series which may be issued and 
outstanding shall not exceed $50,000,000 in aggregate principal amount, 
exclusive of bonds of such series authenticated and delivered pursuant 
to the provisions of Section 4.12 of the Indenture. 





                          				     7

	Section 2. The bonds of this Series shall be registered bonds without 
coupons, and the form of such bonds, and of the Trustee's certificate 
of authentication to be endorsed on all bonds of this Series, shall be 
substantially as hereinbefore recited, respectively. 

	Section 3. The bonds of this Series shall be issued in the 
denomination of $1,000 each and in such multiple or multiples thereof 
as shall be determined and authorized by the Board of Directors of the 
Company or by any officer or officers of the Company authorized by the 
Board of Directors to make such determination, the authorization of the 
denomination of any bond to be conclusively evidenced by the execution 
thereof on behalf of the Company. The bonds of this Series shall be 
numbered, RU-1 and consecutively upwards, or in such other appropriate 
manner as shall be determined and authorized by the Board of Directors 
of the Company. 

	All bonds of this Series shall be dated October 15, 1995, except that 
each bond issued on or after the first payment of interest thereon 
shall be dated as of the date of the interest payment date thereof to 
which interest shall have been paid on the bonds of such series next 
preceding the date of issue, unless issued on an interest payment date 
to which interest shall have been so paid, in which event such bonds 
shall be dated as of the date of issue; provided, however, that bonds 
issued on or after April 1 and before the next succeeding April 15 or 
on or after October 1 and before the next succeeding October 15 shall 
be dated the next succeeding interest payment date if interest shall 
have been paid to such date. All bonds of this Series shall mature 
October 15, 2025, and shall bear interest at the rate of 7.26% per 
annum until the principal thereof shall be paid. Such interest shall be 
calculated on the basis of a 360-day year consisting of twelve 30-day 
months and shall be payable semiannually on the fifteenth day of April 
and the fifteenth day of October in each year. So long as there is no 
existing default in the payment of interest on the bonds of this 
Series, such interest shall be payable to the person in whose name each 
such bond is registered on the April 1 or the October 1 (whether or not 
a business day), as the case may be, next preceding the respective 
interest payment dates; provided, however, if and to the extent that 
the Company shall default in the payment of interest due on such 
interest payment date, such defaulted interest shall be paid to the 
person in whose name each such bond is registered on the record date 
fixed, in advance, by the Company for the payment of such defaulted 
interest. 





                                    8

	The principal of and interest and premium, if any, on the bonds of 
this Series shall be payable in any coin or currency of the United 
States of America which at the time of payment is legal tender for the 
payment of public and private debts, and shall be payable at the office 
or agency of the Company in the City of Chicago, State of Illinois, or, 
at the option of the registered owner, at the office or agency of the 
Company in the Borough of Manhattan, The City and State of New York. 
Any installment of interest on the bonds may, at the Company's option, 
be paid by mailing checks for such interest payable to or upon the 
written order of the person entitled thereto to the address of such 
person as it appears on the registration books. The bonds of this 
Series shall be registrable, transferable and exchangeable in the 
manner provided in Sections 4.08 and 4.09 of the Indenture, at either 
of such offices or agencies. 

	Section 4. The bonds of this Series may not be called for redemption 
by the Company prior to October 15, 2000. On October 15, 2000 and 
thereafter until maturity on October 15, 2025, the bonds of this 
Series, upon the mailing of notice and in the manner provided in 
Section 7.01 of the Indenture (except that no published notice shall be 
required for the bonds of this Series), and with the effect provided in 
Section 7.02 thereof, shall be redeemable at the option of the Company, 
as a whole at any time or in part from time to time, at the applicable 
redemption price (expressed as a percentage of principal amount) set 
forth below under ''General Redemption Prices,'' plus accrued and 
unpaid interest to the redemption date: 

                       	  General Redemption Prices 
						      
		                     If Redeemed During Twelve Months' 
                      		 Period Beginning October 15: 
						      

	Year           Percentage               Year           Percentage         
	2000            105.09%                 2012            101.02% 
	2001            104.75                  2013            100.68         
	2002            104.41                  2014            100.34         
	2003            104.07                  2015            100.00         
	2004            103.73                  2016            100.00         
	2005            103.39                  2017            100.00         
	2006            103.05                  2018            100.00         
	2007            102.71                  2019            100.00         
	2008            102.38                  2020            100.00         
	2009            102.04                  2021            100.00         
	2010            101.70                  2022            100.00       
	2011            101.36                  2023            100.00        
                                   						2024            100.00   





                            				     9

	Section 5. No sinking fund is to be provided for the bonds of this 
Series. 


                          				 ARTICLE II 

                   			  Miscellaneous Provisions 

	Section 1. This Supplemental Indenture is executed by the Company and 
the Trustee pursuant to provisions of Section 4.02 of the Indenture and 
the terms and conditions hereof shall be deemed to be a part of the 
terms and conditions of the Indenture for any and all purposes. The 
Indenture, as heretofore supplemented and as supplemented by this 
Supplemental Indenture, is in all respects ratified and confirmed. 

	Section 2. This Supplemental Indenture shall bind and, subject to the 
provisions of Article XVI of the Indenture, inure to the benefit of the 
respective successors and assigns of the parties hereto. 

	Section 3. Although this Supplemental Indenture is dated October 15, 
1995, it shall be effective only from and after the actual time of its 
execution and delivery by the Company and the Trustee on the date 
indicated by their respective acknowledgments hereto annexed. 

	Section 4. This Supplemental Indenture may be simultaneously executed 
in any number of counterparts, and all such counterparts executed and 
delivered, each as an original, shall constitute but one and the same 
instrument. 






                           				     10

	In Witness Whereof, Northern Illinois Gas Company has caused this 
Supplemental Indenture to be executed in its name by its President, a 
Vice President, or Treasurer, and its corporate seal to be hereunto 
affixed and attested by its Secretary or its Assistant Secretary, and 
Bank of America Illinois, as Trustee under the Indenture, has caused 
this Supplemental Indenture to be executed in its name by one of its 
Vice Presidents, and its seal to be hereunto affixed and attested by 
one of its Assistant Vice Presidents, all as of the day and year first 
above written. 

Northern Illinois Gas Company 

By   
       	Vice President and Treasurer 

                                                  						  Attest:


                                                   							Assistant Secretary 

Bank of America Illinois, 
	as Trustee 

By   
      	Vice President 

                                                     	  Attest:


                                                    							Assistant Vice 
                                                  							  President 





                            				     11


State of Illinois 
            		      ss:
County of DuPage       


	I, Beth A. Aussem, Notary Public in the State aforesaid, Do Hereby 
Certify that Richard J. Lannon, Vice President and Treasurer of 
Northern Illinois Gas Company, an Illinois corporation, one of the 
parties described in and which executed the foregoing instrument, and         ,
Assistant Secretary of said corporation, who are both personally 
known to me to be the same persons whose names are subscribed to the 
foregoing instrument as such Vice President and Assistant Secretary, 
respectively, and who are both personally known to me to be the Vice 
President and the Assistant Secretary, respectively, of said 
corporation, appeared before me this day in person and severally 
acknowledged that they signed, sealed, executed and delivered said 
instrument as their free and voluntary act as such Vice President and 
Assistant Secretary, respectively, of said corporation, and as the free 
and voluntary act of said corporation, for the uses and purposes 
therein set forth. 

     	Given under my hand and notarial seal this      day of      A.D. 
1995. 



                                                    								Notary Public 

My Commission expires March 23, 1999. 







                               	     12

State of Illinois 
                  ss:
County of Cook          

	I,                  , a Notary Public in and for said County, in the 
State aforesaid, Do Hereby Certify that               , Vice President 
of Bank of America Illinois, an Illinois banking corporation, one of 
the parties described in and which executed the foregoing instrument, 
and              , Assistant Vice President of said banking 
corporation, who are both personally known to me to be the same persons 
whose names are subscribed to the foregoing instrument as such Vice 
President and Assistant Vice President, respectively, and who are both 
personally known to me to be a Vice President and an Assistant Vice 
President, respectively, of said banking corporation, appeared before 
me this day in person and severally acknowledged that they signed, 
sealed, executed and delivered said instrument as their free and 
voluntary act as such Vice President and Assistant Vice President, 
respectively, of said banking corporation, and as the free and 
voluntary act of said banking corporation, for the uses and purposes 
therein set forth. 

	Given under my hand and notarial seal this   th day of      A.D. 1995. 




					                                              Notary Public 

My Commission expires                 . 






                           				     13

                         				RECORDING DATA 

	This Supplemental Indenture was recorded on October 17, 1995, in the 
office of the Recorder of Deeds in certain counties in the State of 
Illinois, as follows: 

	     County     Book    Page    Document No.    
	     Adams   
	     Boone   
	     Bureau  
	     Carroll 
	     Champaign       
	     Cook    
	     DeKalb  
	     DeWitt  
	     DuPage  
	     Ford    
	     Grundy  
	     Hancock 
	     Henderson       
	     Henry   
	     Iroquois        
	     Jo Daviess      
	     Kane    
	     Kankakee        
	     Kendall 
	     Lake    
	     La Salle        
	     Lee     
	     Livingston      
	     McHenry 
	     McLean  
	     Mercer  
	     Ogle    
	     Piatt   
	     Pike    
	     Rock Island     
	     Stephenson      
	     Tazewell        
	     Vermilion       
	     Whiteside       
	     Will    
	     Winnebago       
	     Woodford 




<TABLE>
                                                               Northern Illinois Gas Company
                                                               Form 10-Q
                                                               Exhibit 12.01


                                        NORTHERN ILLINOIS GAS COMPANY
                       COMPUTATION OF CONSOLIDATED RATIO OF EARNINGS TO FIXED CHARGES
                                                 (Thousands)

<CAPTION>
                                             Twelve
                                          Months Ended
                                          September 30                  Year Ended December 31                 
                                              1995        1994      1993       1992       1991      1990   

Earnings available to cover fixed charges:

  <S>                                     <C>          <C>       <C>        <C>        <C>       <C>
  Net income                              $  85,258    $  93,078 $  94,935  $  91,239  $  91,368 $  85,397

  Add:  Income taxes                         48,016       50,958    52,890     49,578     47,664    45,217

        Fixed charges                        38,295       37,729    40,960     41,648     40,969    40,654

        Allowance for funds used
           during construction                 (647)        (151)      (64)      (915)      (700)      (51)

  Total                                   $ 170,922    $ 181,614 $ 188,721  $ 181,550  $ 179,301 $ 171,217


Fixed charges:

  Interest on debt                        $  38,432    $  36,726 $  38,949  $  39,773  $  36,270 $  34,345

  Other interest charges and
     amortization of debt discount,
     premium and expense, net                  (137)       1,003     2,011      1,875      4,699     6,309

  Total                                   $  38,295    $  37,729 $  40,960  $  41,648  $  40,969 $  40,654


Ratio of earnings to fixed charges             4.46         4.81      4.61       4.36       4.38      4.21
</TABLE>



<TABLE> <S> <C>

<ARTICLE> UT
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED STATEMENT OF INCOME, THE CONSOLIDATED BALANCE SHEET AND THE
CONSOLIDATED STATEMENT OF CASH FLOWS AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               SEP-30-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                         1653
<OTHER-PROPERTY-AND-INVEST>                          8
<TOTAL-CURRENT-ASSETS>                             190
<TOTAL-DEFERRED-CHARGES>                             0
<OTHER-ASSETS>                                      58
<TOTAL-ASSETS>                                    1909
<COMMON>                                            76
<CAPITAL-SURPLUS-PAID-IN>                          108
<RETAINED-EARNINGS>                                486
<TOTAL-COMMON-STOCKHOLDERS-EQ>                     670
                                9
                                          1
<LONG-TERM-DEBT-NET>                               397
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                      94
<LONG-TERM-DEBT-CURRENT-PORT>                       50
                            1
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                     687
<TOT-CAPITALIZATION-AND-LIAB>                     1909
<GROSS-OPERATING-REVENUE>                          896
<INCOME-TAX-EXPENSE>                                31
<OTHER-OPERATING-EXPENSES>                         783
<TOTAL-OPERATING-EXPENSES>                         814
<OPERATING-INCOME-LOSS>                             82
<OTHER-INCOME-NET>                                   2
<INCOME-BEFORE-INTEREST-EXPEN>                      84
<TOTAL-INTEREST-EXPENSE>                            28
<NET-INCOME>                                        56
                          1
<EARNINGS-AVAILABLE-FOR-COMM>                       55
<COMMON-STOCK-DIVIDENDS>                            71
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                             296
<EPS-PRIMARY>                                        0<F1>
<EPS-DILUTED>                                        0
<FN>
<F1>NOTHERN ILLINOIS GAS IS A WHOLLY OWNED SUBSIDIARY OF NICOR INC.
EARNINGS AND DIVIDENDS PER SHARE INFORMATION IS THEREFORE OMITTED.
</FN>
        

</TABLE>


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