Exhibit A
NATIONAL FUEL RESOURCES, INC.
INCOME STATEMENT
Three Twelve
Months Ended Months Ended
June 30, 2000 June 30, 2000
--------------- ----------------
Actual Actual
--------------- ----------------
Operating Revenues $ 34,208,988 $ 133,951,571
--------------- ---------------
Operating Expenses:
Purchased Gas 38,590,642 129,909,241
Purchased Electric 459,090 1,775,330
Operation 1,171,920 5,135,200
Depreciation, Depletion
& Amortization 50,319 199,855
Franchise & Other Taxes 51,633 458,997
--------------- ---------------
40,323,604 137,478,623
--------------- ---------------
Operating Income (6,114,616) (3,527,052)
--------------- ---------------
Interest Income 189,050 424,777
Interest Expense 252,368 362,988
--------------- ---------------
Net Income Before Taxes (6,177,934) (3,465,263)
--------------- ---------------
Income Taxes:
Federal (242,164) 803,708
State 127,633 148,963
Deferred (2,071,173) (2,197,870)
--------------- ---------------
(2,185,704) (1,245,199)
--------------- ---------------
Net Income $ (3,992,230) $ (2,220,064)
=============== ===============