Exhibit A

NATIONAL FUEL RESOURCES, INC.
INCOME STATEMENT

	Three Months Ended June 30, 2005 Actual			Twelve Months Ended June 30, 2005 Actual
Operating Revenues	$	88,047,684		$	319,723,362
Operating Expenses:
Purchased Gas		85,113,177			308,248,293
Purchased Electric		--			--
Operation		673,692			3,838,344
Depreciation, Depletion
& Amortization		22,296			88,469
Franchise & Other Taxes		7,564			118,738
		85,816,729			312,293,844
Operating Income		2,230,955			7,429,518
Interest Income		359,813			967,881
Interest Expense		2,400			26,686
Net Income Before Taxes		2,588,368			8,370,713
Income Taxes:
Federal		863,725			2,301,257
State		214,476			573,541
Deferred		(37,398	)		639,200
		1,040,803			3,513,998
Net Income	$	1,547,565		$	4,856,715