Exhibit A

NATIONAL FUEL RESOURCES, INC.
INCOME STATEMENT

	(Unaudited)
	Three Months Ended September 30, 2005			Twelve Months Ended September 30, 2005
	Actual			Actual
Operating Revenues	$	53,607,608		$	329,713,968
Operating Expenses:
Purchased Gas		52,628,430			318,571,042
Purchased Electric		(4,439	)		(4,439	)
Operation		1,174,129			3,735,859
Depreciation, Depletion
& Amortization		(24,251	)		41,286
Franchise & Other Taxes		4,120			82,417
		53,777,989			322,426,165
Operating Income		(170,381	)		7,287,803
Interest Income		247,323			1,010,665
Interest Expense		3,687			11,276
Net Income Before Taxes		73,255			8,287,192
Income Taxes:
Federal		55,470			2,570,496
State		(24,685	)		603,639
Deferred		(125,684	)		35,938
		(94,899	)		3,210,073
Net Income	$	168,154		$	5,077,119