EXHIBIT 12

NATIONAL FUEL GAS COMPANY
COMPUTATION OF RATIO OF
EARNINGS TO FIXED CHARGES
UNAUDITED

				Fiscal Year Ended September 30,
	For the Twelve
	Months Ended
	December 31, 2007			2007			2006			2005			2004
EARNINGS:
Income from Continuing Operations	$	221,591		$	201,675		$	184,614		$	138,437		$	141,920
Plus Income Tax Expense		145,719			131,813			108,245			85,621			89,820
Less Investment Tax Credit (1)		(697	)		(697	)		(697	)		(697	)		(697	)
(Less Income) Plus Loss from Unconsolidated Subsidiaries (3)		(6,023	)		(4,979	)		(3,583	)		796			(805	)
Plus Distributions from Unconsolidated Subsidiaries		3,106			1,613			4,651			1,990			785
Plus Interest Expense on Long-Term Debt		68,692			68,446			72,629			73,244			82,989
Plus Other Interest Expense		4,903			6,029			5,952			9,069			6,354
Less Amortization of Loss on Reacquired Debt		(1,134	)		(1,119	)		(1,118	)		(1,066	)		(1,350	)
Plus (Less) Allowance for Borrowed Funds Used in Construction		608			374			296			201			298
Plus Rentals (2)		2,563			2,685			2,810			3,554			4,286
	$	439,328		$	405,840		$	373,799		$	311,149		$	323,600
FIXED CHARGES:
Interest & Amortization of Premium and Discount of Funded Debt	$	68,692		$	68,446		$	72,629		$	73,244		$	82,989
Plus Other Interest Expense		4,903			6,029			5,952			9,069			6,354
Less Amortization of Loss on Reacquired Debt		(1,134	)		(1,119	)		(1,118	)		(1,066	)		(1,350	)
Plus (Less) Allowance for Borrowed Funds Used in Construction		608			374			296			201			298
Plus Rentals (2)		2,563			2,685			2,810			3,554			4,286
	$	75,632		$	76,415		$	80,569		$	85,002		$	92,577
RATIO OF EARNINGS TO FIXED CHARGES		5.81			5.31			4.64			3.66			3.50

(1)	Investment Tax Credit is included in Other Income
(2)	Rentals shown above represent the portion of all rentals (other than delay rentals) deemed representative of the interest factor.
(3)	Fiscal 2005 includes the Impairment of Investment in Partnership of $4,158.