THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.   In the opinion of the Company, the accompanying unaudited
     Condensed Consolidated Financial Statements contain all
     adjustments necessary to present fairly the financial position
     of the Company as of December 31, 1993 and the results of
     operations for the three and twelve months ended December 31,
     1993 and 1992, and cash flows for the three and twelve months
     ended December 31, 1993 and 1992. Certain reclassifications
     were made to conform prior period financial statements with
     the 1993 financial statement presentation.

     As permitted by the rules and regulations of the Securities
     and Exchange Commission, the Condensed Consolidated Financial
     Statements do not include all of the accounting information
     normally included with financial statements prepared in
     accordance with generally accepted accounting principles.
     Accordingly, the Condensed Consolidated Financial Statements
     should be read in conjunction with the financial statements
     and notes thereto included in the Company's 1993 Annual Report
     to Shareholders, incorporated by reference in PART II, Item 8
     of the Company's Annual Report on Form 10-K for the fiscal
     year ended September 30, 1993.

2.   The Company's business is influenced by seasonal weather
     conditions. Annual revenues are substantially realized during
     the heating season (November 1 to April 30) as a result of the
     large proportion of residential heating sales compared to
     total sales. Accordingly, results of operations are
     historically most favorable in the second quarter (three
     months ended March 31) of the Company's fiscal year, with
     results of operations being next most favorable in the first
     quarter, while results for the third quarter are marginally
     unprofitable, and losses are incurred in the fourth quarter. 
     
     The Company's tariff contains a weather normalization
     adjustment that requires recovery from or refund to firm
     customers of shortfalls or excesses of firm net revenues
     during a heating season due to variations from normal weather,
     which is the basis for projecting base tariff revenue
     requirements. Also, results of operations are affected by the
     timing and comparative amounts of base tariff rate changes.
     Therefore, the interim Condensed Consolidated Statement of
     income should not be taken as a prediction for any future
     period.

3.   The Company adopted Statement of Financial Accounting
     Standards (SFAS) No. 109, "Accounting for Income Taxes," on
     October 1, 1993. As a result of adopting this statement,
     deferred tax balances increased by approximately $76.6 million 
     with no effect on net income. The deferred tax balance
     includes the following:

                                          (Thousands of dollars)
          Property Related.....................      127,882
          Customer Revenue Requirement, Taxes..       76,554
          Other...............................        11,407

     Deferred tax liability at October 1, 1993....  $215,843

4.   The Company adopted SFAS No. 106, "Employers' Accounting for
     Postretirement Benefits Other Than Pensions," on October 1,
     1993. Based on the latest available actuarial valuation of
     postretirement life and health benefits and assuming a 6.5%
     discount rate, the accumulated postretirement benefit
     obligation (APBO) as of October 1, 1993, was approximately
     $164.1 million. The Company has commenced funding such
     benefits, and related plan assets were approximately $46.4
     million. The unfunded APBO is estimated to be approximately
     $117.7 million and will be amortized and recovered in rates
     over 20 years. The health care trend rate used was 11.5% in
     the first year, gradually decreasing to 5.5% for the year 2006
     and thereafter. A change in the health care trend rate
     assumption of one percentage point in all years would change
     the APBO by approximately $19.4 million and the aggregate
     annual service and interest costs by approximately $2.3
     million.
     
     In November 1992, the Financial Accounting Standards Board   
     issued SFAS-112, "Employers' Accounting for Postemployment
     Benefits." This Statement requires recognition of any
     obligation which exists to provide benefits to former or
     inactive employees after employment, but before retirement.
     The Company will adopt SFAS-112 in fiscal 1995. Its adoption
     is not expected to have a material effect on the consolidated
     financial statements.

5.   Investments in Energy Services

     (a)  Iroquois Pipeline

     A Company subsidiary, North East Transmission Co., Inc.
     (NETCO), owns an 11.4% interest in Iroquois Gas Transmission
     System, L.P. (Iroquois), a 370-mile pipeline which transports
     gas from Canada to the Northeast. The subsidiary's investment
     in Iroquois was $20.1 million at December 31, 1993.

     In 1992, Iroquois was informed by the U.S. Attorney's Office
     for the Northern District of New York of alleged violations of
     the U.S. Army Corps of Engineers permit, a related State Water
     Quality Certification and/or the Federal Clean Water Act.
     Civil penalties could be imposed if such alleged violations
     are shown to have occurred. No proceedings in connection with
     this matter have been commenced. In 1992, a criminal
     investigation of Iroquois was initiated and is being conducted
     by Federal authorities pertaining to various matters related
     to the construction of the pipeline. To date no criminal
     charges have been filed and the Assistant U.S. Attorney in
     charge of the investigation has stated that he is not yet
     ready to meet with Iroquois' attorneys to discuss the
     specifics of this matter.

     Iroquois has publicly stated it believes that the pipeline
     construction and right-of-way activities were conducted in a
     legal and responsible manner, that its environmental program
     complied with applicable standards, and that at the conclusion
     of the aforementioned federal investigation it expects the
     government will reach the same conclusion. Based on
     information currently available, the Company does not believe
     that the ultimate resolution of these matters will have a
     material effect on the Company's consolidated financial
     position.

     (b)  Star Gas Corporation

     A Company subsidiary, Star Energy Inc. liquidated its
     investment in propane operations, which have been fully
     divested. In September 1993, the Company recorded an
     impairment charge of $11.5 million after Federal income taxes,
     which was sufficient to reflect the anticipated effect of the
     liquidation.

     (c)  Cogeneration Project Commitments

     A Company subsidiary, through affiliates, owns a 50%
     partnership interest, or approximately $34.5 million, as of
     December 31, 1993, in a project to construct, own, and operate
     a 100-megawatt cogeneration plant at John F. Kennedy
     International Airport in Queens, N.Y. The estimated cost of
     the project is approximately $275 million, of which $175
     million is being financed by proceeds of bonds issued by the
     Port Authority of New York and New Jersey and guaranteed by an
     international banking group. Construction of the project is
     scheduled for completion in late summer of 1994.

     In addition, a similar project to construct, own, and operate
     a 40-megawatt cogeneration plant at the State University of
     New York at Stony Brook, N.Y. is being developed. The
     financing is being provided through $79 million of tax-exempt
     Suffolk County Industrial Development Revenue Bonds and is
     guaranteed by a letter of credit issued by Toronto Dominion
     Bank. Construction has commenced and commercial operation is
     scheduled for the first half of 1995. Another Company
     subsidiary, through affiliates, owns a 50% partnership
     interest in the project, estimated to cost $97.6 million, of
     which $9.3 million would be funded by the subsidiary as its
     share of the project.





6.   Former Coal Gasification and Storage Plant Sites

     The Company is subject to various Federal, state and local
     laws and regulations relating to the environment. The Company
     may become a potentially responsible party under relevant
     environmental laws, which may mandate clean-up of certain
     former gas manufacturing plants and other sites that the
     Company, or its predecessors, currently operates or operated
     in the past at properties currently or formerly owned by the
     Company or its predecessors. Although potential clean-up costs
     may be material, the Company cannot at this time determine its
     cost for any of these sites if clean-up is ever required. 
     
     The Company deferred $4.1 million related to environmental
     matters pursuant to a July 1993 Company filing and petition
     with the Public Service Commission, which requested approval
     of deferred accounting treatment for environmental site
     assessment and response expenses related to former coal
     gasification and storage plant sites. The Company believes,
     based on prior PSC precedents and proceedings with respect to
     similar expenses, that these costs will be recovered in rates.
     Recovery of these expenses is addressed as part of the general
     rate increase filing, which the Company submitted to the PSC
     in November 1993.



         THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES

             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          RESULTS OF OPERATIONS AND FINANCIAL CONDITION

Operating Results

The following is a summary of items affecting comparative earnings
and a discussion of the material changes in revenue and expenses
during the following periods.

(1)  Three Months ended December 31, 1993 vs. Three Months ended
     December 31, 1992.

(2)  Twelve Months ended December 31, 1993 vs. Twelve Months ended
     December 31, 1992.

Consolidated income available for common stock for the three months
ended December 31, 1993 was $42.1 million, or 90 cents per share,
compared to $40.4 million, or 93 cents per share, for the same
period last year. The increase in income reflects continued growth
in utility gas heating sales and significant growth in domestic gas
production by the Company's gas exploration and production
subsidiary. Also, utility earnings in last year's first quarter
reflected the benefit of cold weather at the beginning of the
heating season when the weather normalization adjustment is not
fully effective. The decrease in earnings per share reflects the
higher number of shares outstanding.

Earnings for the twelve months ended December 31, 1993 were $77.8
million, or $1.74 per share, compared to $62.3 million, or $1.44
per share, for the prior twelve months. Earnings for the current
period reflect higher income from exploration and production
operations and from energy-related investments in gas cogeneration
and pipeline projects. In addition, a gain of $12.5 million after
Federal income taxes from the sale of an investment in a Canadian
gas company was more than sufficient to offset a loss from the
liquidation of a subsidiary's investment in propane operations,
which have been fully divested. Earnings for the twelve months
ended December 31, 1992 included a noncash impairment charge of $13
million after Federal income taxes, or 30 cents per share, due to
low gas prices in March 1992.

Based upon degree days, weather in the first quarter of fiscal 1994
was 2.0% warmer than normal and 5.6% warmer than the first quarter
of last year. Firm sales in the quarter ended December 31, 1993
were 39,574 MDTH, approximately the same as in last year's first
quarter, which was colder. Weather for the twelve months ended
December 31, 1993 was 2.4% warmer than normal and was 3.2% warmer
than the twelve months ended December 31, 1992. Firm sales of
129,071 MDTH for the twelve months ended December 31, 1993
increased 1.6% compared to sales in the corresponding period last
year.

The weather normalization adjustment included in the Company's
tariff has largely offset the effect on utility earnings of
variations in revenues caused by abnormal weather during the
heating season.

Net revenues (utility operating revenues less cost of gas of
utility sales) increased $9.5 million and $30.3 million in the
three and twelve months ended December 31, 1993, respectively. The
increases generally reflect gas sales growth, primarily due to
conversions to gas from oil for heating and the 2.7% annual revenue
increase which became effective in October 1993.

Increases in gas production and other revenues were primarily
related to higher production volumes.

Increases in operation expense were due to higher labor and related
costs. Maintenance expense includes costs related to city and state
construction projects. Such costs are partially reimbursed by the
city.

Depreciation and depletion expenses generally reflect charges
related to utility property additions and increased production from
gas exploration and production operations. In March 1992, depletion
expense of $19.7 million was recorded to write down the value of
proved gas reserves and related properties in accordance with asset
ceiling test limitations applicable to gas exploration and
development operations accounted for under the full cost method.

General taxes principally  include state and local taxes on utility
revenues and property. Taxes for the three and twelve months ended
December 31, 1993 have increased as compared to the corresponding
periods last year. The increase is primarily attributable to an
increase in utility revenues reflecting higher sales volume and
tariff rates.

Federal income tax expense in the three and twelve months ended
December 31, 1993 reflects changes in pre-tax income and an
increase in Federal income tax rates from 34% to 35%.

Interest charges on long-term debt in the three and twelve months
ended December 31, 1993 reflect higher levels of long-term debt.
Other interest charges reflect charges on regulatory settlement 
items and borrowings to finance working capital requirements.

Dividends on preferred stock reflect reductions in preferred stock
outstanding due to sinking fund redemptions. Moreover, three series
of preferred stock were called on April 1, 1992 at optional
redemption prices plus accrued dividends. Premiums on reacquired
preferred stock are being amortized in accordance with a PSC order.

Financial Condition

Cash provided by operating activities continues to be strong and is
the principal source for financing capital expenditures.
Consolidated capital expenditures for the twelve months ended
December 31, 1993 were $230.1 million, of which $119.0 million was
related to subsidiaries. Capital expenditures for fiscal years 1994
and 1995 are estimated to be approximately $175 million in each
year, including $75 million per year related to subsidiaries,
principally for gas exploration and development.

The Company currently has bank lines of credit of $65 million,
which secure the issuance of commercial paper. The lines can be
increased to $160 million by December 31, 1994. Related borrowings
are primarily used to finance seasonal working capital requirements
and capital expenditures. In addition, subsidiaries have lines of
credit of $69 million, which for the most part support borrowings
under revolving loan agreements.

In the twelve months ended December 1993, the Company converted
$105 million variable rate gas facilities revenue bonds to fixed
rate bonds and also realized substantial savings by refunding $75
million of 9 1/8% Gas Facilities Revenue Bonds with 6.368%
refunding bonds.

At December 31, 1993, the consolidated annualized cost of long-term
debt reflecting all refinancings was 6.9%. All utility debt is tax-
exempt. The Company expects to be able to issue additional tax-
exempt debt in either fixed or variable rate form in the future.

In September 1993, the PSC approved a revenue increase of $31.3
million, including $3.0 million of deferred credits, to become
effective in fiscal 1994, the final year of a three-year rate
settlement.

In November 1993, the Company filed another comprehensive, three-
year rate settlement proposal which includes a request for a rate
increase of $26.8 million, or 2.1%, applicable to fiscal 1995. The
proposal includes an 11.4% return on utility common equity, a
reduction from 1994's rate due to lower interest rates and capital
costs. The rate of return can be exceeded through expanded
incentives and certain rate design features. If approved, utility
rate increases will have been kept under the rate of inflation for
six consecutive years while providing a fair return on capital.

            REVIEW OF INDEPENDENT PUBLIC ACCOUNTANTS
Arthur Andersen & Co. has performed reviews in accordance with
standards established by the American Institute of Certified Public
Accountants of the Condensed Consolidated Financial Statements for
the periods set forth in their report shown on page 12.








            REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To The Brooklyn Union Gas Company:


We have reviewed the accompanying condensed consolidated balance
sheet of The Brooklyn Union Gas Company (a New York corporation)
and subsidiaries as of December 31, 1993 and the related condensed
consolidated statements of income and cash flows for the three and
twelve month periods ended December 31, 1993 and 1992. These
financial statements are the responsibility of the Company's
management.

We conducted our review in accordance with standards established by
the American Institute of Certified Public Accountants. A review of
interim financial information consists principally of applying
analytical review procedures to the financial data and making
inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit in
accordance with generally accepted auditing standards, the
objective of which is the expression of an opinion regarding the
financial statements taken as a whole. Accordingly, we do not
express such an opinion.

Based on our review, we are not aware of any material modifications
that should be made to the financial statements referred to above
for them to be in conformity with generally accepted accounting
principles.

We have previously audited, in accordance with generally accepted
auditing standards, the consolidated balance sheet and consolidated
statement of capitalization of The Brooklyn Union Gas Company and
subsidiaries as of September 30, 1993, and the related consolidated
statements of income, retained earnings, and cash flows for the
year then ended (not presented herein) and, in our report dated
October 26, 1993, we expressed an unqualified opinion on those
consolidated financial statements. In our opinion, the information
set forth in the accompanying condensed consolidated balance sheet
as of September 30, 1993 is fairly stated in all material respects
in relation to the consolidated balance sheet from which it has
been derived.



                                   ARTHUR ANDERSEN & CO.


New York, New York
January 25, 1993




Part II. Other Information
Item 1. Legal Proceedings 

The City of New York notified the Company on January 11, 1993 that
it intends to bring suit against the Company under the Federal
Resource Conservation and Recovery Act (RCRA) seeking remediation
of contamination at a former coal gasification plant site located
in the Coney Island section of Brooklyn, New York and operated by
a predecessor to the Company and also seeking recovery of response
costs under the Federal Comprehensive Environmental Response,
Compensation and Liability Act, as amended. The City has not yet
initiated suit against the Company with respect to this site and
has indicated that it would prefer to enter into a consensual
settlement in lieu of litigation. The Company has met with the City
on several occasions to discuss this matter.

During the summer of 1993, a pollution incident occurred at the
above site due to seepage of oil into Coney Island Creek from a
bulkhead and/or bank. The Company notified governmental agencies
and took appropriate response actions. The U.S. Coast Guard has
taken lead agency responsibility regarding the incident, and the
Company is working with the Coast Guard to determine the source of
the seepage and to contain any future seepage.

Interim and long-term site management studies are ongoing and an
interim response measure to address oil seepage will be proposed to
the Coast Guard in the near future. The Company currently
anticipates that the cost of investigation and containment of the
oil seepage will not be material. It is not known, however, what
impact the oil seepage investigation will have on the City's
threatened RCRA action or long-term site management. Further, until
completion of the overall long-term site management studies, the
Company will be unable to determine whether remediation will be
required at the site and, if so, what the appropriate scope and
cost of such remediation will be.

On February 26, 1993, the Company received a letter from the
Department of Environmental Conservation requesting a preliminary
investigation of a release of potentially hazardous substances at
a Company facility on Staten Island. This facility is contiguous to
one of the Company's former manufactured gas plants. The
preliminary investigation has been completed and an initial report
has been provided to the DEC. The DEC has requested that the
Company conduct additional investigations, and the Company is
complying with this request. The Company is unable, however, to
determine at this time what remediation, if any, will be required.

The Company has recorded an estimated liability of $4.1 million
based on commitments for investigation and probable response costs,
and has petitioned the PSC for deferral and recovery of all related
costs and any future costs to be incurred at these and any other
sites.


Item 4. Submission of Matters to a Vote of Security Holders 

(a)  The Annual Meeting of Shareholders was held at the office of
     the Company, One MetroTech Center, Borough of Brooklyn, in the
     City of New York on Thursday, February 3, 1994.

(b)  Andrea S. Christensen, Alan H. Fishman and James Q. Riordan
     were elected to serve as directors for three-year terms
     expiring in 1997. Edward D. Miller was elected to serve as a
     director for a one-year term expiring in 1995. Robert B.
     Catell and Kenneth I. Chenault will continue to serve as
     directors until the next election in 1995. Donald H. Elliott
     and Richardson Pratt, Jr. will continue to serve as directors
     until the following election in 1996.

(c)  The vote to elect Arthur Andersen & Co. as independent public
     accountants was 36,809,259 shares in favor, or 99.1% of the
     shares voted (20,583 proxies), and 342,361 shares against, or
     .7% of the shares voted (416 proxies). Abstentions of 379,278
     shares (495 proxies) were recorded.

(d)  The proposal by a shareholder for cumulative voting for
     directors was rejected by a vote of 14,828,654 shares against,
     or 83.2% of the shares voted (17,386 proxies), and 5,000,858
     shares in favor, or 16.8% of the shares voted (2,722 proxies).
     Abstentions of 1,451,401 shares (1,386 proxies) were recorded.

Item 6. Exhibits and Reports on Form 8-K 

(a)  Exhibits 
     (11)  Statement re computation of per share earnings.
     (15)  Letter re unaudited interim financial information.
     (24)  Consents of experts and counsel.

(b)  Reports on Form 8-K

There were no reports filed on Form 8-K for the quarter ended
December 31, 1993.
         THE BROOKLYN UNION GAS COMPANY AND SUBSIDIARIES

                           SIGNATURES 


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




                                THE BROOKLYN UNION GAS COMPANY  
                                        (Registrant)








Date   February 11, 1994           s/C. G. Matthews             
                              C.G. Matthews
                              Executive Vice President and
                              Chief Financial Officer






Date   February 11, 1994            s/F. J. Gentile             
                              F.J. Gentile
                              Senior Vice President

                         EXHIBIT INDEX 


                                                            Page
     

(11)  Statement re computation of per share earnings.         3

(15)  Letter re unaudited interim financial information.     14

(24)  Consents of experts and counsel.                       19















































February 11, 1994

The Brooklyn Union Gas Company
One MetroTech Center
Brooklyn, New York 11201

Gentlemen:

We are aware that The Brooklyn Union Gas Company has incorporated
by reference in its previously filed Registration Statements No.
33-51561, No. 33-61283 and No. 33-66182, its Form 10-Q for the
quarter ended December 31, 1993, which includes our report dated
February 11, 1994 covering the unaudited interim financial
information contained therein. Pursuant to Regulation C of the
Securities Act of 1933, that report is not considered a part of the
registration statements prepared or certified by our firm or a
report prepared or certified by our firm within the meaning of
Sections 7 and 11 of the Act.

Very truly yours,



ARTHUR ANDERSEN & CO.