Exhibit A
NATIONAL FUEL RESOURCES, INC.
INCOME STATEMENT
Three Twelve
Months Ended Months Ended
September 30, 2000 September 30, 2000
------------------ ------------------
Actual Actual
----------- ------------
Operating Revenues $25,368,290 $133,928,805
----------- ------------
Operating Expenses:
Purchased Gas 23,133,874 138,005,370
Purchased Electric 615,731 1,853,649
Operation 1,106,005 5,389,800
Depreciation, Depletion
& Amortization 59,008 208,786
Franchise & Other Taxes 34,124 471,095
----------- ------------
24,948,742 145,928,700
----------- ------------
Operating Income 419,548 (11,999,895)
----------- ------------
Interest Income 284,349 612,105
Interest Expense 400,883 773,770
----------- ------------
Net Income Before Taxes 303,014 (12,161,560)
----------- ------------
Income Taxes:
Federal (3,114,728) (2,521,549)
State (240,612) (69,055)
Deferred 3,505,800 (1,781,198)
----------- ------------
150,460 (4,371,802)
----------- ------------
Net Income $ 152,554 $ (7,789,758)
=========== ============