PART I


ITEM  l.  BUSINESS

GENERAL

    Pennsylvania Gas and Water  Company  ("PG&W"),  a subsidiary of Pennsylvania
Enterprises, Inc. ("PEI"), was incorporated  in  Pennsylvania in 1867 as Dunmore
Gas & Water Company.    PG&W  is  an  operating  public utility regulated by the
Pennsylvania Public  Utility  Commission  (the  "PPUC")  and  is  engaged in gas
utility operations and  water  utility  operations in northeastern Pennsylvania.
As of December  31,  1994,  PG&W  had  approximately  139,300  gas customers and
132,500 water customers.

    PG&W has one wholly-owned  subsidiary,  Penn  Gas Development Co., which was
organized to promote  the  use  of  natural  gas  primarily  by assisting in the
financing of the development of property  but  which has been inactive in recent
years.

    PG&W's gas operating  revenues  are  highly  seasonal  and depend on certain
factors that are beyond its control,  such  as  the price of natural gas and the
availability of markets for natural gas.  Other factors include the weather, the
effect of federal and  state  regulation,  the  effect of competition from other
forms of energy, including electricity  and  oil, and the switching of customers
from sales to  transportation  service.    See  "GAS BUSINESS-Transportation and
Storage Service." 

    Since 1986, PG&W has  incurred  significant expenditures for water treatment
facilities and improvements to its  water  distribution  system.  While the PPUC
has approved rate  increases  since  January  1,  1991,  designed  to produce an
aggregate of $35.8 million in  additional  annual water operating revenues, PG&W
will require additional rate  increases  in  order  to fully recover the capital
investment associated with  its  water  utility  operations.   See "Management's
Discussion and Analysis of  Financial  Condition  and Results of Operations-Rate
Matters - Water  Rate  Filings"  in  Item  7  of  this  Form  10-K and "Industry
Segments."

    As of December 31, 1994,  PG&W  employed approximately 965 persons.  Certain
of these employees also  perform  services  for  PEI and its subsidiaries, since
certain of those companies have no employees other than officers.


















                                         -1-


INDUSTRY SEGMENTS

    The following  tables  set  forth  certain  financial information concerning
PG&W's industry segments for the years indicated.
[CAPTION]

                                                     Year Ended December 31,   
                                                   1994       1993       1992  
                                                     (Thousands of Dollars)
  [S]                                            [C]        [C]        [C]
  GAS UTILITY OPERATIONS
    Operating revenues                           $167,992   $153,325   $143,227
    Operating expenses excluding income taxes:
      Cost of gas                                  98,653     86,557     77,720
      Depreciation                                  6,667      6,388      6,087
      Other operating expenses                     37,247     34,927     34,031
        Total                                     142,567    127,872    117,838
    Operating income before income taxes           25,425     25,453     25,389
    Income taxes                                    5,926      6,307      6,129
    Operating income                             $ 19,499   $ 19,146   $ 19,260
    Additions to utility plant                   $ 17,455   $ 13,325   $ 12,669
    Identifiable assets at December 31 (a)       $290,253   $285,596   $238,017

  WATER UTILITY OPERATIONS
    Operating revenues                           $ 66,731   $ 53,363   $ 48,651
    Operating expenses excluding income taxes:
      Depreciation                                  7,672      5,911      4,769
      Other operating expenses                     29,072     29,292     27,347
      Deferred treatment plant costs, net             581     (1,532)      (294)
        Total                                      37,325     33,671     31,822
    Operating income before income taxes           29,406     19,692     16,829
    Income taxes                                    6,573      2,682      2,176
    Operating income                             $ 22,833   $ 17,010   $ 14,653
    Additions to utility plant                   $ 19,321   $ 32,575   $ 44,352
    Identifiable assets at December 31 (a)       $440,202   $426,389   $379,989

  TOTAL OPERATIONS
    Operating revenues                           $234,723   $206,688   $191,878
    Operating expenses excluding income taxes:
      Cost of gas                                  98,653     86,557     77,720
      Depreciation                                 14,339     12,299     10,856
      Other operating expenses                     66,319     64,219     61,378
      Deferred treatment plant costs, net             581     (1,532)      (294)
        Total                                     179,892    161,543    149,660
    Operating income before income taxes           54,831     45,145     42,218
    Income taxes                                   12,499      8,989      8,305
    Operating income                             $ 42,332   $ 36,156   $ 33,913
    Additions to utility plant                   $ 36,776   $ 45,900   $ 57,021
    Identifiable assets at December 31 (a)       $730,455   $711,985   $618,006
    Other assets at December 31 (b)                 8,825     14,323     11,866
        Total assets                             $739,280   $726,308   $629,872

  (a)  Includes allocated common plant and  is net of the respective accumulated
       depreciation.

  (b)  Composed primarily of investments, cash and special deposits, prepayments
       and unallocated deferred charges.




                                         -2-


    Operating income from gas utility  operations increased $353,000 (1.8%) from
$19.1 million in 1993 to $19.5 million in  1994, primarily as a result of a $2.6
million increase in the gross  margin  (gas  operating revenues less the cost of
gas), the effect of which was partially  offset by a higher level of maintenance
expense because of colder than normal  weather in January and February 1994, and
increased gross receipts tax as a  result  of  the higher level of gas revenues.
Operating income from  gas  utility  operations  decreased  $114,000 (0.6%) from
$19.3 million in  1992  to  $19.1  million  in  1993,  primarily  as a result of
increases in other operations and maintenance expenses, depreciation, and income
and gross receipts taxes, the  effects  of  which  were largely offset by a $1.3
million increase in the gross  margin.    The  higher  level of additions to gas
utility plant in 1994 was  principally  the result of increased expenditures for
mains and services.

    Operating  income  from  water  utility  operations  increased  $5.8 million
(34.2%) from $17.0 million in 1993 to  $22.8 million in 1994.  This increase was
primarily the  result  of  rate  increases  effective  (i)  March  9,  1993, for
customers in the Spring Brook Water  Rate Area served exclusively by the Crystal
Lake Water Treatment Plant, (ii)  June  23,  1993, for customers in the Scranton
Water Rate Area and (iii) December  16,  1993, for customers in the Spring Brook
Water Rate Area served by  the  Ceasetown  and Watres Water Treatment Plants, as
well as a  decrease  in  other  taxes.    The  effects  of  these increases were
partially offset by  increases  in  other  operations expense, depreciation, net
deferred treatment plant costs and  income  taxes.   Operating income from water
utility operations increased $2.4 million (16.1%)  from $14.7 million in 1992 to
$17.0  million  in  1993.    This  increase  was  primarily  the  result  of the
aforementioned rate increases which became  effective  in  1993.  The effects of
this increase  were  partially  offset  by  increases  in  other  operations and
maintenance expenses, depreciation, and income and property taxes.  Additions to
water utility plant decreased  in  1994  and  1993,  largely  as a result of the
timing of expenditures with respect  to  the  Crystal Lake, Ceasetown and Watres
Water Treatment Plants in the Spring Brook Water Rate Area.

GAS BUSINESS

    PG&W distributes natural gas to  an  area in northeastern Pennsylvania lying
within the  Counties  of  Lackawanna,  Luzerne,  Wyoming, Susquehanna, Columbia,
Montour, Northumberland, Lycoming, Union  and  Snyder, a territory that includes
116 municipalities, in  addition  to  the  cities  of Scranton, Wilkes-Barre and
Williamsport.  The  total  estimated  population  of  PG&W's natural gas service
area, based on the 1990 U.S. Census, is 561,000.

    Number and Type of Customers.   At December 31, 1994, PG&W had approximately
139,300 natural gas customers, from which  it derived total natural gas revenues
of $168.0 million during 1994.    The  following  chart shows a breakdown of the
types of customers and the percentages of gas revenues generated by each type of
customer in 1994:
[CAPTION]
            Type of Customer             % of Customers         % of Revenues
       [S]                                  [C]                    [C]
       Residential                           91.6%                  63.8%   
       Commercial                             8.1                   23.8*  
       Industrial                             0.2                   10.8*   
       Other Users                            0.1                    1.6     
          Total                             100.0%                 100.0%    

    * Includes  the  4.0%  of  total  gas  revenues  derived  from interruptible
      customers.

                                         -3-


    During 1994, PG&W delivered an  estimated total of 44,400,000 thousand cubic
feet ("MCF") of natural gas to its  customers, of which 56.3% was sold at normal
tariff rates, 40.9% represented gas transported  for customers and 2.8% was sold
under the Alternate Fuel Rate (as described below).

    PG&W sells gas to "firm" customers  with  the understanding that it will not
interrupt their supply except during  periods  of supply deficiency or emergency
conditions.   "Interruptible"  gas  customers  are  required  to  have equipment
installed capable of using an  alternate  energy form.  Interruptible customers,
therefore, do not require a  continuous  supply  of  gas and their supply can be
interrupted by  PG&W  at  any  time  under  the  conditions  set  forth in their
contracts for gas service.  In 1994, a total of 1,157,000 MCF of natural gas was
sold by PG&W to interruptible  customers  and  3,712,000 MCF was transported for
such customers, which  together  represented  11.0%  of  the total deliveries of
natural gas by PG&W to its customers during 1994.

    No individual customer accounted  for  as  much  as 2.0% of PG&W's operating
revenues in 1994.

    Transportation and Storage Service.  PG&W provides transportation service to
natural gas customers who consume at  least  5,000  MCF of natural gas per year,
meet certain  other  conditions  and  execute  a  transportation  agreement.  In
addition, groups of up to ten customers, with a combined consumption of at least
5,000 MCF per year, are eligible for transportation service.  Prior to March 25,
1993, transportation  service  was  only  provided  to  individual customers, or
groups of not more than  three  customers,  who  consumed at least 50,000 MCF of
natural gas per year.  Transportation service  is provided on both a firm and an
interruptible basis and includes provisions  regarding over and under deliveries
of gas on behalf of  the  respective  customer.    In addition, PG&W offers firm
transportation customers a "storage  service"  pursuant  to which such customers
may have gas delivered to PG&W during  the period from April through October for
storage and  redelivery  during  the  winter  period.    PG&W  also  offers firm
transportation customers a "standby service" under  the terms of which PG&W will
supply the customer with gas in  the event the customer's transportation service
is interrupted or curtailed by its broker, supplier or other third party.

    Commencing in April, 1995, PG&W will begin offering a Market Sensitive Sales
Service ("MSSS") in  conjunction  with  its  transportation  service.  The MSSS,
which was approved by Order of  the  PPUC entered January 11, 1995, provides for
the sale of natural gas  at  contracted  rates  based on market prices and other
specified terms and conditions.   The  MSSS  is expected to result in additional
sales of natural gas by PG&W  and  less  transportation  of natural gas by it on
behalf of third parties.

    Set forth below is a summary of  the  gas transported by PG&W and the number
of its customers using transportation service from 1992 to 1994:
[CAPTION]
                 Number             Volume of Gas Transported (MCF)        
                  of          Interstate      Pennsylvania
     Year      Customers         Gas              Gas              Total   
     [S]          [C]         [C]               [C]              [C]
     1994         574         13,411,000        4,744,000        18,155,000
     1993         569         10,078,000        4,627,000        14,705,000
     1992         457          9,084,000        3,843,000        12,927,000

    During 1995,  PG&W  expects  to  transport  approximately  16,672,000 MCF of
natural gas,  of  which  it  anticipates  approximately  5,203,000  MCF  will be
Pennsylvania gas.

                                         -4-


    The rates charged  by  PG&W  for  the  transportation  of interstate gas are
essentially equal to its tariff rates  for  the  sale  of gas with all gas costs
removed.   As  a  result,  the  transportation  of  interstate  gas  has  had no
significant adverse effect  on  earnings.    However,  the  rate charged for the
transportation of gas produced in  Pennsylvania yields considerably less revenue
than the gross margin (gas operating  revenues  less the cost of gas) that would
be realized from sales  under  normal  tariff  rates.    This lower rate for the
transportation of Pennsylvania gas is  the  result of regulations adopted by the
PPUC to encourage the production of natural gas within the state.

    Alternate Fuel Sales.  In  order  to  be  more competitive in terms of price
with certain alternate fuels, PG&W  offers  an  Alternate Fuel Rate for eligible
customers.  This rate applies  to  large commercial and industrial accounts that
have the capability of using No. 2, 4  or  6 fuel oil or propane as an alternate
source of energy.  Whenever the cost of such alternate fuel drops below the cost
of natural gas at PG&W's normal tariff  rates,  PG&W is permitted by the PPUC to
lower its price to these customers so  that PG&W can remain competitive with the
alternate fuel.  However, in no  instance  may  PG&W sell gas under this special
arrangement for less than its average commodity cost of gas purchased during the
month.  PG&W's revenues under the  Alternate  Fuel Rate amounted to $3.7 million
in 1994, $4.6  million  in  1993  and  $3.4  million  in  1992.   These revenues
reflected the sale of 1,223,000  MCF,  1,541,000  MCF and 1,149,000 MCF in 1994,
1993, and 1992, respectively.    It  is anticipated that approximately 1,410,000
MCF will be sold under the Alternate  Fuel  Rate in 1995.  The change in volumes
sold under the Alternate Fuel  Rate  reflects the switching by certain customers
between alternate  fuel  service  and  transportation  service  as  a  result of
periodic changes in the relative cost of natural gas and alternate fuels.

    FERC Order 636.  On April  8, 1992, the Federal Energy Regulatory Commission
("FERC") issued  Order  No.  636  ("Order  636"),  requiring interstate pipeline
suppliers to restructure their services and  operations in an attempt to enhance
competition  and  maximize  the  benefits  of  wellhead  price  decontrol.   The
objectives of Order 636  were  to  be  accomplished  primarily by unbundling the
services (i.e., the sale,  transportation  and  storage  of gas) provided by the
interstate pipeline suppliers  and  by  making  those  services available to end
users on the same terms as local gas distribution companies, such as PG&W.

    Pursuant to Order 636, the  interstate  pipelines have been required to: (1)
unbundle transportation  service  from  sales  service;  (2) allocate sufficient
storage capacity, together with firm transportation, to replicate previous sales
services; (3)  provide  a  no-notice  transportation  service;  (4) provide open
access storage service; (5)  reallocate  upstream pipeline capacity and upstream
storage for the benefit  of  downstream  interstate  pipeline suppliers; and (6)
implement a straight fixed-variable rate  design  to replace all modified fixed-
variable rate designs.   The  interstate  pipelines  have been granted a blanket
sales certificate  to  make  unbundled  sales  in  competition with non-pipeline
merchants and  are  being  permitted  recovery  of  all  reasonable  and prudent
transition costs incurred in order  to  comply  with Order 636.  Such transition
costs include: (1) the cost of  renegotiating existing gas supply contracts with
producers ("Gas Supply Realignment Costs");  (2)  recovery of gas costs included
in the interstate pipelines' purchased gas  adjustment accounts at the time they
adopted  market-based  pricing  for   gas   sales  ("Account  191  Costs");  (3)
unrecovered costs of assets that  cannot  be  assigned to customers of unbundled
services ("Stranded Costs");  and  (4)  costs  of  new  facilities to physically
implement Order  636  ("New  Facility  Costs").    Additionally,  the interstate
pipelines have been allowed pre-granted  abandonment of sales and transportation
services to  customers  upon  expiration  of  applicable  contracts,  subject to
customers' rights of first refusal.

                                         -5-


    On October 15, 1993, the PPUC  adopted  an annual purchased gas cost ("PGC")
order (the "PGC Order") regarding  the  recovery  of Order 636 transition costs.
The PGC  Order  stated  that  Account  191  and  New  Facility  Costs  (the "Gas
Transition Costs") are subject to  recovery  through  the annual PGC rate filing
made with the PPUC by  PG&W  and  other larger local gas distribution companies.
The PGC Order also  indicated  that  while  Gas  Supply Realignment and Stranded
Costs (the "Non-Gas Transition Costs")  are  not  natural gas costs eligible for
recovery under the PGC rate  filing  mechanism,  such  costs are subject to full
recovery by local distribution companies through the filing of a tariff pursuant
to either the existing  surcharge  or  base  rate provisions of the Pennsylvania
Public Utility Code (the "Code").   The  PGC  Order further stated that all such
filings would be evaluated on  a  case-by-case  basis.   As of February 1, 1994,
PG&W began to recover the Gas Transition  Costs that are being billed to PG&W by
its interstate pipelines through an increase  in  its PGC rate.  It is currently
estimated that these costs, which will  be  billed to PG&W over a nineteen-month
period extending through March 31,  1995,  will aggregate $1.2 million, of which
$1.1 million had been billed to  PG&W  and  $659,000 had been recovered from its
customers as of December 31,  1994.    By  Order  of the PPUC entered August 26,
1994, PG&W began recovering the  Non-Gas  Transition  Costs that it estimates it
will ultimately be  billed  pursuant  to  Order  636  through  the  billing of a
surcharge to its  customers  effective  September  12,  1994.    It is currently
estimated that $9.4 million of Non-Gas  Transition Costs will be billed to PG&W,
generally over a four-year period extending  through the fourth quarter of 1997,
of which $3.8  million  had  been  billed  to  PG&W  and  $1.1  million had been
recovered from its customers as of December  31, 1994.  As of December 31, 1994,
PG&W had recorded a liability of $5.6 million for the estimated transition costs
that remained to be billed to it as of such date, and both a current asset and a
deferred asset (which together totaled $8.8 million) representing the transition
costs remaining to be recovered from its customers.

    Sources of Supply.   PG&W  purchases  natural gas from marketers, producers,
and  integrated  energy  companies,   generally   under   the  terms  of  supply
arrangements that extend for the  heating  season (i.e., November through March)
or for periods of one year or  longer.  These contracts typically provide for an
adjustment each month in the cost of gas purchased pursuant thereto based on the
then current market prices for natural gas.  The largest individual supplier, an
integrated energy company,  accounted  for  24.5%  of  PG&W's total purchases of
natural gas in 1994.  No  other  supplier  accounted for more than 15% of PG&W's
total purchases of natural gas in 1994.

    The purchases of natural gas by PG&W during each of the years 1994, 1993 and
1992 are summarized below:
[CAPTION]
                                 Volume                      Average
          Year               Purchased (MCF)               Cost per MCF
          [S]                  [C]                            [C]
          1994                 28,364,000                     $2.82
          1993                 26,200,000                     $2.98
          1992                 21,323,000                     $2.61

    During 1995, PG&W expects  to  purchase  a total of approximately 30,157,000
MCF of natural  gas  under  seasonal  or  longer-term  contracts  at a currently
projected average cost of $2.79 per MCF.  It is expected that a portion of these
purchases will be made through  a  company  that  is  being formed by a group of
eight Northeastern and Mid-Atlantic  local  gas distribution companies including
PG&W, the primary purposes  of  which  will  be  to  increase the reliability of
natural gas supplies and reduce the cost of natural gas for the eight companies.


                                         -6-


    PG&W presently has adequate supplies of  natural  gas to meet the demands of
existing customers through October, 1995, and  believes  that it will be able to
obtain sufficient supplies to meet the  demands of its existing customers and to
serve new customers (of which  approximately  3,500  are expected to be added in
1995) beyond October, 1995.

    Pipeline Transportation and Storage Entitlements.   Pursuant to the terms of
Order 636, PG&W has entered into  agreements with its former interstate pipeline
suppliers providing  for  the  firm  transportation  by  those  pipelines of the
following quantities of gas:
[CAPTION]
                                           Daily           Percentage of Total
                   Expiration          Transportation        Transportation
  Pipeline          Date (a)          Entitlement (MCF)        Entitlement    
  [S]         [C]                        [C]                     [C]
  Transco     Various through 2015        74,100 (b)              55.5%
  Tennessee   1999 and 2000               48,252                  36.2
  Columbia    2004                        11,016                   8.3        
                                         133,368                 100.0%       

  (a)  Agreements are automatically  extended  from month-to-month or year-
       to-year after their expiration unless notice of termination is given
       by one of the parties and  PG&W  agrees  to such termination.  In no
       event may any of  the  agreements  be unilaterally terminated by the
       pipelines without the approval of the FERC.

  (b)  Includes 3,300 MCF per day that PG&W can transport during the period
       December through February pursuant to an agreement with Transco that
       extends through 2011.

    PG&W has also contracted with  its  former interstate pipeline suppliers for
the following volumes of gas storage and storage withdrawals:
[CAPTION]
                                                                 Maximum
                     Expiration          Total Storage       Daily Withdrawal   
  Pipeline            Date (a)             (MCF) (b)        From Storage (MCF)
  [S]           [C]                       [C]                    [C]
  Transco       Various through 2013       6,500,000             131,044
  Tennessee     November 1, 2000           3,500,000              23,031
  Columbia      October 31, 2004           1,100,000              16,036      
                                          11,100,000             170,111      

  (a)  Agreements are automatically  extended  from month-to-month or year-
       to-year after their expiration unless notice of termination is given
       by one of the parties and  PG&W  agrees  to such termination.  In no
       event may any of  the  agreements  be unilaterally terminated by the
       pipelines without the approval of the FERC.

  (b)  Storage is utilized in order to meet peak day and seasonal demands.










                                         -7-


    Based on its present pipeline transportation and storage entitlements, PG&W
is entitled to a maximum daily delivery of the following quantities of gas:
[CAPTION]
                Firm Pipeline      Withdrawals
                Transportation     From Storage                     Percentage
  Pipeline          (MCF)             (MCF)        Total (MCF)       of Total 
  [S]            [C]                 [C]             [C]              [C]
  Transco         74,100 (a)         131,044         205,144           67.6%
  Tennessee       48,252              23,031          71,283           23.5
  Columbia        11,016              16,036          27,052            8.9   
                 133,368             170,111         303,479          100.0%  

  (a)  Includes  3,300  MCF  that  may  be  transported  during  the period
       December through February.

    In accordance with the  provisions  of  Order  636,  PG&W may release to its
customers and other parties the portions of its firm pipeline transportation and
storage entitlements which are in excess of its requirements.  Such releases may
be made upon notice in accordance  with  the  provisions  of Order 636 and for a
consideration not  in  excess  of  PG&W's  cost  of  the respective entitlement.
Releases may be made for periods ranging  from  one day to the remaining term of
the entitlement.

    Since September 1, 1993,  PG&W  has  released  portions of its firm pipeline
transportation capacity  to  certain  of  its  customers  and  third parties for
varying periods extending up to three  years.   The maximum capacity so released
on any one day in 1994 was  38,985  MCF.   Through March 10, 1995, PG&W had not,
however, released any of its storage capacity.

    PG&W believes  that  it  has  sufficient  firm  pipeline  transportation and
storage entitlements to meet the demands of its existing customers and to supply
new customers.

    Peak Day Requirements.  PG&W plans  for  peak  day  demand on the basis of a
daily mean temperature of 0 degrees  Fahrenheit.  Requirements for such a design
peak day, assuming the  curtailment  of  service to interruptible customers, are
currently  estimated  to  be   302,906   MCF.     Based  upon  present  pipeline
transportation and  storage  contracts,  and  assuming  no  curtailments  by its
suppliers, PG&W could  meet  a  peak  day  requirement  of  303,479 MCF.  PG&W's
historic maximum daily sendout  is  293,683  MCF,  which occurred on January 19,
1994,  when  service  to  interruptible  customers  was  curtailed.    The  mean
temperature in its gas service area on that day was -8 degrees Fahrenheit.

    Construction Expenditures.  PG&W's construction expenditures for gas utility
plant in 1994 totaled $17.5 million  and  are  estimated to be $21.9 million for
1995.  The higher  level  of  expenditures  estimated  for 1995 reflects certain
long-term pipeline improvement programs, as well as an increased emphasis on new
business development.

    Regulation.  PG&W's  natural  gas  utility  operations  are regulated by the
PPUC, particularly  as  to  utility  rates,  service  and  facilities, accounts,
issuance of certain securities, the encumbering or disposition of public utility
properties, the design, installation,  testing, construction, and maintenance of
PG&W's pipeline  facilities  and  various  other  matters  associated with broad
regulatory authority.

    In addition to those  regulations  promulgated  by  the PPUC, PG&W must also
comply with federal,  state  and  local  regulations  relating  generally to the
discharge of  materials  into  the  environment  or  otherwise  relating  to the

                                         -8-


protection of the environment.  Compliance with such regulations has not had any
material effect upon the capital  expenditures, earnings or competitive position
of PG&W's gas business.  Although  it  cannot predict the future impact of these
regulations, PG&W  believes  that  any  additional  expenditures  and costs made
necessary by them would be fully recoverable through rates.

    PG&W, like many gas  distribution  companies, once utilized manufactured gas
plants in connection with providing gas service to its customers.  None of these
plants have been in operation since 1960,  and several of the plant sites are no
longer owned by PG&W.    Pursuant  to  the Comprehensive Environmental Response,
Compensation and Liability Act of  1980  ("CERCLA"), PG&W filed notices with the
Environmental Protection Agency (the  "EPA")  with  respect  to the former plant
sites.  None of the sites is  or  was formerly on the proposed or final National
Priorities List.  The EPA  has  conducted  site inspections and made preliminary
assessments of each site and  has  concluded  that no further remedial action is
planned.  While this conclusion does  not constitute a legal prohibition against
further regulatory action  under  CERCLA  or  other  applicable federal or state
laws, PG&W does not  believe  that  additional  costs,  if any, related to these
manufactured gas plant  sites  will  be  material  to  its financial position or
results of operations.

    PG&W's gas distribution and transportation activities are not subject to the
Natural Gas Act, as amended.

    Valve Maintenance.  On November 16, 1993, the PPUC staff issued an Emergency
Order, subsequently ratified by the PPUC (the "Emergency Order"), requiring PG&W
by January 31,  1994,  to  survey  its  gas  distribution  system  to verify the
location and spacing of its gas shut  off  valves, to add or repair valves where
needed and to establish programs for  the periodic inspection and maintenance of
all such valves and the verification  of  all gas service line information.  The
Emergency Order was issued following  the  occurrence  of two gas incidents (one
concerning an explosion and the other a fire) in PG&W's service area in June and
October, 1993, respectively, involving nearby gas  shut off valves that had been
paved over by third parties and that could not be readily located due to alleged
inaccurate service line records.  The Emergency Order also cited four additional
incidents occurring since January 31,  1991,  in  which shut off valves had been
paved over or records were inaccurate.   In connection with these incidents, the
PPUC has alleged that PG&W  has  violated  certain federal and state regulations
related to gas pipeline valves.  The  PPUC has the authority to assess fines for
such violations.    The  PPUC  ordered  PG&W  to  develop  a  plan,  including a
timetable, by December 30, 1993, for  compliance with the terms of the Emergency
Order.  PG&W met the December  30,  1993,  deadline for submission of this plan.
However, PG&W included in such plan, a timetable, which, in effect, requested an
extension of the January 31,  1994,  deadline  contained in the Emergency Order,
which PG&W viewed as unrealistic.  On  February 2, 1994, the PPUC staff notified
PG&W that it considered  the  plan  submitted  by  PG&W  "only a general plan of
action to address the problem with valving in [PG&W's] system" and that the plan
"is lacking in detail and more information is needed."  By letter dated February
2,  1994,  the  PPUC  staff  indicated   that  it  would  initiate  an  informal
investigation of the matter,  including  PG&W's responsibility for the incidents
referred to in the  Emergency  Order.    Following  discussions between the PPUC
staff and PG&W regarding  the  development  of  a mutually acceptable plan, PG&W
submitted a detailed plan of  action  for  complying with the Emergency Order to
the PPUC on April 11,  1994,  which  was  subsequently  revised.  The PPUC staff
agreed that the revised plan  (the  "Plan")  satisfies  the concerns of the PPUC
expressed in the Emergency Order, and  on  November 30, 1994, the PPUC staff and
PG&W entered into a Settlement Agreement,  subject  to approval by the PPUC, (i)
terminating  the  informal  investigation  initiated  by  the  PPUC  staff, (ii)

                                         -9-


memorializing the acceptance by the PPUC  staff of the Plan and (iii) evidencing
PG&W's commitment to  satisfy  the  requirements  of  the  Plan.   The PPUC must
approve the Settlement Agreement.   PG&W  does  not believe that compliance with
the terms of the Settlement  Agreement  or  any liability that might result from
violations of law or the Emergency Order  will have a material adverse effect on
its financial position or results of operations.

    Rates.  As required by  the  Code,  PG&W  files an annual purchased gas cost
rate with the PPUC.  This  rate  is  designed to recover purchased gas costs for
the period it will be  in  effect.    The  procedure  includes a process for the
reconciliation of actual gas  costs  incurred  and  actual revenues received and
also provides for the refund  of  any overcollections, plus interest thereon, or
the recoupment of any undercollections of  gas  costs.  The procedure is limited
to purchased gas costs, to the  exclusion  of other rate matters, and requires a
formal evidentiary proceeding conducted by  the PPUC, the submission of specific
information regarding gas procurement practices and specific findings of fact by
the PPUC regarding the "least  cost  fuel  procurement" policies of the utility.
In accordance with this  procedure,  PG&W  placed  a  purchased gas cost rate of
$3.68 per MCF in effect on December 1,  1994, and is required to file a proposed
purchased gas cost rate on or before  June  1, 1995, to be effective December 1,
1995.  It is not  presently  possible  to  estimate  how this proposed rate will
compare to the current  purchased  gas  cost  rate  of  $3.68  per MCF, which is
scheduled to remain in effect through November  30, 1995.  The annual changes in
gas rates on account of purchased  gas  costs  have no effect on PG&W's earnings
since the change in revenues is offset  by a corresponding change in the cost of
gas.

    The  PPUC  has  issued  proposed  regulations  that  would  provide  for the
quarterly adjustment of the purchased  gas  cost rate of larger gas distribution
companies, including PG&W.    Except  for  reducing  the  amount  of any over or
undercollections of gas costs, the  adoption of these proposed regulations would
not have  any  material  effect  on  PG&W's  financial  position  or  results of
operations.

    FERC Order  636,  among  other  matters,  requires  that  PG&W  contract for
sufficient gas supplies, pipeline  capacity  and  storage  for its annual needs.
These added responsibilities may result in  increased scrutiny by the PPUC as to
the prudence of PG&W's gas  procurement  and  supply activities.  Depending upon
how the PPUC views the cost  effectiveness  of  such activities, PG&W may not be
permitted to recover  all  of  its  gas  supply  costs  in  the rates charged to
customers.  However, although it cannot  be  certain, PG&W believes that it will
be able to demonstrate to the  PPUC  the  prudence  of its gas supply costs and,
therefore, will be allowed to recover  all  such costs in its purchased gas cost
rate.

    Tax Surcharge Adjustments.    The  PPUC  allows  PG&W  to  apply a state tax
adjustment surcharge tariff to its bills for gas service to recoup any increased
taxes resulting from changes in the law with respect to the Pennsylvania Capital
Stock Tax, Corporate Net Income Tax, Gross Receipts Tax or Public Utility Realty
Tax.   In  accordance  with  such  procedure,  PG&W  filed  a  revised state tax
adjustment surcharge tariff with the PPUC which became effective August 1, 1994,
to reflect  the  effect  of  tax  legislation  enacted  by  the  Commonwealth of
Pennsylvania on June 16, 1994, decreasing the Corporate Net Income Tax rate.






                                        -10-


WATER BUSINESS

    PG&W distributes water to an  area  lying within the Counties of Lackawanna,
Luzerne, Susquehanna  and  Wayne,  which  includes  the  Cities  of Scranton and
Wilkes-Barre and 62 other  municipalities.    The  total estimated population of
PG&W's water service area, based on the 1990 U.S. Census, is 398,000.

    Number and Type of Customers.   At December 31, 1994, PG&W had approximately
132,500 water customers from  which  it  derived  total  water revenues of $66.7
million during 1994.  The  following  chart  shows  a  breakdown of the types of
customers and the percentages of water revenues they generated in 1994:
[CAPTION]
           Type of Customer              % of Customers         % of Revenues
       [S]                                   [C]                   [C]
       Residential                            91.6%                 63.2%   
       Commercial                              7.1                  18.3    
       Industrial                              0.3                   8.6    
       Municipal and Other Users               1.0                   9.9     
          Total                              100.0%                100.0%    

    Sources of Supply  and  Safe  Yield.    The  water  that PG&W distributes is
furnished by a PG&W-owned  water  supply  system,  which  includes 36 active and
standby reservoirs located on  extensive  watershed  lands  and five wells.  The
water supply can be augmented, on a  short-term basis, by two pump stations that
can pump water from  streams  outside  the  watershed into the reservoir storage
system.  The combined  "safe  yield"  of  PG&W's  active  and standby sources of
supply is approximately 88  million  gallons  per  day, and the combined storage
capacity of the reservoir system  is  estimated  by  PG&W to be approximately 20
billion gallons.  ("Safe yield" is the quantity of water, generally expressed in
million gallons per day, that a source  of supply can deliver in extreme drought
conditions.)  The average daily  delivery  into PG&W's water distribution system
during 1994 was approximately 66.5  million  gallons.   As of December 31, 1994,
the quantity of water held  in  PG&W's reservoirs was approximately 19.0 billion
gallons or 96.3% of their maximum storage capacity.

    PG&W has always been able  to  provide  adequate  water supplies to meet the
requirements of  its  service  area  and  has  never  issued  a  mandatory water
conservation directive.  PG&W believes it  can  continue to meet fully the water
supply requirements of its service area  in  the absence of any extended periods
of severe drought.

    The Susquehanna River,  one  of  the  major  rivers  in  the Commonwealth of
Pennsylvania, flows through PG&W's service area and has always been considered a
possible source of supply for its service  area.  Although PG&W is not presently
taking any  water  from  the  Susquehanna  River  and  does  not have facilities
installed that would permit it to do so, it is currently authorized to withdraw,
on an emergency basis, 15 million gallons per day from the river.

    Filtration of Water Supplies.   All  of  PG&W's water customers are supplied
with filtered water (except  for  several  hundred  who are supplied with ground
water from wells) which meets all  federal and state drinking water regulations.
The filtration of PG&W's  water  supplies  is  performed  at ten water treatment
plants, located throughout PG&W's  water  service  area, which have an aggregate
daily capacity of 101.1 million gallons.    The  goal of providing all of PG&W's
customers who are served from surface  supplies with filtered water was achieved
on September 30, 1993, when  the  Watres  Water  Treatment Plant was placed into
operation.  The  Watres  Water  Treatment  Plant  was  the  last  of eight water
treatment plants to be constructed and  placed into operation by PG&W during the

                                        -11-


period 1988 through 1993.    Until  the  construction  of  these plants, most of
PG&W's water  customers  were  supplied  with  treated,  but  nonfiltered water,
obtained from various reservoirs and stream intakes, although a relatively small
percentage of its customers received filtered water from two previously existing
water treatment plants or ground water pumped from wells.

    Main Replacement and  Rehabilitation  Program  and Other Distribution System
Improvements.  PG&W  distributes  water  to  its customers through approximately
1,689 miles of pipe ranging in size from over 48" in diameter to less than 1" in
diameter.   The  majority  of  the  water  mains  in  PG&W's distribution system
consists of cast iron or ductile iron  pipe.   The majority of cast iron pipe is
unlined.  Approximately 54% (based on  linear  feet of pipe of all diameters) of
PG&W's water mains  were  installed  prior  to  1920  and approximately 30% were
installed prior to 1900.

    In 1987, PG&W completed  a  review  of  its  distribution system designed to
ascertain the general nature and the approximate cost of improvements that would
be  required  for  a  complete  distribution  system  main  rehabilitation.   In
performing the study, PG&W made certain assumptions as to the general structural
condition of its system.  It  did not request outside engineering assessments of
the entire system.   Using  the  criteria  developed  in the distribution system
assessment as  a  guide,  PG&W  preliminarily  estimated  the  cost  of complete
distribution system main replacement  and/or  rehabilitation to be approximately
$248 million at 1987 price levels.

    Based upon this assessment, PG&W  determined  that embarking on a program to
accomplish total distribution system  rehabilitation  in a relatively short span
of time would not be a  cost  effective  means of improving water quality.  PG&W
determined that the  most  substantial  opportunities  for  improvement of water
quality lay in the filtration of PG&W's sources of water supply.  In view of the
large commitment of capital  needed  to  construct water treatment plants, rapid
implementation of  a  distribution  system  rehabilitation  program would divert
financial resources  from,  and  cause  delays  in,  the  construction  of those
facilities.  Consequently,  PG&W  developed  a  program  of rehabilitation to be
implemented on  a  more  modest  scale,  which  PG&W  believes  will address the
conditions that are most likely  to  cause  degradation  of water quality in the
distribution system.  This program, which includes the selective replacement and
rehabilitation of water  mains  and  services  and  the  elimination of dead-end
lines, involved the expenditure of $55.0  million during the period 1988 through
1994.

    In connection  with  its  distribution  system  rehabilitation program, PG&W
intends to expend an average  of  $9.8  million  per year during the period 1995
through 1997 for water distribution system improvements, primarily the replacing
or cleaning and lining of mains.    Such  replacement and cleaning and lining of
mains will focus on the  areas  of  highest  priority  and  will be based on the
criteria set forth in  the  1987  distribution  system assessment, which will be
updated in accordance with  the  PPUC's  June  23,  1993,  Order allowing PG&W a
conditional rate increase for the  Scranton  Water  Rate  Area.   As part of the
settlement resolving certain disputed issues relating to such Order, PG&W agreed
to spend a total of $4.9 million annually beginning June 23, 1993 (an additional
$2.5 million over its actual  average  annual expenditure of $2.4 million during
the three-year period ended June 30, 1993), for distribution system improvements
in the Scranton  Water  Rate  Area  until  the  PPUC  is  satisfied that PG&W is
providing adequate service.  PG&W was  in  compliance with this provision of the
Order as of December 31, 1994, and the additional expenditures it is so required
to make are included in the  amounts  that  it  is planning to spend annually on
distribution system improvements during the years 1995 through 1997.

                                        -12-


    PG&W estimates  that  approximately  30%  of  the  water  introduced  to its
distribution system is lost through leakage or otherwise cannot be accounted for
through identifiable uses.  However, PG&W  believes that its rate of unaccounted
for water is not  uncharacteristic  of  water  systems  of similar age, size and
demographics.  Unaccounted for water requires  PG&W to incur expenses to process
water that is  not  furnished  to  customers.    While  such costs are typically
recoverable in the rates  charged  to  customers,  the PPUC has disallowed their
recovery when unaccounted for water  reached  a  level the PPUC determined to be
unreasonable.  The PPUC, in  a  1989  Policy Statement on water conservation for
water utilities, stated that  levels  of  unaccounted  for  water should be kept
within reasonable levels.  Although the  PPUC has considered levels above 20% to
be excessive  in  certain  circumstances,  there  is  no  industry  standard for
unaccounted for water levels.  In a 1990 decision involving another Pennsylvania
water utility, the PPUC recognized  that historic unaccounted for water problems
could not be resolved immediately and  that  a utility would not be penalized if
it were making substantial  progress  toward  achieving  the 20% unaccounted for
goal.  PG&W  believes  that  it  has  made  substantial  progress in identifying
sources of water loss in its  system through the implementation of an aggressive
leak detection program in conjunction  with  an ongoing main replacement program
and it is continuing its  efforts  to  identify additional sources utilizing the
services of consultants.

    Regulation.  PG&W's  water  utility  operations  are  regulated by the PPUC,
particularly as to utility rates,  service and facilities, accounts, issuance of
certain securities, the encumbering or  disposition of public utility properties
and various other matters associated with broad regulatory authority.

    PG&W, in common with most  industrial  enterprises, is subject to regulation
with respect to the environmental effects of its operations.  In addition to the
PPUC,  the  principal  agency  having  regulatory  authority  over  PG&W's water
operations is the DER, which  has  jurisdiction, among other matters, concerning
water rights, sources of supply, the  design and construction of waterworks, the
quality of drinking water and the safety of dams.

    In addition to those  regulations  promulgated  by  the PPUC, PG&W must also
comply with federal, interstate  compact,  state  and local regulations relating
generally to the  discharge  of  materials  into  the  environment, or otherwise
relating to the protection of the environment.  Compliance with such regulations
has not had  any  material  effect  upon  the  capital expenditures, earnings or
competitive position of PG&W's water  business.   Although it cannot predict the
future  impact  of  these   regulations,   PG&W  believes  that  any  additional
expenditures and costs made necessary by  them will be fully recoverable through
rates.

    Federal and State Water Quality Standards.   The Federal Safe Drinking Water
Act of 1974 (the "Act") regulates the  quality of drinking water provided to the
public.  Pursuant to the Act, the  EPA has issued regulations relating to, among
other things, water quality standards, maximum contaminant levels and monitoring
requirements and prohibitions against the  use  of lead in distribution systems.
As permitted by the Act,  the Pennsylvania Department of Environmental Resources
(the "DER") has assumed primacy  for  enforcement of drinking water standards in
Pennsylvania.  PG&W has taken action  to  comply with these regulations and does
not anticipate any impact on its water operations as a result thereof.

    Treatment and Testing  of  Water.    All  water entering PG&W's distribution
system is filtered (except for  the  small  quantity of ground water pumped from
wells), disinfected, and treated  with  chemicals  to  minimize corrosion of the
distribution system and customers' piping.   Water  samples are taken at each of

                                        -13-


the intake stations  and  at  selected  locations  in  PG&W's  service area, and
turbidity  is  monitored  at  each  location  at  which  the  water  enters  the
distribution system.  PG&W operates a  laboratory  which is certified by the DER
to perform microbiological, inorganic and organic chemical analyses of the water
in both its reservoirs and  distribution  system, utilizing a scheduled sampling
program.  Such analyses include those tests required by the DER, and the results
of such tests are reported to the DER as required by law.

    Construction  Expenditures.    PG&W's  construction  expenditures  for water
utility plant in 1994  totaled  $19.3  million,  and  are  estimated to be $23.0
million for 1995.  The higher  level  of capital expenditures estimated for 1995
is primarily attributable to the  construction  of storage tanks at the Hillside
Water  Treatment  Plant  and  increased  expenditures  for  distribution  system
improvements.

    Rates.   The  following  table  summarizes  PG&W's  requests  for water rate
increases and the action taken  by  the  PPUC  on those requests from January 1,
1991, to March 10, 1995:


                                              Amount                    Increase
                               Date of       Requested    Effective      Granted
       Service Area            Request     (in millions)    Date      (in millions)
                                                          
Scranton (filtered water
  customers)               June, 1990      $   25.5     March, 1991   $   15.0  (1)
                                                        (subject to
                                                         phase-in)
Spring Brook (customers
  served water exclusively
  from the Nesbitt Water
  Treatment Plant)         April, 1991          2.6     January, 1992      1.9

Spring Brook (customers
  served water exclusively
  from the Crystal Lake
  Water Treatment Plant)   June, 1992           4.4     March, 1993        2.0  (1)
                                                        (subject to
                                                         phase-in)
Scranton (filtered water
  customers)               September, 1992      9.9     June, 1993         5.0  (1)

Spring Brook (customers
  served water exclusively
  from the Ceasetown and
  Watres Water Treatment
  Plants)                  April, 1993         19.5     December, 1993    11.9  (1)
                                                        (subject to
                                                         phase-in)

(1)  See "-Management's  Discussion  and  Analysis  of  Financial  Condition and
     Results of Operations-Rate Matters-Water Rate Filings." 

    The rate relief granted in the past  to  PG&W by the PPUC has been less than
the full amounts requested.  Generally, the amounts granted have been determined
through negotiated settlements with certain  parties to the proceedings in order
to obtain  rate  relief  earlier  than  expected  and  to  avoid the substantial
expenses  associated  with   further   administrative   and  possible  appellate
proceedings.  PG&W believes that it will  be able to obtain adequate future rate
relief as it makes further improvements  to  its distribution system and is able

                                        -14-


to demonstrate  it  is  providing  water  that  is  suitable  for all "household
purposes",  i.e.,  meeting  federal   and  state  primary  (health-related)  and

























































                                        -15-


secondary (aesthetics-related,  particularly  taste,  odor  and  color) drinking
water standards, and that meets all applicable water quality standards.

    The magnitude of  the  projected  rate  increases  that  will be required to
enable PG&W  to  fully  recover  its  capital  expenditures  associated with the
construction of the water treatment  plants  will  be significant.  Prior to the
construction of the plants, the average annual cost of water to PG&W's customers
receiving nonfiltered water was approximately $143.   The average annual cost of
water to PG&W's residential customers,  all  of  whom are now receiving filtered
water (except for several hundred who  are supplied ground water from wells) was
approximately $340 as of  March,  1995.    PG&W  anticipates that this cost will
increase to approximately $460 in the latter  part of this decade, at which time
PG&W expects to have been  allowed  by  the  PPUC  to fully reflect in rates its
costs associated with the filtration of  its water supplies.  PG&W believes that
these levels of increases,  in  terms  of  percentages, will not be inconsistent
with those that  have  been  or  will  be  experienced  by other water utilities
required to make a similar transition  to  filtered water; however, the level of
rates that PG&W expects to seek in  future  rate increases will be such that the
PPUC may question the "affordability"  of  such  rates  and may require that any
such rate increases be  phased-in  over  a  period  of  time  in order to reduce
consumer "rate shock."  While  PG&W  expects  that  the PPUC will grant adequate
rate relief in a timely manner,  there  can  be  no assurance that the PPUC will
take such action.

    Tax Surcharge Adjustments.    The  PPUC  allows  PG&W  to  apply a state tax
adjustment surcharge  tariff  to  its  bills  for  water  service  to recoup any
increased  taxes  resulting  from  changes  in  the  law  with  respect  to  the
Pennsylvania Capital Stock  Tax,  Corporate  Net  Income  Tax  or Public Utility
Realty Tax.  In accordance with  such  procedure, PG&W filed a revised state tax
adjustment surcharge tariff with the PPUC which became effective August 1, 1994,
to reflect  the  effect  of  tax  legislation  enacted  by  the  Commonwealth of
Pennsylvania on June 16, 1994, decreasing the Corporate Net Income Tax rate.



























                                        -16-


ITEM 2.  PROPERTIES

    Gas.    PG&W's  gas  system   consists   of  approximately  2,191  miles  of
distribution  lines,  nine  city  gate  and  67  major  regulating  stations and
miscellaneous related and  additional  property.    PG&W  believes  that its gas
utility properties are adequately maintained  and in good operating condition in
all material respects.  Continued  expenditures  will, however, be required with
regard  to  PG&W's  on-going  valve  maintenance  program.    See  "Business-Gas
Business-Valve Maintenance."

    Most of PG&W's gas utility properties  are  subject to a first mortgage lien
pursuant to the Indenture of Mortgage  and  Deed  of Trust dated as of March 15,
1946, as supplemented by  twenty-nine supplemental indentures (collectively, the
"Indenture") from PG&W to  First  Trust  of  New  York, National Association, as
Trustee.

    Water.  PG&W's water system  consists  principally  of 36 active and standby
reservoirs and stream intakes, ten  water  treatment plants, five wells, various
distribution system storage tanks,  approximately  1,689  miles of aqueducts and
pipelines, and miscellaneous related and additional property.  In addition, PG&W
owns approximately 53,000 acres of land situated in northeastern Pennsylvania.

    In PG&W's opinion, its  water  utility  properties are adequately maintained
and in good operating  condition  in  all  material respects.  Continued capital
expenditures will, nonetheless, be required for PG&W's on-going program of water
main  replacement  and  rehabilitation  and  other  improvements  to  ensure the
integrity of  PG&W's  distribution  system.    See "Business-Water Business-Main
Replacement  and   Rehabilitation   Program   and   Other   Distribution  System
Improvements."

    Most of PG&W's water utility properties are subject to a first mortgage lien
pursuant to  the  Indenture.    Additionally,  certain  of  these properties are
subject to a second mortgage lien  (the  "PENNVEST Mortgage") pursuant to a loan
agreement, dated October  16,  1987,  between  PG&W  and  the Pennsylvania Water
Facilities Loan Board and pursuant to  loan agreements, dated March 3, 1989, and
December 3, 1992, between  PG&W  and  the Pennsylvania Infrastructure Investment
Authority ("PENNVEST"), under the terms of  which funds were provided to finance
the construction  of  certain  water  facilities.    The  PENNVEST Mortgage also
secures PG&W's obligations under assumption agreements dated April 5, 1993, with
PENNVEST which relate to loans which were assumed by PG&W in connection with its
acquisition of two small water companies.

ITEM 3.  LEGAL PROCEEDINGS

    There are  no  legal  proceedings  other  than  ordinary  routine litigation
incidental to the business.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

    During the fourth quarter of 1994, there were no matters submitted to a vote
of security holders of  the  registrant  through  the solicitation of proxies or
otherwise.

                                        -17-


                                    PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
         MATTERS                                                          

    The Registrant's common stock is owned entirely by PEI and is not traded.

    The dividends per share of common stock  paid by PG&W during the years ended
December 31, 1994 and 1993, were as follows:

                                                   1994             1993 
         
         First quarter                           $  .350          $ .7100
         Second quarter                             .355            .7100
         Third quarter                              .425            .7100
         Fourth quarter                             .680            .6925
           Total                                 $ 1.810          $2.8225

    Information relating to restriction on  the  payment of dividends by PG&W is
set forth in Note 7 to the Financial Statements in Item 8 of this Form 10-K.







































                                        -18-


ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS                                                          

RESULTS OF OPERATIONS

    The following table expresses certain  items  in PG&W's Statements of Income
contained in Item 8 of this Form 10-K as percentages of total operating revenues
for each of the calendar years ended December 31, 1994, 1993 and 1992.

                                              Percentage of Operating Revenues
                                                  Year Ended December 31,     
                                               1994         1993         1992 

Operating Revenues:
  Gas                                           71.6%        74.2%        74.6%
  Water                                         28.4         25.8         25.4
     Total operating revenues                  100.0        100.0        100.0

Operating Expenses:
  Cost of gas                                   42.0         41.9         40.5
  Other operation expenses                      17.1         18.8         19.8
  Maintenance and depreciation                  10.4         10.5         10.2
  Deferred treatment plant costs, net            0.3         (0.7)        (0.1)
  Income and other taxes                        12.2         12.1         12.0
     Total operating expenses                   82.0         82.6         82.4

Operating Income                                18.0         17.4         17.6
Other Income, Net                                  -          0.3            -
Interest Charges                                 9.5          9.9         10.9
Dividends on Preferred Stock                     2.0          3.1          2.6
Earnings Applicable to Common Stock              6.5%         4.7%         4.1%

 o  Year ended December 31, 1994, compared with year ended December 31, 1993

    Operating Revenues.    PG&W's  operating  revenues  increased  $28.0 million
(13.6%) from $206.7 million for 1993 to $234.7 million for 1994.

    Gas operating revenues increased by $14.7 million (9.6%) from $153.3 million
for 1993 to $168.0 million for 1994,  primarily  as a result of a price increase
averaging 19.0% (designed to total  $28.8  million on an annual basis) effective
December 1, 1993, due to increased costs  of purchased gas.  See "-Rate Matters-
Gas Rate Filings."  Also contributing  to the increase in gas operating revenues
in 1994 was a 224 million cubic feet (1.0%) increase in sales to residential and
commercial heating customers.  This increase was attributable to the addition of
approximately 2,200 new customers and occurred despite heating degree days* that
were 2.1% lower than  normal  and  0.3%  less  than  in 1993.  Additionally, the
implementation of surcharges  to  recover  Federal  Energy Regulatory Commission
("FERC") Order 636 transition costs (as  more fully discussed below under "-Rate
Matters-Gas Rate Filings")  acted  to  increase  gas  operating revenues by $1.8
million in 1994.  The effects  of  the  price increase and the surcharges on gas
operating revenues were partially offset  by the switching of certain commercial

                         
*   A heating degree day  ("degree  day")  represents  each  degree by which the
average of  the  high  and  low  temperatures  for  a  given  day  is  below 650
Fahrenheit.  Actual degree days  represent  the  sum  of the degree days for the
period.


                                        -19-


and industrial  customers  from  sales  to  transportation  service  and a price
decrease averaging 1.1% (designed  to  total  $1.8  million  on an annual basis)
effective December 1, 1994, due  to  decreased costs of purchased gas (see"-Rate
Matters-Gas Rate Filings").

    Water operating  revenues  increased  by  $13.4  million  (25.0%) from $53.4
million for 1993 to  $66.7  million  for  1994.    This increase in revenues was
primarily the result of  rate  increases  which  the Pennsylvania Public Utility
Commission (the "PPUC")  allowed  PG&W,  including  a  $2.0  million annual rate
increase effective March 9, 1993, for  customers  in the Spring Brook Water Rate
Area served exclusively  by  the  Crystal  Lake  Water  Treatment  Plant, a $5.0
million annual rate  increase  effective  June  23,  1993,  for customers in the
Scranton Water Rate Area, and  an  $11.9  million annual rate increase effective
December 16, 1993, for customers in  the  Spring Brook Water Rate Area served by
the Ceasetown and Watres Water  Treatment  Plants, as more fully explained below
under "-Rate Matters-Water Rate Filings." 

    Operating Expenses.  Operating  expenses,  including depreciation and income
taxes, increased $21.9 million (12.8%)  from  $170.5  million for 1993 to $192.4
million for 1994.    As  a  percentage  of  operating  revenues, total operating
expenses decreased from  82.6%  during  1993  to  82.0%  during 1994.  Operating
expenses related to gas  utility  operations  increased by $14.3 million (10.7%)
from $134.2 million in 1993 to $148.5  million in 1994, primarily as a result of
a $12.1 million increase in the cost  of gas, a higher level of other operations
and maintenance expense and  increased  gross  receipts  tax  as a result of the
higher level of  gas  revenues.    Operating  expenses  related to water utility
operations increased by $7.5 million (20.8%) from $36.4 million in 1993 to $43.9
million in 1994, primarily as a  result of increases in other operation expense,
depreciation, net deferred treatment plant costs and income taxes.

    The cost of gas increased $12.1  million (14.0%) from $86.6 million for 1993
to $98.7 million for 1994.  The effect of this increase, which was the result of
higher costs for purchased gas  and  the implementation of surcharges to recover
FERC Order 636  transition  costs  (see  "-Rate  Matters-Gas Rate Filings"), was
partially offset by a 9.0% (2.6  billion  cubic  feet) decrease in the volume of
gas sold during 1994,  compared  to  1993.    This  decreased volume was largely
attributable to the aforementioned switching  of certain customers from sales to
transportation service.   The  gross  margin  on  gas  operations (gas operating
revenues less the cost of gas) increased $2.6 million or 3.9% in 1994, primarily
as a  result  of  the  increased  sales  to  residential  and commercial heating
customers.

    Other than the cost of gas and income taxes, operating expenses increased by
$6.3 million (8.3%) from $75.0 million for 1993 to $81.2 million for 1994.  This
increase was largely attributable to a  $1.2 million increase in other operation
and maintenance expenses (principally  as  a  result  of  a $668,000 increase in
payroll  costs,  a  $507,000  increase  in  other  postretirement  benefits  and
increased provisions for uncollectible accounts  of $728,000) and a $2.1 million
increase in net  deferred  treatment  plant  costs  during  1994 (see "-Deferred
Treatment Plant Costs, Net and  Carrying  Charges"),  as  well as a $2.0 million
increase in depreciation (primarily because  of capital additions and the change
in December, 1993, from  a  4%  compound  interest  to a straight-line method of
depreciation with respect to  water  plant  in  the Ceasetown and Watres Service
Areas).  The effects  of  these  increases  were  partially offset by a $613,000
increase in costs charged to  construction  (which  acts to reduce expense) as a
result of a higher level of construction activity.



                                        -20-


    Income taxes increased by $3.5  million  from  $9.0 million in 1993 to $12.5
million in 1994 due to a  higher  level  of income before income taxes (for this
purpose, operating income net of interest charges).

    Deferred Treatment Plant Costs, Net  and  Carrying  Charges.  Pursuant to an
Order of  the  PPUC  entered  September  5,  1990,  PG&W  deferred all operating
expenses, including depreciation and  property  taxes,  and the carrying charges
(equivalent to  the  allowance  for  funds  used  during construction ("AFUDC"))
relative to the  four  new  Scranton  Area  water  treatment  plants and related
facilities from the dates of commercial  operation of the plants until March 23,
1991, the effective date of  the  Scranton  Area water rate increase approved by
the PPUC on March 22, 1991.  By its Order entered June 23, 1993, relative to the
Scranton Water Rate  Area,  the  PPUC  granted  PG&W's  request  to recover $5.8
million of costs deferred  with  respect  to  the  Scranton Area water treatment
plants and related facilities over a ten-year period beginning June 23, 1993, of
which $885,000 had been recovered as of December 31, 1994.

    Similarly, as permitted by an Order  of the PPUC entered September 24, 1992,
PG&W deferred all operating expenses, including depreciation and property taxes,
and the carrying charges relative to  the Crystal Lake Water Treatment Plant and
related facilities from August 3, 1992 (the date of commercial operation of that
plant), until March 9,  1993,  the  effective  date  of  the water rate increase
approved by the PPUC on February 25,  1993, for customers in PG&W's Spring Brook
Water Rate Area served exclusively  by  the  Crystal Lake Water Treatment Plant.
Additionally, in accordance with an  Order  of  the  PPUC entered July 28, 1993,
PG&W deferred all expenses and  the  carrying  charges relative to the Ceasetown
and Watres Water  Treatment  Plants  and  related  facilities  incurred prior to
December 16, 1993, the effective date of the water rate increase approved by the
PPUC on December 15,  1993,  for  customers  served  by the Ceasetown and Watres
Water Treatment Plants.

    As of December 31, 1994, a  total  of  $4.6 million of costs relative to the
Crystal Lake, Ceasetown and Watres Water Treatment Plants and related facilities
had been deferred pursuant to the PPUC's  Orders of September 24, 1992, and July
28, 1993.  PG&W will seek recovery  of  the  costs that have been so deferred in
its next rate increase request  relating  to  the  Spring Brook Water Rate Area.
Although it cannot be certain,  PG&W  believes  that  the recovery of such costs
will be allowed by the PPUC  in  future  rate increases, particularly in view of
the PPUC's action allowing the  recovery  of  the costs deferred with respect to
the Scranton Area water treatment plants and related facilities.

    Operating Income.    As  a  result  of  the  above,  total  operating income
increased by $6.2 million (17.1%) from  $36.2  million for 1993 to $42.3 million
for 1994, and increased as  a  percentage  of  total operating revenues for such
periods from 17.4% in 1993 to 18.0%  in 1994.  Operating income from gas utility
operations increased $353,000 (1.8%) from $19.1 million in 1993 to $19.5 million
in 1994, primarily as a result of  a  $2.6 million increase in the gross margin,
the effect of  which  was  partially  offset  by  a  higher level of maintenance
expense because of colder than normal weather in January and February, 1994, and
increased gross receipts tax as a  result  of  the higher level of gas revenues.
Operating income from water  utility  operations  increased $5.8 million (34.2%)
from $17.0 million  in  1993  to  $22.8  million  in  1994.    This increase was
primarily the result of rate increases  effective  March 9, 1993, June 23, 1993,
and December 16, 1993, and a decrease  in other taxes, the effects of which were
partially offset by  increases  in  other  operations expense, depreciation, net
deferred treatment plant costs and income taxes, as discussed above.



                                        -21-


    Other Income, Net.  Other  income,  net decreased $544,000 from $560,000 for
1993 to $16,000 for 1994.   This  decrease  was primarily attributable to a $1.5
million decrease in  the  allowance  for  equity  funds used during construction
because of a lower level of construction in progress, largely as a result of the
completion of the Crystal Lake,  Watres  and Ceasetown Water Treatment Plants in
1993, and the discontinuance  of  the  deferral  of carrying charges relative to
those plants.  The  effect  of  such  items  was  partially offset by a $254,000
increase ($145,000 net of related  income  taxes)  in  gains on the sale of non-
watershed land, a $469,000 gain  ($268,000  net  of related income taxes) on the
sale of PG&W's interest in an oil  and  gas  joint venture and a decrease in net
interest expense associated with the unutilized portion of the proceeds from the
issuance on December  22,  1992,  of  the  Luzerne County Industrial Development
Authority (the  "Authority")  Exempt  Facilities  Revenue  Bonds,  1992 Series B
(Pennsylvania Gas and Water Company Project)  (the  "1992 Series B Bonds.")  See
"-Liquidity and Capital Resources-Long-Term  Debt and Capital Stock Financings."
The proceeds from the issuance of  the  1992  Series B Bonds were deposited in a
construction fund held by PNC  Bank (formerly Northeastern Bank of Pennsylvania)
as trustee for  the  1992  Series  B  Bonds  (the  "IDA Trustee"), pending their
utilization to finance the construction of various additions and improvements to
PG&W's water facilities for which construction commenced subsequent to September
23, 1992.  Interest expense relative to the funds so utilized for the benefit of
PG&W is reflected as interest on  long-term debt.  The interest expense relating
to the portion of the funds held by the IDA Trustee, net of the income earned on
the temporary investment of such funds, is reflected in other income, net.

    Interest Charges.  Interest charges  increased  by $2.1 million (10.4%) from
$20.4 million for 1993 to $22.5  million  for 1994.  This increase was primarily
attributable to  a  $1.2  million  decrease  in  AFUDC,  largely  because of the
completion of the Crystal Lake, Ceasetown and Watres Water Treatment Plants, and
the discontinuance of the deferral,  which  totaled $1.2 million during 1993, of
the carrying charges associated with those plants.

    Interest on long-term debt increased  by  $707,000 (3.4%) from $20.5 million
during 1993 to $21.2  million  during  1994.    The increase was principally the
result of an additional $868,000 of interest expense relative to the 1992 Series
B Bonds being  reflected  as  interest  on  long-term  debt (see "-Other Income,
Net").  The weighted  average  indebtedness  outstanding  during 1994 was $287.8
million as  compared  to  $288.2  million  during  1993.    The weighted average
interest rate on indebtedness during 1994  was 7.73% as compared to 7.93% during
1993.

    Dividends on Preferred Stock.   Dividends  on preferred stock decreased $1.8
million (28.2%) from $6.5 million for  1993  to $4.6 million for 1994, primarily
as a result of the redemption  by  PG&W  on December 23, 1993, of 100,000 shares
($10.0 million), and on May 31, 1994,  of 150,000 shares ($15.0 million), of its
9.50% cumulative preferred stock, $100 par value.

    Earnings Applicable to Common  Stock.    Earnings applicable to common stock
increased $5.3 million (54.2%) from $9.8  million  for 1993 to $15.2 million for
1994.  The increased earnings in  1994  were the result of the matters discussed
above, principally the increases in  water operating revenues resulting from the
rate increases which the PPUC  allowed  PG&W  effective  March 9, 1993, June 23,
1993, and December  16,  1993,  and  the  increase  in  the  gross margin on gas
operations resulting primarily from the higher level of sales to residential and
commercial heating customers.    The  effects  of  these  factors were partially
offset by increased operating expenses and interest charges.



                                        -22-



            
    Before the $534,000 premium  paid  on  the  redemption  of 150,000 shares of
PG&W's 9.50% cumulative  preferred  stock  on  May  31,  1994,  and the $446,000
premium paid on the  redemption  of  150,000  shares  of PG&W's 8.90% cumulative
preferred stock on December 16,  1994,  the  earnings  per share of common stock
increased $.56 (23.7%) from $2.36 per share for 1993 to $2.92 per share for 1994.
This improvement was the result of  the 54.2% increase in earnings applicable to
common stock and  occurred  despite  a  24.3%  increase  in the weighted average
number of shares outstanding during 1994,  primarily  as a result of PG&W's sale
of 834,000 shares of common stock to Pennsylvania Enterprises, Inc. ("PEI"), the
parent company of PG&W, on October  27,  1993.  While premiums on the redemption
of preferred stock are charged to retained earnings and are not a determinant of
earnings  applicable  to  common   stock,   the  premiums  associated  with  any
redemptions occurring subsequent to January 20, 1994, must be taken into account
in calculating the earnings per share  of  common  stock.  As a consequence, the
premiums on the redemption  of  the  150,000  shares  of PG&W's 9.50% cumulative
preferred stock and  the  150,000  shares  of  PG&W's 8.90% cumulative preferred
stock acted to reduce earnings per share for 1994 by $.19 per share, resulting in
earnings of $2.73 per share of common stock for the year, an increase of $.37 per
share (15.7%) over the earnings of  $2.36  per share for the year ended December
31, 1993.

o Year ended December 31, 1993, compared with year ended December 31, 1992

    Operating Revenues.   Operating  revenues  of  PG&W  increased $14.8 million
(7.7%) from $191.9 million for 1992 to $206.7 million for 1993.

    Gas operating revenues increased by $10.1 million (7.1%) from $143.2 million
for 1992 to $153.3 million for  1993,  primarily  as a result of price increases
averaging 6.8% (designed to  total  $9.5  million  on an annual basis) effective
December 1, 1992, and 19.0% (designed to total $28.8 million on an annual basis)
effective December 1, 1993,  due  to  increased  costs  of  purchased gas.  Also
contributing to the  increase  in  gas  operating  revenues  in  1993 was an 840
million cubic  feet  (3.9%)  increase  in  sales  to  residential and commercial
heating customers.  Although  heating  degree  days  were 1.8% lower than normal
during 1993, they were  0.7%  higher  than  in  1992.    The effect of the price
increases and colder weather on gas  operating revenues were partially offset by
the switching of  certain  commercial  and  industrial  customers  from sales to
transportation service.

    Water operating revenues increased by $4.7 million (9.7%) from $48.7 million
for 1992 to $53.4 million for 1993.    This increase in revenues was largely the
result of rate increases which the  PPUC  allowed PG&W, including a $2.0 million
annual rate increase effective March 9,  1993, for customers in the Spring Brook
Water Rate Area served exclusively by  the Crystal Lake Water Treatment Plant, a
$5.0 million annual rate increase effective  June 23, 1993, for customers in the
Scranton Water Rate Area, and  an  $11.9  million annual rate increase effective
December 16, 1993, for customers in  the  Spring Brook Water Rate Area served by
the Ceasetown and Watres Water  Treatment  Plants, as more fully explained below
under "-Rate Matters-Water Rate Filings." 

    Operating Expenses.  Operating  expenses,  including depreciation and income
taxes, increased $12.6 million  (8.0%)  from  $158.0  million for 1992 to $170.5
million for 1993.    As  a  percentage  of  operating  revenues, total operating
expenses increased from  82.4%  during  1992  to  82.6%  during 1993.  Operating
expenses related to PG&W's  gas  utility  operations  increased by $10.2 million
(8.2%) from $124.0 million in  1992  to  $134.2  million in 1993, primarily as a
result of an $8.8  million  increase  in  the  cost  of gas.  Operating expenses
related to PG&W's water utility operations increased by $2.4 million (6.9%) from

                                        -23-


$34.0 million in  1992  to  $36.4  million  in  1993,  primarily  as a result of
increased operation and maintenance  costs,  depreciation and taxes, the effects
of which were partially offset  by  a  $1.2  million increase in the deferral of
treatment plant costs (which acted to reduce expenses).

    The cost of gas increased $8.8  million  (11.4%) from $77.7 million for 1992
to $86.6 million for 1993.  The effect of this increase, which was the result of
higher costs for purchased gas,  was  partially  offset  by a 2.7% (797 thousand
cubic feet) decrease in the  volume  of  gas  sold during 1993 compared to 1992.
This decreased volume was  largely  attributable to the aforementioned switching
of customers from sales  to  transportation  service.    The gross margin on gas
operations increased $1.3 million or 2.0% in  1993, primarily as a result of the
increased sales to  residential  and  commercial  heating  customers  due to the
colder weather experienced in 1993.

    Other than the cost of gas and income taxes, operating expenses increased by
$3.0 million (4.2%) from $71.9 million for 1992 to $75.0 million for 1993.  This
increase was largely attributable  to  a  $1.3  million increase in other taxes,
principally as a result  of  increased  gross  receipts  tax (resulting from the
higher level of gas revenues)  and  increased property taxes (resulting from the
construction  of  the  Ceasetown  and  Watres  Water  Treatment  Plants).   Also
contributing to this increase was  a  $1.6  million increase in other operations
and maintenance expenses, primarily as  a  result  of a $1.5 million increase in
payroll costs, as well as a  $1.4 million increase in depreciation (primarily as
a result of capital additions and the  change in March, 1993, from a 4% compound
interest to a straight-line method  of  depreciation with respect to water plant
in the Crystal Lake Service Area).  The effects of such increases were partially
offset by a $1.2  million  increase  in  the  deferral  of treatment plant costs
during 1993.  See "Deferred Treatment Plant Costs, Net and Carrying Charges."

    Income taxes increased by $684,000 (8.2%)  from $8.3 million in 1992 to $9.0
million in 1993 due to a  higher  level  of income before income taxes (for this
purpose, operating income net of interest  charges)  and the change, from 34% to
35%, in the federal corporate  income  tax  rate  on taxable income in excess of
$10.0 million.  This increase  was  the  result  of the enactment of the Omnibus
Budget Reconciliation Act of 1993 (the "1993  Tax Act") on August 10, 1993.  The
provisions of the 1993  Tax  Act,  which  were  retroactive  to January 1, 1993,
increased PG&W's income tax expense by approximately $124,000 for the year 1993.
The effects of the increased income  before  income taxes and the higher federal
income tax rate were partially offset  by the impact (approximately $668,000) of
the nontaxable equity portions of the  AFUDC and of the deferred treatment plant
carrying charges that were recorded during  1993.   See "-Other Income, Net", as
discussed above.

    Deferred Treatment Plant Costs,  Net  and  Carrying  Charges.  As more fully
discussed above, pursuant to an  Order  of  the PPUC entered September 24, 1992,
PG&W deferred all operating expenses, including depreciation and property taxes,
and the carrying charges (equivalent to  the AFUDC) relative to the Crystal Lake
Water Treatment Plant and related  facilities  from  August 3, 1992 (the date of
commercial operation of that plant), until  March 9, 1993, the effective date of
the water rate increase approved by the PPUC on February 25, 1993, for customers
in PG&W's Spring Brook Water  Rate  Area  served exclusively by the Crystal Lake
Water Treatment Plant.   Similarly,  in  accordance  with  an  Order of the PPUC
entered July 28,  1993,  PG&W  deferred  all  expenses  and the carrying charges
relative  to  the  Ceasetown  and  Watres  Water  Treatment  Plants  and related
facilities incurred prior to December 16,  1993, the effective date of the water
rate increase approved by the PPUC on December 15, 1993, for customers served by
the Ceasetown and Watres Water Treatment  Plants.  As contemplated by the PPUC's

                                        -24-


Orders, PG&W will seek recovery of the  $4.6  million of costs that have been so
deferred in its next rate  increase  request  relating to the Spring Brook Water
Rate Area.

    Pursuant to an Order of  the  PPUC  entered September 5, 1990, PG&W deferred
all operating  expenses  and  the  carrying  charges  relative  to  the four new
Scranton Area water treatment plants  and  related  facilities from the dates of
commercial operation of the plants until  March  23, 1991, the effective date of
the Scranton Area water rate increase  approved  by  the PPUC on March 22, 1991.
By its Order entered June 23,  1993,  relative  to the Scranton Water Rate Area,
the PPUC granted PG&W's request to  recover  $5.8 million of costs deferred with
respect to the Scranton Area water  treatment plants and related facilities over
a ten-year period beginning June 23,  1993, of which $304,000 had been recovered
as of December 31, 1993.

    Operating Income.    As  a  result  of  the  above,  total  operating income
increased by $2.2 million (6.6%)  from  $33.9  million for 1992 to $36.2 million
for 1993, but decreased as  a  percentage  of  total operating revenues for such
periods from 17.6% in 1992 to 17.4%  in 1993.  Operating income from gas utility
operations decreased $114,000 (0.6%) from $19.3 million in 1992 to $19.1 million
in 1993, primarily as a result  of increases in other operations and maintenance
expenses, depreciation, and  income  and  gross  receipts  taxes, the effects of
which were partially offset  by  a  $1.3  million  increase in the gross margin.
Operating income from water  utility  operations  increased $2.4 million (16.1%)
from $14.7 million  in  1992  to  $17.0  million  in  1993.    This increase was
primarily the result of rate increases  effective  March 9, 1993, June 23, 1993,
and December 16, 1993, as well as  the deferral of costs relative to the Crystal
Lake, Ceasetown and Watres  Water  Treatment  Plants and related facilities, the
effects of which were  partially  offset  by  increases  in other operations and
maintenance expenses, depreciation, and income  and property taxes, as discussed
above.

    Other Income, Net.  Other  income,  net  increased  from $30,000 in 1992, to
$560,000 in 1993, primarily as  a  result  of  the  recording of $1.6 million of
deferred treatment plant carrying  charges  and  allowance for equity funds used
during construction.   This  amount  was  partially  offset  by the net interest
expense associated with the unutilized portion of the proceeds from the issuance
on December 22, 1992, of the  Authority's  1992 Series B Bonds.  See "-Liquidity
and  Capital  Resources-Long-Term  Debt  and  Capital  Stock  Financings."   The
proceeds from the issuance  of  the  1992  Series  B  Bonds  were deposited in a
construction fund held by the IDA  Trustee, pending their utilization to finance
the  construction  of  various  additions   and  improvements  to  PG&W's  water
facilities for which construction  commenced  subsequent  to September 23, 1992.
Interest expense relative to the funds  so  utilized  for the benefit of PG&W is
reflected as interest on long-term debt.    The interest expense relating to the
portion of the funds held by the  IDA  Trustee,  net of the income earned on the
temporary investment of such funds, is reflected in other income, net.

    Interest Charges.  Interest charges  decreased by $572,000 (2.7%) from $21.0
million for  1992  to  $20.4  million  for  1993.    This  decrease  was largely
attributable to a  higher  level  of  deferred  treatment plant carrying charges
associated with the Crystal  Lake,  Ceasetown  and Watres Water Treatment Plants
and related facilities, the effect  of  which  was partially offset by increased
interest on long-term debt.

    Although the weighted average  interest  rate on indebtedness decreased from
8.88% during 1992 to 7.93% during  1993, interest on long-term debt increased by
$1.6 million (8.4%) from $18.9 million during 1992 to $20.5 million during 1993.

                                        -25-


This increase was largely attributable  to increased indebtedness to finance the
construction of  various  additions  and  improvements  to  PG&W's water utility
plant.  The weighted  average  indebtedness  outstanding  during 1993 was $288.2
million as compared  to  $229.7  million  during  1992.   Largely offsetting the
effect of this increase was  a  lower  level of interest expense incurred during
1993 in connection with overcollections from PG&W's gas customers.

    Dividends on Preferred Stock.   Dividends  on preferred stock increased $1.4
million (27.6%) from $5.1 million in 1992,  to $6.5 million in 1993, as a result
of the issuance by PG&W of 250,000  shares of its 9% cumulative preferred stock,
$100 par value, on August 18, 1992.

    Earnings Applicable to Common  Stock.    Earnings applicable to common stock
increased $1.9 million (24.7%) from $7.9  million ($2.02 per share) for the year
ended December 31, 1992, to $9.8  million  ($2.36  per share) for the year ended
December 31, 1993.   The  increased  earnings  in  1993  were  the result of the
matters discussed above,  primarily  the  increases  in water operating revenues
resulting from the rate increases which the PPUC allowed PG&W effective March 9,
1993, June 23, 1993, and December 16, 1993, and the increase in the gross margin
on gas operations  resulting  from  higher  levels  of  sales to residential and
commercial heating customers.    The  effects  of  these  factors were partially
offset by increases  in  operating  expenses  and  dividends on PG&W's preferred
stock.

    The earnings per  share  for  the  year  ended  December 31, 1993, increased
16.8%, compared to the similar period in 1992, as a result of the 24.7% increase
in earnings applicable to  common  stock  and  despite  the 6.9% increase in the
weighted average number of shares outstanding during 1993, primarily as a result
of PG&W's sale of 834,000 shares of common stock to PEI on October 27, 1993.

RATE MATTERS

    In accordance with the Pennsylvania  Public  Utility Code (the "Code"), PG&W
files an annual purchased gas cost rate with  the PPUC.  From time to time, PG&W
also files for adjustments to its  gas  and water rates to, among other reasons,
recover  interest  charges  and   depreciation   expenses  relating  to  capital
expenditures, recover  increased  operating  expenses  and  make  adjustments to
existing surcharge rates approved by the PPUC.

    The following is  a  summary  of  such  filings  (exclusive  of those solely
involving state tax adjustment surcharges)  with  respect  to which the PPUC has
issued an order since the beginning of 1992, or which are currently pending.

    Gas Rate Filings.  Pursuant to the provisions of the Code which require that
the tariffs of larger gas distribution  companies,  such as PG&W, be adjusted on
an annual basis  to  reflect  changes  in  their  purchased  gas costs, the PPUC
ordered PG&W to make the following changes during 1994, 1993 and 1992 to the gas
costs contained in its gas tariff rates:
[CAPTION]
                                   Change in               Calculated
          Effective               Rate per MCF         Increase (Decrease)
             Date                From     To            in Annual Revenue 
       [S]                       [C]     [C]               [C]
       December 1, 1994          $3.74   $3.68             $(1,800,000)
       December 1, 1993           2.79    3.74              28,800,000
       December 1, 1992           2.46    2.79               9,500,000



                                        -26-


    The annual changes in gas rates  on  account  of purchased gas costs have no
effect on PG&W's earnings  since  the  change  in  revenue  will  be offset by a
corresponding change in the cost of gas.

    The  PPUC  has  issued  proposed  regulations  that  would  provide  for the
quarterly adjustment of the purchased  gas  cost rate of larger gas distribution
companies, including PG&W.    Except  for  reducing  the  amount  of any over or
undercollections of gas costs, the  adoption of these proposed regulations would
not have  any  material  effect  on  PG&W's  financial  position  or  results of
operations.

    On October 15, 1993, the PPUC  adopted  an annual purchased gas cost ("PGC")
order (the "PGC Order")  regarding  the  recovery  of  FERC Order 636 transition
costs.  The PGC Order stated that  Account  191 and New Facility Costs (the "Gas
Transition Costs") are subject to  recovery  through  the annual PGC rate filing
made with the PPUC by  PG&W  and  other larger local gas distribution companies.
The PGC Order also  indicated  that  while  Gas  Supply Realignment and Stranded
Costs (the "Non-Gas Transition Costs")  are  not  natural gas costs eligible for
recovery under the PGC rate  filing  mechanism,  such  costs are subject to full
recovery by local distribution companies through the filing of a tariff pursuant
to either the existing surcharge or base  rate  provisions of the Code.  The PGC
Order further stated that all such  filings would be evaluated on a case-by-case
basis.  As of February 1, 1994,  PG&W  began to recover the Gas Transition Costs
that are being billed to PG&W by its interstate pipelines through an increase in
its PGC rate.  It is currently  estimated that these costs, which will be billed
to PG&W over a  nineteen-month  period  extending  through  March 31, 1995, will
aggregate $1.2 million,  of  which  $1.1  million  had  been  billed to PG&W and
$659,000 had been recovered from  its  customers  as  of  December 31, 1994.  By
Order of the PPUC entered  August  26,  1994,  PG&W began recovering the Non-Gas
Transition  Costs  that  it  estimates  it  will  ultimately  be  billed  by its
interstate pipelines  pursuant  to  FERC  Order  636  through  the  billing of a
surcharge to its  customers  effective  September  12,  1994.    It is currently
estimated that $9.4 million of Non-Gas  Transition Costs will be billed to PG&W,
generally over a four-year period extending  through the fourth quarter of 1997,
of which $3.8  million  had  been  billed  to  PG&W  and  $1.1  million had been
recovered from its customers as of December  31, 1994.  As of December 31, 1994,
PG&W had recorded a liability of $5.6 million for the estimated transition costs
that remained to be billed to it as of  such date and both a current asset and a
deferred asset (which together totaled $8.8 million) representing the transition
costs remaining to be recovered from PG&W's customers.

    Water Rate Filings.  As  a  general  rule,  public utilities are entitled to
recover their reasonable operating expenses  and  earn  a fair rate of return on
their investment, or  rate  base.    However,  a  regulated utility's ability to
generate earnings is influenced significantly  by  the timing and amount of rate
relief that it is granted.    As  part  of  the ratemaking process, the PPUC may
reject, in whole or in part,  a  public  utility's request to increase its rates
where the PPUC concludes,  after  a  hearing,  that  the service rendered by the
public utility is  inadequate  in  that  it  fails  to  meet quantity or quality
standards for the type of  service  provided.   Based upon previous rate filings
(referred to below), PG&W expects that the  quality of its water service will be
scrutinized by the PPUC in any future water  rate filings.  In its Order of June
23, 1993, relating to the most  recent  Scranton  Water Rate Area rate case, the
PPUC granted PG&W rate relief despite  its finding that PG&W's water quality did
not always  meet  secondary  drinking  water  standards.    Notwithstanding this
decision, PG&W believes that it  is  providing  its customers with water service
meeting or exceeding the  PPUC's  standards  for  quantity and quality, based on
testing performed by PG&W  and  an  independent  laboratory  of water at certain

                                        -27-


customers' premises which  indicates  that  the  water  meets  federal and state
primary (health-related) drinking water standards  all of the time and secondary
(aesthetics-related,  particularly  taste,   odor   and  color)  drinking  water
standards nearly all of the time.   PG&W  also believes that in the future as it
makes further improvements  to  its  distribution  system,  it  will  be able to
demonstrate to the PPUC's satisfaction that  it is providing adequate service to
its customers.

    As discussed below, the rate relief granted  in the past to PG&W by the PPUC
has been less than the full  amounts  requested.  Generally, the amounts granted
have been determined through negotiated  settlements with certain parties to the
proceedings in order to obtain  rate  relief  earlier than expected and to avoid
the substantial expenses  associated  with  further  administrative and possible
appellate proceedings.  PG&W believes  that  it  will be able to obtain adequate
future rate relief as it  makes  further improvements to its distribution system
and is able to  demonstrate  it  is  providing  water  that  is suitable for all
"household purposes" and that meets all applicable water quality standards.  See
"-Liquidity and Capital Resources-Failure to  Obtain Adequate Rate Relief" for a
discussion of the adverse effects on PG&W if adequate rate relief were denied.

    The magnitude of  the  projected  rate  increases  that  will be required to
enable PG&W  to  fully  recover  its  capital  expenditures  associated with the
construction of the water treatment  plants  will  be significant.  Prior to the
construction of the plants, the average annual cost of water to PG&W's customers
receiving nonfiltered water was approximately $143.   The average annual cost of
water to PG&W's residential customers,  all  of  whom are now receiving filtered
water (except for  several  hundred  who  are  supplied  with  ground water from
wells), was approximately $340 as  of  March,  1995.  PG&W anticipates that this
cost will increase to approximately $460  in  the latter part of this decade, at
which time PG&W expects to have  been  allowed  by  the PPUC to fully reflect in
rates its costs associated  with  the  filtration  of  its water supplies.  PG&W
believes that these levels of  increases,  in  terms of percentages, will not be
inconsistent with  those  that  will  be  experienced  by  other water utilities
required to make a similar transition  to  filtered water; however, the level of
rates that PG&W expects to seek in  future  rate increases will be such that the
PPUC may question the "affordability"  of  such  rates and may also require that
any rate increases  be  phased-in  over  a  period  of  time  in order to reduce
consumer "rate shock."  While PG&W expects  that the PPUC will grant it adequate
rate relief in a timely manner,  there  can  be  no assurance that the PPUC will
take such action.

    Scranton Area.  By Order adopted  March  22,  1991, the PPUC granted PG&W an
approximate 110% rate increase effective March  23, 1991, for the Scranton Water
Rate Area that  was  designed  to  produce  $15.0  million  of additional annual
revenue to be phased-in over a  two-year  period  under the terms of a qualified
phase-in  plan,  pursuant  to  Financial  Accounting  Standards  Board  ("FASB")
Statement 92 entitled "Regulated Enterprises-Accounting for Phase-in Plans."  In
accordance with said Order, PG&W  deferred  the  billing  of $4.7 million of the
increased revenue recorded during the  period  March 23, 1991, through March 22,
1992.  Effective March 23, 1992, PG&W  began  to bill such $4.7 million by means
of a surcharge that will be in  effect during the period through March 22, 2001,
and as of December 31, 1994,  $1.4  million  had  been so billed to its Scranton
Water Rate Area customers.






                                        -28-


    Crystal Lake Service Area.  On June 30, 1992, PG&W filed an application with
the PPUC seeking a  water  rate  increase,  designed  to produce $4.4 million in
additional  annual  revenue.      This   rate   increase  request  involved  the
approximately 5,000  customers  in  the  Spring  Brook  Water  Rate  Area served
exclusively by  the  Crystal  Lake  Water  Treatment  Plant,  which became fully
operational in August, 1992.   On  December  15,  1992, PG&W and certain parties
filing objections to the  rate  increase  request reached a settlement providing
for an approximate  130%  rate  increase  designed  to  produce  $2.0 million of
additional annual revenue to be phased-in over a two-year period under the terms
of FASB  Statement  92.    The  settlement  provided  that  $1.1  million of the
increased revenue (an approximate  72%  increase  in  rates)  was to be realized
through an immediate rate increase and  that the remaining $900,000 in increased
revenue (an additional 58% increase in rates) was to be realized through another
rate increase one year later (i.e., at the beginning of year two of the phase-in
period).  The settlement also specified  that the $900,000 in revenue that would
be deferred during  the  first  year  of  the  phase-in  period,  as  well as an
approximate $243,000 in  related  carrying  charges,  was  to  be collected from
customers in the form of a surcharge in years three through five of the phase-in
period.  By Order adopted  February  25,  1993, the PPUC approved the settlement
effective March 9, 1993.

    In accordance with  the  provisions  of  FASB  Statement  92, PG&W commenced
recording the entire $2.0 million increase in annual revenue allowed by the PPUC
as additional revenue beginning March  9,  1993, along with the related carrying
charges on revenue deferred  in  accordance  with  the  phase-in plan.  However,
pursuant  to  the  terms  of  the  settlement,  PG&W  deferred  the  billing  of
approximately $900,000 of the increased  revenue  recorded during the first year
of the phase-in period (i.e., the period  March 9, 1993, through March 8, 1994).
Effective March 9, 1995, PG&W began to bill, by means of the surcharge that will
be in effect in years three through five of the phase-in period, the approximate
$900,000 that has been so deferred, as well as the related carrying charges.

    Scranton Area.  On September  25,  1992,  PG&W filed an application with the
PPUC seeking  a  water  rate  increase,  designed  to  produce  $9.9  million in
additional  annual  revenue.      This   rate   increase  request  involved  the
approximately 56,000 customers in PG&W's Scranton  Water Rate Area at such date.
By Order entered June 23, 1993, the  PPUC rejected the proposed rate increase in
its entirety "due to inadequate service" (i.e., water quality).  However, by the
same Order, the PPUC granted PG&W the alternative of a rate increase designed to
produce an  additional  $5.0  million  in  annual  revenue,  provided  that PG&W
dedicate  the  entire  increase  to   augment  the  improvements  to  its  water
distribution system until "the demonstration by  [PG&W] to [the PPUC] that it is
providing adequate service."   PG&W  accepted  this  alternative and placed such
$5.0 million rate increase into effect as of June 23, 1993.

    On  August  19,  1993,  the   PPUC  approved  a  settlement  agreement  (the
"Settlement Agreement") resolving certain  disputed  issues relating to its June
23, 1993, Order.  The Settlement Agreement provided, among other things, for (i)
modification by the PPUC of its June 23, 1993, Order to reduce the amount of the
revenue  increase  that  it   ordered   be   dedicated  to  distribution  system
improvements by the related  income  taxes  and  other expenses and the $319,000
additional expense for retiree health care  and life insurance benefits that the
PPUC allowed PG&W in  its  revenues  (which  resulted  in the requirement for an
additional annual expenditure for  distribution  system  improvements by PG&W of
$2.5 million), (ii) the agreement by PG&W (with which it was in compliance as of
December 31, 1994) to spend a total of $4.9 million annually (an additional $2.5
million over its actual average  annual  expenditure  of $2.4 million during the


                                        -29-


three-year period ended June 30,  1993)  for distribution system improvements in
the Scranton Water Rate Area until the  PPUC is satisfied that PG&W is providing
adequate service, (iii) the modification by the PPUC of its June 23, 1993, Order
to restore the Hollister Reservoir to  PG&W's rate base, and (iv) the withdrawal
by PG&W and the Office of Consumer  Advocate (the "OCA") of their appeals to the
Commonwealth Court of Pennsylvania regarding the PPUC's June 23, 1993, Order.

    Ceasetown and Watres  Service  Areas.    On  April  29,  1993, PG&W filed an
application with the PPUC  seeking  a  water  rate increase, designed to produce
$19.5 million in additional annual revenue.  This rate increase request involved
approximately  59,300  customers  in  PG&W's   Spring  Brook  Water  Rate  Area,
principally those customers (i)  served  by  the Ceasetown Water Treatment Plant
which was placed in service on March  31,  1993, (ii) served by the Watres Water
Treatment Plant which was placed in  service on September 30, 1993, (iii) served
jointly by the Ceasetown and  Watres  Water  Treatment  Plants, and (iv) who are
served exclusively by the Nesbitt Water Treatment Plant.  On September 23, 1993,
PG&W, the PPUC Office of Trial Staff,  the  OCA and the Office of Small Business
Advocate filed  a  settlement  petition  (the  "Settlement  Petition")  with the
Administrative Law Judge ("ALJ")  assigned  to  conduct the investigation of the
rate increase request.  This  Settlement  Petition  provided for an overall 119%
rate increase involving approximately 44,900 customers, principally those served
either exclusively  or  jointly  by  the  Ceasetown  and  Watres Water Treatment
Plants, that was designed to produce  $11.9 million of additional annual revenue
to be phased-in over a two-year  period  under the terms of a qualified phase-in
plan, pursuant  to  FASB  Statement  92.    Under  the  terms  of the Settlement
Petition, except for  approximately  200  customers  who  were previously served
jointly by  the  Hillside  and  Nesbitt  Water  Treatment  Plants,  none  of the
approximately 14,600 customers served exclusively by the Nesbitt Water Treatment
Plant would receive an increase.   The Settlement Petition further provided that
$6.4 million of the increased revenue (an approximate 65% increase in rates) was
to be realized through an  immediate  rate  increase and that the remaining $5.5
million of the increased revenue (an additional 54% increase in rates) was to be
realized through a further rate increase  one year later (i.e., at the beginning
of year two of the  phase-in  period).    The Settlement Petition also specified
that the $5.5 million in revenue that  was  to be deferred during the first year
of the phase-in  period,  as  well  as  an  approximate  $1.3 million in related
carrying charges, was to be collected from  customers in the form of a surcharge
in years three through five of  the  phase-in period.  By Order adopted December
15, 1993, the PPUC approved the Settlement Petition effective December 16, 1993.

    In accordance with  the  provisions  of  FASB  Statement  92, PG&W commenced
recording the entire $11.9  million  increase  in  annual revenue allowed by the
PPUC as additional revenue beginning  December  16, 1993, along with the related
carrying charges on  revenue  deferred  in  accordance  with  the phase-in plan.
However, pursuant to the terms of  the  settlement, PG&W deferred the billing of
$5.3 million of the  increased  revenue  recorded  during  the first year of the
phase-in period (i.e., the period December 16, 1993, through December 15, 1994).
The amount so  deferred  was  $200,000  less  than  the  $5.5 million originally
estimated because of  slightly  lower  than  anticipated consumption.  Effective
December 16, 1995, PG&W will begin  to  bill  the  $5.3 million that had been so
deferred, as well as the  related  carrying  charges,  by means of the surcharge
that will be effective in years three through five of the phase-in period.

    Effects of Inflation.  When utility  property  reaches the end of its useful
life and must be replaced, PG&W will incur replacement costs in amounts that due
to the effects of inflation would  materially exceed either the original cost or
the accrued depreciation of such property  as reflected on its books of account.
However, the cost of  such  replacement  property  would be includable in PG&W's

                                        -30-


rate base, and PG&W would be entitled to recover depreciation expense and earn a
return thereon, to the extent that its investment in such property was prudently
incurred and the  property  is  used  and  useful  in  furnishing public utility
service.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity

    The liquidity of PG&W is  influenced  significantly by the capital intensive
nature of  its  operations  and  the  ratemaking  practices  of  the PPUC, which
together effectively require  external  financing  of  a  substantial portion of
PG&W's construction expenditures.  Additionally,  because of the seasonal nature
of its gas utility operations and the ratemaking practices of the PPUC regarding
the recovery of purchased gas  costs  (see "-Rate Matters-Gas Rate Filings"), it
is necessary for PG&W to finance its gas purchases and increases in its customer
accounts receivable with bank borrowings during certain periods of the year.

    PG&W's ability to  generate  sufficient  internal  funds  and  to obtain the
external  funds  that  are   required   for   its  operations  and  construction
expenditures is influenced significantly by the timing and amount of rate relief
it is granted.  PG&W believes that  it will be granted sufficient rate relief to
enable it to meet its  future  anticipated capital requirements, particularly in
view of the increases in  annual  water  revenue aggregating $35.8 million which
PG&W has been granted by  the  PPUC  since  1991 with respect to customers being
supplied with filtered  water.    PG&W  also  believes  that  it will be allowed
additional rate  increases  by  the  PPUC  for  its  approximately 132,500 water
customers, all of whom  are  now  receiving  filtered  water (except for several
hundred  who  are  supplied  with  ground  water  from  wells),  because  of the
relatively low level of earnings that  PG&W  is realizing from its water utility
operations and its  expectation  that  with  filtration and further distribution
system improvements, water quality should be  less  of a concern in its requests
for  water  rate  increases.     See  "-Construction  Expenditures  and  Related
Financing" and "-Failure to Obtain Adequate Rate Relief."

    PEI relies on a number  of  sources,  primarily cash dividends from PG&W, to
provide the funds  necessary  to  pay  dividends  on  its  common  stock, to pay
interest on its outstanding  debt,  and  to  meet  all  of its other obligations
(other than the repayment of debt for which PEI principally relies upon periodic
refinancings or sales of securities).

    Because of limitations imposed by  the  terms of PG&W's Restated Articles of
Incorporation, as  amended,  PG&W  is  prohibited,  without  the  consent of the
holders of a majority of  the  outstanding  shares  of its preferred stock, from
issuing more than $12.0 million of  unsecured  debt  due on demand or within one
year from issuance.  PG&W had no unsecured debt due on demand or within one year
from issuance outstanding as of December 31, 1994.

    In addition, PG&W is  prohibited  from  paying  any  dividends to PEI in the
event of a default under certain of  its debt instruments or failure to make any
required dividend payments due holders  of PG&W's preferred stock.  Furthermore,
any failure by  PG&W  to  pay  preferred  stock  dividends  for four consecutive
quarters would permit  the  holders  of  the  PG&W  preferred  stock  to elect a
majority of the directors of PG&W.





                                        -31-


    PG&W believes that it will be able to raise in a timely manner such funds as
are required for its  future  construction  expenditures, refinancings and other
working capital requirements.

Interim Financing Practices

    It is the practice of PG&W to  use bank borrowings to finance certain of its
construction expenditures pending the  periodic  issuance of stock and long-term
debt.    Additionally,  because  of  the  seasonal  nature  of  its  gas utility
operations and the ratemaking practices  of  the  PPUC regarding the recovery of
purchased gas costs (see "-Rate Matters-Gas  Rate Filings"), it is necessary for
PG&W to  finance  its  gas  purchases  and  increases  in  its customer accounts
receivable with bank borrowings during certain periods of the year.

    In order to so finance  construction  expenditures  and to meet its seasonal
borrowing requirements, PG&W has made arrangements  for a total of $67.5 million
of unsecured revolving  bank  credit.    Specifically,  PG&W  has entered into a
revolving bank credit agreement  (the  "Credit  Agreement")  with a group of six
banks under the terms of which $60.0 million is available for borrowing by PG&W.
The Credit Agreement terminates on  May  31,  1996, at which time any borrowings
outstanding thereunder are due  and  payable.    The interest rate on borrowings
under the Credit Agreement is generally  less  than prime.  The Credit Agreement
also requires the payment of a commitment fee of 0.195% per annum on the average
daily amount of the unused  portion  of  the  available  funds.  As of March 10,
1995, $35.0 million of borrowings were outstanding under the Credit Agreement.


      
    PG&W currently has three additional short-term  bank lines of credit with an
aggregate borrowing capacity of  $7.5  million  which  provide for borrowings at
interest rates generally less than  prime.   Borrowings outstanding under two of
these bank lines of credit  with  borrowing  capacities of $2.0 million and $3.0
million mature on May 31,  1995,  and  June  30, 1995, respectively.  Borrowings
outstanding under the third bank  line  of  credit  with a borrowing capacity of
$2.5 million mature on  May  31,  1996.    As  of  March  10, 1995, PG&W had $3.9 million
of borrowings outstanding under these additional  bank  lines of credit.  Prior to
their respective maturities, PG&W  intends  to  renew  the $7.5 million of these
bank lines of credit.


Current Maturities of Long-Term Debt and Preferred Stock

    As of December 31, 1994, $3.8  million of PG&W preferred stock and long-term
debt was required to be repaid within  twelve months.  Such amount included $3.0
million of borrowings that were outstanding under PG&W's bank lines of credit as
of such date. 

    PG&W believes that it will have  sufficient cash flow and borrowing capacity
to repay current maturities of  its  preferred  stock  and long-term debt and to
meet  its  other  obligations  based  on  its  present  earnings  and  financing
capabilities, capitalization and banking arrangements and relationships.

Long-Term Debt and Capital Stock Financings

    PG&W periodically engages in long-term  debt and capital stock financings in
order to obtain funds required for construction expenditures, the refinancing of
existing debt and  various  working  capital  purposes.    Set  forth below is a
summary of such financings, exclusive of interim bank borrowings, consummated by
PG&W since the beginning of 1993.



                                        -32-


    During  1993  and  1994,  PG&W  utilized  $15.9  million  and  $9.8 million,
respectively, of the proceeds from the issuance by the Luzerne County Industrial
Development Authority (the "Authority") on  December  22, 1992, of $30.0 million
of its 1992 Series B Bonds and  with  respect to which PG&W issued $30.0 million
of its 7.125% First Mortgage Bonds  to  the PNC Bank (formerly Northeastern Bank
of Pennsylvania) as trustee (the "IDA Trustee")  for the 1992 Series B Bonds, as
security for the 1992 Series B  Bonds.    The  proceeds from the issuance of the
1992 Series B Bonds  were  deposited  in  a  construction  fund  held by the IDA
Trustee for the Authority's 1992  Series  B  Bonds, pending their utilization to
finance the construction of various  additions  and improvements to PG&W's water
facilities for which construction  commenced  subsequent  to September 23, 1992.
As of December 31,  1994,  $3.4  million  of  the proceeds (including investment
income) was held by the  IDA  Trustee  and  was  available to finance the future
construction of qualified water facilities for PG&W.

    In addition, during  1993,  PG&W  assumed  $812,000  of  indebtedness to the
Pennsylvania Infrastructure Investment Authority  (an agency of the Commonwealth
of Pennsylvania known as "PENNVEST")  in  connection with its acquisition of the
assets and operations of two small water companies.  Also, during 1993 and 1994,
PG&W borrowed $1.6 million and $695,000 respectively, under the terms of a water
facility loan agreement with PENNVEST  dated  December 3, 1992, relative to such
acquisition.  A total of $2.6  million  is being made available to PG&W pursuant
to the PENNVEST  loan  agreement,  of  which  $270,000  remained available as of
December 31, 1994, for borrowing by PG&W.

    On October 27, 1993, PG&W issued  to  PEI 834,000 shares of its common stock
for aggregate net proceeds of $31.9 million.   PG&W utilized such funds to repay
bank borrowings.    These  borrowings  had  been  incurred  primarily to finance
construction expenditures.

    On December 21,  1993,  the  Authority  issued  $19.0  million of its Exempt
Facilities Revenue Refunding Bonds,  1993  Series  A (Pennsylvania Gas and Water
Company Project) (the "1993 Series A  Bonds") and, in connection therewith, PG&W
issued $19.0 million of its 6.05% Series First Mortgage Bonds to the IDA Trustee
for the 1993 Series A Bonds, as security for the 1993 Series A Bonds.  PG&W will
make payments to the IDA  Trustee  pursuant  to  the 6.05% Series First Mortgage
Bonds in amounts sufficient and at  the  times necessary to pay the debt service
requirements on the 1993 Series A Bonds.   The proceeds from the issuance of the
1993 Series  A  Bonds,  along  with  additional  funds  provided  by  PG&W, were
deposited  with  the  IDA  Trustee  for  the  Authority's  $19.0  million Exempt
Facilities Revenue Bonds,  1989  Series  A  (Pennsylvania  Gas and Water Company
Project) (the "1989 Series A Bonds") on  December 21, 1993, for use in redeeming
the 1989 Series A Bonds on January 1,  1994.  The deposit of such funds acted to
discharge all of PG&W's obligations with  respect  to its 7%, 1989 Series A Note
in the principal amount  of  $19.0  million  which  had  been  issued to the IDA
Trustee in connection with the  1989  Series  A  Bonds  and which was subject to
repayment on January 1, 1994.

    On May 31, 1994, PG&W issued 500,000  shares  of its common stock to PEI for
aggregate net proceeds of $20.0 million.  PG&W used a portion of the proceeds it
so received to redeem $15.0 million  of its 9.50% cumulative preferred stock and
to fund the $534,375 premium in  connection with such redemption.  The remaining
$4.5 million of proceeds  were  used  by  PG&W  to  repay  a portion of its bank
borrowings and for working capital purposes.

    On July 28,  1994,  PEI  implemented  a  Customer  Stock  Purchase Plan (the
"Customer Plan") which provides the residential  customers of PG&W with a method
of purchasing newly-issued shares of PEI common  stock at a 5% discount from the

                                        -33-


market price.   PEI  uses  proceeds  from  the  issuance  of  shares through the
Customer Plan to purchase common stock of PG&W.  During 1994, PG&W realized $1.7
million from the issuance of common stock to PEI in connection with the Customer
Plan.  Additionally, on January  3,  1995,  PG&W  realized $1.2 million from the
issuance of common stock to PEI in connection with the Customer Plan.

    Through PEI's Dividend Reinvestment and Stock Purchase Plan ("DRP"), holders
of shares of PEI  common  stock  may  reinvest  cash  dividends and/or make cash
investments in the common stock of PEI.   The DRP was amended on May 5, 1994, to
provide PEI's shareholders  with  a  method  of  reinvesting  cash dividends and
making cash investments to purchase newly-issued shares of PEI's common stock at
a 5% discount from the market  price.    Prior to such amendment, cash dividends
were reinvested at 100%  of  the  market  price  in newly-issued shares and cash
investments were used to purchase shares of PEI common stock on the open market.
PEI uses the proceeds from the  DRP  to  purchase  common stock of PG&W.  During
1994,  1993  and  1992,  PG&W  realized  $1.8  million,  $465,000  and $385,000,
respectively, from the issuance of  common  stock  to PEI in connection with the
DRP.  Additionally, on  January  3,  1995,  PG&W  realized $1.3 million from the
issuance of common stock to PEI in connection with the DRP.

    On November 15,  1994,  the  Authority  issued  $30.0  million of its Exempt
Facilities Revenue Refunding Bonds,  1994  Series  A (Pennsylvania Gas and Water
Company Project) (the "1994 Series  A  Bonds") and in connection therewith, PG&W
issued $30.0 million of its  7%  Series  First  Mortgage  Bonds.  PG&W will make
payments to the IDA Trustee pursuant  to  the  7% Series First Mortgage Bonds in
amounts  sufficient  and  at  the  times  necessary  to  pay  the  debt  service
requirements on the 1994 Series A Bonds.   The proceeds from the issuance of the
1994 Series  A  Bonds,  along  with  additional  funds  provided  by  PG&W, were
deposited with the IDA  Trustee  for  the  Authority's Exempt Facilities Revenue
Bonds, 1987 Series B  (Pennsylvania  Gas  and  Water Company Project) (the "1987
Series B Bonds") on November 15,  1994,  for  use in redeeming the 1987 Series B
Bonds on December 1, 1994.  The deposit  of such funds acted to discharge all of
PG&W's obligations with respect to its  8%,  1987 Series B Note in the principal
amount of $30.0 million which had  been  issued to the IDA Trustee in connection
with the 1987 Series B Bonds and  which  was subject to repayment on December 1,
1994.

    PG&W's rated  first  mortgage  bonds  are  currently  rated BBB- (investment
grade) by Standard  &  Poor's  Corporation  ("S&P"),  Baa3 (investment grade) by
Moody's Investors Services ("Moody's") and  Class  2 by the National Association
of Insurance Commissioners ("NAIC").  On  July 25, 1994, S&P said PG&W's outlook
was "stable" and that "continued,  though slow financial improvement is expected
with the phase-in of water rate  relief."   However, S&P noted that "significant
capital  expenditures  and  an  excessive  dividend  payout...will  continue  to
challenge management over the intermediate term."

    If PG&W's rated first  mortgage  bonds  are  downgraded below Class 2 (i.e.,
below investment grade)  by  the  NAIC,  this  downgrade  would cause the stated
interest rate on PG&W's $50.0 million  of  9.57% Series First Mortgage Bonds due
1996 to increase to 11.17%  per  annum  (which increase would cost PG&W $800,000
per year in additional interest expense,  exclusive of tax benefits).  Also, any
downgrading of PG&W's rated first mortgage  bonds below investment grade by both
S&P and Moody's would result  in  the  interest rate charged on borrowings under
the Credit Agreement being  increased  by  one  quarter percent per annum (which
increase could cost PG&W as  much  as  $150,000  per year in additional interest
expense, exclusive  of  tax  benefits,  depending  on  the  amount of borrowings
outstanding under  the  Credit  Agreement).    Additionally,  any downgrading of
PG&W's rated first mortgage  bonds  by  S&P,  Moody's  or  the NAIC could have a

                                        -34-


material adverse effect on the  cost  and difficulty of issuing additional debt,
which in turn could significantly  impair  PEI's and PG&W's ability to refinance
debt and fund future  capital  expenditures.    See "-Failure to Obtain Adequate
Rate Relief."

Construction Expenditures and Related Financing

    Expenditures for the construction  of  utility  plant during the period 1992
through 1994 were as follows: 
[CAPTION]
                            Water             Gas
              Year       Facilities       Facilities        Total  
                                    (Thousands of Dollars)
              [S]        [C]              [C]              [C]
              1992       $   44,352       $   12,669       $ 57,021
              1993           32,575           13,325         45,900
              1994           19,321           17,455         36,776
                         $   96,248 *     $   43,449       $139,697

    *  Includes $30.5 million, $20.7 million  and $2.1 million, expended in
       1992, 1993 and  1994,  respectively,  for  various  water supply and
       treatment facilities and associated distribution system improvements
       constituting part of  the  program  that  PG&W  adopted  in 1986 for
       filtering all of its regularly used water supplies.

    Approximately $13.2 million of PG&W's expenditures for the construction
of water  facilities  during  1994  were  financed  with  proceeds from the
issuance of the Authority's  1992  Series  B  Bonds  being  held by the IDA
Trustee for the benefit  of  PG&W  and  with  revenues  from the water rate
increase for Scranton Water  Rate  Area  which  was effective June 23, 1993
(the "Scranton Area Water  Rate  Increase")  (see "-Rate Matters-Water Rate
Filings-Scranton Area").  The balance ($6.1 million) of PG&W's expenditures
for the construction  of  water  facilities  during  1994,  as  well as its
expenditures for  the  construction  of  gas  facilities  during 1994, were
financed with internally-generated funds  and  bank borrowings, pending the
periodic issuance of stock and long-term debt.

    PG&W estimates that  its  capital  expenditures  for  1995 through 1997 will
total $147.7 million, of which  $74.5  million  will involve the construction of
water  facilities  and  $73.2  million  will  involve  the  construction  of gas
facilities.  PG&W anticipates that  a  portion  of such water facilities will be
financed with the $3.4 million of  proceeds from the issuance of the Authority's
1992 Series B Bonds held by  the  IDA  Trustee  as of December 31, 1994, for the
benefit of PG&W and with $7.5  million  of revenues from the Scranton Area Water
Rate Increase, while the balance of its expenditures for water facilities ($63.6
million), as well as its expenditures  for gas facilities, will be financed with
approximately $25.0 million from  the  issuance  of  a  term loan in 1995, $29.5
million in 1996 from the sale  of  common  stock  to PEI, $50.0 million from the
issuance of another series of  first  mortgage  bonds in 1997, proceeds from the
sale of common stock to PEI  in  connection  with the Customer Plan and DRP, and
internally generated funds.

    Neither PEI nor PG&W  has  made  any  formal  arrangements for such proposed
future debt  or  stock  financings  and  there  can  be  no  assurance  that any
commitments for such proposed future debt  or stock financings will be available
on terms acceptable to PEI  or  PG&W  or  that  such proposed financings will be
consummated.  The failure to  consummate  such  proposed financings could have a
material adverse effect on PEI and PG&W.

                                        -35-


Failure to Obtain Adequate Rate Relief

    If PG&W is unable to  obtain  adequate  rate  relief in future rate increase
applications filed with the  PPUC,  PG&W  would  be  forced to restrict its cash
expenditures by, among other actions,  possibly reducing dividends on its common
stock, thereby  resulting  in  a  reduction  of  PEI's  common  stock dividends,
curtailing or deferring work  on  various  capital  projects, all of which could
negatively impact the quality and reliability of services rendered to the public
by PG&W.

    Notwithstanding the PPUC's decision in its  June 23, 1993, Order (see "-Rate
Matters-Water Rate Filings"), PG&W believes  it  will be able to obtain adequate
future rate relief, although there  can  be  no  assurance that such rate relief
will be obtained.  However, if  PG&W  were unable to obtain adequate rate relief
from the PPUC under circumstances where  PG&W  believed that it is entitled as a
matter of law to such rate relief,  PG&W would file appropriate appeals with the
Commonwealth Court of Pennsylvania, claiming that,  contrary to law, the PPUC by
its actions had denied PG&W an opportunity to  earn a fair rate of return on its
prudent investment in property  which  is  used  and  useful in providing public
utility service.







































                                        -36-


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

    The financial  statements  of  PG&W  and  the  report  of independent public
accountants thereon are presented on pages 37 through 62 of this Form 10-K.























































                                        -37-



                   REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To Pennsylvania Gas and Water Company:

We have audited the accompanying balance sheets and statements of capitalization
of  Pennsylvania  Gas  and   Water   Company  (the  "Company")  (a  Pennsylvania
corporation and a wholly-owned subsidiary  of Pennsylvania Enterprises, Inc.) as
of December 31, 1994  and  1993,  and  the  related statements of income, common
shareholder's investment, and cash  flows  for  each  of  the three years in the
period  ended  December  31,   1994.      These  financial  statements  are  the
responsibility of the Company'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  financial  position  of  Pennsylvania Gas and Water
Company as of December 31, 1994 and  1993, and the results of its operations and
its cash flows for each of the three years in the period ended December 31, 1994
in conformity with generally accepted accounting principles.

As discussed in Notes 1 and  9,  effective  January 1, 1993, the Company changed
its method of accounting for income taxes and postretirement benefits other than
pensions pursuant to standards promulgated by the Financial Accounting Standards
Board.

Our audits were  made  for  the  purpose  of  forming  an  opinion  on the basic
financial statements taken as a whole.    The  schedule listed in Item 14 is the
responsibility of the  Company's  management  and  is  presented for purposes of
complying with the Securities and Exchange Commission's rules and is not part of
the basic  financial  statements.    This  schedule  has  been  subjected to the
auditing procedures applied in the audits of the basic financial statements and,
in our opinion,  fairly  states  in  all  material  respects  the financial data
required to be set forth therein  in  relation to the basic financial statements
taken as a whole.


                                                 ARTHUR ANDERSEN LLP


New York, N.Y.
February 17, 1995







                                        -38-


                      PENNSYLVANIA GAS AND WATER COMPANY

                             STATEMENTS OF INCOME

[CAPTION]
                                                   Year Ended December 31,     
                                                1994         1993       1992   
                                                    (Thousands of Dollars)
[S]                                           [C]         [C]         [C]
OPERATING REVENUES:
  Gas                                         $ 167,992   $ 153,325   $ 143,227
  Water                                          66,731      53,363      48,651
      Total operating revenues                  234,723     206,688     191,878

OPERATING EXPENSES:
  Cost of gas                                    98,653      86,557      77,720
  Other operation expenses                       40,153      38,859      37,971
  Maintenance                                    10,093       9,341       8,677
  Depreciation                                   14,339      12,299      10,856
  Deferred treatment plant costs, net               581      (1,532)       (294)
  Income taxes                                   12,499       8,989       8,305
  Other taxes                                    16,073      16,019      14,730
      Total operating expenses                  192,391     170,532     157,965

OPERATING INCOME                                 42,332      36,156      33,913

OTHER INCOME, NET (Note 3)                           16         560          30

INCOME BEFORE INTEREST CHARGES                   42,348      36,716      33,943

INTEREST CHARGES:
  Interest on long-term debt                     21,222      20,515      18,929
  Other interest                                  1,575       2,589       4,292
  Allowance for borrowed funds used
    during construction                            (255)     (1,482)     (1,773)
  Deferred treatment plant carrying
    charges                                           -      (1,207)       (461)
      Total interest charges                     22,542      20,415      20,987

NET INCOME                                       19,806      16,301      12,956

DIVIDENDS ON PREFERRED STOCK                      4,639       6,462       5,065

EARNINGS APPLICABLE TO COMMON STOCK           $  15,167   $   9,839   $   7,891

COMMON STOCK:
  Earnings per share of common stock (Note 4):
    Before premium on redemption of
      preferred stock                         $    2.92   $    2.36   $    2.02
    Premium on redemption of 
      preferred stock                              (.19)          -           -
    Earnings per share of common stock        $    2.73   $    2.36   $    2.02

WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING 5,189,108   4,176,087   3,908,351

The accompanying notes are an integral part of the financial statements.



                                        -39-


                      PENNSYLVANIA GAS AND WATER COMPANY

                                BALANCE SHEETS

[CAPTION]
                                                            December 31,    
                                                        1994          1993  
                                                      (Thousands of Dollars)
ASSETS
[S]                                                   [C]           [C]
UTILITY PLANT:
  Gas plant, at original cost less
    acquisition adjustments of $386,000               $260,679      $245,969
  Water plant, at original cost plus
    acquisition adjustments of $14,572,000, and
      $14,577,000, respectively                        376,735       360,996
  Common plant, at original cost                        26,118        26,212
                                                       663,532       633,177
  Accumulated depreciation                             (94,461)      (86,287)
                                                       569,071       546,890


OTHER PROPERTY AND INVESTMENTS:
  Restricted funds held by trustee (Note 6)              3,401        12,853
  Other                                                  2,872         3,291
                                                         6,273        16,144

CURRENT ASSETS:
  Cash and cash equivalents                                304         2,714
  Accounts receivable -
    Customers                                           22,297        20,533
    Others                                               1,474         1,258
    Reserve for uncollectible accounts                  (1,299)       (1,223)
  Accrued utility revenues                              13,299        16,123
  Materials and supplies, at average cost                4,078         3,549
  Gas held by suppliers, at average cost                20,025        26,650
  Deferred cost of gas & supplier refunds, net           8,475        12,752
  Prepaid expenses and other                             2,531         2,026
                                                        71,184        84,382

DEFERRED CHARGES:
  Deferred taxes collectible                            55,410        51,382
  Natural gas transition costs collectible (Note 2)      4,099             -
  Unamortized debt expense                               7,177         5,745
  Deferred treatment plant costs
    and carrying charges                                 9,548        10,129
  Deferred water utility billings (Note 2)               8,908         3,885
  Other                                                  7,610         7,751
                                                        92,752        78,892




TOTAL ASSETS                                          $739,280      $726,308


The accompanying notes are an integral part of the financial statements.


                                        -40-


                      PENNSYLVANIA GAS AND WATER COMPANY

                                BALANCE SHEETS

[CAPTION]
                                                              December 31,   
                                                          1994         1993  
                                                        (Thousands of Dollars)
[S]                                                    [C]          [C]
CAPITALIZATION AND LIABILITIES

CAPITALIZATION (see accompanying statements on 
  page 42):
  Common shareholder's investment (Notes 4 and 7)       $216,032     $188,011
  Preferred stock (Note 5) -
    Not subject to mandatory redemption, net              33,615       33,615
    Subject to mandatory redemption                        1,760       31,840
  Long-term debt (Note 6)                                311,725      266,259
                                                         563,132      519,725


CURRENT LIABILITIES:
  Current portion of long-term debt and
    preferred stock subject to mandatory
    redemption (Notes 5, 6 and 8)                          3,810       38,664
  Notes payable -
    Bank (Note 8)                                              -        2,000
    Parent                                                     -        3,680
  Accounts payable -
    Suppliers                                             16,762       22,401
    Affiliates, net                                          788        1,888
  Accrued general business and realty taxes                3,881        3,574
  Accrued income taxes                                     3,185        4,984
  Accrued interest                                         4,716        4,042
  Accrued natural gas transition costs (Note 2)            2,356            -
  Other                                                    3,455        2,440
                                                          38,953       83,673


DEFERRED CREDITS:
  Deferred income taxes                                   96,939       87,005
  Accrued natural gas transition costs (Note 2)            3,250            -
  Unamortized investment tax credits                       8,943        9,183
  Advances for construction                               11,349       10,985
  Contributions in aid of construction                    10,207        9,810
  Operating reserves                                       2,383        1,863
  Other                                                    4,124        4,064
                                                         137,195      122,910



COMMITMENTS AND CONTINGENCIES (Notes 10 and 11)


TOTAL CAPITALIZATION AND LIABILITIES                    $739,280     $726,308



The accompanying notes are an integral part of the financial statements.

                                        -41-


                      PENNSYLVANIA GAS AND WATER COMPANY

                           STATEMENTS OF CASH FLOWS


                                                        Year Ended December 31,   
                                                      1994       1993       1992  
                                                        (Thousands of Dollars)
                                                                 
CASH FLOW FROM OPERATING ACTIVITIES:
  Net income                                        $ 19,806   $ 16,301   $ 12,956
  Effects of noncash charges (credits) to income -
    Depreciation                                      14,365     12,324     10,875
    Deferred income taxes, net                         5,871      1,678      2,048
    Provisions for self insurance                      1,695      1,800      1,196
    Deferred treatment plant costs and carrying
      charges, net                                       581     (3,560)      (756)
    Allowance for equity funds used during
      construction                                       (40)      (734)         -
    Deferred water utility billings                   (5,574)      (582)      (969)
    Other, net                                         3,522      4,540      2,812
  Changes in working capital, exclusive of cash 
   and current portion of long-term debt -
    Receivables and accrued utility revenues           1,449     (2,159)    (2,517)
    Gas held by suppliers                              6,625     (5,038)    (1,586)
    Accounts payable                                  (5,609)      (515)     2,377
    Deferred cost of gas and supplier refunds, net     5,784    (13,307)   (11,429)
    Other current assets and liabilities, net           (559)       754      2,794
  Other operating items, net                          (3,822)    (3,251)    (2,326)
      Net cash provided by operating activities       44,094      8,251     15,475

CASH FLOW FROM INVESTING ACTIVITIES:
  Additions to utility plant (net of allowance for
    equity funds used during construction)           (37,940)   (46,526)   (58,324)
  Other, net                                           2,226      1,493      2,030
      Net cash used for investing activities         (35,714)   (45,033)   (56,294)

CASH FLOW FROM FINANCING ACTIVITIES:
  Issuance of common stock                            23,439     32,366     12,905
  Issuance of preferred stock                              -          -     23,615
  Redemption of preferred stock                      (30,080)   (10,080)       (80)
  Dividends on common and preferred stock            (14,244)   (18,398)   (14,940)
  Issuance of long-term debt                          30,696     20,634    110,000
  Repayment of long-term debt                        (38,584)   (31,485)   (57,371)
  (Repayment) issuance of note payable to parent      (3,680)         -      3,680
  Intercompany advance                                     -          -     15,000
  Restricted funds held by trustee (Note 6)            9,753     15,868    (27,994)
  Net increase (decrease) in bank borrowings          15,370     32,247    (20,167)
  Other, net                                          (3,460)    (2,226)    (3,917)
      Net cash provided by (used for) financing
        activities                                   (10,790)    38,926     40,731

NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS                                         (2,410)     2,144        (88)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR         2,714        570        658
CASH AND CASH EQUIVALENTS AT END OF YEAR            $    304   $  2,714   $    570

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the year for:
    Interest (net of amount capitalized)            $ 21,001   $ 21,092   $ 16,972
    Income taxes                                    $  7,353   $  6,790   $  3,667

                                        -42-



The accompanying notes are an integral part of the financial statements.


























































                                        -43-


                        PENNSYLVANIA GAS AND WATER COMPANY

                           STATEMENTS OF CAPITALIZATION


                                                          December 31,         
                                                   1994                 1993   
                                                     (Thousands of Dollars)
                                                               
COMMON SHAREHOLDER'S INVESTMENT (Note 7):
  Common stock, no par value (Note 4)
    (stated value $10 per share) 
    Authorized - 10,000,000 shares
    Outstanding - 5,456,665 shares and
      4,868,718 shares, respectively             $ 54,567             $ 48,687 
  Additional paid-in capital                       90,201               72,642 
  Retained earnings                                71,264               66,682 
     Total common shareholder's investment        216,032   38.4%      188,011   36.2%  

PREFERRED STOCK, par value $100 per share
  Authorized - 997,500 shares (Note 5):
    Not subject to mandatory redemption, net -
      4.10% cumulative preferred,
        100,000 shares issued                      10,000               10,000 
      9% cumulative preferred,
        250,000 shares outstanding, net of
        issuance costs                             23,615               23,615 
    Total preferred stock not subject to
        mandatory redemption, net                  33,615    6.0%       33,615    6.5%  
    
    Subject to mandatory redemption -
      5.75% cumulative preferred, 18,400 and 
        19,200 shares outstanding, respectively     1,840                1,920 
      8.90% cumulative preferred, 150,000 shares
        outstanding in 1993                             -               15,000 
      9.50% 1988 series cumulative preferred,
        150,000 shares outstanding in 1993              -               15,000 
      Less current redemption requirements            (80)                 (80)
    Total preferred stock subject to
        mandatory redemption                        1,760    0.3%       31,840    6.1%  

LONG-TERM DEBT (Note 6):
  First mortgage bonds                            237,535              207,745 
  Notes                                            65,500               77,845 
  Other                                            12,420               19,253 
  Less current maturities and sinking
    fund requirements                              (3,730)             (38,584)
     Total long-term debt                         311,725   55.3%      266,259   51.2%  

TOTAL CAPITALIZATION                             $563,132  100.0%     $519,725  100.0%  






The accompanying notes are an integral part of the financial statements.




                                        -44-


                           PENNSYLVANIA GAS AND WATER COMPANY

                      STATEMENTS OF COMMON SHAREHOLDER'S INVESTMENT

                  FOR THE YEARS ENDED DECEMBER 31, 1992, 1993 AND 1994

[CAPTION]
                                             Additional 
                                     Common   Paid-In      Retained 
                                     Stock    Capital      Earnings      Total  
                                             (Thousands of Dollars)
[S]                                 [C]      [C]           [C]         [C]
Balance at December 31, 1991        $36,957  $   39,587    $ 71,134    $147,678 

Net income for 1992                       -           -      12,956      12,956 
Issuance of common stock              3,230       9,207           -      12,437 
Loss on sale of preferred stock
  held in treasury                        -         (18)        (15)        (33)
Dividends on:
  Preferred stock (Note 5)                -           -      (5,065)     (5,065)
  Common stock ($2.54 per share)          -           -      (9,875)     (9,875)

Balance at December 31, 1992         40,187      48,776      69,135     158,098 

Net income for 1993                       -           -      16,301      16,301 
Issuance of common stock              8,500      23,866           -      32,366 
Premium on redemption of
  preferred stock                         -           -        (356)       (356)
Dividends on:
  Preferred stock (Note 5)                -           -      (6,462)     (6,462)
  Common stock ($2.8225 per share)        -           -     (11,936)    (11,936)

Balance at December 31, 1993         48,687      72,642      66,682     188,011 

Net income for 1994                       -           -      19,806      19,806 
Issuance of common stock              5,880      17,559           -      23,439 
Premium on redemption of preferred
  stock                                   -           -        (980)       (980)
Dividends on:
  Preferred stock (Note 5)                -           -      (4,639)     (4,639)
  Common stock ($1.81 per share)          -           -      (9,605)     (9,605)

Balance at December 31, 1994        $54,567  $   90,201    $ 71,264    $216,032 














The accompanying notes are an integral part of the financial statements.

                                        -45-


                      PENNSYLVANIA GAS AND WATER COMPANY

                         NOTES TO FINANCIAL STATEMENTS


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    Pennsylvania Gas and Water  Company  ("PG&W"),  a wholly-owned subsidiary of
Pennsylvania Enterprises, Inc. ("PEI"), is a regulated public utility subject to
the jurisdiction of the Pennsylvania Public Utility Commission ("PPUC") for rate
and accounting  purposes.    PG&W  has  one  wholly-owned  subsidiary,  Penn Gas
Development  Co.  (PGD),  which   has   not   been   consolidated  since  it  is
insignificant.  Prior  to  October  1,  1994,  PG&W  had four other wholly-owned
subsidiaries, each a small water company, which were not consolidated since they
also were insignificant.   As  of  September  30,  1994,  these four small water
companies were merged into  PG&W.    The  equity  method  is used to account for
PG&W's investment in PGD and was used  to account for its investment in the four
small water companies prior to their merger into PG&W.

    Utility Plant and Depreciation.    Utility  plant  is  stated at cost, which
represents the original cost  of construction, including payroll, administrative
and general costs, an  allowance  for  funds  used  during construction, and the
plant acquisition adjustments.  The  plant acquisition adjustments represent the
difference between the cost to PG&W of  plant  acquired as a system and the cost
of  such  plant  when  first  devoted  to  public  service,  and  are  primarily
attributable to land,  water  rights  and  goodwill.    Except for approximately
$340,000 recorded in 1993 with respect  to water plant, which is being amortized
over a ten-year period, the plant acquisition adjustments relate to acquisitions
made prior to October 31, 1970,  and  thus  are not required to be amortized for
financial reporting purposes since PG&W believes there has been no diminution in
their value.  Also, such treatment is consistent with PPUC Orders.

    The allowance for funds used during construction ("AFUDC") is defined as the
net cost  during  the  period  of  construction  of  borrowed  funds  used and a
reasonable rate upon other funds  when  so  used.   Such allowance is charged to
utility plant and reported as either other income, net (with respect to the cost
of equity funds) or as a reduction of interest expense (with respect to the cost
of borrowed funds)  in  the  accompanying  statements  of  income.  AFUDC varies
according to changes in the level  of  construction  work in progress and in the
sources and costs of capital.  The  weighted average rate for such allowance was
approximately 7% in 1994, 8% in 1993 and 7% in 1992.

    PG&W provides for depreciation on  a  straight-line  basis for gas plant and
all common plant.   As  of  December  31,  1994,  depreciation was provided on a
straight-line basis for  approximately  96%  of  the  water  plant  and  on a 4%
compound interest method for the  remainder  of  the  water plant.  Exclusive of
transportation and work  equipment,  the  annual  provision for depreciation, as
related to the average depreciable  original  cost of utility plant, resulted in
the following percentages:
[CAPTION]
                              1994              1993             1992 
            [S]               [C]               [C]              [C]
            Gas               2.48%             2.49%            2.51%
            Water             2.02              1.71             1.57
            Common            7.62              8.06             6.76




                                        -46-


    The increase in the annual rate  of  depreciation relative to water plant in
both 1994 and 1993 reflects a change from the 4% compound interest method to the
straight-line method of depreciation with  respect  to certain of that plant, as
ordered by the PPUC.  Such  change  in method of depreciation has generally been
made as PG&W was allowed to initially increase its rates for customers receiving
filtered water service.

    When depreciable property is retired, the  original cost of such property is
removed from the utility plant accounts  and  is charged, together with the cost
of removal less  salvage,  to  accumulated  depreciation.    No  gain or loss is
recognized in connection with retirements of depreciable property, other than in
the case of significant involuntary conversions or extraordinary retirements.

    Revenues and Cost of Gas.   PG&W  bills  its customers based on estimated or
actual meter readings  on  a  cycle  basis.    Gas  customers  and certain water
customers, primarily large users,  are  billed  monthly  on a cycle that extends
throughout the month.   Other  water  customers  are billed bi-monthly on cycles
that extends over the bi-monthly  period.    The estimated unbilled amounts from
the most recent meter reading dates through the end of the period being reported
on are recorded as accrued revenues.

    PG&W generally passes on  to  its  customers  increases  or decreases in gas
costs from those reflected  in  its  tariff  charges.    In accordance with this
procedure, PG&W defers any  current  under  or  over-recoveries of gas costs and
collects or refunds such amounts in subsequent periods.

    Deferred Charges  (Regulatory  Assets).    PG&W  generally  accounts for and
reports its costs in accordance with the  economic effect of rate actions by the
PPUC.  To this extent,  certain  costs  are recorded as deferred charges pending
their recovery in rates.   Such  deferred  charges include, among other amounts,
deferred treatment plant costs and  carrying  charges as more fully discussed in
the following paragraphs, certain  pre-operating  costs relative to PG&W's water
treatment plants, costs associated  with  an  early retirement plan, and certain
preliminary survey and  investigation  costs.    These  amounts either relate to
previously-issued orders of the PPUC or are of a nature which, in the opinion of
PG&W, will be recoverable in future rates,  based on past actions of the PPUC or
other relevant factors.

    Pursuant to an Order of  the  PPUC  entered September 5, 1990, PG&W deferred
all operating  expenses,  including  depreciation  and  property  taxes, and the
carrying charges (equivalent to  the  AFUDC)  relative  to the four new Scranton
Area water treatment plants and related  facilities from the dates of commercial
operation of the plants until March 23, 1991, the effective date of the Scranton
Area water rate increase approved by the  PPUC  on March 22, 1991.  By its Order
entered June 23,  1993,  relative  to  the  Scranton  Water  Rate Area, the PPUC
granted PG&W's request to recover the $5.8 million of costs deferred relative to
the Scranton Area water treatment plants  and related facilities over a ten-year
period beginning June 23,  1993,  of  which  $885,000  had  been recovered as of
December 31, 1994.

    Similarly, as permitted by an Order  of the PPUC entered September 24, 1992,
PG&W has deferred all  operating  expenses,  including depreciation and property
taxes, and the carrying  charges  relative  to  the Crystal Lake Water Treatment
Plant and  related  facilities  from  August  3,  1992  (the  date of commercial
operation of that plant), until March  9,  1993, the effective date of the water
rate increase approved by the PPUC on February 25, 1993, for customers in PG&W's
Spring Brook Water  Rate  Area  served  exclusively  by  the  Crystal Lake Water
Treatment Plant.  Additionally, in accordance  with an Order of the PPUC entered

                                        -47-


July 28, 1993, PG&W deferred all  expenses  and the carrying charges relative to
the Ceasetown and Watres  Water  Treatment  Plants and related facilities, until
December 16, 1993, the effective date  of  the water rate increase for customers
served by the Ceasetown and Watres  Water  Treatment Plants approved by the PPUC
on December 15, 1993.  A total of $4.6 million of costs relative to these plants
and related facilities had  been  so  deferred  pursuant  to the respective PPUC
Orders permitting the deferral of such costs.

    As contemplated by the PPUC's  Orders  of  September  24, 1992, and July 28,
1993, PG&W will seek recovery of  these  costs, which total $4.6 million, in its
next rate  increase  request  relative  to  the  Spring  Brook  Water Rate Area.
Although it cannot be certain,  PG&W  believes  that  the recovery of such costs
will be allowed by the PPUC  in  future  rate increases, particularly in view of
the PPUC's action allowing the  recovery  of  the costs deferred with respect to
the Scranton Area water treatment plants and related facilities.

    PG&W also records, as deferred  charges, the direct financing costs incurred
in connection with the issuance of long-term debt and redeemable preferred stock
and equitably amortizes such amounts over the life of such securities.

    Cash and Cash Equivalents.    For  the  purposes  of  the statements of cash
flows, PG&W  considers  all  highly  liquid  debt  instruments  purchased, which
generally have a maturity of three months or less, to be cash equivalents.  Such
instruments are carried at cost, which approximates market value.

    Income Taxes.  Effective  January  1,  1993,  PG&W adopted the provisions of
Financial Accounting Standards  Board  ("FASB")  Statement  109, "Accounting for
Income  Taxes,"  which  superseded   previously  issued  income  tax  accounting
standards.  The adoption of FASB Statement 109 did not have a significant effect
on PG&W's results of  operations.    In  accordance  with the provisions of FASB
Statement 109, PG&W recorded as of  January  1, 1993, an additional deferred tax
liability and an asset, representing  the  probable  future rate recovery of the
previously unrecorded deferred  taxes,  primarily  relating to certain temporary
differences in the basis of utility plant which had not previously been recorded
because of the regulatory rate practices of the PPUC.


    The components of PG&W's net deferred income tax liability as of December 31,
1994 and 1993, are shown below:

                                                       1994         1993 
                                                    (Thousands of Dollars)
                                                            
    Utility plant basis differences                  $94,430      $86,924
    Deferred treatment plant costs, net                4,194        4,460
    Deferred water utility billings                    4,151        1,892
    FERC Order 636 transition costs                    1,371            -
    Contributions and advances for construction       (3,544)      (3,284)
    Alternative minimum tax                           (2,213)      (2,176)
    Operating reserves                                (1,020)        (816)
    Other                                               (430)           5

        Net deferred income tax liability            $96,939      $87,005







                                        -48-


The provision for income taxes consists of the following components:

                                                 1994       1993       1992   
                                                   (Thousands of Dollars)
                                                             
    Included in operating expenses:
      Currently payable -
        Federal                                $  4,986   $  5,644   $  4,664 
        State                                     1,893      1,917      1,888 
          Total currently payable                 6,879      7,561      6,552 
      Deferred, net -
        Federal                                   5,486      2,535      2,512 
        State                                       390       (851)      (503)
          Total deferred, net                     5,876      1,684      2,009 
      Amortization of investment tax credits       (256)      (256)      (256)

          Total included in operating expenses   12,499      8,989      8,305 

    Included in other income, net:
      Currently payable -
        Federal                                     213        (44)       (29)
        State                                        85        (28)       (26)
          Total currently payable                   298        (72)       (55)
      Deferred, net -
        Federal                                      (5)        (6)        39 
        State                                         -          -          - 
          Total deferred, net                        (5)        (6)        39 

          Total included in other income, net       293        (78)       (16)

    Total provision for income taxes           $ 12,792   $  8,911   $  8,289 

    The components of deferred income  taxes, which are recorded consistent with
the treatment allowed by the PPUC for ratemaking purposes, are as follows:

                                                  1994       1993       1992  
                                                    (Thousands of Dollars)
                                                              
    Excess of tax depreciation over
      depreciation for accounting purposes       $ 3,449    $ 3,214    $ 2,502
    Deferred treatment plant costs, net             (266)     1,458        585
    Deferred water utility billings                2,259         75        258
    FERC Order 636 transition costs                1,371          -          -
    Take-or-pay costs, net                          (652)    (1,126)      (446)
    Other, net                                      (290)    (1,943)      (851)

        Total deferred taxes, net                $ 5,871    $ 1,678    $ 2,048

    Included in:
      Operating expenses                         $ 5,876    $ 1,684    $ 2,009
      Other income, net                               (5)        (6)        39

        Total deferred taxes, net                $ 5,871    $ 1,678    $ 2,048








                                        -49-


    The total provision for income taxes shown in the accompanying statements of
income differs from the amount which would be computed by applying the statutory
federal income tax rate  to  income  before  income  taxes.  The following table
summarizes the major reasons for this difference:

                                                   1994      1993       1992 
                                                    (Thousands of Dollars)
                                                             
    Income before income taxes                   $32,598   $25,212    $21,245
    Tax expense at statutory federal
      income tax rate                            $11,409   $ 8,824    $ 7,223
    Increases (reductions) in taxes
      resulting from -
        State income taxes, net of
          federal income tax benefit               1,751       935      1,161
        Deferred treatment plant carrying
          charges and allowance for equity funds
          used during construction                   (14)     (545)         -
        Amortization of investment tax credits      (256)     (256)      (256)
        Other, net                                   (98)      (47)       161

      Total provision for income taxes           $12,792   $ 8,911    $ 8,289

(2)  RATE MATTERS

Gas Utility Operations

    Annual Gas Cost Adjustment.  Pursuant  to the provisions of the Pennsylvania
Public  Utility  Code,  which  require  that  the  tariffs  of  gas distribution
companies, such as PG&W, be adjusted  on  an  annual basis to reflect changes in
their purchased gas costs, the PPUC  ordered  PG&W to make the following changes
during 1994, 1993 and 1992 to the gas costs contained in its gas tariff rates:

                                   Change in               Calculated
          Effective               Rate per MCF         Increase (Decrease)
             Date                From     To            in Annual Revenue 
                                                    
       December 1, 1994          $3.74   $3.68             $(1,800,000)
       December 1, 1993           2.79    3.74              28,800,000
       December 1, 1992           2.46    2.79               9,500,000

    The annual changes in gas rates  on  account  of purchased gas costs have no
effect  on  PG&W's  earnings  since  the  change  in  revenue  is  offset  by  a
corresponding change in the cost of gas.

    Recovery of FERC Order 636 Transition Costs.   On October 15, 1993, the PPUC
adopted an annual purchased gas  cost  ("PGC") order (the "PGC Order") regarding
recovery of Federal Energy  Regulatory  Commission ("FERC") Order 636 transition
costs.  The PGC Order stated  that  Gas Transition Costs are subject to recovery
through the annual PGC rate filing made  with  the PPUC by PG&W and other larger
local gas distribution companies.  The  PGC Order also indicated that while Non-
Gas Transition Costs were not natural  gas costs eligible for recovery under the
PGC rate filing mechanism, such  costs  were  subject  to full recovery by local
distribution companies through the  filing  of  a  tariff pursuant to either the
existing surcharge or base rate provisions  of  the Code.  The PGC Order further
stated that all such filings would be  evaluated on a case-by-case basis.  As of
February 1, 1994, PG&W began to recover  the Gas Transition Costs that are being


                                        -50-


billed to PG&W by its interstate pipelines  through an increase in its PGC rate.
It is currently estimated that these costs,  which will be billed to PG&W over a
nineteen-month period extending  through  March  31,  1995,  will aggregate $1.2
million, of which $1.1 million  had  been  billed  to PG&W and $659,000 had been
recovered from its customers as  of  December  31,  1994.   By Order of the PPUC
entered August 26, 1994, PG&W began recovering the Non-Gas Transition Costs that
it estimates it will ultimately be billed pursuant to FERC Order 636 through the
billing of a surcharge to  its  customers  effective  September 12, 1994.  It is
currently estimated that $9.4 million of Non-Gas Transition Costs will be billed
to PG&W, generally over a four-year  period extending through the fourth quarter
of 1997, of which $3.8 million had been billed to PG&W and $1.1 million had been
recovered from its customers  as  of  December  31,  1994.   PG&W has recorded a
liability for the $5.6 million of such estimated transition costs that remain to
be billed to it as of December 31, 1994, and both a current asset and a deferred
asset (which together totaled $8.8 million as of December 31, 1994) representing
the transition costs remaining to be recovered from its customers.

Water Rate Filings

    Scranton Area Water Rate Increase.    On  September  25, 1992, PG&W filed an
application with the PPUC  seeking  a  water  rate increase, designed to produce
$9.9 million in additional annual  revenue,  to  be effective November 24, 1992.
This rate increase request involved the approximately 56,000 customers in PG&W's
Scranton Water Rate Area at such date.  By Order entered June 23, 1993, the PPUC
rejected the proposed rate increase in  its entirety "due to inadequate service"
(i.e., water quality).  However, by  the  same  Order, the PPUC granted PG&W the
alternative of a rate increase designed to produce an additional $5.0 million in
annual revenue, provided that PG&W  dedicate  the entire increase to augment the
improvements to its  water  distribution  system  until "...the demonstration by
[PG&W] to [the PPUC] that it is providing adequate service."  PG&W accepted this
alternative and placed such $5.0  million  rate  increase into effect as of June
23, 1993.

    On August 19,  1993,  the  PPUC  approved  a  settlement agreement resolving
certain disputed issues relating to its  June  23, 1993, Order.  This settlement
agreement provided, among other things, for  (i) modification by the PPUC of its
June 23, 1993, Order  to  reduce  the  amount  of  the  revenue increase that it
ordered be dedicated to distribution  system  improvements by the related income
taxes and other expenses and the  $319,000 additional expense for retiree health
care and life insurance  benefits  that  the  PPUC  allowed PG&W in its revenues
(which resulted in  the  requirement  for  an  additional annual expenditure for
distribution system improvements by PG&W of $2.5 million), (ii) the agreement by
PG&W (with which it was in compliance as  of December 31, 1994) to spend a total
of $4.9 million annually  (an  additional  $2.5  million over its actual average
annual expenditure of $2.4 million  during  the three-year period ended June 30,
1993) for distribution system improvements in the Scranton Water Rate Area until
the PPUC  is  satisfied  that  PG&W  is  providing  adequate  service, (iii) the
modification by the PPUC of its  June  23,  1993, Order to restore the Hollister
Reservoir to PG&W's rate base, and (iv) the withdrawal by PG&W and the Office of
Consumer Advocate (the "OCA")  of  their  appeals  to  the Commonwealth Court of
Pennsylvania regarding the PPUC's June 23, 1993, Order.

    Spring Brook Water Rate Increases.  Crystal  Lake Service Area.  On June 30,
1992, PG&W filed an application  with  the  PPUC  seeking a water rate increase,
designed to produce  $4.4  million  in  additional  annual  revenue.   This rate
increase request involved the approximately  5,000 customers in the Spring Brook
Water Rate Area served exclusively  by  the  Crystal Lake Water Treatment Plant,
which became fully operational in August, 1992.   On December 15, 1992, PG&W and

                                        -51-


certain parties  filing  objections  to  the  rate  increase  request  reached a
settlement providing for an approximate  130%  rate increase designed to produce
$2.0 million of additional annual revenue to be phased-in over a two-year period
under the terms of a qualified phase-in plan pursuant to FASB Statement 92.  The
settlement provided that $1.1 million  of  the increased revenue (an approximate
72% increase in rates) was to be realized through an immediate rate increase and
that the remaining $900,000 in increased  revenue (an additional 58% increase in
rates) was to be realized through another rate increase one year later (i.e., at
the beginning  of  year  two  of  the  phase-in  period).    The settlement also
specified that the $900,000 in revenue  that  would be deferred during the first
year of the phase-in  period,  as  well  as  an  approximate $243,000 in related
carrying charges, was to be collected from  customers in the form of a surcharge
in years three through five of  the  phase-in period.  By Order adopted February
25, 1993,  the  PPUC  approved  the  settlement  effective  March  9,  1993.  In
accordance with the provisions  of  FASB  Statement 92, PG&W commenced recording
the entire $2.0  million  increase  in  annual  revenue  allowed  by the PPUC as
additional revenue beginning  March  9,  1993,  along  with the related carrying
charges on revenue deferred in accordance with the phase-in plan.

    Ceasetown and Watres  Service  Areas.    On  April  29,  1993, PG&W filed an
application with the PPUC  seeking  a  water  rate increase, designed to produce
$19.5 million in additional annual revenue, to be effective June 28, 1993.  This
rate increase request involved  approximately  59,300 customers in PG&W's Spring
Brook Water Rate Area, principally  those  customers (i) served by the Ceasetown
Water Treatment Plant which was placed in service on March 31, 1993, (ii) served
by the Watres Water Treatment Plant which was placed in service on September 30,
1993, (iii) served jointly by  the  Ceasetown and Watres Water Treatment Plants,
and (iv) who are served exclusively  by  the  Nesbitt Water Treatment Plant.  On
September 23, 1993,  PG&W  and  certain  parties  filing  objections to the rate
increase request  reached  a  settlement  providing  for  an  overall  119% rate
increase involving  approximately  44,900  customers,  principally  those served
either exclusively  or  jointly  by  the  Ceasetown  and  Watres Water Treatment
Plants, designed to produce  $11.9  million  of  additional annual revenue to be
phased-in over a two-year period under  the  terms of a qualified phase-in plan,
pursuant to FASB Statement 92.   Under  the  terms of the settlement, except for
approximately 200 customers who were  previously  served jointly by the Hillside
and Nesbitt Water Treatment Plants,  none  of the approximately 14,600 customers
now served exclusively by  the  Nesbitt  Water  Treatment Plant would receive an
increase.  The settlement further  provided  that  $6.4 million of the increased
revenue (an approximate 65% increase  in  rates)  was  to be realized through an
immediate rate increase and  that  the  remaining  $5.5 million of the increased
revenue (an additional 54%  increase  in  rates)  was  to  be realized through a
further rate increase one year later (i.e.,  at the beginning of year two of the
phase-in period).   The  settlement  also  specified  that  the  $5.5 million in
revenue to be deferred during the first  year of the phase-in period, as well as
an approximate $1.3 million in related carrying charges, is to be collected from
customers in the form of a surcharge in years three through five of the phase-in
period.  By Order adopted  December  15,  1993, the PPUC approved the settlement
effective December  16,  1993.    In  accordance  with  the  provisions  of FASB
Statement 92, PG&W  commenced  recording  the  entire  $11.9 million increase in
annual revenue allowed by the PPUC  as additional revenue beginning December 16,
1993, along with the related carrying  charges on revenue deferred in accordance
with the phase-in plan.






                                        -52-


(3)  OTHER INCOME, NET

    Other income, net was comprised of the following elements: 

                                                1994       1993       1992  
                                                   (Thousands of Dollars)
                                                            
    Gain on sale of investment in joint
      venture, net of related income taxes     $   268    $     -    $     -
    Gain on sale of non-watershed land and
      other property, net of related income
      taxes                                        165         20        102
    Deferred treatment plant carrying charges
      and allowance for equity funds used
      during construction                           40      1,555          -
    Interest on note to affiliate                    -          -        133
    Amortization of preferred stock issuance
      costs, net of related income tax
      benefits                                    (227)      (126)       (66)
    Net interest expense on proceeds
      remaining in construction fund              (217)      (785)       (23)
    Premium on retirement/defeasance of debt       (40)       (81)      (127)
    Other                                           27        (23)        11
      Total                                    $    16    $   560    $    30

(4)  COMMON STOCK

    Since January 1, 1992, PG&W has issued the following amounts of common stock
to PEI, its parent  company,  in  addition  to  shares issued in connection with
PEI's Dividend Reinvestment and Stock  Purchase Plan and Customer Stock Purchase
Plan:

                                                        Purchase Price      
      Date Purchased         Number of Shares    Per Share*      Aggregate  
                                                      
    March 23, 1992               171,779         $    40.75    $ 7.0 million
    June 19, 1992                137,143         $    40.25    $ 5.5        
    October 27, 1993             834,000         $    38.25    $31.9        
    May 31, 1994                 500,000         $    40.00    $20.0        
      Total                    1,642,922                       $64.4 million

  *  Approximately equal to the book value of PG&W's common stock at the date of
     issuance.

    The proceeds from the shares issued on  June 19, 1992, and October 27, 1993,
were used to repay bank borrowings  which had been incurred primarily to finance
construction expenditures.  The  shares  issued  on  March 23, 1992, represented
capitalization of the $7.0 million contribution  made  by PEI to PG&W on January
30, 1992, which had been temporarily  treated as an intercompany advance pending
approval by the PPUC of the issuance  of shares of common stock relative to such
contribution.  Upon its receipt, the $7.0 million contribution was also utilized
to  repay   bank   borrowings   incurred   primarily   to  finance  construction
expenditures.  The proceeds from the shares issued on May 31, 1994, were used by
PG&W to redeem  $15.0  million  of  its  9.50%  1988 series cumulative preferred
stock, to fund the $534,375 premium in connection with such redemption, to repay
a portion of its bank borrowings and for working capital purposes.




                                        -53-


    On July 28,  1994,  PEI  implemented  a  Customer  Stock  Purchase Plan (the
"Customer Plan") which provides the residential  customers of PG&W with a method
of purchasing newly-issued shares of PEI common  stock at a 5% discount from the
market price.   PEI  uses  proceeds  from  the  issuance  of  shares through the
Customer Plan to purchase common stock of PG&W.  During 1994, PG&W realized $1.7
million from the issuance of common stock to PEI in connection with the Customer
Plan.  Additionally, on January  3,  1995,  PG&W  realized $1.2 million from the
issuance of common stock to PEI in connection with the Customer Plan.

    Through PEI's Dividend Reinvestment and Stock Purchase Plan ("DRP"), holders
of shares of PEI  common  stock  may  reinvest  cash  dividends and/or make cash
investments in the common stock of PEI.   The DRP was amended on May 5, 1994, to
provide PEI's shareholders  with  a  method  of  reinvesting  cash dividends and
making cash investments to purchase newly-issued shares of PEI's common stock at
a 5% discount from the market  price.    Prior to such amendment, cash dividends
were reinvested at 100%  of  the  market  price  in newly-issued shares and cash
investments were used to purchase shares of PEI common stock on the open market.
PEI uses the proceeds from the  DRP  to  purchase  common stock of PG&W.  During
1994,  1993  and  1992,  PG&W  realized  $1.8  million,  $465,000  and $385,000,
respectively, from the issuance of  common  stock  to PEI in connection with the
DRP.  Additionally, on  January  3,  1995,  PG&W  realized $1.3 million from the
issuance of common stock to PEI in connection with the DRP.

(5)  PREFERRED STOCK

Preferred Stock of PG&W Subject to Mandatory Redemption

    On December 23, 1993, PG&W redeemed  100,000 shares of the 9.50% 1988 series
cumulative preferred stock  at  a  price  of  $103.5625  per share (plus accrued
dividends to the redemption date), which included a voluntary redemption premium
of $3.5625 per  share  ($356,250  in  the  aggregate).    On  May 31, 1994, PG&W
redeemed the remaining  150,000  outstanding  shares  of  its  9.50% 1988 series
cumulative preferred stock, $100 par value,  at  a price of $103.5625 per share,
which included a voluntary redemption premium  of $3.5625 per share ($534,375 in
the aggregate), plus accrued dividends.

    On December  16,  1994,  PG&W  redeemed  all  150,000  shares  of  its 8.90%
cumulative preferred stock at a  price  of  $102.97  per share, which included a
voluntary redemption premium of $2.97 per share ($445,500 in the aggregate). 

    The holders of the  5.75%  cumulative  preferred  stock have a noncumulative
right each year to tender to PG&W and  to  require it to purchase at a per share
price not  exceeding  $100,  up  to  (a)  that  number  of  shares  of the 5.75%
cumulative preferred stock which can be acquired for an aggregate purchase price
of $80,000 less (b)  the  number  of  such  shares  which  PG&W may already have
purchased during the year at a  per  share  price  of not more than $100.  Eight
hundred such shares were acquired  and  cancelled  by  PG&W in each of the three
years in the period ended December 31,  1994, for an aggregate purchase price in
each year of $80,000.

    As of December 31, 1994,  the  sinking  fund requirements relative to PG&W's
5.75% cumulative preferred stock (the only  series of preferred stock subject to
mandatory redemption that was outstanding on such date) were $80,000 for each of
the years 1995 through 1999.

    At PG&W's option,  the  5.75%  cumulative  preferred  stock may currently be
redeemed at a price of $102.00 per share ($1,876,800 in the aggregate.)


                                        -54-


Preferred Stock of PG&W Not Subject to Mandatory Redemption

    On August  18,  1992,  PG&W  issued  250,000  shares  of  its  9% cumulative
preferred stock,  par  value  $100  per  share,  for  aggregate  net proceeds of
approximately  $23.6  million.    The  9%  cumulative  preferred  stock  is  not
redeemable by PG&W prior to September 15, 1997.  Thereafter, it is redeemable at
the option of PG&W, in whole or in  part, upon not less than 30 days' notice, at
$100 per share plus accrued dividends to the date of redemption and at a premium
of $8 per share if redeemed from  September 15, 1997, to September 14, 1998, and
a premium of $4 per share if  redeemed from September 15, 1998, to September 14,
1999.

    At PG&W's option,  the  4.10%  cumulative  preferred  stock may currently be
redeemed at  a  redemption  price  of  $105.50  per  share  or  for an aggregate
redemption price of $10,550,000.

Dividend Information

    The dividends on the preferred stock of  PG&W  in each of the three years in
the period ended December 31, 1994, were as follows:

         Series                        1994         1993         1992 
                                           (Thousands of Dollars)
                                                       
          4.10%                       $  410       $  410       $  409
          5.75%                          108          113          117
          8.90%                        1,280        1,335        1,335
          9.00%                        2,250        2,250          829
          9.50% 1988 series              591        2,354        2,375

           Total                      $4,639       $6,462       $5,065

    Dividends on all series  of  PG&W's  preferred  stock are cumulative, and if
dividends in an amount equivalent to four full quarterly dividends on all shares
of preferred stock then outstanding are  in default and until all such dividends
have been paid, the holders  of  the  preferred  stock, voting separately as one
class, shall be entitled to elect a  majority of the Board of Directors of PG&W.
Additionally, PG&W  may  not  declare  dividends  on  its  common  stock  if any
dividends on shares of preferred stock then outstanding are in default.




















                                        -55-


(6)  LONG-TERM DEBT

    Long-term debt consisted of  the  following  components at December 31, 1994
and 1993:

                                                          1994          1993  
                                                        (Thousands of Dollars)
                                                                
    First mortgage bonds -
       6.05 % Series, due 2019                          $ 19,000      $ 19,000
       7    % Series, due 2017                            30,000             -
       7.125% Series, due 2022                            30,000        30,000
       7.20 % Series, due 2017                            50,000        50,000
       8    % Series, due 1997                             3,535         3,745
       8.375% Series, due 2002                            30,000        30,000
       9.23 % Series, due 1999                            10,000        10,000
       9.34 % Series, due 2019                            15,000        15,000
       9.57 % Series, due 1996                            50,000        50,000
                                                         237,535       207,745
    Notes -
      1%, due 1994 (Small Business Administration)             -           845
      8%, 1987 Series B, defeased on November 15, 1994         -        30,000
      Bank borrowings, at weighted average interest
        rates of 5.28% and 4.31%, respectively,
        (Note 8)                                          65,500        47,000
                                                          65,500        77,845
    Water facility loans from agencies of the 
      Commonwealth of Pennsylvania, at interest rates 
      ranging from 1.76% to 9.36%, repayable in 
      installments through 2012                           12,420        19,253

    Less current maturities and sinking
      fund requirements                                   (3,730)      (38,584)
      Total long-term debt                              $311,725      $266,259

    7.125% Series First  Mortgage  Bonds.    On  December  22, 1992, the Luzerne
County Industrial Development Authority  (the  "Authority") issued $30.0 million
of its 7.125% Exempt Facilities  Revenue  Bonds, 1992 Series B (Pennsylvania Gas
and Water Company  Project)  (the  "1992  Series  B  Bonds")  and, in connection
therewith, PG&W issued $30.0 million  of  its 7.125% Series First Mortgage Bonds
to PNC Bank (formerly Northeastern  Bank  of Pennsylvania), as trustee (the "IDA
Trustee") for the 1992 Series B Bonds,  as security for the 1992 Series B Bonds.
The proceeds from the issuance of  the  1992  Series B Bonds were deposited in a
construction fund held by the IDA  Trustee  for the 1992 Series B Bonds, pending
their  utilization  to  finance  the   construction  of  various  additions  and
improvements  to  PG&W's  water  facilities  for  which  construction  commenced
subsequent to September  23,  1992.    As  of  December  31,  1994, $3.4 million
(including investment income) was so held  by  the IDA Trustee and was available
to finance the  future  construction  of  qualified  water  facilities for PG&W.
Under the terms  of  the  7.125%  Series  First  Mortgage  Bonds, PG&W will make
payments to the IDA Trustee in amounts  sufficient and at the times necessary to
pay the debt service requirements on the 1992 Series B Bonds.

    6.05% Series First Mortgage  Bonds.    On  December  21, 1993, the Authority
issued $19.0 million  of  its  Exempt  Facilities  Revenue Refunding Bonds, 1993
Series A (Pennsylvania  Gas  and  Water  Company  Project)  (the  "1993 Series A
Bonds") and, in connection  therewith,  PG&W  issued  $19.0 million of its 6.05%
Series First Mortgage Bonds to the IDA  Trustee  for the 1993 Series A Bonds, as
security for the 1993  Series  A  Bonds.    PG&W  will  make payments to the IDA
Trustee pursuant to the 6.05% Series  First Mortgage Bonds in amounts sufficient
and at the times necessary  to  pay  the  debt  service requirements on the 1993

                                        -56-


Series A Bonds.  The  proceeds  from  the  issuance  of the 1993 Series A Bonds,
along with additional  funds  provided  by  PG&W,  were  deposited  with the IDA

























































                                        -57-


Trustee for the Authority's $19.0 million of 7% Exempt Facilities Revenue Bonds,
1989 Series A (Pennsylvania Gas and  Water  Company Project) (the "1989 Series A
Bonds") on December 21, 1993, for  use  in  redeeming the 1989 Series A Bonds on
January 1, 1994.  The deposit  of  such  funds  acted to discharge all of PG&W's
obligations with respect to its 7%,  1989  Series A Note in the principal amount
of $19.0 million which had been issued to the IDA Trustee in connection with the
1989 Series A Bonds and which was subject to repayment on January 1, 1994.

    7% Series First Mortgage Bonds.   On November 15, 1994, the Authority issued
$30.0 million of its Exempt  Facilities  Revenue  Refunding Bonds, 1994 Series A
(Pennsylvania Gas and  Water  Company  Project)  due  2017  (the  "1994 Series A
Bonds") and, in connection therewith, PG&W issued $30.0 million of its 7% Series
First Mortgage Bonds, as security for the  1994  Series A Bonds.  PG&W will make
payments to the IDA Trustee pursuant  to  the  7% Series First Mortgage Bonds in
amounts  sufficient  and  at  the  times  necessary  to  pay  the  debt  service
requirements on the 1994 Series A Bonds.   The proceeds from the issuance of the
1994 Series  A  Bonds,  along  with  additional  funds  provided  by  PG&W, were
deposited with the IDA Trustee  for  the  Authority's $30.0 million of 8% Exempt
Facilities Revenue Bonds,  1987  Series  B  (Pennsylvania  Gas and Water Company
Project) (the "1987 Series B Bonds") on  November 15, 1994, for use in redeeming
the 1987 Series B Bonds on December 1, 1994.  The deposit of such funds acted to
discharge all of PG&W's obligations with  respect  to its 8%, 1987 Series B Note
in the principal amount  of  $30.0  million  which  had  been  issued to the IDA
Trustee in connection with the  1987  Series  B  Bonds  and which was subject to
repayment on December 1, 1994.

    Maturities and Sinking Fund  Requirements.    As  of  December 31, 1994, the
aggregate annual maturities and sinking  fund requirements of long-term debt for
each of the next five years ending December 31, were:

                           Year              Amount   
                                       
                           1995           $  3,730,000 
                           1996           $113,258,000 (a)
                           1997           $  3,694,000
                           1998           $    611,000
                           1999           $ 10,644,000 (b)

    (a) Includes $62.5 million of bank borrowings outstanding as of December 31,
        1994, due May 31, 1996, and  PG&W's 9.57% Series First Mortgage Bonds in
        the principal amount of $50.0 million due September 1, 1996.

    (b) Includes PG&W's  9.23%  Series  First  Mortgage  Bonds  in the principal
        amount of $10.0 million due September 1, 1999.

    Liens Securing Indebtedness.    Most  of  PG&W's  properties  are subject to
mortgage  liens  securing  certain  funded  debt.    Additionally,  PG&W's gross
revenues and receipts, accounts receivable  and  certain of its other rights and
interests are  subject  to  liens  securing  various  water  facility loans from
agencies established by  the  Commonwealth  of  Pennsylvania  for the purpose of
providing financial assistance to public water  supply and sewage systems in the
state.  These liens are limited to  the amount of the related loans outstanding,
which aggregated $12.4 million as of December 31, 1994.






                                        -58-


(7)  DIVIDEND RESTRICTIONS

    The preferred stock provisions of  PG&W's Restated Articles of Incorporation
and certain of the agreements under which PG&W has issued long-term debt provide
for certain dividend restrictions.  As  of December 31, 1994, $37,357,000 of the
retained earnings of PG&W were restricted  against the payment of cash dividends
on common stock under the most restrictive of these covenants.

(8)  BANK NOTES PAYABLE

    PG&W has  entered  into  a  revolving  bank  credit  agreement  (the "Credit
Agreement") with a group of six banks  under the terms of which $60.0 million is
available for borrowing by PG&W.    The  Credit  Agreement terminates on May 31,
1996, at which time any  borrowings  outstanding thereunder are due and payable.
The interest rate on  borrowings  under  the  Credit Agreement is generally less
than prime.  The Credit Agreement also  requires the payment of a commitment fee
of .195% per annum on  the  average  daily  amount  of the unused portion of the
available funds.  As  of  March  10,  1995,  $35.0  million of borrowings were
outstanding under the Credit  Agreement.    PG&W  currently has three additional
bank lines of credit with an  aggregate borrowing capacity of $7.5 million which
provide for borrowings at interest rates  generally less than prime.  Borrowings
outstanding under two of these bank lines of credit with borrowing capacities of
$2.0 million and  $3.0  million  mature  on  May  31,  1995,  and June 30, 1995,
respectively.  Borrowings outstanding under the third bank line of credit with a
borrowing capacity of $2.5 million  mature  on  May  31,  1996.  As of March 10,
1995, PG&W had $3.9 million  of  borrowings outstanding under these additional
bank lines of credit.   The  commitment  fees  paid  by PG&W with respect to its
revolving bank credit agreements totaled  $97,000  in 1994, $113,000 in 1993 and
$152,000 in 1992.

    Because of limitations imposed by the  terms of PG&W's preferred stock, PG&W
is prohibited,  without  the  consent  of  the  holders  of  a  majority  of the
outstanding shares of its preferred stock,  from issuing more than $12.0 million
of unsecured debt due on demand or  within  one year from issuance.  PG&W had no
unsecured debt due on demand or within  one year from issuance outstanding as of
December 31, 1994.























                                        -59-


    Information relating to PG&W's  bank  lines  of  credit and borrowings under
those lines of credit is set forth below:

                                                    As of December 31,        
                                              1994         1993         1992  
                                                  (Thousands of Dollars)
                                                            
      Borrowings under lines of credit
        Short-term                          $      -     $  2,000     $      -
        Long-term                             65,500       47,000       17,000
                                            $ 65,500     $ 49,000     $ 17,000

      Unused lines of credit
        Short-term                          $      -     $  5,000     $      -
        Long-term                              2,000       13,000       28,000
                                            $  2,000     $ 18,000     $ 28,000

      Total lines of credit
        Prime rate                          $      -     $  2,000     $ 45,000 
        Other than prime rate                 67,500       65,000            -
                                            $ 67,500     $ 67,000     $ 45,000 

      Short-term bank borrowings (a)
        Maximum amount outstanding          $  5,692     $  5,666     $   -    
        Daily average amount outstanding    $    441     $    637     $   -    
        Weighted daily average interest 
          rate                                3.984%       4.046%         -    
        Weighted average interest rate at
          year-end                              -          4.208%         -    
        Range of interest rates               3.700-       3.750-         -    
                                              6.000%       6.000%         -    

    (a) PG&W did not incur any short-term  bank borrowings during the year ended
        December 31, 1992, and had  no short-term bank borrowings outstanding as
        of December 31, 1992, or December 31, 1994.

(9)  POSTEMPLOYMENT BENEFITS

Pension Benefits

    Substantially  all  employees  of  PG&W   are  covered  by  PEI's  trusteed,
noncontributory, defined benefit pension  plan.    Pension benefits are based on
years of  service  and  average  final  salary.    PG&W's  funding  policy is to
contribute an amount necessary to provide for benefits based on service to date,
as well  as  for  benefits  expected  to  be  earned  in  the  future by current
participants.  To the  extent  that  the  present  value of these obligations is
fully covered by assets in  the  trust,  a  contribution  may  not be made for a
particular  year.    Net  pension  costs,  including  amounts  capitalized, were
$562,000, $443,000 and $333,000 in 1994, 1993 and 1992, respectively.











                                        -60-


    The following items were  the  components  of  the  net pension cost for the
years 1994, 1993 and 1992:




                                                 1994        1993        1992  
                                                    (Thousands of Dollars)
                                                              
    Present value of benefits earned 
      during the year                          $    999    $    854    $    789
    Interest cost on projected benefit 
      obligations                                 2,545       2,402       2,262
    Return on plan assets                           973      (3,127)     (2,646)
    Net amortization and deferral                  (101)        (97)        (93)
    Deferral of investment (loss) gain           (3,854)        411          21
        Net pension cost                       $    562    $    443    $    333

    The funded status of the plan as of December 31, 1994 and 1993, was as follows:


[CAPTION]
                                                             1994        1993  
                                                          (Thousands of Dollars)
    [S]                                                    [C]         [C]
    Actuarial present value of the projected
      benefit obligations:
        Accumulated benefit obligations
          Vested                                           $ 21,592    $ 24,265
          Nonvested                                              77         125
            Total                                            21,669      24,390
        Provision for future salary increases                 7,565       9,769
        Projected benefit obligations                        29,234      34,159
    Market value of plan assets, primarily 
      invested in equities and bonds                         30,457      32,471
    Plan assets in excess of (less than) projected
      benefit obligations                                     1,223      (1,688)
    Unrecognized net transition asset as of 
      January 1, 1986, being amortized over 
      20 years                                               (2,528)     (2,758)
    Unrecognized prior service costs                          2,150       2,279
    Unrecognized net (gain) loss                             (1,644)      1,710

    Accrued pension cost at year-end                       $   (799)   $   (457)

    The discount rate  used  to  determine  the  actuarial  present value of the
projected benefit obligations was 8-3/4% in  1994  and  8% in 1993.  An expected
long-term rate of return on plan assets of 9% and a 5-1/2% projected increase in
future compensation levels were assumed in  determining the net pension cost for
both of the years 1994 and 1993.

Other Postretirement Benefits

    In addition to pension benefits, PG&W  provides certain health care and life
insurance benefits for retired employees.  Substantially all of PG&W's employees
may become eligible  for  those  benefits  if  they  reach  retirement age while
working for PG&W.  Prior to January 1, 1993, the cost of retiree health care and
life insurance, which totaled  $870,000  in  1992,  was expensed as the premiums
were paid under insurance contracts.

    Effective January 1, 1993,  PG&W  adopted  the  provisions of FASB Statement
106, "Employers' Accounting  for  Postretirement  Benefits Other Than Pensions."
The provisions of  FASB  Statement  106  require  that  PG&W  record the cost of
retiree health  care  and  life  insurance  benefits  as  a  liability  over the
employees' active service periods instead  of  on  a benefits-paid basis, as was
PG&W's prior practice.

                                        -61-


    The following items were the  components  of  the net cost of postretirement
benefits other than pensions for the years 1994 and 1993:
[CAPTION]
                                                            1994       1993  
                                                        (Thousands of Dollars)
    [S]                                                   [C]        [C]
    Present value of benefits earned during the year      $    269   $    226
    Interest cost on accumulated benefit obligation            967        967
    Return on plan assets                                       (6)         -
    Net amortization and deferral                              654        617

    Net cost of postretirement benefits other than
      pensions                                               1,884      1,810
    Less disbursements for benefits                           (987)      (983)

    Increase in liability for postretirement benefits
      other than pensions                                 $    897   $    827

    Reconciliations  of  the  accumulated  benefit  obligation  to  the  accrued
liability for postretirement benefits  other  than  pensions  as of December 31,
1994 and 1993, follow:
[CAPTION]
                                                            1994       1993  
                                                        (Thousands of Dollars)
    [S]                                                   [C]        [C]
    Accumulated benefit obligation:
      Retirees                                            $  9,021   $ 10,149
      Fully eligible active employees                        1,628      1,735
      Other active employees                                 1,305      1,222
                                                            11,954     13,106
    Plan assets at fair value                                  839          -
    Accumulated benefit obligation 
      in excess of plan assets                              11,115     13,106
    Unrecognized transition obligation
      being amortized over 20 years                        (11,108)   (11,725)
    Unrecognized net gain (loss)                               885       (554)

    Accrued liability for postretirement
      benefits other than pensions                        $    892   $    827   

    The assumptions used to calculate the costs to be accrued by PG&W under FASB
Statement 106 included  discount  rates  of  8-3/4%  and  8%  in  1994 and 1993,
respectively, and a  5-1/2%  projected  annual  increase  in future compensation
levels.  It was also assumed  that  the  per  capita cost of covered health care
benefits would increase at an annual rate  of 10-1/2% in 1994 and that this rate
would decrease gradually to 5-1/2% for  the  year  2003 and remain at that level
thereafter.  The health care cost trend rate assumption had a significant effect
on the amounts accrued.  To  illustrate, increasing the assumed health care cost
trend rate by 1  percentage  point  in  each  year would increase the transition
obligation as of January 1, 1994, by approximately $778,000 and the aggregate of
the service and  interest  cost  components  of  the  net cost of postretirement
benefits other than pensions for the year 1994 by approximately $64,000.

    The additional costs accrued  pursuant  to  FASB Statement 106 are allocated
between PG&W's gas utility and water  utility  operations.  By Orders entered in
1993  relative  to  PG&W's  water  utility  operations,  the  PPUC  approved the
inclusion of the costs required to be  accrued pursuant to FASB Statement 106 in
PG&W's water rates.  Since PG&W has  not  sought to increase its base gas rates,
the $447,000 ($256,000 net of  related  income taxes) and $407,000 ($232,000 net
of  related  income  taxes)  of  additional  cost  incurred  in  1994  and 1993,
respectively, with regard to PG&W's  gas  utility  operations as a result of the

                                        -62-


adoption of the  provisions  of  FASB  Statement  106  were expensed without any
adjustment being made to its gas rates.

























































                                        -63-


Other Postemployment Benefits

    In  December,  1992,   FASB   Statement   112,  "Employers'  Accounting  for
Postemployment Benefits," was issued.   The provisions of this statement require
the recording of a  liability  for  postemployment  benefits (such as disability
benefits,  including  workers'   compensation,   salary   continuation  and  the
continuation of benefits such  as  health  care  and life insurance) provided to
former or inactive employees, their  beneficiaries and covered dependents.  PG&W
consistently recorded liabilities  for  benefits  of  this  nature  prior to the
effectiveness of FASB Statement 112  and,  as  a  result, the provisions of FASB
Statement 112, which PG&W  adopted  effective  January  1,  1994, did not have a
material impact on its financial position or results of operations.

(10)  CONSTRUCTION EXPENDITURES

    PG&W estimates the  cost  of  its  1995  construction  program will be $44.9
million, which includes $23.0 million  for  the construction of water facilities
and $21.9 million for the construction of gas facilities.

(11)  COMMITMENTS AND CONTINGENCIES

Valve Maintenance

    On November 16, 1993, the PPUC staff issued an Emergency Order, subsequently
ratified by the PPUC  (the  "Emergency  Order"),  requiring  PG&W by January 31,
1994, to survey its gas distribution  system  to verify the location and spacing
of its gas  shut  off  valves,  to  add  or  repair  valves  where needed and to
establish programs for  the  periodic  inspection  and  maintenance  of all such
valves and the verification of all gas service line information.  PG&W submitted
a detailed plan of action for complying  with the Emergency Order to the PPUC on
April 11, 1994, which was subsequently revised.   The PPUC staff agreed that the
revised plan (the "Plan") satisfies  the  concerns  of the PPUC expressed in the
Emergency Order, and on November 30, 1994,  the PPUC staff and PG&W entered into
a Settlement Agreement, subject  to  approval  by  the PPUC, (i) terminating the
informal  investigation  of  the  matter  initiated  by  the  PPUC  staff,  (ii)
memorializing the acceptance by the PPUC  staff of the Plan and (iii) evidencing
PG&W's commitment to  satisfy  the  requirements  of  the  Plan.   The PPUC must
approve the Settlement Agreement.   PG&W  does  not believe that compliance with
the terms of the Settlement  Agreement  or  any liability that might result from
violations of law or the Emergency Order  will have a material adverse effect on
its financial position or results of operations.

Environmental Matters

    PG&W, like many gas  distribution  companies, once utilized manufactured gas
plants in connection with providing gas service to its customers.  None of these
plants has been in operation since 1960,  and  several of the plant sites are no
longer owned by PG&W.    Pursuant  to  the Comprehensive Environmental Response,
Compensation and Liability Act of  1980  ("CERCLA"), PG&W filed notices with the
United States Environmental Protection  Agency  (the  "EPA") with respect to the
former plant sites.  None of  the  sites  is  or was formerly on the proposed or
final National Priorities List.  The EPA has conducted site inspections and made
preliminary assessments of each site and  has concluded that no further remedial
action  is  planned.    While  this  conclusion  does  not  constitute  a  legal
prohibition against further regulatory  action  under CERCLA or other applicable
federal or state law,  PG&W  does  not  believe  that  additional costs, if any,
related to these manufactured gas plant sites would be material to its financial
position  or  results  of   operations  since  environmental  remediation  costs
generally are recoverable through rates over a period of time.

                                        -64-


(12) INDUSTRY SEGMENTS

    Financial information with respect to PG&W's industry segments for the years
ended December 31, 1994, 1993 and 1992 is  included in Item 1 of this Form 10-K.
Such industry  segment  information  is  incorporated  herein  as  part of these
Financial Statements.

(13) QUARTERLY FINANCIAL DATA (UNAUDITED)


                                                  QUARTER ENDED                 
                                March 31,  June 30,  September 30,  December 31,
                                  1994       1994        1994           1994    
                                (Thousands of Dollars, Except Per Share Amounts)
                                                        
     Operating revenues         $  96,285  $ 43,483  $      31,862  $     63,093
     Operating income              15,892     7,654          6,225        12,561
     Net income (loss)              9,037       882           (520)        5,768
     Earnings (loss) applicable
       to common stock                                                    
       Before premium on
         redemption of
         preferred stock             1.86       .17           (.10)         1.06
       Premium on redemption of
         preferred stock                -      (.11)             -          (.08)
     Earnings (loss) per share
       of common stock (a)           1.86       .06           (.10)          .98

                                                  QUARTER ENDED                 
                                March 31,  June 30,  September 30,  December 31,
                                  1993       1993        1993           1993    
                                (Thousands of Dollars, Except Per Share Amounts)

     Operating revenues         $  78,318  $ 37,251  $      27,959  $     63,160
     Operating income              13,315     5,672          4,762        12,407
     Earnings (loss) applicable
       to common stock              6,827    (1,037)        (1,506)        5,555
     Earnings (loss) per share
       of common stock (a)           1.70      (.26)          (.37)         1.20


    (a) The total of the earnings per share  for the quarters does not equal the
        earnings per share for the year,  as  shown  elsewhere in Item 8 of this
        Form 10-K, as a result of PG&W's issuance of additional shares of common
        stock at various dates during the year.

    Because of the seasonal  nature  of  PG&W's  gas heating business, there are
substantial variations in operations reported on a quarterly basis.












                                        -65-


(14) DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

    The following methods and assumptions  were  used to estimate the fair value
of each class of financial instruments  for  which it is practicable to estimate
that value:

  o Restricted funds held by trustee.    The  fair value of the restricted funds
    held by the trustee has been based  on the market value as of the respective
    dates of the financial instruments in which such funds have been invested.

  o Long-term debt.  The fair value  of PG&W's long-term debt has been estimated
    based on the quoted market price as  of the respective dates for the portion
    of such debt which is publicly  traded  and,  with respect to the portion of
    such debt which is not publicly  traded,  on the estimated borrowing rate as
    of the respective dates for long-term debt of comparable credit quality with
    similar terms and maturities.

  o Preferred stock subject to mandatory  redemption.   The fair value of PG&W's
    preferred stock subject to mandatory  redemption has been estimated based on
    the  market  value  as  of  the  respective  dates  for  preferred  stock of
    comparable credit quality with similar terms and maturities.

    The  carrying  amounts  and  estimated   fair  values  of  PG&W's  financial
instruments at December 31, 1994 and 1993, were as follows:
[CAPTION]
                                               1994                 1993        
                                        Carrying Estimated   Carrying Estimated
                                         Amount  Fair Value   Amount  Fair Value
                                                 (Thousands of Dollars)
[S]                                     [C]      [C]         [C]      [C]
Restricted funds held by trustee        $  3,401 $    3,401  $ 12,853 $   12,857
Long-term debt (including current
  portion)                               315,455    317,867   306,843    327,436
Preferred stock subject to
  mandatory redemption (including
  current portion)                         1,840      1,877    31,920     33,087

    PG&W believes that the regulatory  treatment  of any excess or deficiency of
fair value relative to the carrying  amounts  of these items, if such items were
settled at amounts approximating those  above,  would dictate that these amounts
be used to increase or reduce  its  rates over a prescribed amortization period.
Accordingly, any settlement would  not  result  in  a  material impact on PG&W's
financial position or the results of operations of either PEI or PG&W.
















                                        -66-


ITEM 9.  CHANGE IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

    Not applicable.























































                                        -67-


                                    PART IV


ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)  1.  Financial Statements
             The following financial  statements,  notes to financial statements
         and report of independent public  accountants for PG&W are presented in
         Item 8 of this Form 10-K.
                                                                            Page
           Report of Independent Public Accountants . . . . . . . . . . . .  37

           Statements of Income for each of the three years in the
             period ended December 31, 1994 . . . . . . . . . . . . . . . .  38

           Balance Sheets as of December 31, 1994 and 1993. . . . . . . . .  39

           Statements of Cash Flows for each of the three years in the 
             period ended December 31, 1994 . . . . . . . . . . . . . . . .  41

           Statements of Capitalization as of December 31, 1994 and 1993. .  42

           Statements of Common Shareholder's Investment for each of
             the three years in the period ended December 31, 1994. . . . .  43

           Notes to Financial Statements. . . . . . . . . . . . . . . . . .  44

     2.  Financial Statement Schedules
             The following financial statement schedule for PG&W is filed as a
         part of this  Form  10-K.    Schedules  not  included have been omitted
         because they are not applicable or the required information is shown in
         the financial statements or notes thereto.

           Schedule Number                                                  Page
             II  Valuation and Qualifying Accounts for the three-year
                   period ended December 31, 1994 . . . . . . . . . . . . .  66

     3.  Exhibits
             See "Index to Exhibits" located  on  page  68 for a listing of all
         exhibits filed herein  or  incorporated  by  reference  to a previously
         filed registration statement or report with the Securities and Exchange
         Commission.

















                                        -68-



      
ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K - continued

(b)  Reports on Form 8-K
         No reports on Form 8-K were filed during the last quarter of 1994.

(c)  Executive Compensation Plans and Arrangements

     The following  listing  includes  PG&W's  executive  compensation plans and
     arrangements in effect as of December 31, 1994.

     Exhibit

     10-32  Form of Change in Control  Agreement  between PEI and certain of its
            Officers -- filed as Exhibit  10-34  to PG&W's Annual Report on Form
            10-K for 1989, File No. 1-3490.

     10-33  Agreement dated as of March 15,  1991,  by and between PEI, PG&W and
            Robert L. Jones  --  filed  as  Exhibit  No.  10-38 to PG&W's Annual
            Report on Form 10-K for 1990, File No. 1-3490.

     10-34  Employment Agreement effective  September  1,  1994, between PEI and
            Dean T. Casaday -- filed  as  Exhibit 10-1 to PEI's Quarterly Report
            on Form 10-Q for  the  quarter  ended  September  30, 1994, File No.
            0-7812.

     10-35  Supplemental Retirement Agreement,  dated  as  of December 23, 1991,
            between PEI and Dean T. Casaday  --  filed as Exhibit 10-17 to PEI's
            Common Stock Form S-2, Registration No. 33-43382.

     10-36  First Amendment to the  Supplemental  Retirement Agreement, dated as
            of September 1, 1994, between  PEI  and  Dean T. Casaday -- filed as
            Exhibit 10-37 to PEI's Annual Report on Form 10-K for 1994, File No.
            0-7812.

     10-37  Pennsylvania Enterprises,  Inc.  1992  Stock  Option Plan, effective
            June 3, 1992 -- filed  as  Exhibit  A to PEI's 1993 definitive Proxy
            Statement, File No. 0-7812.

(d)  Statements Excluded from Annual Report to Shareholders
         Not applicable.



















                                        -69-


Schedule II


























































                                        -70-


                                  SIGNATURES

    Pursuant to the  requirements  of  Section  13  or  15(d)  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.

                                           PENNSYLVANIA GAS AND WATER COMPANY
                                                      (Registrant)

Date:     March 27, 1995                   By:      /s/ Dean T. Casaday      
                                                        Dean T. Casaday
                                               President and Chief Executive
                                                           Officer
                                               (Principal Executive Officer)

Date:     March 27, 1995                   By:     /s/ John F. Kell, Jr.     
                                                       John F. Kell, Jr.
                                                  Vice President, Finance
                                               (Principal Financial Officer
                                             and Principal Accounting Officer)

    Pursuant to the requirements of  the  Securities  Exchange Act of 1934, this
report has  been  signed  below  by  the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.

          Signature                         Capacity                   Date     

   /s/ Kenneth L. Pollock          Chairman of the Board of       March 27, 1995
       Kenneth L. Pollock           Directors

   /s/ William D. Davis            Vice Chairman of the Board     March 27, 1995
       William D. Davis             of Directors

   /s/ Dean T. Casaday             Director, President and        March 27, 1995
       Dean T. Casaday              Chief Executive Officer

   /s/ Robert J. Keating                  Director                March 27, 1995
       Robert J. Keating

   /s/ John D. McCarthy                   Director                March 27, 1995
       John D. McCarthy

   /s/ Kenneth M. Pollock                 Director                March 27, 1995
   /s/ Kenneth M. Pollock

   /s/ James A. Ross                      Director                March 27, 1995
       James A. Ross

   /s/ Ronald W. Simms                    Director                March 27, 1995
       Ronald W. Simms









                                        -71-


                                INDEX TO EXHIBITS
Exhibit
Number

(3) Articles of Incorporation and By Laws:

 3-1        Restated Articles of Incorporation of  PG&W,  as amended -- filed as
            Exhibit 3-1 to PG&W's Quarterly Report  on Form 10-Q for the quarter
            ended September 30, 1992, File No. 1-3490.

 3-2        By-Laws of PG&W, as  amended  and  restated  on  January 18, 1995 --
            filed herewith.

(4) Instruments Defining the Rights of Security Holders, Including
Debentures:

 4-1        Indenture of Mortgage and Deed of Trust, dated as of March 15, 1946,
            between Scranton-Spring Brook Water  Service  Company (now PG&W) and
            Guaranty  Trust  Company,  as  Trustee  (now  Morgan  Guaranty Trust
            Company of New York) -- filed as Exhibit 2(c) to PG&W's Bond Form S-
            7, Registration No. 2-55419. 

 4-2        Fourth Supplemental Indenture, dated as  of  March 15, 1952 -- filed
            as Exhibit 2(d) to PG&W's Bond Form S-7, Registration No. 2-55419.

 4-3        Ninth Supplemental Indenture, dated as of March 15, 1957 -- filed as
            Exhibit 2(e) to PG&W's Bond Form S-7, Registration No. 2-55419.

 4-4        Tenth Supplemental Indenture, dated as of September 1, 1958 -- filed
            as Exhibit 2(f) to PG&W's Bond Form S-7, Registration No. 2-55419.

 4-5        Twelfth Supplemental Indenture, dated as  of  July 15, 1960 -- filed
            as Exhibit 2(g) to PG&W's Bond Form S-7, Registration No. 2-55419.
 
 4-6        Fourteenth Supplemental Indenture, dated as  of December 15, 1961 --
            filed as Exhibit 2(h) to  PG&W's  Bond Form S-7, Registration No. 2-
            55419.
 
 4-7        Fifteenth Supplemental Indenture, dated  as  of December 15, 1963 --
            filed as Exhibit 2(i) to  PG&W's  Bond Form S-7, Registration No. 2-
            55419.

 4-8        Sixteenth Supplemental Indenture, dated as of June 15, 1966 -- filed
            as Exhibit 2(j) to PG&W's Bond Form S-7, Registration No. 2-55419.

 4-9        Seventeenth Supplemental Indenture, dated as  of October 15, 1967 --
            filed as Exhibit 2(k) to  PG&W's  Bond Form S-7, Registration No. 2-
            55419.

 4-10       Eighteenth Supplemental Indenture, dated as  of May 1, 1970 -- filed
            as Exhibit 2(1) to PG&W's Bond Form S-7, Registration No. 2-55419.

 4-11       Nineteenth Supplemental Indenture, dated as of June 1, 1972 -- filed
            as Exhibit 2(m) to PG&W's Bond Form S-7, Registration No. 2-55419.





                                        -72-


Exhibit
Number

 4-12       Twentieth Supplemental Indenture, dated as of March 1, 1976 -- filed
            as Exhibit 2(n) to PG&W's Bond Form S-7, Registration No. 2-55419.

 4-13       Twenty-first Supplemental Indenture, dated as of December 1, 1976 --
            filed as Exhibit 4-16 to PG&W's Annual Report on Form 10-K for 1982,
            File No. 1-3490.

 4-14       Twenty-second Supplemental Indenture, dated as of August 15, 1989 --
            filed as Exhibit 4-22 to PG&W's Annual Report on Form 10-K for 1989,
            File No. 1-3490.

 4-15       Twenty-third Supplemental Indenture, dated  as of August 15, 1989 --
            filed as Exhibit 4-23 to PG&W's Annual Report on Form 10-K for 1989,
            File No. 1-3490.

 4-16       Twenty-fourth Supplemental Indenture, dated as of September 1, 1991,
            from PG&W to Morgan Guaranty  Trust  Company of New York, as Trustee
            -- filed as Exhibit 4-3 to PEI's Common Stock Form S-2, Registration
            No. 33-43382.

 4-17       Twenty-fifth Supplemental Indenture, dated  as of September 1, 1992,
            from PG&W to Morgan Guaranty  Trust  Company of New York, as Trustee
            -- filed as Exhibit 4-1 to  PG&W's Quarterly Report on Form 10-Q for
            the quarter ended September 30, 1992, File No. 1-3490.

 4-18       Twenty-sixth Supplemental Indenture, dated  as  of December 1, 1992,
            from PG&W to Morgan Guaranty  Trust  Company of New York, as Trustee
            -- filed as Exhibit 4-20  to  PG&W's Bond Form S-2, Registration No.
            33-54278.

 4-19       Twenty-seventh Supplemental Indenture, dated as of December 1, 1992,
            from PG&W to Morgan Guaranty  Trust  Company of New York, as Trustee
            -- filed as Exhibit 4-19  to  PG&W's  Annual Report on Form 10-K for
            1992, File No. 0-7812.

 4-20       Twenty-eighth Supplemental Indenture, dated  as of December 1, 1993,
            from PG&W to Morgan Guaranty  Trust  Company of New York, as Trustee
            -- filed as Exhibit 4-20  to  PG&W's  Annual Report on Form 10-K for
            1993, File No. 1-3490.

 4-21       Twenty-ninth Supplemental Indenture, dated  as  of November 1, 1994,
            from PG&W to  First  Trust  of  New  York,  National Association, as
            Successor Trustee to Morgan  Guaranty  Trust  Company of New York --
            filed herewith.

            NOTE:  The First,  Second,  Third,  Fifth,  Sixth,  Seventh, Eighth,
                   Eleventh and Thirteenth Supplemental Indentures merely convey
                   additional properties to the Trustee.








                                        -73-


Exhibit
Number

(10) Material Contracts:

10-1        Service Agreement for storage service under Rate Schedule LGA, dated
            August 6, 1974,  between  PG&W  and  Transcontinental  Gas Pipe Line
            Corporation -- filed as Exhibit 10-3 to PG&W's Annual Report on Form
            10-K for 1984, File No. 1-3490.

10-2        Service Agreement for transportation service under Rate Schedule FT,
            dated February 1, 1992, by and between PG&W and Transcontinental Gas
            Pipe Line Corporation  --  filed  as  Exhibit  10-4 to PG&W's Annual
            Report on Form 10-K for 1991, File No. 1-3490.

10-3        Service Agreement  for  storage  service  under  Rate Schedule SS-2,
            dated April 1, 1990, between PG&W and Transcontinental Gas Pipe Line
            Corporation -- filed as Exhibit 10-8 to PEI's Common Stock Form S-2,
            Registration No. 33-43382.

10-4        Service Agreement for sales  service  under  Rate Schedule FS, dated
            August 1, 1991,  between  PG&W  and  Transcontinental  Gas Pipe Line
            Corporation -- filed as Exhibit 10-6 to PG&W's Annual Report on Form
            10-K for 1991, File No. 1-3490.

10-5        Service Agreement for transportation service under Rate Schedule FT,
            dated August 1,  1991,  between  PG&W  and Transcontinental Gas Pipe
            Line Corporation -- filed  as  Exhibit  10-10  to PEI's Common Stock
            Form S-2, Registration No. 33-43382.

10-6        Service Agreement for transportation service under Rate Schedule IT,
            dated January 31, 1992,  between  PG&W and Transcontinental Gas Pipe
            Line Corporation -- filed as Exhibit 10-8 to PG&W's Annual Report on
            Form 10-K for 1991, File No. 1-3490.

10-7        Service Agreement for storage service under Rate Schedule LSS, dated
            October 1, 1993, by and  between  PG&W and Transcontinental Gas Pipe
            Line Corporation -- filed as Exhibit 10-7 to PG&W's Annual Report on
            Form 10-K for 1993, File No. 1-3490.

10-8        Service Agreement for storage service under Rate Schedule GSS, dated
            October 1,  1993,  by  and  between  PG&W  and  Transcontinental Gas
            Pipeline Corporation Company  --  filed  as  Exhibit  10-8 to PG&W's
            Annual Report on Form 10-K for 1993, File No. 1-3490.

10-9        Service Agreement  for  transportation  service  under Rate Schedule
            FTS, dated November 1, 1993,  by  and  between PG&W and Columbia Gas
            Transmission Corporation -- filed  as  Exhibit 10-9 to PG&W's Annual
            Report on Form 10-K for 1993, File No. 1-3490.

10-10       Service Agreement  for  transportation  service  under Rate Schedule
            SST, dated November 1, 1993,  by  and  between PG&W and Columbia Gas
            Transmission Corporation -- filed as  Exhibit 10-10 to PG&W's Annual
            Report on Form 10-K for 1993, File No. 1-3490.





                                        -74-


Exhibit
Number

10-11       Service Agreement for storage service under Rate Schedule FSS, dated
            November 1, 1993, by and  between PG&W and Columbia Gas Transmission
            Corporation -- filed as  Exhibit  10-11  to  PG&W's Annual Report on
            Form 10-K for 1993, File No. 1-3490.

10-12       Service Agreement  for  transportation  service  under Rate Schedule
            FTS-1, dated November 1, 1993, by and between PG&W and Columbia Gulf
            Transmission Company --  filed  as  Exhibit  10-12  to PG&W's Annual
            Report on Form 10-K for 1993, File No. 1-3490.

10-13       Service Agreement  for  transportation  service  under Rate Schedule
            ITS-1, dated November 1, 1993, by and between PG&W and Columbia Gulf
            Transmission Company --  filed  as  Exhibit  10-13  to PG&W's Annual
            Report on Form 10-K for 1993, File No. 1-3490.

10-14       Service Agreement  for  transportation  service  under Rate Schedule
            ITS, dated November 1, 1993,  by  and  between PG&W and Columbia Gas
            Transmission Corporation -- filed as  Exhibit 10-14 to PG&W's Annual
            Report on Form 10-K for 1993, File No. 1-3490.

10-15       Service Agreement  (Contract  No.  946)  for  transportation service
            under Rate Schedule FT-A,  dated  September  1, 1993, by and between
            PG&W and Tennessee Gas Pipeline Company  -- filed as Exhibit 10-1 to
            PG&W's Quarterly Report on Form 10-Q for the quarter ended September
            30, 1993, File No. 1-3490.

10-16       Service  Agreement  (Service  Package  No.  171)  for transportation
            service under Rate Schedule  FT-A,  dated  September 1, 1993, by and
            between PG&W and Tennessee Gas  Pipeline Company -- filed as Exhibit
            10-2 to PG&W's Quarterly Report  on  Form 10-Q for the quarter ended
            September 30, 1993, File No. 1-3490.

10-17       Service  Agreement  (Service  Package  No.  187)  for transportation
            service under Rate Schedule  FT-A,  dated  September 1, 1993, by and
            between PG&W and Tennessee Gas  Pipeline Company -- filed as Exhibit
            10-3 to PG&W's Quarterly Report  on  Form 10-Q for the quarter ended
            September 30, 1993, File No. 1-3490.

10-18       Service  Agreement  (Service  Package  No.  190)  for transportation
            service under Rate Schedule  FT-A,  dated  September 1, 1993, by and
            between PG&W and Tennessee Gas Pipeline  -- filed as Exhibit 10-4 to
            PG&W's Quarterly Report on Form 10-Q for the quarter ended September
            30, 1993, File No. 1-3490.

10-19       Service Agreement (Contract No. 2289) for storage service under Rate
            Schedule FS  dated  September  1,  1993,  by  and  between  PG&W and
            Tennessee Gas Pipeline -- filed  as Exhibit 10-5 to PG&W's Quarterly
            Report on Form 10-Q for  the  quarter ended September 30, 1993, File
            No. 1-3490.







                                        -75-


Exhibit
Number

10-20       Bond Purchase Agreement, dated September 1, 1989, relating to PG&W's
            First Mortgage Bonds 9.23% Series  due 1999 and First Mortgage Bonds
            9.34%  Series  due  2019  among  Allstate  Life  Insurance  Company,
            Allstate Life Insurance Company  of  New  York  and PG&W -- filed as
            Exhibit 10-33 to PG&W's Annual  Report  on  Form 10-K for 1989, File
            No. 1-3490.

10-21       Form of Bond Purchase Agreement, dated  as of September 1, 1991, re:
            $50.0 million of 9.57% First  Mortgage Bonds, due September 1, 1996,
            entered into between PG&W and each of the following parties: Pacific
            Mutual  Life  Insurance  Company,  Principal  Mutual  Life Insurance
            Company, Great  West  Life  &  Annuity  Insurance  Company, The Life
            Insurance Company  of  Virginia,  Lutheran Brotherhood, Transamerica
            Life Insurance and Annuity  Company  and The Franklin Life Insurance
            Company -- filed as  Exhibit  10-7  to  PEI's Common Stock Form S-2,
            Registration No. 33-43382.

10-22       Amended  and  Restated  Project  Facilities  Agreement  dated  as of
            September 1, 1992, between  PG&W  and  the Luzerne County Industrial
            Development Authority -- filed  as  Exhibit 10-1 to PG&W's Quarterly
            Report on Form 10-Q for  the  quarter ended September 30, 1992, File
            No. 1-3490.

10-23       7.20% Bond Purchase Agreement,  dated  September  2, 1992, among the
            Luzerne County Industrial Development  Authority, PG&W and Butcher &
            Singer, a division of Wheat First Securities Inc., as representative
            on behalf of itself and Legg Mason Wood Walker Incorporated -- filed
            as Exhibit 10-2 to  PG&W's  Quarterly  Report  on  Form 10-Q for the
            quarter ended September 30, 1992, File No. 1-3490.

10-24       Project  Facilities  Agreement,  dated  December  1,  1992,  between
            Luzerne County Industrial Development Authority and PG&W -- filed as
            Exhibit 10-29 to PG&W's Annual  Report  on  Form 10-K for 1992, File
            No. 1-3490.

10-25       7.125% Bond Purchase Agreement,  dated  December 10, 1992, among the
            Luzerne County Industrial Development  Authority, PG&W and Butcher &
            Singer, a division of Wheat First Securities Inc., as representative
            on behalf of itself and Legg Mason Wood Walker Incorporated -- filed
            as Exhibit 10-30 to PG&W's Annual Report on Form 10-K for 1992, File
            No. 1-3490.

10-26       Second Amended and Restated  Project  Facilities Agreement, dated as
            of December 1, 1993, between  PG&W and the Luzerne County Industrial
            Development Authority --  filed  as  Exhibit  10-30 to PG&W's Annual
            Report on Form 10-K for 1993, File No. 1-3490.

10-27       6.05% Bond Purchase  Agreement,  dated  December  2, 1993, among the
            Luzerne County Industrial Development  Authority, PG&W and Butcher &
            Singer,  a   division   of   Wheat   First   Securities,   Inc.,  as
            representative on  behalf  of  itself  and  Legg  Mason  Wood Walker
            Incorporated -- filed as  Exhibit  10-31  to PG&W's Annual Report on
            Form 10-K for 1993, File No. 1-3490.



                                        -76-


Exhibit
Number

10-28       7% Bond  Purchase  Agreement,  dated  November  1,  1994,  among the
            Luzerne County  Industrial  Development  Authority,  PG&W  and Wheat
            First Butcher Singer, as representative on behalf of itself and Legg
            Mason Wood Walker Incorporated -- filed herewith.

10-29       Amended and  Restated  Project  Facilities  Agreement,  dated  as of
            November 1, 1994,  between  PG&W  and  the Luzerne County Industrial
            Development Authority -- filed herewith.

10-30       Credit Agreement, dated as of April 19, 1993, by and among PG&W, the
            Banks parties thereto  and  PNC  Bank,  Northeast  PA, as Agent, and
            CoreStates Bank, N.A. and NBD  Bank,  N.A.  as Co-Agents -- filed as
            Exhibit 10-1 to PG&W's Quarterly Report on Form 10-Q for the quarter
            ended March 31, 1993, File No. 1-3490.

10-31       First Amendment to Credit Agreement  and Notes, dated as of December
            16, 1994, by and among PG&W, the Banks parties thereto and PNC Bank,
            Northeast PA, as Agent, and CoreStates Bank, N.A. and NBD Bank, N.A.
            as Co-Agents -- filed herewith.

10-32       Form of Change in Control  Agreement  between PEI and certain of its
            Officers -- filed as Exhibit  10-34  to PG&W's Annual Report on Form
            10-K for 1989, File No. 1-3490.

10-33       Agreement, dated as of March 15,  1991, by and between PEI, PG&W and
            Robert L. Jones -- filed as Exhibit 10-38 to PG&W's Annual Report on
            Form 10-K for 1990, File No. 1-3490.

10-34       Employment Agreement, effective September  1,  1994, between PEI and
            Dean T. Casaday -- filed  as  Exhibit 10-1 to PEI's Quarterly Report
            on Form 10-Q for  the  Quarter  ended  September  30, 1994, File No.
            0-7812. 

10-35       Supplemental Retirement Agreement,  dated  as  of December 23, 1991,
            between PEI and Dean T. Casaday  --  filed as Exhibit 10-17 to PEI's
            Common Stock Form S-2, Registration No. 33-43382.

10-36       First Amendment to the  Supplemental  Retirement Agreement, dated as
            of September 1, 1994, between  PEI  and  Dean T. Casaday -- filed as
            Exhibit 10-37 to PEI's Annual Report on Form 10-K for 1994, File No.
            0-7812.

10-37       Pennsylvania Enterprises,  Inc.  1992  Stock  Option Plan, effective
            June 3, 1992 -- filed  as  Exhibit  A to PEI's 1993 definitive Proxy
            Statement, File No. 0-7812.











                                        -77-


                                  TABLE OF CONTENTS



PART I                                                                     PAGE

    Item  l.  BUSINESS . . . . . . . . . . . . . . . . . . . . . . . . . .   1

    Item  2.  PROPERTIES . . . . . . . . . . . . . . . . . . . . . . . . .  16

    Item  3.  LEGAL PROCEEDINGS  . . . . . . . . . . . . . . . . . . . . .  16

    Item  4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS  . . . .  16


PART II

    Item  5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED
                STOCKHOLDER MATTERS  . . . . . . . . . . . . . . . . . . .  17

    Item  6.  SELECTED FINANCIAL DATA  . . . . . . . . . . . . . . . . . .   *

    Item  7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS  . . . . . . . . . . .  18

    Item  8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA  . . . . . . . .  36

    Item  9.  CHANGE IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                ACCOUNTING AND FINANCIAL DISCLOSURE  . . . . . . . . . . .  63


PART III

    Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT . . . . .   *

    Item 11.  EXECUTIVE COMPENSATION . . . . . . . . . . . . . . . . . . .   *

    Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                OWNERS AND MANAGEMENT  . . . . . . . . . . . . . . . . . .   *

    Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS . . . . . . .   *


PART IV

    Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS
                ON FORM 8-K  . . . . . . . . . . . . . . . . . . . . . . .  64**

              SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . .  67


________________________
  * These items have been omitted  from  this  Form 10-K as Registrant meets the
    conditions set forth in General  Instructions  J(1)(a)  and (b) of Form 10-K
    and is therefore filing this form with the reduced disclosure format.

 ** The "Index to Exhibits" is located on page 68.






                                        PENNSYLVANIA GAS AND WATER COMPANY
                                  SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                                 FOR THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1994

                                                      Balance at    Charged   Charged                    Balance
                                                      beginning       to      to other                   at end 
             Description                               of year      income    accounts   Deductions      of year
                                                                          (Thousands of Dollars)
                                                                                          
Deducted from the asset to which it applies:

  Reserve for uncollectible accounts-

    Year ended December 31, 1994                      $    1,223   $ 2,325    $      -   $    2,249(a)   $ 1,299

    Year ended December 31, 1993                      $    1,475   $ 1,590    $      -   $    1,842(a)   $ 1,223

    Year ended December 31, 1992                      $    1,607   $ 1,806    $      -   $    1,938(a)   $ 1,475




Shown as operating reserves on the balance sheets:

    Insurance -

       Year ended December 31, 1994                   $    1,863   $ 1,695    $      -   $    1,175(b)   $ 2,383

       Year ended December 31, 1993                   $    1,565   $ 1,823    $     75   $    1,600(b)   $ 1,863

       Year ended December 31, 1992                   $    1,847   $ 1,216    $      -   $    1,498(b)   $ 1,565




NOTES:
(a)  Deductions represent uncollectible balances of accounts receivable written off, net of recoveries.

(b)  Deductions are principally payments made in settlement of claims.