PENNSYLVANIA GAS AND WATER COMPANY

                             TABLE OF CONTENTS


                                                                         PAGE

PART I.  FINANCIAL INFORMATION

  Item 1.  Financial Statements

            Statements of Income for the three and six
              months ended June 30, 1993 and 1994 . . . . . . . . . . .    2

            Balance Sheets as of December 31, 1993,
              and June 30, 1994 . . . . . . . . . . . . . . . . . . . .    3

            Statements of Cash Flows for the six
              months ended June 30, 1993 and 1994 . . . . . . . . . . .    5

            Notes to Financial Statements . . . . . . . . . . . . . . .    6

  Item 2.  Management's Discussion and Analysis of Financial
             Condition and Results of Operations. . . . . . . . . . . .   12


PART II. OTHER INFORMATION

  Item 6.  Exhibits and Reports on Form 8-K . . . . . . . . . . . . . .   28






























                                    -1-


                        PART I.  FINANCIAL INFORMATION

                      PENNSYLVANIA GAS AND WATER COMPANY

                             STATEMENTS OF INCOME


                                       Three Months Ended        Six Months Ended
                                             June 30,                June 30,      
                                        1993       1994          1993       1994   
                                                 (Thousands of Dollars)
                                                              
OPERATING REVENUES:
  Gas                                 $  24,060  $  26,568     $  90,991  $ 106,801
  Water                                  13,191     16,915        24,578     32,967
      Total operating revenues           37,251     43,483       115,569    139,768

OPERATING EXPENSES:
  Cost of gas                            12,620     14,354        52,287     64,814
  Other operation expenses                9,738      9,304        19,521     20,043
  Maintenance                             2,357      2,515         4,386      5,036
  Depreciation                            3,089      3,652         6,173      7,304
  Deferred treatment plant costs, net    (1,395)       145        (1,526)       291
  Income taxes                               40      1,468         5,251      8,921
  Other taxes                             5,130      4,391        10,490      9,813
      Total operating expenses           31,579     35,829        96,582    116,222

OPERATING INCOME                          5,672      7,654        18,987     23,546

OTHER INCOME (DEDUCTIONS), NET
  (Note 4)                                 (240)      (102)         (472)        27

INCOME BEFORE INTEREST CHARGES            5,432      7,552        18,515     23,573

INTEREST CHARGES:
  Interest on long-term debt              5,056      5,080        10,142     10,238
  Other interest                            578        397         1,270        911
  Allowance for borrowed funds used
    during construction                    (504)       (68)       (1,414)      (139)
  Deferred treatment plant carrying
    charges                                (281)         -          (515)         -
      Total interest charges              4,849      5,409         9,483     11,010
 
NET INCOME                                  583      2,143         9,032     12,563

DIVIDENDS ON PREFERRED STOCK              1,620      1,261         3,242      2,644

EARNINGS (LOSS) APPLICABLE TO
  COMMON STOCK                        $  (1,037) $     882     $   5,790  $   9,919

COMMON STOCK:
  Earnings (loss) per share of common
    stock:
    Before premium on redemption of
      preferred stock                 $    (.26) $     .17     $    1.44  $    2.00
    Premium on redemption of
      preferred stock                         -       (.11)            -       (.11)
    Earnings (loss) per share of
      common stock                    $    (.26) $    (.06)    $    1.44  $    1.89

  Weighted average number of
    shares outstanding                4,023,078  5,044,183     4,021,258  4,957,277
  Cash dividends per share            $     .71  $    .355     $    1.42  $    .705

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

                                    -2-


                      PENNSYLVANIA GAS AND WATER COMPANY

                                BALANCE SHEETS



                                                   December 31,    June 30,
                                                       1993          1994        
                                                      (Thousands of Dollars)
                                                           
ASSETS

UTILITY PLANT:
  Gas plant, at original cost less
    acquisition adjustments of $386,000            $    245,969  $     251,994
  Water plant, at original cost plus
    acquisition adjustments of $14,577,000 and
    $14,560,000, respectively                           360,996        368,798
  Common plant, at original cost                         26,212         26,397 
                                                        633,177        647,189
  Accumulated depreciation                              (86,287)       (91,508)
                                                        546,890        555,681

OTHER PROPERTY AND INVESTMENTS:
  Restricted funds held by trustee                       12,853          8,795
  Other                                                   3,291          3,489
                                                         16,144         12,284

CURRENT ASSETS:
  Cash and cash equivalents                               2,714            955
  Accounts receivable -
    Customers                                            20,533         19,664
    Others                                                1,258          1,243
    Reserve for uncollectible accounts                   (1,223)        (1,902)
  Accrued utility revenues                               16,123          6,256
  Materials and supplies, at average cost                 3,549          3,773
  Gas held by suppliers, at average cost                 26,650         12,008
  Deferred cost of gas and supplier refunds, net         12,752          9,107
  Prepaid expenses and other                              2,026          4,346
                                                         84,382         55,450

DEFERRED CHARGES:
  Deferred taxes collectible                             51,382         51,711
  Natural gas transition costs collectible                    -          8,036
  Unamortized debt expense                                5,745          5,446
  Deferred treatment plant costs
    and carrying charges                                 10,129          9,839
  Deferred water utility billings                         3,885          6,502
  Other                                                   7,751          7,655
                                                         78,892         89,189




TOTAL ASSETS                                       $    726,308  $     712,604


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


                                    -3-


                      PENNSYLVANIA GAS AND WATER COMPANY

                                BALANCE SHEETS



                                                   December 31,     June 30,
                                                       1993           1994       
                                                      (Thousands of Dollars)
                                                            
CAPITALIZATION AND LIABILITIES

CAPITALIZATION:
  Common shareholder's investment                  $    188,011   $     214,175
  Preferred stock -
    Not subject to mandatory redemption, net             33,615          33,615
    Subject to mandatory redemption                      31,840          16,760
  Long-term debt                                        266,259         219,405
                                                        519,725         483,955

CURRENT LIABILITIES:
  Current portion of long-term debt and
    preferred stock subject to mandatory
    redemption                                           38,664          57,433
  Notes payable -
    Bank                                                  2,000               -
    Parent                                                3,680               -
  Accounts payable -
    Suppliers                                            22,401          17,677
    Affiliates, net                                       1,888           1,796
  Accrued general business and realty taxes               3,574             923
  Accrued income taxes                                    4,984           6,057
  Accrued interest                                        4,042           4,557
  Accrued natural gas transition costs                        -           3,585
  Other                                                   2,440           3,629
                                                         83,673          95,657

DEFERRED CREDITS:
  Deferred income taxes                                  87,005          90,234
  Accrued natural gas transition costs                        -           6,298
  Unamortized investment tax credits                      9,183           9,054
  Advances for construction                              10,985          11,299
  Contributions in aid of construction                    9,810           9,815
  Operating reserves                                      1,863           1,949
  Other                                                   4,064           4,343
                                                        122,910         132,992



COMMITMENTS AND CONTINGENCIES (Note 5)




TOTAL CAPITALIZATION AND LIABILITIES               $    726,308   $     712,604


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


                                    -4-


                      PENNSYLVANIA GAS AND WATER COMPANY

                           STATEMENTS OF CASH FLOWS
[CAPTION]
                                                           Six Months Ended    
                                                              June 30,         
                                                          1993*         1994   
                                                        (Thousands of Dollars)
[S]                                                     [C]           [C]
CASH FLOW FROM OPERATING ACTIVITIES:
  Net income                                            $  9,032      $ 12,563
  Gain on sale of non-watershed land                         (35)         (291)
  Effects of noncash charges (credits) to income -
    Depreciation                                           6,184         7,317
    Deferred income taxes, net                               512         2,900
    Provisions for self insurance                          1,095           735
    Deferred treatment plant costs and carrying
      charges, net                                        (2,041)          291
    Allowance for equity funds used during construction        -           (26)
    Deferred water utility billings                         (218)       (2,909)
    Other, net                                             2,164         1,928
  Changes in working capital, exclusive of cash
   and current portion of long-term debt -
    Receivables and accrued utility revenues              13,865        11,687
    Gas held by suppliers                                  5,656        14,642
    Accounts payable                                      (1,497)       (4,165)
    Deferred cost of gas and supplier refunds, net        (6,795)        5,492
    Other current assets and liabilities, net             (2,390)       (2,312)
  Other operating items, net                              (1,904)       (1,473)
      Net cash provided by operating activities           23,628        46,379

CASH FLOW FROM INVESTING ACTIVITIES:
  Additions to utility plant (net of allowance for
    equity funds used during construction)               (24,943)      (16,881)
  Other, net                                                 867           658
      Net cash used for investing activities             (24,076)      (16,223)

CASH FLOW FROM FINANCING ACTIVITIES:
  Issuance of common stock                                   227        20,390
  Redemption of preferred stock                              (80)      (15,080)
  Dividends on common and preferred stock                 (8,951)       (6,255)
  Issuance of long-term debt                               1,439           612
  Repayment of long-term debt                            (11,868)       (8,334)
  Repayment of note payable to parent                          -        (3,680)
  Utilization of restricted funds held by trustee          7,501         4,240
  Net increase (decrease) in bank borrowings              12,721       (23,014)
  Other, net                                                (822)         (794)
      Net cash provided by (used for) financing
        activities                                           167       (31,915)

NET DECREASE IN CASH AND CASH EQUIVALENTS                   (281)       (1,759)
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR               570         2,714
CASH AND CASH EQUIVALENTS AT END OF PERIOD              $    289      $    955

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid during the period for:
    Interest (net of amount capitalized)                $ 10,114      $ 10,031 
    Income taxes                                        $  3,728      $  4,316 

*Reclassified to conform with 1994 financial statement presentation.

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

                                    -5-


                      PENNSYLVANIA GAS AND WATER COMPANY

                         NOTES TO FINANCIAL STATEMENTS




(1)  GENERAL

    The interim  financial  statements  included  herein  have  been prepared by
Pennsylvania Gas and  Water  Company  ("PG&W"),  without  audit, pursuant to the
rules and  regulations  of  the  Securities  and  Exchange  Commission.  Certain
information and footnote disclosures  normally  included in financial statements
prepared in accordance with  generally  accepted accounting principles have been
condensed or omitted  pursuant  to  such  rules  and  regulations, although PG&W
believes that the disclosures are adequate to make the information presented not
misleading.

    The results for the interim periods are  not indicative of the results to be
expected for the year, primarily  due  to  the  effect of seasonal variations in
weather.  However, in the opinion  of management, all adjustments, consisting of
only normal recurring accruals, necessary to  present fairly the results for the
interim periods  have  been  reflected  in  the  financial  statements.    It is
suggested that  these  financial  statements  be  read  in  conjunction with the
financial statements and  the  notes  thereto  included  in PG&W's latest annual
report on Form 10-K.

(2)  RATE MATTERS

Gas Utility Operations

    Annual Gas Cost Adjustment.  Pursuant  to the provisions of the Pennsylvania
Public Utility Code (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 Pennsylvania Public Utility Commission
(the "PPUC") ordered PG&W to make the  following changes during 1992 and 1993 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, 1992          $2.46   $2.79             $ 9,500,000
       December 1, 1993           2.79    3.74              28,800,000

    Such 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 states the  PPUC believes that the recovery of 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 similar
local gas distribution companies.  The  PGC  Order also indicates 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,

                                    -6-


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 states that all such filings will
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  $1.3 million, of which $972,000 had been
billed to PG&W as of June  30,  1994.    Additionally, on January 14, 1994, PG&W
filed tariffs pursuant to the surcharge  provisions of the Code seeking the full
recovery of the Non-Gas Transition Costs that  it estimates it will be billed by
its interstate  pipelines.    On  February  24,  1994,  the  PPUC  suspended the
effectiveness of these proposed tariffs  for  six months (i.e., until August 28,
1994) in order to  institute  an  investigation  into the reasonableness of such
tariffs.  On  June  30,  1994,  the  PPUC  Administrative  Law Judge (the "ALJ")
assigned to conduct  this  investigation  issued  a decision recommending, among
other things, that the PPUC allow  PG&W  full recovery of its Non-Gas Transition
Costs.  It is currently estimated that $12.0 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 $2.2 million had been billed to PG&W as of June
30, 1994.  Although it cannot  be  certain,  based  on the provisions of the PGC
Order and the June 30, 1994, recommended decision of the ALJ relating to Non-Gas
Transitions Costs, PG&W believes it  will  be  allowed  the full recovery of all
transition costs it estimates will ultimately  be  billed to it pursuant to FERC
Order 636.  PG&W has recorded a liability for the $9.9 million of such estimated
transition costs that remain  to  be  billed  as  of  June  30, 1994, and both a
current asset  and  a  deferred  asset  representing  the  probable  future rate
recovery of such liability.

Water Utility Operations

    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.   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  June 30, 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

                                    -7-


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 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, to be effective
August 29, 1992.  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 a qualified phase-in plan,
pursuant to Financial Accounting Standards  Board ("FASB") Statement 92 entitled
"Regulated Enterprises-Accounting for Phase-in  Plans."   The settlement further
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 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.  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 will begin 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.

    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 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  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


                                    -8-


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.

    Deferred Treatment Plant Costs 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
relative to the Scranton Area water treatment plants and related facilities over
a ten-year period beginning June 23, 1993.

    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
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.

    As of June  30,  1994,  a  total  of  $4.6  million  of costs, consisting of
$424,000 of operating expenses and $745,000  of carrying charges relative to the
Crystal Lake Water Treatment Plant  and  related facilities, and $1.7 million of
operating  expenses  and  $1.7  million  of  carrying  charges  relative  to the
Ceasetown and Watres Water Treatment 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  the  costs  relative  to  the Crystal Lake,
Ceasetown and Watres Water Treatment Plants  that have been deferred pursuant to
such Orders 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.




                                    -9-


(3)  ACCOUNTING CHANGES

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.

(4)  OTHER INCOME (DEDUCTIONS), NET

    Other income (deductions), net was comprised of the following elements: 
[CAPTION]
                                        Three Months Ended     Six Months Ended
                                              June 30,             June 30,    
                                         1993       1994       1993      1994  
                                                (Thousands of Dollars)
    [S]                                 [C]        [C]        [C]       [C]
    Gain on sale of non-watershed land,
      net of related income taxes       $    20    $     -    $   20    $   166
    Net interest expense on proceeds
      remaining in construction fund       (214)      (104)     (454)      (225)
    Amortization of capital stock
      expense, net of related income
      taxes                                 (17)       (91)      (33)      (104)
    Premium on the redemption of debt       (61)         -       (61)         2
    Other                                    32         93        56        188
      Total                             $  (240)   $  (102)   $ (472)   $    27

(5)  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.  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


                                   -10-


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."  Consequently, 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, although it has not  done  so  pending discussions between the PPUC staff
and PG&W regarding the development of  a  mutually acceptable plan.  As a result
of such discussions, PG&W submitted a detailed plan of action for complying with
the Emergency Order to the  PPUC  on  April  11,  1994, which is presently being
reviewed with the PPUC staff.   While  it is not presently possible to determine
what action the PPUC will ultimately  take with respect to alleged violations of
law and the matters raised by  the  Emergency  Order, PG&W does not believe that
compliance with, or any liability that  might result from such violations 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.
























                                   -11-


                      PENNSYLVANIA GAS AND WATER COMPANY

          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
as percentages of total operating revenues  for  each of the three and six-month
periods ended June 30, 1993, and June 30, 1994:
[CAPTION]
                                           Percentage of Operating Revenues    
                                       Three Months Ended      Six Months Ended
                                             June 30,              June 30,    
                                        1993        1994       1993       1994 
[S]                                     [C]         [C]        [C]        [C]
OPERATING REVENUES:
  Gas................................    64.6%       61.1%      78.7%      76.4%
  Water..............................    35.4        38.9       21.3       23.6
    Total operating revenues.........   100.0       100.0      100.0      100.0

OPERATING EXPENSES:
  Cost of gas........................    33.9        33.0       45.2       46.4
  Other operation expenses...........    26.1        21.4       16.9       14.3
  Maintenance and depreciation.......    14.6        14.2        9.1        8.8
  Deferred treatment plant costs, net    (3.7)        0.3       (1.3)       0.2
  Income and other taxes.............    13.9        13.5       13.7       13.4
    Total operating expenses.........    84.8        82.4       83.6       83.1

OPERATING INCOME.....................    15.2        17.6       16.4       16.9

OTHER INCOME (DEDUCTIONS), NET.......    (0.6)       (0.2)      (0.4)         -

INTEREST CHARGES.....................    13.0        12.5        8.2        7.9

DIVIDENDS ON PREFERRED STOCK.........     4.4         2.9        2.8        1.9

EARNINGS (LOSS) APPLICABLE TO
  COMMON STOCK.......................    (2.8)%       2.0%       5.0%       7.1%

                  Three Months Ended June 30, 1993, Compared
                    With Three Months Ended June 30, 1994   

    Operating  Revenues.    PG&W's  operating  revenues  increased  $6.2 million
(16.7%) from $37.3 million for  the  three-month  period ended June 30, 1993, to
$43.5 million for the three-month period ended June 30, 1994.

    Gas operating revenues increased by  $2.5 million (10.4%) from $24.1 million
for the three-month period ended June 30,  1993, to $26.6 million for the three-
month period ended June 30,  1994,  primarily  as  a  result of a price increase
averaging 19.0% ($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 1994 was  a  174 million cubic feet (6.1%) increase in
sales to residential and  commercial  heating  customers,  primarily as a result






                                   -12-


of heating degree days* that  were  11.4%  higher  than in the similar period in
1993.  The effects 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  $3.7  million  (28.2%)  from $13.2
million for the three-month period ended June 30, 1993, to $16.9 million for the
three-month period ended June 30, 1994.    This increase in revenues was largely
the result of rate  increases  which  the Pennsylvania Public Utility Commission
(the "PPUC")  allowed  PG&W,  including  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 $4.2 million  (13.5%)  from  $31.6  million for the three-month
period ended June 30, 1993,  to  $35.8  million for the three-month period ended
June 30, 1994.  As a  percentage of operating revenues, total operating expenses
decreased from 84.8% during  the  second  quarter  of  1993  to 82.4% during the
second quarter of 1994.   Operating  expenses  related to gas utility operations
increased by $2.2 million (9.6%)  from  $22.4  million in the three-month period
ended June 30, 1993, to $24.6  million  in the three-month period ended June 30,
1994, primarily as a result  of  a  $1.7  million  increase  in the cost of gas,
higher levels of  maintenance  expense,  and  increased  income and other taxes.
Operating expenses related to water utility operations increased by $2.1 million
(23.0%) from $9.1 million in the second  quarter of 1993 to $11.2 million in the
second quarter of 1994,  primarily  as  a  result  of increased depreciation and
income taxes.

    The cost of gas increased  $1.7  million  (13.7%) from $12.6 million for the
three-month period ended June  30,  1993,  to  $14.4 million for the three-month
period ended June 30, 1994.  The  effect  of this increase, which was the result
of higher costs for purchased gas, was partially offset by an 11.5% (493 million
cubic feet) decrease in the  volume  of  gas  sold during the three-month period
ended June 30, 1994, compared  to  the  similar  period in 1993.  This decreased
volume was largely  attributable  to  the  aforementioned switching of customers
from sales to transportation service.   The  gross margin on gas operations (gas
operating revenues less the cost of gas) increased $774,000 (6.8%) in the second
quarter of 1994, primarily as a result of the increased sales to residential and
commercial heating customers due to the colder weather.

    Other than the cost of gas and income taxes, operating expenses increased by
$1.1 million (5.8%) from $18.9 million for the three-month period ended June 30,
1993, to $20.0 million for  the  three-month  period  ended June 30, 1994.  This
increase was largely attributable  to  a  $1.5  million decrease in net deferred
treatment plant costs during 1994, as  more  fully discussed below, as well as a
$563,000 increase in depreciation  (primarily  as  a result 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  was  partially offset by a
$360,000 decrease in  the  provision  for  injuries  and  damages and a $739,000
decrease in other taxes.

                         
*   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.

                                   -13-


    Income taxes increased by $1.4 million from $40,000 in the second quarter of
1993 to $1.5 million in the  second  quarter  of  1994  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%,  as  a result of the 1993 Tax Act, in
the federal corporate income  tax  rate  on  taxable  income  in excess of $10.0
million.  The provisions of the 1993  Tax  Act, which were recorded in the third
quarter of 1993 retroactive  to  January  1,  1993,  increased PG&W's income tax
expense by approximately $8,000 for the three-month period ended June 30, 1994.

    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 $594,000 had been recovered as of June 30, 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 June  30,  1994,  a  total  of  $4.6  million  of costs, consisting of
$424,000 of operating expenses and $745,000  of carrying charges relative to the
Crystal Lake Water Treatment Plant  and  related  facilities and $1.7 million of
expenses and $1.7 million  of  carrying  charges  relative  to the 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 $2.0 million (34.9%)  from  $5.7 million for the three-month period
ended June 30, 1993, to $7.7  million  for the three-month period ended June 30,
1994, and increased as a percentage of total operating revenues for such periods
from 15.2% in  1993  to  17.6%  in  1994.    Operating  income  from gas utility
operations increased $357,000 (22.1%) from $1.6 million in the second quarter of
1993 to $2.0 million in the second  quarter  of 1994, primarily as a result of a
$774,000 increase in the gross margin,  the effect of which was partially offset


                                   -14-


by higher  levels  of  maintenance  expense,  depreciation  and  other taxes and
increased  income  taxes.    Operating  income  from  water  utility  operations
increased $1.6 million (40.0%) from $4.1  million  in the second quarter of 1993
to $5.7 million in the second quarter  of 1994.  This increase was primarily the
result of rate increases effective  June  23,  1993,  and December 16, 1993, the
effects of which  were  partially  offset  by  increased depreciation and income
taxes, as discussed above.

    Other Income (Deductions), Net.    Other  income (deductions), net increased
$138,000 from a deduction of $240,000  for the three-month period ended June 30,
1993, to a deduction of $102,000 for the three-month period ended June 30, 1994,
primarily as a result of 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 (deductions), net.

    Interest Charges.  Interest charges  increased by $560,000 (11.5%) from $4.8
million for the three-month period ended June  30, 1993, to $5.4 million for the
three-month  period  ended  June  30,   1994.     This  increase  was  primarily
attributable to a $436,000 decrease in  AFUDC, largely because of the completion
of the Ceasetown and Watres  Water  Treatment  Plants, and the discontinuance of
the deferral, which totaled  $281,000  during  the three-month period ended June
30, 1993, of the carrying charges associated with those plants.

    Although the weighted average  interest  rate on indebtedness decreased from
8.07% during the second quarter of  1993  to  7.80% during the second quarter of
1994, interest on long-term debt  increased  by $24,000 (0.5%) from $5.1 million
during the three-month period ended  June  30,  1993, to $5.1 million during the
three-month period ended June 30, 1994.   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 the second quarter of  1994 was $277.0 million as compared to
$280.7 million during the second quarter of 1993.  Offsetting the effect of this
increase were reductions  in  letter  of  credit  and  commitments  fees paid to
certain of PG&W's lenders.

    Dividends on  Preferred  Stock.    Dividends  on  preferred  stock decreased
$359,000 (22.2%) from $1.6  million  for  the  three-month period ended June 30,
1993, to $1.3 million  for  the  three-month  period  ended  June 30, 1994, as a
result of the redemption by PG&W on December 23, 1993, of 100,000 shares, and on
May 31, 1994, of 150,000 shares,  of  its 9.50% cumulative preferred stock, $100
par value.

    Earnings (Loss) Applicable to Common  Stock.   Earnings applicable to common
stock increased $1.9 million from a  loss  of $1.0 million for the quarter ended
June 30, 1993, to income of $882,000  for  the quarter ended June 30, 1994.  The
increased earnings in  1994  were  the  result  of  the matters discussed above,

                                   -15-


principally the increases in  water  operating  revenues resulting from the rate
increases which the PPUC allowed PG&W  effective June 23, 1993, and December 16,
1993, and the increase  in  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.


        
    Before the $534,000 premium on  the  redemption  of 150,000 shares of PG&W's
9.50% cumulative preferred stock on May  31,  1994, PG&W's earnings per share of
common stock increased $.43, from a loss  of $.26 per share for the quarter ended
June 30, 1993, to earnings of $.17 per share for the quarter ended June 30, 1994.
This improvement was the result  of  the  $1.9  million increase in the earnings
applicable to common stock and occurred despite a 25.4% increase in the weighted
average number of shares outstanding in  1994  that was caused by PG&W's sale of
common stock to Pennsylvania  Enterprises,  Inc.  ("PEI")  the parent company of
PG&W, at various times during 1993  and  1994.  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 (loss) per share of common stock.  As a consequence,
the premium on the redemption of  the  150,000 shares of PG&W's 9.50% cumulative
preferred stock acted to reduce  PG&W's  earnings  per share for the three-month
period ended June 30, 1994, by  $.11  per  share,  resulting  in a loss of $.06 per
share of common stock for the period compared to a loss of $.26 per share for the
three-month period ended June 30, 1993.

                   Six Months Ended June 30, 1993, Compared
                     With Six Months Ended June 30, 1994   

    Operating Revenues.    PG&W's  operating  revenues  increased  $24.2 million
(20.9%) from $115.6 million for  the  six-month  period  ended June 30, 1993, to
$140.0 million for the six-month period ended June 30, 1994.

    Gas operating revenues increased by $15.8 million (17.4%) from $91.0 million
for the six-month period ended  June  30,  1993,  to $106.8 million for the six-
month period ended June 30,  1994,  primarily  as  a  result of a price increase
averaging 19.0% ($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 1994 was  a  1.3 billion cubic feet (9.8%) increase in
sales to residential and commercial heating  customers, primarily as a result of
heating degree days that  were  5.2%  higher  than  normal  during the first six
months of 1994 and 10.6% higher  than  during  the  similar period in 1993.  The
effects 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  $8.4  million  (34.1%)  from $24.6
million for the six-month period ended  June  30, 1993, to $33.0 million for the
six-month period ended June 30, 1994.  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." 


                                   -16-


    Operating Expenses.  Operating  expenses,  including depreciation and income
taxes, increased $19.6  million  (20.3%)  from  $96.6  million for the six-month
period ended June 30, 1993,  to  $116.2  million  for the six-month period ended
June 30, 1994.  As a  percentage of operating revenues, total operating expenses
decreased from 83.6% during the six-month  period  ended June 30, 1993, to 83.2%
during the six-month period ended June  30, 1994.  Operating expenses related to
gas utility operations increased by $14.7  million (18.6%) from $79.3 million in
the six-month period ended  June  30,  1993,  to  $94.0 million in the six-month
period ended June 30, 1994, primarily as a result of a $12.5 million increase in
the cost of gas, a higher  level  of  maintenance expense because of colder than
normal weather and increased income and other taxes.  Operating expenses related
to water utility operations increased by $4.9 million (28.3%) from $17.3 million
in the first six months of  1993  to  $22.2  million  in the first six months of
1994, primarily  as  a  result  of  increased  operation  and maintenance costs,
depreciation and income taxes.

    The cost of gas increased $12.5  million  (24.0%) from $52.3 million for the
six-month period ended June 30, 1993,  to $64.8 million for the six-month period
ended June 30, 1994.   The  effect  of  this  increase,  which was the result of
higher costs for purchased  gas,  was  partially  offset  by a 5.7% (1.0 billion
cubic feet) decrease in the volume of gas sold during the six-month period ended
June 30, 1994, compared to the  similar  period  in 1993.  This decreased volume
was largely attributable to the aforementioned switching of customers from sales
to transportation service.  The  gross  margin  on gas operations (gas operating
revenues less the cost of gas) increased  $3.3  million or 8.5% in the first six
months of 1994, primarily as a result  of the increased sales to residential and
commercial heating customers due to the colder weather.

    Other than the cost of gas and income taxes, operating expenses increased by
$3.4 million (8.8%) from $39.1 million  for  the six-month period ended June 30,
1993, to $42.5 million  for  the  six-month  period  ended  June 30, 1994.  This
increase was largely attributable to a  $1.2 million increase in other operation
and maintenance expenses (principally  as  a  result  of  a $446,000 increase in
payroll costs, increased provisions for uncollectible accounts of $301,000 and a
$246,000 increase in contracted maintenance expense) and a $1.8 million decrease
in net deferred  treatment  plant  costs  during  1994  (as more fully discussed
below), as well as a $1.1 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 $677,000 decrease  in  other taxes and a $277,000 decrease
in the provision for injuries and damages.

    Income taxes increased by $3.7 million (69.9%) from $5.3 million in the six-
month period ended June 30, 1993, to  $8.9 million in the six-month period ended
June 30, 1994, 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%, as a result of the 1993  Tax  Act, in the federal corporate income tax rate
on taxable income in excess of  $10.0  million.   The provisions of the 1993 Tax
Act, which were recorded in the third  quarter of 1993 retroactive to January 1,
1993, increased PG&W's income tax expense by approximately $138,000 for the six-
month period ended June 30, 1994.







                                   -17-


    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
Orders, 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.

    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 $594,000 had been recovered
as of June 30, 1994.

    Operating Income.    As  a  result  of  the  above,  total  operating income
increased by $4.6 million (24.0%)  from  $19.0  million for the six-month period
ended June 30, 1993, to $23.5  million  for  the six-month period ended June 30,
1994, and increased as a percentage of total operating revenues for such periods
from 16.4% in  1993  to  16.9%  in  1994.    Operating  income  from gas utility
operations increased $1.1 million  (9.2%)  from  $11.7  million in the first six
months of 1993 to $12.8 million in the  first six months of 1994, primarily as a
result of a $3.3 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 and increased  income  and  other  taxes.   Operating income from
water utility operations increased $3.5 million (47.9%) from $7.3 million in the
first six months of 1993 to $10.8 million in the first six months of 1994.  This
increase was primarily the  result  of  rate  increases effective March 9, 1993,
June 23, 1993, and December 16, 1993, the effects of which were partially offset
by increased operation and maintenance costs, depreciation, and income taxes, as
discussed above.

    Other Income (Deductions), Net.    Other  income (deductions), net increased
$499,000 from a deduction of  $472,000  for  the six-month period ended June 30,
1993, to income  of  $27,000  for  the  six-month  period  ended  June 30, 1994,
primarily as a result of a $291,000  gain ($166,000 net of related income taxes)
on the sale  of  non-watershed  land  and  a  decrease  in  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

                                   -18-


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 (deductions), net.

    Interest Charges.  Interest charges  increased  by $1.5 million (16.1%) from
$9.5 million for the six-month period ended  June 30, 1993, to $11.0 million for
the  six-month  period  ended  June  30,  1994.    This  increase  was primarily
attributable to  a  $1.3  million  decrease  in  AFUDC,  largely  because of the
completion of the Crystal Lake,  Ceasetown  and Watres Treatment Plants, and the
discontinuance of the  deferral,  which  totaled  $515,000  during the six-month
period ended June  30,  1993,  of  the  carrying  charges  associated with those
plants.

    Although the weighted average  interest  rate on indebtedness decreased from
8.26% during the first six months of  1993  to 7.67% during the first six months
of 1994, interest  on  long-term  debt  increased  by  $96,000 (0.9%) from $10.1
million during the six-month period ended June 30, 1993, to $10.2 million during
the  six-month  period  ended  June  30,   1994.    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 the first six  months of 1994 was $284.4 million
as compared to $276.9 million during  the  first six months of 1993.  Offsetting
the effect of this increase were  reductions in letter of credit and commitments
fees paid to certain of PG&W's lenders.

    Dividends on  Preferred  Stock.    Dividends  on  preferred  stock decreased
$598,000 (18.4%) from $3.2 million for the six-month period ended June 30, 1993,
to $2.6 million for the six-month period ended June 30, 1994, as a result of the
redemption by PG&W on December 23, 1993, of 100,000 shares, and on May 31, 1994,
of 150,000 shares, of its 9.50% cumulative preferred stock, $100 par value.

    Earnings Applicable to Common  Stock.    Earnings applicable to common stock
increased $4.1 million (71.3%) from $5.8  million for the six-month period ended
June 30, 1993, to $9.9  million  for  the  six-month period ended June 30, 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  gross  margin on gas operations
resulting primarily from the higher level of sales to residential and commercial
heating customers due to  the  colder  weather  in  1994.   The effects of these
factors were partially offset by increased operating expenses.


        
    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, the earnings per share
of common stock increased $.56  (38.9%)  from  $1.44  per share for the six-month
period ended June 30, 1993, to  $2.00  per  share for the six-month period ended
June 30, 1994.  This  improvement  was  the  result  of  a 71.3% increase in the
earnings applicable to common stock and occurred despite a 23.3% increase in the
weighted average number of shares outstanding  in  1994 caused by PG&W's sale of
common stock to PEI at various  times  during  1993 and 1994.  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  (loss)  per  share  of  common stock.  As a
consequence, the premium on the redemption of the 150,000 shares of PG&W's 9.50%
cumulative preferred stock acted  to  reduce  PG&W's  earnings per share for the
six-month period ended June 30, 1994, by $.11 per share, resulting in earnings of
$1.89 per share of common stock  for  the  period,  an increase of $.45 per share

                                   -19-


(31.3%) over the earnings of $1.44 per share for the six-month period ended June
30, 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 tax adjustment surcharges) with  respect  to which the PPUC has issued
an order since the beginning of 1993, 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, by
Order adopted October  28,  1993,  authorized  PG&W  to  increase  the gas costs
contained in its gas tariff rates  from  $2.79  to $3.74 per thousand cubic feet
effective December 1, 1993.  This  change  in  gas rates on account of purchased
gas costs, which was designed to provide  an increase in annual revenue of $28.8
million, will have no effect  on  PG&W's  earnings since the increase in revenue
will be offset by a corresponding increase 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  recovery  of  Federal  Energy  Regulatory
Commission ("FERC") Order 636 transition costs.    The PGC Order states the PPUC
believes that the recovery  of  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 similar local gas distribution companies.
The PGC Order also  indicates  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 states that all such  filings  will 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 $1.3 million, of which $972,000 had been billed to PG&W as of June 30,
1994.  Additionally, on January  14,  1994,  PG&W  filed tariffs pursuant to the
surcharge provisions of  the  Code  seeking  the  full  recovery  of the Non-Gas
Transition  Costs  that  it  estimates  it  will  be  billed  by  its interstate
pipelines.  On February 24, 1994,  the PPUC suspended the effectiveness of these
proposed tariffs for  six  months  (i.e.,  until  August  28,  1994) in order to
institute an investigation into the reasonableness of such tariffs.  On June 30,
1994, the PPUC Administrative  Law  Judge  (the  "ALJ") assigned to conduct this
investigation issued a decision recommending,  among other things, that the PPUC

                                   -20-


allow PG&W full recovery  of  its  Non-Gas  Transition  Costs.   It is currently
estimated that $12.0 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 $2.2 million had been billed to  PG&W as of June 30, 1994.  Although it
cannot be certain, based on the  provisions  of  the  PGC Order and the June 30,
1994, recommended decision of the ALJ relating to Non-Gas Transition Costs, PG&W
believes it will  be  allowed  the  full  recovery  of  all  transition costs it
estimates will ultimately be billed to it  pursuant to FERC Order 636.  PG&W has
recorded a liability for  the  $9.9  million  of such estimated transition costs
that remain to be billed as of  June  30,  1994,  and both a current asset and a
deferred asset representing the probable future rate recovery of such liability.

    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.  However,  the  rate  increase  request  filed by PG&W on
September 25, 1992, with  respect  to  the  Scranton  Water  Rate Area was fully
litigated,  and  PG&W  was  only  granted  approximately  50%  of  its requested
increase, as more fully  discussed  below.    Nonetheless, PG&W expects that its
investments  in  water  treatment   facilities   mandated  by  the  Pennsylvania
Department of Environmental Resources will be  recognized in future rates.  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," i.e., meeting
federal and state  primary  (health-related)  and secondary (aesthetics-related,
particularly taste, odor and color) drinking water standards, and that meets all
applicable water quality standards.    However,  there  can be no assurance that
such adequate  rate  relief  will  be  granted.    See  "-Liquidity  and Capital
Resources-Failure to Obtain Adequate Rate Relief."

    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 a qualified phase-in  plan  pursuant  to Financial Accounting Standards Board
("FASB") Statement 92.  The settlement further 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


                                   -21-


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  will  begin 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.

    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
June 30, 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.

    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 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

                                   -22-


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.

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.   See  "-Construction Expenditures and Related
Financing" and "-Failure to Obtain Adequate Rate Relief."  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 affected materially by the  timing  and amount of rate relief it
is granted.  This is a  problem  faced  by all regulated utilities, and one that
had been particularly acute with respect  to  PG&W  because of the denial by the
PPUC in 1986 and again in 1988,  as  a  result of water quality issues, of water
rate increases requested by PG&W.    Nonetheless,  PG&W was able to generate and
raise sufficient capital resources despite these denials, and 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 it has been granted by the
PPUC since 1991 with respect  to  customers  being supplied with filtered water.
PG&W also believes that additional  rate  increases  will be allowed by the PPUC
for its approximately 131,600  water  customers,  all  of whom are now receiving
filtered water, 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."

    If PG&W is denied future rate  relief, it would be necessary, depending upon
the  amount  so  denied,  for  PG&W  to  take  various  actions  to  reduce cash
expenditures.  For a discussion of  the  actions  PG&W would take to reduce cash
expenditures, see "-Failure  to  Obtain  Adequate  Rate  Relief."  Such measures
would continue until PG&W  was  allowed  sufficient  rate relief to increase its

                                   -23-


earnings to a level that  would  permit  it  to raise additional debt and equity
capital.  Concurrently with  taking  actions  to  reduce cash expenditures, PG&W
would file appropriate  appeals  with  the  Commonwealth  Court of Pennsylvania,
alleging that, contrary to law, it had been denied an opportunity to earn a fair
rate of return on its  prudent  investment  in  used and useful utility property
devoted to public service.

    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).   The approximate amount of funds
required, net of the amounts provided  to  PEI  by PG&W for use of PEI's federal
income tax credits, are expected to  total  $14.5 million in 1994, $15.2 million
in 1995 and $17.5 million in 1996.

    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 June 30, 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.

    PG&W presently has sufficient funding for its working capital needs, as well
as its construction program, through  at  least  the second quarter of 1995, and
believes that  it  will  be  able  to  raise  such  funds  as  are  required for
construction expenditures, refinancings  and  other working capital requirements
beyond the second quarter of 1995.

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 $67.0 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 April  30, 1995, 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  3/8  of 1% per annum on the
average daily amount of the unused portion of the available funds.  As of August
5,  1994,  $29.0  million  of  borrowings  were  outstanding  under  the  Credit
Agreement.  PG&W also has  three  other  bank  lines of credit with an aggregate

                                   -24-


borrowing capacity of  $7.0  million  which  provide  for borrowings at interest
rates generally less than prime  and  mature  during  mid-1995.  As of August 5,
1994, PG&W had $1.5 million of  borrowings outstanding under these bank lines of
credit.

Current Maturities of Long-Term Debt and Preferred Stock

    On May 31, 1994, PG&W redeemed  all  150,000 outstanding shares of its 9.50%
1988 series cumulative preferred stock, $100  par value, at a price of $103.5625
per share, plus accrued dividends.   This redemption, which included a voluntary
redemption premium of $3.5625 per share  ($534,375 in the aggregate), was funded
by PG&W with proceeds from the sale of  $20.0 million of its common stock to PEI
on May 31, 1994.  See "-Long-Term Debt and Capital Stock Financings."

    As of June 30, 1994,  $57.4  million  of  PG&W preferred stock and long-term
debt was required to be  repaid  within  twelve  months.  Such amount included a
note in the principal amount of  $30.0  million, that is subject to repayment on
December 1, 1994, issued  in  1987  to  PNC  Bank (formerly Northeastern Bank of
Pennsylvania) as trustee (the "IDA Trustee")  in connection with the issuance by
the Luzerne County Industrial  Development  Authority (the "Authority") of $30.0
million of its Exempt Facilities Revenue  Bonds, 1987 Series B (Pennsylvania Gas
and Water Company Project) due 2017.    Also included in such current maturities
was $26.6 million outstanding under the  Credit  Agreement which is due on April
30, 1995.

    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.

    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%  1988  series 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.

    During the six-month period ended June 30, 1994, PG&W realized $397,000 from
the  issuance  of  common  stock  to  PEI  in  connection  with  PEI's  Dividend
Reinvestment and Stock Purchase Plan.

    Also, during the six-month period  ended  June  30, 1994, PG&W utilized $4.2
million of the proceeds from the issuance by the Authority on December 22, 1992,
of its $30.0 million of  1992  Series  B  Bonds  and  with respect to which PG&W
issued its $30.0 million of 7.125%  First  Mortgage  Bonds to the IDA Trustee on
December 22, 1992, 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 June 30, 1994, $8.8 million was held by the IDA Trustee and was
available to finance the future  construction  of qualified water facilities for
PG&W.

                                   -25-


    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
either S&P or Moody's would  result  in  the interest rate charged on borrowings
under the Credit Agreement being increased  by one half percent per annum (which
increase could cost PG&W as  much  as  $300,000  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
material adverse effect on the  cost  and  difficulty of issuing additional debt
and preferred stock, 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 totaled $16.6 million
during the first six months  of  1994  and  are  currently estimated to be $29.4
million during the remainder of the year.   A portion of PG&W's expenditures for
water facilities during 1994, which  it  is presently estimated will total $28.0
million, are being 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
customers which was  effective  June  23,  1993  (see  "-Rate Matters-Water Rate
Filings").  The balance of PG&W's  expenditures for water facilities, as well as
its currently estimated $18.0  million  in  expenditures for gas facilities, are
being financed with internally-generated funds  and bank borrowings, pending the
periodic issuance of stock and long-term debt.

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,  reducing  or eliminating dividends on its
common stock, thereby resulting in a  reduction of PEI's common stock dividends,
curtailing or deferring work on  various  capital projects, considering the sale
of selected assets  and  reducing  its  operating  expenses,  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

                                   -26-


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.























































                                   -27-


                          PART II.  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

(a)  No exhibits are required to be filed with this report on Form 10-Q.

(b)  No reports on Form 8-K have  been  filed  during the quarter for which this
     report is filed.



















































                                   -28-


                      PENNSYLVANIA GAS AND WATER COMPANY

                                  SIGNATURES

Pursuant to  the  requirements  of  the  Securities  Exchange  Act  of 1934, the

Registrant has duly  caused  this  Report  to  be  signed  on  its behalf by the

undersigned thereunto duly authorized.






                                            PENNSYLVANIA GAS AND WATER COMPANY  
                                                       (Registrant)

[CAPTION]
[S]    [S]
Date:  August 9, 1994                By:           /s/ Thomas J. Ward           
                                                       Thomas J. Ward
                                                         Secretary



Date:  August 9, 1994                By:         /s/ John F. Kell, Jr.          
                                                     John F. Kell, Jr.
                                                  Vice President, Finance
                                             (Principal Financial Officer and
                                               Principal Accounting Officer)




























                                   -29-


                      PENNSYLVANIA GAS AND WATER COMPANY

                                  SIGNATURES

Pursuant to  the  requirements  of  the  Securities  Exchange  Act  of 1934, the

Registrant has duly  caused  this  Report  to  be  signed  on  its behalf by the

undersigned thereunto duly authorized.






                                            PENNSYLVANIA GAS AND WATER COMPANY  
                                                       (Registrant)

[CAPTION]
[S]    [S]
Date:  August 9, 1994                By:                                        
                                                       Thomas J. Ward
                                                         Secretary



Date:  August 9, 1994                By:                                        
                                                     John F. Kell, Jr.
                                                  Vice President, Finance
                                             (Principal Financial Officer and
                                               Principal Accounting Officer)