NICOR INC
10-K405/A, 1996-06-28
NATURAL GAS DISTRIBUTION
Previous: PHARMHOUSE CORP, SC 13G, 1996-06-28
Next: NORDSON CORP, 10-K405/A, 1996-06-28



                                                                           

 
                               UNITED STATES
                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549
   
                                FORM 10-K/A
                              Amendment No. 1
    


(Mark One)
        
[ X ] For the fiscal year ended December 31, 1995
                        or
[   ] For the transition period from            to            

Commission file number 1-7297


                               NICOR Inc.                    
         (Exact name of registrant as specified in its charter)
        
                Illinois                              36-2855175    
     (State or other jurisdiction of               (I.R.S. Employer
      incorporation or organization)              Identification No.)
               

                   1844 Ferry Road                                
                Naperville, Illinois                  60563-9600   
      (Address of principal executive offices)        (Zip Code)           
                  

Registrant's telephone number, including area code (708) 305-9500

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

                                                  Name of each exchange on
          Title of each class                         which registered     
Common Stock, par value $2.50 per share           New York Stock Exchange
                                                  Chicago 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 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 ]

As of February 29, 1996, 50,178,621 common shares were outstanding, and the
aggregate market value of voting securities held by non-affiliates of the
registrant was approximately $1.3 billion.

                    DOCUMENTS INCORPORATED BY REFERENCE

Portions of the company's 1996 Annual Meeting Definitive Proxy Statement,
dated March 20, 1996 are incorporated by reference into Part III.




   
                           PURPOSE OF AMENDMENT




This Amendment contains the financial statements of the NI-Gas Savings
Investment Plan and the NI-Gas Thrift Plan and is being filed pursuant to
the provisions of Rule 15d-21 of the Securities Exchange Act of 1934 in
place of separate annual reports otherwise required to be filed on
Form 11-K for employee benefit plans.

    





NICOR Inc.                                                                 

Signature
   
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this amendment to be signed on its behalf by the
undersigned, thereunto duly authorized.




                                    NICOR Inc.           



Date    June 27, 1996              By          DAVID L. CYRANOSKI       
                                               David L. Cyranoski
                                             Senior Vice President,
                                           Secretary and Controller

    




NICOR Inc.                                                         Page 40

PART IV

Item 14.  Exhibits, Financial Statement Schedule, and Reports on
          Form 8-K

(a)   1)  Financial Statements:

          For the following information, see Part II, Item 8 on page 21.
  
          Report of Independent Public Accountants
          Consolidated Financial Statements:
            As of December 31, 1995 and 1994 -
              Balance Sheet
              Statement of Capitalization
            For the years ended December 31, 1995, 1994 and 1993 -
              Statement of Income
              Statement of Cash Flows
              Statement of Common Equity
          Notes to the Consolidated Financial Statements

      2)  Financial Statement Schedule:

          Schedule
           Number                                                    Page

                    Report of Independent Public Accountants          22
             II     Valuation and Qualifying Accounts                 41

          Schedules other than those listed are omitted because they are
          either not required or not applicable.

      3)  Exhibits Filed:

          See Exhibit Index on pages 43 through 47 filed herewith.

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

 


NICOR Inc.                                                          Page 43

                               Exhibit Index

Exhibit
 Number                         Description of Document                    

  3.01   * Articles of Incorporation of the company.  (File No. 2-55451,
           Form S-14 for March 1976, NICOR Inc., Exhibit 1-03 and Exhibit B
           of Amendment No. 1 thereto.)

  3.02   * Amendment to Articles of Incorporation of the company.  (File
           No. 2-68777, Form S-16 for August 1980, NICOR Inc.,
           Exhibit 2-01.)

  3.03   * Amendment to Articles of Incorporation of the company.  (File
           No. 1-7297, Form 10-K for 1985, NICOR Inc., Exhibit 3-03.)

  3.04   * Amendment to Articles of Incorporation of the company.  (File
           No. 1-7297, Form 10-Q for March 1987, NICOR Inc., Exhibit
           19-01.)

  3.05   * Amendment to Articles of Incorporation of the company.  (File
           No. 1-7297, Form 10-K for 1992, NICOR Inc., Exhibit 3-06.)

  3.06   * Amendments to Articles of Incorporation of the company.  (Proxy
           Statement dated March 9, 1994, NICOR Inc., Exhibit A-1 and
           Exhibit B thereto.)

  3.07   * By-Laws of the company as amended by the company's Board of
           Directors on May 3, 1995.  (File No. 1-7297, Form 10-Q for March
           1995, NICOR Inc., Exhibit 3(ii).01.)

  4.01   * Indenture of Commonwealth Edison Company to Continental Illinois
           National Bank and Trust Company of Chicago, Trustee, dated as of
           January 1, 1954.  (File No. 1-7296, Form 10-K for 1995, Northern
           Illinois Gas Company, Exhibit 4.01.)

  4.02   * Indenture of Adoption of Northern Illinois Gas Company to
           Continental Illinois National Bank and Trust Company of Chicago,
           Trustee, dated February 9, 1954.  (File No. 1-7296, Form 10-K
           for 1995, Northern Illinois Gas Company, Exhibit 4.02.)

  4.03   * Supplemental Indenture, dated June 1, 1963, of Northern Illinois
           Gas Company to Continental Illinois National Bank and Trust
           Company of Chicago, Trustee, under Indenture dated as of
           January 1, 1954.  (File No. 2-21490, Form S-9, Northern Illinois
           Gas Company, Exhibit 2-8.)

  4.04   * Supplemental Indenture, dated May 1, 1966, of Northern Illinois
           Gas Company to Continental Illinois National Bank and Trust
           Company of Chicago, Trustee, under Indenture dated as of
           January 1, 1954.  (File No. 2-25292, Form S-9, Northern Illinois
           Gas Company, Exhibit 2-4.)




NICOR Inc.                                                          Page 44

                         Exhibit Index (continued)

Exhibit
 Number                         Description of Document                    

  4.05   * Supplemental Indenture, dated June 1, 1971, of Northern Illinois
           Gas Company to Continental Illinois National Bank and Trust
           Company of Chicago, Trustee, under Indenture dated as of
           January 1, 1954.  (File No. 2-44647, Form S-7, Northern Illinois
           Gas Company, Exhibit 2-03.)

  4.06   * Supplemental Indenture, dated April 30, 1976, between the
           company and Continental Illinois National Bank and Trust Company
           of Chicago, Trustee, under Indenture dated as of January 1,
           1954.  (File No. 2-56578, Form S-9, Northern Illinois Gas
           Company, Exhibit 2-25.)

  4.07   * Supplemental Indenture, dated April 30, 1976, of Northern
           Illinois Gas Company to Continental Illinois National Bank and
           Trust Company of Chicago, Trustee, under Indenture dated as of
           January 1, 1954.  (File No. 2-56578, Form S-9, Northern Illinois
           Gas Company, Exhibit 2-21.)

  4.08   * Supplemental Indenture, dated July 1, 1989, of Northern Illinois
           Gas Company to Continental Bank, National Association, Trustee,
           under Indenture dated as of January 1, 1954.  (File No. 1-7296,
           Form 8-K for June 1989, Northern Illinois Gas Company,
           Exhibit 4-01.)

  4.09   * Supplemental Indenture, dated August 15, 1991, of Northern
           Illinois Gas Company to Continental Bank, National Association,
           Trustee, under Indenture dated as of January 1, 1954.  (File
           No. 1-7296, Form 8-K for August 1991, Northern Illinois Gas
           Company, Exhibit 4-01.)

  4.10   * Supplemental Indenture, dated July 15, 1992, of Northern
           Illinois Gas Company to Continental Bank, National Association,
           Trustee, under Indenture dated as of January 1, 1954.  (File
           No. 1-7296, Form 10-Q for June 1992, Northern Illinois Gas
           Company, Exhibit 4-01.)

  4.11   * Supplemental Indenture, dated February 1, 1993, of Northern
           Illinois Gas Company to Continental Bank, National Association,
           Trustee, under Indenture dated as of January 1, 1954.  (File
           No. 1-7296, Form 10-K for 1992, Northern Illinois Gas Company,
           Exhibit 4-17.)

  4.12   * Supplemental Indenture, dated March 15, 1993, of Northern
           Illinois Gas Company to Continental Bank, National Association,
           Trustee, under Indenture dated as of January 1, 1954.  (File
           No. 1-7296, Form 10-Q for March 1993, Northern Illinois Gas
           Company, Exhibit 4-01.)




NICOR Inc.                                                          Page 45

                         Exhibit Index (continued)

Exhibit
 Number                         Description of Document                    

  4.13   * Supplemental Indenture, dated May 1, 1993, of Northern Illinois
           Gas Company to Continental Bank, National Association, Trustee,
           under Indenture dated as of January 1, 1954.  (File No. 1-7296,
           Form 10-Q for March 1993, Northern Illinois Gas Company,
           Exhibit 4-02.)

  4.14   * Supplemental Indenture, dated July 1, 1993, of Northern Illinois
           Gas Company to Continental Bank, National Association, Trustee,
           under Indenture dated as of January 1, 1954.  (File No. 1-7296,
           Form 10-Q for June 1993, Northern Illinois Gas Company,
           Exhibit 4-01.)

  4.15   * Supplemental Indenture, dated August 15, 1994, of Northern
           Illinois Gas Company to Continental Bank, Trustee, under
           Indenture dated as of January 1, 1954.  (File No. 1-7296,
           Form 10-Q for September 1994, Northern Illinois Gas Company,
           Exhibit 4.01.)

  4.16   * Supplemental Indenture, dated October 15, 1995, of Northern
           Illinois Gas Company to Bank of America Illinois, Trustee, under
           Indenture dated as of January 1, 1954.  (File No. 1-7296,
           Form 10-Q for September 1995, Northern Illinois Gas Company,
           Exhibit 4.01.)

           Other debt instruments are omitted in accordance with Item 
           601(b)(4)(iii)(A) of Regulation S-K.  Copies of such agreements
           will be furnished to the Commission upon request.

 10.01   * Security Payment Plan.  (File No. 1-7297, Form 10-K for 1980,
           NICOR Inc., Exhibit 10-09.)

 10.02   * 1984 NICOR Officers' Capital Accumulation Plan Participation
           Agreement.  (File No. 1-7297, Form 10-K for 1988, NICOR Inc.,
           Exhibit 10-10.)

 10.02(a)* 1985 NICOR Officers' Capital Accumulation Plan Participation
           Agreement.  (File No. 1-7297, Form 10-K for 1988, NICOR Inc.,
           Exhibit 10-10(a).)

 10.03   * 1984 NICOR Directors' Capital Accumulation Plan Participation
           Agreement.  (File No. 1-7297, Form 10-K for 1983, NICOR Inc.,
           Exhibit 10-13.)

 10.03(a)* 1985 NICOR Directors' Capital Accumulation Plan Participation
           Agreement.  (File No. 1-7297, Form 10-K for 1984, NICOR Inc.,
           Exhibit 10-13(a).)

 10.04   * Directors' Deferred Compensation Plan.  (File No. 1-7297,
           Form 10-K for 1983, NICOR Inc., Exhibit 10-16.)




NICOR Inc.                                                          Page 46

                         Exhibit Index (continued)

Exhibit
 Number                         Description of Document                    

 10.05   * Restricted Stock and Supplemental Pension Agreement dated
           July 10, 1985, between Richard G. Cline and the company.  (File
           No. 1-7297, Form 10-Q for September 1985, NICOR Inc.,
           Exhibit 19-03.)

 10.06   * Directors' Pension Plan.  (File No. 1-7297, Form 10-K for 1985,
           NICOR Inc., Exhibit 10-18.)

 10.07   * Flexible Spending Account for Executives.  (File No. 1-7297,
           Form 10-K for 1986, NICOR Inc., Exhibit 10-20.)

 10.08   * Amendment and Restatement of the Northern Illinois Gas Company
           Incentive Compensation Plan.  (File No. 1-7297, Form 10-K for
           1986, NICOR Inc., Exhibit 10-21.)

 10.09   * NICOR Inc. 1989 Long-Term Incentive Plan.  (Filed with NICOR
           Inc. Proxy Statement, dated April 20, 1989, Exhibit A.)

 10.10   * Supplemental Benefit Agreement, dated September 13, 1989,
           between Richard G. Cline and the company.  (File No. 1-7297,
           Form 10-Q for September 1989, NICOR Inc., Exhibit 19-01.)

 10.11   * NI-Gas Supplementary Retirement Plan.  (File No. 1-7297,
           Form 10-K for 1989, NICOR Inc., Exhibit 10-24.)

 10.12   * NI-Gas Supplementary Savings Plan.  (File No. 1-7297, Form 10-K
           for 1989, NICOR Inc., Exhibit 10-25.)

 10.13   * NICOR Salary Deferral Plan.  (File No. 1-7297, Form 10-K for
           1989, NICOR Inc., Exhibit 10-29.)

 10.14   * 1995 NICOR Incentive Compensation Plan.  (File No. 1-7297,
           Form 10-K for 1994, NICOR Inc., Exhibit 10.18.)

 10.15   * 1995 NI-Gas Incentive Compensation Plan.  (File No. 1-7297,
           Form 10-K for 1994, NICOR Inc., Exhibit 10.19.)

 10.16   * 1995 Long-Term Incentive Program.  (File No. 1-7297, Form 10-K
           for 1994, NICOR Inc., Exhibit 10.20.)

 10.17     1996 NICOR Incentive Compensation Plan.

 10.18     1996 NI-Gas Incentive Compensation Plan.

 10.19     1996 Long-Term Incentive Program.

 10.20   * Summary of 1995 Directors' Stock Grant Program.  (Included in
           NICOR Inc. Proxy Statement dated March 22, 1995, pages 6 and 7.)


Exhibits 10.01 through 10.20 constitute management contracts and
compensatory plans and arrangements required to be filed as exhibits to
this Form pursuant to Item 14(c) of Form 10-K.




NICOR Inc.                                                          Page 47

                         Exhibit Index (concluded)

Exhibit
 Number                         Description of Document                    

 21.01     Subsidiaries.

 23.01     Consent of Independent Public Accountants.
   
 23.02     Consent of Independent Public Accountants - NI-Gas Savings
           Investment and Thrift Plans.
    
 24.01     Powers of Attorney.

 27.01     Financial Data Schedule.
   
 99.01     Financial Statements of the NI-Gas Savings Investment Plan for
           1995.

 99.02     Financial Statements of the NI-Gas Thrift Plan for 1995.
    

* These exhibits have been previously filed with the Securities and
  Exchange Commission as exhibits to registration statements or to other
  filings with the Commission and are incorporated herein as exhibits by
  reference.  The file number and exhibit number of each such exhibit,
  where applicable, are stated, in parentheses, in the description of such
  exhibit.


Upon written request, the company will furnish free of charge a copy of any
exhibit.  Requests should be sent to Investor Relations at the corporate
headquarters.




                                                                 NICOR Inc.   
                                                                 Form 10-K/A  
                                                                 Exhibit 23.02





              CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS





As independent public accountants, we hereby consent to the incorporation
by reference of our reports on the financial statements of the NI-Gas
Savings Investment Plan and the NI-Gas Thrift Plan, dated June 27, 1996,
included in NICOR Inc.'s Form 10-K/A, Amendment No. 1, for the year ended
December 31, 1995, into the company's previously filed Form S-3 Registration
Statement in connection with the NICOR Automatic Dividend Reinvestment and
Stock Purchase Plan (No. 33-56871), and Form S-8 Registration Statements in
connection with the NICOR Employee Stock Purchase Plan (No. 33-1732), the
NI-Gas Savings Investment Plan (No. 33-56867), the NI-Gas Thrift Plan
(No. 33-60689) and the NICOR 1989 Long-Term Incentive Plan (No. 33-31029).




                                          ARTHUR ANDERSEN LLP
                                          ARTHUR ANDERSEN LLP


Chicago, Illinois
June 27, 1996



                                                         NICOR Inc.
                                                         Form 10-K/A
                                                         Exhibit 99.01






                  REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the NI-Gas Savings Investment
  Plan Committee:


We have audited the accompanying statements of net assets available for     
benefits, with fund information, of the NI-Gas Savings Investment Plan as of
December 31, 1995 and 1994, and the related statements of changes in net
assets available for benefits, with fund information, for the years then
ended.  These financial statements are the responsibility of the Plan's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards 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. 
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the net assets available for benefits, with fund
information, of the Plan as of December 31, 1995 and 1994, and the changes
in net assets available for benefits, with fund information, for the years
then ended in conformity with generally accepted accounting principles.

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The fund information in the
statements of net assets available for benefits, with fund information, and
the statements of changes in net assets available for benefits, with fund
information, is presented for additional analysis rather than to present the
net assets available for benefits and changes in net assets available for 
benefits of each fund.  The fund information has been subjected to the auditing 
procedures applied in the audits of the basic financial statements and, in our 
opinion, is fairly stated in all material respects in relation to the basic 
financial statements taken as a whole.




                                       ARTHUR ANDERSEN LLP
                                       ARTHUR ANDERSEN LLP

Chicago, Illinois
June 27, 1996

                                     - 1 -




<TABLE>
                                                     NI-Gas Savings Investment Plan
                                 Statement of Net Assets Available for Benefits, With Fund Information

<CAPTION>
                                                                                  December 31, 1995                            
                                 NICOR          Stated       Index Fund-  International                   Small
                                 Stock          Return         Common       Equities       Balanced       Stock
                                  Fund           Fund           Stock         Fund           Fund          Fund           Total   
Assets:

  Investment in NI-Gas
    Savings Investment and
    <S>                       <C>            <C>            <C>           <C>            <C>           <C>            <C>
    Thrift Trust              $  7,188,096   $ 73,566,912   $ 12,329,539  $  5,585,566   $  5,180,651  $  4,375,314   $108,226,078

  Miscellaneous receivable          13,239         89,717        244,485       200,179        157,920       139,426        844,966
                                 7,201,335     73,656,629     12,574,024     5,785,745      5,338,571     4,514,740    109,071,044

Liabilities:

  Miscellaneous payable            187,346        217,505              -             -              -             -        404,851

Net Assets Available for
  Benefits                    $  7,013,989   $ 73,439,124   $ 12,574,024  $  5,785,745   $  5,338,571  $  4,514,740   $108,666,193




                                                                                  December 31, 1994                            
                                 NICOR          Stated       Index Fund-  International                   Small
                                 Stock          Return         Common       Equities       Balanced       Stock
                                  Fund           Fund           Stock         Fund           Fund          Fund           Total   
Assets:
  Investment in NI-Gas
    Savings Investment and
    Thrift Trust              $  5,552,384   $ 74,428,848   $  7,862,774  $  5,393,606   $  2,859,736  $  2,331,851   $ 98,429,199

  Miscellaneous receivable          40,579        102,892         22,288        80,853         17,486        13,735        277,833
                                 5,592,963     74,531,740      7,885,062     5,474,459      2,877,222     2,345,586     98,707,032

Liabilities:

  Miscellaneous payable                  -          9,330         18,483             -         67,451         3,339         98,603

Net Assets Available for
  Benefits                    $  5,592,963   $ 74,522,410   $  7,866,579  $  5,474,459   $  2,809,771  $  2,342,247   $ 98,608,429


<F1>
The accompanying notes are an integral part of this statement.
</TABLE>
   
                                                              - 2 -



<TABLE>
                                                    NI-Gas Savings Investment Plan
                            Statement of Changes in Net Assets Available for Benefits, With Fund Information
<CAPTION>

                                                                         December 31, 1995                            
                                 NICOR          Stated       Index Fund-  International                   Small
                                 Stock          Return         Common       Equities       Balanced       Stock
                                  Fund           Fund           Stock         Fund           Fund          Fund           Total   
Net increase in Plan
  assets from investment 
  activities of the NI-Gas
  Savings Investment and
  <S>                         <C>            <C>            <C>           <C>  <C>       <C>  <C>      <C>  <C>       <C>
  Thrift Trust                $  1,394,510   $  5,382,790   $  3,027,896  $    610,101   $    873,718  $    765,616   $ 12,054,631

Contributions:
  Participants                     342,925      1,447,708        509,268       477,051        282,658       319,161      3,378,771
  Employer                         154,031        638,494        214,777       189,098        122,712       132,727      1,451,839

Distributions to participants     (438,261)    (5,429,041)      (450,405)     (275,254)      (245,909)     (201,906)    (7,040,776)

Transfers                          (32,179)    (3,123,237)     1,405,909      (689,710)     1,495,621     1,156,895        213,299

Net increase (decrease)          1,421,026     (1,083,286)     4,707,445       311,286      2,528,800     2,172,493     10,057,764

Net assets available for
  benefits at beginning of
  year                           5,592,963     74,522,410      7,866,579     5,474,459      2,809,771     2,342,247     98,608,429

Net assets available for
  benefits at end of year     $  7,013,989   $ 73,439,124   $ 12,574,024  $  5,785,745   $  5,338,571  $  4,514,740   $108,666,193



                                                                        December 31, 1994                         
                                   NICOR        Stated       Index Fund-  International                   Small
                                   Stock        Return         Common       Equities       Balanced       Stock
                                    Fund         Fund           Stock         Fund           Fund          Fund           Total   
Net increase (decrease) in Plan
  assets from investment activi-
  ties of the NI-Gas Savings
  Investment and Thrift Trust $   (962,523)  $  5,364,193   $    111,917  $    260,049   $    (15,999) $     (9,510)  $  4,748,127

Contributions:
  Participants                     375,733      1,525,913        441,611       417,895        321,342       279,335      3,361,829
  Employer                         166,081        651,962        183,111       158,823        138,384       112,439      1,410,800

Distributions to participants     (242,626)    (4,502,597)      (338,454)     (195,120)      (156,743)      (31,287)    (5,466,827)
                             
Transfers                          198,642     (1,062,151)      (278,243)    1,157,264       (601,099)      668,092         82,505

Net increase (decrease)           (464,693)     1,977,320        119,942     1,798,911       (314,115)    1,019,069      4,136,434

Net assets available for
  benefits at beginning of year  6,057,656     72,545,090      7,746,637     3,675,548      3,123,886     1,323,178     94,471,995

Net assets available for
  benefits at end of year     $  5,592,963   $ 74,522,410   $  7,866,579  $  5,474,459   $  2,809,771  $  2,342,247   $ 98,608,429
<F1>
The accompanying notes are an integral part of this statement.
</TABLE>

                                                              - 3 -            
                                                                              
                                                                               

                                                                               
                                                                               
                       NI-GAS SAVINGS INVESTMENT PLAN
                      NOTES TO THE FINANCIAL STATEMENTS


INFORMATION ON THE PLAN

The following description of the NI-Gas Savings Investment Plan (the Plan)
provides only general information.  Participants should refer to the Plan
agreement for more detailed information.  Certain reclassifications were
made to conform the prior years' financial statements to the current year
presentation.

The Plan.  The Plan is a defined contribution plan which was established on
July 1, 1973 to provide supplemental retirement security to substantially
all employees of Northern Illinois Gas Company (Northern Illinois Gas) not
represented by a collective bargaining agreement.  The funds of the Plan are
commingled with the funds of the NI-Gas Thrift Plan and held for safekeeping
and investment by the NI-Gas Savings Investment and Thrift Trust (the
Trust).  The Plan is subject to the provisions of the Employee Retirement
Income Security Act of 1974, as amended (ERISA).

Plan Administration.  Authority to control and manage the operation and
administration of the Plan is vested in a committee appointed by the Board
of Directors of Northern Illinois Gas.  Under the terms of a trust
agreement, LaSalle National Trust, N.A. acts as trustee for the Trust and
holds the investments of the Plan.  Administrative expenses associated with
operation of the Plan are paid from the Plan assets.

Contributions.  The participant may elect to make either tax-deferred or
after-tax contributions, or any combination thereof, by payroll deduction,
that are partially matched by Northern Illinois Gas.

Vesting and Forfeitures.  The participant's contributions and earnings
thereon are fully vested.  Northern Illinois Gas' contributions and earnings
thereon are vested after the participant's completion of five years of
service, the participant's death while employed by Northern Illinois Gas or
retirement.

If the participant's interest in Northern Illinois Gas' contributions and
earnings thereon is not vested, such interest will be forfeited if the
participant's employment with Northern Illinois Gas or an affiliate is
terminated and the participant is not reemployed within five years by
Northern Illinois Gas or an affiliate.  Any amounts forfeited by a
participant are applied to reduce the amount of Northern Illinois Gas'
contributions under the Plan.  Forfeitures for 1995 and 1994 totalled
$16,830 and $20,625, respectively.

Suspensions and Withdrawals.  The participant may suspend contributions by
written notification filed with the Plan administration committee.  The
participant will not cease to be a participant during the suspension period.

The participant may elect, under certain conditions, to withdraw participant
contributions and earnings thereon prior to termination of employment. 
Northern Illinois Gas' matching contributions and earnings thereon will not
be distributed until the vested participant's employment has been
terminated.

Plan Termination.  Northern Illinois Gas expects to continue the Plan
indefinitely, but reserves the right to amend or discontinue it at any time
subject to the provisions of ERISA.  In the event of plan termination,
participants will become fully vested in their account balances.


                                    - 4 -




                        NI-GAS SAVINGS INVESTMENT PLAN
                NOTES TO THE FINANCIAL STATEMENTS (Continued)


ACCOUNTING POLICIES

Investment Balance.  The Plan states its investment in the Trust at the
underlying value of the investments of the Trust as follows:

Group annuity contracts are recorded at contract value.  The aggregate market 
value of the group annuity contracts at December 31, 1995, is approximately 
$151.6 million.  Contract value represents contributions made plus interest
at the various contract rates, less Plan withdrawals and administrative 
expenses.  Estimated market value is based on a variety of factors, such as 
contract terms, interest rate, maturity date and credit worthiness of the issue.
For the year ended December 31, 1995 and 1994, the average yield, which 
approximated the crediting interest rate, was approximately 7.5 percent and
7.6 percent, respectively.

The market value for NICOR Inc. Common Stock is based on the closing price
on the New York Stock Exchange.

The market value of the units of the Collective Investment Index Fund, which
is a commingled fund invested entirely in common stocks representative of
the S&P 500, is determined by Harris Investment Management Inc. based on the
underlying value of the investments in the fund.

The European, Australian and Far Eastern Index Fund (EAFE) is a commingled
investment fund comprised primarily of common stocks of non-North American
companies.  Units of the fund are valued monthly on a dollar basis.  The
underlying securities of the fund are valued on the basis of local
currencies.  The relationship between the dollar and foreign currencies
varies over time.  Translating the value of foreign securities from local
currency to the dollar can add to or detract from investment results based
on the currency relationship.

The DFA 6-10 Institutional Portfolio is a registered investment company fund
which invests primarily in a diverse group of common stocks of small
capitalization U.S. companies.  The market value of the shares of the
Portfolio is based on the underlying value of the investments of the
Portfolio.

The Equity Index Fund invests entirely in common stocks representative of
the S&P 500.  The Broad Market Fixed Income Index Fund invests in bonds
representative of a broad mix of U.S. Treasury, corporate and mortgage
securities having maturities generally between one and 30 years.  The
Russell 2500 Index Fund invests in common stocks representative of 2,500
domestic companies that are typically smaller than those found in the
S&P 500.  The market value of the units of these funds is determined by
Bankers Trust Company based on the underlying value of the investments in
the funds.

Allocation Provisions.  The Trust's net investment gain is allocated monthly
to the Plan based on the beginning ratio of the Plan's investment balance to
total Trust investments.

INCOME TAXES

The Internal Revenue Service has determined and informed Northern Illinois
Gas by a letter dated September 27, 1995, that the Plan is qualified and the 
Trust established under the Plan is tax exempt under Section 401(a) of the 
Internal Revenue Code (the Code).  The Plan's management believes that the 
Plan and related Trust continue to be designed and operated in compliance with 
the requirements of the Code.


                                    - 5 -              
                                    
                                    
                                    
                                    
                       NI-GAS SAVINGS INVESTMENT PLAN
                NOTES TO THE FINANCIAL STATEMENTS (Continued)


NET TRANSFER FROM NI-GAS THRIFT PLAN

If an employee transfers between the Plans, their account balance is
transferred into a new account in their current plan.  During 1995, a net
transfer of $213,299 was made from the NI-Gas Thrift Plan to the NI-Gas
Savings Investment Plan.

TRUST FINANCIAL INFORMATION

The following schedules present the Trust's net assets as of December 31,
1995 and 1994, the increase in the Trust net assets derived from investment
activities for the years then ended and the Plan's share of each:

                             Net Assets in Trust

                                                      December 31         
                                                 1995             1994    
Assets

Group Annuity Contracts:
  Aetna Life Insurance Company               $ 23,353,589     $ 23,232,532
  New York Life Insurance Company              21,774,426       14,742,236
  Continental Assurance Company                20,211,705       20,402,769
  Principal Mutual Life Insurance Company      14,316,246       18,511,925
  Great-West Life & Annuity Insurance
   Company                                     14,058,995       13,722,000
  Hartford Life Insurance Company              13,162,191       19,947,266
  Allstate Life Insurance Company              10,650,033       10,480,458
  Prudential Insurance Company
   of America                                   8,369,636       10,872,113
  Combined Insurance Company of America         6,604,745                -
  John Hancock Mutual Life Insurance
   Company                                      6,028,578        6,018,384
  Metropolitan Life Insurance Company           4,185,582        4,393,035

NICOR Inc., Common Stock*                      19,973,974       16,111,714

Index Funds:
  Collective Investment Index Fund             19,258,892       12,280,653
  EAFE Index Fund                               8,492,943        8,033,086
  DFA 6-10 Institutional Portfolio              7,187,805        3,497,493
  Equity Index Fund                             4,303,879        2,401,653
  Broad Market Fixed Income Index Fund          3,483,219        1,951,369
  Russell 2500 Index Fund                         412,768          230,723

Other assets                                    2,442,733        1,825,740

                                              208,271,939      188,655,149
Liabilities

Operating payables                                249,640          163,647

Net assets in Trust                          $208,022,299     $188,491,502

Plan's interest in Trust net assets          $108,226,078     $ 98,429,199

*  Denotes Party-in-Interest Investment.

                                    
                                     - 6 -




                        NI-GAS SAVINGS INVESTMENT PLAN
                NOTES TO THE FINANCIAL STATEMENTS (Concluded)


TRUST FINANCIAL INFORMATION (Concluded)

                         Trust Investment Activities

                                                Year Ended December 31     
                                                 1995              1994   
Investment income:
  Interest                                   $ 10,648,174     $ 10,580,385
  Dividends                                       913,174          845,238
  Net appreciation (depreciation) in
   market value of investments                  3,412,456       (3,746,115)
  Net investment gain from common/
   collective trusts                            7,085,347          610,724
  Net investment gain (loss) from a
   registered investment company                1,222,312          (18,497)

                                               23,281,463        8,271,735

Administrative expenses                          (302,255)        (361,790)

Increase in Trust net assets
  derived from investment activities         $ 22,979,208     $  7,909,945

Net increase in Plan assets from
  investment activities                      $ 12,054,631     $  4,748,127


RECONCILIATION TO FORM 5500

At December 31, 1995 and 1994, the Plan had $1,851,572 and $1,203,318,
respectively, of pending participant distributions.  Pending distributions
are recorded as a liability in the Plan's Form 5500; however, they are not
recognized as liabilities in the accompanying financial statements.  These
distributions are reflected in the statement of changes in net assets
available for benefits when actually paid.


                                    - 7 -



                                                            NICOR Inc.
                                                            Form 10-K/A
                                                            Exhibit 99.02






                  REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the NI-Gas Thrift
  Plan Committee:


We have audited the accompanying statements of net assets available for
benefits, with fund information, of the NI-Gas Thrift Plan as of
December 31, 1995 and 1994, and the related statements of changes in net
assets available for benefits, with fund information, for the years then
ended.  These financial statements are the responsibility of the Plan's
management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards 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. 
An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly,
in all material respects, the net assets available for benefits, with fund
information, of the Plan as of December 31, 1995 and 1994, and the changes
in net assets available for benefits, with fund information, for the years
then ended in conformity with generally accepted accounting principles.

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The fund information in the
statements of net assets available for benefits, with fund information, and
the statements of changes in net assets available for benefits, with fund
information, is presented for additional analysis rather than to present the
net assets available for benefits and changes in net assets available for 
benefits of each fund.  The fund information has been subjected to the auditing 
procedures applied in the audits of the basic financial statements and, in our 
opinion, is fairly stated in all material respects in relation to the basic 
financial statements taken as a whole.





                                         ARTHUR ANDERSEN LLP
                                         ARTHUR ANDERSEN LLP

Chicago, Illinois
June 27, 1996

                                    - 1 -
                                    
                                    
<TABLE>
                                    
                                    
                                                          NI-Gas Thrift Plan
                                 Statement of Net Assets Available for Benefits, With Fund Information

<CAPTION>
                                                                                     December 31, 1995                             
                                  NICOR         Stated       Index Fund-  International                    Small
                                  Stock         Return         Common       Equities        Balanced       Stock
                                   Fund          Fund           Stock         Fund            Fund          Fund           Total   
Assets:

 Investment in NI-Gas Savings
  <S>                          <C>           <C>            <C>           <C>             <C>           <C>            <C>
  Investment and Thrift Trust  $ 13,608,411  $ 70,023,808   $  7,117,395  $  2,936,537    $  3,147,933  $  2,962,137   $ 99,796,221

  Miscellaneous receivable           31,509        84,104        136,843        94,881          95,732        83,219        526,288
                                 13,639,920    70,107,912      7,254,238     3,031,418       3,243,665     3,045,356    100,322,509

Liabilities:

 Miscellaneous payable              393,212       203,201              -             -               -             -        596,413

Net Assets Available for
 Benefits                      $ 13,246,708  $ 69,904,711   $  7,254,238  $  3,031,418    $  3,243,665  $  3,045,356   $ 99,726,096




                                                                                     December 31, 1994                             
                                  NICOR         Stated       Index Fund-  International                    Small
                                  Stock         Return         Common       Equities        Balanced       Stock
                                   Fund          Fund           Stock         Fund            Fund          Fund           Total   
Assets:

 Investment in NI-Gas Savings
  Investment and Thrift Trust  $ 10,907,156  $ 69,094,024   $  4,424,943  $  2,696,177    $  1,745,538  $  1,194,465   $ 90,062,303

 Miscellaneous receivable            81,866        93,542         14,082        45,944           9,998        13,098        258,530
                                 10,989,022    69,187,566      4,439,025     2,742,121       1,755,536     1,207,563     90,320,833

Liabilities:

 Miscellaneous payable                    -         8,527         11,777             -          38,704         3,214         62,222

Net Assets Available for
 Benefits                      $ 10,989,022  $ 69,179,039   $  4,427,248  $  2,742,121    $  1,716,832  $  1,204,349   $ 90,258,611

<F1>

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

                                                                 - 2 -


<TABLE>

                                                           NI-Gas Thrift Plan
                              Statement of Changes in Net Assets Available for Benefits, With Fund Information
<CAPTION>

                                                                        December 31, 1995                          
                                  NICOR         Stated       Index Fund-  International                    Small
                                  Stock         Return         Common       Equities        Balanced       Stock
                                   Fund          Fund           Stock         Fund            Fund          Fund           Total   
Net increase in Plan assets
 from investment activities
 of the NI-Gas Savings
 <S>                           <C>           <C>            <C>           <C>  <C>        <C>  <C>      <C>  <C>       <C>
 Investment and Thrift Trust   $  2,926,531  $  5,028,086   $  1,694,695  $    291,416    $    528,955  $    454,894   $ 10,924,577

Contributions:
 Participants                       589,815     2,300,688        306,405       291,783         230,169       197,999      3,916,859
 Employer                           235,412       905,893        116,594       105,979          82,140        72,787      1,518,805

Distributions to participants      (960,910)   (5,005,043)      (417,126)      (94,783)       (155,073)      (46,522)    (6,679,457)

Transfers                          (533,162)   (2,503,952)     1,126,422      (305,098)        840,642     1,161,849       (213,299)

Net increase                      2,257,686       725,672      2,826,990       289,297       1,526,833     1,841,007      9,467,485

Net assets available for benefits
 at beginning of year            10,989,022    69,179,039      4,427,248     2,742,121       1,716,832     1,204,349     90,258,611

Net assets available for benefits
 at end of year                $ 13,246,708  $ 69,904,711   $  7,254,238  $  3,031,418    $  3,243,665  $  3,045,356   $ 99,726,096



                                                                        December 31, 1994                             
                                  NICOR         Stated       Index Fund-  International                    Small
                                  Stock         Return         Common       Equities        Balanced       Stock
                                   Fund          Fund           Stock         Fund            Fund          Fund           Total   
Net increase (decrease) in Plan
 assets from investment activi-
 ties of the NI-Gas Savings
 Investment and Thrift Trust   $ (1,940,749) $  4,901,501   $     71,397  $    148,002    $     (9,181) $     (9,152)  $  3,161,818

Contributions:
 Participants                       646,438     2,368,856        287,222       241,197         229,672       167,819      3,941,204
 Employer                           245,793       912,358        104,286        86,351          79,130        58,928      1,486,846

Distributions to participants      (881,500)   (4,992,901)      (238,413)      (95,181)        (83,397)      (56,417)    (6,347,809)
                             
Transfers                           121,723      (654,895)       (55,317)      351,080         108,927        45,977        (82,505)

Net increase (decrease)          (1,808,295)    2,534,919        169,175       731,449         325,151       207,155      2,159,554

Net assets available for benefits
 at beginning of year            12,797,317    66,644,120      4,258,073     2,010,672       1,391,681       997,194     88,099,057

Net assets available for benefits
 at end of year                $ 10,989,022  $ 69,179,039   $  4,427,248  $  2,742,121    $  1,716,832  $  1,204,349   $ 90,258,611
<F1>
The accompanying notes are an integral part of this statement.
</TABLE>

                                                              - 3 -            



                              NI-GAS THRIFT PLAN
                      NOTES TO THE FINANCIAL STATEMENTS


INFORMATION ON THE PLAN

The following description of the NI-Gas Thrift Plan (the Plan) provides only
general information.  Participants should refer to the Plan agreement for
more detailed information.  Certain reclassifications were made to conform
the prior years' financial statements to the current year presentation.

The Plan.  The Plan is a defined contribution plan which was established on
January 1, 1978 to provide supplemental retirement security to substantially
all employees of Northern Illinois Gas Company (Northern Illinois Gas)
represented by a collective bargaining agreement.  The funds of the Plan are
commingled with the funds of the NI-Gas Savings Investment Plan and held for
safekeeping and investment by the NI-Gas Savings Investment and Thrift Trust
(the Trust).  The Plan is subject to the provisions of the Employee
Retirement Income Security Act of 1974, as amended (ERISA).

Plan Administration.  Authority to control and manage the operation and
administration of the Plan is vested in a committee appointed by the Board
of Directors of Northern Illinois Gas.  Under the terms of a trust
agreement, LaSalle National Trust, N.A. acts as trustee for the Trust and
holds the investments of the Plan.  Administrative expenses associated with
operation of the Plan are paid from the Plan assets.

Contributions.  The participant may elect to make either tax-deferred or
after-tax contributions, or any combination thereof, by payroll deduction,
that are partially matched by Northern Illinois Gas.

Vesting and Forfeitures.  The participant's contributions and earnings
thereon are fully vested.  Northern Illinois Gas' contributions and earnings
thereon are vested after the participant's completion of five years of
service, the participant's death while employed by Northern Illinois Gas or
retirement.

If the participant's interest in Northern Illinois Gas' contributions and
earnings thereon is not vested, such interest will be forfeited if the
participant's employment with Northern Illinois Gas or an affiliate is
terminated and the participant is not reemployed within five years by
Northern Illinois Gas or an affiliate.  Any amounts forfeited by a
participant are applied to reduce the amount of Northern Illinois Gas'
contributions under the Plan.  Forfeitures for 1995 and 1994 totalled $3,770
and $6,131, respectively.

Suspensions and Withdrawals.  The participant may suspend contributions by
written notification filed with the Plan administration committee.  The
participant will not cease to be a participant during the suspension period.

The participant may elect, under certain conditions, to withdraw participant
contributions and earnings thereon prior to termination of employment. 
Northern Illinois Gas' matching contributions and earnings thereon will not
be distributed until the vested participant's employment has been
terminated.

Plan Termination.  Northern Illinois Gas expects to continue the Plan
indefinitely, but reserves the right to amend or discontinue it at any time
in a manner consistent with any collective bargaining agreement and subject
to the provisions of ERISA.  In the event of plan termination, participants
will become fully vested in their account balances.


                                    - 4 -




                              NI-GAS THRIFT PLAN
                NOTES TO THE FINANCIAL STATEMENTS (Continued)


ACCOUNTING POLICIES

Investment Balance.  The Plan states its investment in the Trust at the
underlying value of the investments of the Trust as follows:

Group annuity contracts are recorded at contract value.  The aggregate market 
value of the group annuity contracts at December 31, 1995, is approximately 
$151.6 million.  Contract value represents contributions made plus interest at 
the various contract rates, less Plan withdrawals and administrative expenses.  
Estimated market value is based on a variety of factors, such as contract terms,
interest rate, maturity date and credit worthiness of the issue.  For the year 
ended December 31, 1995 and 1994, the average yield, which approximated the 
crediting interest rate, was approximately 7.5 percent and 7.6 percent, 
respectively.

The market value for NICOR Inc. Common Stock is based on the closing price
on the New York Stock Exchange.

The market value of the units of the Collective Investment Index Fund, which
is a commingled fund invested entirely in common stocks representative of
the S&P 500, is determined by Harris Investment Management Inc. based on the
underlying value of the investments in the fund.

The European, Australian and Far Eastern Index Fund (EAFE) is a commingled
investment fund comprised primarily of common stocks of non-North American
companies.  Units of the fund are valued monthly on a dollar basis.  The
underlying securities of the fund are valued on the basis of local
currencies.  The relationship between the dollar and foreign currencies
varies over time.  Translating the value of foreign securities from local
currency to the dollar can add to or detract from investment results based
on the currency relationship.

The DFA 6-10 Institutional Portfolio is a registered investment company fund
which invests primarily in a diverse group of common stocks of small
capitalization U.S. companies.  The market value of the shares of the
Portfolio is based on the underlying value of the investments of the
Portfolio.

The Equity Index Fund invests entirely in common stocks representative of
the S&P 500.  The Broad Market Fixed Income Index Fund invests in bonds
representative of a broad mix of U.S. Treasury, corporate and mortgage
securities having maturities generally between one and 30 years.  The
Russell 2500 Index Fund invests in common stocks representative of 2,500
domestic companies that are typically smaller than those found in the
S&P 500.  The market value of the units of these funds is determined by
Bankers Trust Company based on the underlying value of the investments in
the funds.

Allocation Provisions.  The Trust's net investment gain is allocated monthly
to the Plan based on the beginning ratio of the Plan's investment balance to
total Trust investments.

INCOME TAXES

The Internal Revenue Service has determined and informed Northern Illinois
Gas by a letter dated September 27, 1995, that the Plan is qualified and the 
Trust established under the Plan is tax exempt under Section 401(a) of the 
Internal Revenue Code (the Code).  The Plan's management believes that the Plan 
and related Trust continue to be designed and operated in compliance with the 
requirements of the Code.

                                    - 5 -




                              NI-GAS THRIFT PLAN
                NOTES TO THE FINANCIAL STATEMENTS (Continued)


NET TRANSFER TO NI-GAS SAVINGS INVESTMENT PLAN

If an employee transfers between the Plans, their account balance is
transferred into a new account in their current plan.  During 1995, a net
transfer of $213,299 was made from the NI-Gas Thrift Plan to the NI-Gas
Savings Investment Plan.

TRUST FINANCIAL INFORMATION

The following schedules present the Trust's net assets as of December 31,
1995 and 1994, the increase in the Trust net assets derived from investment
activities for the years then ended and the Plan's share of each:

                             Net Assets in Trust

                                                      December 31         
                                                 1995             1994    
Assets

Group Annuity Contracts:
  Aetna Life Insurance Company               $ 23,353,589     $ 23,232,532
  New York Life Insurance Company              21,774,426       14,742,236
  Continental Assurance Company                20,211,705       20,402,769
  Principal Mutual Life Insurance Company      14,316,246       18,511,925
  Great-West Life & Annuity Insurance
    Company                                    14,058,995       13,722,000
  Hartford Life Insurance Company              13,162,191       19,947,266
  Allstate Life Insurance Company              10,650,033       10,480,458
  Prudential Insurance Company
    of America                                  8,369,636       10,872,113
  Combined Insurance Company of America         6,604,745                -
  John Hancock Mutual Life Insurance
    Company                                     6,028,578        6,018,384
  Metropolitan Life Insurance Company           4,185,582        4,393,035

NICOR Inc., Common Stock*                      19,973,974       16,111,714

Index Funds:
  Collective Investment Index Fund             19,258,892       12,280,653
  EAFE Index Fund                               8,492,943        8,033,086
  DFA 6-10 Institutional Portfolio              7,187,805        3,497,493
  Equity Index Fund                             4,303,879        2,401,653
  Broad Market Fixed Income Index Fund          3,483,219        1,951,369
  Russell 2500 Index Fund                         412,768          230,723

Other assets                                    2,442,733        1,825,740

                                              208,271,939      188,655,149
Liabilities

Operating payables                                249,640          163,647

Net assets in Trust                          $208,022,299     $188,491,502

Plan's interest in Trust net assets          $ 99,796,221     $ 90,062,303

*  Denotes Party-in-Interest Investment.


                                    - 6 -




                              NI-GAS THRIFT PLAN
                NOTES TO THE FINANCIAL STATEMENTS (Concluded)


TRUST FINANCIAL INFORMATION (Concluded)
                                      
                         Trust Investment Activities

                                                Year Ended December 31   
                                                 1995              1994   
Investment income:
  Interest                                   $ 10,648,174     $ 10,580,385
  Dividends                                       913,174          845,238
  Net appreciation (depreciation) in
   market value of investments                  3,412,456       (3,746,115)
  Net investment gain from common/
   collective trusts                            7,085,347          610,724
  Net investment gain (loss) from a
   registered investment company                1,222,312          (18,497)

                                               23,281,463        8,271,735

Administrative expenses                          (302,255)        (361,790)

Increase in Trust net assets
  derived from investment activities         $ 22,979,208     $  7,909,945

Net increase in Plan assets from
  investment activities                      $ 10,924,577     $  3,161,818

RECONCILIATION TO FORM 5500

At December 31, 1995 and 1994, the Plan had $1,525,189 and $832,663,
respectively, of pending participant distributions.  Pending distributions
are recorded as a liability in the Plan's Form 5500; however, they are not
recognized as liabilities in the accompanying financial statements.  These
distributions are reflected in the statement of changes in net assets
available for benefits when actually paid.


                                    - 7 -




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