NATIONAL FUEL GAS CO
10-K, 1995-12-20
NATURAL GAS DISTRIBUTION
Previous: FIRST MUTUAL INC, 10-Q/A, 1995-12-20
Next: NATIONAL FUEL GAS CO, U-1/A, 1995-12-20



                                 United States
                       Securities and Exchange Commission
                             Washington, D.C. 20549

                                   Form 10-K
                Annual Report Pursuant to Section 13 or 15(d) of
                      The Securities Exchange Act of 1934

                  For the Fiscal Year Ended September 30, 1995

                         Commission File Number 1-3880

                           National Fuel Gas Company
             (Exact name of registrant as specified in its charter)

           New Jersey                                          13-1086010
  (State or other jurisdiction of                           (I.R.S. Employer
  incorporation or organization)                           Identification No.)

       10 Lafayette Square                                       14203
        Buffalo, New York                                      (Zip Code)
(Address of principal executive offices)

                                  (716) 857-6980
               Registrant's telephone number, including area code
           -----------------------------------------------------------
          Securities  registered  pursuant to Section 12(b) of the Act:

                                                            Name of each
                                                              exchange
   Title of each class                                   on which registered
Common Stock, $1 Par Value                             New York Stock Exchange

          Securities  registered  pursuant to Section 12(g) of the Act:

                                      None

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during the  preceding  12 months and (2) has been  subject to such  filing
requirements for the past 90 days. YES X   NO
                                      ---    ---
         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the  registrant's  knowledge,  in definitive proxy or information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K. [ X ]

         The aggregate market value of the voting stock held by nonaffiliates of
the registrant amounted to $1,164,782,000 as of November 30, 1995.

         Common stock, $1 par value, outstanding as of November 30, 1995:
37,437,663 shares.

                      DOCUMENTS INCORPORATED BY REFERENCE
         Portions of the registrant's Annual Report to Shareholders for 1995 are
incorporated  by  reference  into  Part  I  of  this  report.  Portions  of  the
registrant's  definitive  Proxy Statement for the Annual Meeting of Shareholders
to be held February 15, 1996 are incorporated by reference into Part III of this
report.



<PAGE>


NATIONAL FUEL GAS COMPANY
FORM 10-K ANNUAL REPORT
For the Fiscal Year Ended September 30, 1995

                               TABLE OF CONTENTS
                                                                         Page
PART I
ITEM  1.  BUSINESS                                                         
            THE COMPANY AND ITS SUBSIDIARIES                               1
            RATES AND REGULATION                                           2
            THE UTILITY OPERATION                                          3
            THE PIPELINE AND STORAGE SEGMENT                               3
            THE EXPLORATION AND PRODUCTION SEGMENT                         3
            OTHER NONREGULATED OPERATIONS                                  4
            SOURCES AND AVAILABILITY OF RAW MATERIALS                      4
            COMPETITION                                                    5
            SEASONALITY                                                    7
            CAPITAL EXPENDITURES                                           7
            ENVIRONMENTAL MATTERS                                          7
            MISCELLANEOUS                                                  8
            EXECUTIVE OFFICERS OF THE COMPANY                              8

ITEM  2.  PROPERTIES                                                       
            GENERAL INFORMATION ON FACILITIES                              9
            EXPLORATION AND PRODUCTION ACTIVITIES                          9

ITEM  3.  LEGAL PROCEEDINGS                                               
            PARAGON/TGX PROCEEDINGS                                       10

ITEM  4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS             12

PART II
ITEM  5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED
          SHAREHOLDER MATTERS                                             12

ITEM  6.  SELECTED FINANCIAL DATA                                         13

ITEM  7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS                             14

ITEM  8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                     28

ITEM  9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
          ACCOUNTING AND FINANCIAL DISCLOSURE                             59

PART III
ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT              59

ITEM 11.  EXECUTIVE COMPENSATION                                          59

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
          MANAGEMENT                                                      60

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                  60

PART IV
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
          FORM 8-K                                                        60

SIGNATURES                                                                65


<PAGE 1>


                                     PART I
ITEM 1  Business

The Company and its Subsidiaries

National  Fuel Gas Company (the  Company or  Registrant),  a registered  holding
company under the Public  Utility  Holding  Company Act of 1935, as amended (the
Holding Company Act), was organized under the laws of the State of New Jersey in
1902.  The Company is engaged in the  business of owning and holding  securities
issued by its subsidiary  companies.  Except as otherwise  indicated  below, the
Company owns all of the outstanding securities of its subsidiaries. Reference to
"the  Company" in this report means the  Registrant  or the  Registrant  and its
subsidiaries collectively, as appropriate in the context of the disclosure.

        The Company is an integrated  natural gas  operation  consisting of
three major business segments:

1. The  Utility  Operation  is carried  out by  National  Fuel Gas  Distribution
Corporation  (Distribution  Corporation),  a New York corporation.  Distribution
Corporation sells natural gas and provides natural gas  transportation  services
through a local distribution system located in western New York and northwestern
Pennsylvania   (principal   metropolitan  areas:  Buffalo,   Niagara  Falls  and
Jamestown, New York; Erie and Sharon, Pennsylvania).

2. The Pipeline and Storage  segment is carried out by National  Fuel Gas Supply
Corporation (Supply Corporation), a Pennsylvania corporation. Supply Corporation
provides   interstate  natural  gas  transportation  and  storage  services  for
affiliated and  nonaffiliated  companies  through (i) an integrated gas pipeline
system extending from southwestern  Pennsylvania to the New York-Canadian border
at the Niagara River,  and (ii) 30 underground  natural gas storage fields owned
and  operated  by Supply  Corporation  and four other  underground  natural  gas
storage  fields  operated  jointly with various  major  interstate  gas pipeline
companies.

3. The  Exploration  and Production  segment is carried out by Seneca  Resources
Corporation  (Seneca),  a  Pennsylvania  corporation.  Seneca is  engaged in the
exploration  for,  and the  development  and  purchase  of,  natural gas and oil
reserves  in the Gulf Coast of Texas and  Louisiana,  in  California  and in the
Appalachian region of the United States.

        Other  Nonregulated  operations  are carried  out by the  following
subsidiaries:

* National Fuel Resources,  Inc. (NFR), a New York  corporation  engaged in
the  marketing  and  brokerage  of  natural  gas and the  performance  of energy
management  services for  utilities and  end-users  located in the  northeastern
United States;

* Leidy Hub, Inc. (Leidy),  a New York corporation  engaged in providing various
natural gas hub services to customers in the northeastern, mid-Atlantic, Chicago
and Los Angeles  areas of the United  States and  Ontario,  Canada,  through (i)
Leidy's 50% ownership of  Ellisburg-Leidy  Northeast Hub Company (a Pennsylvania
general  partnership) and (ii) Leidy's 14.5% ownership of Enerchange,  L.L.C. (a
Delaware limited liability company which in turn owns 50% of QuickTrade, L.L.C.,
another Delaware limited liability company);

* Horizon Energy Development,  Inc. (Horizon),  a New York corporation formed in
1995 to engage in foreign and domestic energy projects  through  investment as a
sole or partial  owner in various  business  entities  including  Sceptre  Power
Company,  a partnership  which includes a team with  considerable  experience in
developing such energy projects;

* Seneca is also engaged in the marketing of timber from its Pennsylvania land
holdings;


<PAGE 2>


* Highland Land & Minerals,  Inc.  (Highland),  a Pennsylvania  corporation
which operates a sawmill and kiln in Kane,  Pennsylvania;

* Data-Track Account Services, Inc.(Data-Track), a New York corporation which
provides collection services (principally issuing collection notices) for the
Company's subsidiaries (principally Distribution Corporation); and

* Utility Constructors, Inc. (UCI), a Pennsylvania corporation which
discontinued its operations (primarily pipeline construction) in 1995 and whose
affairs are being wound down.

        Financial information about each of the Company's industry segments
can be found in Item 8 at Note I -  "Business  Segment  Information."  No single
customer,  or group of customers under common  control,  accounted for more than
10% of the Company's  consolidated  revenues in 1995. All references to years in
this report are to the Company's fiscal year ended September 30 unless otherwise
noted.

        The  discussion  of the  Company's  business  segments as contained
under  the  headings   "Exploration   and  Production  and  Other   Nonregulated
Activities," "Utility Operation," and "Pipeline and Storage," which are included
in the paper copy of the Company's combined Annual Report to Shareholders/Form
10-K, are included in this electronic filing as Exhibit 13 and incorporated
herein by reference.

Rates and Regulation

The Company is subject to regulation by the Securities and Exchange Commission
(SEC) under the broad regulatory provisions of the Holding Company Act,
including provisions relating to issuance of securities, sales and acquisitions
of securities and utility assets, intra-Company transactions and limitations on
diversification.  The SEC has recommended to Congress the conditional  repeal of
the Holding Company Act, in conjunction with  legislation  which would allow the
various state regulatory commissions to have access to such books and records of
companies in a holding  company  system  as would be  necessary  for  effective
regulation,  and allow for federal  audit  authority  and oversight of affiliate
transactions.  The effect of these changes if  implemented,  combined with other
recent  SEC rule  changes,  would  be to  significantly  reduce  the  number  of
applications  filed under the Holding Company Act, exempt routine financings and
expand diversification opportunities. However, the additional proposed access to
Company books and records by state regulatory  commissions would correspondingly
increase  the amount of  regulatory  burden at the state  level.  The Company is
unable to  predict at this time what type of  regulatory  changes,  if any,  may
result from this  proposal,  and therefore  what the impact on the Company might
be.

        The  Utility  Operation's  rates,  services  and other  matters are
regulated by the Public  Service  Commission of the State of New York (PSC) with
respect to services  provided  within New York, and by the  Pennsylvania  Public
Utility  Commission   (PaPUC)   with  respect  to  services   provided   within
Pennsylvania.  For additional  discussion of the Utility  Operation's  rates and
regulation,  see Item 7 under the  heading  "Rate  Matters,"  and Item 8 at Note
B-Regulatory Matters.

        The  Pipeline  and  Storage  segment's  rates,  services  and other
matters are regulated by the Federal Energy Regulatory  Commission  (FERC).  For
additional   discussion  of  the  Pipeline  and  Storage   segment's  rates  and
regulation,  see Item 7 under the heading "Rate  Matters," and Item 8 at Note B-
Regulatory Matters.

        This  report   occasionally  refers  collectively  to  the  Utility
Operation and the Pipeline and Storage segment as the Regulated Operations.

        In addition,  the Company is subject to the same federal, state and
local  regulations on various  subjects as other companies doing business in the
same locations.


<PAGE 3>


        The Company's operations other than Supply Corporation and Distribution
Corporation  are not regulated as to prices or rates for services.  Accordingly,
this report  occasionally  refers collectively to the Exploration and Production
segment and the Other Nonregulated operations as the Nonregulated Operations.

The Utility Operation

The Utility Operation  contributed  approximately 50% of the Company's operating
income before income taxes in 1995.

        Additional  discussion of the Utility  Operation  industry  segment
appears in the forepart of the paper copy of the Company's combined Annual
Report to Shareholders/Form 10-K under the heading "Utility Operation," which is
included in this electronic filing as Exhibit 13, below under the headings
"Sources and Availability of Raw Materials" and "Competition," in Item 7
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" (MD&A), and in Item 8 at Notes B-Regulatory Matters, H-Commitments
and Contingencies and I-Business Segment Information.

The Pipeline and Storage Segment

The Pipeline and Storage segment contributed  approximately 40% of the Company's
operating income before income taxes in 1995.

        The Pipeline and Storage segment  currently has service  agreements
for  substantially  all  of  its  firm  transportation  capacity,  which  totals
approximately 1,860 million cubic feet (MMcf) per day. The Utility Operation has
contracted  for  approximately  1,120 MMcf per day or 60% of that capacity until
2003 and continuing year-to-year thereafter.

        The  Pipeline  and  Storage  segment  has  available  for  sale  to
customers  approximately 60.8 billion cubic feet (Bcf) of firm storage capacity.
The Utility  Operation has contracted  for 25.3 Bcf or 42% of that capacity,  in
service  agreements with initial terms of  approximately 10 years and continuing
year-to-year  thereafter,  effective  beginning in 1993 (23.3 Bcf) and 1996 (2.0
Bcf).  Nonaffiliated  customers were contracted for 35.5 Bcf of storage capacity
throughout 1995.

        The  primary   terms  of  current   storage   service   agreements,
representing   23.3  Bcf  of  the  firm  storage  capacity   contracted  for  by
nonaffiliated customers, expired in 1995. Service continues year-to-year and can
be  terminated by the customer on one year's  notice.  Six such  customers  have
given notice of termination or reduction  effective  March 31, 1996,  accounting
for a reduction of 4.2 Bcf of contracted firm storage capacity at that time. The
Pipeline and Storage segment is actively marketing this available capacity.

        Additional discussion of the Pipeline and Storage segment appears in the
forepart  of  the  paper  copy  of  the  Company's  combined  Annual  Report  to
Shareholders/Form  10-K  under the  heading  "Pipeline  and  Storage,"  which is
included  in this  electronic  filing as Exhibit 13,  below  under the  headings
"Sources and Availability of Raw Materials,"  "Competition"  and  "Environmental
Matters," Item 7 "MD&A," and Item 8 at Notes B-Regulatory Matters, H-Commitments
and Contingencies and I-Business Segment Information.

The Exploration and Production Segment

The  Exploration and Production  segment  contributed  approximately  10% of the
Company's operating income before income taxes in 1995.

        Additional discussion of the Exploration and Production segment appears
in the forepart of the paper copy of the Company's combined Annual Report to
Shareholders/Form  10-K under the heading  "Exploration and Production and Other
Nonregulated Activities," which is included in this electronic filing as Exhibit
13,  below under the heading  "Competition,"  Item 7 "MD&A," and Item 8 at Notes
F-Financial  Instruments,  I-Business  Segment  Information and  L-Supplementary
Information for Oil and Gas Producing Activities.


<PAGE 4>


Other Nonregulated Operations

Other  Nonregulated  operations  contributed  approximately  2% of the Company's
operating income before income taxes in 1995.  Corporate  operations reduced the
Company's operating income before income taxes by approximately 2%.

        Horizon was formed in 1995 to engage in foreign and domestic energy
projects, including foreign utility companies and exempt wholesale generators of
electricity.  The  SEC in 1995  authorized  the  Company  (through  Horizon  and
intermediate  companies)  to (i)  invest up to an  aggregate  of $150.0  million
through  December  2001 in such  activities,  and (ii)  issue  debt and  equity,
provide  guarantees and assume liabilities up to that amount in order to finance
such activities.  The Company  contributed $1.0 million in capital to Horizon in
1995.  Horizon was at year-end  1995  considering  investment  opportunities  in
eastern  Europe,  South  America  and Asia,  and is the  controlling  partner in
Sceptre Power Company,  a partnership  which  includes a team with  considerable
experience in developing such energy projects.

        NFR is  seeking  to add the  brokering  of  electric  power  to its
existing gas marketing  business.  In 1995, NFR obtained  authorization from the
FERC to become an electric power broker in connection with the FERC's  announced
restructuring   of  the  electric  power   industry.   NFR's   application   for
authorization  from the SEC to engage in such activities was pending at year-end
1995.

        Leidy  recognized  a loss of less  than $1.0  million  in 1995 from
writing  off  Leidy's  equity  investment  in  Metscan,  Inc.,  a  developer  of
electronic gas meter reading  devices,  which ceased  operations and liquidated.
Leidy's business now consists  exclusively of activities  related to natural gas
hubs as described below.

        The SEC in 1995 authorized Leidy to enter into a transaction (which
was  consummated in October 1995) by which Leidy invested less than $1.0 million
to acquire a 14.5% ownership interest in Enerchange,  L.L.C. (Enerchange).  This
investment  effectively  gave Leidy (i) a somewhat larger portion of the profits
or  losses of  Ellisburg-Leidy  Northeast  Hub  Company,  (ii) a portion  of the
profits or losses of natural gas hubs in Chicago and Los Angeles, (iii) 14.5% of
Enerchange's  profits or losses in buying and  selling  gas at all three  market
hubs,  and (iv)  14.5% of  Enerchange's  profits  or  losses  as a 50%  owner of
QuickTrade,  L.L.C.,  which is developing an on-line  computer  service on which
subscribers will buy and sell gas at hubs and obtain related services.

        Additional discussion of the Other Nonregulated operations appears in
the forepart of the paper copy of the Company's combined Annual Report to
Shareholders/Form  10-K under the heading  "Exploration and Production and Other
Nonregulated  Activities," subheading "Other Nonregulated  Activities," which is
included  in this  electronic  filing as Exhibit 13,  below  under the  headings
"Sources and  Availability of Raw Materials" and  "Competition,"  Item 7 "MD&A,"
and Item 8 at Note I-Business Segment Information.

Sources and Availability of Raw Materials

Natural gas is the principal raw material for the Utility  Operation and some of
the Other Nonregulated operations,  as discussed below. The Pipeline and Storage
segment  transports and stores gas owned by its customers,  whose gas originates
in the  southwestern  United States,  Canada and  Appalachia.  Some of the Other
Nonregulated  operations  rely upon timber  located on Seneca's  lands,  so that
source and availability are not issues.  The Exploration and Production  segment
seeks to discover and produce raw materials  (natural  gas, oil and  hydrocarbon
liquids) as described  in the  forepart of the paper copy of the  Company's
combined Annual Report to Shareholders/Form  10-K under the heading "Exploration
and Production  and Other  Nonregulated  Activities,"  which is included in this
electronic  filing as Exhibit 13, Item 7 "MD&A," and Item 8 at Notes  I-Business
Segment Information and L - Supplementary  Information for Oil and Gas Producing
Activities.

<PAGE 5>


        In 1995,  the Utility  Operation  purchased  130.8 Bcf of gas.  Gas
purchases from various producers and marketers in the southwestern United States
under  long-term  (two years or  longer)  contracts  accounted  for 77% of these
purchases.  Purchases of gas in Canada under long-term  contracts,  purchases of
gas in Canada and the United States on the spot market (contracts of less than a
year) and purchases  from  Appalachian  producers  accounted for 3%, 15% and 5%,
respectively,  of the Utility Operation's 1995 gas purchases. Gas purchases from
Vastar  Resources,  Inc.  and Natural  Gas  Clearinghouse  (southwest  gas under
long-term  contract)  represented 13% and 12%,  respectively,  of total 1995 gas
purchases by the Utility  Operation.  No other producer or marketer provided the
Utility Operation with 10% or more of its gas requirements in 1995.

        To move its gas from the  point  of  purchase  to its  distribution
system  in New York and  Pennsylvania,  the  Utility  Operation  purchases  firm
transportation and storage services from various  interstate  pipeline companies
including Supply Corporation.  See Item 8, Note H-Commitments and Contingencies,
for a discussion of the Utility Operation's  obligations under its nonaffiliated
pipeline capacity, gas purchase and gas storage contracts.

        The  Utility   Operation  also   transports  gas  owned  by  others
(principally  industrial and commercial end-users).  Gas produced by Appalachian
producers, especially in Pennsylvania and New York, remained an important source
of  supply  for the  Utility  Operation's  transportation  customers,  who  also
purchased gas from the southwestern United States and Canadian suppliers.

        Other Nonregulated  operations need natural gas for NFR's marketing
and Leidy's hub services, but are relatively indifferent as to the source.

Competition

The natural gas industry was  competitive in 1995 and is expected to become more
competitive in the future.  Competition  existed among providers of natural gas,
as well as between natural gas and other sources of energy.

        Management  continues to believe that there will be increased usage
of natural gas nationwide over the longer term, so that opportunities  exist for
increased  sales.  This  increased use of natural gas  nationwide is expected to
result mainly from the  increased  use of natural gas as an electric  generation
and cogeneration fuel, conversion of home heating load from oil to gas, economic
and population growth,  competitive prices and technological  developments.  The
long-term  trend in  natural  gas will  depend  upon the  balance  of supply and
demand, as well as weather (colder weather  generally  increases demand and thus
price).  As noted,  demand is expected to increase over the longer term.  Supply
will be impacted by the  potential  increase  in domestic  supplies  due to more
efficient  exploration and production  technology and the amount of gas imported
into the United States from Canada and Mexico.

        The continuing deregulation of the natural gas industry should also
enhance the competitive position of natural gas relative to other energy sources
by  removing  some  of  the  regulatory  impediments  to  adding  customers  and
responding  to market  forces.  In addition,  the  environmental  advantages  of
natural gas compared with other fuels should increase the role of natural gas as
an energy source.  The potential  environmental role of natural gas was enhanced
by passage of the federal Clean Air Act Amendments of 1990,  which United States
industries have not completed implementing.  Moreover, natural gas is abundantly
available in North America,  which makes it a dependable alternative to imported
oil.

        The  electric   industry  is  moving  toward  a  more   competitive
environment as a result of the federal Energy Policy Act of 1992 and initiatives
undertaken by the FERC and others to restructure the electric  industry much the
same as the FERC restructured the gas industry. It is unclear at this point what
impact this restructuring will have on the natural gas industry.


<PAGE 6>


        The Company  competes on the basis of price,  service,  quality and
reliability,  product  performance  and other factors.  Sources and providers of
energy,  other than those described  under this  "Competition"  heading,  do not
compete with the Company to any significant extent.

Competition:  the Utility Operation
The changes  precipitated  by the FERC's  restructuring  of the gas  industry in
Order No. 636 are redefining the roles of the gas utility industry and the state
regulatory commissions. Competition has arrived for utilities. The PSC issued an
order in 1995 providing for the Utility Operation to be the first gas utility in
New York to implement unbundling of its services pursuant to a 1994 PSC order on
restructuring.  The Utility Operation now offers unbundled  flexible services to
its large commercial and industrial  customers.  This unbundling is an important
step  toward  the  Utility  Operation's  goal  of  opening  its  market  area to
competition   for  all  customers,   including   residential.   Competition  for
large-volume   customers   continues,   with  pipeline  companies   increasingly
attempting  to sell or transport  gas directly to end-users  located  within the
Utility  Operation's  service  territories  (i.e.,  bypass).  The  FERC  remains
unwilling to shield local distribution  companies from such bypass. In addition,
competition  continues with fuel oil  suppliers,  and may increase with electric
utilities making retail energy sales.

        Responding  to those  developments,  the Utility  Operation  is now
better able to compete,  through its unbundled  flexible  services,  in its most
vulnerable  markets (the large commercial and industrial  markets).  The Utility
Operation  continues  to (i)  develop or promote new sources and uses of natural
gas and/or new services, rates and contracts and (ii) emphasize and provide high
quality service to its customers.

Competition:  the Pipeline and Storage Segment
The Pipeline and Storage  segment  competes for market growth in the natural gas
market with other pipeline companies transporting gas in the northeastern United
States and with other companies providing gas storage services. The Pipeline and
Storage  segment has some unique  characteristics  which enhance its competitive
position.  Its  facilities are located  adjacent to Canada and the  northeastern
United States, and provide part of the link between gas-consuming regions of the
northeastern  United  States  and  gas-producing   regions  of  Canada  and  the
southwestern,  southern  and  midwestern  regions  of the  United  States.  This
location  offers  the  opportunity  for  increased  transportation  and  storage
services in the  future.  The  Pipeline  and Storage  segment  will  continue to
evaluate  ways to take  advantage of its location to open new markets and expand
existing ones, especially in the gas storage business.

        There is, however, increased competition to provide services to the
northeastern  market  in the  form of other  proposed  pipeline  expansions  and
proposed storage  projects.  The northeastern  utilities which are currently the
largest  customers  of  transportation  and storage  services  are showing  some
hesitance to enter into new  long-term  transportation  or storage  arrangements
while their state commissions are considering significant restructuring of their
bundled sales services.


<PAGE 7>


Competition:  the Exploration and Production Segment
The  Exploration  and  Production  segment  competes  with  other  gas  and  oil
producers,  and with fuel oil and electricity  wholesalers  and producers,  with
respect to its sales of oil and gas. The Exploration and Production segment also
competes with other oil and gas exploration and production  companies of various
sizes for leases and drilling rights for exploration and development prospects.

        To compete in this  environment,  the  Exploration  and  Production
segment  originates  and acts as operator on most  prospects,  minimizes risk of
exploratory efforts through  partnership-type  arrangements,  applies the latest
technology for both exploratory  studies and drilling  operations and focuses on
market niches that suit its size, operating expertise and financial criteria.

Competition:  Other Nonregulated Operations
In the Other Nonregulated operations,  NFR competes with other gas marketers and
energy management services providers.  Leidy competes with other natural gas hub
service  providers.  Highland  competes  with  other  sawmills  in  northwestern
Pennsylvania.  Horizon  competes with other entities  seeking to develop foreign
and domestic energy projects.

Seasonality

Variations  in  weather  conditions  can  materially  affect  the  volume of gas
delivered by the Utility  Operation,  as virtually  all of its  residential  and
commercial  customers  use gas for space  heating.  The  effect  on the  Utility
Operation in New York is mitigated  somewhat by a weather  normalization  clause
which is designed to adjust the rates of retail  customers to reflect the impact
of deviations  from normal  weather.  Weather that is more than 2.2% warmer than
normal results in a surcharge  being added to customers'  current  bills,  while
weather  that is more than 2.2%  colder than  normal  results in a refund  being
credited to customers' current bills.

        The Pipeline and Storage segment's  volumes  transported and stored
may vary  materially  depending on weather,  without  materially  affecting  its
earnings.  The  Pipeline  and  Storage  segment's  rates are based on a straight
fixed-variable  rate design  which  allows  recovery of all fixed costs in fixed
monthly reservation charges. Variable charges based on volumes are designed only
to reimburse the variable  costs caused by actual  transportation  or storage of
gas.

Capital Expenditures

A discussion of capital  expenditures by business  segment is included in Item 7
under the heading "Investing Cash Flow," subheading "Capital Expenditures."

Environmental Matters

Supply Corporation was engaged in discussions, but not formal proceedings,  with
the New York Department of Environmental  Conservation (NYDEC) concerning the 71
plugged and abandoned gas wells located  within the boundaries of the Bennington
and  Holland,  New York  underground  natural gas storage  fields.  Before 1995,
Supply  Corporation  voluntarily  replugged  27 wells which were  believed to be
venting small amounts of natural gas to the  atmosphere.  In November  1995, the
NYDEC informed  Supply  Corporation  that it had accepted  Supply  Corporation's
proposed  monitoring  program and would not require the previously  contemplated
replugging of wells unless those wells started to vent gas to the atmosphere.

        A discussion  of  environmental  matters  involving  the Company is
included in Item 8, Note H-Commitments and Contingencies.


<PAGE 8>


Miscellaneous

The Company had 2,925  full-time  employees at September 30, 1995, a decrease of
7% from the 3,148 employed at September 30, 1994.

        Agreements covering employees in collective bargaining units in New
York were last  renegotiated  in  October  1994 and are  scheduled  to expire in
February 1998. Agreements covering most employees in collective bargaining units
in Pennsylvania  were  renegotiated in calendar 1993 and are scheduled to expire
in April  and May 1996.  The  Company  expects  to begin  negotiations  with the
Pennsylvania unions early in calendar 1996.

        The Company has  numerous  county and  municipal  franchises  under
which it uses public roads and certain other  rights-of-way  and public property
for  the  location  of  facilities.  The  Company  has  regularly  renewed  such
franchises at expiration and expects no difficulty in continuing to renew them.

Executive Officers of the Company (1)
<TABLE>
<CAPTION>
                                    Age as of         Company Position                         Date Elected
      Name                           9/30/95              Since 1990                            To Position
      ----                          --------              ----------                            -----------
<S>                                    <C>           <C>                                      <C>
Bernard J. Kennedy                     64            Chairman of the
                                                     Board of Directors.                      March 21, 1989
                                                     Chief Executive
                                                     Officer.                                 August 1, 1988
                                                     President.                               January 1, 1987
                                                     Director.                                March 29, 1978
                                                     Chairman of the Board
                                                      of certain subsidiaries
                                                      of the Company.                         August 1, 1988

Philip C. Ackerman                     51            Director.                                March 16, 1994
                                                     Senior Vice President.                   June 1, 1989
                                                     President of
                                                      Distribution Corporation.               October 1, 1995
                                                     President of Seneca.                     June 1, 1989
                                                     Executive Vice President
                                                      of Supply Corporation.                  October 1, 1994
                                                     President of Horizon.                    September 13, 1995
                                                     President of certain other
                                                      of the Company's
                                                      subsidiaries from
                                                      prior to 1990.

Richard Hare                           57            President of Supply
                                                      Corporation.                            June 1, 1989
                                                     Senior Vice President of
                                                      Penn-York Energy Corpor-
                                                      ation until its merger
                                                      into Supply Corporation
                                                      on July 1, 1994.                        June 1, 1989

William J. Hill                        65            Director.                                September 20, 1995
                                                     President of
                                                      Distribution
                                                      Corporation until
                                                      October 1, 1995.                        June 1, 1989

(1)      The Company  has been  advised  that there are no family  relationships
         among any of the officers  listed,  and that there is no arrangement or
         understanding  among any one of them and any other persons  pursuant to
         which he was elected as an officer.
</TABLE>

<PAGE 9>


ITEM 2  PROPERTIES

General Information on Facilities

The investment of the Company in net property,  plant and equipment was $1,649.2
million at September 30, 1995.  Approximately  78% of this  investment is in the
Utility Operation and Pipeline and Storage segments, which are primarily located
in western  New York and  western  Pennsylvania.  The  remaining  investment  in
property,  plant  and  equipment  is mainly in the  Exploration  and  Production
segment, which is primarily located in the Gulf Coast, southwestern, western and
Appalachian regions of the United States.

        The Utility Operation has the largest net investment in property, plant
and  equipment,  compared with the Company's  other business  segments.  Its net
investment  in  its  gas  distribution   network   (including  14,666  miles  of
distribution  pipeline) and its services  represent  approximately  58% and 27%,
respectively, of the Utility Operation's net investment of $822.8 million.

        The Pipeline and Storage segment  represents a net investment of $463.6
million  in  transmission   and  storage   facilities  at  September  30,  1995.
Transmission pipeline, with a net cost of $145.1 million, represents 31% of this
segment's total net investment and includes 2,778 miles of pipeline  required to
move large  volumes of gas  throughout  its  service  area.  Storage  facilities
consist of 34 storage  fields,  4 of which are  jointly  operated  with  certain
pipeline  suppliers,  and  511  miles  of  pipeline.  Included  in  the  storage
facilities net investment is $85.6 million of base gas. The Pipeline and Storage
segment has 31 compressor stations with 73,450 installed compressor horsepower.

        The  Exploration  and  Production  segment  had  a  net  investment  in
properties  amounting to $340.0  million at September  30, 1995. Of this amount,
Seneca's net investment in oil and gas properties in the Gulf  Coast/West  Coast
regions  was  $285.2  million,  and  Seneca's  net  investment  in oil  and  gas
properties in the Appalachian region aggregated $54.8 million.

        During the past five years, the Company has made significant  additions
to plant in order to expand and improve transmission and distribution facilities
for both retail and transportation  customers and to augment the reserve base of
oil and gas. Net plant has increased $442.8 million, or 37%, since 1990.

        The Regulated Operation's  facilities provided the capacity to meet its
1995 peak day sendout,  including  transportation  service, of 1,847 MMcf, which
occurred on February 5, 1995.  Withdrawals from storage  provided  approximately
45% of the requirements on that day.

        Company maps, which are included in the paper copy of the Company's
combined Annual Report to Shareholders/Form 10-K, are narratively described in
the Appendix to this electronic filing and are incorporated herein by reference.

Exploration and Production Activities

The information  that follows is disclosed in accordance  with SEC  regulations,
and relates to the  Company's oil and gas  producing  activities.  For a further
discussion of oil and gas producing  activities,  refer to Note  L-Supplementary
Information  for Oil and Gas  Producing  Activities,  under  Item 8 of this Form
10-K.

        Supply   Corporation  files  Form  2  "Annual  Report  of  Natural  Gas
Companies"  and Form 15 "Annual Report of Gas Supply" with the FERC. The reserve
disclosures  in these reports were filed as of December 31, 1994,  and represent
reserves  related to Supply  Corporation's  held for future use  storage  wells.
These reserves are appropriately not included in reserves reported in Note L.


<PAGE 10>


        Seneca is not  regulated by the FERC,  and thus is not required to file
Forms 2 and 15. Seneca's oil and gas reserves reported in Note L as of September
30, 1995, were estimated by Seneca's qualified geologists and engineers and were
audited by independent petroleum engineers from Ralph E. Davis, Inc.

        The  following  is a summary of certain oil and gas  information  taken
from Seneca's records:

Production
<TABLE>
<CAPTION>
For the Year Ended September 30                     1995      1994      1993
- -------------------------------                     ----      ----      ----
<S>                                               <C>       <C>       <C>
Average Sales Price per Mcf of Gas                $ 1.67    $ 2.18    $ 2.20

Average Sales Price per Barrel of Oil             $16.16    $14.86    $16.78

Average Production (Lifting) Cost per Mcf
  Equivalent of Gas and Oil Produced              $  .44    $  .45    $  .54
</TABLE>

Productive Wells

<TABLE>
<CAPTION>
At September 30, 1995                     Gas          Oil
- ---------------------                     ---          ---
<S>                                      <C>           <C>
Productive Wells - gross                 2,115         257
                 - net                   1,941         202
</TABLE>

Developed and Undeveloped Acreage
<TABLE>
<CAPTION>
At September 30, 1995
- ---------------------
<S>                             <C>
Developed Acreage   - gross     595,787
                    - net       520,849

Undeveloped Acreage - gross     624,085
                    - net       588,431
</TABLE>

Drilling Activity
<TABLE>
<CAPTION>
                                          Productive              Dry
                                      ------------------   ------------------

For the Year Ended September 30       1995   1994   1993   1995   1994   1993
                                      ----   ----   ----   ----   ----   ----
<S>                                     <C>    <C>   <C>     <C>    <C>    <C>
Net Wells Completed - Exploratory       5      5      9      0      4      6
                    - Development       6      8     16      0      0      3
</TABLE>

Present Activities
<TABLE>
<CAPTION>
At September 30, 1995
- ---------------------
<S>                                     <C>
Wells in Process of Drilling - gross    7
                             - net      6
</TABLE>

        There are  currently  no  waterflood  projects or pressure  maintenance
operations of material importance.

ITEM 3  Legal Proceedings

Paragon/TGX Proceedings

A.  New York Litigation

Since  November 30, 1984,  Distribution  Corporation  has been  involved in
litigation against Paragon Resources, Inc. (Paragon) and TGX Corp. (collectively
Paragon/TGX),  in the United States  District Court for the Western  District of
New York (the District Court). Distribution Corporation


<PAGE 11>


sought a declaratory  judgment  concerning the contract effect of a December 20,
1983 PSC order (the Disapproval Order) which, among other things,  disapproved a
1974 gas purchase agreement between  Distribution  Corporation's  predecessor in
interest,  Iroquois  Gas  Corporation,   and  Paragon  (the  Paragon  Contract).
Paragon/TGX  counterclaimed for (i) a declaration that the Disapproval Order did
not affect the Paragon Contract in any way, whatsoever,  (ii) approximately $4.4
million in respect of  take-or-pay  claims,  and (iii)  unquantified  amounts in
respect of other alleged breaches of the Paragon  Contract.  Commencing with its
payment for  production  received in  September  1984,  and  continuing  through
December  1993,  when  Paragon/TGX  purported  to assign the  Paragon  Contract,
Distribution  Corporation  paid  Paragon/TGX for Paragon  Contract gas at prices
below those developed by the Paragon Contract's price formula,  as the same have
been impacted, from time to time, by the Natural Gas Policy Act of 1978.

        On December 3, 1991,  the United States Court of Appeals for the Second
Circuit  (the Second  Circuit)  issued an opinion  regarding  a partial  summary
judgment granted by the District Court. The Second Circuit essentially held that
the  Disapproval  Order  had  "voided  the  Contract's  price  term,"  but  that
Paragon/TGX had elected an option  available to it under the Paragon Contract to
continue that contract,  in the aftermath of the Disapproval  Order, at "a price
consistent  with" that order.  The Second  Circuit also remanded the case to the
District Court for further proceedings.

        In a letter dated  December 13, 1991,  TGX demanded  that  Distribution
Corporation pay it $21.9 million (including interest),  alleged to represent the
difference  between  the amount  received by  Paragon/TGX  in respect of Paragon
Contract gas delivered  during the period  September 1984 through  October 1991,
and the amount  allegedly  due TGX in respect  of such gas during  such  period.
Distribution Corporation rejected TGX's demand.

        On  September  29,  1994,  Paragon/TGX  served an  amended  answer  and
counterclaim. That pleading restates Paragon/TGX's claims for unquantified money
damages  respecting  Distribution  Corporation's  alleged (i) breach of contract
price and  "take-or-pay"  provisions,  (ii) "lack of good  faith . . .  material
breach" of the contract,  and (iii)  repudiation  of the contract.  The pleading
also adds two new, but unquantified claims - (i) consequential  damages suffered
upon the sale of properties and assignment of the Paragon  Contract at less than
full  value,  and (ii)  damages  related  to the  allegation  that  Distribution
Corporation  "tortiously  and with  intent  injured  TGX in the  conduct  of its
business."  Distribution  Corporation  filed a  timely  reply  to  Paragon/TGX's
claims.

        Various  motions have been heard before the  District  Court.  A United
States Magistrate Judge is now handling other preliminary  matters and discovery
issues before the case is ultimately set for trial.

B.  State Commission Proceedings

In 1992, Distribution Corporation filed two petitions with the PSC that involved
the Paragon Contract.  Distribution Corporation sought authority from the PSC to
defer, and ultimately  recover through rates, a partial  settlement payment made
to TGX.  Distribution  Corporation  also  requested the PSC to review the prices
charged by TGX in the context of the "just and  reasonable"  standard of Section
110(4)  of the New  York  Public  Service  Law and  issue  a  declaratory  order
regarding its findings.

        The PSC consolidated  the  proceedings,  and, in an order issued on
May 5, 1995, (i) authorized  Distribution  Corporation to recover  through rates
the  amounts   previously   paid  to  TGX,  and  (ii)   dismissed   Distribution
Corporation's  petition regarding the New York Public Service Law Section 110(4)
issues because the PSC determined  there was no "properly  reviewable  contract"
that had been filed with it.


<PAGE 12>


        In September 1995,  Distribution  Corporation filed a petition with
the New York Supreme Court (Albany County, Special Term) seeking judicial review
of  the  PSC's  May  1995  order   regarding  the   dismissal  of   Distribution
Corporation's petition for a declaratory order.

ITEM 4  Submission of Matters to a Vote of Security Holders

No matter was submitted to a vote of security  holders during the fourth quarter
of 1995.


                                    PART II

ITEM 5  Market for the Registrant's Common Stock and Related Shareholder
        Matters

Information  regarding the market for the Registrant's  common stock and related
shareholder  matters appears in Note D -  Capitalization  and Note K- Market for
Common Stock and Related Shareholder Matters  (unaudited),  under Item 8 of this
Form 10-K, and reference is made thereto.



<PAGE 13>


ITEM 6  Selected Financial Data
<TABLE>
<CAPTION>

Year Ended September 30                1995       1994        1993         1992        1991
- -----------------------                ----       ----        ----         ----        ----
<S>                                <C>         <C>         <C>         <C>         <C>
Summary of Operations (Thousands)
Operating Revenues                   $975,496  $1,141,324  $1,020,382    $920,450    $865,131
                                     --------  ----------  ----------    --------    --------
Operating Expenses:
  Purchased Gas                       351,094     497,687     409,005     363,690     364,246
  Operation Expense and Maintenance   292,505     291,390     283,230     263,084     245,253
  Property, Franchise and Other
    Taxes                              91,837     103,788      95,393      89,158      83,095
  Depreciation, Depletion and
    Amortization                       71,782      74,764      69,425      55,726      50,805
  Income Taxes - Net                   43,879      47,792      41,046      35,231      23,285
                                     --------  ----------  ----------    --------    --------
                                      851,097   1,015,421     898,099     806,889     766,684
                                     --------  ----------  ----------    --------    --------
Operating Income                      124,399     125,903     122,283     113,561      98,447
Other Income                            5,378       3,656       4,833       5,790      11,793
                                     --------  ----------  ----------    --------    --------
Income Before Interest Charges        129,777     129,559     127,116     119,351     110,240
Interest Charges                       53,883      47,124      51,899      59,041      61,250
                                     --------  ----------  ----------    --------    --------
Income Before Cumulative Effect        75,894      82,435      75,217      60,310      48,990
Cumulative Effect of Changes in
  Accounting                                -       3,237           -           -           -
                                     --------  ----------  ----------    --------    --------
Net Income Available for Common
  Stock                              $ 75,894  $   85,672  $   75,217    $ 60,310    $ 48,990
                                     ========  ==========  ==========    ========    ========
Per Common Share Data
  Earnings                              $2.03      $2.32*       $2.15       $1.94       $1.63
  Dividends Declared                    $1.60      $1.56        $1.52       $1.48       $1.44
  Dividends Paid                        $1.59      $1.55        $1.51       $1.47       $1.43
  Dividend Rate at Year-End             $1.62      $1.58        $1.54       $1.50       $1.46
Number of Common Shareholders at
  Year-End                             21,429      22,465      22,893      23,218      22,662
                                     ========  ==========  ==========    ========    ========
Net Property, Plant and Equipment (Thousands)
Regulated:
  Utility Operation                $  822,764  $  787,794  $  754,466  $  719,755  $  678,933
  Pipeline and Storage                463,647     443,622     436,547     423,383     380,008
                                   ----------  ----------  ----------  ----------  ----------
                                    1,286,411   1,231,416   1,191,013   1,143,138   1,058,941
                                   ----------  ----------  ----------  ----------  ----------
Nonregulated:
  Exploration and Production          339,950     295,418     273,470     261,446     248,787
  Other                                22,690      18,579      16,209      11,670       5,896
                                   ----------  ----------  ----------  ----------  ----------
                                      362,640     313,997     289,679     273,116     254,683
                                   ----------  ----------  ----------  ----------  ----------
Corporate                                 131         137         122         128         127
                                   ----------  ----------  ----------  ----------  ----------
Total Net Plant                    $1,649,182  $1,545,550  $1,480,814  $1,416,382  $1,313,751
                                   ==========  ==========  ==========  ==========  ==========

Total Assets (Thousands)           $2,038,302  $1,981,657  $1,801,540  $1,760,830  $1,560,834
                                   ==========  ==========  ==========  ==========  ==========
Capitalization (Thousands)
Common Stock Equity                $  800,588  $  780,288  $  736,245  $  632,333  $  542,109
Long-Term Debt, Net of Current
  Portion                             474,000     462,500     478,417     479,500     442,071
                                   ----------  ----------  ----------  ----------  ----------
Total Capitalization               $1,274,588  $1,242,788  $1,214,662  $1,111,833  $  984,180
                                   ==========  ==========  ==========  ==========  ==========

* 1994 includes Cumulative Effect of Changes in Accounting of $.09.  See Notes A
  and G to Consolidated Financial Statements.
</TABLE>



<PAGE 14>


ITEM 7  Management's Discussion and Analysis of Financial Condition and
        Results of Operations

Results of Operations

1995 Compared with 1994
National Fuel's earnings were $75.9 million, or $2.03 per common share, in 1995.
This compares with earnings of $82.4 million,  or $2.23 per common share in 1994
(before the cumulative  effect of the mandated  changes in accounting for income
taxes and post-employment benefits, which added a net $3.2 million, or $0.09 per
common share of earnings in 1994).

        The earnings decrease in 1995 was attributable to lower earnings of the
Company's  Exploration  and  Production  segment and Utility  Operation,  partly
offset  by  higher  earnings  of  the  Pipeline  and  Storage   segment,   Other
Nonregulated, and Corporate operations.

        Exploration and Production  earnings declined because of low gas prices
coupled with management's decision, based on those low gas prices, to delay Gulf
Coast activity  causing  reduced levels of gas and oil  production.  The Utility
Operation's  earnings  suffered  from the warm  weather  and the impact of lower
normalized  usage per  residential  and commercial  account.  Additionally,  the
Utility  Operation's New York jurisdiction  annual  reconciliation of gas costs,
performed   in  August  of  each  year,   determined   an  amount  of  lost  and
unaccounted-for  gas in excess of that  allowed  to be  recovered  by the Public
Service  Commission  of the State of New York (PSC).  The  Pipeline  and Storage
segment  earnings  reflect the application of a final rule issued by the Federal
Energy  Regulatory  Commission  (FERC) in September  1995,  which  addresses and
clarifies  financial  reporting  aspects of the current  practices for unbundled
pipeline sales and open access transportation. The increase in earnings from the
application  of this rule was partly  offset by higher  operating  and  interest
expense  as  well  as  the  recording  of  a  reserve  for  previously  deferred
preliminary  survey and  investigation  charges  for the Laurel  Fields  Storage
Project.  An open season held during August and September  1995 for  nominations
for firm storage  capacity  for this  proposed  underground  natural gas storage
development  project failed to produce  sufficient  interest to proceed with the
project at this time. Accordingly,  this project has been delayed until at least
1997. Increased earnings in the Company's Other Nonregulated operations resulted
mainly from a gain on the sale of  equipment,  net of accrued  expenses,  by the
Company's pipeline construction  subsidiary.  This sale pertained to a strategic
decision to  discontinue  the operations of this  subsidiary.  The Company's gas
marketing subsidiary also increased earnings on a year-to-year basis as a result
of  increased  margins and an  increase in  customers.  In  addition,  Corporate
operations  benefited  from cost saving  measures,  including the  relocation of
corporate headquarters.

1994 Compared with 1993
National  Fuel's  earnings  (before  the  cumulative  effect of the  changes  in
accounting for income taxes and post-employment benefits,  discussed above) were
$82.4  million,  or  $2.23  per  common  share,  in  1994.  This  represents  an
approximate  10% increase  over 1993 earnings of $75.2 million and a 4% increase
from 1993 earnings per common share of $2.15.  Share  amounts  reflect a greater
number of weighted average shares  outstanding in 1994,  principally  because of
the sale of 2.5 million shares of common stock in May 1993.

        The earnings  increase in 1994 was  attributable  to higher earnings in
the  Company's  Nonregulated  and  Utility  operations,  offset in part by lower
earnings in the Pipeline and Storage  segment.  The increase in the Nonregulated
operations  consisted  of higher  earnings  in the  Exploration  and  Production
segment as a result of record oil and gas production, more than compensating for
a  decline  in oil  and gas  prices.  Furthermore,  the  Company's  natural  gas
marketing,  pipeline  construction and timber operations had improved  earnings.
The Utility Operation's earnings increased slightly


<PAGE 15>


because  of colder  weather  and the  impact of rate  increases  in New York and
Pennsylvania.  These increases were partly offset by an earnings decrease in the
Pipeline and Storage segment,  which resulted mainly because of two nonrecurring
items in 1993: the settlement of a Supply  Corporation  rate case which resulted
in a partial reduction of a provision for refund due customers;  and a change in
rate design, effective August 1, 1993, which increased 1993 earnings.
<TABLE>
<CAPTION>
Operating Revenues
Year Ended September 30 (in thousands)        1995        1994        1993
- -----------------------------------------------------------------------------
<S>                                       <C>         <C>          <C>
Utility Operation
  Retail Revenues:
    Residential                           $  569,603  $  677,068   $  613,039
    Commercial                               137,869     177,249      156,851
    Industrial                                18,269      31,096       31,609
- -----------------------------------------------------------------------------
                                             725,741     885,413      801,499
  Off-System Sales                            18,255       6,930          945
  Transportation                              37,183      34,419       30,213
  Other                                        4,885       4,911        3,961
- -----------------------------------------------------------------------------
                                             786,064     931,673      836,618
- -----------------------------------------------------------------------------
Pipeline and Storage
  Wholesale Revenues                               -           -      444,142
  Storage Service                             59,826      58,971       41,041
  Transportation                              88,766      90,416       45,313
  Other                                       15,995       3,734        4,072
- -----------------------------------------------------------------------------
                                             164,587     153,121      534,568
- -----------------------------------------------------------------------------
Exploration and Production                    56,232      70,261       58,636
Other Nonregulated                            57,075      72,036       42,099
- -----------------------------------------------------------------------------
                                             113,307     142,297      100,735
- -----------------------------------------------------------------------------
Less:  Intersegment Revenues                  88,462      85,767      451,539
- -----------------------------------------------------------------------------

Total Operating Revenues                  $  975,496  $1,141,324   $1,020,382
=============================================================================

Operating Income (Loss) Before Income
  Taxes
Year Ended September 30 (in thousands)        1995        1994         1993
- -----------------------------------------------------------------------------
Utility Operation                           $ 83,774    $ 90,584     $ 86,690
Pipeline and Storage                          67,884      62,302       67,375
Exploration and Production                    16,404      21,767       12,980
Other Nonregulated                             3,021       2,505         (986)
Corporate                                     (2,805)     (3,463)      (2,730)
- ----------------------------------------------------------------------------- 

Total Operating Income Before Income
  Taxes                                     $168,278    $173,695     $163,329
=============================================================================
</TABLE>

<PAGE 16>

<TABLE>
<CAPTION>
System Natural Gas Volumes
Year Ended September 30 (in billion cubic feet)  1995      1994      1993
- -------------------------------------------------------------------------
<S>                                             <C>       <C>      <C>
Regulated Gas Sales
   Residential                                   79.9      90.6      86.9
   Commercial                                    22.2      26.9      25.6
   Industrial                                     4.8       6.5       6.5
   Wholesale *                                      -         -     118.7
   Off-System                                     9.4       3.3       0.3
- -------------------------------------------------------------------------
                                                116.3     127.3     238.0
- -------------------------------------------------------------------------
Nonregulated Gas Sales
   Gas Sales for Resale                           0.4       0.3         -
   Production (in equivalent billion cubic feet) 25.4      29.5      24.9
- -------------------------------------------------------------------------
                                                 25.8      29.8      24.9
- -------------------------------------------------------------------------
Total Gas Sales                                 142.1     157.1     262.9
- -------------------------------------------------------------------------
Transportation
  Utility Operation                              52.8      52.2      48.9
  Pipeline and Storage *                        290.8     296.6     138.6
  Nonregulated                                    2.5       1.4         -
- -------------------------------------------------------------------------
                                                346.1     350.2     187.5
- -------------------------------------------------------------------------
Marketing Volumes                                18.8      18.2       7.3
- -------------------------------------------------------------------------
Less Intersegment Volumes:
  Transportation                                154.2     164.8      40.1
  Production                                      5.0       2.5       4.3
  Gas Sales                                         -       0.1     112.2
- -------------------------------------------------------------------------
                                                159.2     167.4     156.6
- -------------------------------------------------------------------------
Total System Natural Gas Volumes                347.8     358.1     301.1
=========================================================================

* The  elimination  of  wholesale   volumes,   as  well  as  the  increase  in
  transportation  volumes  from  1993 to 1994  reflects  Supply  Corporation's
  adoption of FERC Order 636, effective on August 1, 1993.
</TABLE>

Utility Operation

Operating Revenues

1995 Compared with 1994
Operating  revenues  decreased  $145.6 million in 1995 compared with 1994.  This
decrease  reflects the recovery of decreased  gas costs mainly  because of lower
gas sales of 11.0  billion  cubic  feet  (Bcf) as well as a 15%  decline  in the
average cost of purchased gas.

        The decline in residential  and commercial gas sales of 15.4 Bcf can be
attributed  mainly to weather in Distribution  Corporation's  service  territory
that was, on average,  12.3%  warmer than last year.  The decline in  industrial
volumes  of 1.7 Bcf  reflects  lower  sales to a  cogeneration  customer.  These
declines were partly  offset by an increase in off-system  gas sales of 6.1 Bcf.
Distribution Corporation, in each of its jurisdictions,  has a mechanism whereby
it has the  opportunity  to  recover  certain  costs and retain a portion of the
margin on these off-system sales.

1994 Compared with 1993
Operating  revenues  increased  $95.1 million in 1994  compared with 1993.  This
increase  reflects  recovery  of  increased  gas costs  mainly due to higher gas
sales,  as well as  general  rate  increases  in the New York rate  jurisdiction
effective in both July 1993 and 1994 and in the Pennsylvania  rate  jurisdiction
in December 1993 and higher revenues from off-system sales.

        Higher  residential and commercial sales of 5.0 Bcf resulted  primarily
from  weather in  Distribution  Corporation's  service  territory  that was,  on
average, 6.5% colder than the prior year.


<PAGE 17>


Operating Income

1995 Compared with 1994
Operating  income  before income taxes  decreased  $6.8 million in 1995 compared
with 1994. This decrease reflects the lower gas sales,  discussed above, coupled
with higher  operating  expenses.  Although  Distribution  Corporation  received
general rate  increases in New York and  Pennsylvania  in July 1994 and December
1994, respectively, the weather related reduction in volumes sold, especially in
the   Pennsylvania   jurisdiction,   negatively   impacted   margins.   In  both
jurisdictions,  lower  normalized  usage per residential and commercial  account
than was established in the ratemaking  process also contributed to lower pretax
operating income. In addition,  Distribution Corporation's annual reconciliation
of gas  costs in its New York  jurisdiction,  performed  in  August  each  year,
determined an amount of lost and  unaccounted-for  gas in excess of that allowed
to be recovered by the PSC. The Utility Operation  recognized an additional $4.3
million of gas cost expense as a result of this reconciliation.

        The  impact of  weather  on  Distribution  Corporation's  New York rate
jurisdiction is tempered by a weather normalization clause (WNC). The WNC in New
York,  which covers the  eight-month  period from October through May, has had a
stabilizing effect on pretax operating income and earnings for the New York rate
jurisdiction.  In 1995, the WNC in New York preserved pretax operating income of
$8.2  million as  weather,  overall,  was warmer  than  normal for the period of
October 1994 through May 1995. Since the Pennsylvania rate jurisdiction does not
have a WNC,  uncontrollable  weather variations directly impact pretax operating
income and earnings.  In the Pennsylvania  service territory,  weather was 14.2%
warmer than last year and 5.8% warmer than  normal.  The warmer  weather in 1995
compared with 1994 had a negative impact on pretax operating income and earnings
for the Pennsylvania rate jurisdiction.

1994 Compared with 1993
Operating  income  before income taxes  increased  $3.9 million in 1994 compared
with 1993.  This increase  reflects higher  revenues,  discussed  above,  partly
offset by increased operating  expenses.  The severe cold weather during January
and February 1994  necessitated  an unusually  high number of system repairs and
related site restoration work, which increased maintenance expense.

        In 1994, the WNC in New York resulted in a benefit to customers of $5.8
million. In the Pennsylvania service territory, weather was 9.6% colder than the
prior year and 8.4% colder than normal. The colder weather in 1994 compared with
1993 had a  positive  impact on pretax  operating  income and  earnings  for the
Pennsylvania rate jurisdiction.
<TABLE>
<CAPTION>
Degree Days
                                                             Percent Colder
                                                             (Warmer) Than
Year Ended September 30         Normal     Actual          Normal    Last Year
- ------------------------------------------------------------------------------
  <S>                           <C>        <C>             <C>       <C>
  1995:  Buffalo                6,693      6,181           (7.6%)    (11.4%)
         Erie                   6,128      5,773           (5.8%)    (14.2%)
- ----------------------------------------------------------------------------
  1994:  Buffalo                6,710      6,975            3.9%       3.6%
         Erie                   6,202      6,726            8.4%       9.6%
- ---------------------------------------------------------------------------
  1993:  Buffalo                6,723      6,730            0.1%       1.3%
         Erie                   6,484      6,135           (5.4%)      2.5%
- ---------------------------------------------------------------------------
</TABLE>

Purchased Gas
The cost of  purchased  gas is by far the  Company's  single  largest  operating
expense.  Annual variations in purchased gas costs can be attributed directly to
changes in gas sales  volumes,  the price of gas  purchased and the operation of
purchased gas adjustment clauses.


<PAGE 18>


        Currently,  Distribution  Corporation has contracted for long-term firm
transportation  capacity  with Supply  Corporation  and five  upstream  pipeline
companies,  for  long-term  gas supplies  with a  combination  of producers  and
marketers and for storage service with Supply  Corporation and two nonaffiliated
companies.  In addition,  Distribution  Corporation can satisfy a portion of its
gas  requirements  through  spot market  purchases.  Distribution  Corporation's
average cost of purchased gas, including the cost of transportation and storage,
was $3.19 per  thousand  cubic  feet (Mcf) in 1995,  a decrease  of 15% from the
average cost of $3.74 per Mcf in 1994. The average cost of purchased gas in 1994
was 3% lower than the $3.84 per Mcf in 1993.

Pipeline and Storage

Operating Revenues

1995 Compared with 1994
Operating  revenues  increased  $11.5 million in 1995  compared  with 1994.  The
increase  reflects  the  application  of a  final  rule  issued  by the  FERC in
September 1995, which addresses and clarifies financial reporting aspects of the
current practices for unbundled  pipeline sales and open access  transportation.
The Company restated interim operating  revenues,  operating income,  net income
and  earnings  per share in the first  three  quarters of fiscal 1995 to conform
with the new  requirements.  For  further  details,  refer to Note J - Quarterly
Financial Data (unaudited),  in Item 8 of this report. Management cannot predict
as to whether or not comparable revenue relating to unbundled pipeline sales and
open access  transportation would be generated in the future, since much depends
on the efficiency of transporting gas through Supply Corporation's system.

1994 Compared with 1993
Operating  revenues  decreased  $381.4 million in 1994 compared with 1993.  This
decline reflects Supply Corporation's  restructured  operations under FERC Order
636,  which  became   effective   August  1,  1993.   Under  Order  636,  Supply
Corporation's  gas purchasing and sales functions were discontinued and replaced
with new transportation and storage services. Thus the recovery of purchased gas
costs has been eliminated from Supply Corporation's revenues.

Operating Income

1995 Compared with 1994
Operating  income  before income taxes  increased  $5.6 million in 1995 compared
with 1994. This increase reflects the increase in operating  revenues  discussed
above,  offset in part by higher  operating  expense and the  recording,  in the
fourth  quarter  of  1995,  of a  reserve  in the  amount  of $3.7  million  for
previously deferred preliminary survey and investigation  charges for the Laurel
Fields Storage Project, as discussed above.

1994 Compared with 1993
Operating  income  before income taxes  decreased  $5.1 million in 1994 compared
with 1993.  This  decrease was  principally  because of two  nonrecurring  items
reflected in 1993. A rate case settlement in 1993, discussed above,  resulted in
Supply Corporation recording approximately $2.8 million of revenues in 1993 that
related to 1992. In addition,  the change to the straight  fixed-variable  (SFV)
rate design  contributed  additional  revenues of approximately $2.7 million for
August and September  1993,  when compared to Supply  Corporation's  former rate
design.


<PAGE 19>


Exploration and Production

Operating Revenues

1995 Compared with 1994
Operating  revenues  decreased  $14.0 million in 1995  compared with 1994.  This
decrease  reflects lower natural gas prices and  management's  decision to delay
production  activity  in its Gulf  Coast  operations  based on the  decrease  in
prices.  Natural gas  production  decreased  2.3 Bcf,  or 10%,  2.0 Bcf of which
occurred in the Gulf Coast operations.  In addition,  the weighted average price
received  for natural gas in fiscal 1995  decreased  $0.51 per Mcf, or 23%.  Oil
production  was  down  291,000  barrels,  or 28%.  This  drop  reflects  natural
depletion and lower condensate  production  related to decreased gas production.
Although the weighted  average price  received for oil in fiscal 1995  increased
9%, this was not enough to offset the lower  production  level. The fluctuations
in prices denoted above do not reflect  revenue from hedging  activities,  which
contributed approximately $7.0 million in revenues during 1995.

1994 Compared with 1993
Operating  revenues  increased  $11.6 million in 1994  compared with 1993.  This
increase  was  primarily  attributable  to Seneca's  Gulf Coast  operations  and
reflects the continued success of both its offshore drilling program in the Gulf
of Mexico and its horizontal  drilling  program in central Texas. Gas production
and oil production  (mainly condensate from gas wells) hit record levels in 1994
and were up 34% and 59%, respectively, in the Gulf Coast Region and 17% and 24%,
respectively, for all geographic regions combined.

        The weighted  average price received for gas and oil production in 1994
as  compared  to 1993  decreased  $0.02  per Mcf and  $1.92  per  barrel  (bbl),
respectively.   Nonetheless,   efforts  to  stabilize   prices  through  hedging
activities contributed  approximately $1.6 million of operating revenues for the
year.
<TABLE>
<CAPTION>
Production Volumes
Year Ended September 30           1995      1994      1993
- ----------------------------------------------------------

<S>                              <C>       <C>       <C>
Gas Production
(million cubic feet)
  Gulf Coast                     14,294    16,296    12,134
  West Coast                        840       706     1,059
  Appalachia                      5,808     6,271     6,681
- -----------------------------------------------------------
                                 20,942    23,273    19,874
===========================================================

Oil Production
(thousands of barrels)
  Gulf Coast                        287       615       387
  West Coast                        433       404       431
  Appalachia                         19        11        13
- -----------------------------------------------------------
                                    739     1,030       831
===========================================================
</TABLE>

<PAGE 20>

<TABLE>
<CAPTION>
Weighted Average Prices
Year Ended September 30           1995      1994      1993
- ----------------------------------------------------------
<S>                              <C>       <C>       <C>
Weighted Average Gas Price/Mcf
  Gulf Coast                      $1.56     $2.03     $1.99
  West Coast                      $1.33     $1.58     $1.62
  Appalachia                      $2.01     $2.65     $2.67
  Weighted Average Price          $1.67     $2.18     $2.20
- ------------------------------------------------------------

Weighted Average Oil Price/bbl
  Gulf Coast                     $16.94    $15.54    $17.84
  West Coast                     $15.66    $13.79    $15.76
  Appalachia                     $15.72    $15.92    $18.81
  Weighted Average Price         $16.16    $14.86    $16.78
</TABLE>

Operating Income

1995 Compared with 1994
Operating  income  before income taxes  decreased  $5.4 million in 1995 compared
with 1994. This decrease  reflects the lower revenues  discussed  above,  partly
offset by lower depletion expense,  which is directly related to lower revenues.
Lower  operation and maintenance (O & M) expense also partly offset the decrease
in revenues. The decrease in O & M was a result of decreased production.

1994 Compared with 1993
Operating  income  before income taxes  increased  $8.8 million in 1994 compared
with 1993. This increase  reflects the higher revenues  discussed above,  partly
offset by higher depletion expense which is directly related to higher revenues.
O & M expense remained  substantially level in 1994 compared with 1993. Although
O & M  expense  related  to  increased  production  activity  in the Gulf  Coast
operations  was higher in 1994 than 1993,  it was offset by a charge to O & M in
1993 for work performed on Appalachian wells that did not recur in 1994.

Other Nonregulated

Operating Revenues

1995 Compared with 1994
Operating  revenues  decreased  $15.0 million in 1995  compared with 1994.  This
decrease  reflects  lower  operating  revenues from UCI, the Company's  pipeline
construction subsidiary, as a result of management's decision to discontinue its
pipeline construction operations. The decrease also reflects lower revenues from
NFR, the Company's gas marketing  subsidiary,  largely  because of lower natural
gas prices in 1995 compared with 1994.

1994 Compared with 1993
Operating  revenues  increased  $29.9 million in 1994  compared with 1993.  This
increase is almost entirely due to higher revenues from NFR as its gas marketing
volumes more than doubled to 18.2 Bcf in 1994 from 7.3 Bcf in 1993.

Operating Income

1995 Compared with 1994
Operating  income  before income taxes  increased  $0.5 million in 1995 compared
with 1994.  This increase can be attributed to improved  performance by NFR as a
result of improved  margins and an increase in  customers  combined  with better
performance  by UCI prior to the  discontinuance  of its  pipeline  construction
operations.


<PAGE 21>


1994 Compared with 1993
Operating  income  before income taxes  increased  $3.5 million in 1994 compared
with 1993.  This  increase is due to the  improved  performance  of UCI,  which,
although  still  operating  at a loss,  had  higher  margins  than in  1993.  In
addition,  the improved  performance of NFR and the Company's timber  operations
enhanced operating income before income taxes of this segment.

Income Taxes, Other Income and Interest Charges

Income Taxes
Income taxes  decreased in 1995,  mainly because of a decrease in pretax income.
The opposite was true in 1994 as income taxes  increased  because of an increase
in pretax income.  Income taxes in 1995 reflect lower Section 29 nonconventional
fuel tax credits.  These credits,  which relate to production from qualified gas
wells,  decreased  to $0.9  million  in 1995 from $1.7  million in 1994 and $2.6
million in 1993. These credits are a direct reduction of income tax expense.

Other Income
Other income increased $1.7 million in 1995, primarily because of a gain of $2.5
million recorded by UCI on the sale of its pipeline construction equipment.  The
sale of the equipment  resulted from  management's  decision to discontinue  its
pipeline construction operations.

        Other income  decreased $1.2 million in 1994. A portion of the decrease
in 1994  was  because  Distribution  Corporation  discontinued  the  accrual  of
interest income on deferred  contract  reformation costs (CRC) in April 1993, in
accordance with a settlement with the PSC for full recovery of CRC. In addition,
the  decrease  in  1994  reflects  lower  interest   income  on  temporary  cash
investments.

Interest Charges
Interest on long-term  debt  increased  $4.2 million in 1995 and decreased  $1.8
million in 1994.  The  increase in 1995 can be  attributed  to a higher  average
amount of long-term  debt balance in 1995 compared to 1994. The decrease in 1994
was mainly due to refinancing activities, whereby higher-interest long-term debt
was replaced with lower-interest long-term debt.

        Other  interest  charges  increased  $2.6 million in 1995 and decreased
$3.0 million in 1994.  The increase in 1995 resulted  primarily from an increase
in the weighted average interest rate on short-term borrowings, partly offset by
lower  average  outstanding  balances.  In addition,  interest in 1995  includes
increased interest expense on Amounts Payable to Customers.  The decline in 1994
reflects  lower  interest  on  short-term  borrowings  because of lower  average
amounts  outstanding,  offset in part by an  increase  in the  weighted  average
interest rate.

Capital Resources and Liquidity

The primary  sources and uses of cash during the last three years are summarized
in the following condensed statement of cash flows:
<TABLE>
<CAPTION>
Sources (Uses) of Cash
Year Ended September 30 (in millions)      1995     1994     1993
- -----------------------------------------------------------------
<S>                                       <C>      <C>      <C>
Provided by Operating Activities          $173.5   $199.2   $123.7
Capital Expenditures                      (182.8)  (135.1)  (131.9)
Short-Term Debt, Net Change                 35.1    (84.3)   (30.2)
Long-Term Debt, Net Change                   4.0     80.1    (51.1)
Issuance of Common Stock                     2.5      9.1     78.8
Common Dividends                           (59.2)   (57.2)   (52.2)
All Other-Net                               10.6      3.6      0.2
- ------------------------------------------------------------------
Net Increase (Decrease) in Cash
  and Temporary Cash Investments          $(16.3)  $ 15.4   $(62.7)
================================================================== 
</TABLE>

<PAGE 22>


Operating Cash Flow

Internally  generated  cash from  operating  activities  consists  of net income
available for common stock,  adjusted for noncash  expenses,  noncash income and
changes in operating assets and liabilities. Noncash items include depreciation,
depletion and  amortization,  deferred income taxes and allowance for funds used
during construction.  In 1994, noncash items also included the cumulative effect
of required changes in accounting for income taxes and post-employment benefits.

        Cash  provided by operating  activities  in the Utility  Operation  and
Pipeline and Storage segment may vary substantially from year to year because of
supplier  refunds,  the impact of rate  cases,  and for the  Utility  Operation,
fluctuations in weather and over- or  under-recovered  purchased gas costs.  The
impact of weather on cash flow is tempered in the Utility  Operation's  New York
rate  jurisdiction  by its WNC and in the Pipeline and Storage segment by Supply
Corporation's SFV rate design.

        Net cash provided by operating  activities  totalled  $173.5 million in
1995, a decrease of $25.7 million  compared with the $199.2 million  provided by
operating activities in 1994. This decrease reflects lower revenues and earnings
in  the  Exploration  and  Production  segment,   mainly  from  its  Gulf  Coast
operations,  coupled  with lower  payable  balances.  This was partly  offset by
higher cash flow from the Utility  Operation  because of an over-recovery of gas
costs, an increase in supplier  refunds received during the year, a reduction in
stored gas inventory, and a decrease in receivable balances.

Investing Cash Flow

Capital Expenditures
Capital  expenditures  totalled $182.8 million in 1995. The table below presents
these expenditures by business segment:
<TABLE>
<CAPTION>
                                                   1995
Year Ended September 30 (in millions)   Amount               Percentage
- -----------------------------------------------------------------------
<S>                                     <C>                   <C>
Utility Operation                       $ 64.8                 35.4%
Pipeline and Storage                      38.7                 21.2
Exploration and Production                69.7                 38.1
Other Nonregulated                         9.6                  5.3
- --------------------------------------------------------------------
                                        $182.8                100.0%
====================================================================

        Most of the  Utility  Operation's  capital  expenditures  were  for the
replacement  of mains and main  extensions,  as well as for the  replacement  of
service lines and, to a minor extent, the installation of new services.

        Pipeline and Storage capital expenditures  included  approximately $5.0
million in  connection  with its link with the Empire  State  Pipeline  at Grand
Island,  New York and  approximately  $5.1 million related to compressor  engine
emission controls  necessary to comply with the Clean Air Amendments of 1990. In
addition,  capital  expenditures  were  made  for  additions,  improvements  and
replacements to this segment's transmission and storage systems.

        The  Exploration  and  Production  segment  spent  approximately  $49.0
million on its offshore program in the Gulf of Mexico,  including offshore lease
acquisitions  and  drilling  expenditures.  Lease  acquisitions  included  a 30%
working  interest  in an oil and gas field in West  Delta  Blocks 31 and 32. The
majority of offshore drilling  expenditures were spent on West Cameron 552, West
Cameron 522, West Delta 17 and Vermillion 252.

        Approximately $21.0 million was spent on the Exploration and Production
segment's  onshore  program,  including  horizontal  onshore drilling in central
Texas and the  acquisition  of a 240-acre oil field located in the  Silverthread
Field in California.


<PAGE 23>


        Other  Nonregulated   capital   expenditures   consisted  primarily  of
timberland purchases.

        The Company's  estimated capital  expenditures for the next three years
are:

</TABLE>
<TABLE>
<CAPTION>
Year Ended September 30 (in millions)       1996     1997       1998
- --------------------------------------------------------------------
<S>                                       <C>      <C>        <C>
Utility Operation                         $ 60.7   $ 58.9     $ 57.9
Pipeline and Storage                        21.5     20.5       20.5
Exploration and Production                  90.4     91.3       95.0
Other Nonregulated                           0.3      0.3        0.3
- --------------------------------------------------------------------
                                          $172.9   $171.0     $173.7
====================================================================
</TABLE>

        Estimated  expenditures for the Utility Operation during the next three
years will be  concentrated  in the areas of main  replacements  and extensions,
service  line  replacements  and, to a minor  extent,  the  installation  of new
services.

        Estimated  expenditures  for the Pipeline  and Storage  segment in 1996
will be concentrated in the  reconditioning of storage wells and the replacement
of storage and transmission lines.

        Estimated  capital   expenditures  in  1996  for  the  Exploration  and
Production segment are approximately 30% higher than capital spending in 1995 as
the Company sees  significant  opportunities  for growth in this segment.  These
expenditures  will be directed  mainly  toward  developing  Seneca's  Gulf Coast
offshore prospects, reserve acquisitions and significantly expanding exploration
activities.

        The Company's capital  expenditure  program is under continuous review.
The amounts are subject to  modification  for  opportunities  in the natural gas
industry such as the acquisition of attractive oil and gas properties or storage
facilities and the expansion of transmission line capacities. While the majority
of  capital  expenditures  in the  Utility  Operation  are  necessitated  by the
continued need for  replacement  and upgrading of mains and service  lines,  the
magnitude  of  future  capital  expenditures  in the  Company's  other  business
segments depends, to a large degree, upon market conditions. Expenditures in the
Regulated Operations are also dependent on adequate rate relief.

Other
Cash  received on the sale of the Company's  investment  in property,  plant and
equipment is reflected as a cash flow from investing  activities.  Approximately
$4.0  million of cash was  received  during  fiscal 1995  related to the sale of
certain gas reserves in the Gulf of Mexico.  Proceeds of this sale were credited
to  property,  plant and  equipment in  accordance  with the full cost method of
accounting.  During the third quarter of fiscal 1995, approximately $6.2 million
of cash  was  received  related  to the  sale  of  UCI's  pipeline  construction
equipment.

        On August 29, 1995, the Company received SEC approval to acquire all of
the issued and  outstanding  common stock of Horizon  Energy  Development,  Inc.
(Horizon),  a New York  corporation  formed to engage in  foreign  and  domestic
energy  projects,  including  foreign  utility  companies  and exempt  wholesale
generators of electricity.  The SEC authorized the Company  (through Horizon and
intermediate  companies) to invest up to an aggregate of $150.0 million  through
December 2001 in such  activities.  On September 15, 1995, the Company  acquired
500 shares of Horizon $1 par common stock for $1.0 million.  Currently,  Horizon
is considering  investment  opportunities  in eastern Europe,  South America and
Asia, and is the  controlling  partner in Sceptre Power  Company,  a partnership
which  includes a team with  considerable  experience in developing  such energy
projects.


<PAGE 24>


Financing Cash Flow

In order to meet the Company's capital requirements,  cash from external sources
must  periodically  be obtained  through  short-term  bank loans and  commercial
paper, as well as through issuances of long-term debt and equity securities. The
Company expects these traditional  sources of cash to continue to supplement its
internally generated cash during the next several years.

        On May 1, 1995, the Company retired $55.0 million of 6.07%  medium-term
notes and $20.0  million of 6.10%  medium-term  notes,  both of which matured on
that date.

        On June 8, 1995 and June 23, 1995, the Company retired $20.0 million of
9.32%  medium-term   notes  and  $1.0  million  of  6.10%   medium-term   notes,
respectively, which matured on those dates.

        On  June  12,  1995,   the  Company  issued  $50.0  million  of  7.375%
medium-term notes due in June 2025. After reflecting  underwriting discounts and
commissions, the proceeds to the Company amounted to $49.3 million.

        On July 3, 1995, the Company issued $50.0 million of 6.08%  medium-term
notes due in July 1998. After reflecting underwriting discounts and commissions,
the proceeds to the Company amounted to $49.8 million.

        The  Company's  embedded  cost  of  long-term  debt  was  7.3%  at both
September 30, 1995 and 1994.

        At September 30, 1995, the Company has registered  under the Securities
Act of 1933, as amended,  and has  authority  under the Public  Utility  Holding
Company  Act of 1935,  as  amended,  to issue and sell up to $120.0  million  of
debentures and/or  medium-term notes. The amounts and timing of the issuance and
sale of  these  debentures  and/or  medium-term  notes  will  depend  on  market
conditions and the requirements of the Company.

        Consolidated  short-term  debt increased $35.1 million during 1995. The
Company  continues  to  consider  short-term  bank  loans and  commercial  paper
important  sources  of cash  for  temporarily  financing  capital  expenditures,
gas-in-storage  inventory,  unrecovered  purchased  gas costs,  exploration  and
development expenditures and other working capital needs.

        The Company's present liquidity  position is believed to be adequate to
satisfy known demands.  Under the Company's covenants contained in its indenture
covering its long-term  debt, as amended,  the Company would have been permitted
to issue up to a maximum of approximately $483.0 million in additional long-term
unsecured indebtedness at September 30, 1995, in light of then current long-term
interest rates.  In addition,  at September 30, 1995, the Company had regulatory
authorizations  and unused  short-term credit lines that would have permitted it
to borrow an  additional  $252.4  million of  short-term  debt.  The Company has
recently filed with the SEC for  authorization  to borrow on a short-term  basis
for a five-year  period.  With this request,  the Company is seeking to increase
its short-term  borrowing limits.  The filing,  if approved,  would increase the
Company's  limit on commercial  paper from $105.0  million to $300.0 million and
would  increase the aggregate  maximum  short-term  borrowing  level from $400.0
million to $600.0 million.

        The  Company,   through  Seneca,  is  engaged  in  certain  price  swap
agreements  as a means of hedging a portion of the market risk  associated  with
fluctuations  in the market price of natural gas and crude oil. These price swap
agreements  are not held for trading  purposes.  During  1995,  Seneca  utilized
natural  gas and  crude  oil  swap  agreements  with  notional  amounts  of 16.3
equivalent Bcf and 711,000 equivalent bbl, respectively.  This activity resulted
in net revenues of approximately $7.0 million.


<PAGE 25>


        At  September  30,  1995,   Seneca  had  natural  gas  swap  agreements
outstanding  with a notional  amount of  approximately  23.8  equivalent  Bcf at
prices  ranging  from $1.70 per Mcf to $2.16 per Mcf.  Seneca also had crude oil
swap  agreements  outstanding  at September  30, 1995 with a notional  amount of
1,780,000  equivalent  bbl at prices  ranging  from $17.40 per bbl to $19.00 per
bbl. In addition,  the Company has SEC authority to enter into certain  interest
rate  swap  agreements.  For  further  discussion,  see  disclosure  in Note F -
Financial  Instruments under the heading "Derivative  Financial  Instruments" in
Item 8 of this report.

        The Company is involved in  litigation  arising in the normal course of
its  business.  In  addition to the  regulatory  matters  discussed  in Note B -
Regulatory  Matters,  in Item 8 of this report, the Company is involved in other
regulatory  matters  arising in the normal  course of business that involve rate
base,  cost of service and  purchased gas cost issues.  While the  resolution of
such  litigation or other  regulatory  matters  could have a material  effect on
earnings and cash flows in the year of resolution,  neither this  litigation nor
these other regulatory  matters are expected to materially  change the Company's
present liquidity position.

Rate Matters

Utility Operation

New York Jurisdiction
In November 1995, Distribution  Corporation filed in its New York jurisdiction a
request for an annual rate increase of $28.9 million with a requested  return on
equity of 11.5%. Proceedings in this rate case are ongoing and management cannot
predict  their  outcome.  New rates are expected to become  effective in October
1996. Prior to this filing,  Distribution  Corporation  entered into proceedings
concerning  a multi-year  settlement,  the outcome of which is uncertain at this
time.

        In  October  1994,  Distribution  Corporation  filed  in its  New  York
jurisdiction  a request for an annual  rate  increase  of $56.5  million  with a
requested return on equity of 12.85%. In September 1995, the PSC issued an order
authorizing  a base rate  increase of $14.2  million  with a return on equity of
10.4%. The new rates became effective as of September 20, 1995.

Pennsylvania Jurisdiction
On  March  15,  1995,   Distribution   Corporation  filed  in  its  Pennsylvania
jurisdiction  a request for an annual  rate  increase  of $22.0  million  with a
return on equity of 13.25%.  In September 1995, the Pennsylvania  Public Utility
Commission  (PaPUC)  approved a settlement  authorizing  a base rate increase of
$6.0 million with no  specified  rate of return on equity.  The new rates became
effective as of September 27, 1995.

        On March 8, 1994,  Distribution  Corporation  filed in its Pennsylvania
jurisdiction  a request for an annual  rate  increase  of $16.0  million  with a
return on equity of 12.25%. A proposal for a WNC was included in this filing. On
December 6, 1994,  an order was issued by the PaPUC  authorizing  an annual rate
increase of $4.8 million with a return on equity of 11.0% and without a WNC. The
new rates became effective as of December 7, 1994.

        General  rate   increases  in  both  the  New  York  and   Pennsylvania
jurisdictions do not reflect the recovery of purchased gas costs. Such costs are
recovered through operation of the purchased gas adjustment clauses.


<PAGE 26>


State Regulatory Environment
Changes  precipitated  by the FERC's Order 636 are  redefining  the roles of the
utility industry and the state regulatory  commissions.  Competition has arrived
for  utilities,  and  similar  to what was done in the  pipeline  sector  of the
natural gas  industry,  regulators  are  requiring  utilities to unbundle  their
services. Details of these recent developments are described below.

        Many  state  regulators  believe  that  utilities  can gain  efficiency
through performance-based  incentive ratemaking.  Such ratemaking is intended to
enhance the traditional  cost-of-service  ratemaking formula, which many believe
does not provide  incentives to operate  efficiently.  Distribution  Corporation
proposed several customer  service  performance  incentives in its New York rate
case filed in October 1994. In its September  1995 order  concerning the October
1994 rate filing,  the PSC adopted  incentive  mechanisms  that will allow it to
administer  penalties  determined  by  Distribution   Corporation's  ability  to
maintain required performance levels. The incentives relate to: response time to
customer inquiries and complaints;  billing accuracy;  keeping  appointments for
service; and efficiency in the installation of new service lines.

        The New York and  Pennsylvania  regulatory  commissions have instituted
several generic  proceedings  related,  among other things,  to restructuring in
response to the FERC's Order 636.  Distribution  Corporation is working  closely
with the state  regulatory  commissions to resolve the  complexities of industry
restructuring. The more significant proceedings, all of which are still pending,
are discussed below:

New York
Finance Proceeding.  The purpose of this proceeding is to develop a uniform
method for calculating a utility's rate of return on equity.

Ratesetting  Proceeding.  This proceeding is intended to develop  guidelines for
settlements,  incentive  ratemaking and multi-year rate filings,  in addition to
the  traditional  single-year  procedure.  Thus,  a menu  of  options  would  be
available for each utility to select the appropriate ratemaking proposal.

Generic Restructuring  Proceeding.  This proceeding is examining the appropriate
retail  or  end-use  impacts  resulting  from  the  FERC's  Order  636  pipeline
restructuring.  In  December  1994,  the PSC issued an Opinion and Order in this
docket  instructing  the  state's  local  distribution  companies  (LDC) to file
tariffs that would,  among other things,  unbundle retail services,  provide for
small-customer  aggregation,  adopt flexible,  market-based rates and divide the
LDC's market into core and non-core  segments.  In connection with its 1994 rate
case,  Distribution  Corporation implemented many of the policies and guidelines
contained  in the  December  1994  Order,  and now  offers  unbundled,  flexible
services  to  its  commercial  and  industrial  customers.   In  November  1995,
Distribution  Corporation submitted a filing designed to further comply with the
December  1994 Order by (i) offering  transportation  service to all  customers,
including residential;  and (ii) surcharging  transportation customers for Order
636 transition costs. These latter changes are subject to approval by the PSC.

Generic   Affordability/Gas  Cost  Incentive  Proceeding.   This  proceeding  is
investigating the development of guidelines for "affordable" natural gas utility
service and, on a separate track,  an appropriate gas cost incentive  mechanism.
For the  Affordability  track,  it is expected  that the PSC will issue an order
adopting   guidelines   for,  among  other  things,   rates  for  low-income  or
payment-troubled  customers.  The Gas Cost Incentive track is expected to result
in guidelines  for designing and applying  performance-based  incentives for the
LDC's gas purchasing  function.  Among the various  incentives being studied are
so-called  "hard"  price  caps  and  mechanisms  that  would  allow  the  PSC to
administer  rewards or penalties based on the LDC's gas purchasing  practices as
measured against benchmarks such as a published gas cost index.


<PAGE 27>


Pennsylvania
FERC Order 636 Proceedings. The PaPUC has thus far responded to the FERC's Order
636 with three generic proceedings  addressing different operational areas. They
are proceedings on transportation services, gas procurement practices (including
a  gas  purchase  incentive   mechanism)  and  capacity  release.   Distribution
Corporation  has already  implemented  many of the proposed  changes in previous
rate cases and expects  that  additional  changes will not  significantly  alter
current operations.

Chairman Quain's Legislative  Collaborative.  In the latter part of fiscal 1995,
the  Chairman of the PaPUC  convened a  collaborative  among the  Commonwealth's
LDCs,  Staff for the  PaPUC,  intervenors  and  marketers/producers  to  examine
existing public utility laws to determine whether they should be amended to meet
the requirements of the post-Order 636 environment.  Under  consideration by the
parties are changes to existing laws governing utility practices and development
of  new  legislation  that  would  allow  utilities  to  seek   deregulation  of
traditional  services.  Distribution  Corporation has expressed its support for,
and  participated   in,  the  drafting  of  many  of  the  proposals.   However,
Distribution  Corporation  cannot determine the outcome of these  proceedings at
this time.

Pipeline and Storage

For a discussion  of Supply  Corporation's  gathering  rates,  refer to Note B -
Regulatory Matters in Item 8 of this report.

        On  October  31,  1994,  Supply  Corporation  filed for an annual  rate
increase  of  $21.0  million,  with a  requested  return  on  equity  of  12.6%.
Settlement  discussions to resolve the various issues have achieved a settlement
in principle.  This settlement in principle will increase  Supply  Corporation's
revenues by  approximately  $6.4 million  annually from current  levels,  with a
return on equity of 11.3%. The former Penn-York Energy  Corporation  (Penn-York)
services, which were merged into Supply Corporation effective July 1, 1994, will
be rolled-in for  ratemaking  purposes.  Approximately  two-thirds of the former
Penn-York  service is now on year-to-year  contracts and Supply  Corporation has
agreed not to seek recovery of revenues related to terminated  Penn-York service
from other storage customers for five years, as long as the terminations are not
greater than approximately 30% of the terminable service.  Supply Corporation is
marketing  and  will  actively  market  available   storage   capacity.   Supply
Corporation  also agreed not to seek recovery for increased  cost of service for
three years.  A  Stipulation  and  Agreement  incorporating  the  settlement  in
principle was filed with the FERC in September 1995 and the  Administrative  Law
Judge  certified the  settlement as uncontested to the FERC on November 6, 1995.
Approval  is  expected  in early  calendar  year 1996 and rates are  expected to
become effective retroactive to June 1, 1995.

Other Matters

Environmental Matters
The Company is subject to various federal,  state and local laws and regulations
relating to the  protection  of the  environment.  The  Company has  established
procedures  for on-going  evaluation  of its  operations  to identify  potential
environmental  exposures  and assure  compliance  with  regulatory  policies and
procedures.

        It is the Company's policy to accrue estimated  environmental  clean-up
costs when such amounts can  reasonably be estimated and it is probable that the
Company  will be  required  to incur such costs.  Distribution  Corporation  has
estimated that clean-up costs related to several former  manufactured  gas plant
sites and several other waste disposal sites are in the range of $8.1 million to
$9.5 million. At September 30, 1995,  Distribution  Corporation has recorded the
minimum  liability of $8.1  million.  The Company is currently  not aware of any
material  additional  exposure to environmental  liabilities.  However,  adverse
changes in environmental regulations or other factors could impact the Company.

<PAGE 28>

        In New York, Distribution  Corporation is recovering site investigation
and remediation  costs over a three-year  period for each site. In Pennsylvania,
Distribution  Corporation  expects to recover such costs in rates,  as the PaPUC
has allowed  recovery of other  environmental  clean-up costs in rate cases. For
further  discussion,  see disclosure in Note H - Commitments  and  Contingencies
under the heading "Environmental Matters" in Item 8 of this report.

Accounting for Stock Based Compensation
In October  1995,  the  Financial  Accounting  Standards  Board issued SFAS 123,
"Accounting for Stock Based  Compensation," which establishes a fair value based
method of accounting for employee  stock options or similar  equity  instruments
and encourages all companies to adopt that method of accounting for all of their
employee stock  compensation  plans.  For a further  discussion of what this new
accounting  standard  entails,  see  Note D -  Capitalization  in Item 8 of this
report.

Effects of Inflation
Although the rate of inflation has been  relatively low over the past few years,
and thus has  benefited  both  the  Company  and its  customers,  the  Company's
operations remain sensitive to increases in the rate of inflation because of the
capital-intensive and regulated nature of its major operating segments.

        Delays  inherent in the  ratemaking  process  prevent the Company  from
obtaining  immediate  recovery of increased  operating  costs.  Also,  while the
ratemaking  process  gives  no  recognition  to the  current  cost of  replacing
property, plant and equipment, based on past practices the Company believes that
it will be  allowed to earn on the  increased  cost of its net  investment  when
replacement of facilities occurs.

ITEM 8.      Financial Statements and Supplementary Data

Index to Financial Statements
- -----------------------------
                                                                           Page
                                                                           ----
Financial Statements:

  Report of Independent Accountants                                         30

  Consolidated  Statements  of Income and Earnings Reinvested
   in the Business, three years ended September 30, 1995                    31

  Consolidated Balance Sheets at September 30, 1995 and 1994              32-33

  Consolidated Statement of Cash Flows, three years ended
   September 30, 1995                                                       34

  Notes to Consolidated Financial Statements                              35-58

  Financial Statement Schedules:
   For the three years ended September 30, 1995

     II-Valuation and Qualifying Accounts                                   59

All other  schedules are omitted because they are not applicable or the required
information is shown in the Consolidated Financial Statements or Notes thereto.

Supplementary Data
- ------------------

Supplementary  data  that is  included  in  Note J -  Quarterly  Financial  Data
(unaudited)  and Note L -  Supplementary  Information  for Oil and Gas Producing
Activities, appears under this Item, and reference is made thereto.


<PAGE 29>


Report of Management
- --------------------

Management is  responsible  for the  preparation  and integrity of the Company's
financial statements.  The financial statements have been prepared in accordance
with  generally  accepted  accounting   principles   consistently  applied,  and
necessarily  include some amounts that are based on management's  best estimates
and judgment.

        The   Company   maintains   a  system  of   internal   accounting   and
administrative   controls  and  an  ongoing  program  of  internal  audits  that
management believes provide reasonable assurance that assets are safeguarded and
that  transactions  are  properly  recorded  and  executed  in  accordance  with
management's  authorization.   The  Company's  financial  statements  have  been
examined  by our  independent  accountants,  Price  Waterhouse  LLP,  which also
conducts a review of  internal  controls  to the extent  required  by  generally
accepted auditing standards.

        The Audit  Committee  of the  Board of  Directors,  composed  solely of
outside directors, meets with management, internal auditors and Price Waterhouse
LLP to review  planned  audit  scope and results  and to discuss  other  matters
affecting internal accounting controls and financial reporting.  The independent
accountants have direct access to the Audit Committee and periodically meet with
it without management representatives present.



<PAGE 30>


                       Report of Independent Accountants


To the Board of Directors
and Shareholders of
National Fuel Gas Company

In our opinion, the consolidated financial statements listed in the accompanying
index  present  fairly,  in all material  respects,  the  financial  position of
National Fuel Gas Company and its  subsidiaries  at September 30, 1995 and 1994,
and the results of their  operations  and their cash flows for each of the three
years in the period ended  September  30, 1995,  in  conformity  with  generally
accepted   accounting   principles.   These   financial   statements   are   the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which require that we plan and perform the audit to obtain  reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

        As discussed in Notes A and G to the consolidated financial statements,
the Company  adopted the new accounting  standards for  postretirement  benefits
other than pensions,  income taxes and other  postemployment  benefits in fiscal
1994.




PRICE WATERHOUSE LLP

Buffalo, New York
October 27, 1995



<PAGE 31>
<TABLE>
<CAPTION>

                           National Fuel Gas Company
                 Consolidated Statements of Income and Earnings
                           Reinvested in the Business



Year Ended September 30 (Thousands of Dollars) 1995         1994         1993
                                               ----         ----         ----
<S>                                         <C>          <C>          <C>
Income
Operating Revenues                          $  975,496   $1,141,324   $1,020,382
                                            ----------   ----------   ----------

Operating Expenses
   Purchased Gas                               351,094      497,687      409,005
   Operation Expense                           266,786      260,411      258,918
   Maintenance                                  25,719       30,979       24,312
   Property, Franchise and Other Taxes          91,837      103,788       95,393
   Depreciation, Depletion and Amortization     71,782       74,764       69,425
   Income Taxes - Net                           43,879       47,792       41,046
                                            ----------   ----------   ----------
                                               851,097    1,015,421      898,099
                                            ----------   ----------   ----------

Operating Income                               124,399      125,903      122,283
Other Income                                     5,378        3,656        4,833
                                            ----------   ----------   ----------
Income Before Interest Charges                 129,777      129,559      127,116
                                            ----------   ----------   ----------

Interest Charges
   Interest on Long-Term Debt                   40,896       36,699       38,507
   Other Interest                               12,987       10,425       13,392
                                            ----------   ----------   ----------
                                                53,883       47,124       51,899
                                            ----------   ----------   ----------

Income Before Cumulative Effect                 75,894       82,435       75,217
Cumulative Effect of Changes in
 Accounting                                          -        3,237            -
                                            ----------   ----------   ----------

Net Income Available for Common Stock           75,894       85,672       75,217

Earnings Reinvested in the Business
Balance at Beginning of Year                   363,854      335,907      314,334
                                            ----------   ----------   ----------
                                               439,748      421,579      389,551

Dividends on Common Stock                       59,625       57,725       53,644
                                            ----------   ----------   ----------

Balance at End of Year                      $  380,123   $  363,854   $  335,907
                                            ==========   ==========   ==========


Earnings Per Common Share
Income Before Cumulative Effect                  $2.03        $2.23        $2.15
Cumulative Effect of Changes in
 Accounting                                          -          .09            -
                                            ----------   ----------   ----------

Net Income Available for Common Stock            $2.03        $2.32        $2.15
                                            ==========   ==========   ==========

Weighted Average Common Shares Outstanding  37,396,875   37,046,249   34,938,722
                                            ==========   ==========   ==========

                See Notes to Consolidated Financial Statements
</TABLE>

<PAGE 32>

<TABLE>
<CAPTION>
                           National Fuel Gas Company
                          Consolidated Balance Sheets



At September 30 (Thousands of Dollars)                  1995            1994
                                                        ----            ----
<S>                                                  <C>             <C>
Assets
Property, Plant and Equipment                        $2,322,335      $2,169,067
  Less - Accumulated Depreciation,
  Depletion and Amortization                            673,153         623,517
                                                     ----------      ----------
                                                      1,649,182       1,545,550
                                                     ----------      ----------
Current Assets
  Cash and Temporary Cash Investments                    12,757          29,016
  Receivables - Net                                      75,933          95,494
  Unbilled Utility Revenue                               20,838          17,311
  Gas Stored Underground                                 25,589          31,900
  Materials and Supplies - at average cost               24,374          23,796
  Prepayments                                            29,753          20,609
                                                     ----------      ----------
                                                        189,244         218,126
                                                     ----------      ----------
Other Assets
  Recoverable Future Taxes                               94,053          99,742
  Unamortized Debt Expense                               26,976          28,396
  Other Regulatory Assets                                37,040          47,737
  Deferred Charges                                        8,653          15,797
  Other                                                  33,154          26,309
                                                     ----------      ----------
                                                        199,876         217,981
                                                     ----------      ----------
                                                     $2,038,302      $1,981,657
                                                     ==========      ==========

                 See Notes to Consolidated Financial Statements
</TABLE>


<PAGE 33>

<TABLE>
<CAPTION>
                           National Fuel Gas Company
                          Consolidated Balance Sheets



At September 30 (Thousands of Dollars)                  1995            1994
                                                        ----            ----
<S>                                                  <C>             <C>
Capitalization and Liabilities
Capitalization:
Common Stock Equity
  Common Stock, $1 Par Value
    Authorized  - 100,000,000 Shares; Issued and
    Outstanding - 37,434,363 Shares and 37,278,409
    Shares, Respectively                             $   37,434      $   37,278
  Paid In Capital                                       383,031         379,156
  Earnings Reinvested in the Business                   380,123         363,854
                                                     ----------      ----------
Total Common Stock Equity                               800,588         780,288
Long-Term Debt, Net of Current Portion                  474,000         462,500
                                                     ----------      ----------
Total Capitalization                                  1,274,588       1,242,788
                                                     ----------      ----------

Current and Accrued Liabilities
  Notes Payable to Banks and
    Commercial Paper                                    147,600         112,500
  Current Portion of Long-Term Debt                      88,500          96,000
  Accounts Payable                                       53,842          68,293
  Amounts Payable to Customers                           51,001          38,714
  Other Accruals and Current Liabilities                 52,118          59,742
                                                     ----------      ----------
                                                        393,061         375,249
                                                     ----------      ----------
Deferred Credits
  Accumulated Deferred Income Taxes                     288,763         273,560
  Taxes Refundable to Customers                          23,080          31,688
  Unamortized Investment Tax Credit                      13,380          14,057
  Other Deferred Credits                                 45,430          44,315
                                                     ----------      ----------
                                                        370,653         363,620
                                                     ----------      ----------
Commitments and Contingencies                                 -               -
                                                     ----------      ----------

                                                     $2,038,302      $1,981,657
                                                     ==========      ==========

                 See Notes to Consolidated Financial Statements
</TABLE>

<PAGE 34>

<TABLE>
<CAPTION>
                            National Fuel Gas Company
                      Consolidated Statement of Cash Flows



Year Ended September 30 (Thousands of Dollars)                 1995       1994       1993
                                                               ----       ----       ----
<S>                                                          <C>        <C>        <C>
Operating Activities
  Net Income Available for Common Stock                      $ 75,894   $ 85,672   $ 75,217
  Adjustments to Reconcile Net Income to Net Cash
    Provided by Operating Activities
      Cumulative Effect of Changes in Accounting                    -     (3,237)         -
      Depreciation, Depletion and Amortization                 71,782     74,764     69,425
      Deferred Income Taxes                                     8,452      4,853     16,919
      Other                                                       275      5,780      5,574
      Change in:
        Receivables and Unbilled Utility Revenue               16,034        863    (21,531)
        Gas Stored Underground and Materials and Supplies       5,733    (15,539)     7,156
        Unrecovered Purchased Gas Costs                             -     20,772     (7,739)
        Prepayments                                            (9,144)    (3,017)    (1,489)
        Accounts Payable                                      (14,451)    23,774     (2,579)
        Amounts Payable to Customers                           12,287     (2,062)   (18,808)
        Other Accruals and Current Liabilities                 (1,305)     3,072     15,249
        Other Assets and Liabilities - Net                      7,903      3,534    (13,691)
                                                             --------   --------   -------- 

Net Cash Provided by Operating Activities                     173,460    199,229    123,703
                                                             --------   --------   --------

Investing Activities
  Capital Expenditures                                       (182,826)  (135,084)  (131,926)
  Other                                                        10,646      3,586        225
                                                             --------   --------   --------

Net Cash Used in Investing Activities                        (172,180)  (131,498)  (131,701)
                                                             --------   --------   -------- 

Financing Activities
  Change in Notes Payable to Banks and Commercial
    Paper                                                      35,100    (84,300)   (30,200)
  Proceeds from Issuance of Long-Term Debt                    100,000    100,000    129,000
  Reduction of Long-Term Debt                                 (96,000)   (19,917)  (180,083)
  Proceeds from Issuance of Common Stock                        2,555      9,064     78,822
  Dividends Paid on Common Stock                              (59,194)   (57,157)   (52,224)
                                                             --------   --------   -------- 

Net Cash Used in Financing Activities                         (17,539)   (52,310)   (54,685)
                                                             --------   --------   -------- 

Net Increase (Decrease) in Cash and
  Temporary Cash Investments                                  (16,259)    15,421    (62,683)

Cash and Temporary Cash Investments at Beginning of Year       29,016     13,595     76,278
                                                             --------   --------   --------

Cash and Temporary Cash Investments at End of Year           $ 12,757   $ 29,016   $ 13,595
                                                             ========   ========   ========


                 See Notes to Consolidated Financial Statements
</TABLE>

<PAGE 35>


                           National Fuel Gas Company
                   Notes to Consolidated Financial Statements


Note A - Summary of Significant Accounting Policies

Principles of Consolidation
The consolidated  financial  statements  include the accounts of the Company and
its subsidiaries,  all of which are wholly-owned.  All significant  intercompany
balances  and  transactions   have  been  eliminated  where   appropriate.   The
preparation  of  the  consolidated   financial  statements  in  conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

Reclassification
Certain prior year amounts have been  reclassified  to conform with current year
presentation.

Regulation
Two of the Company's principal subsidiaries, Distribution Corporation and Supply
Corporation,  are subject to regulation by state and federal  authorities having
jurisdiction.  Distribution  Corporation and Supply  Corporation have accounting
policies which conform to generally accepted accounting  principles,  as applied
to regulated enterprises, and are in accordance with the accounting requirements
and  ratemaking  practices of the regulatory  authorities.  Reference is made to
Note B for further discussion of regulatory matters.

Revenues
Revenues are recorded as bills are  rendered,  except that service  supplied but
not  billed is  reported  as  "Unbilled  Utility  Revenue"  and is  included  in
operating revenues for the year in which service is furnished.

Unrecovered Purchased Gas Costs and Refunds
Distribution Corporation's rate schedules contain clauses that permit adjustment
of revenues to reflect  price changes from the cost of purchased gas included in
base  rates.  Differences  between  amounts  currently  recoverable  and  actual
adjustment  clause  revenues,  as well as other price  changes and  pipeline and
storage  company  refunds not yet  includable  in adjustment  clause rates,  are
deferred and accounted for as either unrecovered  purchased gas costs or amounts
payable to customers.

        Supply  Corporation  collects  revenues  subject  to refund if rates in
effect  are  pending  a final  rate case  determination  by the  Federal  Energy
Regulatory  Commission  (FERC).  Estimated rate refund  liabilities are recorded
which reflect  management's  current estimate as to the ultimate outcome of each
rate case.

Property, Plant and Equipment
The principal assets, consisting primarily of gas plant in service, are recorded
at the  historical  cost when  originally  devoted to  service in the  regulated
businesses,  as  required  by  regulatory  authorities.  Such cost  includes  an
Allowance  for Funds  Used  During  Construction  (AFUDC),  which is  defined in
applicable regulatory systems of accounts as the net cost of borrowed funds used
for construction purposes and a reasonable rate on other funds when so used. The
rates  used in the  calculation  of AFUDC  are  determined  in  accordance  with
guidelines established by regulatory authorities.

        Included in  property,  plant and  equipment  is the cost of gas stored
underground  - noncurrent,  representing  the volume of gas required to maintain
pressure levels for normal operating purposes as well as gas volumes

<PAGE 36>


maintained for system balancing  purposes,  including those needed for no-notice
transportation service.

        Maintenance and repairs of property and  replacements of minor items of
property are charged directly to maintenance  expense.  The original cost of the
regulated subsidiaries'  property,  plant and equipment retired, and the cost of
removal less salvage, are charged to accumulated depreciation.

        Oil and gas exploration and development costs are capitalized under the
full-cost  method of accounting as  prescribed  by the  Securities  and Exchange
Commission  (SEC).  All costs  directly  associated  with property  acquisition,
exploration  and  development  activities  are  capitalized,  with the principal
limitation  that such  capitalized  amounts  not  exceed  the  present  value of
estimated future net revenues from the production of proved gas and oil reserves
plus the lower of cost or  market  of  unevaluated  properties,  net of  related
income tax effect.  The  present  value of  estimated  future net  revenues  was
computed based on end-of-year  prices adjusted for contracted price changes.  At
September 30, 1995,  Seneca did not  experience an impairment of its oil and gas
assets  under the SEC full cost  accounting  rules.  There are certain  factors,
including  price  declines,  which could cause an impairment of Seneca's oil and
gas assets.

Depreciation, Depletion and Amortization
Depreciation,  depletion and  amortization are computed by application of either
the straight-line  method or the gross revenue method, in amounts  sufficient to
recover costs over the estimated  service lives of property in service,  and for
oil and gas properties,  over the period of estimated gross revenues from proved
reserves. The costs of unevaluated oil and gas properties are excluded from this
calculation.  For timber  properties,  depletion,  determined  on a property  by
property  basis,  is charged to operations  based on the annual amount of timber
cut in relation to the total amount of  recoverable  timber.  The provisions for
depreciation,  depletion and  amortization,  including  amounts  capitalized  or
charged to other operating  accounts,  were $73.1 million in 1995, $75.7 million
in 1994 and $70.6 million in 1993, and were  equivalent to 3.5% in 1995, 3.9% in
1994 and 3.8% in 1993 of average depreciable  property,  plant and equipment for
those years.

Gas Stored Underground - Current
Gas stored is  carried at cost,  on a last-in,  first-out  (LIFO)  basis.  Under
present  regulatory  practice,  the  liquidation of a LIFO layer is reflected in
future gas cost adjustment clauses.  Based upon the average price of spot market
gas purchased in September 1995,  including  transportation  costs,  the current
cost of replacing the inventory of gas stored  underground-current  exceeded the
amount  stated on a LIFO basis by  approximately  $19.2 million at September 30,
1995.

Unamortized Debt Expense
Costs  associated  with the  issuance of debt by the Company  are  deferred  and
amortized  over the  lives of the  related  issues.  Costs  associated  with the
reacquisition  of debt related to  rate-regulated  subsidiaries are deferred and
amortized  over the remaining  life of the issue or the life of the  replacement
debt in order to match regulatory treatment.

Income Taxes
The Company and its wholly-owned subsidiaries file a consolidated federal income
tax  return.  Prior to its  repeal in 1986,  Investment  Tax  Credit  was either
reflected  currently  in income or  deferred  and  amortized  to income over the
estimated  useful  lives of the related  property,  as  required  by  regulatory
authorities having jurisdiction.

        On October 1, 1993, the Company adopted  Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" (SFAS 109), which
changed the method of accounting for income taxes. The cumulative effect of

<PAGE 37>


this change increased net income for the fiscal year ended September 30, 1994 by
$3.8 million as a result of the  reduction in deferred  income taxes  associated
with the Company's nonregulated operations.

Financial Instruments
The Company,  in its  Exploration  and Production  segment,  utilizes price swap
agreements that  effectively  hedge a portion of the market risk associated with
fluctuations  in the price of natural  gas and crude oil.  Gains or losses  from
these  price  swap  agreements  are  reflected  in  operating  revenues  on  the
Consolidated  Statement  of  Income  at the time of  settlement  with the  other
parties.  Reference  is made  to Note F -  Financial  Instruments,  for  further
discussion of financial instruments.

Consolidated Statement of Cash Flows
For purposes of the Consolidated  Statement of Cash Flows, the Company considers
all highly liquid debt instruments  purchased with a maturity of generally three
months or less to be cash equivalents.  Interest paid in 1995, 1994 and 1993 was
$53.5 million, $46.2 million and $48.3 million,  respectively.  Net income taxes
paid in 1995, 1994 and 1993 were $34.6 million, $37.6 million and $19.9 million,
respectively.

        In  December  1993,  the  Company  entered  into a  non-cash  investing
activity  whereby it issued  shares of Company  common stock for $3.2 million of
natural gas production assets.

Earnings Per Common Share
Earnings per common share are  calculated  using the weighted  average number of
shares outstanding during each fiscal year. Common stock equivalents in the form
of stock options do not have a material  dilutive  effect on earnings per common
share.

New Accounting Pronouncement
In March 1995, the Financial  Accounting  Standards Board (FASB) issued SFAS No.
121,  "Accounting  for the  Impairment of Long-Lived  Assets and for  Long-Lived
Assets to be Disposed  Of" (SFAS 121).  This  statement  establishes  accounting
standards  for  the  impairment  of  long-lived  assets,   certain  identifiable
intangibles  and  goodwill  related to those  assets to be held and used and for
long-lived  assets and  certain  identifiable  intangibles  to be  disposed  of.
Essentially,  SFAS 121 requires  review of these assets for impairment  whenever
events or changes in circumstances  indicate that the carrying amount may not be
recoverable.  SFAS 121 also requires that a rate-regulated  enterprise recognize
an impairment for the amount of costs excluded when a regulator  excludes all or
part of a cost from an enterprise's  rate base or when regulatory  assets are no
longer probable of recovery.  The Company has adopted SFAS 121 with no impact on
its results of operations for 1995.

Note B  -  Regulatory Matters

Regulatory Assets and Liabilities
Distribution  Corporation and Supply Corporation have incurred various costs and
received  various  credits which have been  reflected as  regulatory  assets and
liabilities on the Company's  consolidated  balance sheets.  Accounting for such
costs and credits as regulatory  assets and  liabilities  is in accordance  with
SFAS 71,  "Accounting for the Effect of Certain Types of Regulation"  (SFAS 71).
This  statement  sets forth the  application  of generally  accepted  accounting
principles for those  companies whose rates are established by or are subject to
approval  by an  independent  third-party  regulator.  Under SFAS 71,  regulated
companies defer costs and credits on the balance sheet as regulatory  assets and
liabilities  when it is probable that those costs and credits will be allowed in
the  ratesetting  process  in a period  different  from the period in which they
would have been  reflected in income by an unregulated  company.  These deferred
regulatory  assets and liabilities are then flowed through the income  statement
in the period in which the same  amounts are  reflected  in rates.  Distribution
Corporation and Supply Corporation have recorded the following regulatory assets
and liabilities:


<PAGE 38>

<TABLE>
<CAPTION>

At September 30 (in thousands)                              1995       1994
                                                            ----       ----
<S>                                                       <C>        <C>
Regulatory Assets:
Recoverable Future Taxes (Note C)                         $ 94,053   $ 99,742
Unamortized Debt Expense (Note A)                           22,035     23,751
Pension and Post-Retirement Benefit Costs (Note G)          18,412     17,199
Order 636 Transition Costs*                                 12,358      8,417
Environmental Clean-up (Note H)                              7,475      7,310
Other                                                       (1,205)    14,811
                                                          --------   --------
     Total Regulatory Assets                               153,128    171,230
                                                          --------   --------

Regulatory Liabilities:
Amounts Payable to Customers (Note A)                       51,001     38,714
Taxes Refundable to Customers (Note C)                      23,080     31,688
Other                                                        8,628      9,513
                                                          --------   --------
     Total Regulatory Liabilities                           82,709     79,915
                                                          --------   --------

Net Regulatory Position                                   $ 70,419   $ 91,315
                                                          ========   ========

* Exclusive  of amounts  being  collected  through gas costs.  Such  amounts are
  included in unrecovered purchased gas costs or amounts payable to customers.
</TABLE>

        If for any reason,  including  deregulation,  a change in the method of
regulation,  or a change in competitive  environment,  Distribution  Corporation
and/or Supply Corporation ceases to meet the criteria for application of SFAS 71
for all or part of their  operations,  the  regulatory  assets  and  liabilities
related to those portions ceasing to meet such criteria would be eliminated from
the  balance   sheet  and  included  in  income  of  the  period  in  which  the
discontinuance  of SFAS 71  occurs.  Such  amounts  would  be  classified  as an
extraordinary  item.  Distribution  Corporation  and Supply  Corporation are not
currently facing a requirement to discontinue SFAS 71.

Order 636 Transition Costs
As a result of the  industrywide  restructuring  under  the  FERC's  Order  636,
Distribution   Corporation  is  incurring  transition  costs  billed  by  Supply
Corporation and other upstream pipeline companies.

        As of September 30, 1995,  Distribution  Corporation's  estimate of its
exposure to outstanding  transition  cost claims is in the range of $7.1 million
to $71.0  million.  The  estimated  maximum  exposure is declining as transition
costs are incurred and paid. At September 30, 1995, Distribution Corporation has
recorded  the  minimum  liability  and  corresponding  regulatory  asset of $7.1
million.

        Distribution  Corporation is currently recovering transition costs from
its sales  customers in New York and its sales and  transportation  customers in
Pennsylvania.  Recovery of the allocable  portion of transition costs related to
Distribution  Corporation's  transportation customers in New York is expected to
begin  upon the  Public  Service  Commission  of the State of New  York's  (PSC)
acceptance of a compliance filing made in November 1995. It is expected that the
compliance filing will be accepted by the Spring of 1996.

        Distribution  Corporation will continue to actively  challenge relevant
FERC filings made by upstream  pipeline  companies to ensure the eligibility and
prudency of all transition cost claims.  Management believes that any transition
costs resulting from the  implementation of Order 636 which have been determined
to be both  eligible and prudently  incurred  should be fully  recoverable  from
customers.

Gathering Rates
Supply  Corporation  has  approximately  $20.0  million  of net  production  and
gathering  facilities  used, in part, to gather natural gas of local  producers,
including  the  Company's   production  in  the  Appalachian   Region.   In  its

<PAGE 39>

restructuring orders, the FERC has directed Supply Corporation to fully unbundle
the  production  and  gathering  cost of service from the  transmission  cost of
service, and to establish a separate gathering rate. A Stipulation and Agreement
complying  with the FERC's  directives was filed with the FERC in September 1995
and the  Administrative  Law  Judge  certified  it as  uncontested  to the FERC.
Approval is expected early in calendar 1996. If approved,  it will permit Supply
Corporation to fully recover its  investment in production and gathering  plant,
as well as its gathering cost of service.

Note C - Income Taxes

The  components of federal and state income taxes  included in the  Consolidated
Statement of Income are as follows:
<TABLE>
<CAPTION>
Year Ended September 30 (in thousands)             1995     1994       1993
                                                   ----     ----       ----
<S>                                               <C>      <C>        <C>
Operating Expenses:
  Current Income Taxes -
    Federal                                       $30,522  $36,630    $21,148
    State                                           4,905    6,309      2,979

  Deferred Income Taxes                             8,452    4,853     16,919
                                                  -------   ------     ------
                                                   43,879   47,792     41,046

Other Income:
  Deferred Investment Tax Credit                     (672)    (682)      (693)

Cumulative Effect of Changes in Accounting:
  Adoption of SFAS 109                                  -   (3,826)         -
  Tax Effect of Adoption of SFAS 112                    -     (425)         -
                                                  -------   ------     ------

Total Income Taxes                                $43,207  $42,859    $40,353
                                                  =======  =======    =======
</TABLE>

        Prior to the adoption of SFAS 109 in 1994,  deferred income tax expense
resulted  from timing  differences  between  the  recognition  of  revenues  and
expenses  for income  tax and  financial  reporting  purposes  except  where not
permitted by regulatory authorities. The sources of these timing differences and
the related income tax effect of each are as follows:
<TABLE>
<CAPTION>
Year Ended September 30 (in thousands)                                 1993
                                                                       ----
<S>                                                                   <C>
Unrecovered Purchased Gas Costs                                       $11,641
Excess of Tax Over Book Depreciation                                    6,717
Exploration and Intangible Well Drilling Costs                          7,377
Revenue Refunds Payable to Customers                                   (2,994)
Debt Retirement Costs                                                   3,780
Tax Credit Carryforward                                                (2,608)
Miscellaneous                                                          (6,994)
                                                                      ------- 
Total Deferred Income Taxes                                           $16,919
                                                                      =======
</TABLE>


<PAGE 40>


        Total  income  taxes as  reported  differ  from the  amounts  that were
computed by applying the federal  income tax rate to income before income taxes.
The following is a reconciliation of this difference:
<TABLE>
<CAPTION>
Year Ended September 30 (in thousands)           1995       1994       1993
                                                 ----       ----       ----
<S>                                            <C>        <C>        <C>
Net Income Available for Common Stock          $ 75,894   $ 85,672   $ 75,217
Total Income Taxes                               43,207     42,859     40,353
                                               --------   --------   --------

Income Before Income Taxes                     $119,101   $128,531   $115,570
                                               ========   ========   ========

Income Tax Expense, Computed at
  Statutory Rate of 35% in 1995 and 1994
   and 34.75% in 1993                           $41,685   $ 44,986    $40,161
Increase (Reduction) in Taxes Resulting from:
  Current State Income Taxes                      3,188      4,101      1,944
  Depreciation                                    2,397      2,174      2,221
  Production Tax Credits                           (899)    (1,658)    (2,608)
  Adoption of SFAS 109                                -     (3,826)         -
  Miscellaneous                                  (3,164)    (2,918)    (1,365)
                                                -------    -------     ------ 

Total Income Taxes                              $43,207    $42,859    $40,353
                                                =======    =======    =======
</TABLE>
         Significant  components of the Company's  deferred tax  liabilities and
assets were as follows:
<TABLE>
<CAPTION>
At September 30 (in thousands)                   1995                      1994
                                       ------------------------- -------------------------
                                       Accumulated    Deferred   Accumulated    Deferred
                                         Deferred   Income Taxes   Deferred   Income Taxes
                                       Income Taxes   Current*   Income Taxes   Current*
                                       ------------ ------------ ------------ ------------
<S>                                      <C>          <C>         <C>           <C>
Deferred Tax Liabilities:
  Excess of Tax Over Book Depreciation   $185,595     $     -     $ 174,006     $     -
  Exploration and Intangible Well
    Drilling Costs                         84,380           -        78,224           -
  Other                                    67,831           -        64,181           -
                                         --------     -------     ---------     -------
    Total Deferred Tax Liabilities        337,806           -       316,411           -
                                         ========     =======     =========     =======

Deferred Tax Assets:
  Deferred Investment Tax Credits          (7,860)          -        (8,388)          -
  Overheads Capitalized for Tax Purposes  (11,766)          -        (9,238)          -
  Unrecovered Purchased Gas Costs               -      (8,322)            -      (4,448)
  Other                                   (29,417)          -       (25,225)          -
                                         --------     -------     ---------     -------
    Total Deferred Tax Assets             (49,043)     (8,322)      (42,851)     (4,448)
                                         ========     =======     =========     ======= 

    Total Net Deferred Income Taxes      $288,763     $(8,322)    $ 273,560     $(4,448)
                                         ========     =======     =========     ======= 

* Included on the Consolidated Balance Sheets in "Other Accruals and Current
  Liabilities."
</TABLE>

        SFAS  109   requires  the   recognition   of   regulatory   liabilities
representing  the  reduction  of  previously   recorded  deferred  income  taxes
associated with rate-regulated  activities that are expected to be refundable to
customers.  These  amounted to $23.1  million and $31.7 million at September 30,
1995  and  1994,  respectively.  Also,  SFAS 109  requires  the  recognition  of
additional  deferred  income  taxes not  previously  recorded  because  of prior
ratemaking  practices.  Substantially  all of these  deferred  taxes  relate  to
property,  plant and  equipment and related  investment  tax credits and will be
amortized  consistent with the  depreciation and amortization of these accounts.
The additional deferred taxes and corresponding regulatory assets,  representing
future amounts collectible from customers in the ratemaking process, amounted to
$94.1 million and $99.7 million at September 30, 1995 and 1994, respectively.


<PAGE 41>


Note D - Capitalization
<TABLE>
<CAPTION>
Summary of Changes in Common Stock Equity
                                                                   Earnings
                                                          Paid    Reinvested
                                          Common Stock     In       in the
(in thousands)                           Shares  Amount  Capital   Business
                                         ------  ------  -------  ----------
<S>                                      <C>    <C>     <C>        <C>
Balance at September 30, 1992            33,856 $33,856 $284,143   $314,334
Net Income Available for Common Stock                                75,217
Dividends Declared on Common Stock
  ($1.52 Per Share)                                                 (53,644)
Common Stock Issued:
  Sale of Common Stock                    2,500   2,500   71,425
  Stock Options and Stock Award Plans        50      50      832
  401(k) Plans                              115     115    3,423
  Customer Stock Purchase Plan              140     140    4,101
Common Stock Issuance Costs                                 (247)
                                         ------ ------- --------   --------

Balance at September 30, 1993            36,661  36,661  363,677    335,907
Net Income Available for Common Stock                                85,672
Dividends Declared on Common Stock
  ($1.56 Per Share)                                                 (57,725)
Common Stock Issued:
  Acquisition of Natural Gas
    Production Assets                       108     108    3,523
  Stock Options and Stock Award Plans       164     164    1,163
  401(k) Plans                              136     136    4,234
  Customer Stock Purchase Plan              209     209    6,559
                                         ------ ------- --------   --------

Balance at September 30, 1994            37,278  37,278  379,156    363,854
Net Income Available for Common Stock                                75,894
Dividends Declared on Common Stock
  ($1.60 Per Share)                                                 (59,625)
Common Stock Issued:
  Stock Options and Stock Award Plans        22      22      377
  401(k) Plans                               88      88    2,310
  Customer Stock Purchase Plan               46      46    1,188
                                         ------ ------- --------

Balance at September 30, 1995            37,434 $37,434 $383,031   $380,123*
                                         ====== ======= ========   =========

* The  availability  of  consolidated  earnings  reinvested  in the business for
  dividends  payable in cash is limited under terms of the  indentures  covering
  long-term debt. At September 30, 1995, $305.7 million of accumulated  earnings
  was free of such limitations.
</TABLE>

Common Stock
The Company has various plans which allow shareholders,  customers and employees
to purchase shares of Company common stock. The Dividend  Reinvestment and Stock
Purchase Plan allows  shareholders  to reinvest cash dividends  and/or make cash
investments  in the Company's  common stock.  The Customer  Stock  Purchase Plan
provides  residential  customers the  opportunity  to acquire  shares of Company
common stock without the payment of any brokerage  commission or service charges
in  connection  with such  acquisitions.  The 401(k) Plans allow  employees  the
opportunity to invest in Company common stock, in addition to a variety of other
investment  alternatives.  At the  discretion of the Company,  shares  purchased
under these plans are either original issue shares  purchased  directly from the
Company or shares purchased on the open market by an agent.

Stock Options and Stock Award Plans
The Company's  1993 Award and Option Plan (1993 Plan)  provides for the issuance
of incentive  stock  options,  nonqualified  stock options,  stock  appreciation
rights,  restricted  stock,  performance  units  and  performance  shares to key

<PAGE 42>

employees.  The 1983  Incentive  Stock Option Plan (1983 Plan)  provided for the
issuance of incentive  stock options to key  employees,  and the 1984 Stock Plan
(1984 Plan) provided for awards of restricted stock,  nonqualified stock options
and stock  appreciation  rights to key employees.  Stock options under all three
plans have exercise  prices equal to the average  market price of Company common
stock on the date of grant, and generally no option is exercisable less than one
year or more  than  ten  years  after  the  date of each  grant.  Stock  options
outstanding  do not have a  materially  dilutive  effect on earnings  per common
share.

        Transactions involving option shares for all three plans are summarized
 as follows:
<TABLE>
<CAPTION>
                           Number of
                         Shares Subject                Option Price
                           to Option                     Per Share
- ----------------------------------------------------------------------
<S>                        <C>                       <C>
Outstanding at
  September 30, 1992         618,096                 $15.59 to  $23.88
Granted in 1993              416,500                 $25.19 and $31.50
Exercised in 1993*           (78,750)                $15.59 to  $23.88
- ----------------------------------------------------------------------
Outstanding at
  September 30, 1993         955,846                 $15.59 to  $31.50
Granted in 1994              272,000                 $31.63
Exercised in 1994*           (60,509)                $18.00 to  $25.19
- ----------------------------------------------------------------------
Outstanding at
  September 30, 1994       1,167,337                 $15.59 to  $31.63
Granted in 1995              362,100                 $27.94
Forfeited in 1995            (11,532)                $25.19 to  $31.63
Exercised in 1995*           (17,615)                $15.59 to  $23.88
- ----------------------------------------------------------------------
Outstanding at
  September 30, 1995       1,500,290                 $18.00 to  $31.63
======================================================================

Shares Exercisable at
  September 30, 1995       1,138,190

Shares Reserved for
  Future Grant at
  September 30, 1995         795,148
- -------------------------------------------------------------------------
* In connection with exercising these options,  3,192,  18,088 and 36,797 shares
  were surrendered and/or canceled during 1995, 1994 and 1993, respectively.
</TABLE>

        On October 4, 1995,  an  additional  140,000  stock option  shares were
granted at an option price per share of $28.56.

        During 1995,  8,000 shares of  restricted  stock were awarded under the
1993 Plan,  bringing the total,  as of September 30, 1995, to 294,308  shares of
restricted  stock  awarded under the 1984 Plan and 1993 Plan,  since  inception.
Restrictions  have lapsed  respecting  148,814 of these shares. Of the remaining
145,494 shares of restricted  stock,  restrictions  on 113,494 shares will lapse
respecting  one-sixth  of such  shares on each  January  2, 1996  through  2001.
Restrictions on 8,000 shares will lapse respecting  one-fourth of such shares on
each  January 2, 1999  through  2002.  Restrictions  on 8,000  shares will lapse
respecting  one-fourth  of such  shares on each  January 2, 2000  through  2003.
Restrictions on 8,000 shares will lapse respecting  one-fourth of such shares on
each  January 2, 2001  through  2004.  Restrictions  on 8,000  shares will lapse
respecting  one-fourth of such shares on each January 2, 2002 through 2005.  The
market  value of the  restricted  stock on the date the  award was made is being
recorded as  compensation  expense over the periods over which the  restrictions
lapse.  During  the  restriction  period,  share  certificates  are  held by the
Company.

<PAGE 43>

        In October 1995, the FASB issued SFAS 123,  "Accounting for Stock Based
Compensation"  (SFAS 123). This statement  establishes a fair value based method
of accounting  for employee  stock  options or similar  equity  instruments  and
encourages  all  companies to adopt that method of  accounting  for all of their
employee stock compensation plans.

        SFAS 123 allows companies to continue to measure  compensation cost for
employee  stock  options  or  similar  equity  instruments  using the  method of
accounting prescribed by Accounting Principles Board Opinion No. 25, "Accounting
for Stock Issued to  Employees."  Companies  electing to remain with this method
are required to make pro forma  disclosures of net income and earnings per share
as if SFAS 123 accounting had been applied.

        The Company is required to adopt the  disclosure  requirements  of SFAS
123 for its fiscal year ending  September 30, 1997.  Measurement of compensation
cost under SFAS 123, if adopted,  is effective for all awards  granted after the
beginning of the fiscal year in which that method is first  applied.  Management
is  currently  reviewing  the  provisions  of SFAS 123.  If the fair  value base
measurement  provisions  are  adopted,  they are not expected to have a material
impact on the results of operations or financial condition of the Company.

Redeemable Preferred Stock
As of  September  30,  1995,  there  were  3,200,000  shares  of $25  par  value
Cumulative Preferred Stock authorized but unissued.

Long-Term Debt
The outstanding long-term debt is as follows:
<TABLE>
<CAPTION>
At September 30 (in thousands)               1995        1994
                                             ----        ----
<S>                                        <C>         <C>
Debentures:
  7-3/4% due February 2004                 $125,000    $125,000

Medium-Term Notes:
  6.07% due May 1995                              -      55,000
  6.10% due May 1995                              -      20,000
  6.10% due June 1995                             -       1,000
  9.32% due June 1995                             -      20,000
  8.875% due December 1995                   20,000      20,000
  8.90% due December 1995                    38,500      38,500
  4.53% due September 1996                   30,000      30,000
  6.42% due November 1997                    50,000      50,000
  6.08% due July 1998                        50,000           -
  7.25% due July 1999                        50,000      50,000
  6.60% due February 2000                    50,000      50,000
  7.395% due March 2023                      49,000      49,000
  8.48% due July 2024*                       50,000      50,000
  7.375% due June 2025                       50,000           -
                                           --------    --------

                                            562,500     558,500
Less Current Portion                         88,500      96,000
                                           --------    --------

                                           $474,000    $462,500
                                           ========    ========
* Callable beginning July 1999.
</TABLE>

        The aggregate principal amounts of long-term debt maturing for the next
five years,  including amounts  classified as Current Portion of Long-Term Debt,
are: $88.5 million in 1996, none in 1997,  $100.0 million in 1998, $50.0 million
in 1999 and $50.0 million in 2000.


<PAGE 44>


        During  1995,  the  Company  issued  an  aggregate  $100.0  million  of
medium-term  notes. In June 1995, $50.0 million of 7.375%  medium-term notes due
in  June  2025  were  issued.  After  reflecting   underwriting   discounts  and
commissions,  the proceeds to the Company from this  issuance  amounted to $49.3
million. In July 1995, $50.0 million of 6.08% medium-term notes due in July 1998
were issued.  After  reflecting  underwriting  discounts  and  commissions,  the
proceeds to the Company from this issuance amounted to $49.8 million.

        The Company has authority  remaining under a shelf registration and has
authority under the Public Utility  Holding Company Act of 1935, as amended,  to
issue and sell up to $120.0 million of debentures and/or  medium-term notes. The
amounts  and  timing  of the  issuance  and  sale  of  these  debentures  and/or
medium-term  notes will depend on market  conditions and the requirements of the
Company.

Note E - Short-Term Borrowings

The Company maintains  uncommitted or discretionary lines of credit with certain
financial institutions for general corporate purposes.  These lines are utilized
primarily as a means of financing,  on an interim basis, various working capital
requirements  and capital  expenditures of the Company,  including the Company's
oil and gas exploration and development  program and the purchase and storage of
gas. Borrowings under these lines of credit are made at competitive money market
rates,  and the Company  currently is authorized to borrow up to $400.0  million
thereunder.  These  credit  lines,  which  are  callable  at the  option  of the
financial  institutions,  are  reviewed on an annual  basis and are  expected to
remain in place throughout 1996.

        The  Company  may also issue as much as $105.0  million  of  commercial
paper  from  time  to  time,  but in no  event  may  its  borrowings  under  its
discretionary  lines of credit,  or through the  issuance of  commercial  paper,
exceed $400.0 million in the aggregate.

        Additionally,   the  Company  has  entered  into  an   agreement   that
establishes  a  364-day  committed   revolving  credit  arrangement  with  seven
commercial  banks,  under  which it may borrow as much as $105.0  million.  This
arrangement may be utilized for general corporate purposes, including to support
the  issuance  of  commercial  paper.  The Company  pays a fee to maintain  this
arrangement,  and may borrow through this  arrangement  under four interest rate
options.  If amounts are borrowed  under this  arrangement,  the $400.0  million
available   for   borrowing   under  the   discretionary   lines  of  credit  is
correspondingly  reduced.  No borrowings under this arrangement were outstanding
at September 30, 1995.  The  arrangement  expires on September 19, 1996, and the
Company expects to renew or replace all or most of this arrangement before then.

        The Company has  recently  filed with the SEC to borrow on a short-term
basis for a five year  period.  With this  request  the  Company  is  seeking to
increase  its  short-term  borrowing  limits.  The filing,  if  approved,  would
increase the Company's  limit on commercial  paper from $105.0 million to $300.0
million and would increase the aggregate maximum short-term borrowing level from
$400.0 million to $600.0 million.

        At September  30, 1995,  the Company had  outstanding  notes payable to
banks and commercial paper of $52.6 million and $95.0 million,  respectively. At
September  30,  1994,  the Company had  outstanding  notes  payable to banks and
commercial paper of $102.5 million and $10.0 million, respectively.

        The weighted  average interest rate on notes payable to banks was 6.15%
and 5.13% at September  30, 1995 and 1994,  respectively.  The weighted  average
interest rate on commercial  paper was 5.85% and 5.09% at September 30, 1995 and
1994, respectively.


<PAGE 45>


Note F - Financial Instruments

Fair Values
The fair market value of the  Company's  long-term  debt is  estimated  based on
quoted market prices of similar  issues  having the same  remaining  maturities,
redemption  terms and credit ratings.  Based on these criteria,  the fair market
value of long-term debt, including current portion, was as follows:
<TABLE>
<CAPTION>
At September 30 (in thousands)            1995                     1994
                                  ----------------------    ------------------
                                  Carrying       Fair       Carrying   Fair
                                   Amount        Value       Amount    Value
                                  --------       -----      --------   -----
<S>                               <C>           <C>         <C>       <C>
Long-Term Debt                    $562,500      $570,236    $558,500  $541,327
                                  ========      ========    ========  ========
</TABLE>

The fair value  amounts are not intended to reflect  principal  amounts that the
Company will ultimately be required to pay.

        Temporary cash investments, notes payable to banks and commercial paper
are stated at amounts which  approximate  their fair value due to the short-term
maturities of those  financial  instruments.  Investments  in life insurance are
stated at their cash surrender values as discussed below.

Investments
Other  assets  consist   principally  of  cash  surrender  values  of  insurance
contracts.  The cash surrender values of these insurance  contracts  amounted to
$28.2 million and $21.3  million at September  30, 1995 and 1994,  respectively.
The insurance  contracts  were  established  as a funding  mechanism for various
benefit obligations the Company has to certain employees.

Derivative Financial Instruments
The Company,  in its  Exploration  and Production  operations,  has entered into
certain price swap  agreements  that  effectively  hedge a portion of the market
risk  associated  with  fluctuations  in the price of natural gas and crude oil.
These  agreements are not held for trading  purposes.  The price swap agreements
call for the Company to receive monthly payments from (or make payment to) other
parties  based  upon the  difference  between  a fixed and a  variable  price as
specified  by the  agreement.  The  variable  price is  either a crude oil price
quoted on the New York  Mercantile  Exchange  or a quoted  natural  gas price in
"Inside FERC."

        The following  summarizes the Company's  activity under swap agreements
during 1995 and 1994:
<TABLE>
<CAPTION>
Year Ended September 30                      1995                  1994
                                        ---------------         -------------
<S>                                     <C>                     <C>
Natural Gas Swap Agreements:
  Notional Amount - Equivalent
    Billion Cubic Feet (Bcf)                       16.3                   8.0
  Fixed Prices per Thousand Cubic
    Feet (Mcf)                            $1.73 - $2.38         $2.16 - $2.38
  Variable Prices per Mcf                 $1.35 - $1.76         $1.44 - $2.44
  Gain                                       $7,157,000            $1,986,000

Crude Oil Swap Agreements:
  Notional Amount - Equivalent
    Barrels (bbl)                               711,000              -
  Fixed Prices per bbl                  $16.68 - $19.60              -
  Variable Prices per bbl               $17.16 - $19.89              -
  Loss                                        $(221,000)             -
</TABLE>


<PAGE 46>


         The Company had the following swap agreements  outstanding at September
30, 1995:
<TABLE>
<CAPTION>
Natural Gas Swap Agreements:
                           Notional Amount
   Fiscal Year             (Equivalent Bcf)                Fixed Price per Mcf
   -----------             ----------------                -------------------
      <C>                        <C>                          <C>
      1996                       17.6                         $1.70 - $2.16
      1997                        3.9                         $1.70 - $1.98
      1997                        1.7                              (1)
      1998                        0.6                              (1)
                                 ----                                 
                                 23.8
                                 ====
</TABLE>

<TABLE>
<CAPTION>
Crude Oil Swap Agreements:
                           Notional Amount
   Fiscal Year             (Equivalent bbl)                Fixed Price per bbl
   -----------             ----------------                -------------------
      <C>                     <C>                            <C>
      1996                      946,000                      $17.40 - $19.00
      1997                      738,000                      $17.40 - $18.33
      1998                       96,000                      $18.31
                              ---------
                              1,780,000
                              =========

(1)  Price to be set according to market prices at a future date.
</TABLE>

        Gains or losses  from these  price swap  agreements  are  reflected  in
operating  revenues  on the  Consolidated  Statement  of  Income  at the time of
settlement  with the other  parties.  Based upon the September 30, 1995 variable
prices  of  these  price  swap  agreements,  there  is an  unrecognized  gain of
approximately $6.7 million.  The actual gain or loss realized upon settlement of
these price swap  agreements  will depend upon the variable price at the time of
settlement.

        The  Company  has SEC  authority  to enter  into  interest  rate  swaps
associated with  short-term and long-term  borrowings up to a notional amount of
$350.0 million.  However, within this combined limitation,  the Company may only
enter into interest rate swaps  associated  with  short-term  borrowings up to a
notional amount of $200.0 million.  No such agreements were entered into in 1995
and none are currently outstanding.

Credit Risk
Credit risk relates to the risk of loss that the Company would incur as a result
of nonperformance  by counterparties  pursuant to the terms of their contractual
obligations.  The  Company  is  at  risk  in  the  event  of  nonperformance  by
counterparties  on  investments,  such as temporary  cash  investments  and cash
surrender  values  of  insurance  contracts,  and  on its  derivative  financial
instruments.  The  counterparties  to the Company's  investments  and derivative
financial instruments are investment grade financial institutions.  Furthermore,
the Company has guarantees  from  counterparty  affiliates on a large portion of
its  derivative  financial  instruments.   Accordingly,  the  Company  does  not
anticipate any material impact to its financial position,  results of operations
or cash flow as a result of nonperformance by counterparties.

Note G - Retirement Plan and Other Post-Employment Benefits

Retirement Plan
The Company has a  tax-qualified,  noncontributory,  defined-benefit  retirement
plan (Plan) that covers  substantially  all  employees of the Company.  The Plan
uses years of service,  age at retirement and earnings of employees to determine
benefits.

        The Company's policy is to fund at least an amount necessary to satisfy
the minimum funding requirements of applicable laws and regulations and not more
than the maximum amount deductible for federal income tax purposes. Plan funding
is subject to annual  review by  management  and its  consulting  actuary.  Plan
assets  primarily  consist of equity and fixed income  investments  and units in
commingled  funds.  In 1994, a plan  amendment was adopted which provided for

<PAGE 47>

an early retirement window program which was accounted for under the rules
prescribed by SFAS 88,  "Employers'  Accounting for Settlements and Curtailments
of Defined Benefit Plans and for Termination Benefits." For ratemaking purposes,
pension  expense equals the amount funded less amounts  capitalized.  Since Plan
funding has not been required in recent years,  the Company deferred the pension
expense  associated with its regulated  subsidiaries.  The amounts  deferred are
expected to be recovered  in rates as  contributions  are made to the Plan.  The
actuarial  valuation  funding  report  for the 1996 Plan year  indicates  that a
contribution  to the  Plan is  required.  Rate  recovery  for  the  Distribution
Corporation  portion of pension  costs began with rates that went into effect on
September  20,  1995  and  September  27,  1995 in New  York  and  Pennsylvania,
respectively.

        The components of net periodic pension expense were as follows:
<TABLE>
<CAPTION>
Year Ended September 30 (in thousands)            1995       1994       1993
                                                  ----       ----       ----
<S>                                             <C>        <C>        <C>
Service Cost                                    $ 9,680    $10,441    $ 9,181
Interest Cost                                    28,338     26,532     24,258
Actual Return on Plan Assets                    (47,591)   (16,212)   (35,657)
Net Amortization and Deferral                    13,570    (16,603)     4,287
Early Retirement Window                               -      2,855          -
                                                -------    -------    -------
Net Periodic Pension Cost                         3,997      7,013      2,069
Deferred for Regulatory Purposes                 (3,848)    (6,875)    (2,012)
                                                -------    -------    ------- 
Pension Cost Recognized in
  Consolidated Statement of Income              $   149    $   138    $    57
                                                =======    =======    =======
</TABLE>

        The  projected  benefit  obligation  was  determined  using an  assumed
discount rate of 8% in 1995, 8.5% in 1994 and 7.75% in 1993. The assumed rate of
compensation increase was 5% for all three years. The expected long-term rate of
return on Plan assets was 8.5% for all three years.  The  unrecognized net asset
that arose from the initial  application of SFAS 87, "Employers'  Accounting for
Pensions," is being amortized on a  straight-line  basis over the future working
lifetime  of those  expected to receive  benefits  under the Plan.  In 1995,  in
addition to the  decrease in the  discount  rate from 8.5% to 8%, the  mortality
assumption  was  changed by using a more  current  mortality  table and rates of
assumed  retirement  were revised to more accurately  reflect actual  retirement
experience. The effect of the discount rate change was to increase the projected
benefit  obligation  (PBO) by $22.8  million.  The effect of the  mortality  and
retirement rate changes was to increase the PBO by $15.4 million.

        A  reconciliation  of the Plan's  funded  status as  determined  by the
Company's consulting actuary is presented in the following table:
<TABLE>
<CAPTION>
At September 30 (in thousands)                           1995          1994
                                                         ----          ----
<S>                                                    <C>           <C>
Actuarial Present Value of:
  Vested Benefit Obligation                            $287,470      $245,095
                                                       ========      ========

  Accumulated Benefit Obligation                       $333,597      $282,340
                                                       ========      ========

  Projected Benefit Obligation                         $404,157      $342,050

Plan Assets at Fair Value                               399,608       370,150
                                                       --------      --------
Funded Status                                            (4,549)       28,100
Unrecognized Net Asset                                  (33,335)      (37,502)
Unrecognized Prior Service Cost                          12,446        13,339
Unrecognized Net Loss (Gain)                              5,419       (19,959)
                                                       --------      -------- 
Pension Liability                                       (20,019)      (16,022)
Deferred for Regulatory Purposes                         18,849        15,001
                                                       --------      --------
Pension Liability Recognized on Consolidated
  Balance Sheets                                       $ (1,170)     $ (1,021)
                                                       ========      ======== 
</TABLE>


<PAGE 48>


Other Post-Retirement Benefits
In addition to providing  retirement plan benefits,  the Company provides health
care and life insurance benefits for substantially all retired employees under a
post-retirement benefit plan (Post-Retirement Plan).

        The Company adopted SFAS 106, "Employers' Accounting for Postretirement
Benefits  Other Than  Pensions"  (SFAS  106),  effective  October 1, 1993.  This
statement   required   the   Company   to  change  its   accounting   for  these
post-retirement  benefits from the  "pay-as-you-go"  (cash) basis to the accrual
basis.

        The   Company  has   established   Voluntary   Employees'   Beneficiary
Association   (VEBA)   trusts   for   collectively   bargained   employees   and
non-bargaining   employees.  The  VEBA  trusts  are  similar  to  the  Company's
Retirement  Plan trust.  Contributions  to the VEBA  trusts are tax  deductible,
subject to limitations  contained in the Internal  Revenue Code and regulations.
Contributions  to the VEBA  trusts are made to fund  employees'  post-retirement
health care and life insurance benefits, as well as benefits as they are paid to
current  retirees.  Post-Retirement  Plan assets primarily consist of equity and
fixed income investments and money market funds.

        The Company has elected to amortize the initial  accumulated  liability
to net periodic  post-retirement  benefit cost on a  straight-line  basis over a
20-year  period.  Total  post-retirement  benefit  cost under SFAS 106 was $24.4
million  and $23.5  million in 1995 and 1994,  respectively,  compared  with the
costs based on cash payments for retiree health care and life insurance benefits
of $6.0 million in 1993.

        The  components  of net periodic  post-retirement  benefit cost were as
follows:
<TABLE>
<CAPTION>
Year Ended September 30 (in thousands)                    1995        1994
                                                          ----        ----
<S>                                                      <C>         <C>
Service Cost                                             $ 3,394     $ 3,974
Interest Cost                                             13,027      13,714
Actual Return on Post-Retirement Plan Assets              (4,613)     (1,035)
Net Amortization and Deferral                              8,739       8,628
                                                         -------     -------
Net Periodic Post-Retirement Benefit Cost                 20,547      25,281
Deferred for Regulatory Purposes, Net                      3,853      (1,751)
                                                         -------     ------- 
Post-Retirement Benefit Cost
  Recognized in Consolidated Statement of Income         $24,400     $23,530
                                                         =======     =======
</TABLE>

        The  weighted-average  assumed  discount rate used in  determining  the
accumulated  post-retirement benefit obligation was 8% in 1995 and 8.5% in 1994.
The average  assumed  annual rate of salary  increase  for the  applicable  life
insurance plans was 5% for both years. The expected  long-term rate of return on
Post-Retirement Plan assets was 8.5% for both years.

        The annual rate of  increase in the per capita cost of covered  medical
care benefits for the active  participants  and medical  plans  available to new
retirees was assumed to be 13% for 1994 and 12% for 1995;  this rate was assumed
to  decrease  gradually  to 5.5% by the  year  2002  and  remain  at that  level
thereafter.  The  annual  rate of  increase  in the per  capita  cost of covered
medical care  benefits for the medical  plans not  available to new retirees was
assumed to be 8% for 1994, 7% for 1995, 6% for 1996 and 5.5% for each year after
1996. The annual rate of increase in the per capita cost of covered prescription
drug  benefits  was  assumed to be 14% for 1994 and 10% for 1995.  This rate was
assumed  to  decrease  gradually  to 5.5% by the  year  2005  and  remain  level
thereafter.  The  annual  rate  increase  in  the  per  capita  Medicare  Part B
Reimbursement  was assumed to be 12.3% in 1994,  12.2% in 1995, 12% for 1996 and
5.5% for each year after  1996.  In 1995,  in  addition  to the  decrease in the
discount rate from 8.5% to 8%, there were plan changes to the prescription  drug
and life insurance post-retirement benefits. The effect of


<PAGE 49>


the discount rate change was to increase the accumulated post-retirement benefit
obligation  (APBO) by $25.8  million.  The net effect of the plan changes was to
reduce the APBO by $6.4 million.

        A  reconciliation  of  the  Post-Retirement  Plan's  funded  status  as
determined by the Company's consulting actuary is in the following table:
<TABLE>
<CAPTION>
At September 30 (in thousands)                            1995        1994
                                                          ----        ----
<S>                                                    <C>          <C>
Accumulated Post-Retirement Benefit Obligation:
  Inactives                                            $ 76,272     $ 63,934
  Actives Fully Eligible                                 36,223       31,983
  Actives Not Yet Fully Eligible                         70,620       60,059
                                                       --------     --------
                                                        183,115      155,976
Fair Value of Post-Retirement Plan Assets                48,678       29,035
                                                       --------     --------
Funded Status                                          (134,437)    (126,941)
Unrecognized Transition Obligation                      141,561      156,210
Unrecognized Net Gain                                    (8,930)     (31,776)
                                                       --------     -------- 
Post-Retirement Liability                                (1,806)      (2,507)
Deferred for Regulatory Purposes, Net                    (2,102)       1,751
                                                       ---------    --------
Post-Retirement Benefit Liability Recognized
  on Consolidated Balance Sheets                       $ (3,908)    $   (756)
                                                       ========     ======== 
</TABLE>

        The health care cost trend rate  assumptions  used to calculate the per
capita cost of covered  medical care benefits  have a significant  effect on the
amounts  reported.  If the health care cost trend rates were  increased by 1% in
each year, the APBO as of October 1, 1994,  would be increased by $23.3 million.
This 1% change  would also  increase  the  aggregate of the service and interest
cost  components of net periodic  post-retirement  benefit cost for 1995 by $2.8
million.

        Distribution Corporation and Supply Corporation represent virtually all
of the Company's total post-retirement benefit costs.  Distribution  Corporation
and Supply  Corporation are fully recovering their net periodic  post-retirement
benefit costs in accordance  with the PSC and the  Pennsylvania  Public  Utility
Commission  (PaPUC) and FERC  authorization,  respectively.  In accordance  with
regulatory  guidelines,  the difference  between the amounts of  post-retirement
benefit costs  recoverable in rates and the amounts of  post-retirement  benefit
costs  determined by the actuary are deferred in each  jurisdiction  as either a
regulatory asset or liability, as appropriate.

Post-Employment Benefits
In  November  1992,  the  FASB  issued  SFAS  112,  "Employers'  Accounting  for
Postemployment  Benefits" (SFAS 112), which  establishes  standards of financial
accounting and reporting for benefits,  such as salary  continuation,  severance
pay, workers' compensation and other  disability-related  benefits,  provided to
former or inactive  employees  subsequent to employment but prior to retirement.
The Company  adopted SFAS 112 in the fourth  quarter of 1994.  The  Consolidated
Statement of Income for 1994  includes a charge of $0.6  million,  net of income
taxes, as a cumulative effect of a change in accounting principle.

Note H - Commitments and Contingencies

Leases
The Company has entered into lease agreements, principally for the use of office
space,  business  machines,  transportation  equipment and meters. The Company's
policy is to treat all  leases  as  operating  leases  for both  accounting  and
ratemaking  purposes.  Total lease expense  approximated  $16.3 million in 1995,
$17.2  million in 1994 and $16.9  million in 1993.  At September  30, 1995,  the
future minimum  payments under the Company's lease  agreements for the next five
years are: $13.9 million in 1996,  $10.9 million in 1997,  $7.6 million in 1998,
$5.1 million in 1999 and $3.6 million in 2000. The future minimum lease payments
attributable to later years is $9.7 million.


<PAGE 50>


Obligations Under Firm Contracts
Distribution   Corporation  has  agreements  with  five  nonaffiliated  upstream
pipeline  companies  that  provide  for  the  availability  of  needed  pipeline
transportation  capacity for periods that extend through 2004.  These agreements
provide for payment of a demand or reservation  charge, at FERC-approved  rates,
for  contracted  capacity.  Distribution  Corporation  has various gas  purchase
agreements  with  nonaffiliated  gas  producers  that  require  payment of fixed
monthly  charges.  These charges are tied to various  indices.  These agreements
have an average term of six years.  Additionally,  Distribution  Corporation has
agreements with two  nonaffiliated  companies for gas storage  services  through
2004 that  require  payment of a demand  charge,  at  FERC-approved  rates,  for
contracted  storage.  At September 30, 1995, the projected  aggregate amounts of
such required future payments,  based on current FERC-approved rates and current
indices,  where applicable,  are approximately $97.7 million,  $12.7 million and
$2.0  million  annually  for the next five years,  for  pipeline  capacity,  gas
purchases and storage service, respectively. Additionally, these agreements call
for the  payment of  commodity  charges  based upon actual  quantities  shipped,
purchased and stored.

        These  obligations  under firm contracts are  considered  purchased gas
costs,  subject to state commission  review, and are being recovered in customer
rates through the inclusion in Distribution Corporation's rate schedules.

        For the  fiscal  year ended  September  30,  1995,  total  gross  costs
incurred under these contracts, including commodity charges on actual quantities
shipped, purchased and stored, amounted to $270.7 million.

Environmental Matters
The Company is subject to various federal,  state and local laws and regulations
relating to the  protection  of the  environment.  The  Company has  established
procedures for the on-going  evaluation of its operations to identify  potential
environmental  exposures  and assure  compliance  with  regulatory  policies and
procedures.

        Distribution  Corporation has incurred and is incurring  clean-up costs
at four former manufactured gas plant sites.  Distribution  Corporation owns two
of those sites in New York and one in Pennsylvania. Distribution Corporation has
been designated by the New York Department of Environmental  Conservation  (DEC)
as a potentially  responsible party (PRP) with respect to a third New York site,
and is also engaged in litigation with the DEC and the party who bought the site
from  Distribution   Corporation's   predecessor.   Distribution   Corporation's
estimated clean-up costs for all four sites have been accrued.

        Distribution Corporation is also currently identified by the DEC or the
federal  Environmental  Protection  Agency  as  one  of a  number  of  companies
considered to be PRPs with respect to several waste  disposal  sites in New York
which were  operated by unrelated  third  parties.  The PRPs are alleged to have
contributed to the materials that may have been collected at such waste disposal
sites by the site operators.  The ultimate cost to Distribution Corporation with
respect to the  remediation  of these sites will  depend on such  factors as the
remediation plan selected,  the extent of the site contamination,  the number of
additional PRPs at each site and the portion, if any, attributed to Distribution
Corporation.  Distribution  Corporation's  estimated share of the clean-up costs
has been accrued for two of these sites.

        It is the Company's policy to accrue estimated  environmental  clean-up
costs when such amounts can  reasonably be estimated and it is probable that the
Company  will be  required  to incur such costs.  Distribution  Corporation  has
estimated that clean-up costs related to all of the above noted sites are in the
range of $8.1  million to $9.5  million.  At September  30,  1995,  Distribution
Corporation has recorded the minimum  liability of $8.1 million.  The Company is
currently  not  aware  of any  material  additional  exposure  to  environmental
liabilities.  However,  adverse  changes in  environmental  regulations or other
factors could impact the Company.


<PAGE 51>


        In New York,  Distribution  Corporation has received  approval from the
PSC to defer and amortize both former manufactured gas and  non-manufactured gas
plant site investigation and remediation costs over a three-year period for each
site.  These costs are then  included in rate cases for  recovery  through  base
rates.  Distribution  Corporation  is  currently  recovering  such costs in this
manner. In Pennsylvania,  Distribution Corporation expects to recover such costs
in rates as the PaPUC has allowed recovery of other environmental clean-up costs
in rate cases.  Accordingly,  the  Consolidated  Balance Sheets at September 30,
1995,  include related  regulatory  assets in the amount of  approximately  $7.5
million.

        The Company is in  compliance  with the current  standards of the Clean
Air Act Amendments of 1990 (the Act). Supply  Corporation's  compressor stations
in New York and  Pennsylvania  were  affected  by the  nitrogen  oxide  emission
standards of the Act.  Supply  Corporation  incurred  capital  expenditures  for
emission controls of approximately $0.6 million in 1994 and $5.1 million in 1995
to bring its emission  controls into  compliance  with the Act. The Company does
not anticipate incurring  significant  additional capital expenditures to comply
with the current standards of the Act.

Other
The  Company is  involved  in  litigation  arising  in the normal  course of its
business. In addition to the regulatory matters discussed in Note B - Regulatory
Matters,  the  Company is involved in other  regulatory  matters  arising in the
normal course of business that involve rate base,  cost of service and purchased
gas cost issues.  While the  resolution of such  litigation or other  regulatory
matters  could have a material  effect on earnings and cash flows in the year of
resolution, none of this litigation, and none of these other regulatory matters,
are expected to have a material adverse effect on the financial condition of the
Company at this time.

Note I - Business Segment Information

The  Company  includes  operations  which  are  rate-regulated  (regulated)  and
operations  which  are not  regulated  as to  their  rates  (nonregulated).  The
regulated  operations  fall  primarily  within two  business  segments:  Utility
Operation  and  Pipeline  and  Storage.  The  nonregulated   operations  consist
principally  of  the  Exploration  and  Production   business   segment.   Other
Nonregulated  operations consist primarily of the Company's sawmill and dry kiln
operations,  natural gas marketing  operations,  natural gas hub  operations and
pipeline  construction  operations  (which were  discontinued  during 1995,  the
effect of which was immaterial to the Company). Late in 1995, the Company formed
a  subsidiary  for the  purpose of  investing  in foreign  and  domestic  energy
projects.

        The  Utility  Operation  is  regulated  by the PSC and the PaPUC and is
carried out by  Distribution  Corporation.  Distribution  Corporation  sells and
transports gas to retail customers  located in western New York and northwestern
Pennsylvania.  It also provides off-system sales to customers located in regions
through  which the upstream  pipelines  serving  Distribution  Corporation  pass
(i.e.,  from the  southwestern  to  northeastern  regions of the United States).
Pipeline and Storage operations are regulated by the FERC and are carried out by
Supply  Corporation.  Supply  Corporation  transports and stores natural gas for
utilities and pipeline companies in the northeastern  United States markets.  In
1995, 48% of Supply Corporation's revenue was from affiliated companies,  mainly
Distribution Corporation.

        Seneca is engaged in exploration for, and development and purchase of,
oil and natural gas reserves in the Gulf Coast, and the southwestern, western
and Appalachian  regions of the United States.  Seneca's production is, for the
most part, sold to purchasers located in the vicinity of its wells.  Highland
Land & Minerals, Inc. operates a sawmill and dry kiln operation in Pennsylvania.
NFR is engaged in the marketing and brokerage of natural gas and performs energy
management  services for  utilities  and  end-users in the  northeastern  United
States  markets.  Leidy Hub,  Inc. is engaged in the

<PAGE 52>

Company's natural gas hub operations, providing services to customers in the
northeastern, mid-Atlantic, Chicago and Los Angeles areas of the United States
and Ontario, Canada. Horizon Energy  Development, Inc. was formed in 1995 to
engage in foreign and domestic energy  projects.  Utility  Constructors,  Inc.
was engaged in the Company's pipeline  construction  operations prior to the
discontinuance of its operations in the third quarter of fiscal 1995.

        The data presented in the tables below reflect the Company's  regulated
and nonregulated  business segments for the years ended September 30, 1995, 1994
and 1993.  Total  operating  revenues  by segment  include  both  revenues  from
nonaffiliated  customers and  intersegment  revenues.  Operating income is total
operating  revenues less operating  expenses,  not including  income taxes.  The
elimination  of  significant   intercompany   balances  and   transactions,   if
appropriate, is made in order to reconcile segment information with consolidated
amounts.  Identifiable assets of a segment are those assets that are used in the
operations of that segment.  Corporate assets are principally cash and temporary
cash  investments,  receivables,  deferred  charges and cash surrender values of
insurance contracts.
<TABLE>
<CAPTION>
Year Ended September 30 (in thousands)    1995          1994          1993
                                          ----          ----          ----
<S>                                    <C>           <C>           <C>
Operating Revenues
Regulated:
  Utility Operation                    $  786,064    $  931,673    $  836,618
  Pipeline and Storage                    164,587       153,121       534,568
                                       ----------    ----------    ----------
                                          950,651     1,084,794     1,371,186
                                       ----------    ----------    ----------

Nonregulated:
  Exploration and Production               56,232        70,261        58,636
  Other                                    57,075        72,036        42,099
                                       ----------    ----------    ----------
                                          113,307       142,297       100,735
                                       ----------    ----------    ----------

  Intersegment Revenues*                  (88,462)      (85,767)     (451,539)
                                       ----------    ----------    ---------- 
                                       $  975,496    $1,141,324    $1,020,382
                                       ==========    ==========    ==========

Operating Income (Loss) Before
  Income Taxes
Regulated:
  Utility Operation                    $   83,774      $ 90,584      $ 86,690
  Pipeline and Storage                     67,884        62,302        67,375
                                       ----------      --------      --------
                                          151,658       152,886       154,065
                                       ----------      --------      --------

Nonregulated:
  Exploration and Production               16,404        21,767        12,980
  Other                                     3,021         2,505          (986)
                                       ----------      --------      -------- 
                                           19,425        24,272        11,994
                                       ----------      --------      --------

Corporate                                  (2,805)       (3,463)       (2,730)
                                       ----------      --------      -------- 

                                       $  168,278      $173,695      $163,329
                                       ==========      ========      ========
</TABLE>


<PAGE 53>

<TABLE>
<CAPTION>
Identifiable Assets
At September 30 (in thousands)
<S>                                    <C>           <C>           <C>
Regulated:
  Utility Operation                    $1,100,236    $1,106,053    $  961,990
  Pipeline and Storage                    512,546       498,798       491,291
                                       ----------    ----------    ----------
                                        1,612,782     1,604,851     1,453,281
                                       ----------    ----------    ----------

Nonregulated:
  Exploration and Production              351,262       311,037       290,346
  Other                                    33,734        33,357        27,867
                                       ----------    ----------    ----------
                                          384,996       344,394       318,213
                                       ----------    ----------    ----------
Corporate                                  40,524        32,412        30,046
                                       ----------    ----------    ----------

                                       $2,038,302    $1,981,657    $1,801,540
                                       ==========    ==========    ==========

* Represents revenue primarily from Pipeline and Storage to Utility Operation.
</TABLE>

<TABLE>
<CAPTION>
Year Ended September 30 (in thousands)       1995         1994          1993
                                             ----         ----          ----
<S>                                        <C>          <C>            <C>
Depreciation, Depletion and Amortization
Regulated:
  Utility Operation                        $ 30,052     $ 28,216       $27,137
  Pipeline and Storage                       19,320       17,516        16,347
                                           --------     --------       -------
                                             49,372       45,732        43,484
                                           --------     --------       -------

Nonregulated:
  Exploration and Production                 21,201       27,496        24,249
  Other                                       1,203        1,530         1,686
                                           --------     --------       -------
                                             22,404       29,026        25,935
                                           --------     --------       -------
Corporate                                         6            6             6
                                           --------     --------       -------

                                           $ 71,782     $ 74,764       $69,425
                                           ========     ========       =======

Capital Expenditures
Regulated:
  Utility Operation                        $ 64,844     $ 61,715      $ 61,803
  Pipeline and Storage                       38,678       20,472        27,420
                                           --------     --------      --------
                                            103,522       82,187        89,223
                                           --------     --------      --------

Nonregulated:
  Exploration and Production                 69,741       52,458        36,473
  Other                                       9,563        3,603         6,229
                                           --------     --------      --------
                                             79,304       56,061        42,702
                                           --------     --------      --------
Corporate                                         -           20             1
                                           --------     --------      --------

                                           $182,826     $138,268      $131,926
                                           ========     ========      ========
</TABLE>

Note J - Quarterly Financial Data (unaudited)

In the opinion of management,  the following quarterly  information includes all
adjustments necessary for a fair statement of the results of operations for such
periods.  Earnings per common share are  calculated  using the weighted  average
number of shares outstanding during each quarter.  The total of all quarters may
differ from the earnings per common share shown on the Consolidated Statement of
Income,  which is based on the weighted average number of shares outstanding for
the entire fiscal year.  Because of the seasonal nature of the Company's heating
business, there are substantial variations in operations reported on a quarterly
basis.


<PAGE 54>


        Financial  data for the quarters  ended  December  31, 1994,  March 31,
1995, and June 30, 1995 have been restated to reflect the application of a final
rule  issued  by the FERC in  September  1995,  which  addresses  and  clarifies
financial  reporting  aspects of the current  practices for  unbundled  pipeline
sales and open access transportation.

        Financial  data for the quarter  ended  September 30, 1995 reflects the
recording of $4.3 million and $3.7 million of operating expenses by Distribution
Corporation  and  Supply  Corporation,  respectively.  Distribution  Corporation
recognized  an  additional  $4.3  million of gas cost expense as a result of the
annual  reconciliation  of gas  costs  in its New  York  jurisdiction,  which is
performed in August of each year.  This  reconciliation  determined an amount of
lost and  unaccounted-for  gas in excess of that  allowed to be recovered by the
PSC.  Supply  Corporation  recorded a reserve in the amount of $3.7  million for
previously  deferred  preliminary survey and investigation  charges related to a
storage project.

        Financial  data for the quarters  ended December 31, 1993 and September
30, 1994, reflect the Company's adoption of SFAS 109 and SFAS 112, respectively.
As discussed in Note A - Summary of Significant Accounting Policies, the Company
adopted SFAS 109 during the quarter  ended  December 31,  1993.  The  cumulative
effect of this change increased net income by $3.8 million. As discussed in Note
G - Retirement Plan and Other Post-Employment Benefits, the Company adopted SFAS
112 during the quarter ended  September 30, 1994. The cumulative effect of this
change decreased net income by $0.6 million.
<TABLE>
<CAPTION>
                                                   Income     Net Income     Earnings
                                                   Before    Available for     Per
      Quarter              Operating  Operating  Cumulative     Common        Common
       Ended               Revenues    Income      Effect       Stock          Share
      -------              ---------  ---------  ----------  -------------   --------

1995   (in thousands, except earnings per common share)
- -------------------------------------------------------------------------------------
<S>                         <C>        <C>        <C>           <C>           <C>
12/31/94
 - As Previously Reported   $271,548   $38,578    $25,861       $25,861       $ .69
 - As Restated              $279,332   $43,288    $30,571       $30,571       $ .82

3/31/95
 - As Previously Reported   $376,680   $55,197    $42,047       $42,047       $1.12
 - As Restated              $378,762   $56,457    $43,307       $43,307       $1.16

6/30/95
 - As Previously Reported   $191,480   $17,789    $ 7,783       $ 7,783       $ .21
 - As Restated              $193,461   $18,987    $ 8,981       $ 8,981       $ .24

9/30/95                     $123,941   $ 5,667    $(6,965)      $(6,965)      $(.19)

1994   (in thousands, except earnings per common share)
- -------------------------------------------------------------------------------------

12/31/93                    $310,131   $38,745    $27,800       $31,626*      $ .86 *
 3/31/94                    $473,722   $54,686    $43,839       $43,839       $1.18
 6/30/94                    $216,281   $19,782    $ 9,833       $ 9,833       $ .26
 9/30/94                    $141,190   $12,690    $   963       $   374*      $ .01 *

* Includes Cumulative Effect of Changes in Accounting as discussed above.
</TABLE>

Note K - Market for Common Stock and Related Shareholder Matters (unaudited)

At September  30, 1995,  there were 21,429  holders of National Fuel Gas Company
common  stock.  The market for the common stock is the New York Stock  Exchange.
Information related to restrictions on the payment of dividends can be found

<PAGE 55>


in Note D - Capitalization.  The quarterly price ranges and quarterly  dividends
declared  for the fiscal  years ended  September  30,  1994 and 1995,  are shown
below:
<TABLE>
<CAPTION>
                                         Price Range           Dividends
Quarter Ended                          High       Low          Declared
- -------------                          ----       ---          ---------
  <S>                                 <C>        <C>             <C>
    1994
    ----
  12/31/93                            $36-5/8    $32-1/2         $.385
   3/31/94                            $36-1/4    $29-7/8         $.385
   6/30/94                            $32-7/8    $28-3/8         $.395
   9/30/94                            $31-7/8    $28-7/8         $.395

    1995
    ----
  12/31/94                            $30        $25-1/4         $.395
   3/31/95                            $28-1/2    $25             $.395
   6/30/95                            $30-3/4    $27-1/2         $.405
   9/30/95                            $29-5/8    $26-1/2         $.405
</TABLE>

Note L - Supplementary Information for Oil and Gas Producing Activities

The following supplementary information is presented in accordance with SFAS 69,
"Disclosures about Oil and Gas Producing Activities," and related SEC accounting
rules.
<TABLE>
<CAPTION>
Capitalized Costs Relating to Oil and Gas Producing Activities

At September 30 (in thousands)                       1995           1994
                                                     ----           ----
<S>                                                <C>            <C>
Capitalized Costs Subject to Amortization          $495,802       $442,224
Capitalized Acquisition Costs Excluded
  from Amortization                                  28,565         16,636
                                                   --------       --------
                                                    524,367        458,860

Less - Accumulated Depreciation, Depletion
  and Amortization                                  188,241        167,592
                                                   --------       --------

                                                   $336,126       $291,268
                                                   ========       ========
</TABLE>

        Certain  costs  excluded  from   amortization   represent   unevaluated
properties  that require  additional  drilling to determine the existence of oil
and gas  reserves.  The  remaining  costs,  incurred  during  and prior to 1995,
consist of  individually  insignificant  oil and gas leases still early in their
primary  terms and  individually  insignificant  unproved  perpetual oil and gas
rights.
<TABLE>
<CAPTION>
Costs Incurred in Oil and Gas Property Acquisition, Exploration and Development
Activities

Year Ended September 30 (in thousands)           1995       1994       1993
                                                 ----       ----       ----
<S>                                             <C>        <C>        <C>
Property Acquisition Costs                      $25,305    $ 8,215    $ 9,027
Exploration Costs                                18,588     17,855     10,140
Development Costs                                25,161     25,102     16,258
Other                                               559        259         25
                                                -------    -------    -------
                                                $69,613    $51,431    $35,450
                                                =======    =======    =======
</TABLE>


<PAGE 56>

<TABLE>
<CAPTION>
Results of Operations for Producing Activities

Year Ended September 30 (in thousands)           1995       1994       1993
                                                 ----       ----       ----
<S>                                             <C>        <C>        <C> 
Operating Revenues:
  Natural Gas (includes revenues from sales
    to affiliates of $8,650, $5,456 and
    $11,474, respectively)                      $34,849    $50,803    $43,679
  Oil, Condensate and Other Liquids              11,948     15,307     13,943
                                                -------    -------    -------

Total Operating Revenues                         46,797     66,110     57,622

Production/Lifting Costs                         11,215     13,177     13,452

Depreciation, Depletion and Amortization
  ($0.44, $0.41 and $0.42, respectively, per
  dollar of operating revenues)                  20,528     26,992     23,995

Income Tax Expense                                4,301      7,907      4,311
                                                -------    -------    -------

Results of Operations for Producing
  Activities (excluding corporate overheads
  and interest charges)                         $10,753    $18,034    $15,864
                                                =======    =======    =======
</TABLE>

Reserve Quantity Information (unaudited)

The Company's proved oil and gas reserves are located in the United States.  The
estimated  quantities of proved reserves  disclosed in the table below are based
upon estimates by qualified Company  geologists and engineers and are audited by
independent petroleum engineers. Such estimates are inherently imprecise and may
be subject to substantial  revisions as a result of numerous factors  including,
but  not  limited  to,  additional  development  activity,  evolving  production
history, and continual reassessment of the viability of production under varying
economic conditions.


<PAGE 57>

<TABLE>
<CAPTION>
                                      Gas                        Oil
Year Ended                            MMcf                       Mbbl
                           --------------------------   ----------------------
September 30                 1995     1994     1993      1995    1994    1993
                             ----     ----     ----      ----    ----    ----
<S>                         <C>      <C>      <C>       <C>     <C>     <C>
Proved Developed and
Undeveloped Reserves:

  Beginning of Year         247,447  175,051  179,811   17,495  18,519  19,805

    Extensions and
      Discoveries             9,912   94,733   26,416    3,863   1,666   1,713

    Revisions of
      Previous Estimates    (21,046)  (2,075)  (3,962)     (60) (1,660) (1,995)

    Production              (20,942) (23,273) (19,874)    (739) (1,030)   (831)

    Sales of Minerals in
      Place                  (4,685)     (32)  (7,401)    (474)      -    (173)

    Purchases of Minerals
      in Place and Other     10,773    3,043       61    2,780       -       -
                            -------  -------  -------   ------  ------  ------

  End of Year               221,459  247,447  175,051   22,865  17,495  18,519
                            =======  =======  =======   ======  ======  ======

Proved Developed Reserves:

  Beginning of Year         179,291  134,712  126,176   10,110  10,801  11,437
                            =======  =======  =======   ======  ======  ======

  End of Year               162,504  179,291  134,712   14,937  10,110  10,801
                            =======  =======  =======   ======  ======  ======
</TABLE>

Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil
and Gas Reserves (unaudited)

The Company cautions that the following presentation of the standardized measure
of  discounted  future net cash flows is intended to be neither a measure of the
fair market value of the  Company's oil and gas  properties,  nor an estimate of
the  present  value of actual  future  cash flows to be  obtained as a result of
their  development  and  production.  It is based upon  subjective  estimates of
proved  reserves only and  attributes  no value to categories of reserves  other
than proved  reserves,  such as probable  or possible  reserves,  or to unproved
acreage. Furthermore, it is based on year-end prices and costs adjusted only for
existing  contractual changes, and it assumes an arbitrary discount rate of 10%.
Thus, it gives no effect to future price and cost changes certain to occur under
the widely fluctuating political and economic conditions of today's world.

        The  standardized  measure  is  intended  instead to provide a somewhat
better means for comparing the value of the Company's proved reserves at a given
time with those of other oil- and gas-producing  companies than is provided by a
simple comparison of raw proved reserve quantities.


<PAGE 58>

<TABLE>
<CAPTION>
Year Ended September 30 (in thousands)           1995       1994       1993
                                                 ----       ----       ----
<S>                                            <C>        <C>        <C>
Future Cash Inflows                            $738,711   $705,874   $689,198
Less:
  Future Production and Development Costs       272,268    252,901    240,417
  Future Income Tax Expense at
    Applicable Statutory Rate                   129,055    131,060    132,528
                                               --------   --------   --------
Future Net Cash Flows                           337,388    321,913    316,253
Less:
  10% Annual Discount for Estimated
    Timing of Cash Flows                         92,120    106,647    106,598
                                               --------   --------   --------
Standardized Measure of Discounted Future
    Net Cash Flows                             $245,268   $215,266   $209,655
                                               ========   ========   ========
</TABLE>

        The  principal  sources  of  change  in  the  standardized  measure  of
discounted future net cash flows were as follows:
<TABLE>
<CAPTION>
Year Ended September 30 (in thousands)           1995       1994       1993
                                                 ----       ----       ----
<S>                                            <C>        <C>        <C>
Standardized Measure of Discounted Future
  Net Cash Flows at Beginning of Year          $215,266   $209,655   $240,291
    Sales, Net of Production Costs              (35,582)   (52,933)   (44,170)
    Net Changes in Prices, Net of
      Production Costs                           10,757    (48,149)   (52,266)
    Purchases of Minerals in Place               18,602      2,793         61
    Sales of Minerals in Place                   (5,688)       (29)    (7,286)
    Extensions and Discoveries                   47,236     96,134     61,476
    Changes in Estimated Future
      Development Costs                         (50,366)   (36,466)   (30,555)
    Previously Estimated Development
      Costs Incurred                             39,833     22,941     30,888
    Net Change in Income Taxes at
      Applicable Statutory Rate                  (6,838)     3,098      5,476
    Revisions of Previous Quantity
      Estimates                                 (20,934)   (11,042)   (25,891)
    Accretion of Discount and Other              32,982     29,264     31,631
                                               --------   --------   --------
Standardized Measure of Discounted
  Future Net Cash Flows at End of Year         $245,268   $215,266   $209,655
                                               ========   ========   ========
</TABLE>


<PAGE 59>


                   NATIONAL FUEL GAS COMPANY AND SUBSIDIARIES

<TABLE>
<CAPTION>
                Schedule II - Valuation and Qualifying Accounts


                                 (in thousands)
                                  ------------

                                       Additions
                                ----------------------    
                    Balance at  Charged to  Charged to              Balance at
                    Beginning   Costs and     Other     Deductions    End of
Description         of Period    Expenses    Accounts     (Note)      Period
- -----------         ----------  ----------  ----------  ----------  ---------- 
<S>                   <C>         <C>         <C>         <C>          <C>        
Year Ended September 30, 1995
- -----------------------------

Reserve for Doubtful
 Accounts             $ 5,055     $15,187     $    -      $14,318      $5,924
                      =======     =======     ======       ======      ======



Year Ended September 30, 1994
- -----------------------------

Reserve for Doubtful
 Accounts             $ 5,739     $11,443     $    -      $12,127      $ 5,055
                      =======     =======     ======      =======      =======



Year Ended September 30, 1993
- -----------------------------

Reserve for Doubtful
 Accounts             $ 5,900     $ 8,713     $    -      $8,874       $ 5,739
                      =======     =======     ======      ======       =======
</TABLE>


Note - Amounts represent net accounts receivable written-off.

ITEM 9  Changes in and Disagreements with Accountants on Accounting and
        Financial Disclosure

None


                                    PART III

ITEM 10  Directors and Executive Officers of the Registrant

The information required by this item concerning the directors of the Company is
omitted  pursuant to  Instruction G of Form 10-K since the Company's  definitive
Proxy Statement for its February 15, 1996 Annual Meeting of Shareholders will be
filed  with the SEC not  later  than 120 days  after  September  30,  1995.  The
information  provided in such definitive Proxy Statement is incorporated  herein
by reference.  Information  concerning the Company's  executive  officers can be
found in Part I, Item 1, of this report.

ITEM 11  Executive Compensation

The  information  required by this item is omitted  pursuant to Instruction G of
Form 10-K since the Company's  definitive  Proxy  Statement for its February 15,
1996 Annual  Meeting of  Shareholders  will be filed with the SEC not later than
120 days after September 30, 1995. The  information  provided in such definitive
Proxy Statement is incorporated herein by reference.

<PAGE 60>


ITEM 12  Security Ownership of Certain Beneficial Owners and Management

The  information  required by this item is omitted  pursuant to Instruction G of
Form 10-K since the Company's  definitive  Proxy  Statement for its February 15,
1996 Annual  Meeting of  Shareholders  will be filed with the SEC not later than
120 days after September 30, 1995. The  information  provided in such definitive
Proxy Statement is incorporated herein by reference.

ITEM 13  Certain Relationships and Related Transactions

At September 30, 1995,  the Company knows of no  relationships  or  transactions
required to be disclosed pursuant to Item 404 of Regulation S-K.


                                    PART IV

ITEM 14  Exhibits, Financial Statement Schedules, and Reports on Form 8-K

         (a)    Financial Statement Schedules
                All financial  statement  schedules filed as part of this report
                are  included in Item 8 of this Form 10-K and  reference is made
                thereto.

         (b)    Reports on Form 8-K
                None

         (c)    Exhibits

                Exhibit
                Number             Description of Exhibits
                -------            -----------------------

                3(i)         Articles of Incorporation:

                   *         Restated Certificate of Incorporation of National
                             Fuel Gas Company, dated March 15, 1985 (Exhibit
                             10-OO, Form 10-K for fiscal year ended September
                             30, 1991 in File No. 1-3880)

                 3.1         Certificate of Amendment of Restated Certificate of
                             Incorporation of National Fuel Gas Company, dated
                             March 9, 1987

                 3.2         Certificate of Amendment of Restated Certificate of
                             Incorporation of National Fuel Gas Company, dated
                             February 22, 1988

                   *         Certificate of Amendment of Restated Certificate of
                             Incorporation, dated March 17, 1992 (Exhibit
                             EX-3(a), Form 10-K for fiscal year ended September
                             30, 1992 in File No. 1-3880)

               3(ii)         By-Laws:

                   *         National Fuel Gas Company By-Laws as amended
                             through June 9, 1994 (Exhibit 3.1, Form 10-K for
                             fiscal year ended September 30, 1994 in File No.
                             1-3880)

                 (4)         Instruments Defining the Rights of Security
                             Holders, Including Indentures:

                   *         Indenture dated as of October 15, 1974, between the
                             Company and The Bank of New York (formerly Irving
                             Trust Company) (Exhibit 2(b) in File No. 2-51796)


<PAGE 61>


                   *         Ninth Supplemental Indenture dated as of January 1,
                             1990, to Indenture dated as of October  15,  1974,
                             between the Company and The Bank of New York
                             (formerly Irving Trust Company)  (Exhibit  EX-4.4,
                             Form 10-K for fiscal year ended September 30, 1992
                             in File No. 1-3880)

                   *         Tenth Supplemental Indenture dated as of February
                             1, 1992, to Indenture dated as of October 15, 1974,
                             between the Company and The Bank of New York
                             (formerly Irving Trust Company) (Exhibit  4(a),
                             Form 8-K dated February 14, 1992 in File No.
                             1-3880)

                   *         Eleventh Supplemental Indenture dated as of May  1,
                             1992, to Indenture dated as of October  15,  1974,
                             between the Company and The Bank of New York
                             (formerly Irving Trust Company) (Exhibit 4(b), Form
                             8-K dated February 14, 1992 in File No. 1-3880)

                   *         Twelfth Supplemental Indenture dated as of June  1,
                             1992, to Indenture dated as of October 15, 1974,
                             between the Company and The Bank of New York
                             (formerly Irving Trust Company) (Exhibit 4(c), Form
                             8-K dated June 18, 1992 in File No. 1-3880)

                   *         Thirteenth Supplemental Indenture dated as of March
                             1, 1993, to Indenture dated as of October 15, 1974,
                             between the Company and The Bank of New York
                             (formerly Irving Trust Company) (Exhibit 4(a)(14)
                             in File No. 33-49401)

                   *         Fourteenth Supplemental Indenture dated as of July
                             1, 1993, to Indenture dated as of October 15, 1974,
                             between the Company and The Bank of New York
                             (formerly Irving Trust Company) (Exhibit 4.1, Form
                             10-K for fiscal year ended September 30, 1993 in
                             File No. 1-3880)

                (10)         Material Contracts:

                (ii) (B)     Contracts upon which Registrant's business is
                             substantially dependent:

                10.1         Service Agreement with Empire State Pipeline under
                             Rate Schedule FT, dated December 15, 1994.
                             [Portions of this agreement are subject to a
                             request for confidential treatment under Rule
                             24b-2]

                10.2         Service Agreement between National Fuel Gas
                             Distribution Corporation and National Fuel Gas
                             Supply Corporation under Rate Schedule ESS dated
                             August 1, 1993

                10.3         Service Agreement between National Fuel Gas
                             Distribution Corporation and National Fuel Gas
                             Supply Corporation under Rate Schedule ESS dated
                             September 19, 1995

                10.4         Service Agreement between National Fuel Gas
                             Distribution Corporation and National Fuel Gas
                             Supply Corporation under Rate Schedule EFT dated
                             August 1, 1993


<PAGE62>


                10.5         Amendment dated as of May 1, 1995 to Service
                             Agreement between National Fuel Gas Distribution
                             Corporation and National Fuel Gas Supply
                             Corporation under Rate Schedule EFT dated August 1,
                             1993

                10.6         Service Agreement with Transcontinental Gas Pipe
                             Line Corporation under Rate Schedule FT dated
                             August 1, 1993

                10.7         Service Agreement with Transcontinental Gas Pipe
                             Line Corporation under Rate Schedule FT dated
                             October 1, 1993

                   *         Service Agreement with Columbia Gas Transmission
                             Corporation under Rate Schedule FTS, dated November
                             1, 1993 and executed February 13, 1994
                             (Exhibit 10.1, Form 10-K for fiscal year ended
                             September 30, 1994 in File No. 1-3880)

                   *         Service Agreement with Columbia Gas Transmission
                             Corporation under Rate Schedule FSS, dated November
                             1, 1993 and executed February 13, 1994 (Exhibit
                             10.2, Form 10-K for fiscal year ended  September
                             30, 1994 in File No. 1-3880)

                   *         Service Agreement with Columbia Gas Transmission
                             Corporation under Rate Schedule SST, dated November
                             1, 1993 and executed February 13, 1994 (Exhibit
                             10.3, Form 10-K for fiscal year ended  September
                             30, 1994 in  File No. 1-3880)

                   *         Gas Transportation Agreement with Tennessee Gas
                             Pipeline Company under Rate Schedule FT-A (Zone 4),
                             dated September 1, 1993 (Exhibit 10.1, Form 10-K
                             for fiscal year ended September 30, 1993 in File
                             No. 1-3880)

                   *         Gas Transportation Agreement with Tennessee Gas
                             Pipeline Company under Rate Schedule FT-A (Zone 5),
                             dated September 1, 1993 (Exhibit 10.2, Form 10-K
                             for fiscal year ended September 30, 1993 in File
                             No. 1-3880)

                   *         Service Agreement with Texas Eastern Transmission
                             Corporation under Rate Schedule CDS, dated June 1,
                             1993 (Exhibit 10.3, Form 10-K for fiscal year ended
                             September 30, 1993 in File No. 1-3880)

                   *         Service Agreement with Texas Eastern Transmission
                             Corporation under Rate Schedule FT-1, dated June 1,
                             1993 (Exhibit 10.4, Form 10-K for fiscal year ended
                             September 30, 1993 in File No. 1-3880)

                   *         Service Agreement with CNG Transmission Corporation
                             under Rate Schedule FT, dated October 1, 1993
                             (Exhibit 10.5, Form 10-K for fiscal year ended
                             September 30, 1993 in File No. 1-3880)

                   *         Service Agreement with CNG Transmission Corporation
                             under Rate Schedule GSS, dated October 1, 1993
                             (Exhibit 10.6, Form 10-K for fiscal year ended
                             September 30, 1993 in File No. 1-3880)


<PAGE 63>


               (iii)    Compensatory plans for officers:

                   *     Employment Agreement, dated September 17, 1981, with
                         Bernard J. Kennedy (Exhibit 10.4, Form 10-K for fiscal
                         year ended September 30, 1994 in File No. 1-3880)

                   *     Eighth Extension to Employment Agreement with Bernard
                         J. Kennedy, dated September 20, 1991 (Exhibit 10-SS,
                         Form 10-K for fiscal year ended September 30, 1991 in
                         File No. 1-3880)

                   *     National Fuel Gas Company 1983 Incentive Stock Option
                         Plan, as amended and restated through February 18, 1993
                         (Exhibit 10.2, Form 10-Q for the quarterly period ended
                         March 31, 1993 in File No. 1-3880)

                   *     National Fuel Gas Company 1984 Stock Plan, as amended
                         and restated through February 18, 1993 (Exhibit 10.3,
                         Form 10-Q for the quarterly period ended March 31, 1993
                         in File No. 1-3880)

                   *     National Fuel Gas Company 1993 Award and Option Plan,
                         dated February 18, 1993 (Exhibit 10.1, Form 10-Q for
                         the quarterly period ended March 31, 1993 in File No.
                         1-3880)

                10.8     Amendment to National Fuel Gas Company 1993 Award and
                         Option Plan, dated October 27, 1995

                   *     Change in Control Agreement, dated May 1, 1992, with
                         Philip C. Ackerman (Exhibit EX-10.4, Form 10-K for
                         fiscal year ended September 30, 1992 in File No.
                         1-3880)

                   *     Change in Control Agreement, dated May 1, 1992, with
                         Richard Hare (Exhibit EX-10.5, Form 10-K for fiscal
                         year ended September 30, 1992 in File No. 1-3880)

                   *     Change in Control Agreement, dated May 1, 1992 with
                         William J. Hill (Exhibit EX-10.6, Form 10-K for fiscal
                         year ended September 30, 1992 in File No. 1-3880)

                   *     Agreement, dated August 1, 1989, with Richard Hare
                         (Exhibit 10-Q, Form 10-K for fiscal year ended
                         September 30, 1989 in File No. 1-3880)

                   *     National Fuel Gas Company Deferred Compensation Plan,
                         as amended and restated through May 1, 1994 (Exhibit
                         10.7, Form 10-K for fiscal year ended September 30,
                         1994 in File No. 1-3880)

                10.9     Amendment to National Fuel Gas Company Deferred
                         Compensation Plan, dated September 27, 1995

               10.10     National Fuel Gas Company and Participating
                         Subsidiaries Executive Retirement Plan as amended and
                         restated through November 1, 1995

                   *     Executive Death Benefits Agreement, dated April 1,
                         1991, with William J. Hill (Exhibit EX-10.8, Form 10-K
                         for fiscal year ended September 30, 1992 in File No.
                         1-3880)


<PAGE 64>


                   *     Split Dollar Death Benefits Agreement, dated April 1,
                         1991, with Richard Hare (Exhibit 10.9, Form 10-K for
                         fiscal year ended September 30, 1994 in File No.
                         1-3880)

                   *     Amendment to Split Dollar Death Benefits Agreement,
                         dated March 15, 1994, with Richard Hare (Exhibit 10.5,
                         Form 10-K for fiscal year ended September 30, 1994 in
                         File No. 1-3880)

                   *     Split Dollar Death Benefits Agreement, dated April 1,
                         1991, with Philip C. Ackerman (Exhibit 10.10, Form
                         10-K for fiscal year ended September 30, 1994 in File
                         No. 1-3880)

                   *     Amendment to Split Dollar Death Benefits Agreement,
                         dated March 15, 1994, with Philip C. Ackerman (Exhibit
                         10.6, Form 10-K for fiscal year ended September 30,
                         1994 in File No. 1-3880)

                   *     Death Benefits Agreement, dated August 28, 1991, with
                         Bernard J. Kennedy (Exhibit 10-TT, Form 10-K for fiscal
                         year ended September 30, 1991 in File No. 1-3880)

               10.11     Amendment to Death Benefit Agreement of August 28, 1991
                         with Bernard J. Kennedy, dated March 15, 1994

                   *     Summary of Annual at Risk Compensation Incentive
                         Program (Exhibit 10.10, Form 10-K for fiscal year ended
                         September 30, 1993 in File No. 1-3880)

                   *     Excerpts of Minutes from the National Fuel Gas Company
                         Board of Directors Meeting of December 5, 1991 (Exhibit
                         10-UU, Form 10-K for fiscal year ended  September 30,
                         1991 in File No. 1-3880)

                (12)     Computation of Ratio of Earnings to Fixed Charges

                (13)     Discussion of the Company's business segments as
                         contained in the 1995 Annual Report and incorporated by
                         reference into this Form 10-K

                (21)     Subsidiaries of the Registrant:
                         See Item 1 of Part I of this Annual Report on Form 10-K

                (23)     Consents of Experts and Counsel:
                23.1     Consent of Ralph E. Davis Associates, Inc.
                23.2     Consent of Independent Accountants

                (27)     Financial Data Schedules

                (99)     Additional Exhibits:
                99.1     Report of Ralph E. Davis Associates, Inc.

        All other  exhibits are omitted  because they are not applicable or the
required information is shown elsewhere in this Annual Report on Form 10-K.


* Incorporated herein by reference as indicated.


<PAGE 65>


                                   Signatures

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

                                                  National Fuel Gas Company
                                                        (Registrant)
                                              ---------------------------------


                                              By      /s/ B. J. Kennedy
                                                -------------------------------
                                                          B. J. Kennedy
                                               Chairman of the Board, President
Date  December 13, 1995                          and Chief Executive Officer
    -------------------                                                    


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

        Signature                                          Title
        ---------                                          -----


   /s/ B. J. Kennedy                               Chairman of the Board,
       B. J. Kennedy                             President, Chief Executive
                                                    Officer and Director
   Date:  December 13, 1995


   /s/ P. C. Ackerman                         Senior Vice President, Principal
       P. C. Ackerman                          Financial Officer and Director

   Date:  December 13, 1995


   /s/ R. T. Brady                                        Director
       R. T. Brady

   Date:  December 13, 1995


   /s/ J. M. Brown                                        Director
       J. M. Brown

   Date:  December 13, 1995


   /s/ D. N. Campbell                                     Director
       D. N. Campbell

   Date:  December 13, 1995


   /s/ W. J. Hill                                         Director
       W. J. Hill

   Date:  December 13, 1995


<PAGE 66>




   /s/ L. F. Kahl                                         Director
       L. F. Kahl

   Date:  December 13, 1995


   /s/ B. S. Lee                                          Director
       B. S. Lee

   Date:  December 13, 1995


   /s/ E. T. Mann                                         Director
       E. T. Mann

   Date:  December 13, 1995


   /s/ L. Rochwarger                                      Director
       L. Rochwarger

   Date:  December 13, 1995


   /s/ G. H. Schofield                                    Director
       G. H. Schofield

   Date:  December 13, 1995

   /s/ J. P. Pawlowski                                 Treasurer and
       J. P. Pawlowski                          Principal Accounting Officer

   Date:  December 13, 1995

   /s/ A. M. Cellino                                     Secretary
       A. M. Cellino

   Date:  December 13, 1995


   /s/ G. T. Wehrlin                                     Controller
       G. T. Wehrlin

   Date:  December 13, 1995


<PAGE 67>

APPENDIX TO ITEM 2 - PROPERTIES

      Three maps outlining the Company's  operating  areas at September 30, 1995
      are  included  on page 6 in the  paper  format  version  of the  Company's
      combined Annual Report to Shareholders/Form  10-K, but are not included in
      this  electronic  filing.  The first map identifies the Company's
      Exploration and Production operating area (i.e., Seneca Resources'
      operating area). The second map identifies the Company's  Utility
      Operating area (i.e., Distribution Corporation's service area).  The third
      map identifies the Company's Pipeline and Storage operating area (i.e.,
      Supply Corporation's storage areas and pipelines).

APPENDIX TO ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATION - GRAPHS

A.  The Revenue Dollar - 1995

      Two pie graphs  detailing the revenue  dollar in 1995:  where it came from
      and where it went to, broken down as follows:

      Where it came from:

      $ .581 Residential Sales
        .178 Commercial, Industrial and Off-System Sales
        .071 Transportation Revenues
        .048 Oil and Gas Revenues
        .042 Marketing Revenues
        .040 Storage Service Revenues
        .040 Other Revenues
      $1.000 Total

      Where it went to:

      $ .358 Gas Purchased
        .184 Wages, Including Benefits
        .138 Taxes
        .114 Other Materials and Services
        .073 Depreciation
        .061 Dividends - Common Stock
        .055 Interest
        .017 Reinvested in the Business
      $1.000 Total

B.  Capital Expenditures

      A bar graph detailing capital  expenditures  (millions of dollars) for the
      years 1991 through 1995, broken down as follows:

                                     1991     1992     1993     1994     1995
                                     ----     ----     ----     ----     ----
      Other Nonregulated            $  1.0   $  7.2   $  6.2   $  3.6   $  9.6
      Pipeline and Storage            58.6     58.7     27.4     20.5     38.7
      Exploration and Production      31.7     26.3     36.5     52.5     69.7
      Utility Operation               64.9     65.7     61.8     61.7     64.8
                                    ------   ------   ------   ------   ------
                                    $156.2   $157.9   $131.9   $138.3   $182.8

<PAGE 68>


APPENDIX TO ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATION - GRAPHS (Concluded)


C.  Book Value Per Common Share

      A bar graph  detailing book value per common share (dollars) for the years
      1991 through 1995, as follows:

      1991 - $17.53
      1992 -  18.68
      1993 -  20.08
      1994 -  20.93
      1995 -  21.39

D.  Capitalization Ratios

      A bar graph  detailing  capitalization  (percentage)  for the  years  1991
through 1995, broken down as follows:

                  Debt (%)        Equity (%)
      1991          55.0             45.0
      1992          54.5             45.5
      1993          47.8             52.2
      1994          46.2             53.8
      1995          47.0             53.0

<PAGE 69>

                                 Exhibit Index
                                 -------------

  3.1     Certificate of Amendment of Restated Certificate of Incorporation of
          National Fuel Gas Company, dated March 9, 1987

  3.2     Certificate of Amendment of Restated Certificate of Incorporation of
          National Fuel Gas Company, dated February 22, 1988
           
 10.1     Service Agreement with Empire State Pipeline under Rate Schedule FT,
          dated December 15, 1994.  [Portions of this agreement are subject to
          a request for confidential treatment under Rule 24b-2]

 10.2     Service Agreement between National Fuel Gas Distribution Corporation
          and National Fuel Gas Supply Corporation under Rate Schedule ESS
          dated August 1, 1993

 10.3     Service Agreement between National Fuel Gas Distribution Corporation
          and National Fuel Gas Supply Corporation under Rate Schedule ESS
          dated September 19, 1995

 10.4     Service Agreement between National Fuel Gas Distribution Corporation
          and National Fuel Gas Supply Corporation under Rate Schedule EFT
          dated August 1, 1993

 10.5     Amendment dated as of May 1, 1995 to Service Agreement between
          National Fuel Gas Distribution Corporation and National Fuel Gas
          Supply Corporation under Rate Schedule EFT dated August 1, 1993

 10.6     Service Agreement with Transcontinental Gas Pipe Line Corporation
          under Rate Schedule FT dated August 1, 1993

 10.7     Service Agreement with Transcontinental Gas Pipe Line Corporation
          under Rate Schedule FT dated October 1, 1993

 10.8     Amendment to National Fuel Gas Company 1993 Award and Option Plan,
          dated October 27, 1995

 10.9     Amendment to National Fuel Gas Company Deferred Compensation Plan,
          dated September 27, 1995

10.10     National Fuel Gas Company and Participating Subsidiaries Executive
          Retirement Plan as amended and restated through November 1, 1995

10.11     Amendment to Death Benefit Agreement of August 28, 1991 with Bernard
          J. Kennedy, dated March 15, 1994

 (12)     Computation of Ratio of Earnings to Fixed Charges

 (13)     Discussion of the Company's business segments as contained in the
          1995 Annual Report and incorporated by reference into this Form 10-K
 
 23.1     Consent of Ralph E. Davis Associates, Inc.

 23.2     Consent of Independent Accountants

 27.1     Financial Data Schedule for 12 months ending September 30, 1995

 27.2     Financial Data Schedule for 12 months ending September 30, 1994,
          Restated

 27.3     Financial Data Schedule for 9 months ending June 30, 1995, Restated

 27.4     Financial Data Schedule for 6 months ending March 31, 1995, Restated

 27.5     Financial Data Schedule for 3 months ending December 31, 1994,
          Restated

 99.1     Report of Ralph E. Davis Associates, Inc.



                        RALPH E. Davis Associates, INC.


                     CONSULTANTS-PETROLEUM AND NATURAL GAS

                          3555 TIMMONS LANE-SUITE 1105

                              HOUSTON, TEXAS 77027
                                (713) 622 -8955

                                     October 17, 1995



Seneca Resources Corporation
333 Clay Street, Suite 4150
Houston, Texas 77002

Attention:  Mr. Don A. Brown
            Vice President

                                   Re: 0il, Condensate and Natural Gas Reserves,
                                       Seneca Resources Corporation
                                       As of October 1, 1995

Gentlemen:

At your  request,  the firm of Ralph E. Davis  Associates,  Inc.  has audited an
evaluation of the proved oil,  condensate and natural gas reserves on leaseholds
in which  Seneca  Resources  Corporation  has  certain  interests.  This  report
presents a summary of the Proved  Developed  (producing and  non-producing)  and
Proved  Undeveloped  reserves  anticipated to be produced from Seneca Resources'
interest.

Liquid volumes are expressed in thousands of barrels  (MBbls) of stock tank oil.
Gas volumes are  expressed  in  millions of standard  cubic feet  (MMSCF) at the
official  temperature  and pressure  bases of the areas wherein the gas reserves
are located.

The summarized results of the reserve audit are as follows:

<PAGE 2>

                                                 RALPH E. DAVIS ASSOCIATES, INC.


Seneca Resources Corp.
Mr. Don A. Brown
October 17, 1995
Page 2

                           Estimated Proved Reserves
                      Net to Seneca Resources Corporation
                             As of October 1, 1995


                                      Proved Reserves
                      --------------------------------------------
                             Developed
                       -----------------------
Remaining Reserves     Producing Non-Producing Undeveloped  Total


Gulf Coast Division:
Oil/Condensate, MBbls       704      5,122        2,062      7,888
Gas, MMSCF               41,973     39,694       47,114    128,781


West Coast Division:
Oil/Condensate, MBbls     5,993      2,891        5,866     14,750
Gas, MMSCF               13,435      5,693       11,840     30,968


East Coast Division;
Oil/Condensate, MBbls       227          0            0        227
Gas, MMSCF               61,317        392            0     61,709

TOTAL:
Oil/Condensate, MBbls     6,924      8,013        7,928     22,865
Gas, MMSCF              116,725     45,779       58,954    221,458



DISCUSSION:

The scope of this study was to audit the  proved  reserves  attributable  to the
interests of Seneca Resources  Corporation.  Reserve  estimates were prepared by
Seneca using acceptable  evaluation  principals for each source.  The quantities
presented herein are estimated reserves of oil,  condensate and natural gas that
geologic and engineering data demonstrate can be recovered from known reservoirs
under existing economic conditions with reasonable certainty.


     Ralph E. Davis Associates, Inc. has audited the reserve estimates, the data
incorporated  into preparing the estimates and the methodology  used to evaluate
the reserves.  Certain  changes to either  individual  reserve  estimates or the
categorization of reserves were suggested by Ralph E. Davis Associates, Inc. and
accepted by Seneca  Resources.  It is our opinion  that the  reserves  presented
herein meet all the criteria of Proved Reserves.

<PAGE 3>
                                                 RALPH E. DAVIS ASSOCIATES, INC.


Seneca Resources Corp.
Mr. Don A. Brown
October 17, 1995
Page 3


     Neither Ralph E. Davis  Associates,  Inc. nor any of its employees have any
interest in Seneca Resources  Corporation or the properties reported herein. The
employment  and  compensation  to make  this  study  are not  contingent  on our
estimate of reserves.

We appreciate the  opportunity to be of service to you in this matter,  and will
be glad to address any questions or inquiries you may have.

                                       Very truly yours,

                                       RALPH E. DAVIS ASSOCIATES, INC.


                                       /s/ Allen C. Barron

                                       Allen C. Barron, P. E.
                                       Vice President



CONFIDENTIAL TREATMENT OF BRACKETED MATERIAL REQUESTED PURSUANT TO RULE 24b-2

                                                     FT CONTRACT NUMBER:  95005

     THIS AGREEMENT  entered into this 15th day of December 1994, by and between
EMPIRE  STATE   PIPELINE,   a  joint   venture,   hereinafter   referred  to  as
"Transporter,"  and  NATIONAL  FUEL GAS  DISTRIBUTION  CORPORATION,  hereinafter
referred to as "Shipper."

                                   ARTICLE I

           1. Transporter's Transportation Service hereunder shall be subject to
           receipt of all requisite regulatory  authorizations from the New York
           Public  Service   Commission   ("Commission")   ,  or  any  successor
           regulatory   authority,   and  any   other   necessary   governmental
           authorizations, in a manner and form acceptable to Transporter.

           2. Subject to the terms and  provisions  of this  Agreement,  Shipper
           agrees to deliver or cause to be  delivered to  Transporter,  Gas for
           Transportation,  and  Transporter  agrees to receive,  transport  and
           redeliver Equivalent  Quantities of Gas to Shipper or for the account
           of  Shipper,  on a  firm  basis,  up to an  aggregate  Maximum  Daily
           Quantity  of 40,112  dekatherms  ("Dth") .  Section I of  Exhibit  C,
           attached  hereto  and  made a part  hereof,  sets  forth  one or more
           routings of Transportation  provided hereunder, by designation of the
           Point(s)  of Receipt and  Point(s) of  Delivery,  and  specifies  the
           portion of the aggregate  Maximum Daily  Quantity which is related to
           and agreed upon relative to each such routing.

           3.  Transporter   may,  if  tendered  by  Shipper,   transport  daily
           quantities  in excess of the  Maximum  Daily  Quantity  specified  in
           Paragraph  2,  above,  if it  can do so  without  adverse  effect  on
           Transporter's   operations   or  its   ability   to  meet  all  other
           obligations.

           4. Transportation  service rendered hereunder may be wholly or partly
           interrupted,  subject to the requirements of the General Information,
           when such  curtailment or  interruption is desirable due to operating
           conditions   or   insufficient   pipeline   capacity   available   on
           Transporter's system.

                                   ARTICLE II

           1. Shipper  shall  deliver or cause to be delivered  Gas hereunder at
           the Point(s) of Receipt set forth in Exhibit  "A",  which is attached
           hereto and made a part hereof.

                                  ARTICLE III

           1.  Transporter  shall  redeliver  to Shipper  or for the  account of
           Shipper  Equivalent  Quantities of Gas  transported  hereunder at the
           Point(s)  of  Delivery  set forth on Exhibit  "B",  which is attached
           hereto and made a part hereof.

<PAGE 2>
CONFIDENTIAL TREATMENT OF BRACKETED MATERIAL REQUESTED PURSUANT TO RULE 24b-2

                                   ARTICLE IV

           This Agreement shall be effective for an initial period as of
           [                 ] until [                  ].

                                   ARTICLE V

           1.  Each Month, Shipper shall pay Transporter for the service
           hereunder, an amount determined in accordance with Transporter's
           Service Classification No. 1 (Rate Schedule FT), and the applicable
           provisions  of the  General  Information  of  Transporter's  New York
           Public Services  Commission Gas Tariff, as filed with the Commission.
           Such Service  Classification and General Information are incorporated
           by reference  and made a part hereof.  Section II of Exhibit C hereto
           sets forth one or more routings of Transportation provided hereunder,
           by  designation  of the Point(s) of Receipt and Point(s) of Delivery,
           and specifies for each such routing, the rates, differentials and any
           other charges  applicable to service under this Service Agreement for
           such  routing,  as agreed by  Transporter  and  Seller or as fixed by
           Transporter pursuant to Section 3.2 of Service  Classification No. 1.
           Transporter  may  unilaterally  effect an  amendment to Section II of
           Exhibit C to reflect any changes  made  pursuant to said Section 3.2,
           which  is  incorporated  herein  by  reference,  and/or  pursuant  to
           Commission  authorization or direction. Any rates or differentials so
           specified  shall be  increased  pursuant  to  Section 16 of the above
           referenced General Information.

           2. It is further agreed that Transporter may seek  authorization from
           the Commission  and/or other appropriate body for such changes to any
           rate(s) and terms set forth herein or in Service Classification No. 1
           or in the General  Information  as may be found  necessary  to assure
           Transporter  just and  reasonable  rates and  terms.  Nothing  herein
           contained  shall be  construed to deny Shipper any rights it may have
           under  applicable  law,  including the right to participate  fully in
           rate  proceedings by intervention  or otherwise to contest  increased
           rates in whole or in part.

                                   ARTICLE VI

           1.  Definition.  The term "force  majeure" as used herein  shall mean
           acts of God,  strikes,  lockouts,  or other industrial  disturbances;
           acts of the public  enemy,  wars,  blockades,  insurrections,  riots,
           epidemics,   landslides,   lightning,   earthquakes,   fires,  storms
           (including  but not limited to  hurricanes  or  hurricane  warnings),
           crevasses,   floods,   washouts;   arrests  and   restraints  of  the
           government,  either  Federal or State,  civil or military;  and civil
           disturbances.  Relative  to  Transporter's  service and solely to the
           operation of its system, force majeure shall also mean shutdowns for

<PAGE 3>

           purposes  of  necessary  repairs,   relocation,  or  construction  of
           facilities;  breakage or accident to machinery or lines of pipe;  the
           necessity  for testing (as required by  governmental  authority or as
           deemed necessary by Transporter for the safe operation thereof),  the
           necessity of making  repairs or  alterations to machinery or lines of
           pipe;  failure  of  surface  equipment  or  pipe  lines;   accidents,
           breakdowns,  inability  to obtain  necessary  materials,  supplies or
           permits,  or labor to  perform  or  comply  with  any  obligation  or
           condition of this  Agreement,  rights of way;  and any other  causes,
           whether of the kind  herein  enumerated  or  otherwise  which are not
           reasonably in Transporter's control. It is understood and agreed that
           the  settlement  of  strikes  or  lockouts  or   controversies   with
           landowners   involving   rights  of  way  shall  be  entirely  within
           Transporter's  discretion  and that the  above  requirement  that any
           force majeure shall be remedied with all  reasonable  dispatch  shall
           not require the  settlement  of strikes or lockouts or  controversies
           with landowners involving rights of way by acceding to the demands of
           the opposing  party when such course is inadvisable in the discretion
           of Transporter.

           2. Force  Majeure.  If by reason of force majeure either party hereto
           is rendered  unable,  wholly or in part, to carry out its obligations
           under this Agreement, it is agreed that if such party gives notice in
           full  particulars  of such force majeure in writing or by telecopy to
           the other party within a reasonable  time after the occurrence of the
           cause relied on, the party  giving such notice,  so far as and to the
           extent that it is affected by such force majeure, shall not be liable
           for damages during the  continuance  of any inability so caused,  but
           for no longer  period,  and such cause  shall so far as  possible  be
           remedied  with all  reasonable  dispatch.  Transporter  shall  not be
           liable for damages to Shipper other than for acts of gross negligence
           or willful misconduct,  and only in circumstances in which conditions
           of force majeure do not exist.

           3.  Limitations.   Such  force  majeure  affecting  the  performance
           hereunder  by  either  Transporter  or  Shipper,  however,  shall not
           relieve  such party of  liability  in the event of failure to use due
           diligence  to remedy  the  situation  and to  remove  the cause in an
           adequate  manner  and with all  reasonable  dispatch,  nor shall such
           causes or contingencies  affecting such  performance  relieve Shipper
           from its  obligations to make payments then due or becoming due under
           this agreement.

                                  ARTICLE VII

           1.  Payment.  Shipper shall pay Transporter the amount due for the
           preceding Month on or before the twenty-fifth (25th) Day of the
           Month.  All payments by Shipper to Transporter shall be made in the
           form of wire transfer directed to a bank account

<PAGE 4>

           designated by  Transporter's  Controller or by check at Transporter's
           general of  office,  or at such other  address as  Transporter  shall
           designate such that funds are available on the date payment is due.

           If  rendering  of a bill by  Transporter  is delayed  after the tenth
           (10th) Day of the Month,  then the time of payment  shall be extended
           accordingly unless Shipper is responsible for such delay.

           Should  Shipper  fail to pay all of the  amount of any bill as herein
           provided when such amount is due,  interest on the unpaid  portion of
           the bill shall accrue at the prime rate or rates charged by Citibank,
           N.A. New York,  New York to  responsible  commercial  and  industrial
           borrowers,  plus two percentage  points,  for each of the Months from
           the due date until the date of payment.  Transporter  may also impose
           late  payment  or  failure  to  pay  charges  not  inconsistent  with
           regulations  or  orders of the  Commission.  If such  failure  to pay
           continues for thirty (30) Days after payment is due, Transporter,  in
           addition to any other remedy it may have hereunder, shall upon notice
           to  Shipper,  suspend  further  delivery  of Gas until such amount is
           paid; provided,  however, that if Shipper in good faith shall dispute
           the  amount  of any  such  bill  or part  thereof  and  shall  pay to
           Transporter  such amounts,  if any, as it concedes to be correct and,
           at any time  thereafter  within  thirty (30) Days of a demand made by
           Transporter,  shall furnish a good and  sufficient  surety bond in an
           amount and with surety satisfactory to Transporter or other assurance
           acceptable to Transporter, guaranteeing payment to Transporter of the
           amount   ultimately   found  due  upon   such  bill   after  a  final
           determination which may be reached either by agreement or judgment of
           the  courts,  as may be  the  case,  then  Transporter  shall  not be
           entitled  to suspend  further  delivery  of such Gas unless and until
           default  be  made  in the  conditions  of  such  bond.  In the  event
           Transporter  suspends delivery of Gas for non payment by Shipper, and
           Shipper  continues  non  payment  for  thirty  (30) Days  after  such
           suspension,  Shipper shall be deemed to have consented to termination
           of its Service  Agreement and abandonment of service.  Written notice
           of any termination and abandonment shall be given to Shipper at least
           seventy-two (72) hours before such  termination and abandonment,  and
           shall include an adequate explanation.

           If there are claimed  errors in a billing  hereunder  and Shipper and
           Transporter  are  unable to agree  relative  thereto,  any  resort by
           either of the parties to legal  proceedings shall be commenced within
           fifteen (15) Months after the supposed  cause of action is alleged to
           have arisen, or shall thereafter be forever barred.

<PAGE 5>

           2.  Responsibility  for Gas.  Shipper  shall be deemed  in  exclusive
           control and  possession of the Gas until such Gas has been  delivered
           to  Transporter  at the Point of Receipt  and after such Gas has been
           redelivered  to or  for  the  account  of  Shipper  at the  Point  of
           Delivery. Transporter shall be in exclusive control and possession of
           such Gas between the Point(s) of Receipt and the Point(s) of Delivery
           set forth in this  Agreement.  The party which shall be in  exclusive
           control  and  possession  of such Gas  shall be  responsible  for all
           injury or damage caused thereby to any third party.

           3. Indemnification of Transporter. In the absence of gross negligence
           or  willful  misconduct  on  the  part  of  Transporter's   officers,
           employees or agents,  Shipper waives and indemnities  against any and
           all claims against  Transporter,  its officers,  employees or agents,
           arising out of or in any way connected  with (i) the quality,  use or
           condition of the Gas after delivery from  Transporter's  line for the
           account of such  Shipper;  (ii) any losses or shrinkage of Gas during
           or  resulting  from  transportation  hereunder;  and  (iii) all other
           claims and demands  arising out of the  performance  of the duties of
           the Transporter, its officers, employees or agents. Shipper agrees to
           supply   Transporter  with  a  waiver  of  subrogation  of  Shipper's
           insurance company for all claims subject to the  indemnification  and
           the save harmless provisions covered by this paragraph.

           4.  Warranty.  Shipper  warrants  for  itself,  its  successors,  and
           assigns,  that it has,  or will have,  at the time of delivery of the
           Gas for  transportation  hereunder,  good  title  to  such  Gas to be
           delivered to Transporter for Transportation, or the contractual right
           to allow and cause such gas to be  delivered  to and  transported  by
           Transporter.   Shipper  warrants  for  itself,  its  successors,  and
           assigns,  and any  person(s)  which grant such  contractual  right to
           Shipper,  that the Gas it warrants  hereunder shall be free and clear
           of all liens, encumbrances or claims, that it will indemnify and save
           Transporter  harmless  from  all  suits,  actions,  debts,  accounts,
           damages,  costs,  losses,  and  expenses  arising  from or out of any
           adverse  claims  of any  and  all  persons  to  said  Gas  and/or  to
           royalties, taxes, license fees, or charges thereon which are directly
           applicable  to such  delivery of Gas and that it will  indemnify  and
           save Transporter  harmless from all taxes or assessments which may be
           directly  levied and assessed upon such delivery and which are by law
           payable and the obligation of the party making such delivery.

           5.   waivers.  No waiver by either Transporter or Shipper of any one
           or more defaults by the other in the performance of any provisions
           hereunder shall operate or be construed as a waiver of any future
           default or defaults, whether of a like or a different character.
          
<PAGE 6>

           Transporter may waive enforcement of provisions of its tariff, where
           economically and operationally feasible.

           6  Interpretation  of Laws.  This  Agreement  shall  be  interpreted,
           performed  and enforced in  accordance  with the laws of the State of
           New York.

           7. No Third Party  Beneficiary.  It is expressly agreed that there is
           no Third Party Beneficiary of this Agreement, and that the provisions
           of  this  Agreement  and  this  General  Information  do  not  impart
           enforceable  rights  in  anyone  who is not a party or  successor  or
           assignee of any party to this Agreement.

           8.   Counterparts.  This Agreement may be executed in any number of
           counterparts, each of which shall be deemed an original, but all of
           which together shall constitute but one and the same instrument.

           9.   Headings.  The headings contained in this Agreement are for
           reference purposes only and shall not affect the meaning or
           interpretation of this Agreement.

                                  ARTICLE VIII

                                     NOTICE

           1. Except as may be otherwise provided, any notice, request,  demand,
           statement or bill provided for in this  Agreement or any notice which
           a party may desire to give the other  shall be in writing  and mailed
           by regular  mail,  effective  as of the  postmark  date,  to the post
           office address of the party intended to receive the same, as follows:

           Transporter: Empire State Pipeline
                   500 Renaissance Center
                   Detroit, Michigan 48243
                                Attention:  Gas Control (Nominations)
                                            Gas Measurement (Meter Statements)
                                            Volume Management (Other Statements)
                                            Cash Control (Payments)
                                            System Marketing
                                            (All other matters)

           Shipper:  National Fuel Gas Distribution Corporation
                              10 Lafayette Square
                              Buffalo, New York  14203
                              Attention:  Contract   Administration   (invoices)
                                          Walter E. DeForest, Senior V.P.
                                          (all other matters)

<PAGE 7>
CONFIDENTIAL TREATMENT OF BRACKETED MATERIAL REQUESTED PURSUANT TO RULE 24b-2

                                   ARTICLE IX
                                 MISCELLANEOUS

       1.  Transporter and Shipper further agree as follows:

           a.  Shipper  represents  and  warrants,  to the  satisfaction  of the
           Federal Energy Regulatory Commission, Transporter and the Commission,
           that,   until   Transporter   obtains   the   necessary    regulatory
           authorization  to  transport  gas in  interstate  commerce,  all  Gas
           transported hereunder shall be consumed in the State of New York.

           b.  Shipper  shall pay  Transporter  a rate for the service  provided
           hereunder  which,  in no event,  shall be less than the minimum rate,
           nor greater than the maximum rate, approved by the Commission, and as
           set forth in Transporter's  Schedule for Gas Service.  Subject to the
           foregoing, Shipper shall pay Transporter a total rate, which [
                                          ].

CONFIDENTIAL TREATMENT OF BRACKETED MATERIAL REQUESTED PURSUANT TO RULE 24b-2

           c. It is  understood  and agreed that Shipper shall have the right to
           defer commencement of 27,300 Dth per day of the service hereunder. If
           Shipper defers  service for such quantity,  service for such quantity
           shall commence no later than [ ].

CONFIDENTIAL TREATMENT OF BRACKETED MATERIAL REQUESTED PURSUANT TO RULE 24b-2
<PAGE 8>

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
signed  by  their  respective   officers  or   Representatives   thereunto  duly
authorized.


                             EMPIRE STATE PIPELINE
                                 (Transporter)
                             By /s/ Richard A. Lietz
                             Its Chairman of the Management Committee

ATTEST:                      NATIONAL FUEL GAS DISTRIBUTION COMPANY
                                   (Shipper)
 


/s/ David F. Smith           By  /s/ Walter E. DeForest
Secretary                    Its Sr. Vice President

<PAGE 9>

                                  EXHIBIT "A"

                                       to

                               Agreement between
                      Empire State Pipeline (Transporter)
                                      and
              NATIONAL FUEL GAS DISTRIBUTION CORPORATION (Shipper)

                      Dated______________________________

                       POINT(S) OF RECEIPT AND PRESSURES
                       ---------------------------------

Point(s) of Receipt by Transporter

                                                  Maximum Allowable
                                      Measuring   Operating Pressure
 Number         Name       Location     Party          "NMOP"
- ---------     ---------   ----------  ---------   ------------------

012000010     CHIPPAWA CHANNEL
              (EMPIRE/TCPL)

<PAGE 10>

                                  EXHIBIT "B"

                                       to

                               Agreement between
                      Empire State Pipeline (Transporter)
                                      and
              NATIONAL FUEL GAS DISTRIBUTION CORPORATION (Shipper)

                          Dated_______________________

                       POINT(S) OF DELIVERY BY TRANSPORTER
                       -----------------------------------

                              Measuring
Number         Name           Location           Party
- ---------  ------------       ---------          -----
    
012003010  GRAND ISLAND
           (EMPIRE/NFGS)

<PAGE 11>

                                   EXHIBIT "C"

                                       to

                               Agreement between
                      Empire State Pipeline (Transporter)
                                      and
              NATIONAL FUEL GAS DISTRIBUTION CORPORATION (Shipper)

                       Dated____________________________

                                 MAXIMUM DAILY
                            QUANTITY, TRANSPORTATION
                             AND ADDITIONAL CHARGES
                            ------------------------

 I.   MAXIMUM DAILY QUANTITY

Point(s) of Receipt      Point(s) of Delivery      Maximum Daily
     Number(s)                Number(s)            Quantity (Dth)
- -------------------      --------------------      --------------

012000010                012003010                 40,112


II.   TRANSPORTATION AND ADDITIONAL CHARGES

                                 Effective
 Point(s)      Point(s)       Transportation             Effective
of Receipt    of Delivery         Charge                   Other
Number(s)      Number(s)        ($ per Dth)               Charges
- ----------    -----------     --------------             ---------

012000010     012003010       Reservation Charge: (1)       (1)
                              Commodity Charge:   (1)       (1)



Note:   (1) Refer to Service Classification No. 1. of Transporter's New York
            Public Service Commission's Gas Tariff.




                               SERVICE AGREEMENT
                                 (ESS Service)


         AGREEMENT made this 1st day of August, 1993, by and between National
Fuel Gas Supply Corporation, a Pennsylvania corporation, hereinafter called
"Transporter,"  and  NATIONAL  FUEL GAS  DISTRIBUTION  CORPORATION,  hereinafter
called  "Shipper."

         WITNESSETH:  That in  consideration  of the mutual covenants
herein  contained,  the parties hereto agree that Transporter will store natural
gas for Shipper  during the term,  at the rates and on the terms and  conditions
hereinafter  provided.

                                  ARTICLE  I

                                  Quantities

         Beginning  on the  date on which storage service is commenced
hereunder and thereafter for the remaining term of this Agreement, and subject
to the provisions of Transporter's ESS Rate Schedule  Transporter agrees to
cause to be injected into storage for Shipper's account, store, and withdraw
from storage, quantities of natural gas as follows:

         Maximum Storage Quantity (MSQ) of 23,882,071 Dekatherms (Dth)
         Maximum Daily Injection Quantity (MDIQ) of 140,483 Dth
         Maximum Daily Withdrawal Quantity (MDWQ) of 511,633 Dth


                                  ARTICLE II

                                     Rate

                  Unless  otherwise  mutually  agreed in a written  amendment to
this Agreement, for each dekatherm of gas transported for Shipper by Transporter
hereunder,  Shipper shall pay  Transporter  the maximum rate provided under Rate
Schedule ESS set forth in Transporter's  effective FERC Gas Tariff. In the event
that  the  Transporter  places  on  file  with  the  Federal  Energy  Regulatory
Commission  ("Commission")  another rate  schedule  which may be  applicable  to
transportation service rendered hereunder, then Transporter,  at its option, may
from and  after the  effective  date of such rate  schedule,  utilize  such rate
schedule  in  performance  of  this  Agreement.   Such  a  rate  schedule(s)  or
superseding rate schedule(s) and any revisions  thereof which shall be filed and

<PAGE 2>

become effective shall apply to and be a part of this Agreement. Transporter
shall have the right to propose, file and make effective with the  Commission,
or other body having jurisdiction,  changes and revisions of any effective rate
schedule(s), or to propose, file, and make effective superseding rate schedules,
for the purpose of changing the rate, charges, and other provisions thereof
effective as to Shipper.

                  Shipper  agrees to reimburse  Transporter  for the filing fees
associated with this service and paid to the Commission.


                                  ARTICLE III

                               Term of Agreement

                  This Agreement  shall be effective as of the effective date of
the tariff sheets  implementing the  restructuring of Transporter's  services in
Docket No. RS92-21, and shall continue in effect until March 31, 2003, and shall
continue  in effect  from year to year  thereafter  until  terminated  by either
Shipper or Transporter  effective as of April 1st of any year,  upon twelve (12)
months written notice to the other.


                                   ARTICLE IV

                               Regulatory Approval

                  Performance  under this Agreement by  Transporter  and Shipper
shall be  contingent  upon  Transporter  and  Shipper  receiving  all  necessary
regulatory or other  governmental  approvals  upon terms  satisfactory  to each.
Should  Transporter  and Shipper be denied such approvals to provide the service
contemplated  herein or construct and operate any necessary  facilities therefor
upon the  terms and  conditions  requested  in the  application  therefor,  then
Transporter's and Shipper's obligations hereunder shall terminate.


                                   ARTICLE V

              Incorporation By Reference of Tariff Provisions

                  To the extent not  inconsistent  with the terms and conditions
of  this  agreement,  the  provisions  of Rate  Schedule  FT,  or any  effective
superseding rate schedule or otherwise  applicable rate schedule,  including any
provisions of the General Terms and Conditions incorporated therein,  and any

<PAGE 3>

revisions  thereof that may be made  effective  hereafter are
hereby made applicable to and a part hereof by reference.


                                  ARTICLE VI

                                 Miscellaneous

                  1. No change,  modification  or alteration  of this  Agreement
shall be or become  effective  until executed in writing by the parties  hereto,
and no course of dealing  between the parties  shall be  construed  to alter the
terms hereof, except as expressly stated herein.

                  2. No waiver by any party of any one or more  defaults  by the
other in the performance of any provisions of this Agreement shall operate or be
construed as a waiver of any other default or defaults,  whether of a like or of
a different character.

                  3. Any company  which  shall  succeed by  purchase,  merger or
consolidation of the gas related  properties,  substantially as an entirety,  of
Transporter  or of Shipper,  as the case may be, shall be entitled to the rights
and shall be subject to the  obligations of its  predecessor in title under this
Agreement.  Either party may, without  relieving itself of its obligations under
this Agreement, assign any of its rights hereunder to a company with which it is
affiliated,  but  otherwise,  no assignment  of this  Agreement or of any of the
rights or obligations hereunder shall be made unless there first shall have been
obtained the consent thereto in writing of the other party. Consent shall not be
unreasonably withheld.

                  4. Except as herein otherwise provided,  any notice,  request,
demand,  statement or bill provided for in this  Agreement,  or any notice which
either  party may  desire to give the other,  shall be in  writing  and shall be
considered as duly  delivered when mailed by registered or certified mail to the
Post Office address of the parties hereto, as the case may be, as follows:

                  Transporter:   National Fuel Gas Supply
                                   Corporation
                                 Gas Supply - Transportation
                                 Room 1200
                                 10 Lafayette Square
                                 Buffalo, New York  14203

<PAGE 4>

                  Shipper:       National Fuel Gas Distribution
                                   Corporation
                                 10 Lafayette Square
                                 Buffalo, New York 14203

or at such other  address as either  party  shall  designate  by formal  written
notice.  Routine   communications,   including  monthly  statements,   shall  be
considered as duly delivered  when mailed by either  registered,  certified,  or
ordinary mail, electronic communication, or telecommunication.

                  5. Transporter and Shipper shall proceed with due diligence to
obtain such governmental and other regulatory  authorizations as may be required
for the rendition of the services contemplated herein, provided that Transporter
reserves the right to file and prosecute  applications for such  authorizations,
any supplements or amendments  thereto and, if necessary,  any court review,  in
such  manner  as it deems to be in its best  interest,  including  the  right to
withdraw the application or to file pleadings and motions (including motions for
dismissal).

                  6.  This  Agreement  and  the  respective  obligations  of the
parties  hereunder  are subject to all present  and future  valid laws,  orders,
rules and regulations of constituted  authorities  having  jurisdiction over the
parties,  their functions or gas supply, this Agreement or any provision hereof.
Neither party shall be held in default for failure to perform  hereunder if such
failure is due to compliance with laws, orders, rules or regulations of any such
duly constituted authorities.

                  7. The subject  headings of the articles of this Agreement are
inserted for the purpose of  convenient  reference  and are not intended to be a
part of the Agreement nor considered in any interpretation of the same.

                  8. No presumption  shall operate in favor of or against either
party  hereto as a result of any  responsibility  either  party may have had for
drafting this Agreement.

                  9. The  interpretation and performance of this Agreement shall
be in accordance with the laws of the State of Pennsylvania, without recourse to
the law regarding the conflict of laws.

                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement  to be  signed  by  their  respective  Presidents  or Vice  Presidents
thereunto duly authorized and their respective corporate seals to be hereto

<PAGE 5>

affixed and attested by their respective Secretaries and Assistant Secretaries,
the day and year first above written.


                                      NATIONAL FUEL GAS SUPPLY
                                        CORPORATION

                                             Transporter

Attest:



/s/ Richard M. DiValerio              By /s/ Richard Hare
      Secretary                          President
  (Corporate Seal)


                                      NATIONAL FUEL GAS DISTRIBUTION
                                        CORPORATION

                                                Shipper

Attest:



/s/ David F. Smith                    By  /s/ Philip C. Ackerman
      Secretary                          President
  (Corporate Seal)




                               SERVICE AGREEMENT
                                 (ESS Service)

          AGREEMENT made this 19th day of September 1995, by and between
NATIONAL FUEL GAS SUPPLY CORPORATION, a Pennsylvania corporation, hereinafter
called "Transporter", and NATIONAL FUEL GAS DISTRIBUTION CORPORATION,
hereinafter called "Shipper".

          WITNESSETH:  That, in consideration of the mutual covenants herein
contained, the parties hereto agree that  Transporter will store natural gas for
Shipper during the term, at the rates and on the terms and conditions
hereinafter provided.


                                   ARTICLE I

                                   Quantities

          Beginning on the date on which storage service is commenced hereunder
and thereafter for the remaining  term  of  this  Agreement,  and  subject  to
the  provisions  of Transporter's ESS Rate Schedule, Transporter agrees to cause
to be injected into storage for Shipper's account, store, and withdraw from
storage,  quantities of natural gas as follows:

         Maximum Storage Quantity (MSQ) of 2,000,000 Dekatherms (Dth)
         Maximum Injection Quantity (Contract MDIQ) of 11,765 Dth
         Maximum Withdrawal Quantity (Contract MDWQ) of 13,245 Dth


                                   ARTICLE II

                                      Rate

          Unless otherwise mutually agreed in a written amendment to this
Agreement, or unless a different rate is specified in the release forms attached
hereto, for each dekatherm of gas transported for Shipper by Transporter
hereunder, Shipper shall pay Transporter the maximum rate provided under Rate
Schedule ESS set forth in Transporter's effective FERC Gas Tariff.  In the event
that the Transporter places on file with the Federal Energy Regulatory
Commission ("Commission") another rate schedule which may be applicable to
transportation service rendered hereunder, then Transporter,  at its option, may
from and after the  effective  date of such  rate  schedule,  utilize  such rate
schedule in performance of this  Agreement.  Such a rate  schedule(s)  or

<PAGE 2>

superseding  rate schedule(s) and any revisions  thereof which shall be filed
and become effective shall apply to and be a part of this Agreement. Transporter
shall have the right to propose,  file and make effective with the  Commission,
or other body having jurisdiction, changes and revisions of any effective rate
schedule(s), or to propose, file, and make effective superseding rate schedules,
for the purpose of changing the rate, charges, and other provisions thereof
effective as to Shipper.

          Shipper agrees to reimburse Transporter for the filing fees associated
with this service and paid to the Commission.


                                   ARTICLE III

                                Term of Agreement

          This Agreement shall be effective as of January 1996, and shall
continue in effect until April 15, 2006, and shall continue in effect thereafter
until terminated by either  Shipper or Transporter effective as of April 1 of
any year, upon twelve (12) months' written notice to the other.


                                    ARTICLE IV

                               Regulatory Approval

          Performance under this Agreement by Transporter and Shipper shall be
contingent upon  Transporter and Shipper receiving all necessary regulatory or
other governmental approvals upon terms satisfactory to each.  Should
Transporter and Shipper be denied such approvals to provide the service
contemplated herein or construct  and  operate any  necessary  facilities
therefor  upon the terms and conditions  requested  in  the  application
therefor, then Transporter's and Shipper's obligations hereunder shall
terminate.

          In particular, performance under this Agreement shall be contingent
upon permanent certification of Transporter's storage facilities at Allegany
State Park.


                                     ARTICLE V

                  Incorporation By Reference of Tariff Provisions

          To the extent not inconsistent with the terms and conditions of this
Agreement, the provisions of Rate Schedule ESS, or any effective superseding
rate schedule or otherwise  applicable rate schedule,  including any provisions
of the General Terms and Conditions incorporated therein, and any revisions

<PAGE 3>

thereof that may be made effective hereafter are hereby made applicable to and a
part hereof by reference.


                                    ARTICLE VI

                                   Miscellaneous

                  1. No change,  modification  or alteration  of this  Agreement
shall be or become  effective  until executed in writing by the parties  hereto,
and no course of dealing  between the parties  shall be  construed  to alter the
terms hereof, except as expressly stated herein.

                  2. No waiver by any party of any one or more  defaults  by the
other in the performance of any provisions of this Agreement shall operate or be
construed as a waiver of any other default or defaults,  whether of a like or of
a different character.

                  3. Any company  which  shall  succeed by  purchase,  merger or
consolidation of the gas related  properties,  substantially as an entirety,  of
Transporter  or of Shipper,  as the case may be, shall be entitled to the rights
and shall be subject to the  obligations of its  predecessor in title under this
Agreement.  Either party may, without  relieving itself of its obligations under
this Agreement, assign any of its rights hereunder to a company with which it is
affiliated,  but  otherwise,  no assignment  of this  Agreement or of any of the
rights or obligations hereunder shall be made unless there first shall have been
obtained the consent thereto in writing of the other party. Consent shall not be
unreasonably withheld.

                  4. Except as herein otherwise provided,  any notice,  request,
demand,  statement or bill provided for in this  Agreement,  or any notice which
either  party may  desire to give the other,  shall be in  writing  and shall be
considered as duly  delivered when mailed by registered or certified mail to the
Post Office address of the parties hereto, as the case may be, as follows:

                  Transporter:   National Fuel Gas Supply
                                   Corporation
                                 Gas Supply - Transportation
                                 Room 1200
                                 10 Lafayette Square
                                 Buffalo, New York  14203
<PAGE 4>

                  Shipper:       National Fuel Gas Distribution
                                   Corporation
                                 10 Lafayette Square
                                 Buffalo, New York 14203

or at such other  address as either  party  shall  designate  by formal  written
notice.  Routine   communications,   including  monthly  statements,   shall  be
considered as duly delivered  when mailed by either  registered,  certified,  or
ordinary mail, electronic communication, or telecommunication.

                  5. Transporter and Shipper shall proceed with due diligence to
obtain such governmental and other regulatory  authorizations as may be required
for the rendition of the services contemplated herein, provided that Transporter
reserves the right to file and prosecute  applications for such  authorizations,
any supplements or amendments  thereto and, if necessary,  any court review,  in
such  manner  as it deems to be in its best  interest,  including  the  right to
withdraw the application or to file pleadings and motions (including motions for
dismissal).

                  6.  This  Agreement  and  the  respective  obligations  of the
parties  hereunder  are subject to all present  and future  valid laws,  orders,
rules and regulations of constituted  authorities  having  jurisdiction over the
parties,  their functions or gas supply, this Agreement or any provision hereof.
Neither party shall be held in default for failure to perform  hereunder if such
failure is due to compliance with laws, orders, rules or regulations of any such
duly constituted authorities.

                  7. The subject  headings of the articles of this Agreement are
inserted for the purpose of  convenient  reference  and are not intended to be a
part of the Agreement nor considered in any interpretation of the same.

                  8. No presumption  shall operate in favor of or against either
party  hereto as a result of any  responsibility  either  party may have had for
drafting this Agreement.

                  9. The  interpretation and performance of this Agreement shall
be in accordance with the laws of the State of Pennsylvania, without recourse to
the law regarding the conflict of laws.

                 10. Upon the date  performance  commences under this Agreement,
the ESS Service Agreement dated June 23, 1994 (Agreement #36604) between
Transporter and Shipper shall terminate.

<PAGE 5>

                  The parties hereto have caused this Agreement to be signed by
their respective Presidents or Vice  Presidents  thereunto duly  authorized and
their  respective corporate  seals  to  be  hereto  affixed  and  attested  by
their respective Secretaries and Assistant Secretaries, the day and year first
above written.


                           NATIONAL FUEL GAS SUPPLY
                            CORPORATION

                                (Transporter)




                            /s/ William A. Ross
                            William A. Ross
                            Vice President




                            NATIONAL FUEL GAS DISTRIBUTION
                             CORPORATION

                                       (Shipper)




                            /s/ Walter E. DeForest
                            Walter E. DeForest
                            Senior Vice President










                               SERVICE AGREEMENT
                                 (EFT Service)



     AGREEMENT made this 1st day of August,  1993, by and between  NATIONAL FUEL
GAS  SUPPLY  CORPORATION,   a  Pennsylvania   corporation,   hereinafter  called
"Transporter" and NATIONAL FUEL GAS DISTRIBUTION CORPORATION, hereinafter called
"Shipper."
   
     WHEREAS, Shipper has requested that Transporter transport natural gas; and

     WHEREAS,  Transporter has agreed to provide such transportation for Shipper
subject to the terms and conditions hereof.

     WITNESSETH:   That,  in   consideration  of  the  mutual  covenants  herein
contained, the parties hereto agree that Transporter will transport for Shipper,
on a firm  basis,  and  Shipper  will  furnish,  or  cause to be  furnished,  to
Transporter natural gas for such  transportation  during the term hereof, at the
prices and on the terms and conditions hereinafter provided.


                                   ARTICLE I

                                   Quantities

     Beginning on the date on which  deliveries of gas are  commenced  hereunder
and  thereafter  for the remaining  term of this  Agreement,  and subject to the
provisions of Transporter's EFT Rate Schedule,  Transporter  agrees to transport
for Shipper's account up to the following quantities of natural gas:

Contract Maximum Daily Transportation Quantity (MDTQ) of 1,148,648 Dekatherms
(Dth)


                                   ARTICLE II

                                      Rate

     Unless otherwise  mutually agreed in a written amendment to this Agreement,
for each  dekatherm of gas  transported  for Shipper by  Transporter  hereunder,
Shipper shall pay  Transporter the maximum rate provided under Rate Schedule EFT
set forth in  Transporter's  effective  FERC Gas  Tariff.  In the event that the
Transporter  places  on file  with  the  Federal  Energy  Regulatory  Commission
("Commission")  another rate schedule which may be applicable to  transportation
service rendered hereunder, then Transporter,  at its option, may from and after
the  effective  date of such  rate  schedule,  utilize  such  rate  schedule  in
performance of this  Agreement.  Such a rate  schedule(s)  or  superseding  rate
schedule(s) and any revisions  thereof which shall be filed and become effective
shall apply to and be a part of this Agreement. Transporter shall have the right
to propose,  file and make effective with the  Commission,  or other body having
jurisdiction,  changes and revisions of any effective  rate  schedule(s),  or to
propose, file, and make effective superseding rate schedules, for the purpose of
changing  the  rate,  charges,  and other  provisions  thereof  effective  as to
Shipper.

<PAGE 2>

     Shipper agrees to reimburse Transporter for the filing fees associated with
this service and paid to the Commission.


                                  ARTICLE III

                               Term of Agreement

     This  Agreement  shall be effective as of the effective  date of the tariff
sheets  implementing the  restructuring of Transporter's  services in Docket No.
RS92-21,  and shall  continue in effect until March 31, 2003, and shall continue
in effect from year to year  thereafter  until  terminated by either  Shipper or
Transporter upon twelve (12) months written notice to the other.


                                   ARTICLE IV

                         Points of Receipt and Delivery

     The  Point(s)  of Receipt for all gas that may be  received  for  Shipper's
account  for  transportation  by  Transporter,   and  the  receipt  entitlements
applicable to each point of receipt,  or combinations of receipt points, are set
forth in Appendix A.

     The Point(s) of Delivery for all gas to be  delivered  by  Transporter  for
Shipper's account are set forth in Appendix B.

                                   ARTICLE V

                Incorporation By Reference of Tariff Provisions

     To the  extent  not  inconsistent  with the  terms and  conditions  of this
agreement,  the  provisions of Rate  Schedule EFT, or any effective  superseding
rate schedule or otherwise applicable rate schedule, including any provisions of
the General Terms and Conditions incorporated therein, and any revisions thereof
that may be made  effective  hereafter are hereby made  applicable to and a part
hereof by reference.


                                   ARTICLE VI

                        Cancellation of Prior Contracts

     If this Agreement  becomes effective as an executed service  agreement,  it
shall supersede and cancel all prior firm sales agreements  between the parties,
including  but not  limited to the  Service  Agreement  dated  November  1, 1974
between  National Fuel Gas  Distribution  Corporation as Buyer and National Fuel
Gas Supply  Corporation  as Seller,  and the  agreement  dated  October 3, 1952,
between United Natural Gas Company and Mercer Gas Light and Fuel Company.

<PAGE 3>

                                  ARTICLE VII

                                 Miscellaneous

     1. No change,  modification  or  alteration of this  Agreement  shall be or
become effective until executed in writing by the parties hereto,  and no course
of dealing  between the parties  shall be construed  to alter the terms  hereof,
except as expressly stated herein.

     2. No waiver by any party of any one or more  defaults  by the other in the
performance of any provisions of this Agreement shall operate or be construed as
a waiver of any other  default or defaults,  whether of a like or of a different
character.

     3. Any company which shall succeed by purchase,  merger or consolidation of
the gas related properties,  substantially as an entirety,  of Transporter or of
Shipper,  as the case may be,  shall be  entitled  to the  rights  and  shall be
subject to the  obligations of its  predecessor  in title under this  Agreement.
Either  party  may,  without  relieving  itself of its  obligations  under  this
Agreement,  assign any of its  rights  hereunder  to a company  with which it is
affiliated,  but  otherwise,  no assignment  of this  Agreement or of any of the
rights or obligations hereunder shall be made unless there first shall have been
obtained the consent thereto in writing of the other party. Consent shall not be
unreasonably withheld.

     4.  Except as herein  otherwise  provided,  any  notice,  request,  demand,
statement  or bill  provided for in this  Agreement,  or any notice which either
party may desire to give the other,  shall be in writing and shall be considered
as duly delivered when mailed by registered or certified mail to the Post Office
address of the parties hereto, as the case may be, as follows:

             Transporter: National Fuel Gas Supply Corporation
                          Gas Supply - Transportation
                          Room 1200
                          10 Lafayette Square
                          Buffalo, New York  14203

             Shipper:     National Fuel Gas Distribution
                            Corporation
                          10 Lafayette Square
                          Buffalo, New York 14203

or at such other  address as either  party  shall  designate  by formal  written
notice.  Routine   communications,   including  monthly  statements,   shall  be
considered as duly delivered  when mailed by either  registered,  certified,  or
ordinary mail, electronic communication, or telecommunication.

     5.  Transporter and Shipper shall proceed with due diligence to obtain such
governmental  and other  regulatory  authorizations  as may be required  for the
rendition  of  the  services  contemplated  herein,  provided  that  Transporter
reserves the right to file and prosecute  applications for such  authorizations,
any supplements or amendments  thereto and, if necessary,  any court review,  in
such  manner  as it deems to be in its best  interest,  including  the  right to
withdraw the application or to file pleadings and motions (including motions for
dismissal).

<PAGE 4>
   
     6. This Agreement and the respective  obligations of the parties  hereunder
are subject to all present and future valid laws, orders,  rules and regulations
of constituted authorities having jurisdiction over the parties, their functions
or gas supply,  this Agreement or any provision  hereof.  Neither party shall be
held in  default  for  failure to perform  hereunder  if such  failure is due to
compliance with laws, orders,  rules or regulations of any such duly constituted
authorities.

     7. The subject  headings of the articles of this Agreement are inserted for
the purpose of  convenient  reference  and are not  intended to be a part of the
Agreement nor considered in any interpretation of the same.

     8. No presumption  shall operate in favor of or against either party hereto
as a result of any  responsibility  either party may have had for drafting  this
Agreement.

     9.  The  interpretation  and  performance  of this  Agreement  shall  be in
accordance with the laws of the State of  Pennsylvania,  without recourse to the
law regarding the conflict of laws.

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
signed by their duly  authorized  personnel  and  attested  by their  respective
Secretaries or Assistant Secretaries, the day any year first above written.


                                       NATIONAL FUEL GAS SUPPLY
                                         CORPORATION

                                             Transporter

Attest:


 /s/  R. M. DiValerio                  By /s/ Richard Hare
      Secretary                          President
  (Corporate Seal)


                                       NATIONAL FUEL GAS DISTRIBUTION
                                         CORPORATION

                                                  Shipper

Attest:


 /s/ David F. Smith                    By /s/ P.C. Ackerman
      Secretary                          President
  (Corporate Seal)

<PAGE 5>





                            Appendix A to

                        EFT Service Agreement

                                Between

                NATIONAL FUEL GAS SUPPLY CORPORATION
                                  AND
             NATIONAL FUEL GAS DISTRIBUTION CORPORATION


               RECEIPT POINTS AND RECEIPT ENTITLEMENTS

<PAGE 6>





                            Appendix B to
    
                        EFT Service Agreement

                               Between

                NATIONAL FUEL GAS SUPPLY CORPORATION
                                 AND
              NATIONAL FUEL GAS DISTRIBUTION CORPORATION


<PAGE 7>





Appendix A is a list of about 2,000 receipt points including some information on
each  receipt  point.  Appendix  B is a list  of  about  2,000  delivery  points
including some  information on each delivery point.  Both Appendices are omitted
from this filing but are available from the Company on request.



AMENDMENT 5/1/95
                                       TO
                               SERVICE AGREEMENT
                                 (EFT Service)



         AGREEMENT  made as of May 1, 1995,  by and  between  NATIONAL  FUEL GAS
SUPPLY CORPORATION, a Pennsylvania corporation, hereinafter called "Transporter"
and NATIONAL FUEL GAS DISTRIBUTION CORPORATION, hereinafter called "Shipper."

         WHEREAS,  Transporter  and Shipper are parties to a Service  Agreement
(EFT Service) dated August 1, 1993 (the "Agreement"); and

         WHEREAS,  Transporter's effective FERC Gas Tariff provides that Shipper
may request  changes in the Primary  Receipt Points under the  Agreement,  which
changes shall be accomplished by amendment of the Agreement; and

         WHEREAS,  Article II of the  Agreement  provides that Shipper shall pay
Transporter  the maximum  rate  provided  under Rate  Schedule  EFT set forth in
Transporter's  effective FERC Gas Tariff,  unless  otherwise agreed in a written
amendment to the Agreement; and

         WHEREAS,  Transporter  offered to its qualifying  shippers a discounted
rate for the quantity of gas which a shipper  requested,  within a window period
which expired December 13, 1994, to allocate to the interconnection  between the
facilities of  Transporter  and the facilities of Empire State Pipeline at Grand
Island, New York ("Grand Island") as a primary receipt point; and

         WHEREAS,  Shipper within the window period accepted Transporter's offer
to discount for a Maximum  Daily  Transportation  Quantity  under the  Agreement
("MDTQ") of 12,812 Dth/day (the "Grand Island Quantity", subject to reduction as
described in Section 2 below); and

         WHEREAS,  Shipper  and  Transporter  desire to amend the  Agreement  to
provide for a different rate and different  Primary  Receipt Points as set forth
below;


         WITNESSETH: That, in consideration of the mutual covenants herein
contained, the parties hereto agree as follows:


1.       The first three pages of Appendix A to the  Agreement,  which  identify
         some of  Shipper's  Primary  Receipt  Points,  are hereby  deleted  and
         replaced by the three pages contained in the attached Appendix A.

2.       As of May 1, 1995, the discount  described below (the "Discount") shall
         be effective.  To the extent Shipper thereafter requests and receives a
         reduction  of the  portion  of his MDTQ  which is  attributed  to Grand
         Island as the primary receipt point, the Grand Island Quantity shall be
         reduced accordingly.

3.       The Discount shall consist of :

             (a)  first, to the extent permitted by then-current FERC order, a
                  discount of any applicable Gas Research Institute surcharges;
                  and then

             (b)  second,  the reduction of Shipper's  Reservation Charge (which
                  is a charge  per month  per Dth of MDTQ),  such that the total
                  amount of the  Discount  shall be one dollar  and  sixty-seven
                  cents  ($1.67)  per  month  per Dth  times  the  Grand  Island
                  Quantity.

             (c)  The   Discount   shall   consist   of  a   reduction   of  the
                  then-currently   effective   rate  which  would,   absent  the
                  Discount,  be charged to Shipper.  If, for a month  Shipper is
                  charged a  motioned-in  rate subject to refund,  Shipper shall
                  thereafter  receive a refund  which  takes  into  account  the
                  amount Shipper  actually paid for that month, to place Shipper
                  in the same  position  he would  have  been by  computing  the
                  Discount with respect to the finally approved rate.

              (d) Transporter  and Shipper agree not to seek before the FERC any
                  change  to  the  methodology  for  (i)  calculating  the  rate
                  applicable  to   quantities   subject  to  the  Discount  (the
                  "Discounted  Rate")  or  (ii)  allocating  costs  or  imputing
                  revenues  to the  service  which is subject to the  Discounted
                  Rate (the "Discounted  Service"),  including the allocation of
                  additional  system costs to said rate and/or service.  If FERC
                  imputes different revenues and/or allocates different costs to
                  the Discounted Service in future rate proceedings,  the amount
                  of the Discount  shall be subject to decrease on a prospective
                  basis  from the date of the FERC order to fully  reflect  such
                  changes.  If any such rate proceeding  results in a settlement
                  which does not identify the applicable  costs and revenues for
                  the Discounted Service, but if the written litigation position
                  of the FERC  Staff  does  expressly  identify  such  costs and
                  revenues,  such litigation position shall be the basis for the
                  adjustment.

<PAGE>

4.       The Discount  shall begin on May 1, 1995,  and shall continue in effect
         so long as the Grand Island Quantity remains more than zero, but for no
         longer than the earlier to occur of:

         (a)      the effective  date of  termination of the Agreement (for this
                  purpose the Agreement  shall not be considered as  effectively
                  terminated  if it is  renewed  or  rolled  over  into  another
                  service agreement); or

         (b)      October 31, 2014.


         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
signed by their duly  authorized  personnel  and  attested  by their  respective
Secretaries  or  Assistant  Secretaries,  as of the day  and  year  first  above
written.


                                    NATIONAL FUEL GAS SUPPLY CORPORATION

                                            Transporter

Attest:

                                    By /s/ Richard Hare
- ---------------------                 ------------------------------
     Secretary                         President
(Corporate Seal)

                                    NATIONAL FUEL GAS DISTRIBUTION CORPORATION

                                            Shipper

Attest:

                                    By /s/ Philip C. Ackerman
- ---------------------                 -----------------------------
        Secretary                      President
(Corporate Seal)


<PAGE>











                                   APPENDIX A


                         Replacement Pages to Exhibit A

<PAGE>
<TABLE>
<CAPTION>
     National Fuel Gas Supply Corporation Pipeline Receipt Points
           Available to National Fuel Gas Distribution Corporation


                                             Line
         Meter Name        Meter Number     Designation          Township       County    State

<S>                            <C>    <C>                        <C>            <C>         <C>
Columbia Gas Transmission Corporation

 Ellwood City                  600065           N                Franklin       Beaver      PA
 First Fork                    632291          YM7               Grove          Cameron     PA
 Smethport                     630202          D-6               Smethport      McKean      PA
 Sugar Grove                   617733          R,U               Franklin       Warren      PA
 Ward                          622885          PY                Ward           Allegany    NY
 Waterford                     620549           Q                Waterford      Erie        PA
 Wellsville Domestic Accounts  606000 Various Domestic Customers Wellsville     Allegany    NY


CNG Transmission Corporation

 Allegany Domestic Accounts    Q38000 Various Domestic Customers Amity          Allegany    NY
 Allegheny National Forest      51051          L                 Spring Creek   Elk         PA
 Belmont                        60185         6"                 Amity          Allegany    NY
 Caledonia                      60154        W/WM2               Caledonia      Livingston  NY
 Consolidated ( Horton )         9871        ZW384               Horton         Elk         PA
 Donovan                        60178         63                 Wellsville     Allegany    NY
 East Emporium                 601040        FM100               Wharton        Potter      PA
 Ellisburg Station              60288       YM54                 Allegany       Potter      PA
 Ellisburg Storage              NFSTG       Storage              Allegany       Potter      PA
 Eshbaugh                       51052          C                 Limestone      Clarion     PA
 Johnsonburg                    60047         3"                 Sheldon        Wyoming     NY
 Porterville                    60051 Porterville Station        Elma           Erie        NY
 Reef Well                     602220         4"                 Fremont        Steuben     NY
 Sanford                        60181        A,B,C               Genesee        Allegany    NY
 Silver Springs                 60049         8"                 Genesee Falls  Wyoming     NY
 West Wellsville                60179         67                 Wellsville     Allegany    NY
 Wyoming                        60050          V                 Perry          Wyoming     NY

<PAGE>

Tennessee Gas Pipeline Corporation

Zone 5 points
 Clarence                      2-0497        XM-2                Clarence       Erie        NY
 Colden Storage                6-0003          T                 Eden           Erie        NY
 East Aurora                   2-0077          X                 Wales          Erie        NY
 Hamburg(E.Eden)               2-0076         T,X                Eden           Erie        NY
 Lewiston                      2-0092         8"                 Lewiston       Niagara     NY
 Mayville                      2-0088         6"                 Chautauqua     Chautauqua  NY
 Nashville Storage             2-0243        RM-32               Hanover        Chautauqua  NY
 Pekin                         2-0326          Z                 Lewiston       Niagara     NY
 Sherman                       2-0428         4"                 Sherman        Chautauqua  NY
Zone 4 points
 Cochranton                    2-0314        S-M2                E. Fairfield   Crawford    PA
 Coudersport                   2-0074        Y-M2                Hebron         Potter      PA
 Cranberry Sales               2-0703          H                 Cranberry      Venango     PA
 Hebron Storage                6-0001       Storage              Hebron         Potter      PA
 Lamont                        2-0072          K                 Highland       Elk         PA
 Mercer                        2-0069        N-M44               Jefferson      Mercer      PA
 Pettis                        2-0071        H-M2                Wayne          Crawford    PA
 Rose Lake                     2-0527        Y-M2                Allegany       Potter      PA
 Russel City                   2-0301          L                 Highland       Elk         PA
 Sharon                        2-0496        N-M51               Pulaski        Lawrence    PA
 Townville                     2-0390         4"                 Townville      Crawford    PA
 Union City                    2-0200          Q                 Union          Erie        PA
 Wattsburg                     2-0075        D-20                Wayne          Erie        PA
East Aurora, NY  ( Enserch )
 East Aurora                   2-0077          X                 Wales          Erie        NY
Rate Schedule T - 1
   Zone 5 points
 Clarence                      2-0497        XM-2                Clarence       Erie        NY
 Colden Storage                6-0003          T                 Eden           Erie        NY
 East Aurora                   2-0077          X                 Wales          Erie        NY
 Hamburg(E.Eden)               2-0076         T,X                Eden           Erie        NY
Zone 4 points
 Coudersport                   2-0074        Y-M2                Hebron         Potter      PA
 Cranberry Sales               2-0703          H                 Cranberry      Venango     PA
 Lamont                        2-0072          K                 Highland       Elk         PA
 Mercer                        2-0069        N-M44               Jefferson      Mercer      PA
 Pettis                        2-0071        H-M2                Wayne          Crawford    PA
 Wattsburg                     2-0075        D-20                Wayne          Erie        PA


Texas Eastern Transmission Corporation

 Bristoria                      70015        N                   Rich Hill      Greene      PA


Empire State Pipeline

 Grand Island               012003010        SUPPLY              Grand Island   Erie        NY

Transcontinental Gas Pipeline Corporation

 Wharton                         6172        YM7                 Wharton        Potter      PA
</TABLE>
<PAGE>
<TABLE>
<CAPTION>
                                                   Receipt Entitlements
                                     National Fuel Gas Distribution Corporation
                                     ------------------------------------------
                                                 ( all Quantities in Dth )

           <S>                                          <C>
           Upstream Receipts
                Empire State Pipeline                      40,122
                CNG Transmission Corp.                    150,107
                Columbia Gas Transmission Corp.            26,165
                Texas Eastern Transmission Corp.           72,652
                TGP    East Aurora, NY                     16,300
                          Zone 4 Points                   158,812
                          Zone 5 Points                    82,119
                          Rate Schedule T-1 Points         30,750
                Transcontinental Gas Pipe Line Corp.       26,332
           Total Upstream Receipts                        603,359
            Appalachian Production
               New York Production
                Central                                       941
                Lakeshore                                     297
                Northern                                      297
                PY3                                           644
                Southeast                                     340
               Pennsylvania Production
                Lines L & D                                 11736
                Line Q Erie-Meadville                         991
                Clarion                                       248
                Dubois                                       1981
                Line Q Forest                                 594
                Hebron                                        248
                Elk County                                   1685
                Eldred                                       1979
                Lines M & N                                 22253
                Lewis Run                                    2078
                Sharon-Mercer                                 346
                                                              ---
           Total Appalachian Production                    46,658

           Deliveries from Storage                        511,633
                                                          -------
           Total Receipt Entitlements                   1,161,650
                                                        ========= 
</TABLE>


                               SERVICE AGREEMENT


     THIS AGREEMENT entered into this first day of August,  1993, by and between
TRANSCONTINENTAL GAS PIPE LINE CORPORATION, a Delaware corporation,  hereinafter
referred  to as  "Seller,"  first  party,  and  National  Fuel Gas  Distribution
Corporation, hereinafter referred to as "Buyer," second party,


                                  WITNESSETH

     WHEREAS,  pursuant to the  requirements of Order Nos. 636, 636-A and 636-B,
issued by the Federal  Energy  Regulatory  Commission,  National Fuel Gas Supply
Corporation  ("National") has assigned to one of its customers upstream capacity
previously provided under Seller's FT Rate Schedule Contract #0.3698; and

     WHEREAS,  upon  the  effective  date of  this  Agreement,  the  contractual
arrangement between National and Seller is terminated and abandonment of service
under the FT Rate Schedule Contract #0.3698 is automatically authorized; and

     WHEREAS,  Buyer  has  been  assigned  all  National's  capacity  previously
provided under FT Rate Schedule Contract #0.3698,  and agrees to such assignment
and  assumes  National's  obligations  pursuant  to the  Service  Agreement  and
Seller's FT Rate Schedule of Vol. 1 of its FERC Gas Tariff; and

     WHEREAS,  Seller  will  provide  service  hereunder  to Buyer  pursuant  to
Seller's blanket certificate authorization and Rate Schedule FT for the assigned
capacity designated hereinbelow.

     NOW, THEREFORE, Seller and Buyer agree as follows:


                                   ARTICLE I
                          GAS TRANSPORTATION SERVICE

     1. Subject to the terms and  provisions of this  agreement and of Seller Is
Rate Schedule FT, Buyer agrees to deliver or cause to be delivered to Seller gas
for transportation and Seller agrees to receive, transport and redeliver natural
gas to Buyer or for the account of Buyer,  on a firm basis,  up to the dekatherm
equivalent of a Transportation Contract Quantity ("TCQ") of 25,442 Mcf per day.

     2.  Transportation  service  rendered  hereunder  shall not be  subject  to
curtailment  or  interruption  except as  provided  in Section 11 of the General
Terms and Conditions of Seller's FERC Gas Tariff.


                                  ARTICLE II
                             POINT(S) OF RECEIPT

     Buyer shall deliver or cause to be delivered gas at the point(s) of receipt
hereunder at a pressure  sufficient to allow the gas to enter Seller's  pipeline
system at the varying pressures that may exist in such system from time to time;
provided,  however,  the pressure of the gas delivered or caused to be delivered
by Buyer shall not exceed the maximum operating  pressures) of Seller's pipeline
system  at  such  point(s)  of  receipt.  In the  event  the  maximum  operating
pressure(s) of Seller's pipeline system,  at the point(s) of receipt  hereunder,
is from  time  to time  increased  or  decreased,  then  the  maximum  allowable
pressure(s) of the gas delivered or caused to be delivered by Buyer to Seller at
the point(s) of receipt shall be correspondingly increased or decreased upon

<PAGE 2>
                                SERVICE AGREEMENT
                                   (Continued)


written  notification  of Seller to Buyer.  The point (s) of receipt for natural
gas received for transportation pursuant to this agreement shall be:

See Exhibit A, attached hereto, for points of receipt.


                                   ARTICLE III
                               POINT(S) OF DELIVERY

     Seller  shall  redeliver  to Buyer  or for the  account  of  Buyer  the gas
transported  hereunder at the following  point (s) of delivery and at a pressure
(s) of:

See Exhibit B, attached hereto, for points of delivery and pressures.


                                    ARTICLE IV
                                TERM OF AGREEMENT

     This agreement  shall be effective as of August 1, 1993 and shall remain in
force and effect  until 8:00 a.m.  Eastern  Standard  Time  October 31, 2004 and
thereafter  until  terminated  by Seller or Buyer upon at least  three (3) years
prior  written  notice;  provided,   however,  this  agreement  shall  terminate
immediately  and,  subject to the receipt of necessary  authorizations,  if any,
Seller may discontinue  service  hereunder if (a) Buyer, in Seller's  reasonable
judgement fails to demonstrate credit worthiness, and (b) Buyer fails to provide
adequate  security in accordance  with Section 8.3 of Seller's Rate Schedule FT.
As set forth in  Section 8 of  Article  II of  Seller's  August 7, 1989  revised
Stipulation  and  Agreement  in  Docket  Nos.  RP88-68  et.al.,  (a)  pregranted
abandonment under Section  284.221(d) of the Commission's  Regulations shall not
apply to any long term  conversions  from firm sales  service to  transportation
service  under  Seller's  Rate Schedule FT and (b) Seller shall not exercise its
right to  terminate  this  service  agreement  as it applies  to  transportation
service  resulting from  conversions from firm sales service so long as Buyer is
willing to pay rates no less  favorable than Seller is otherwise able to collect
from third parties for such service.


                                    ARTICLE V
                            RATE SCHEDULE AND PRICE

     1. Buyer shall pay Seller for natural gas  delivered to Buyer  hereunder in
accordance  with Seller's Rate Schedule FT and the applicable  provisions of the
General  Terms and  Conditions  of  Seller's  FERC Gas  Tariff as filed with the
Federal Energy Regulatory Commission,  and as the same may be legally amended or
superseded  from  time to  time.  Such  Rate  Schedule  and  General  Terms  and
Conditions are by this reference made a part hereof.

     2. Seller and Buyer agree that the  quantity of gas that Buyer  delivers or
causes to be delivered  to Seller shall  include the quantity of gas retained by
Seller for  applicable  compressor  fuel,  line loss make-up (and injection fuel
under Seller's Rate Schedule GSS, if applicable) in providing the transportation
service  hereunder,  which  quantity  may be changed from time to time and which
will be specified  in the  currently  effective  Sheet No. 44 of Volume No. 1 of
this  Tariff  which  relates  to  service  under  this  agreement  and  which is
incorporated herein.

<PAGE 3>
                                SERVICE AGREEMENT
                                   (Continued)



      3. In addition to the applicable charges for firm  transportation  service
pursuant  to Section 3 of Seller' s Rate  Schedule  FT,  Buyer  shall  reimburse
Seller for any and all filing fees  incurred as a result of Buyer's  request for
service  under  Seller's  Rate  Schedule FT, to the extent such fees are imposed
upon  Seller  by the  Federal  Energy  Regulatory  Commission  or any  successor
governmental authority having jurisdiction.


                                    ARTICLE VI
                                   MISCELLANEOUS

      1.  This Agreement supersedes and cancels as of the effective date hereof
the following contracts):

          National Fuel Gas Supply Corporation/Transcontinental Gas Pipe Line
          Corporation former FT Service Agreement Contract #0.3698, dated
          February 1, 1992.

      2.  No waiver by either party of any one or more defaults by the other in
the  performance  of any  provisions  of  this  agreement shall  operate  or be
construed as a waiver of any future  default or  defaults, whether of a like or
different character.

      3.  The interpretation  and  performance  of this  agreement  shall  be in
accordance  with the laws of the State of  Texas,  without  recourse  to the law
governing  conflict  of laws,  and to all  present  and  future  valid laws with
respect to the subject matter,  including  present and future orders,  rules and
regulations of duly constituted authorities.

      4.  This agreement shall be binding upon, and inure to the benefit of the
parties hereto and their respective successors and assigns.
        
      5.  Notices to either party shall be in writing and shall be considered as
duly delivered when mailed to the other party at the following address:

                             (a)     If to Seller:
                                     Transcontinental Gas Pipe Line Corporation
                                     P. 0. Box 1396
                                     Houston, Texas    77251
                                     Attention:  Customer Services, Northern
                                                 Market Area

                             (b)     If to Buyer:
                                     National Fuel Gas Distribution Corporation
                                     10 Lafayette Square
                                     Buffalo, NY 14203
                                     Attention: Mr. Walter DeForest

Such  addresses may be changed from time to time by mailing  appropriate  notice
thereof to the other party by certified or registered mail.

<PAGE 4>
                              SERVICE AGREEMENT
                                 (Continued)


     IN WITNESS  WHEREOF,  the parties  hereto have caused this  agreement to be
signed  by  their  respective   officers  or   representatives   thereunto  duly
authorized.

                             TRANSCONTINENTAL GAS  PIPE  LINE  CORPORATION
                                               (seller)


                              By  /s/ Thomas E. Skains
                                  Thomas E. Skains, Senior Vice   President
                                  Transportation  and  Customer  Services




                             NATIONAL FUEL  GAS  DISTRIBUTION  CORPORATION

                              By  /s/ S. Dennis Holbrook
                                  S. Dennis Holbrook,      Vice President


<PAGE 5>
                                EXHIBIT   "A"
                                     (FT)                 System Contract #.6487
                                                                   Buyer's
                                                                 Cumulative
                                                              Mainline Capacity
                                                                 Entitlement
                  Point(s)  of  Receipt                          (Mcf/day)*

1.       Suction Side  of  Seller's  Compressor                    4,325
         station 30 at the  Existing  Point  of
         Interconnection between Seller's
         Central Texas  Lateral  and  Seller's
         Mainline at  Wharton  County,  Texas.
         (Station 30 TP#7133)

2.       Existing  Point  of  Interconnection                      4,325
         between Seller and Valero Transmission
         company (Seller Meter  No.  3396)  at
         Wharton County, Texas.  (Wharton Valero
         TP#6690)

3.       Existing  Point  of  Interconnection                      4,325
         between Seller and Meter named
         Spanish Camp (Seller Meter
         No. 3365) Wharton County, Texas.
         (Spanish Camp-Delhi TP#6895)

4.       Existing  Point  of  Interconnection                      4,325
         between Seller and  Meter  named  Denton
         Cooley #1 (Seller Meter  No.  3331),  in
         Fort Bend County, Texas.
         (Denton Cooley #1 TP#1106)

5.       Existing Point of Interconnection between                 4,325
         Seller and Meter named Randon East (Fulshear)
         (Seller Meter No. 1427), in Fort Bend County,
         Texas.   (Randon East (Fulshear) TP#299)

6.       Existing  Point  of  Interconnection                      4,325
         between Seller and Meter named Katy-
         Enserch (Seller Meter  No.  4259),  in
         Fort Bend County, Texas.  (Katy-
         Enserch TP#5518)

7.       Existing  Point  of  Interconnection                      4,325
         between Seller  and  Houston  Pipeline
         Company (Seller Meter  No.  3364)  at
         Fulshear, Fort  Bend  County,  Texas.
         (Fulshear-HPL TP#6097)

<PAGE 6>
                                                                   Buyer's
                                                                 Cumulative
                                                             Mainline Capacity
                                                                Entitlement
                  Point(s) of Receipt                            (Mcf/day)*

8.         Existing  Point  of  Interconnection  between           4,325
           Seller and Meter named White Oak Bayou-
           Exxon Gas System, Inc. (Seller Meter No.
           3545), in Harris County, Texas.
           (White Oak Bayou-EGSI TP#1036)

9.         Existing Point of Interconnection                       4,325
           between Seller and Houston Pipeline
           Company (Seller Meter No. 4359) at
           Bammel, Harris County, Texas.
           (Bammei-HPL TP#6014)

10.        Existing Point of Interconnection                       4,325
           between Seller and Delhi Pipeline
           Company (Seller Meter No. 3346) at
           Hardin County, Texas.
           (Hardin-Delhi TP#6696)

11.        Existing  Point  of  Interconnection  between           4,325
           Seller and Meter named Vidor Field Junction
           (Seller Meter No. 3554), in Jasper County,
           Texas.  (Vidor Field Junction TP#2337)

12.        Existing  Point  of  Interconnection  between           4,325
           Seller and Meter named Starks McConathy
           (Seller Meter No.  3535),  in  Calcasieu  Parish,
           Louisiana.   (Starks McConathy TP#7346)

13.        Existing  Point  of  Interconnection  between           4,325
           Seller and Meter named DeQuincy Intercon
           (Seller Meter No.  2698),  in  Calcasieu  Parish,
           Louisiana.   (DeQuincy Intercon TP#7035)

14.        Existing  Point  of  Interconnection  between           4,325
           Seller and Meter named DeQuincy Great Scott
           (Seller Meter No.  3357),  in  Calcasieu  Parish,
           Louisiana.   (DeQuincy Great Scott TP#6809)

15.        Existing  Point  of  Interconnection  between           4,325
           Seiler and Meter named Perkins-Phillips
           (Seller Meter No.  3532),  in  Calcasieu  Parish,
           Louisiana.   (Perkins-Phillips TP#7508)

<PAGE 7>

                                                                   Buyer's
                                                                 Cumulative
                                                              Mainline capacity
                                                                 Entitlement
                Point(s) of Receipt                               (Mcf/day)*

16.        Existing Point  of  Interconnection  between             4,325
           seller and Meter named Perkins (Intercon)
           (Seller Meter No. 3395), in Calcasieu Parish,
           Louisiana.  (Perkins (Intercon) TP#7036)

17.        Existing Point  of  Interconnection  between             4,325
           seller and Meter named Perkins East (Seller
           Meter No. 2369), in Beauregard Parish,
           Louisiana.  (Perkins East TP#139)

18.        Discharge Side  of  Seller's  Compressor                10,686
           station 45 at the Existing point of
           Interconnection between Seller's
           Southwest Louisiana Lateral and Seller's
           Mainline Beauregard Parish, Louisiana.
           (Station 45 TP#7101)

19.        Existing Point  of  Interconnection  between            10,686
           Seller and  Texas  Eastern  Transmission
           Corporation.  (Seller Meter No. 4198) at
           Ragley,  Beauregard  Parish,  Louisiana.
           (Ragley-TET TP#6217)

20.        Existing Point  of  Interconnection  between            10,686
           Seller and Trunkline Gas Company (Seller
           Meter No. 4215) at Racjley, Beauregard Parish,
           Louisiana.  (Ragley-Trunkline TP#6218)

21.        Existing Point  of  Interconnection  between            10,686
           Seller and  Tennessee  Gas  Transmission
           Company (Seller Meter No. 3371) at Kinder,
           Allen Parish, Louisiana.  (Kinder-TGT TP#6149)**

22.        Existing Point  of  Interconnection  between            10,686
           Seller and Texas Gas Transmission Corporation
           (Seller Meter Nos. 3227, 4314, 4457) at Eunice,
           Evangeline Parish, Louisiana.
           (Eunice Mamou Tx Gas TP#6923)

23.        Suction Side of Seller's Compressor Station 50          15,520
           at the Existing Point of Interconnection
           between Seller's Central Louisiana Lateral and
           Seller's Mainline Evangeline Parish, Louisiana.
           (Station 50 TP#6948)

<PAGE 8>
                                                                   Buyer's
                                                                  Cumulative
                                                              Mainline Capacity
                                                                 Entitlement
                 Point(s) of Receipt                              (Mcf/day)*

24.          Existing Point of Interconnection between             15,520
             Seller  and Columbia Gulf Transmission Corporation
             (Seller Meter No. 3142) at Eunice, Evangeline Parish,
             Louisiana. (Eunice Evangeline Col.  Gulf TP#6414)

25.          Discharge Side of Seller's Compressor                 15,520
             Station 54 at  Seller's  Washington  Storage
             Field, St. Landry Parish, Louisiana.
             (Station 54 TP#6768)

26.          Existing Point  of  Interconnection  between          15,520
             Seller and Acadian  Pipeline  (Seller  Meter
             No. 3506) in Pointe Coupee Parish, Louisiana.
             (Morganza-Acadian Pipeline TP#7060)

27.          Existing Point  of  Interconnection  (Seller          15,520
             Meter No. 3272) at M.P. 566.92, Morganza Field,
             Pointe Coupee Parish, Louisiana.
             (Morganza Field TP#576)

28.          Existing Point of Interconnection between Seller      15,520
             and Meter named West Feliciana Parish-Creole
             (Seller Meter No. 4464), in West Feliciana Parish,
             Louisiana. (West Feliciana Parish-Creole TP#7165)

29.          Existing Point of Interconnection between Seller      15,520
             and Mid-Louisiana Gas Company (Seller Meter Nos.
             4137, 4184, 3229) at Ethei, East Feliciana Parish,
             Louisiana. (Ethel-Mid LA TP#6083)

30.          Existing Point of Interconnection between Seller      15,520
             and Meter named Liverpool Northwest (Seller Meter
             No. 3390), in St. Helena Parish, Louisiana.
             (Liverpool Northwest TP#6757)

31.          Suction Side of Seller's Compressor Station 62 on      9,922
             Seller's Southeast Louisiana Lateral in Terrabonne
             Parish, Louisiana. (Station 62 TP#7141)

32.          Existing Point of Interconnection between Seller       9,922
             and Meter named Terrebonne - LIG in Terrebonne
             Parish, Louisiana.(Terrebonne-LIG TP#4123)

<PAGE 9>

                                                                   Buyer's
                                                                 Cumulative
                                                             Mainline capacity
                                                                Entitlement
                Point(s) of Receipt                             (Mcf/day)*

33.        Existing Point of Interconnection between Seller       9,922
           and Meter named Texas Gas - TLIPCO - Thibodeaux
           (Seller Meter No. 3533), in Lafourche Parish,
           Louisiana. (TXGT-TLIPCO-Thibodeaux TP#7206)

34.        Existing  Point  of  Interconnection  between          9,922
           Seller  and  Meter  named  Romeville-Monterey
           Pipeline (Seller Meter No. 4410), in
           St. James Parish, Louisiana.
           (Romeville-Monterey Pipeline TP#580)

35.        Existing  Point  of  Interconnection  between          9,922
           Seller and Meter  named  St.  James  CCIPC
           (Seller Meter No. 4462), in St. James Parish,
           Louisiana.  (St.  James  CCIPC  TP#7164)**

36.        Existing  Point  of  Interconnection  between          9,922
           Seller and Meter named St. James Faustina-
           (St. Amelia) (Seller Meter No. 3328), in
           St. James Parish, Louisiana.
           (St. James  Faustina  (St.  Amelia)  TP#6268)**

37.        Existing  Point  of  Interconnection  between          9,922
           Seller and Meter named St. James Acadian
           (Seller Meter No. 4366), in St. James Parish,
           Louisiana.  (St.  James  Acadian   TP#6677)**

38.        Existing  Point  of  Interconnection  between          9,922
           Seller and Meter named Livingston-Flare
           (Seller Meter No. 3540), in Livingston Parish,
           Louisiana.   (Livingston-Flare    TP#8739)

39.        Existing  Point  of  Interconnection  between          9,922
           Seller and  Florida  Gas  Transmission  Company
           (Seller Meter No. 3217) at St. Helena, St.
           Helena Parish, Louisiana.  (St. Helena FGT TP#6267)

40.        Existing  Point  of  Interconnection  between          9,922
           Seller and Meter named Beaver Dam Creek
           (Seller Meter No. 3536), in St. Helena Parish,
           Louisiana.  (Beaver  Dam  Creek   TP#8218)

41.        Suction Side  of  Seller's  Compressor  Station       25,442
           65 at the  Existing  Point  of  Interconnection
           between Seller's Southeast Louisiana Lateral
           and Seller's Mainline St. Helena Parish,
           Louisiana.  (Station 65 TP#6685)

<PAGE 10> 
                                                                 Buyer's
                                                               Cumulative
                                                            Mainline capacity
                                                               Entitlement
           Point(s) of Receipt                                 (Mcf/day)*

42.        Existing  Point  of  Interconnection  between         25,442
           Seller and Meter named Amite County/Koch
           (Seller Meter No.  3332),  in  Amite  County,
           Mississippi.  (Amite   County/Koch   TP#6701)

43.        Existing  Point  of  Interconnection  between         25,442
           Seller and Meter named McComb (Seller Meter
           No. 3461), in Pike County, Mississippi.
           (McComb TP#6446)

44.        Existing  Point  of  Interconnection  between         25,442
           Seller and United  Gas  Pipeline  Company  at
           Holmesville (Seller  Meter  No.  3150),  Pike
           County,   Mississippi.    (Holmesville-United TP#6128)

45.        Discharge Side of Seiler's Compressor Station         25,442
           70 at M.P. 661.77 in Walthall County,
           Mississippi.
           (M.P. 661.77-Station 70 Discharge TP#7142)

46.        Existing  Point  of  Interconnection  between         25,442
           Seller and United  Gas  Pipeline  Company  at
           Walthall (Seller Meter No. 3095), Walthall
           County, Mississippi. (Walthall-UGPL TP#6310)

47.        Existing  Point  of  Interconnection  between         25,442
           Seller and Meter named Darbun-Pruett 34-10
           (Seller Meter No. 3446)  at  M.P.  668.46  on
           Seller's Main Transmission Line, Darbun Field,
           Walthall County, Mississippi.
           (Darbun-Pruett TP#6750)

48.        Existing  Point  of  Interconnection  between         25,442
           Seller and Meter named Ivy Newsome (Seller
           Meter No. 3413) in Marion County, Mississippi.
           (Ivy Newsome TP#6179)

49.        Existing  Point  of  Interconnection  between         25,442
           Seller and West Oakvale Field at M.P. 680.47-
           Marion County, Mississippi.
           (M.P. 680.47-West Oakvale Field TP#7144)

<PAGE 11>
                                                                 Buyer's
                                                                Cumulative
                                                            Mainline Capacity
                                                               Entitlement
           Point(s) of Receipt                                 (Mcf/day)*

50.        Existing Point of  Interconnection  between           25,442
           Seiler and East Morgantown Field at M.P.
           680.47 in Marion County, Mississippi.
           (M.P. 680.47-East Morgantown Field TP#7145)

51.        Existing Point of  Interconnection  between           25,442
           Seller and Greens Creek Field, at M.P.
           681.84 Marion County, Mississippi.
           (M.P. 681.84 Greens Creek Field TP#7146)

52.        Existing Point of  Interconnection  between           25,442
           Seller and Meter named M.P. 685.00-Oakvale
           Unit 6-6 in Jefferson  Davis  County,
           Mississippi.
           (M.P. 685.00-Oakvale Unit 6-6 TP#1376)

53.        Existing Point of  Interconnection  between           25,442
           Seller and Meter named M.P. 687.23-Oakvale
           Field in Marion County, Mississippi.
           (M.P. 687.23-Oakvale  Field  TP#7147)

54.        Existing Point of  Interconnection  between           25,442
           Seller and Bassfield at named  M.P.  696.40
           in Marion County, Mississippi.
           (M.P. 696.40 Bassfield TP#9439)

55.        Existing Point of  Interconnection  between           25,442
           Seller and Meter named Lithium/Holiday Creek
           -Frm (Seller Meter No. 3418), in Jefferson
           Davis County, Mississippi.
           (Lithium/Holiday  Creek-Frm  TP#7041)

56.        Existing Point of  Interconnection  between           25,442
           Seller and S.W. Sumrall Field  and  Holiday
           Creek at M.P. 692.05-Holiday Creek in
           Jefferson Davis, Mississippi.
           (M.P. 692.05-Holiday  Creek  TP#7159)

57.        Existing Point of  Interconnection  between           25,442
           Seller and ANR Pipe Line Company at Holiday
           Creek (Seller Meter No. 3241), Jefferson
           Davis County, Mississippi.
           (Holiday Creek-ANR TP#398)

<PAGE 12>
                                                                 Buyer's
                                                               Cumulative
                                                           Mainline Capacity
                                                               Entitlement
            Point(s) of Receipt                                (Mcf/day)*

58.        Existing Point  of  Interconnection  between          25,442
           Seller and Mississippi Fuel Company at
           Jeff Davis (Seller Meter No. 3252),
           Jefferson Davis County, Mississippi.
           (Jefferson Davis County-Miss Fuels TP#6579)

59.        Existing Point  of  Interconnection  between          25,442
           Seller and Meter named Jefferson Davis-Frm
           (Seller Meter No. 4420), in Jefferson Davis
           County, Mississippi.
           (Jefferson Davis-Frm TP#7033)

60.        Existing Point  of  Interconnection  between          25,442
           Seller and Carson Dome  Field  M.P.  696.41,
           in Jefferson  Davis  County,  Mississippi.
           (M.P. 696.41-Carson  Dome  Field  TP#7148)

61.        Existing Point  of  Interconnection  between          25,442
           Seller and Meter Station named Bassfield-ANR
           Company at M.P. 703.17  on  Seller's  Main
           Transmission Line (Seller Meter No. 3238),
           Covington County, Mississippi.
           (Bassfield-ANR TP#7029)

62.        Existing Point  of  Interconnection  between          25,442
           Seller and Meter named Patti Bihm #1 (Seller
           Meter No. 3468), in Covington County,
           Mississippi.  (Patti Bihm #1TP#7629)

63.        Discharge Side of Seller's Compressor at              25,442
           Seller's Eminence  Storage  Field  (Seller
           Meter No. 4166 and 3160) at Covington County,
           Mississippi.  (Eminence Storage TP#5561)

64.        Existing Point  of  Interconnection  between          25,442
           Seller and Dont Dome Field  at  M.P.  713.39
           in Covington County, Mississippi.
           (M.P. 713.39-Dont Dome TP#1396)

65.        Existing Point  of  Interconnection  between          25,442
           Seller and Endevco  in  Covington  County,
           Mississippi.
           (Hattiesburg-Interconnect Storage TP#1686)

<PAGE 13>
                                                                 Buyer's
                                                               Cumulative
                                                            Mainline Capacity
                                                               Entitlement
            Point(s) of Receipt                                (Mcf/day)*

66.        Existing Point at  M.P.  719.58  on  Seller's         25,442
           Main Transmission Line (Seller Meter No.
           3544), Centerville, Dome Field, Jones County,
           Mississippi.   (Centerville Dome Field TP#1532)

67.        Existing  Point  of  Interconnection  between         25,442
           Seller and Meter named Calhoun (Seller Meter
           No. 3404), in Jones County, Mississippi.
           (Calhoun TP#378)

68.        Existing Point at  M.P.  727.78  on  Seller's         25,442
           Main Transmission Line, Jones County,
           Mississippi.
           (Jones County-Gitano TP#7166)

69.        Existing  Point  of  Interconnection  between         25,442
           Seller and a Meter  named  Koch  Reedy  Creek
           (Seller Meter No. 3333), Jones County,
           Mississippi.
           (Reedy Creek-Koch TP#670)

70.        Existing  Point  of  Interconnection  between         25,442
           Seller and Meter named Sharon Field
           (Seller Meter No.  3000),  in  Jones  County,
           Mississippi.  (Sharon Field TP#419)

71.        Existing  Point  of  Interconnection  between         25,442
           Seller and Tennessee Gas Transmission Company
           at Heidelberg (Seller Meter No. 3109), Jasper
           County, Mississippi.
           (Heidelberg-Tennessee TP#6120)

72.        Existing  Point  of  Interconnection  between         25,442
           Seller and Mississippi Fuel Company at
           Clarke (Seller Meter No. 3254), Clarke
           County, Mississippi.
           (Clarke County-Miss Fuels TP#6047)

73.        Existing  Point  of  Interconnection  between         25,442
           Seller and  Meter  named  Clarke  County-Koch
           at M.P. 757.29 in Clarke County, Mississippi.
           (Clarke County-Koch TP#5566)

<PAGE 14>
                                                                 Buyer's
                                                                Cumulative
                                                             Mainline Capacity
                                                                Entitlement
             Point(s) of Receipt                                (Mcf/day)*



74.        Existing Point of Interconnection                     25,442
           between Seiler's mainline and Mobil Bay
           Lateral at M.P. 784.66 in Choctaw County,
           Alabama. (Station 85-Mainline Pool TP#6971)

75.        Existing Point of Interconnection between             25,442
           Seller and Magnolia Pipeline in Chilton County,
           Alabama.(Magnolia Pipeline-Interconnect TP#1808)

76.        Existing Point of Interconnection between             25,442
           Seller and Southern Natural Gas Company, (Seller
           Meter No. 4087) at Jonesboro, Clayton County, Georgia.
           (Jonesboro-SNG TP#6141)

77.        Existing Point of Interconnection between             25,442
           Seller and Columbia Gas Transmission (Seller
           Meter No. 7157) at Dranesville, Fairfax County,
           Virginia.(Dranesville-Colgas TP#6068)**

78.        Existing Point of Interconnection between             25,442
           Seller and Columbia Gas Transmission (Seller
           Meter No. 4080) at Rockville, Baltimore County,
           Maryland.(Rockville-Colgas TP#6227)**

79.        Existing Point of Interconnection between             25,442
           Seller and Columbia Gas Transmission (Seller
           Meter No. 3088) at Downington, Chester County,
           Pennsylvania.(Downington-Colgas TP#6067)**

80.        Existing Point of Interconnection between             25,442
           Seller and Texas Eastern Transmission Corporation
           (Seller Meter No. 4233) at Skippack, Montgomery
           County, Pennsylvania. (Skippack-TET TP#6249)


Buyer shall not tender,  without the prior consent of Seller, at any point(s) of
receipt on any day a quantity  in excess of the  applicable  Buyer's  Cumulative
Mainline Capacity Entitlement for such point(s) of receipt.

<PAGE 15>

* These  quantities do not include the additional  quantities of gas retained by
Seller for  applicable  compressor  fuel and line loss  make-up  provided for in
Article V, 2 of this Service Agreement,  which are subject to change as provided
for in Article V, 2 hereof.

**   Receipt of gas by displacement only.

<PAGE 16>

         Exhibit B


1.  Seller's Eminence Storage Field,               Prevailing  pressure in
    Covington County, Mississippi.                 Seller's   pipeline   system
                                                   not   to   exceed    maximum
                                                   allowable          operating
                                                   pressure.


2. Existing points of interconnection              Not less than the  available
   Between Buyer and Seller near                   pipeline pressure      on
   Wharton, Pennsylvania.**                        Seller's transmission
                                                   system at the points of
                                                   delivery to Buyer.


3. Existing points of interconnection              Not less than the  available
   between Buyer and Seller at Leidy               pipeline    pressure    on
   Clinton, Pennsylvania.*                         Seller's      transmission
                                                   system at  the points of
                                                   delivery to Buyer.







*Receipt of gas by displacement only.
**Including Wharton Storage.


                               SERVICE AGREEMENT


     THIS  AGREEMENT  entered  into this  first,  day of October,  1993,  by and
between  TRANSCONTINENTAL  GAS PIPE LINE  CORPORATION,  a Delaware  corporation,
hereinafter  referred  to as  "Seller,"  first  party,  and  NATIONAL  FUEL  GAS
DISTRIBUTION CORPORATION, hereinafter referred to as "Buyer," second party,


                                   WITNESSETH

     WHEREAS,  pursuant to the  requirements of Order Nos. 636, 636-A and 636-B,
issued by the Federal Energy  Regulatory  Commission,  Consolidated  Natural Gas
Transmission  Corporation  ("CNG")  has  assigned  to several  of its  customers
upstream  capacity  previously  provided under Seller's FT Rate Schedule Service
Agreement #.6156; and

     WHEREAS,  upon  the  effective  date of  this  agreement,  the  contractual
arrangement  between CNG and Seller is  terminated  and  abandonment  of service
under the FT Rate Schedule Service Agreement #.6156 is automatically authorized;
and

     WHEREAS,  Buyer has been  assigned a portion of CNG's  capacity  previously
provided under FT Rate Schedule  Service  Agreement  #.6156,  and agrees to such
assignment  and  assumes,  in part,  CNG's  obligations  pursuant to the Service
Agreement and Seller's FT Rate Schedule of Vol. I of its FERC Gas Tariff; and

     WHEREAS,  Seller  will  provide  service  hereunder  to Buyer  pursuant  to
Seller's blanket certificate authorization and Rate Schedule FT for the assigned
capacity designated hereinbelow.

     NOW, THEREFORE, Seller and Buyer agree as follows:


                                   ARTICLE I
                           GAS TRANSPORTATION SERVICE

     1. Subject to the terms and  provisions  of this  agreement and of Seller's
Rate Schedule FT, Buyer agrees to deliver or cause to be delivered to Seller gas
for transportation and Seller agrees to receive, transport and redeliver natural
gas to Buyer or for the account of Buyer,  on a firm Basis,  up to the dekatherm
equivalent of a Transportation Contract Quantity ("TCQ") of 11,390 Mcf per day.

     2.  Transportation  service  rendered  hereunder  shall not be  subject  to
curtailment  or  interruption  except as  provided  in Section 11 of the General
Terms and Conditions of Seller's FERC Gas Tariff.


                                   ARTICLE II
                              POINT(S) OF RECEIPT

     Buyer shall  deliver or cause to be delivered  gas at the points of receipt
hereunder at a pressure  sufficient to allow the gas to enter Seller's  pipeline
system at the varying pressures that may exist in such system from time to time;
provided,  however,  the pressure of the gas delivered or caused to be delivered
by Buyer shall not exceed the maximum  operating  pressures of Seller's pipeline
system at such point(s) of receipt. In the event the maximum operating pressures
of Seller's pipeline system, at the point(s) of receipt hereunder,  is from time
to time increased or decreased,  then the maximum  allowable  pressure(s) of the
gas  delivered  or caused to be  delivered by Buyer to Seller at the point(s) of
receipt shall be correspondingly increased or decreased upon

<PAGE 2>

                               SERVICE AGREEMENT
                                  (Continued)


written  notification  of Seller to Buyer.  The point (s) of receipt for natural
gas received for transportation pursuant to this agreement shall be:

See Exhibit A, attached hereto, for points of receipt.


                                  ARTICLE III
                              POINT(S) OF DELIVERY

     Seller  shall  redeliver  to Buyer  or for the  account  of  Buyer  the gas
transported  hereunder at the following point(s) of delivery and at a pressures)
of:

See Exhibit B, attached hereto, for points of delivery and pressures.


                                   ARTICLE IV
                               TERM OF AGREEMENT

     This agreement shall be effective as of October 1, 1993 and shall remain in
force and effect  until 8:00 a.m.  Eastern  Standard  Time  October 31, 2012 and
thereafter  until  terminated  by Seller or Buyer  upon at least one year  prior
written notice;  provided,  however,  this agreement shall terminate immediately
and,  subject to the receipt of  necessary  authorizations,  if any,  Seller may
discontinue  service  hereunder if (a) Buyer, in Seller's  reasonable  judgement
fails to demonstrate credit worthiness,  and (b) Buyer fails to provide adequate
security in  accordance  with Section 8.3 of Seller's  Rate  Schedule FT. As set
forth in Section 8 of Article II of Seller's August 7, 1989 revised  Stipulation
and Agreement in Docket Nos. RP88-68 et.al.,  (a) pregranted  abandonment  under
Section  284.221(d) of the Commission's  Regulations shall not apply to any long
term  conversions  from firm  sales  service  to  transportation  service  under
Seller's  Rate  Schedule  FT and (b)  Seller  shall  not  exercise  its right to
terminate  this  service  agreement  as it  applies  to  transportation  service
resulting from  conversions  from firm sales service so long as Buyer is willing
to pay rates no less  favorable  than Seller is  otherwise  able to collect from
third parties for such service.


                                   ARTICLE V
                            RATE SCHEDULE AND PRICE

     1. Buyer shall pay Seller for natural gas  delivered to Buyer  hereunder in
accordance  with Seller's Rate Schedule FT and the applicable  provisions of the
General  Terms and  Conditions  of  Seller's  FERC Gas  Tariff as filed with the
Federal Energy Regulatory Commission,  and as the same may be legally amended or
superseded  from  time to  time.  Such  Rate  Schedule  and  General  Terms  and
Conditions are by this reference made a part hereof.

     2. Seller and Buyer agree that the  quantity of gas that Buyer  delivers or
causes to be delivered  to Seller shall  include the quantity of gas retained by
Seller for  applicable  compressor  fuel,  line loss make-up (and injection fuel
under Seller's Rate Schedule GSS, if applicable) in providing the transportation
service  hereunder,  which  quantity  may be changed from time to time and which
will be specified  in the  currently  effective  Sheet No. 44 of Volume No. I of
this  Tariff  which  relates  to  service  under  this  agreement  and  which is
incorporated herein.

<PAGE 3>

                               SERVICE AGREEMENT
                                  (Continued)


     3. In addition to the applicable  charges for firm  transportation  service
pursuant to Section 3 of Seller's Rate Schedule FT, Buyer shall reimburse Seller
for any and all filing fees incurred as a result of Buyer's  request for service
under Seller's Rate Schedule FT, to the extent such fees are imposed upon Seller
by the  Federal  Energy  Regulatory  Commission  or any  successor  governmental
authority having jurisdiction.


                                   ARTICLE VI
                                 MISCELLANEOUS

     1. This agreement supersedes and cancels as of the effective date hereof
the following contract(s):

                        Consolidated  Natural Gas Transmission  Corporation
                        and  Transcontinental  Gas  Pipe  Line  Corporation
                        former FT Service Agreement #.6156,  dated November
                        1, 1992.

     2. No waiver by either  party of any one or more  defaults  by the other in
the  performance  of any  provisions  of  this  agreement  shall  operate  or be
construed as a waiver of any future  default or  defaults,  whether of a like or
different character.

     3.  The  interpretation  and  performance  of this  agreement  shall  be in
accordance  with the laws of the State of  Texas,  without  recourse  to the law
governing  conflict  of laws,  and to all  present  and  future  valid laws with
respect to the subject matter,  including  present and future orders,  rules and
regulations of duly constituted authorities.

     4. This  agreement  shall be binding upon,  and inure to the benefit of the
parties hereto and their respective successors and assigns.

     5. Notices to either party shall be in writing and shall be  considered  as
duly delivered when mailed to the other party at the following address:

              (a)  If to Seller:
                   Transcontinental Gas Pipe Line Corporation
                   P. 0. Box 1396
                   Houston, Texas 77251
                   Attention: Customer Services, Northern Market Area

              (b)  If to Buyer:
                   National Fuel Gas Distribution Corporation
                   1O Lafayette Square
                   Buffalo, NY 14203
                   Attention: Mr. S. Dennis Holbrook

Such  addresses may be changed from time to time by mailing  appropriate  notice
thereof to the other party by certified or registered mail.

<PAGE 4>

                               SERVICE AGREEMENT
                                  (Continued)


     IN WITNESS  WHEREOF,  the parties  hereto have caused this  agreement to be
signed  by  their  respective   officers  or   representatives   thereunto  duly
authorized.

                                 TRANSCONTINENTAL GAS PIPE LINE CORPORATION
                                                                   (Seller)


                                 By /s/ Thomas E. Skains
                                    Thomas E. Skains, Senior Vice  President
                                    Transportation and Customer Services


                                 NATIONAL FUEL GAS DISTRIBUTION CORPORATION
                                                                    (Buyer)


                                 By /s/ Philip C. Ackerman
                                    Philip C. Ackerman, ExecuTive Vice President

<PAGE 5>

                                   EXHIBIT A


                                                                 BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------

1.     Existing Point of Interconnection                         11,144
       between Seller's Central Louisiana and UTOS
       (Seller's Meter No. 3500) in Cameron
       Parish, Louisiana. (UTOS-TGPL Meter-TP#6402)

2.     Existing Point of Interconnection                         11,144
       between Seller and Florida Gas Transmission
       at Vinton (Seller Meter No. 4381) in
       Calcasieu Parish, Louisiana. (Vinton-FGT-TP #6304)**

3.     Existing Point of Interconnection                         11,144
       between Seller and Fina at Vinton
       (Seller Meter No. 2778) in Calcasieu Parish,
       Louisiana. (Vinton-Fina TP#927)**

4.     Existing Point of Interconnection                         11,144
       between Seller and United Gas Pipe Line
       at Vinton (Seller Meter No. 4348) in
       Calcasieu Parish, Louisiana.
       (Vinton-UGPL (Starks) TP#6306)**

5.     Existing Point of Interconnection                         11,144
       between Seller and Tennessee Gas
       Transmission at Vinton (Seller Meter No.
       4374) in Calcasieu Parish, Louisiana.
       (Vinton-TGT (Starks) TP#6349) * *

6.     Existing Point of Interconnection                         11,144
       between Seller and Meter named
       Starks McConathy (Seller Meter No. 3535)
       in Calsasieu Parish, Louisiana. (
       Starks McConathy-TP-#6349)

7.     Existing Point of Interconnection                         11,144
       between Seller and Meter named DeQuincy
       Intercon (Seller Meter No. 2698) in
       Calcasieu Parish, Louisiana.
       (DeQuincy Intercon-TP#7O35)

<PAGE 6>

                                   EXHIBIT A


                                                                 BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------

8.     Existing Point of Interconnection                         11,144
       between Seller and Meter named De Quincy
       Great Scott (Seller Meter No. 3357) in
       Calcasieu Parish, Louisiana.
       (DeQuincy Great Scott-TP#6809)

9.     Existing Point of Interconnection                         11,144
       between Seller and Meter named
       Perkins-Phillips (Seller Meter No. 3532)
       in Calcasieu Parish, Louisiana.
       (Perkins-Phillips-TP#7508)

10.    Existing Point of Interconnection                         11,144
       between Seller and Meter named Perkins
       (Intercon) (Seller Meter No. 3395) in
       Calcasieu Parish, Louisiana.
       (Perkins(Intercon) TP#7036)

11.    Existing Point of Interconnection                         11,144
       between Seller and Meter named Perkins
       East (Seller Meter No. 2369) in Beauregard
       Parish, Louisiana. (Perkins - East TP#139)

12.    Discharge Side of Seller's                                11,144
       Compressor Station 45 at the existing
       point of Interconnection between Seller's
       South west Louisiana Lateral and Seller's
       Mainline Beauregard Parish, Louisiana.
       (Station 45 TP#7101)

13.    Existing Point of Interconnection                         11,390
       between Seller and Texas Eastern Transmission
       Corporation, (Seller Meter No. 4198)
       in Ragley, Beauregard Parish, Louisiana.
       (Ragley-TET TP#6217)

14.    Existing Point of Interconnection                         11,390
       between Seller and Trunkline Gas Company
       (Seller Meter No. 4215) in Ragley, Beauregard
       Parish, Louisiana. (Ragley-Trunkline TP#6218)

<PAGE 7>

                                   EXHIBIT A


                                                                 BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------



15.    Existing Point  of  Interconnection                       11,390
       between Seller and Tennessee Gas
       Transmission Company (Seller Meter No.
       3371) in Kinder, Allen Parish, Louisiana.
       (Kinder TET-TP#6149)

16.    Existing Point  of  Interconnection                       11,390
       between Seller and Texas Gas
       Transmission Corporation (Seller Meter
       No.3227,4314,4457) in Eunice, Evangeline
       Parish,  Louisiana.  (Eunice  Mamou Tx
       Gas TP#6923)

17.    Existing Point  of  Interconnection                       11,390
       between Seller and Meter named
       Fenris, East (Seller Meter
       No. 2394) in Evangeline Parish,
       Louisiana. (Fenris East TP#159)

18.    Existing Point  of  Interconnection                          159
       between Seller and Vermilion Block
       16 (Seller Meter No. 4477) in
       Offshore Louisiana.  (Vermilion
       Block 16 TP#53)

19.    Existing Point  of  Interconnection                          159
       between Seller and Meter named Pecan
       Island (Seller Meter No.  2716)  in
       Vermilion Parish, Louisiana.
       (Pecan-Island TP#6924)

20.    Existing point  of  Interconnection                          748
       between Seller and Cow  Island  Gas
       Processing Plant in Vermilion Parish,
       Louisiana. (Cow Island Plant TP#6511)

21.    Existing Point  of  Interconnection                          748
       between Seller and Meter named
       Kaplan-Sabine in Vermilion Parish,
       Louisiana. (Kaplan-Sabine TP#6388)

<PAGE 8>

                         EXHIBIT  A

                                                                 BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------


22.    Existing Point of Interconnection                            748
       between Seller and Meter named
       LeLeux-Fla Exploration (Seller Meter
       No. 3293) in Vermilion Parish, Louisiana.
       (Leleux-Fla Exploration-TP#169)

23.    Existing  Point  of  Interconnection                         748
       between Seller and Tennessee Gas
       Transmission at Crowley (Seller Meter
       No. 3222) in Acadia Parish, Louisiana.
       (Crowley-TGT TP#6058)

24.    Existing  Point  of  Interconnection                       9,074
       between Seller and Meter named
       Egan-C Con Gas Con Gas/Col Gulf
       (Seller Meter No.  3168)  in  Acadia
       Parish, Louisiana.  (Egan-C Con
       Gas/Col Gul-TP#6076)

25.    Existing  Point  of  Interconnection                       9,822
       between Seller and Texas Gas
       Transmission at Ritchie South
       (Seller Meter No.  3517)  in  Acadia
       Parish, Louisiana.  (Ritchie
       South-TXG TP#7330)

26.    Existing Point of Interconnection                          9,822
       between Seller and  ANR  at  Eunice
       (Seller Meter No. 3136 and No. 4136)
       in Acadia Parish, Louisiana.
       (Eunice - ANR TP#6085)

27.    Suction side of Seller's Compressor                       11,390
       Station 50 at the Existing Point of
       Interconnection  between   Seller's
       Central Louisiana Lateral and Seller's
       Mainline Evangeline Parish, Louisiana.
       (Station 50 TP#6948)

28.    Existing  Point  of  Interconnection                      11,390
       between Seller  and  Columbia  Gulf
       Transmission Corporation (Seller Meter
       No. 3142) in Eunice, Evangeline Parish.
       (Eunice-Evangeline Col. Gulf TP#6414)

<PAGE 9>

                                   EXHIBIT A


                                                                 BUYER'S
                                                               CUMULATIVE
                                                           MAINLINE CAPACITY
POINT(S) OF RECEIPT                                       ENTITLEMENT (Mcf/d)*
- -------------------                                       --------------------


29.    Existing Point of Interconnection                         11,390
       between Seller and Acadian Pipeline
       (Seller Meter No. 3506) in Pointe
       Coupee Parish, Louisiana.
       (Morganza - Acadian TP#7060)

30.    Existing Point of Interconnection                         11,390
       (Seller Meter No. 3272) at M.P. 566.92,
       Morganza Field, Pointe Coupee Parish,
       Louisiana. (Morganza Field-TP#576)

31.    Existing Point of Interconnection                         11,390
       between Seller and Meter named West
       Feliciana Parish-Creole (Seller Meter
       No. 4464) in West Feliciana Parish
       Louisiana. (West Feliciana Parish-Creole TP#7165)

32.    Existing Point of Interconnection                         11,390
       between Seller and Mid-Louisiana Gas
       Company (Seller Meter Nos. 4137,4184 3229)
       in Ethel, Feliciana Parish, Louisiana.
       (Ethel-Mid LA TP#6083)

33.    Existing Point of Interconnection                            955
       between Seller and Eugene Island Block. 205
       (Seller Meter Nos. 2498 and 2535) Offshore
       Louisiana. (Eugene Island Block 205 - TP# 9)

34.    Existing Point of Interconnection                            955
       between Seller and Eugene Island Block 195,
       Offshore Louisiana. (Eugene Island Block
       195-TP#2884)

35.    Existing Point of Interconnection                            955
       between Seller and Eugene Island
       Block 126 Mobil, (Seller Meter
       No. 4229) Offshore Louisiana.
       (Eugene Island Block 128 Mobil
       TP-#6788)

<PAGE 10>
                                   EXHIBIT A


                                                                  BUYER'S
                                                                CUMULATIVE
                                                             MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------

36.    Existing Point of Interconnection                            955
       between Seller and Eugene Island Block
       79 Interconnect (Sellers Meter No. 3380)
       Offshore Louisiana. (Eugene Island
       Block 79 Interconnect TP# 6893)

37.    Existing Point of Interconnection                            955
       between Seller and Meter named Mosquito
       Bay-Peltex (Seller Meter No. 2659) in
       Terrebonne Parish, Louisiana.
       (Mosquito Bay Peltex TP#207)

38.    Existing Point of Interconnection                            955
       between Seller and Meter named Bayou
       Penchant (Seller Meter No. 2631)
       in Terrebonne Parish, Louisiana.
       (Bayou Penchant TP#6650)

39.    Existing Point of Interconnection                            955
       between Seller and Meter named Bayou
       Piquant (Seller Meter No. 2191) in
       Terrebone Parish, Louisiana.
       (Bayou Puquant TP#506)

40.    Existing Point of Interconnection                          4,776
       between Seller and Ship Shoal Block
       222/224 (Seller Meter Nos. 2492,2555 2575)
       Offshore Louisiana. (Ship Shoal Block 222/224-TP#42)

41.    Existing Point of Interconnection                          4,776
       between Sellers and Ship Shoal Block
       190 Junction, Offshore Louisiana.
       (Ship Shoal Block 190 Junction - TP #991

42.    Existing Point of Interconnection                          5,763
       between Seller and Ship Shoal Block 185
       (186), (Seller Meter No. 2529)
       offshore Louisiana. (Ship Shoal Block
       185 (186)-TP#6925)

<PAGE 11>

                                   EXHIBIT A


                                                                  BUYER'S
                                                                CUMULATIVE
                                                             MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------

43.   Existing Point of Interconnection                           5,763
      between Seller and Ship Shoal Block 70
      Junction, Offshore Louisiana. (Ship
      Shoal Block 70 JunctionTP#6242)

44.   Existing Point of Interconnection                           5,763
      between Seller and Meter named Lake
      Decade East-Tenneco (Seller Meter No.
      2686 and No. 3528) in Terrebonne Parish,
      Louisiana. (Lake Decade East-Tenneco TP#6843)

45.   Existing Point of Interconnection                           5,763
      between Seller and Meter named Lake Hatch
      (Seller Meter No. 3291) in Terrebonne
      Parish, Louisiana. (Lake Hatch TP#569)

46.   Suction side of Seller's Compressor                         6,718
      Station 62 on Seller's Southeast Louisiana
      Lateral in Terrebonne Parish, Louisiana.
      (Station 62 TP#7141)

47.   Existing Point of Interconnection                           6,718
      between Seller and Meter named Terrebonne
      - LIG in Terrebonne Parish, Louisiana.
      (Terrebonne - LIG TP#4123

48.   Existing Point of Interconnection                           6,718
      between Seller and United Gas Pipe Line
      at Gibson, (Seller Meter No. 3156) in
      Terrebonne Parish, Louisiana.
      (Gibson-UGPL TP#6101)

49.   Existing Point of Interconnection                           6,718
      between Seller and Louisiana Interstate
      at Hebert (Seller Meter No. 4368) in
      Terrebonne Parish, Louisiana. (Hebert-Lig TP#6392)

50.   Existing Point of Interconnection                           6,718
      between Seller and Meter named Texas Gas-TLIPCO
      Thibodeaux (Seller Meter No. 3533) in
      Lafourche Parish, Louisiana.
      (TXGT-TLIPCO-Thibodeaux P#7206)

<PAGE 12>
                                   EXHIBIT A


                                                                 BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------

51.    Existing Point of Interconnection                          6,718
       between Seller and Meter named St.
       James CCIPC (Seller Meter No. 4462)
       in St James Parish, Louisiana.
       (St. James CCPIC TP# 7164)**

52.    Existing Point of Interconnection                          6,718
       between Seller and Meter named St. James   
       Faustina (St.  Amelia)(Seller No. 3328)
       in St. James Parish, Louisiana.
       (St.  James Faustina (St.  Amelia)TP#6268)**

53.    Existing Point of Interconnection                          6,718
       between Seller and Meter named St James
       Acadian (Seller Meter No. 4366) in St.
       James Parish, Louisiana.
       (St.  James Acadian-TP#6677)**

54.    Existing Point of Interconnection                          6,718
       between Seller and Meter named Romeville
       Monterey Pipeline (Seller Meter No. 4410)
       in St James Parish, Louisiana.
       (Romeville Monterey Pipeline-TP#580)

55.    Existing Point of Interconnection                          6,718
       between Seller and Meter named Livingston
       Flare (Seller Meter No. 3450) in
       Livingston Parish, Louisiana.
       (Livingston-Flare-TP#8739)

56.    Existing Point of Interconnection                          6,718
       between Seller and Florida Gas Transmission
       Company (Seller Meter No. 3217 and No. 4305)
       in St. Helena, St. Helena Parish, Louisiana.
       (St.  Helena FGT-TP#6267)

57.    Existing Point of interconnection                          6,718
       between Seller and Meter named Beaver Dam Creek
       (Seller Meter No. 3536) in St. Helena Parish,
       Louisiana. (Beaver Dam Creek TP#8218)

<PAGE 13>

                                   EXHIBIT A


                                                                 BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------


58.    Existing Point of Interconnection                          6,718
       between seller and Meter named Liverpool
       Northwest (Seller Meter No. 3390) in
       St. Helena Parish, Louisiana.
       (Liverpool Northwest-TP#6757)

59.    Suction side of Seller's                                  11,390
       compressor Station 65 at the Existing
       Point of Interconnection between
       Seller's Southeast Louisiana Lateral
       and Seller's Mainline St. Helena Parish,
       Louisiana. (Station 65 TP#6685)

60.    Existing Point of Interconnection                         11,390
       between Seller and Meter named Amite
       County/Koch (Seller Meter No. 3332)
       in Amite County, Mississippi.
       (Amite County Koch-TP#6701)

61.    Existing Point of Interconnection                         11,390
       between Seller and Meter named McComb
       (Seller Meter No. 3461) in Pike County,
       Mississippi. (McComb TP#6446)

62.    Existing Point of Interconnection                         11,390
       between Seller and United Gas Pipe
       Line company at Holmesville (Seller Meter
       no. 3150) Pike County, Mississippi.
       (Holmesville-United TP#6128)

63.    Discharge Side of Seller's                                11,390
       Compressor Station 70 at M.P.
       661.77 in Walthall County, Mississippi.
       (M.P. 661.77Station 70 Discharge TP#7142)

64.    Existing Point of Interconnection                         11,390
       between Seller and United Gas Pipeline
       Company A Walthall (Seller Meter No.
       3095) in Walthall County, Mississippi.
       (Walthall - UGPL TP#-6310)

<PAGE 14>

                                   EXHIBIT A

 
                                                                 BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------


65.    Existing Point of Interconnection                         11,390
       between Seller and Meter named Darbun-
       Pruett 34-10 (Seller Meter No. 3446)
       at M.P. 668.46 on Seller's Main
       Transmission Line, Darbun Field, Walthall
       County, Mississippi.  (Darbun
       Pruett TP#6750)

66.    Existing Point of Interconnection                         11,390
       between Seller and Meter named Ivy
       Newsome (Seller Meter No. 3413) in
       Marion County, Mississippi.
       (Ivy Newsome-TP#6179)

67.    Existing Point of Interconnection                         11,390
       between Seller and West Oakvale
       Field at M.P. 680.47 Marion County,
       Mississippi.(M.P. 680.47-West Oakvale
       Field-TP#7144)

68.    Existing Point  of  Interconnection                       11,390
       between Seller and East Morgantown
       Field at M.P. 680.47 in Marion
       county, Mississippi. (M.P.  680.47
       E. Morgantown Field-TP#7145)

69.    Existing Point  of  Interconnection                       11,390
       between Seller and Greens Creek
       Field, at M.P. 681.84 Marion County,
       Mississippi. (M.P. 681.84 Greens
       Creek Field TP-#7l46)

70.    Existing Point of Interconnection                         11,390
       between Seller and Meter named M.P.
       685.00-Oakville Unit 6-6 in Jefferson
       Davis County, Mississippi. (M.P. 685.
       00 Oakville Unit 6-6 T.P.#1376)

71.    Existing Point  of  Interconnection                       11,390
       between Seller and Meter named M.P.
       687.23 Oakvale Field in Marion County,
       Mississippi. (M.P. 687.23 Oakvale Field
       TP#7l47)

<PAGE 15>

                                   EXHIBIT A


                                                                 BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------

72.    Existing  Point of Interconnection                        11,390
       between  Seller and Bassfield at named
       M.P. 696.40 in Marion County,
       Mississippi. (M.P. 696.40 Bassfield-
       TP#9439)

73.    Existing  Point  of  Interconnection                      11,390
       between Seller and Meter named Lithium-
       Holiday Creel:-Frm (Seller Meter No. 3418)
       in Jefferson Davis County, Mississippi.
       (Lithium Holiday Creek-Frm-TP#7041)

74.    Existing  Point  of  Interconnection                      11,390
       between Seller and S.  W.  Sumrall
       Field and Holiday creek at M.P. 692.
       05-Holiday Creek in Jefferson Davis
       County, Mississippi.  (M.P. 692.05
       Holiday Creek TP#7159)

75.    Existing  Point  of  Interconnection                      11,390
       between Seller and ANR  Pipe  Line
       Company at Holiday  Creek  (Seller
       Meter No. 3241) Jefferson Davis
       County, Mississippi.   (Holiday
       Creek-ANR TPM#398)

76.    Existing  Point  of  Interconnection                      11,390
       between Seller and Mississippi
       Fuel Company at Jeff Davis (Seller
       Meter No. 3252) in Jefferson Davis
       County, Mississippi. (Jefferson Davis
       County - Miss Fuels TP#6579)

77.    Existing  Point  of  Interconnection                      11,390
       between Seller and Meter named
       Jefferson  Davis-Frm  (Seller  Meter
       No. 4420) in Jefferson Davis County,
       Mississippi.  (Jefferson
       Davis-Frm-TP#7033)

<PAGE 16>

                                   EXHIBIT A


                                                                BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------


78.    Existing Point of Interconnection                        11,390
       between Seller and Carson Dome Field
       M.P. 696.41, in Jefferson Davis County,
       Mississippi. (M.P. 696.41 Carson
       Dome Field TP#7148)

79.    Existing Point of Interconnection                        11,390
       between Seller and Meter Station named
       Bassfield-ANR Company at M.P.
       703.17 on Seller's Main Transmission
       Line (Seller Meter No. 3238) in Covington
       County, Mississippi. (Bassfield
       ANR TP#7029)

80.    Existing Point of Interconnection                        11,390
       between Seller and Meter named Patti
       Bihm #1 (Seller Meter No. 3468) in
       Covington County, Mississippi.
       (Patty Bihm #1-TP#7629)

81.    Discharge Side of Seller's Compressor                    11,390
       at Seller's Eminence Storage Field (Seller
       Meter 4166 and 3160) Covington County,
       Mississippi. (Eminence Storage TP#4103)

82.    Existing Point of Interconnection                        11,390
       between Seller and Dont Dome Field at M.P.
       713.39 in Covington, County Mississippi.
       (M.P. 713.39-Dont Dome TP#1396)

83.    Existing Point of Interconnection                        11,390
       between Seller and Endevco in Covington
       County, Mississippi. (Hattiesburg-Interconnect
       Storage TP#1686)

84.    Existing Point at M.P. 719.58 on                         11,390
       Seller's Main Transmission Line (Seller
       Meter No. 3544) in Centerville Dome Field,
       Jones County, Mississippi. (Centerville Dome
       Field-TP#1532)

<PAGE 17>

                                   EXHIBIT A


                                                                BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------


85.    Existing Point of Interconnection                        11,390
       between Seller and Meter named Calhoun
       (Seller Meter No. 3404) in Jones
       County, Mississippi. (Calhoun - TP# 378)

86.    Existing Point at M.P. 727.78 on                         11,390
       Seller's Main Transmission Line,
       Jones County, Mississippi.
       (Jones County - Gitano TP#7166)

87.    Existing Point of Interconnection                        11,390
       between Seller and a Meter named Koch
       Reedy Creek (Seller Meter No. 333) in
       Jones County, Mississippi.
       (Reedy Creek Koch TP#670)

88.    Existing Point of Interconnection                        11,390
       between Seller and Meter named Sharon
       Field (Seller Meter No. 3000) in Jones
       County, Mississippi. (Sharon Field TP#419)

89.    Existing Point of Interconnection                        11,390
       between Seller and Tennessee Gas Transmission
       Company at Heidelberg (Seller Meter No. 3109)
       in Jasper County, Mississippi.
       (Heidelberg Tennessee TP#6120)

90.    Existing Point of Interconnection                        11,390
       between Seller and Mississippi Fuel Company
       at Clarke (Seller Meter No. 3254) in Clarke
       County, Mississippi. (Clarke County Miss
       Fuels TP#6047)

91.    Existing Point of Interconnection                        11,390
       between Seller and Meter named Clarke County-Koch
       at M.P. 7575.29 in Clarke County, Mississippi.
       (Clarke County Koch-TP#5566)

<PAGE 18>

                                   EXHIBIT A


                                                                BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------

92.    Existing Point of Interconnection                        11,390
       between Seller's Mainline and Mobile Bay
       Lateral at M.P. 784.66 in Choctaw County,
       Alabama. (Station 85 Mainline Pool TP# 6971)

93.    Existing Point of Interconnection                        11,390
       between Seller and Magnolia Pipeline in
       Chilton County, Alabama. (Magnolia Pipeline
       Interconnect TP# 1808)

94.    Existing Point at M.P. 719.58 on                         11,390
       Seller and Southern Natural Gas Company
       (Seller Meter No. 4087) in Jonesboro
       Clayton County, Georgia. (Jonesboro SNG TP#6141)

95.    Existing Point of Interconnection                        11,390
       between Seller and Columbia Gas Transmission
       (Seller Meter No. 7157) in Dranesville, Fairfax
       County, Virginia (Dranesville Colgas-TP#6068)**

96.    Existing Point of Interconnection                        11,390
       between Seller and Columbia Gas Transmission
       (Seller Meter No. 4080) in Rockville, Baltimore
       County, Maryland. (Rockville-Colgas-TP#6227)**

97.    Existing Point of Interconnection                        11,390
       between Seller and Columbia Gas Transmission
       (Seller Meter No. 3088) in Downington, Chester
       County, Pennsylvania. (Downington-Colgas-TP#6O67)**

98.    Existing Point of Interconnection                        11,390
       between Seller and Texas Eastern Transmission
       Corporation (Seller Meter no. 4133) in Skippack,
       Montgomery County, Pennsylvania.
       (Skippack-TET-TP#6249)**

<PAGE 19>

                                   EXHIBIT A


                                                                BUYER'S
                                                               CUMULATIVE
                                                            MAINLINE CAPACITY
POINT(S) OF RECEIPT                                        ENTITLEMENT (Mcf/d)*
- -------------------                                        --------------------

Buyer shall not tender,  without the prior consent of Seller, at any point(s) of
receipt on any day a quantity  in excess of the  applicable  Buyer's  Cumulative
Mainline Capacity Entitlement for such point(s) of receipt.



- ---------------------------------------
*  These quantities do not include the additional quantities of gas retained by
   Seller for applicable compressor fuel and line loss make-up provided for in
   Article V, 2 of this Service Agreement, which are subject to change as
   provided for in Article, V, 2 hereof.

** Receipt of gas by displacement only.

<PAGE 20>


                                   Exhibit B



Point (s) of Delivery                      Pressure(s)
- ---------------------                      -----------

1. Seller's Eminence Storage Field         Prevailing pressure in
   Covington County, Mississippi.          Seller's pipeline
                                           system not to exceed
                                           maximum allowable
                                           operating pressure.



2. The point of interconnection            Not less than one
   between Seller and CNG Transmission     thousand (100) pounds
   Corporation near Leidy Storage          per square inch gauge
   Field, Clinton County, Pennsylvania.    or at such other
                                           pressure as may be
                                           agreed upon in the day
                                           to day operations of Buyer
                                           and Seller.


3. The point of interconnection            Prevailing  pressure
   between Seller and CNG Transmission     in Seller's pipeline
   Corporation near Nokesville in          system not to exceed
   Prince William County, Virginia         maximum allowable
   provided that deliveries to such        operating pressure.
   interconnection shall be limited
   to the offpeak months of April
   through October of each calendar
   year.




                                  AMENDMENT TO
                           NATIONAL FUEL GAS COMPANY
                           1993 AWARD AND OPTION PLAN


                    I, Bernard J. Kennedy, pursuant to the authorization granted
by the National  Fuel Gas Company  Board of Directors on September  20, 1995, do
hereby  execute the  following  amendment to the National  Fuel Gas Company 1993
Award and Option Plan ("1993 Plan"), effective August 29, 1995.
                    Section 17 of  the 1993 Plan is hereby amended to read as
 follows:
                                  "No award  under the Plan  shall be subject in
                       any manner to alienation,  anticipation,  sale,  transfer
                       (except  by  will  or  the  laws  of  the   descent   and
                       distribu-tion,   or  pursuant  to  a  qualified  domestic
                       relations  order),  assignment,  pledge  or  encumbrance,
                       except that,  unless the Committee  specifies  otherwise,
                       awards of nonqualified  stock options or SAR's granted on
                       or after August 29, 1995 to the Chief  Executive  Officer
                       of the Company,  or to the President of National Fuel Gas
                       Distribution   Corporation,   National  Fuel  Gas  Supply
                       Corporation  or Seneca  Resources  Corporation,  shall be
                       transferable  without  consideration,  subject to all the
                       terms and  conditions to which such  non-qualified  stock
                       options or SARs are  otherwise  subject,  to members of a
                       Participant's  immediate  family as  defined  in SEC Rule
                       16a-1  promulgated under the Exchange Act, trusts for the
                       benefit of the  Participant or such family  members,  and
                       entities  which are  wholly-owned  by the  Participant or
                       such  family  members.  If and when the SEC  amends  Rule
                       16b-3  promulgated  under  the  Exchange  Act  to  permit
                       transferability of certain awards under plans intended to
                       satisfy Rule 16b-3, all nonqualified stock option and SAR
                       awards under the Plan shall also be transferable, subject
                       to all the terms and  conditions to which such awards are
                       other-wise subject, to the maximum extent permitted by
                       

<PAGE 2>


                       16b-3,  as so amended and as from time to time in effect,
                       unless  the  Committee  specifies  otherwise.  Except as
                       expressly permitted by this paragraph, an Award shall be
                       exercisable  during the  Participant's  lifetime only by
                       him."


                                      NATIONAL FUEL GAS COMPANY



October 27, 1995                      /s/  Bernard J. Kennedy
- -----------------                     --------------------------------------
   
Dated                                 Bernard J. Kennedy
                                      President, Chief Executive Officer
                                      and Chairman of the Board of Directors



                                  AMENDMENT TO
                           NATIONAL FUEL GAS COMPANY
                           DEFERRED COMPENSATION PLAN



        I,  Bernard  J.  Kennedy,  am duly  authorized  by  Section  10.3 of the
National Fuel Gas Company Deferred  Compensation Plan ("Plan") to amend the Plan
under  certain  circumstances,  and I was also duly  authorized  by the Board of
Directors of National  Fuel Gas Company  ("Company")  on September  20, 1995, to
amend the Plan to permit me to receive my full  employer  matching  contribution
under the  National  Fuel Gas Company  Tax-Deferred  Savings  Plan for  Nonunion
Employees  ("TDSP")  through the tophat  mechanism  without  contributing to the
TDSP,  and to permit me or my successor as President to accord this treatment to
other  employees  of the  Company  and  its  subsidiaries  from  time  to  time.
Accordingly,  I do hereby  amend  Section 9.2 of the Plan as follows,  effective
August 1, 1995  (i.e.,  effective  beginning  with the  Plan's  Deferral  Period
beginning on such date):

        1.  Paragraphs (b) - (d) are hereby relabeled as paragraph (c) - (e).

        2.  A new paragraph (b) is hereby added:

           "(b) In addition to the tophats described above, Bernard J. Kennedy,
                President of the Company, shall receive the following benefit,
                and the President of the Company may from time to time designate
                in writing other employees of the Company and its subsidiaries
                to receive the following benefit, which shall be a "tophat" in
                addition to those described above. Such persons shall receive,
                or be credited with, for each pay period in a Plan Year for
                which they are eligible for this benefit, an amount equal to
                their Maximum Matching Contribution Percentage for each such pay
                period times their Base Salary with respect to each such pay
                period, adjusted as of the end of the Plan Year to reflect the
                increased value of their TDSP accounts had such amounts been
                actually contributed as additional employer matching
                contributions to the TDSP, less the amounts paid or credited for
 
<PAGE 2>

                such Plan Year or part thereof pursuant to Paragraph (a),
                clauses (i) - (ii) of this Section 9.2.
              
                   The  purpose  of this  tophat is to  enable  employees
                (including the President), who might or would otherwise be
                later  forced  to pay  the 15  percent  excise  tax  under
                Section  4980A of the Code, if they continue to contribute
                to the TDSP  (and  have  employer  matching  contributions
                contributed to the TDSP for their account), to minimize or
                eliminate the risk of paying that  avoidable and excessive
                tax.

                   The  following  example  illustrates  how the  tophat
                provisions of this paragraph (b) shall work in conjunction
                with the paragraph (a) (iii) example and shall assume that
                a participant  is eligible for this  paragraph (b) benefit
                for an entire Plan Year. Using the same assumptions as set
                forth in (a) (iii),  the  participant's  Maximum  Matching
                Contribution  Percentage  times  Base  Salary for the Plan
                Year is $25,200.  The participant already received $16,867
                by virtue of the other  tophats in section  9.2,  and thus
                would  receive  $8,333  by virtue  of this  paragraph  (b)
                tophat.  As  previously  noted in the  paragraph (a) (iii)
                example, this paragraph (b) tophat, like the others, would
                be  adjusted  for  changes in the value of Company  common
                stock.

                   As can be seen by this  illustration,  this paragraph
                (b) tophat  basically  permits  an  eligible  employee  to
                obtain,  through the tophat mechanism,  what he would have
                obtained as a TDSP matching  contribution,  without having
                to contribute to the TDSP."



Dated:  September 27, 1995              /s/ Bernard J. Kennedy
                                        ----------------------
                                        Bernard J. Kennedy
                                        President, Chief Executive Officer
                                        and Chairman of the Board of Directors



                                            EXECUTIVE RETIREMENT PLAN


                                            As adopted on July 10, 1987
                                            (effective February 19, 1987);
                                            and as amended on the following
                                            dates:
                                            Amended and Restated March 1, 1988;
                                            Amended and Restated April 25, 1988;
                                            Amended and Restated May 2, 1988;
                                            Amended September 13, 1993;
                                            Amended November 18, 1993;
                                            Amended February 17, 1994;
                                            Amended September 27, 1995

                                            This Plan Document is current as of
                                            November 1, 1995.







                           NATIONAL FUEL GAS COMPANY

                         AND PARTICIPATING SUBSIDIARIES

                           EXECUTIVE RETIREMENT PLAN


<PAGE 2>






                               TABLE OF CONTENTS






ARTICLE                                                                 PAGE NO.
- -------                                                                 --------

ARTICLE I              Purpose . . . . . . . . . . . . . . . . . . . . .    1

ARTICLE II             Definitions . . . . . . . . . . . . . . . . . . .    3

ARTICLE III            Determination of Retirement Benefits  . . . . . .    9

ARTICLE IV             Vesting; Forfeiture . . . . . . . . . . . . . . .   15

ARTICLE V              Form of Payment of Benefits . . . . . . . . . . .   17

ARTICLE VI             Source of Payment . . . . . . . . . . . . . . . .   19

ARTICLE VII            Administration of the Plan  . . . . . . . . . . .   20

ARTICLE VIII           Amendment and Termination . . . . . . . . . . . .   22

ARTICLE IX             General Provisions. . . . . . . . . . . . . . . .   23


<PAGE 3>



                                ARTICLE 1
                                 Purpose

         1.1  National  Fuel Gas  Company  established  this  National  Fuel Gas
Company and Participating Subsidiaries Executive Retirement Plan effective as of
February 19, 1987 for the purpose of attracting  and retaining  executives,  and
for these additional  purposes:  (1) to provide retirement  benefits to eligible
employees  in  addition to basic  retirement  benefits  provided  them under the
National Fuel Gas Company Retirement Plan as it may be amended and restated; (2)
to  provide  retirement  benefits  to such  employees  to  make  up for  benefit
reductions,  if any, under the National Fuel Gas Company  Retirement Plan caused
by participation in the National Fuel Gas Company Deferred Compensation Plan, as
it may be amended  and  restated;  (3) to provide  retirement  benefits  to such
employees  without  regard to the  $200,000  limit on qualified  plans'  covered
compensation  that became  effective  respecting  the National  Fuel Gas Company
Retirement  Plan  effective July 1, 1989 (and as that limit may change from time
to time);  and (4) to provide to such  employees  benefits which would have been
payable from the tax-exempt trust under the National Fuel Gas Company Retirement
Plan but for the limitations  placed by Section 415 of the Internal Revenue Code
of 1986, as it may be amended,  on benefits payable and contributions  made with
respect to such employees under such plans.

<PAGE 4>

         1.2 The  National  Fuel  Gas  Company  and  Participating  Subsidiaries
Executive  Retirement  Plan is  intended  to  constitute  an  unfunded  deferred
compensation  plan under Section 201(2) of the Act and the Company's  obligation
to pay benefits hereunder, if any, is unfunded and unsecured.

<PAGE 5>

                               ARTICLE 2
                              Definitions

         When  used  herein,  the  following  terms  shall  have  the  following
meanings:
         2.1 Act means the Employee Retirement Income Security Act of 1974, as
amended from time to time.
         2.2 Basic Pension Plan means the National  Fuel Gas Company  Retirement
Plan, as amended and restated from time to time.
         2.3  Beneficiary  means the person or persons  entitled  to receive the
amount,  if any, payable under the Basic Pension Plan upon the death of a member
or retired member thereof who also is a Member in the Plan.
         2.4 Benefit  Limitations means (i) the maximum "annual benefit" payable
under the Basic Pension Plan in accordance  with Section 415 of the Code and the
implementing   provisions  of  the  Basic  Pension  Plan  (as  they  operate  in
conjunction  with the relevant  provisions  of other  Company  employee  benefit
plans),  and (ii) the maximum amount of annual  compensation of an employee that
may be taken  into  account  under the Basic  Pension  Plan in  accordance  with
Section   401(a)(17)  of  the  Code,  as  amended  and  supplemented,   and  the
implementing provisions of the Basic Pension Plan.
         2.5 Board of Directors means the Board of Directors of National Fuel
Gas Company.

<PAGE 6>

         2.6     Change in Control shall mean the happening of any of the
following:

         (a)    the acquisition by any party or parties of the beneficial
                ownership of 30% or more of the voting shares of National Fuel
                Gas Company; or
         (b)    the occurrence of a transaction requiring shareholders' approval
                for  the  acquisition  of  National  Fuel  Gas  Company  through
                purchase of stock or assets, or by merger, or otherwise; or
         (c)    the election during any period of 24 months,  or less, of 40% or
                more of the  members  of the  Board of  Directors,  without  the
                approval  of  three-fourths  of  the  members  of the  Board  of
                Directors as constituted at the beginning of the period.
         2.7    Code means the Internal Revenue Code of 1986, as amended from
time to time.
         2.8    Committee means the committee appointed from time to time by the
Board of Directors to administer the Plan.
         2.9 Company  means  National Fuel Gas Company and each of the following
subsidiaries,  which  participate  in the Plan:  National Fuel Gas  Distribution
Corporation, National Fuel Gas Supply Corporation,  Penn-York Energy Corporation
and Empire Exploration, Inc., each of which has adopted or has indicated that it
will adopt the Plan.

<PAGE 7>

         2.10 Early Retirement Date shall be the Retirement Date selected by the
Member that is no earlier than the first day of the calendar  month  immediately
following or coinciding with the Member's 55th birthday, or any first of a month
thereafter,  but prior to the  Member's  Normal  Retirement  Date,  provided the
Member is Vested.
         2.11 Employment Year is the consecutive  12-month period  commencing on
the  date in which  the  Member  was  hired by a  Company,  and each  subsequent
12-month period commencing on each anniversary thereof.
         2.12 Final Average Pay shall mean an amount equal to the average of the
Annual Cash  Compensation  payable by a Company or Companies to a Member for the
60 consecutive month period during the 120 consecutive month period  immediately
preceding  the date the Member  retires (or in the event of a Change in Control,
terminates employment),  which produces the highest average. The Member's Annual
Cash  Compensation  shall include the Member's  base salary,  whether or not the
receipt of a portion thereof has been deferred,  plus the Member's  compensation
(whether or not the receipt of all or a portion thereof has been deferred) under
National Fuel Gas Company's  short-term annual incentive  program,  known as the
Annual At Risk Compensation Incentive Program (AARCIP") or any successor program
thereto,  when paid or deferred.  The Member's  Annual Cash  Compensation  shall
exclude all  commissions,  stock,  option,  or SAR awards,  special  allowances,
supplemental  compensation,  and any other extra  compensation  or incentives or
bonuses not provided under the AARCIP.

<PAGE 8>

         If an AARCIP award is paid following the Member's retirement date, that
award shall be used in  determining  the  Member's  Final  Average Pay, if it is
payable in connection  with employment  periods  included in the 60 month period
referred to above.  In this event,  the Member's  Retirement  Benefits  shall be
increased,  once the effect of such award is determined,  and the increase shall
be  made  retroactive  to  the  Member's   retirement  date,  without  interest.
Notwithstanding  the above,  if such a  post-retirement  AARCIP award is used in
determining  Final Average Pay hereunder,  AARCIP  payments  relating to no more
than five of National Fuel Gas Company's fiscal years may be used in determining
Final Average Pay."

         An example of the effect of this provision is as follows. Assume that
a Member retires on October 1, 1999, and that his salary and AARCIP bonuses were
as follows for the following calendar year:

                                      AARCIP Bonus (relating
                                      to fiscal year ending
                                      that September 30 but
                                        paid in December)

                     Salary

   1994             $480,000                  $120,000
   1995             $540,000                  $150,000
   1996             $600,000                  $180,000
   1997             $660,000                  $210,000
   1998             $780,000                  $240,000
   1999             $840,000                  $270,000

<PAGE 9>

This Member's Final Average Pay would be $876,000, computed as follows:

[9/12 ($840,000) + 12/12 ($780,000) + 12/12 ($660,000) + 12/12 ($600,000) +
12/12 ($540,000) + 3/12 ($480,000) + $270,000 + $240,000 + $210,000 + $180,000 +
$150,000] divided by 5.
         2.13 Member means any person employed by a Company who is designated as
a Member by the Chief Executive Officer of National Fuel Gas Company.
         2.14 Normal  Retirement  Date is the first day of the month  coinciding
with or immediately  following the Member's 65th  birthday.  A Member may retire
and begin to receive a  Retirement  Benefit,  payable  commencing  on his Normal
Retirement Date, equal to his Additional Benefit Base.
         2.15  Plan  means  the  National  Fuel Gas  Company  and  Participating
Subsidiaries  Executive  Retirement  Plan as set forth herein and as amended and
restated from time to time.
         2.16  Retirement Date is the date with respect to which Retirement
Benefits under the Plan commence.
         2.17  Retirement Benefits means the benefits payable under this Plan.
         2.18  Vesting with respect to a Member occurs on the latter of (i) the
first of the month coinciding with or immediately following his 55th birthday or
(ii) the date on which the Member has completed  five Years of Service with a
Company.  A "Vested" Member is a Member with respect to whom "Vesting" has
occurred.

<PAGE 10>

         2.19  Years of Service equals the number of Employment Years completed
by a Member.  An Employment  Year in which a Member  completed 1,000 or more but
less than the normal  number of Hours of Service (as such term is defined in the
Basic Pension Plan) for a full-time employee of the Company shall be credited as
a partial  Year of Service  equal to the number of Hours of Service  credited in
such  Employment  Year  divided by the normal  number of Hours of Service  for a
full-time employee of the Company. Years of Service shall not exceed 40. No more
than one Year of Service shall be credited in any Employment Year.
         2.20  In construing the Plan, masculine pronouns shall refer to both
males and females, as appropriate.

<PAGE 11>

                                  ARTICLE 3
                     Determination of Retirement Benefits

         3.1 Total Benefit Base. The Total Benefit Base of a Vested Member shall
be a monthly  annuity for his life,  commencing at his Normal  Retirement  Date,
under which the annual  payments shall equal an amount  calculated by adding the
products  of .0197 times the  Member's  Years of Service not in excess of 30 and
 .0132  times his Years of  Service,  if any,  in excess of 30 (but not to exceed
10), and multiplying the sum thereof by his Final Average Pay.
         3.2 Social Security  Benefit means the annual Primary  Insurance Amount
estimated by the Committee to be payable to the Member under the Social Security
Act of 1935, as amended,  at his Retirement  Date,  calculated on the assumption
that the Member will not receive any future  wages that would be treated as such
for purposes of that act. If a Member's  Retirement Date precedes his attainment
of age 62, the Primary Insurance Amount estimated to be payable to the Member at
age 62 (without  assuming any cost of living increases) shall be reduced by .75%
per  month  for the first 24  months,  and by .5% per  month  for the  remaining
months, if any, by which the Member's Retirement Date precedes his attainment of
age 62. The Social Security Benefit,  once calculated,  will be frozen as of the
Member's Retirement Date.

<PAGE 12>

         3.3 Additional  Benefit Base for Member  Retiring at Normal  Retirement
Date.  The  Additional  Benefit Base of a Vested  Member who retires on a Normal
Retirement  Date  shall be a monthly  annuity  for his life,  commencing  at his
Normal Retirement Date, under which the annual payments shall equal the Member's
Total  Benefit  Base less the sum of (i) .0125 times his Years of Service  times
his Social Security Benefit and (ii) the Member's  Benefit Base (as reduced,  if
at all, on account of Benefit  Limitations) under the Basic Pension Plan. If the
remainder is negative, the Additional Benefit Base shall be zero.
         3.4 Additional Benefit Base for Members Retiring on an Early Retirement
Date.  The  Additional  Benefit Base of a Vested  Member who retires on an Early
Retirement Date shall be a monthly annuity for the Member's life,  commencing on
such Early  Retirement Date, under which the annual payments shall equal (i) the
Member's  Adjusted  Basic  Pension Plan Benefit Base as determined in (a) below,
plus (ii) the Early  Retirement  Percentage as determined in (b) below times the
remainder of his Total Benefit Base less his Adjusted Basic Pension Plan Benefit
Base,  minus (iii) .0125  times his Years of Service  times his Social  Security
Benefit, minus (iv) the Member's Benefit Base (as reduced, if at all, on account
of Benefit Limitations) under the Basic Pension Plan.
         (a) Adjusted Basic Pension Plan Benefit Base equals the Benefit Base as
determined under the Basic Pension Plan without  reduction on account of Benefit
Limitations and adjusted as if deferrals

<PAGE 13>

under the National Fuel Gas Company Deferred Compensation Plan were not excluded
from the  definition  of Final  Average Pay under the Basic  Pension  Plan,  and
multiplied by the appropriate  Early Retirement  Percentage,  if applicable,  as
provided for in Section 4.02 of the Basic Pension Plan.
         (b) The Early  Retirement  Percentage  under the Plan is  determined in
accordance with the following scale:

         Retirement Age                Early Retirement Percentage
         --------------                ---------------------------
                65                                100
                64                                 94
                63                                 88
                62                                 82
                61                                 70
                60                                 58
                59                                 46
                58                                 34
                57                                 22
                56                                 10
                55 years and 2 months               0
         The Early Retirement Percentage determined in accordance with the above
scale respecting ages 62, 63 and 64, shall be increased by 1/2 of 1% for each
whole calendar month by which a Member's Early Retirement Date follows the first
of the month coinciding with or immediately following  his 62nd,  63rd, or 64th
birthday,  as the case may be. The Early  Retirement  Percentage  determined  in
accordance with the above scale  respecting ages 55 years and 2 months,  56, 57,
58, 59,

<PAGE 14>

60, and 61, shall be increased by 1% for each whole  calendar month by which his
Early  Retirement  Date  follows  the  first  of the  month  coinciding  with or
immediately  following his 55 year and 2 month, 56th, 57th, 58th, 59th, 60th and
61st birthdays, as the case may be. Furthermore, the Early Retirement Percentage
shall be  increased by .125% for each whole  calendar  month by which a Member's
Years of Service exceed 30; provided,  however,  that this shall never result in
an Early Retirement Percentage in excess of 100%. (In the event a Member desires
to retire on the earliest  possible Early Retirement Date, i.e., on the first of
the month  coinciding  with or  immediately  following  his 55th  birthday,  the
increase in  percentage as a result of Years of Service in excess of 30 shall be
made from a base percentage of -2%, in computing Early Retirement Percentage.)
         (c) The  benefit a Member will  receive  through the Plan if he retires
early  consists  of two  parts.  The  first  part  will  make him  whole for any
reduction  in the  regular  pension he  receives  under the Basic  Pension  Plan
resulting from Internal  Revenue Code  limitations and his  participation in the
National Fuel Gas Company Deferred  Compensation Plan. This is frequently called
a  "tophat."  The second  part is a benefit  equal to a  percentage  of the Plan
benefit  normally  paid at age 65.  This normal Plan  benefit is  calculated  by
subtracting  the amount  received  under the Basic Pension Plan and the "tophat"
from the Total Benefit Base. The  percentages are set forth in Section 3.4(b) on
page 10. The benefit payable under this second part but not the "tophat" will be

<PAGE 15>

reduced by a lesser Social Security  offset.  The offset is .0125 times Years of
Service times Social Security Benefit (as defined in 3.2).
         For example, if an employee had 30 Years of Service under this Plan (29
under the Basic  Pension  Plan) and a Final  Average  Salary of $100,000;  if he
desired to retire at age 58 (10% reduction under the Basic Pension Plan); if the
applicable  limits under  Section 415 of the Code capped the Basic  Pension Plan
annual benefits expressed as a Benefit Base equivalent,  at $85,000;  and if his
Social Security Benefit as determined  hereunder were $10,000; the formula would
work as follows:
         (i)  Adjusted  Basic Pension  Benefit Base = [(.0125) ($7,800) + (.015)
         ($92,200)]  (29) (.90) = $38,641.05
         (ii)  Early  Retirement  Percentage times [Total Benefit Base minus
         (i)] = (.34)  [(.591)  ($100,000) - $38,641.05] = $6,956.04
         (iii)  Additional  Benefit Base = $38,641.05 + $6,956.04 - [(.0125)
         (30) ($10,000)] - $38,641.05 = $3,206.04
         (d) If, respecting any Member, his Early Retirement Percentage times
the remainder of Total Benefit Base less Adjusted Basic Pension Plan Benefit
Base, results in a figure which is less than or equal to .0125 times his Years
of Service times his Social Security Benefit, Additional Benefit Base shall
equal Adjusted Basic Pension Plan Benefit Base less the Member's Benefit Base
(as reduced, if at all, on account of Benefit Limitations) under the Basic
Pension Plan. This provides that, if the bonus for Early Retirement under the
Plan is less valuable than the Social Security offset provided hereunder, the

<PAGE 16>

Member will not be prejudiced thereby; i.e., will not lose any portion of the
benefits provided for under the Plan to undo the impact of Benefit Limitations.
         3.5 Late  Retirement.  A Member's Years of Service shall be credited if
they  extend  beyond his  Normal  Retirement  Date,  (but shall not exceed 40 in
total),  and the Final  Average Pay  determination  shall  reflect such Years of
Service.  However,  there shall be no  actuarial  adjustment  to his  Additional
Benefit Base on account of a Member's  retirement after Normal  Retirement Date;
for such purpose  Additional  Benefit Base hereunder shall be computed as if his
late retirement date were his Normal Retirement Date.
         3.6 Adjustment of Retirement Benefit. The amount of Retirement Benefits
payable  to or in  respect  of a Member  shall be  reduced  by the amount of any
increases in the benefits  payable under the Basic Pension Plan to or in respect
of  such  Member  (whether  due to  increases  in  the  Benefit  Limitations  or
otherwise) subsequent to the Member's Retirement Date, and shall be increased by
the amount of any such decrease  subsequent to the Member's  Retirement Date, as
the case may be. Notwithstanding the above, (i) any increase in benefits payable
under the Basic Pension Plan due to a full or partial cost of living  adjustment
or (ii) any increase in Basic  Pension Plan  benefits due to a change in benefit
formula thereunder shall not cause a reduction in Retirement Benefits. Moreover,
any  such  increase  in (i) or  (ii)  above,  if and to the  extent  ineffective
respecting a Member due to Benefit  Limitations,  shall be provided through this
Plan.

<PAGE 17>

                                 ARTICLE 4
                           Vesting; Forfeiture
         4.1 Time of Vesting.  No  Retirement  Benefits will be payable to or in
respect of any Member  unless (i) that  Member  remains  employed by the Company
until he is Vested under this Plan; or (ii) Section 4.4 applies.
         4.2  Misconduct.  Notwithstanding  Section  4.1 hereof,  no  Retirement
Benefits  will be  payable  to or in respect  of a Member  whose  employment  is
terminated  by the Company for  serious,  willful  misconduct  in respect of his
obligations  to the Company,  including  but not limited to the  commission of a
felony or a perpetration  of a common law fraud which has damaged,  or is likely
to result in damage to, the Company.
         4.3 Competition.  If and so long as a Member or retired Member shall be
employed by any  corporation,  entity or  individual  which is then engaged in a
business competitive with the Company, or shall be engaged in any such business,
or shall  aid,  advise or  assist  or  attempt  to aid,  advise  or  assist  any
corporation,  individual  or entity in engaging in any such  business,  or shall
endeavor,  directly or indirectly,  to interfere with the relations  between the
Company and any customer or engage in any  activity  that would be deemed by the
Committee  in its  sole  discretion  to be  detrimental  to the  Company's  best
interests,  the rights of such Member or retired Member to Retirement  Benefits,
including the rights of any  Beneficiary,  shall be  forfeited  with the same

<PAGE 18>

full  force and  effect as though the Retirement  Benefits had not been granted
under any of the provisions of the Plan, unless the Committee determines that
such  activity  is not detrimental to the best  interests of the Company;
provided that from and after 60 days following cessation by the Member or
retired Member of such activity and written notice by him to the Committee, his
right to receive Retirement Benefits hereunder shall be restored, unless the
Committee,  in its sole  discretion, determines that the prior activity has 
caused substantial damage to the Company.
         No action under the Section shall be taken upon or after the occurrence
of a Change in Control.
         4.4 In the Event of a Change in Control. If a Change in Control occurs,
and a Member  hereof at that  time or within  three  years  thereafter  shall no
longer be an officer of, or employed by, a Company, his Retirement Benefit shall
vest at the time of his  cessation of  employment  with a Company,  and shall be
payable  to him or for his  benefit  in the form of a lump sum,  based  upon his
accrued  Additional  Benefit Base at Normal Retirement Date and discounting same
by using the interest  assumption(s)  then used by the Pension Benefit  Guaranty
Corporation for computing the value of immediate  annuities upon the termination
of a tax-qualified defined benefit plan such as the Basic Pension Plan.

<PAGE 19>

                                 ARTICLE 5
                       Form of Payment of Benefits
         5.1 Coordination with Basic Pension Plan.  Retirement Benefits shall be
payable to or in respect of a Member eligible  therefor at the same time, in the
same manner and form,  and subject to the same terms and conditions as stated in
Sections 5.02 to 5.06 of the Basic  Pension Plan,  except that there shall be no
disability benefit under this Plan. If Retirement  Benefits are to be paid after
the Member's or retired Member's death to his Beneficiary,  Retirement  Benefits
shall be  payable  to such  Beneficiary  in the same  time,  manner  and form as
payments under the Basic Pension Plan.
         5.2  Right to  Adjust.  The  Committee  shall  have the right to adjust
Retirement Benefits payable under this Plan to correct errors, and/or to provide
uniform treatment of Members, retired Members or Beneficiaries.
         5.3  Spouse's Benefit.  In the event of a Vested Member's death, his
spouse shall receive Retirement Benefits hereunder equal to the greater of (i)
 or (ii):
         (i) .50 times the  Member's  Additional  Benefit  Base  computed  under
Section  3.3,  except that if the  Member's  surviving  spouse is more than five
years younger than the Member, the .50 multiplier described in this clause shall
be reduced by .00125 for each month in excess of 60 that the surviving  spouse's
age is less than that of the Member.  Thus, for example, the multiplier declines
to .30 if the surviving spouse is 220 months younger than the Member.

<PAGE 20>

         (ii) 50% of the Retirement Benefit which the Member would have received
had  payment  thereof  commenced  on the day before the date of his death in the
form of the  Automatic  Joint and Survivor  Annuity (as defined and described in
the Basic Pension Plan).
         5.4 Lump Sum Payment  Option.  There shall be one  exception to Section
5.1: A Member may elect to receive Retirement Benefits in the form of a lump sum
payment  even if he does not or may not  select  such  option  under  the  Basic
Pension Plan. Such election may only be made by means of an irrevocable election
executed in the calendar year prior to the year in which the Member's Retirement
Date  occurs.  The most  recently  published  mortality  table that is generally
accepted by American  actuaries and  reasonably  applicable to the Plan, and a 6
percent  annual  interest  rate or discount  rate,  shall be used to convert the
Member's  Additional  Benefit  Base to a lump  sum  equivalent.  (However,  with
respect to other forms of benefit  available under the Plan, the mortality table
used in the Basic  Pension  Plan and  described in Section  1.01  thereof,  or a
successor  section,  shall  continue  to be  used.) If the  Member's  Additional
Benefit Base, had it been paid in the form of an annuity,  would  otherwise have
been  expected to increase or decrease  subsequent  to the  Member's  Retirement
Date, (for example,  due to cost of living increases that effectively  raise the
maximum  amounts that may be paid from the Basic Pension Plan as a result of the
operation of Code Section 415 limits, or due to expected  post-retirement AARCIP
awards),  the Company may adjust  such lump sum  payment  accordingly  and shall
later  true it up  either  by  paying  an  additional  sum to the  Member  or by
receiving a refund of any excess from the Member.

<PAGE 21>

                               ARTICLE 6
                          Source of Payment
         6.1 All payments provided for under the Plan shall be paid in cash from
the general funds of the Company; provided, however, that such payments shall be
reduced by the amount of any payments made to or in respect of a Member from any
trust or special or  separate  fund  established  by the  Company to assure such
payments.  The Company  shall not be required to establish a special or separate
fund or other segregation of assets to assure such payments, and, if the Company
shall make any investments to aid it in meeting its obligations  hereunder,  the
Member and his Beneficiary  shall have no right,  title, or interest whatever in
or to any such  investments  except as may otherwise be expressly  provided in a
separate written instrument  relating to such investments.  Nothing contained in
this Plan,  and no action taken pursuant to its  provisions,  shall create or be
construed  to create a trust of any kind  between  the Company and any Member or
Beneficiary.  To the extent that any Member or  Beneficiary  acquires a right to
receive payments from the Company hereunder, such right shall be no greater than
the right of an unsecured creditor of the Company.

<PAGE 22> 

                              ARTICLE 7
                    Administration of the Plan
         7.1  Committee to  Administer.  The Plan shall be  administered  by the
Committee  which shall have full power and authority to interpret,  construe and
administer  the Plan,  and review  claims for benefits  under the Plan,  and the
Committee's interpretations and constructions of the Plan and actions thereunder
shall be binding and conclusive on all persons and for all purposes.
         7.2 Agents. For purposes of the Act, the members of the Committee shall
be the named  fiduciaries of the Plan for  administration of the Plan (including
but not limited to complying  with  reporting and  disclosure  requirements  and
establishing  and  maintaining  Plan  records),  and shall engage such certified
public accountants,  who may be accountants for the Company, as it shall require
or may deem  advisable  for purposes of the Plan.  The Committee may arrange for
the  engagement of such legal counsel,  who may be counsel for the Company,  and
make use of such  agents  and  clerical  or other  personnel  as they each shall
require or may deem  advisable for purposes of the Plan.  The Committee may rely
upon the  written  opinion of such  counsel and the  accountants  engaged by the
Committee and may delegate to any agent,  who may be a Company  employee,  or to
any  sub-committee or member of the Committee,  its authority to perform any act
hereunder,  including without limitation those matters involving the exercise of
discretion,  provided that such delegation shall be subject to revocation at any
time at the discretion of the Committee.

<PAGE 23>

         7.3 Liability;  Indemnity.  To the maximum extent permitted by the Act,
no member of the Committee,  nor any of their agents, including Company officers
or  employees,  shall be  personally  liable by reason of any  contract or other
instrument executed by any of them in their capacity as members of the Committee
or  otherwise,  nor for any  mistake of  judgment  made in good  faith,  and the
Company shall  indemnify and hold harmless,  directly from its own assets,  each
member of the Committee  and each other  officer,  employee,  or director of the
Company  to  whom  any  duty  or  power  relating  to  the   administration   or
interpretation  of the Plan or to the management or control of the assets of the
Plan may be  delegated  or  allocated,  against  any cost or expense  (including
counsel fees) or liability (including any sum paid in settlement of a claim with
the  approval  of the  Company)  arising  out of any act or  omission  to act in
connection  with the Plan unless  arising out of such  person's own fraud or bad
faith.  Said persons shall be entitled to rely  conclusively  upon, and shall be
fully  protected  in any  action  taken by them or any of them in good  faith in
reliance upon, any table, valuation,  certificate, opinion or report which shall
be furnished to them or any of them by an actuary, accountant,  counsel or other
expert who shall be employed or engaged by them.
         7.4  Binding  Effect  of  Decisions.  The  decision  or  action of this
Committee with respect to any question  arising out of or in connection with the
administration,  interpretation  and  application  of the Plan and the rules and
regulations  promulgated  hereunder shall be final,  conclusive and binding upon
all persons having any interest in the Plan.

<PAGE 24>

                                ARTICLE 8
                      Amendment and Termination
         8.1 Subject to the  application of Article 4 in the situations  therein
enumerated,  the Plan may be amended,  suspended or  terminated,  in whole or in
part, by the Board of Directors,  and Members may be adversely  affected thereby
provided that such actions may not deprive Vested Members of Retirement Benefits
accrued until the date of such actions.  However, any amendment that changes the
interest  rate  described  in Section 5.4 or  otherwise  changes the methods for
computing  lump  sum  equivalents  thereunder,  or  that  otherwise  reduces  or
eliminates  the lump sum  payment  option or any other form of  benefit  payment
option  under  the Plan,  shall not be  considered  to be a  deprivation  of the
accrued Retirement Benefits of Vested Members. In addition, prior to a Change in
Control, the rights of Vested Members may be affected if failing to make changes
would be administratively  burdensome and if the Member voluntarily  consents to
such change in writing, or if changes are required by law.

<PAGE 25>

                                ARTICLE 9
                          General Provisions
         9.1 Effect of Corporate Reorganization. This Plan shall be binding upon
and inure to the benefit of the Company and its  successors  and assigns and the
Member,  and his designees,  Beneficiaries,  legal  representatives  and estate.
Nothing in this Plan shall  preclude the Company from  consolidating  or merging
into or with, or transferring all or substantially all of its assets to, another
corporation  which  assumes  this  Plan  and  all  obligations  of  the  Company
hereunder.  Upon  such a  consolidation,  merger  or  transfer  of  assets,  and
assumption of the Plan, the term "Company" shall refer to such other corporation
and this Plan shall continue in full force and effect.
         9.2 Right to  Discharge  Member.  Neither the Plan nor any action taken
hereunder  shall be  construed as giving to a Member the right to be retained in
the employ of the Company or as affecting  the right of the Company to discharge
any Member,  at any time without regard to the effect such discharge  would have
upon his eligibility for or receipt of benefits under the Plan.
         9.3  Withholding.  The Company may withhold  from any benefits  payable
under this Plan all federal, state, city or other taxes as shall be required (as
determined  by the Company)  pursuant to any law or  governmental  regulation or
ruling.
         9.4  Assignability.  No right to any amount payable at any time under
the Plan may be assigned, transferred, pledged, or encumbered, either
voluntarily or by operation of law, except as provided expressly herein as to

<PAGE 26>

payments to a Beneficiary or as may otherwise be required by law.  If, by reason
of any attempted assignment, transfer, pledge, or encumbrance, or any bankruptcy
or other event happening at any time, any amount payable under the Plan would be
made subject to the debts or  liabilities of the Member or his Beneficiary or
would  otherwise  not be enjoyed by him, then the Committee, if it so elects,
may terminate  such person's  interest in any such payment  and direct  that the
same be held and  applied to or for the benefit of the Member, his Beneficiary,
or any other  person  deemed to be the  natural objects of his bounty, taking
into account the expressed wishes of the Member (or, in the event of his death,
his Beneficiary).

<PAGE 27>

         9.5 Inability to Utilize Benefits. If the Committee shall find that any
person to whom any amount is or was payable  hereunder is unable to care for his
affairs  because of illness or accident or other reasons,  or has died, then the
Committee,  if it so elects, may direct that any payment or any part thereof due
such person shall be paid to his estate  (unless a prior claim therefor has been
made by a duly  appointed  legal  representative)  or be paid or applied for the
benefit of such person or to or for the benefit of his spouse, children or other
dependents,  an institution  maintaining  or having custody of such person,  any
other person deemed by the Committee to be a proper  recipient on behalf of such
person  otherwise  entitled  to  payment,  or any of them,  in such  manner  and
proportion  as the  Committee  may deem  proper.  Any such  payment  shall be in
complete  discharge of the  liability  therefor of the Company,  the Plan or the
Committee or any member, officer or employee thereof. The Committee may withhold
the payment of any amount that shall be payable in accordance  with the

<PAGE 28>

provisions of the Plan to a person under legal disability until a representative
of such person competent to receive such payment on his behalf shall have been
properly appointed.
         9.6  Actuarial  Equivalents.  Except as otherwise  set forth in Section
5.4, whenever, under this Plan, it is necessary to determine whether one benefit
is less than,  equal to, or larger than  another,  or whether one benefit is the
actuarial  equivalent of another whether or not such benefits are provided under
this Plan, such  determination  shall be made using mortality,  interest and any
other  assumptions used at the time in determining  actuarial  equivalents under
the Basic Pension Plan.
         9.7 Health Information.  The Member shall provide to the Company, if so
requested and as a precondition for remaining a Member,  all health  information
and other  information  as the Company may require  should it decide to purchase
life insurance policies or annuity contracts.
         9.8 Additional  Benefit.  The benefits payable under this Plan shall be
in addition to all other benefits provided for Employees of the Company,  except
as otherwise provided in this Plan.
         9.9 Headings.  The captions  preceding the sections and articles hereof
have been  inserted  solely as a matter of  convenience  and in no way define or
limit the scope or intent of any provisions of the Plan.
         9.10 Governing Law.  This Plan shall be governed by the laws of the
State of New York as from time to time in effect.



<TABLE>
<CAPTION>
                                         COMPUTATION OF RATIO OF                          EXHIBIT 12
                                        EARNINGS TO FIXED CHARGES
                                               (UNAUDITED)

                                                             Fiscal Year Ended September 30
                                                    -------------------------------------------------

                                                      1995      1994      1993      1992      1991
                                                    -------------------------------------------------
<S>                                                 <C>       <C>       <C>       <C>       <C>    
EARNINGS: 

Income Before Interest Charges (2)                  $128,061  $127,885  $125,742  $118,222  $110,240
Allowance for Borrowed Funds Used in Construction        195       209       174     1,088     2,278
Federal Income Tax                                    30,522    36,630    21,148    17,680    (3,929)
State Income Tax                                       4,905     6,309     2,979     3,426       341
Deferred Inc. Taxes - Net (3)                          8,452     4,853    16,919    14,125    26,873
Investment Tax Credit - Net                             (672)     (682)     (693)     (706)     (738)
Rentals (1)                                            5,422     5,730     5,621     5,857     4,915

                                                    $176,885  $180,934  $171,890  $159,692  $139,980

FIXED CHARGES:

Interest & Amortization of Premium and
   Discount of Funded Debt                           $40,896   $36,699   $38,507   $39,949   $41,916
Interest on Commercial Paper and
   Short-Term Notes Payable                            6,745     5,599     7,465    12,093    11,933
Other Interest (2)                                     4,721     3,361     4,727     6,958     9,679
Rentals (1)                                            5,422     5,730     5,621     5,857     4,915

                                                     $57,784   $51,389   $56,320   $64,857   $68,443

RATIO OF EARNINGS TO FIXED CHARGES                      3.06      3.52      3.05      2.46      2.05


Notes:  (1) Rentals shown above represent the portion of all rentals (other
            than delay rentals) deemed representative of the interest factor.

        (2) Fiscal 1995, 1994, 1993 and 1992 reflect the reclassification of
            $1,716, $1,674, $1,374 and $1,129, respectively, representing the
            loss on reacquired debt amortized during each period, from Other
            Interest Charges to Operation Expense.

        (3) Deferred Income Taxes - Net for fiscal 1994 excludes the cumulative
            effect of changes in accounting.
 </TABLE>

                        RALPH E. Davis Associates, INC.


                     CONSULTANTS-PETROLEUM AND NATURAL GAS

                          3555 TIMMONS LANE-SUITE 1105

                              HOUSTON, TEXAS 77027
                                (713) 622 -8955


                              CONSENT OF ENGINEER
                              -------------------

     We hereby consent to the reproduction of our audit report dated October 17,
1995, and to the reference to our estimate  dated October 1, 1995,  appearing in
this National Fuel Gas Company Annual Report on Form 10-K.

     We also consent to the  incorporation  by reference in (i) the Registration
Statement (Form S-8, No. 2-95439), as amended, relating to the National Fuel Gas
Company 1983 incentive  Stock Option Plan and the National Fuel Gas Company 1984
Stock Plan, and in the related  Prospectuses,  (ii) the Registration  Statements
(Form S-8, No. 33-28037, and Nos. 2-97641 and 33-17341), as as amended, relating
to the National Fuel Gas Company  TaxDeferred Savings Plan and the National Fuel
Gas Company Tax-Deferred Savings Plan for Non-Union Employees, respectively, and
in the related  Prospectuses,  (iii) the  Registration  Statement (Form S-3, No.
33-49401),  as amended,  relating to  $350,000,000  of National Fuel Gas Company
debentures  and/or  medium  term notes and in the related  Prospectus,  (iv) the
Registration  Statement (Form S-3, No.  33-51881),  as amended,  relating to the
National Fuel Gas Company Dividend  Reinvestment and Stock Purchase Plan, and in
the  related  Prospectuses,  (v)  the  Registration  Statement  (Form  S-3,  No.
33-36868), as amended,  relating to the National Fuel Gas Company Customer Stock
Purchase  Plan,  and  in the  related  Prospectus,  and  (vi)  the  Registration
Statement (Form S-8, No.  33-49693),  as amended,  relating to the National Fuel
Gas Company 1993 Award and Option Plan,  and in the related  Prospectus;  of the
reproduction  of our report dated  October 17, 1995,  appearing in this National
Fuel Gas Company Annual Report on Form 10-K.

                                      RALPH E. DAVIS ASSOCIATES, INC.

                                      /s/ Allen C. Barron
                                      -------------------------------
                                      Allen C. Barron, P.E.
                                      Vice President
Houston, Texas
October  , 1995




                  CONSENT OF INDEPENDENT  ACCOUNTANTS


We hereby consent to the  incorporation by reference in the Prospectuses
consituting part of the Registration Statements on Form S-3 (No. 33-51881),
Form S-3 (No.  33-49401),  Form S-3 (No. 33-36868), Form S-8 (No. 2-97641),
Form S-8 (No. 33-17341),  Form S-8 (No. 33-28037),  Form S-8 (No.  2-94539)
and Form S-8 (No.  33-49693) of National  Fuel Gas Company of our report dated
October 27, 1995 appearing on page 46 of this Form 10-K.



PRICE WATERHOUSE LLP

Buffalo, New York
December 15, 1995




                            CERTIFICATE OF AMENDMENT
                                       OF
                     RESTATED CERTIFICATE OF INCORPORATION
                          (As Restated March 15, 1985)
                                       OF
                           NATIONAL FUEL GAS COMPANY

          Pursuant to the provisions of Chapters 7 and 9 of Title 14A of the New
Jersey  statutes  and  particularly  Sections  14A:7-2(4)  and 14A:9-4  thereof,
National Fuel Gas Company,  a corporation  organized under the laws of the State
of New Jersey, hereby certifies:
          FIRST: The name of the Corporation is NATIONAL FUEL GAS COMPANY (the
"Company").
          SECOND:  The Board of Directors  of the Company  ("the  Board"),  at a
meeting  duly called and held on December  11, 1986,  adopted,  inter alia,  the
following resolutions:
                  RESOLVED:  That the first sentence of Article
                             FOURTH of the  Company's  Restated  Certificate  of
                             Incorporation  ("Certificate"),  be amended to read
                             as follows:

                             The  total   authorized   capital   stock  of  this
                             Corporation  shall  consist  of Three  Million  Two
                             Hundred  Thousand  (3,200,000)  shares of Preferred
                             Stock having the par value of  Twenty-Five  Dollars
                             ($25)   per   share   and   One   Hundred   Million
                             (100,000,000)  shares of Common Stock having no par
                             value per share; and it is

           FURTHER RESOLVED: That the  above  proposed
                             amendment to the Company's Restated  Certificate of
                             Incorporation,  as hereby  approved by the Board of
                             Directors,  be submitted to a vote of the Company's
                             common stockholders, at

<PAGE 2>

                             the Annual Meeting of Stockholders to be held on
                             February 19, 1987, or any adjournment thereof, with
                             the recommendation that they approve same; and it
                             is

           FURTHER RESOLVED: That pursuant to Article FOURTH, paragraph 7 of the
                             Certificate and New Jersey Statutes, Annotated,
                             14A:7-2, effective upon the issuance of the
                             necessary  Order in  connection  with the U-1
                             described in the resolution  below, and such other
                             necessary filing described in said resolution,
                             the number of authorized  shares,  $25 par value,
                             of the  Company's  Cumulative Preferred Stock,
                             9.20% Series,  none of which shares are currently
                             outstanding, be, and hereby  is,  reduced  from
                             1,200,000  to 0; that all of the  heretofore
                             authorized  shares of such  series  be,  and hereby
                             are, reclassified as, and restored to the status
                             of, shares of Preferred Stock,  $25 par value,
                             which are not part of any  series; and that
                             Article  FOURTH of the  Certificate  be, and
                             hereby is, amended to delete, in its entirety,
                             the unnumbered  paragraph headed "Cumulative
                             Preferred Stock, 9.20% Series"; and it is

           FURTHER RESOLVED: That  all  actions  heretofore  taken,  and  which
                             may hereafter be taken as they deem necessary or
                             appropriate,  by the President and officers of the
                             Company in connection with the above proposed
                             amendments to the Certificate, including, but not
                             limited to, the filing of an Application-
                             Declaration on Form U-1 and amendments thereto,
                             with the Securities and  Exchange  Commission
                             ("Commission"), receipt of an Order in connection
                             therewith, and necessary filings with the Secretary
                             of State of the State of New Jersey be, and they
                             hereby are, in all respects authorized, approved,
                             ratified and confirmed.

<PAGE 3>

          THIRD: That said Annual Meeting of Common  Stockholders of the Company
was held on the 19th day of February,  1987,  pursuant to written  notice of the
time,  place and purposes of said  meeting,  including the taking of action upon
the  first-mentioned  amendment to the Restated  Certificate of Incorporation of
the Company approved by the Board as aforesaid.
          FOURTH:  Said written notice of said Annual Meeting was mailed to each
stockholder of record  entitled to vote thereon in accordance with the Company's
By-Laws  and not less  than 10 nor  more  than 60 days  before  the date of said
Annual Meeting.
          FIFTH: The number of shares of Common Stock of the Company entitled to
vote as a class at said  Annual  Meeting  was  11,928,496,  and each such  share
entitled  the  registered  holder  thereof to abstain from voting or to vote one
vote for or against the adoption of the first above-mentioned amendment.
          SIXTH: At said Annual Meeting, the following votes were registered
with respect to the first above-mentioned amendment set out in paragraph SECOND
above:

          For      - 9,470,278 shares of Common Stock

          Against  - 538,602 shares of Common Stock

          Abstain  - 390,656 shares of Common Stock

          A quorum of the holders of Common Stock was present and voting at said
Annual Meeting,  and the amendment was duly adopted by the affirmative vote of a
majority  of the votes  cast by holders of  outstanding  shares of Common  Stock
entitled to vote thereon.

<PAGE 4>

          SEVENTH:  Article FOURTH of the Restated  Certificate of Incorporation
of the  Company  is also  amended so that (i) all of the  heretofore  authorized
shares of Cumulative  Preferred  Stock,  9.20% Series,  are  reclassified as and
restored to the status of shares of Preferred  Stock,  $25 par value,  which are
not part of any series and (ii) the unnumbered  paragraph of said Article FOURTH
headed "Cumulative Preferred Stock, 9.20% Series*, is deleted from that Article,
as  provided  in the second  above-mentioned  amendment  set forth in  paragraph
SECOND above.
          EIGHTH: The amendments shall become effective on the date of filing.

Dated:  March 9,  1987            NATIONAL FUEL GAS COMPANY

                                  By:   /s/ Bernard J. Kennedy
                                        Bernard J. Kennedy, President



<TABLE> <S> <C>

<ARTICLE> UT
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NATIONAL FUEL
GAS COMPANY'S  CONSOLIDATED  FINANCIAL STATEMENTS AND SCHEDULES AND IS QUALIFIED
IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                                                           <C>
<PERIOD-TYPE>                                                      12-MOS
<FISCAL-YEAR-END>                                             SEP-30-1995
<PERIOD-START>                                                OCT-01-1994
<PERIOD-END>                                                  SEP-30-1995
<BOOK-VALUE>                                                     PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                                       1,649,182
<OTHER-PROPERTY-AND-INVEST>                                             0
<TOTAL-CURRENT-ASSETS>                                            189,244
<TOTAL-DEFERRED-CHARGES>                                            8,653
<OTHER-ASSETS>                                                    191,223
<TOTAL-ASSETS>                                                  2,038,302
<COMMON>                                                           37,434
<CAPITAL-SURPLUS-PAID-IN>                                         383,031
<RETAINED-EARNINGS>                                               380,123
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                    800,588
                                                   0
                                                             0
<LONG-TERM-DEBT-NET>                                              474,000
<SHORT-TERM-NOTES>                                                 52,600
<LONG-TERM-NOTES-PAYABLE>                                               0
<COMMERCIAL-PAPER-OBLIGATIONS>                                     95,000
<LONG-TERM-DEBT-CURRENT-PORT>                                      88,500
                                               0
<CAPITAL-LEASE-OBLIGATIONS>                                             0
<LEASES-CURRENT>                                                        0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                                    527,614
<TOT-CAPITALIZATION-AND-LIAB>                                   2,038,302
<GROSS-OPERATING-REVENUE>                                         975,496
<INCOME-TAX-EXPENSE>                                               43,879
<OTHER-OPERATING-EXPENSES>                                        807,218
<TOTAL-OPERATING-EXPENSES>                                        851,097
<OPERATING-INCOME-LOSS>                                           124,399
<OTHER-INCOME-NET>                                                  5,378
<INCOME-BEFORE-INTEREST-EXPEN>                                    129,777
<TOTAL-INTEREST-EXPENSE>                                           53,883
<NET-INCOME>                                                       75,894
                                             0
<EARNINGS-AVAILABLE-FOR-COMM>                                      75,894
<COMMON-STOCK-DIVIDENDS>                                           59,625
<TOTAL-INTEREST-ON-BONDS>                                          40,896
<CASH-FLOW-OPERATIONS>                                            173,460
<EPS-PRIMARY>                                                        2.03
<EPS-DILUTED>                                                        2.03
        




</TABLE>

                                  AMENDMENT TO
                            DEATH BENEFITS AGREEMENT




           National  Fuel Gas  Company  ("Company"),  by  action of its Board of
Directors at its  September 15, 1993  meeting,  authorized  the president of the
Company  to amend  certain  existing  executive  benefit  agreements  to reflect
compensation  that has been or will be provided  under the  Company's  Annual At
Risk Compensation  Incentive Program ("AARCIP").  Accordingly,  the Company, and
Bernard J. Kennedy  ("Executive"),  do hereby amend the death benefit agreement,
dated August 28, 1991 respecting the Executive, which was previously executed by
the parties hereto ("Agreement"), as follows:

           1.       The last two sentences of Article II, paragraph (a) of the
                    Agreement are hereby amended to read as follows:

                    "Then,   the  Policies  shall  pay  to  the  beneficiary  or
                    beneficiaries of the Executive or any successor owner he has
                    designated thereunder  ("Beneficiary") (i) 72 times the base
                    monthly  salary  provided  by the  Company to the  Executive
                    ("Base Monthly  Salary") at the time of  Executive's  death,
                    plus six times the most recent annual award to the Executive
                    under the Company's  Annual At Risk  Compensation  Incentive
                    Program ("AARCIP"),  if the Executive dies while employed by
                    the Company,  or (ii) 72 times the Base  Monthly  Salary for
                    the  month  prior  to  the   Executive's   commencement   of
                    retirement,  plus six times the most recent  annual award to
                    the  Executive  under the AARCIP.  If the payments  from the
                    Policies

<PAGE 2>

                    hereunder are not sufficient to pay the above amounts in
                    full, Policy 4 (as described in Article III) and Policy 5
                    (as described in an addendum to the Agreement) shall pay the
                    difference to the Beneficiary."

           2.       Article II, paragraph (c) is amended and restated to read as
                    follows:

                    "An example of the  Company's  recovery  from the  Policies'
                    proceeds hereunder is as follows.  If the Company had paid a
                    total of $650,000 in premiums on the  Policies,  at the time
                    Executive  died,  and the  Policies  paid death  benefits of
                    $6,500,000,  the Company  would first  recover its $650,000.
                    Then if the  Executive's  salary were  $60,000.00 per month,
                    Beneficiary   would   receive  72  times  that  amount,   or
                    $4,320,000.  And, if the most recent award to the  Executive
                    under the AARCIP were  $250,000,  Beneficiary  would receive
                    six times that  amount,  or  $1,500,000.  Then,  Company and
                    Beneficiary   would  share  the  $30,000   excess   equally.
                    ($6,500,000 - $650,000 - $4,320,000 - $1,500,000 = $30,000.)
                    Thus,  the Company would recover  $650,000 plus $15,000,  or
                    $665,000 in total, and the Beneficiary would receive $15,000
                    in addition to the $5,820,000  death benefit provided for in
                    paragraph (a)."

<PAGE 3>

           In all other respects,  the Agreement,  and subsequent  amendments or
addenda thereto, shall remain unchanged.

           In WITNESS  WHEREOF,  the parties hereto have executed this amendment
at Buffalo, New York, on the 15th day of March, 1994.



                                     NATIONAL FUEL GAS COMPANY



/s/ Robert J. Dauer                  By: /s/ Bernard J. Kennedy
- -------------------                     ---------------------------------
Witness                                 Bernard J. Kennedy
                                        President, Chief Executive Officer
                                        and Chairman of the Board of Directors





/s/ Robert J. Dauer                  By: /s/ Bernard J. Kennedy
- -------------------                     ---------------------------------
Witness                                 Bernard J. Kennedy




EXPLORATION AND PRODUCTION AND OTHER NONREGULATED ACTIVITIES

Management's   decisions   to  delay   production,   drilling,   workovers   and
recompletions  due to  extremely  low gas  prices,  as well as those low prices,
caused 1995  operating  income  before  taxes to decrease to $16.4  million from
$21.8 million in 1994.
     Natural gas futures  contracts  traded on the New York Mercantile  Exchange
(NYMEX)  have  become a  valuable  tool,  not only in  hedging  the price of our
production,  but also in evaluating  probable price trends.  Last year the NYMEX
prices  indicated that the unusually warm winter was an aberration and that with
the return of more normal weather,  gas prices would rise. That has clearly been
the case so far in fiscal 1996.  We view our reserves as "money in the bank" and
seek to maximize the benefit of that asset to our  shareholders  by producing at
the most favorable price.
     By postponing  the drilling of new gas wells,  we were unable to counteract
the  natural  depletion  rates of both gas and oil  condensate  production  from
existing wells. Our 1995 gas production declined 2.3 Bcf, or 10%, from the prior
year.  The  weighted  average  price  received  for  natural  gas in fiscal 1995
decreased  $.51 per Mcf.  Oil and  condensate  production  decreased  by 291,000
barrels,  or 28%. A price  increase  of $1.30 per barrel was not  sufficient  to
offset the lower level of oil  production.  West Cameron  552,  our  significant
discovery  offshore in the Gulf of Mexico in 1994,  was the largest single field
we shut-in this year.  Effective  October 5, 1995 it was back on production and,
on December 1, it was producing 61,000 Mcf of gas per day and 870 barrels of oil
condensate per day. We own 100% of the working interest in the block.
     Importantly,  since  we did not  engage  in much  of our  planned  drilling
activity, we concentrated on acquisitions, thereby positioning ourselves for the
return of more  normal  weather and  prices.  Moreover  we replaced  154% of our
production in 1995, a good part of it through those  acquisitions.  In addition,
we  maintained  our emphasis on cost control.  A good  indication of this is the
decrease  in  Seneca's  lifting  cost  over  time.  Lifting  cost is the unit of
production cost (including production and franchise taxes) incurred to raise gas
and oil from a producing  formation.  Since 1991, our lifting cost has decreased
from $.59 per Mcf equivalent to $.44 per Mcf equivalent.  A significant  portion
of recent savings was achieved in our Appalachian  operations,  and reflects the
wisdom of the 1994 merger of those operations into Seneca.

<PAGE 2>

Major Discoveries, Acquisitions in Offshore Gulf Coast
Our  focus  continues  to be  centered  in the Gulf  Coast  region.  In April we
announced a significant  oil discovery at Vermilion 252. We have booked 24.2 Bcf
equivalent  to reserves for the discovery and plan on drilling two more wells in
1996.
     We made an offshore  oil  acquisition  in West Delta  Blocks 31 and 32 with
several co-participants.  Our interest in the production is 1,100 Mcf of gas per
day  and 800  barrels  of oil  condensate  per  day.  We are in the  process  of
evaluating  three-dimensional  (3-D)  seismic data acquired with the purchase to
identify additional drilling opportunities.
     Also,  we obtained ten of the fourteen  drilling  leases on which we bid in
the May 1995  Central  Gulf of Mexico  Federal  Lease Sale.  In the Western Gulf
Federal  Lease Sale in September  1995, we were high bidder on the one lease for
which we bid. That lease has not yet been awarded.  These additional  prospects,
along  with  existing  prospects,  provide us with a 23 block  drilling  base to
continue a steady program offshore for the next three years.
     This year we completed three wells located at West Cameron Block 552 in the
Federal waters  offshore  Louisiana.  One of these is shown on the cover of this
report, as is a slice of the seismic data used to make the find. Two dimensional
and 3-D seismic technology,  which enables us to record data and actually create
an  image of what is under  the  ground,  is the  most  notable  element  of our
successful  offshore drilling program.  Our skill in using it has resulted in an
82% drilling success ratio in our offshore program since its inception.

Onshore Gulf Program - Horizontal Drilling Maintains Perfect Success Rate
Because of the delays in activity,  we drilled only three  horizontal wells
in 1995, all of which were successful.  This continues our 100% success rate for
a total of 25 wells in this part of our onshore program.

Appalachian Activity
This year we focused on cost  cutting in our East  program.  We reduced our
lifting cost in Appalachia  from $.55 per Mcf  equivalent  last year to $.50 per
Mcf equivalent. In addition, general and administrative expenses were cut by 50%
from $1,406,000 to $698,000. Our cost savings were achieved through a variety of
innovations and  efficiencies,  including staff reductions and the judicious use
of outside contractors.

West Coast Activity
On our Temescal  acreage we drilled three  successful  wells,  all of which
were on proved, but undeveloped sites (meaning that the reserves had been booked
in previous  years).  Also this year,  we made a $3.5 million  acquisition  of a
240-acre lease located in the Silverthread  Field of California.  Since assuming
operation,  Seneca  has  improved  total  production  over 25%,  without  adding
additional personnel. It is an example of the type of acquisition we pursue.

<PAGE 3>

     Exciting  recent news is the lifting of the export ban on Alaskan  oil. The
influx of Alaskan oil has depressed  the  California  oil market for years.  The
elimination  of the ban should  improve  the price of  California  oil.

Hedging Activity
We continue  to  eliminate  a portion of the market  risk  associated  with
fluctuations  in the price of natural  gas and crude oil  through  hedging.  Our
intent is to lock in prices on approximately 60-75% of expected  production,  if
we can do so at  prices  acceptable  to us. In 1995,  a year of low gas  prices,
hedging preserved $7.0 million of pre-tax revenues, or $.12 per share after tax.

Future Plans
Our current  plans for fiscal 1996 are to drill up to eight wells  offshore
in the Gulf,  four to six  horizontal  wells onshore in Texas,  and two wells in
California.  In addition, we are seeking to apply successful technologies,  like
the use of 3-D seismic data and horizontal drilling,  to new areas. As a result,
we will drill up to two wells in the West Texas Permian  Basin,  where Seneca is
participating in a regional 3-D seismic  program,  and four to six wells in Ohio
utilizing a unique  regional  evaluation to identify  potential oil plays. As in
the past, we will also evaluate other opportunities and prospects.

Other Nonregulated Activities
National Fuel Resources'  Profits  Increase
National Fuel Resources (NFR), our nonregulated full service gas marketing
company, increased pre-tax operating income by 46% to $2.4 million.
     Many state  regulatory  commissions  are requiring local utilities to allow
customers  to  purchase  gas  supplies  in  the  competitive  markets.  NFR  has
capitalized  on these  changes.  In 1995, we expanded our services by opening an
office near Newark,  New Jersey.  Moreover,  NFR also  acquired  Integrated  Gas
Marketing,   which  marketed  to  retail  commercial  and  industrial   markets,
principally in New York.
     In  September  1995,  NFR  received  approval  from  the  FERC to  become a
wholesale electric power marketer, and is pursuing other necessary approvals. We
expect to begin marketing  wholesale  electric power within the next year.

Leidy Hub, Inc. Joins New Business Entity
In 1995 Leidy Hub, Inc. formed,  with affiliates of NGC Corporation,  Nicor
Inc.  and  Pacific   Enterprises,   an  entity  known  as   Enerchange,   L.L.C.
(Enerchange).  Enerchange will develop,  manage and operate interests in natural
gas hubs located  throughout North America.  In addition to the  Ellisburg-Leidy
Hub, we now have an interest in the Chicago Hub and the  California  Energy (Los
Angeles) Hub. Leidy Hub is a 14.5% owner of Enerchange.

<PAGE 4>

     Enerchange  is a 50%  participant  in another  entity formed to develop and
promote an  electronic  trading  system.  As more and more  local gas  utilities
unbundle  their  sales  and   transportation   services,   we  anticipate   that
Enerchange's  three market  centers will become a vital link for parties  buying
and selling gas.

Timber Division
Earnings were down slightly this year in our timber operation, reflecting a
decline in the price received for lumber. Nonetheless, this business contributes
positively to earnings.

Pipeline Construction Subsidiary Discontinued
In 1995 we elected to discontinue  Utility  Constructors,  Inc. (UCI),  our
nonregulated   pipeline  construction   subsidiary,   because  of  few  pipeline
construction projects. The sale of that subsidiary's equipment,  net of accrued
expenses,  amounted  to a gain of $.03 per  share to  earnings.

New Subsidiary Pursues International and Domestic Energy Projects
Horizon Energy  Development,  Inc. is a newly formed subsidiary  created to
engage in the  development,  financing  and  acquisition  of  international  and
domestic  electric  generation  projects and in foreign  utility  companies.  To
facilitate our foreign electric generation initiative,  Horizon has succeeded to
the  interest of two former  partners in a  partnership  known as Sceptre  Power
Company.  Our  partners in Sceptre  have  developed  a number of domestic  power
projects, and they have engaged in the development of foreign and domestic steam
and electric power generation  projects since 1993. With the experienced team we
now have in place,  we are actively  pursuing  opportunities  in South  America,
Eastern Europe and Asia.

UTILITY OPERATION

Efforts in the Utility  Operation  continue to focus on  providing  high quality
service at the lowest possible cost to customers,  while pursuing an appropriate
rate of return for shareholders. While our customer service and cost containment
performance  remain  strong,  the  financial  results for the Utility  Operation
declined this year, with operating  income before income taxes of $83.8 million,
down 8% from  $90.6  million  in 1994.  Extremely  warm  weather  and lower than
expected  residential  and  commercial  usage took their toll on this segment in
fiscal 1995.
     Temperatures  were 7% warmer  than  normal and 12%  warmer  than last year.
Consequently,  total  utility  throughput  declined by 10.3 Bcf. As designed,  a
weather  normalization  feature  in New York  rates  tempered  the impact of the
weather  on  earnings.  We do not have a  similar  adjustment  mechanism  in our
Pennsylvania  service area and, therefore,  weather negatively affected earnings
in this jurisdiction.  Also impacting 1995 results was the annual reconciliation
of gas costs in New York that  resulted in $4.3 million of lost and  unaccounted
for gas that was in excess of that recoverable in rates.

<PAGE 5>

     Even with  significantly  warmer than normal weather,  we were able to take
advantage  of  recently  introduced  incentive  mechanisms  in both New York and
Pennsylvania which allow us to retain a portion of the revenues derived from the
sale of gas outside our service territory.  We also have an incentive  mechanism
in New York under  which we retain a portion of the  savings  realized  from the
release to third parties of upstream pipeline capacity when that capacity is not
needed  to serve  our  customers.  In 1995,  these  incentives  combined  to add
approximately  $830,000  to  revenues.

Competitive and Customer-Driven Rate Structures
Regulatory  changes  will  continue  to impact  how we  provide  service to
customers and generate  earnings for the company.  Utilities  have  historically
received most of their revenue from retail sales of gas to homes and businesses.
This is referred to in our industry as "bundled sales" because the customer pays
a single  price  for a package  of  services  including  the cost of gas and the
associated transportation, balancing and storage costs necessary to deliver it.
     Recent  regulatory  actions have now given the company the  opportunity  to
truly engage in a new  competitive  era. Of particular  note, the Public Service
Commission of the State of New York (PSC)  approved a rate design  settlement as
part of our most  recent  rate case  under  which we  became  the first New York
utility  to  "unbundle"  gas sales and  transportation  services  pursuant  to a
December 1994 PSC order known as the Generic Restructuring Order.
     The Generic  Restructuring  Order  instructed all New York gas utilities to
unbundle their services and to offer market-based rates, if appropriate.
     Pursuant  to that order,  our utility  negotiated  a  settlement  agreement
providing for transportation service with, among others, groups representing our
large industrial customers. The PSC approved the settlement and, as of September
20, 1995,  New York  customers who use 5,000 Mcf or more of gas per year may now
choose from a menu of unbundled  services including  transportation,  customized
sales  services,  and  daily or  monthly-metered  options.  Rates  for these new
services may be "flexed" at the company's discretion, in order to better respond
to growing competition.
     On November  9, 1995,  we  submitted a filing to the PSC which  proposes to
eliminate the 5,000 Mcf per year minimum volume  requirement for  transportation
service,   thereby   creating  an  opportunity  for  all  customers,   including
residential, to choose their gas supplier. We anticipate that this proposal will
be  approved  in some form in the  Spring  of 1996.  Because  of the  complexity
involved in nominating and managing gas supply,  it is not likely that customers
who use less than 2,500 Mcf of gas a year will  initially  take advantage of the
new unbundled  services.  However,  we are  committed to eventually  making this
concept work for all customers, including the private homeowner.

<PAGE 6>

     A service  innovation  of this kind is nothing new to us. In fact,  we view
the  Generic  Restructuring  Order as a  regulatory  endorsement  of many of the
decisions  the  company had already  implemented.  We were the first  utility to
unbundle  services to our customers when we introduced a transportation  rate in
1983 in New York.  During the past five years alone we have increased the number
of  transportation  customers  to 1,528 from 752,  with  nearly  all  industrial
customers that qualify electing to receive transportation  service. We have also
been an innovator in  Pennsylvania  by offering many unbundled  services in that
state to allow customers greater flexibility and lower prices.
     National Fuel is, and will  continue to be, an industry  leader in offering
flexible rate and service options to meet customer needs in an ever-changing and
more price sensitive environment.

Company Efforts Result in Competitive Utility Prices
One  of  our  proudest  accomplishments  over  the  past  decade  has  been  the
competitiveness  of our retail rates. We continue to be one of the lowest priced
gas utilities in the states in which we operate.
     However,  several  factors that remain beyond our control have a direct and
substantial impact on our cost of providing service.  Taxes currently  represent
some  17.4%  of a  residential  customer's  gas  bill  in New  York  and  10% in
Pennsylvania.  Included in New York is the Gross Receipts Tax, which  represents
as much as 8.4% of an average  residential  customer's  bill and, in effect,  is
concealed,  since by law we are unable to itemize  it. Also  significant  is the
subsidization   of   uncollectible   account  expense  by  those  customers  who
unfailingly pay their gas bills. We are  aggressively  addressing these concerns
in an effort  to keep  natural  gas  rates as  reasonable  as  possible  for our
customers.
     At the same time,  we are taking  steps to reduce costs for  customers  who
simply  cannot make ends meet.  We currently  have pilot "low  income"  rates in
effect in New York and  Pennsylvania.  These programs  enable  customers to have
continued gas service while reducing their usage and remaining  current in their
payments.  Also, we are working to establish a pilot transportation  program for
the Erie County, New York Department of Social Services that, if approved by the
PSC,  would  enable the direct  purchase  of gas  supplies  for  delivery to the
Department's low income clients.  This should reduce expenses for the Department
and our  customers  alike.  At the  federal  level,  we are  working to preserve
funding for the Low Income  Home Energy  Assistance  Program  (LIHEAP)  which is
being reduced and is in jeopardy of being eliminated  entirely for the winter of
1997.  LIHEAP has been a safety net  program  for many of our  customers  for 17
years.
     Our gas  acquisition  is  focused  on  maintaining  our  competitive  price
position by taking advantage of  opportunities  to refine our current  contracts
and explore new gas supply alternatives.

<PAGE 7>

     An example of these efforts is Distribution  Corporation's recent notice to
terminate  a  transportation  agreement  with  Tennessee  Gas  Pipeline  Company
effective August 1996, which covers 30,750  Decatherms per day. Our intent is to
replace  this  transportation  service  with  competitively  priced  winter-only
service from storage service  operators.  This should produce a savings of about
$5 million per year.
     In  addition,  we signed a gas  storage  agreement  with Avoca  Natural Gas
Storage to commence in October  1998.  Use of this storage  service will replace
other  upstream  capacity and result in an estimated  future  savings of over $5
million dollars per year.

Customer Service Emphasized
Our customer  satisfaction  level remains high at 86.9 percent.  We measure
how satisfied our customers are with recent  contacts with the company,  whether
it be over the telephone, in person at a Consumer Assistance Center, or at their
homes.  The  results  are used to identify  training  needs,  as a guide for the
modification  of policies or procedures and as part of the PSC customer  service
performance incentive plan. The plan establishes minimum customer service levels
for the company's  telephone  response  time,  percentage of field  appointments
kept,  timeliness  of new  service  line  installations,  frequency  of  billing
adjustments  and estimated  meter  readings,  customer  satisfaction  levels and
number of complaints to the PSC.
     Our  excellent  customer  service is due to the  expertise  of our employee
group.  With an  average  tenure of 22 years,  our  experienced  employees  work
diligently to provide the low cost,  dependable service upon which our customers
have come to rely. Their unwavering commitment is demonstrated by our ability to
maintain strong customer satisfaction levels even while aggressively  containing
costs.

Rate Developments
In order to recover  the capital  investments  and  operating  expenditures
required to provide a safe and reliable  utility  system for our  customers,  we
have been on a schedule of filing  annual rate  increase  requests.  In December
1994, the Pennsylvania Public Utility Commission (PaPUC) approved a $4.8 million
rate increase  with a rate of return on equity of 11.0%.  Rates took effect that
same month.  In a subsequent case filed in March 1995, a settlement was approved
by the PaPUC in September  1995. The rate change amounted to an increase of $6.0
million in annual revenues with no specified rate of return on equity. New rates
were effective as of September 27, 1995.

<PAGE 8>

     In September 1995, the PSC issued an order authorizing a base rate increase
of $14.2  million  with a rate of return on equity of 10.4%.  Subsequently,  the
company  filed a rate  request  with the PSC in  November  1995,  in which it is
seeking an increase of $28.9 million to be effective in October 1996.

PIPELINE AND STORAGE

The year 1995 was dominated by the need to address major  regulatory and Company
initiatives,   specifically  the  continuing   restructuring  of  our  industry,
compliance  with the Clean Air Act  Amendments  of 1990 and the placement of the
final  touches on the  merger  into  Supply  Corporation  of its  former  sister
company,  Penn-York.  A series  of  strategies  with  respect  to  these  issues
converged toward  fulfillment  this year. As a result,  our Pipeline and Storage
segment  is  well-positioned  for the  rapidly  approaching  competitive  world.
Moreover, we were able to accomplish our goals while at the same time increasing
earnings.

Financial Performance
In spite of higher operating costs, and the recording of a reserve in the amount
of $3.7  million for  previously  deferred preliminary survey and investigation
charges for the Laurel Fields Storage Project, operating income before income
taxes increased 9% to $67.9 million in fiscal 1995 compared to $62.3 million
last year.  This  result reflects the application of a final rule issued by the
Federal Energy Regulatory Commission (FERC) which addresses and clarifies
financial reporting aspects of the current practices for unbundled  pipeline
sales and open access transportation.

Positioning Ourselves
In 1995 over 80% of our transportation and storage revenues were attributable to
long-term contracts. Nonetheless, our pipeline and storage business is moving
closer to a truly competitive market.  States are beginning to open utility
markets to competition.  Some utilities, in turn, have pipeline capacity they no
longer require because certain customers are not purchasing gas from them.  In
the short-term the capacity is being sold to others.  As existing contracts
expire, utilities will not fully renew current contracts.  Hence, pipeline
capacity has become a commodity.
     We believe that the ultimate  conclusion of this  evolution will be a fully
competitive  marketplace.  Companies like Supply  Corporation  will be competing
against each other to provide  transportation  and storage  service to those who
require it. It also appears that  long-term  contracts will generally be a thing
of the past, as customers  will want  flexibility  to respond to further  market
changes.
     To  position  ourselves  for the new era we have  concentrated  on  putting
regulatory  issues  behind  us so that we can  focus on what is  important  in a
competitive  market:  providing the most reliable and economical  service to our
customers.

Rate Activity
On November 6, 1995, an administrative  law judge certified a settlement in
principle  to the FERC in Supply  Corporation's  October  1994 rate case filing,
which would  increase  our revenue by $6.4  million  annually.  The services and
facilities of Penn-York,  an affiliate merged into Supply Corporation  effective
July 1, 1994, will be rolled-in to the latter  company's  rates. The result will
be a more efficient structure.

<PAGE 9>

     Competition already exists for us with respect to approximately  two-thirds
of the storage capacity we dedicate to nonaffiliated customers. That capacity is
now  subject  to  year-to-year  contracts.  In the  pending  settlement,  Supply
Corporation  has agreed not to seek  recovery  from  existing  customers of lost
revenues  related to terminated  storage  service for five years, as long as the
terminations are not greater than approximately 7 Bcf. We feel confident that we
will be able to  remarket  such  volumes.  We also agreed not to file a new rate
case based on increased cost of service for three years. These actions are taken
in recognition of the fact that we are now part of the competitive world.

Gathering Rates
Supply   Corporation  has  approximately  $20  million  of  production  and
gathering  facilities used, in part, to gather natural gas of local producers in
the  Appalachian  region.  The FERC has  directed  Supply  Corporation  to fully
unbundle its production  and gathering  cost of service from its  transportation
cost of service,  and to establish a separate  gathering rate. An administrative
law judge  certified a new settlement in principle on this matter to the FERC in
October 1995. As a  consequence,  the company  believes that it will earn on and
fully recover its investment in production and gathering facilities.

Environmental Compliance
As a result of the  requirements  of the Clean Air Act  Amendments of 1990,
Supply  Corporation  spent $5.1 million in fiscal 1995 to retrofit 16 compressor
stations with "clean burn"  equipment.  The refitted  units reduce  emissions of
nitrogen  oxides by about 90  percent,  realize  fuel  savings  of three to five
percent, and require less maintenance.  Importantly,  we successfully  completed
this  extraordinary  and  expensive  project  within  the period  necessary  for
recovery in our latest rate case. Because we do not expect to file a case for at
least three years,  this action ensured that our shareholders  earn a reasonable
return on their investment for that period.

Laurel Fields Storage Project Postponed
We  withdrew  our  application  from  the  FERC  to  construct   facilities
associated  with our Laurel Fields  Storage  Project.  While we believe that the
project is solid, there was not sufficient customer interest at this time due to
the  restructuring  of the natural gas industry.  In particular,  many potential
customers are tied to long-term  transportation  contracts through the year 2000
and  beyond.  We  continue to believe  that it makes  sound  business  sense for
customers to store gas near ultimate markets. Because of that belief, we plan on
remarketing  our  storage  proposals  in  1997  or  1998,  to  leave  sufficient
construction  time to bring the projects to fruition by the year 2000, when many
contracts  for pipeline  transportation  expire  giving  customers the option to
switch to storage service.

<PAGE 10>

Future Plans
After the final settlement of our current rate case,  Supply  Corporation's
maximum rates should be fixed for at least three years and possibly  longer.  By
running a tight ship and keeping capital  expenditures  within the  depreciation
allowance,  Supply  Corporation  has the  opportunity  to  generate  appropriate
earnings for the benefit of our shareholders.
     Moreover,  our  affiliates  continue  to develop the market area hub in the
vicinity  of  Ellisburg  and  Leidy,  Pennsylvania.  Within  this  area,  Supply
Corporation enjoys the unique position of interconnecting  with all of the major
pipelines bringing Canadian and southwest gas to the northeast. It is our intent
to foster  increases  in  activity  at the hub with the goal of also  increasing
volumes  transported  and  revenue  for  Supply  Corporation.  Finally,  we will
continue to pursue acquisition opportunities as they present themselves.

<PAGE 11>

APPENDIX TO EXHIBIT 13 - This appendix contains a narrative description of image
and graphic information as contained in the discussion of the Company's business
segments  included in the paper copy of the Company's  combined Annual Report to
Shareholders/Form 10-K.

I.  Exploration and Production and Other Nonregulated Activities

    a)  Graph - Oil and Gas Prices

        A bar graph detailing  weighted  average oil and gas prices (in dollars)
        for the years 1991 through 1995, as follows:

              1991    1992    1993    1994    1995
              ----    ----    ----    ----    ----

        Gas   $2.00   $1.97   $2.20   $2.18   $1.67

        Oil  $20.62  $17.11  $16.78  $14.86  $16.16


    b)  Graph - Lifting Costs

        A bar graph  detailing  lift costs (in dollars per  equivalent  thousand
        cubic feet (Mcf)) for the years 1991 through 1995, as follows:

              1991    1992    1993    1994    1995
              ----    ----    ----    ----    ----

              $.59    $.62    $.54    $.45    $.44

        Dotted line crossing horizontally across the 5 bars indicates the 5-year
        average of $.51.

    c)  Graph - Oil and Gas Proved Reserves

        A bar graph detailing oil and gas proved reserves (in million of barrels
        (MMbbl) and billion cubic feet (Bcf),  respectively)  for the years 1993
        through 1995, as follows:

                         1993     1994     1995
                         ----     ----     ----

        Gas (in Bcf)    175.1    247.4    221.5

        Oil (in MMbbl)   18.5     17.5     22.9

    d)  Image - Picture of  offshore  drilling  platform  in West Delta 30 field
        with the following caption:  West Delta 30 Field covers 11 blocks and is
        one of  the  largest  fields  in the  Gulf  of  Mexico.  The  field  was
        discovered in the late 1950s and one of the blocks in the field was

<PAGE 12>

        purchased by Seneca  Resources in September 1995. The field has produced
        half a billion barrels of oil and  seven-tenths of a trillion cubic feet
        of gas.

    e)  Image - Map of Gulf Coast of Texas and  Louisiana,  including  offshore,
        indicating  areas where  Seneca  Resources  Corporation  has  prospects,
        successful discoveries and wells on-production.

    f)  Image - Picture of drilling rig in Temescal 9-5 field with the following
        caption:  Temescal  9-5,  located near Lake Piru,  California in Ventura
        County, has proven to be a successful well with production at 210 Mcf of
        natural gas per day and 193 barrels of oil per day.  This field found by
        Seneca was the first new  discovery  in Ventura  County in more than ten
        years.

    g)  Image - Map of the United States identifying the location
        of the Ellisburg-Leidy Hub, California Hub (Los Angeles)
        and Chicago Hub.

II.  Utility Operation

     a)  Image - Picture of employee conferring with
         realtor/contractor in Erie, Pennsylvania with the
         following caption:  The New Services Department
         expedites new service requests by giving the customer
         one contact who coordinates the application process
         through completion.  The company's goal is to install
         new services within 10 days.  Wanda Bender, Supervisor
         of New Services, confers with Realtor/Contractor John
         Schaefer who is developing a residential subdivision in
         Millcreek Township, Erie, Pennsylvania.

     b)  Image - Picture of airplane de-icing with the following
         caption:  Process Technologies Inc. (PTI) developed the
         Infratek system, a revolutionary natural gas-driven
         radiant heat process to improve airplane de-icing and
         make it more environmentally friendly.  National Fuel
         supported PTI's demonstration at the Greater Buffalo
         International Airport.  Natural gas was used to power
         the testing.

<PAGE 13>

     c)  Graph - Two bar graphs detailing the Utility Operation's transportation
         revenues (in millions of dollars) and  transportation  volumes (in Bcf)
         for every other year, beginning in 1985 through 1995, as follows:

                        1985   1987   1989   1991   1993   1995
                        ----   ----   ----   ----   ----   ----

Revenues
  (millions of dollars) $5.4  $10.4  $17.8  $22.4  $30.2  $37.2

Volumes (Bcf)            7.0   16.5   31.4   39.8   48.9   52.8

     d)  Graph - Bar graph  detailing  National  Fuel's  utility  rates as being
         lower than the state average in both New York and  Pennsylvania,  based
         on an average annual cost for the three years ended September 30, 1995,
         as follows:

                       National Fuel     State Average

         New York          $904               $997

         Pennsylvania      $860               $882

     e)  Image - Picture of production at Abbott Laboratories'
         Cheektowaga, New York plant with the following caption:
         Abbott Laboratories' Cheektowaga, New York plant
         manufactures plastic medical components for customers
         around the world.  It is National Fuel's seventh
         cogeneration customer.  The gas-fired, 2 megawatt
         cogeneration system will allow Abbott to reduce its
         energy costs resulting in a payback period of less than
         four years and will add 180 MMcf per year to National
         Fuel's annual throughput.  Plant Manager William P.
         Bobo, Jr. and National Fuel's Senior Energy Consultant
         Carol Tuzzolino observe Production Specialist Sandy
         Conners producing a sight chamber at a plastic injection
         molding machine.

<PAGE 14>

     f)  Graph - A pie graph detailing the use of the New York
         revenue dollar (in percents), broken down as follows:

         Gas Purchases              45.5%
         Other Operating Costs      29.2
         Taxes                      17.4
         Interest Charges            4.1
         Earnings                    3.8
                                   ------
                                   100.0%

III.  Pipeline and Storage

      a)  Graph  -  A  pie  graph  of  the   Pipeline   and  Storage   segment's
          transportation  and storage  service  revenues by contract  length (in
          percents) for 1995, broken down as follows:

          Less than One Year           3%
          One to Five Years           16
          Greater than Five Years     81
                                     ----
                                     100%

      b)  Image - Picture of Company's gas dispatch operations
          with the following caption:  Gas Dispatch operations
          have been consolidated to a new Gas Control Operations
          Center.  Monitoring system operations are Gas Dispatch
          personnel John O'Brien, Timothy Duggan, David Fridmann
          and Timothy Cody.

      c)  Image - Picture of employee monitoring compression
          equipment at the Company's Independence Compressor
          Station, Andover, New York, with the following caption:
          New, state-of-the-art emission reduction equipment, as
          well as fire and gas detection equipment has been
          installed on a number of compressor stations.  These
          devices will result in 90% cleaner air emission and
          improved safety protection.  Guy Milligan, Station
          Engineer at the Independence Compressor Station,
          Andover, New York, regularly monitors compression
          equipment.




                             CERTIFICATE OF AMENDMENT
                                       OF
                     RESTATED CERTIFICATE OF INCORPORATION
                          (As Restated March 15, 1985)
                                       OF
                           NATIONAL FUEL GAS COMPANY

     Pursuant  to the  provisions  of  Chapter 9 of Title 14A of the New  Jersey
Statutes and particularly Section 14A: 9-4 thereof, National Fuel Gas Company, a
corporation  organized  under  the  laws  of the  State  of New  Jersey,  hereby
certifies:
           FIRST:     The name  of  the  Corporation  is  NATIONAL  FUEL GAS
COMPANY (the "Company").
           SECOND:    The Board of Directors of the Company ("the Board"), at a
meeting duly called and held on December 10, 1987, adopted, inter alia, the
following resolutions:
           RESOLVED:  That the following Article NINTH be added to the Company's
                      Restated Certificate of Incorporation, as amended
                      ("Certificate"):

                      "NINTH:  No director  or officer of this  corporation
                      shall be  personally liable to the corporation or any of
                      its  shareholders  for monetary  damages for breach of any
                      duty owed to the corporation or any of its shareholders,
                      except to the extent that such  exemption  from  liability
                      is not permitted  under the New Jersey Business
                      Corporation Act, as the same exists or may hereafter be
                      amended, or under any revision thereof or successor
                      statute thereto";

                      and it is

   FURTHER RESOLVED:  That the above proposed amendment and addition to the
                      Company's Certificate, as hereby approved by the Board of
                      Directors, be submitted to a vote of the Company's common

<PAGE 2>

                      stockholders at the Annual Meeting of Stockholders to be
                      held on February 18, 1988, or any adjournment thereof,
                      with the recommendation that they approve same; and it is

   FURTHER RESOLVED:  That all actions heretofore taken, and which may hereafter
                      be taken  as  the  officers  of the  Company  deem
                      necessary  or  appropriate,  in connection with the above
                      proposed amendments to the Certificate, including, but
                      not  limited  to,  the  filing of an  Application-
                      Declaration  on Form U-1,  and amendments thereto, with
                      the Securities and Exchange Commission  ("Commission"),
                      receipt of an Order in  connection  therewith,  and
                      necessary  filings with the Secretary  of State of the
                      State of New Jersey be, and they  hereby  are, in all
                      respects authorized, approved, ratified and confirmed.

     THIRD:  That said Annual Meeting of Common  Stockholders of the Company was
held on the 18th day of February,  1988, pursuant to written notice of the time,
place and  purposes  of said  meeting,  including  the taking of action upon the
amendment to the  Restated  Certificate  of  Incorporation,  as amended,  of the
Company approved by the Board as aforesaid.
     FOURTH:  Said  written  notice of said  Annual  Meeting  was mailed to each
stockholder of record  entitled to vote thereon in accordance with the Company's
By-Laws and not less than ten (10) nor more than sixty (60) days before the date
of said Annual Meeting.
     FIFTH:    The number of shares of Common Stock of the Company entitled to
vote as a class at said Annual Meeting was 25,871,234, and each such share

<PAGE 3>

entitled the registered holder thereof to abstain from voting or to vote one
vote for or against the adoption of the amendment.
     SIXTH:     At said Annual Meeting, the following votes were registered with
respect to the amendment set out in paragraph SECOND above:

     For       - 19,752,149 shares of Common Stock

     Against   -   1,227,581 shares of Common Stock

     Abstain   -   537,548 shares of Common Stock

     A quorum of the  holders  of Common  Stock was  present  and voting at said
Annual Meeting,  and the amendment was duly adopted by the affirmative vote of a
majority  of the votes  cast by holders of  outstanding  shares of Common  Stock
entitled to vote thereon.
     SEVENTH:   The  amendment  shall  become  effective on the date of filing.


Dated:  February 18, 1988              NATIONAL FUEL GAS COMPANY


                                       By:  /s/ Bernard J. Kennedy
                                     Name:  Bernard J. Kennedy
                                    Title:  president



<TABLE> <S> <C>

<ARTICLE> UT
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NATIONAL
FUEL GAS  COMPANY'S  CONSOLIDATED  FINANCIAL  STATEMENTS  AND  SCHEDULES  AND IS
QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO  SUCH  FINANCIAL  STATEMENTS  AND
SCHEDULES
</LEGEND>
<RESTATED>
<MULTIPLIER> 1,000
       
<S>                                                           <C>
<PERIOD-TYPE>                                                      12-MOS
<FISCAL-YEAR-END>                                             SEP-30-1994
<PERIOD-START>                                                OCT-01-1993
<PERIOD-END>                                                  SEP-30-1994
<BOOK-VALUE>                                                     PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                                       1,545,550
<OTHER-PROPERTY-AND-INVEST>                                             0
<TOTAL-CURRENT-ASSETS>                                            218,126
<TOTAL-DEFERRED-CHARGES>                                           15,797
<OTHER-ASSETS>                                                    202,184
<TOTAL-ASSETS>                                                  1,981,657
<COMMON>                                                           37,278
<CAPITAL-SURPLUS-PAID-IN>                                         379,156
<RETAINED-EARNINGS>                                               363,854
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                    780,288
                                                   0
                                                             0
<LONG-TERM-DEBT-NET>                                              462,500
<SHORT-TERM-NOTES>                                                102,500
<LONG-TERM-NOTES-PAYABLE>                                               0
<COMMERCIAL-PAPER-OBLIGATIONS>                                     10,000
<LONG-TERM-DEBT-CURRENT-PORT>                                      96,000
                                               0
<CAPITAL-LEASE-OBLIGATIONS>                                             0
<LEASES-CURRENT>                                                        0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                                    530,369
<TOT-CAPITALIZATION-AND-LIAB>                                   1,981,657
<GROSS-OPERATING-REVENUE>                                       1,141,324
<INCOME-TAX-EXPENSE>                                               47,792
<OTHER-OPERATING-EXPENSES>                                        967,629
<TOTAL-OPERATING-EXPENSES>                                      1,015,421
<OPERATING-INCOME-LOSS>                                           125,903
<OTHER-INCOME-NET>                                                  3,656
<INCOME-BEFORE-INTEREST-EXPEN>                                    129,559
<TOTAL-INTEREST-EXPENSE>                                           47,124
<NET-INCOME>                                                       85,672
                                             0
<EARNINGS-AVAILABLE-FOR-COMM>                                      85,672
<COMMON-STOCK-DIVIDENDS>                                           57,725
<TOTAL-INTEREST-ON-BONDS>                                          36,699
<CASH-FLOW-OPERATIONS>                                            199,229
<EPS-PRIMARY>                                                        2.32
<EPS-DILUTED>                                                        2.32
        




</TABLE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<ARTICLE> UT
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NATIONAL FUEL
GAS COMPANY'S CONSOLIDATED FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<RESTATED>
<MULTIPLIER> 1,000
       
<S>                                                           <C>
<PERIOD-TYPE>                                                     03-MOS
<FISCAL-YEAR-END>                                             SEP-30-1995
<PERIOD-START>                                                OCT-01-1994
<PERIOD-END>                                                  DEC-31-1994
<BOOK-VALUE>                                                     PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                                       1,582,207
<OTHER-PROPERTY-AND-INVEST>                                             0
<TOTAL-CURRENT-ASSETS>                                            252,579
<TOTAL-DEFERRED-CHARGES>                                           14,140
<OTHER-ASSETS>                                                    200,477
<TOTAL-ASSETS>                                                  2,049,403
<COMMON>                                                           37,366
<CAPITAL-SURPLUS-PAID-IN>                                         381,426
<RETAINED-EARNINGS>                                               379,723
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                    798,515
                                                   0
                                                             0
<LONG-TERM-DEBT-NET>                                              404,000
<SHORT-TERM-NOTES>                                                154,600
<LONG-TERM-NOTES-PAYABLE>                                               0
<COMMERCIAL-PAPER-OBLIGATIONS>                                          0
<LONG-TERM-DEBT-CURRENT-PORT>                                     154,500
                                               0
<CAPITAL-LEASE-OBLIGATIONS>                                             0
<LEASES-CURRENT>                                                        0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                                    537,788
<TOT-CAPITALIZATION-AND-LIAB>                                   2,049,403
<GROSS-OPERATING-REVENUE>                                         279,332
<INCOME-TAX-EXPENSE>                                               18,507
<OTHER-OPERATING-EXPENSES>                                        217,537
<TOTAL-OPERATING-EXPENSES>                                        236,044
<OPERATING-INCOME-LOSS>                                            43,288
<OTHER-INCOME-NET>                                                    844
<INCOME-BEFORE-INTEREST-EXPEN>                                     44,132
<TOTAL-INTEREST-EXPENSE>                                           13,561
<NET-INCOME>                                                       30,571
                                             0
<EARNINGS-AVAILABLE-FOR-COMM>                                      30,571
<COMMON-STOCK-DIVIDENDS>                                           14,702
<TOTAL-INTEREST-ON-BONDS>                                               0
<CASH-FLOW-OPERATIONS>                                             10,188
<EPS-PRIMARY>                                                         .82
<EPS-DILUTED>                                                         .82
        




</TABLE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<ARTICLE> UT
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NATIONAL FUEL
GAS COMPANY'S CONSOLIDATED FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<RESTATED>
<MULTIPLIER> 1,000
       
<S>                                                           <C>
<PERIOD-TYPE>                                                      06-MOS
<FISCAL-YEAR-END>                                             SEP-30-1995
<PERIOD-START>                                                OCT-01-1994
<PERIOD-END>                                                  MAR-31-1995
<BOOK-VALUE>                                                     PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                                       1,613,203
<OTHER-PROPERTY-AND-INVEST>                                             0
<TOTAL-CURRENT-ASSETS>                                            264,521
<TOTAL-DEFERRED-CHARGES>                                           14,287
<OTHER-ASSETS>                                                    195,766
<TOTAL-ASSETS>                                                  2,087,777
<COMMON>                                                           37,421
<CAPITAL-SURPLUS-PAID-IN>                                         382,797
<RETAINED-EARNINGS>                                               408,306
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                    828,524
                                                   0
                                                             0
<LONG-TERM-DEBT-NET>                                              404,000
<SHORT-TERM-NOTES>                                                 70,700
<LONG-TERM-NOTES-PAYABLE>                                               0
<COMMERCIAL-PAPER-OBLIGATIONS>                                     20,000
<LONG-TERM-DEBT-CURRENT-PORT>                                     154,500
                                               0
<CAPITAL-LEASE-OBLIGATIONS>                                             0
<LEASES-CURRENT>                                                        0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                                    610,053
<TOT-CAPITALIZATION-AND-LIAB>                                   2,087,777
<GROSS-OPERATING-REVENUE>                                         658,094
<INCOME-TAX-EXPENSE>                                               45,115
<OTHER-OPERATING-EXPENSES>                                        513,234
<TOTAL-OPERATING-EXPENSES>                                        558,349
<OPERATING-INCOME-LOSS>                                            99,745
<OTHER-INCOME-NET>                                                  1,475
<INCOME-BEFORE-INTEREST-EXPEN>                                    101,220
<TOTAL-INTEREST-EXPENSE>                                           27,342
<NET-INCOME>                                                       73,878
                                             0
<EARNINGS-AVAILABLE-FOR-COMM>                                      73,878
<COMMON-STOCK-DIVIDENDS>                                           29,426
<TOTAL-INTEREST-ON-BONDS>                                               0
<CASH-FLOW-OPERATIONS>                                            127,484
<EPS-PRIMARY>                                                        1.98
<EPS-DILUTED>                                                        1.98
        




</TABLE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

<ARTICLE> UT
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM NATIONAL FUEL
GAS COMPANY'S CONSOLIDATED FINANCIAL STATEMENTS AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<RESTATED>
<MULTIPLIER> 1,000
       
<S>                                                           <C>
<PERIOD-TYPE>                                                      09-MOS
<FISCAL-YEAR-END>                                             SEP-30-1995
<PERIOD-START>                                                OCT-01-1994
<PERIOD-END>                                                  JUN-30-1995
<BOOK-VALUE>                                                     PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                                       1,630,124
<OTHER-PROPERTY-AND-INVEST>                                             0
<TOTAL-CURRENT-ASSETS>                                            196,330
<TOTAL-DEFERRED-CHARGES>                                           11,699
<OTHER-ASSETS>                                                    192,529
<TOTAL-ASSETS>                                                  2,030,682
<COMMON>                                                           37,422
<CAPITAL-SURPLUS-PAID-IN>                                         382,816
<RETAINED-EARNINGS>                                               402,190
<TOTAL-COMMON-STOCKHOLDERS-EQ>                                    822,428
                                                   0
                                                             0
<LONG-TERM-DEBT-NET>                                              504,000
<SHORT-TERM-NOTES>                                                 73,200
<LONG-TERM-NOTES-PAYABLE>                                               0
<COMMERCIAL-PAPER-OBLIGATIONS>                                          0
<LONG-TERM-DEBT-CURRENT-PORT>                                      58,500
                                               0
<CAPITAL-LEASE-OBLIGATIONS>                                             0
<LEASES-CURRENT>                                                        0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                                    572,554
<TOT-CAPITALIZATION-AND-LIAB>                                   2,030,682
<GROSS-OPERATING-REVENUE>                                         851,555
<INCOME-TAX-EXPENSE>                                               51,353
<OTHER-OPERATING-EXPENSES>                                        681,470
<TOTAL-OPERATING-EXPENSES>                                        732,823
<OPERATING-INCOME-LOSS>                                           118,732
<OTHER-INCOME-NET>                                                  4,685
<INCOME-BEFORE-INTEREST-EXPEN>                                    123,417
<TOTAL-INTEREST-EXPENSE>                                           40,558
<NET-INCOME>                                                       82,859
                                             0
<EARNINGS-AVAILABLE-FOR-COMM>                                      82,859
<COMMON-STOCK-DIVIDENDS>                                           44,523
<TOTAL-INTEREST-ON-BONDS>                                               0
<CASH-FLOW-OPERATIONS>                                            186,892
<EPS-PRIMARY>                                                        2.22
<EPS-DILUTED>                                                        2.22
        




</TABLE>


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