<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
--------------
FORM 10-Q/A
Quarterly Report Under Section 13 or 15 (d)
of the Securities Exchange Act of 1934
--------------
For Quarter Ended June 30, 1995
Commission file number 1-8223
NATIONAL GAS & OIL COMPANY
(Exact name of registrant)
Ohio 31-1004640
(State) (I.R.S. Employer
Identification No.)
1500 Granville Road, Newark, Ohio 43055
(Address of principal executive office)
Registrant's telephone number (614) 344-2102
Area Code
Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15 (d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements
for the past 90 days.
Yes X No
Indicate the number of shares outstanding of each of the issuers'
classes of common stock, as of the close of the period covered by
this report (applicable only to corporate issuers).
$1.00 Par Value - Common 6,661,477 shares
<PAGE>
NATIONAL GAS & OIL COMPANY
PART II - OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K.
27. Financial Data Schedule, amended.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act
of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned thereunto duly authorized.
NATIONAL GAS & OIL COMPANY
(Registrant)
Date: August 9, 1995
/s/ John B. Denison
John B. Denison
Vice President and Secretary
Date: August 9, 1995
/s/ Lawrence P. Haren
Lawrence P. Haren
Executive Vice President, Chief
Financial Officer and Treasurer
<TABLE> <S> <C>
<ARTICLE> UT
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-END> JUN-30-1995
<BOOK-VALUE> PER-BOOK
<TOTAL-NET-UTILITY-PLANT> 38,847,137
<OTHER-PROPERTY-AND-INVEST> 19,866,539
<TOTAL-CURRENT-ASSETS> 16,489,323
<TOTAL-DEFERRED-CHARGES> 1,708,004
<OTHER-ASSETS> 0
<TOTAL-ASSETS> 76,911,003
<COMMON> 6,819,400
<CAPITAL-SURPLUS-PAID-IN> 27,947,598
<RETAINED-EARNINGS> 5,869,025
<TOTAL-COMMON-STOCKHOLDERS-EQ> 40,636,023
0
0
<LONG-TERM-DEBT-NET> 11,615,300
<SHORT-TERM-NOTES> 0
<LONG-TERM-NOTES-PAYABLE> 0
<COMMERCIAL-PAPER-OBLIGATIONS> 0
<LONG-TERM-DEBT-CURRENT-PORT> 877,884
0
<CAPITAL-LEASE-OBLIGATIONS> 0
<LEASES-CURRENT> 0
<OTHER-ITEMS-CAPITAL-AND-LIAB> 23,781,796
<TOT-CAPITALIZATION-AND-LIAB> 76,911,003
<GROSS-OPERATING-REVENUE> 27,436,109
<INCOME-TAX-EXPENSE> 1,097,708
<OTHER-OPERATING-EXPENSES> 23,555,115
<TOTAL-OPERATING-EXPENSES> 24,652,823
<OPERATING-INCOME-LOSS> 2,783,286
<OTHER-INCOME-NET> 113,474
<INCOME-BEFORE-INTEREST-EXPEN> 2,896,760
<TOTAL-INTEREST-EXPENSE> 507,321
<NET-INCOME> 2,389,439
0
<EARNINGS-AVAILABLE-FOR-COMM> 2,389,439
<COMMON-STOCK-DIVIDENDS> 799,378
<TOTAL-INTEREST-ON-BONDS> 0
<CASH-FLOW-OPERATIONS> 10,923,921
<EPS-PRIMARY> 0.36
<EPS-DILUTED> 0.36
</TABLE>
