UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    FORM 10-Q


(Mark One)
(X)QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

                For the quarterly period ended December 31, 1996

                                                         OR

(  )TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934

           For the transition period from ............ to ............

                         Commission file number 1-11429


                    PUBLIC SERVICE COMPANY OF NORTH CAROLINA,
                    INCORPORATED (Exact name of registrant as
                            specified in its charter)

      NORTH CAROLINA                                         56-0233140
  (State or other jurisdiction of                           (I.R.S. Employer
  incorporation or organization)                            Identification No.)

 400 COX ROAD, P.O. BOX 1398
 GASTONIA, NORTH CAROLINA
 (Address of principal executive offices)

                                 (704) 864-6731
              (Registrant's telephone number, including area code)

                                      NONE
                     (Former name, former address and former
                       fiscal year, if changed since last
                                    report.)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes X No

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Number of shares of Common Stock, $1 par value, outstanding
at January 31, 1997..................................................19,468,260







             PUBLIC SERVICE COMPANY OF NORTH CAROLINA, INCORPORATED

                                AND SUBSIDIARIES








                          PART I. FINANCIAL INFORMATION


         The condensed  financial  statements included herein have been prepared
by the registrant  without audit,  pursuant to the rules and  regulations of the
Securities and Exchange  Commission.  Although 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,  the  registrant  believes  that the
disclosures   herein  are  adequate  to  make  the  information   presented  not
misleading.  It is recommended that these condensed financial statements be read
in conjunction  with the financial  statements and the notes thereto included in
the registrant's latest annual report on Form 10-K.


                                                          1








                                CONSOLIDATED STATEMENTS OF INCOME
                             (In thousands, except per share amounts)



                                              Three Months Ended      Twelve Months Ended
                                                  December 31             December 31
                                                  -----------             -----------
                                                1996      1995          1996       1995
                                                ----      ----          ----       ----
                                                                          
Operating revenues                            $ 93,653  $ 74,922      $327,614   $255,980
Cost of gas                                     52,201    38,406       181,934    121,735
                                              --------  --------      --------   --------
Gross margin                                    41,452    36,516       145,680    134,245
                                              --------  --------      --------   --------

Operating expenses and taxes:
  Operating and maintenance                     15,757    13,212        57,748     53,406
  Provision for depreciation                     5,394     4,797        20,346     18,520
  General taxes                                  4,393     3,704        16,695     14,003
  Income taxes                                   4,870     4,429        14,937     13,721
                                              --------  --------      --------   --------
                                                30,414    26,142       109,726     99,650
                                              --------  --------      --------   --------
Operating income                                11,038    10,374        35,954     34,595

Other income, net                                  992       434         3,909        642

Interest deductions                              4,124     3,677        15,190     13,348
                                              --------  --------      --------   --------
Net income                                    $  7,906  $  7,131      $ 24,673   $ 21,889
                                              ========  ========      ========   ========

Average common shares outstanding               19,296    18,771        19,126     18,629

Earnings per share                                $.41      $.38         $1.29      $1.18

Cash dividends declared per share                 $.22    $.2125        $.8725     $.8425






                                                                 2








                             CONSOLIDATED BALANCE SHEETS
                                    (In thousands)

                                        ASSETS

                                                Dec 31       Sep 30      Dec 31
                                                 1996         1996        1995
                                                 ----         ----        ----

Gas utility plant                              $641,294     $629,218    $584,495
  Less - Accumulated depreciation               189,212      183,529     171,637
                                               --------     --------    --------
                                                452,082      445,689     412,858
                                               --------     --------    --------

Non-utility property, net                           678          691         728
                                               --------     --------    --------

Current assets:
  Cash and temporary investments                  4,481        3,361       3,285
  Restricted cash and temporary investments      11,321        6,395       5,101
  Receivables, less allowance for
   doubtful accounts                             54,740       17,899      37,761
  Materials and supplies                          6,981        6,705       5,975
  Stored gas inventory                           14,407       15,863      10,357
  Deferred gas costs, net                        25,910       17,525      14,878
  Prepayments and other                           1,903        2,275       1,867
                                               --------     --------    --------
                                                119,743       70,023      79,224
                                               --------     --------    --------

Deferred charges and other assets                 9,772        8,486       6,680
                                               --------     --------    --------
  Total                                        $582,275     $524,889    $499,490
                                               ========     ========    ========


                            CAPITALIZATION AND LIABILITIES

Capitalization:
  Common equity -
   Common stock, $1 par                        $ 19,309     $ 19,204    $ 18,793
   Capital in excess of par value               115,847      114,008     108,230
   Retained earnings                             59,051       55,423      51,166
                                               --------     --------    --------
                                                194,207      188,635     178,189
  Long-term debt                                183,350      140,150      93,900
                                               --------     --------    --------
                                                377,557      328,785     272,089
                                               --------     --------    --------

 Current liabilities: 
  Maturities of long-term debt                    9,300        6,800       9,300
  Accounts payable                               48,191       20,301      35,159
  Accrued taxes                                   6,674        3,075       4,360
  Customer prepayments and deposits               6,611        6,014       6,844
  Cash dividends and interest                     7,191        7,319       5,615
  Restricted supplier refunds                     6,475        6,395       5,101
  Other                                           4,435        3,960       3,361
                                               --------     --------    --------
                                                 88,877       53,864      69,740
  Interim bank loans                             30,000       59,500      77,000
                                               --------     --------    --------
                                                118,877      113,364     146,740
                                               --------     --------    --------
Deferred credits and other liabilities:
  Income taxes, net                              57,380       56,233      53,802
  Investment tax credits                          4,079        4,210       4,509
  Accrued pension cost                           10,646       12,214      12,817
  Deferred revenues                               3,834         -           -
  Other                                           9,902       10,083       9,533
                                               --------     --------    --------
                                                 85,841       82,740      80,661
                                               --------     --------    --------
  Total                                        $582,275     $524,889    $499,490
                                               ========     ========    ========



                                                               3





                      CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
                                     (In thousands)

                                             Twelve Months Ended
                                                 December 31
                                                 -----------
                                               1996      1995
                                               ----      ----

Balance beginning of period                   $51,166   $45,027
Add - Net income                               24,673    21,889
Deduct - Common stock dividends
          and other                            16,788    15,750
                                              -------   -------

Balance end of period                         $59,051   $51,166
                                              =======   =======






                         CONSOLIDATED STATEMENTS OF CASH FLOWS
                                     (In thousands)

                                             Three Months Ended    Twelve Months Ended
                                                December 31            December 31
                                             ------------------    ---------------

                                               1996      1995        1996       1995
                                              -------   -------     -------    -----

                                                                       
Cash Flows From Operating Activities:
  Net income                                  $ 7,906   $ 7,131     $24,673    $21,889
  Adjustments to reconcile net income
   to net cash provided by operating
   activities -
    Depreciation, depletion and other           6,441     5,779      24,656     22,177
    Deferred income taxes, net                  1,147     1,196       3,578      4,439
                                              -------   -------     -------    -------
                                               15,494    14,106      52,907     48,505
    Change in operating assets and liabilities:
       Receivables, net                       (37,361)  (24,572)    (18,791)    (9,192)
       Inventories                              1,179     1,386      (5,057)     2,198
       Accounts payable                        27,891    14,748      13,032      8,807
       Accrued pension cost                    (1,568)     (114)     (2,170)    (2,569)
       Other                                   (4,835)   (8,183)     (6,901)   (13,768)
                                              -------   -------     -------    -------
                                                  800    (2,629)     33,020     33,981
                                              -------   -------     -------    -------


Cash Flows From Investing Activities:
  Construction expenditures                   (12,288)  (10,765)    (61,951)   (56,562)
  Non-utility and other                          (512)      112      (2,426)      (963)
                                              -------   -------     -------    -------
                                              (12,800)  (10,653)    (64,377)   (57,525)
                                              -------   -------     -------    -------

Cash Flows From Financing Activities:
  Sale of senior debentures, net of expenses   49,404      -         98,718       -
  Issuance of common stock through
   dividend reinvestment, stock purchase
   and stock option plans                       1,767     1,525       7,917      7,011
  Increase (decrease) in interim bank
   loans, net                                 (29,500)   26,000     (47,000)    46,000
  Retirement of long-term debt
   and common stock                            (4,329)   (7,980)    (10,637)   (15,765)
  Cash dividends                               (4,222)   (3,971)    (16,445)   (15,464)
                                              -------   -------     -------    -------
                                               13,120    15,574      32,553     21,782
                                              -------   -------     -------    -------

Net increase (decrease) in cash and
 temporary investments                          1,120     2,292       1,196     (1,762)
Cash and temporary investments
 at beginning of period                         3,361       993       3,285      5,047
                                              -------   -------     -------    -------

Cash and temporary investments
 at end of period                             $ 4,481   $ 3,285     $ 4,481    $ 3,285
                                              =======   =======     =======    =======

Cash paid during the period for:
  Interest (net of amount capitalized)        $ 4,164   $ 4,411     $13,541    $12,829
  Income taxes                                   -         -         11,480     11,043


                                                               4







                          NOTES TO FINANCIAL STATEMENTS




1. The accompanying unaudited consolidated financial statements and notes should
be read in  conjunction  with the  financial  statements  and notes  included in
PSNC's  1996  Annual  Report.  In the  opinion of  management,  all  adjustments
necessary  for a fair  statement  of the results of  operations  for the interim
periods  have been  recorded.  Certain  amounts  previously  reported  have been
reclassified to conform with the current period's presentation.

         PSNC's business is seasonal in nature; therefore, the financial results
for any  interim  period are not  necessarily  indicative  of those which may be
expected for the annual period.

2. In  October  1995,  the  Financial  Accounting  Standards  Board  issued  its
Statement of Financial  Accounting  Standards No. 123, "Accounting for Awards of
Stock-Based  Compensation  to Employees."  This  statement  defines a fair value
method of accounting  for stock options or similar  equity  instruments  and was
adopted by PSNC beginning October 1, 1996.

         SFAS No. 123 permits  companies to continue to account for  stock-based
compensation  awards under existing accounting rules, but requires disclosure in
a note to the financial  statements of the pro forma net income and earnings per
share as if PSNC had adopted the new method of  accounting.  Currently  PSNC has
two  stock-  based  compensation  plans  which  are  described  in Note 3 to the
financial  statements in PSNC's 1996 Annual Report.  PSNC will continue to apply
current  accounting  rules and adopt only the disclosure  requirements for these
plans.  As a result,  adoption of the new  statement  will not  directly  impact
PSNC's financial position or results of operations.


                                                               5





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

Changes in Results of Operations

(Amounts in thousands except
 degree day and customer data)         Three Months Ended December 31
                                  -----------------------------------------
                                                          Increase
                                    1996       1995      (Decrease)      %
                                    ----       ----      ----------      -
Gross margin                      $ 41,452   $ 36,516     $  4,936       14
Less - Franchise taxes               3,022      2,419          603       25
                                  --------   --------     --------
  Net margin                      $ 38,430   $ 34,097     $  4,333       13
                                  ========   ========     ========

Total volume throughput (DT):
  Residential                        5,876      5,702          174        3
  Commercial/small industrial        3,572      3,721         (149)      (4)
  Large commercial/industrial        8,726      7,795          931       12
                                  --------   --------    ---------
                                    18,174     17,218          956        6
                                  ========   ========    =========


System average degree days:
  Actual                             1,313      1,454         (141)     (10)
  Normal                             1,289      1,289            -        -
  Percent of normal                    102%       113%

Weather normalization adjustment
  income (refund), net of
  franchise taxes                 $   (788)  $ (2,030)   $   1,242

Customers at end of period: (1)
  Residential                      266,014    261,706        4,308        2
  Commercial/small industrial       39,179     31,471        7,708       24
  Large commercial/industrial        2,388        389        1,999      NMF
                                  --------   --------    ---------
                                   307,581    293,566       14,015        5
                                  ========   ========    =========

         (1) During fiscal 1996 approximately  8,000 customers were reclassified
from residential to  commercial/small  industrial,  and approximately 2,000 from
commercial/small industrial to large commercial/industrial.

         Net margin for the three  months  ended  December  31,  1996  increased
$4,333,000 as compared to the same period last year. This increase in net margin
is attributable to the items shown below (in thousands):


                                                           6





                                      Commercial/     Large
                                        Small       Commercial/
                       Residential   Industrial    Industrial     Other   Total
                       -----------   ----------    ----------     -----   -----

Price variance *
 General rate increase
  effective 10/96          $2,199       $  880       $(1,203)   $ -      $1,876
Volume variances, net       1,580           (1)        1,014      -       2,593
Other                        -            -             -         (136)    (136)
                           ------       ------       -------    ------   ------
Total                      $3,779       $  879       $  (189)   $ (136)  $4,333
                           ======       ======       =======    ======   ======

*Includes changes in sales mix.

         This  increase  in net  margin is due  primarily  to the  general  rate
increase effective October 1, 1996 and to an increase in the number of customers
served.


(Amounts in thousands except
 degree day data)                      Twelve Months Ended December 31
                                   -----------------------------------

                                                           Increase
                                     1996        1995     (Decrease)      %
Gross margin                       $145,680    $134,245    $ 11,435        9
Less - Franchise taxes               10,489       8,202       2,287       28
                                   --------    --------    --------
   Net margin                      $135,191    $126,043    $  9,148        7
                                   ========    ========    ========


Total volume throughput (DT):
  Residential                        22,573      19,101       3,472       18
  Commercial/small industrial        14,157      12,674       1,483       12
  Large commercial/industrial        29,872      29,417         455        2
                                   --------    --------    --------
                                     66,602      61,192       5,410        9
                                   ========    ========    ========


System average degree days:
  Actual                              3,715 *     3,458         257        7
  Normal                              3,402 *     3,384          18        1
  Percent of normal                     109%        102%

Weather normalization adjustment
  income (refund), net of
  franchise taxes                  $ (7,490)   $    248    $ (7,738)

* Reflects an additional day for leap year.

         Net margin for the twelve  months  ended  December  31, 1996  increased
$9,148,000 as compared to the same period last year. This increase in net margin
is attributable to the items shown below (in thousands):


                                                           7




MANAGEMENT'S DISCUSSION (Continued)

                                   Commercial/    Large
                                     Small     Commercial/
                      Residential  Industrial  Industrial   Other    Total
                      -----------  ----------  ----------   -----    -----

Price variance *
 General rate increase
  effective 10/96          $2,403      $1,231      $ (518)  $  -    $ 3,116
Volume variances, net       5,135       1,343       1,177      -      7,655
Southern Expansion           -           -           -        (734)    (734)
Other                        -           -           -        (889)    (889)
                           ------      ------      ------  -------  -------
Total                      $7,538      $2,574      $  659  $(1,623) $ 9,148
                           ======      ======      ======  =======  =======

*  Includes changes in sales mix.

         This  increase  in net margin is due  primarily  to an  increase in the
number of customers  served and the general rate increase  effective  October 1,
1996. Net margin for twelve months ending December 31, 1996 was partially offset
by a $734,000 charge to cost of gas expense  related to the final  resolution of
regulatory and related  accounting  issues  associated  with Southern  Expansion
pipeline costs.

         Operating  and  maintenance  expenses  for the three and twelve  months
ended December 31, 1996 increased 19% and 8%,  respectively,  as compared to the
same periods last year.  Approximately  $1,440,000 of the increase resulted from
expenses  related to the voluntary early  retirement  program offered during the
first  quarter  of  fiscal  1997,  as  discussed  in  Note  11 to the  financial
statements in PSNC's 1996 Annual Report. Net of this one-time charge,  operating
and  maintenance  expenses  increased  8% and 5%,  respectively.  Operating  and
maintenance  expenses  also  increased as a result of annual  salary  increases,
increased  power usage at PSNC's  liquefied  natural gas facility and  increased
reserves for uncollectibles,  which are based on revenues.  These increases were
partially offset by an insurance refund and adjustment related to group life and
health  insurance  expense which was the result of favorable  experience and the
transfer of employees to a less costly health maintenance provider.

         As a result  of the  early  retirement  program,  PSNC  anticipates  an
ongoing annual savings in salaries of approximately  $1,101,000 partially offset
by an increase in annual pension expense of $200,000.  Approximately $675,000 of
these net savings will be allocated to operating and maintenance expenses.

         Depreciation  expense  increased  for the three and twelve months ended
December  31,  1996  due  to  utility  plant  additions.   For  the  three-  and
twelve-month  period,  general  taxes  increased  19% due primarily to increased
franchise  taxes  based  on  operating  revenues  that  increased  25% and  28%,
respectively.

                                                           8





         Other income for the three and twelve  months  ended  December 31, 1996
increased  $558,000 and  $3,267,000 due primarily to increased  interest  income
associated with deferred gas costs. Other income also increased due to increased
gains realized by PSNC's  secondary  market  transactions  and increased  income
earned from natural gas brokering activities of PSNC's gas marketing subsidiary.
Also contributing to the increase during the twelve-month  period was a $265,000
gain from the sale of land  during  June 1996.  For the three- and  twelve-month
periods,  the increases were partially  offset by a one-time expense of $235,000
for the merchandise and jobbing  salaries  related to the previously-  discussed
voluntary early retirement program.

         Interest  deductions for the three and twelve months ended December 31,
1996  increased  12% and 14% as compared to the same  periods  last year.  These
increases  reflect  interest expense on the January 1996 issuance of $50,000,000
of 6.99% Senior Debentures due 2026. Offsetting the increase in interest expense
for the three-month  period is a decrease in interest expense on short-term debt
resulting from lower average bank loans outstanding and decreased interest rates
during the period.

         The  change  in  earnings  per share for the  three-  and  twelve-month
periods  reflect  an  increase  of 3% in the  average  number of  common  shares
outstanding  as compared to the same  periods  last year.  These  increases  are
primarily  due to shares  issued  through  PSNC's  dividend  reinvestment  stock
purchase and stock option plans.

Changes in Financial Condition

         The  capital  expansion  program,  through the  construction  of lines,
services, systems, and facilities, and the purchase of equipment, is designed to
help  PSNC  meet  the  growing  demand  for  its  product.  PSNC's  fiscal  1997
construction   budget  is   approximately   $64,400,000,   compared   to  actual
construction  expenditures  for fiscal  1996 of  $60,428,000.  The  construction
program is  regularly  reviewed  by  management  and is  dependent  upon  PSNC's
continuing  ability to generate adequate funds internally and to sell new issues
of debt and equity  securities on acceptable  terms.  Construction  expenditures
during the three and twelve months ended December 31, 1996 were  $12,288,000 and
$61,951,000,  respectively,  as compared to $10,765,000  and $56,562,000 for the
same periods a year ago.

         PSNC generally finances its operations with internally generated funds,
supplemented  with bank lines of credit to satisfy seasonal  requirements.  PSNC
also  borrows  under  its bank  lines  of  credit  to  finance  portions  of its
construction  expenditures pending refinancing through the issuance of equity or
long-term debt at a later date depending upon prevailing market conditions. PSNC
has committed lines of credit with seven commercial banks which vary monthly

                                                           9




MANAGEMENT'S DISCUSSION (Continued)

depending upon seasonal  requirements  and a five-year  revolving line of credit
with one bank. For the twelve-month  period beginning April 1, 1996, total lines
of credit  with these  banks  range from a minimum of  $24,000,000  to a winter-
period maximum of $79,000,000.  PSNC also has uncommitted annual lines of credit
totaling $80,000,000.  Lines of credit are evaluated  periodically by management
and  renegotiated  to  accommodate   anticipated   short-term  financing  needs.
Management  believes these lines are currently  adequate to finance a portion of
construction expenditures, stored gas inventories and other corporate needs.

         On November  5, 1996,  the North  Carolina  Utility  Commission  (NCUC)
issued an order that  authorized  the issuance  and sale of up to the  remaining
$75,000,000  covered by a $125,000,000 shelf  registration  statement filed with
the Securities  and Exchange  Commission in December 1995. On December 17, 1996,
PSNC sold  $50,000,000 of 7.45% Senior  Debentures due 2026 in a public offering
under the registration  statement.  The net proceeds of $49,404,000 were used to
pay down a significant portion of the then outstanding short-term bank debt.

         At December 31, 1996,  restricted cash and temporary  investments  were
$11,321,000,  an increase  from  $6,395,000  at  September  30,  1996.  This net
increase  was due  primarily  to the  restricted  cash  contribution  from Sonat
Marketing  Company L.P. As discussed in Note 11 to the  financial  statements in
PSNC's 1996 Annual  Report,  PSNC  Production  Corporation  and Sonat  Marketing
Company L.P., a subsidiary of Sonat Inc.,  created Sonat Public Service  Company
L.L.C.  Sonat  Marketing  contributed  $4,944,000 for its 50% ownership of which
approximately $4,845,000 is currently restricted. Sonat Marketing is entitled to
a partial  refund of its  contribution  not yet earned if the  economics  of the
transaction  are  adversely  modified  by any  regulatory  body over a five-year
period.  Restrictions on the cash investment will be released  annually in equal
amounts over a four-year period.

         The  increase  in  receivables  at  December  31,  1996 as  compared to
December 31, 1995,  reflects  higher customer  billings due to increased  tariff
rates for residential and small general service customers.

         Stored gas  inventories  increased  $4,050,000  as compared to December
1995.  This  increase  was due to an increase in the average cost of natural gas
and the addition of a storage service during fiscal 1996.

         Net deferred gas costs fluctuate in response to the operation of PSNC's
Rider D rate mechanism.  This mechanism  allows PSNC to recover margin losses on
negotiated sales to large commercial and industrial customers with alternate

                                                          10





fuel  capability.  It also allows PSNC to recover from  customers  all prudently
incurred  gas costs.  On a monthly  basis,  any  difference  in amounts paid and
collected  for these costs is recorded for  subsequent  refund to or  collection
from PSNC's  customers.  Deferred gas costs at December 31, 1996,  September 30,
1996, and December 31, 1995 primarily represent  undercollections from customers
of   $25,910,000,    $17,525,000   and    $14,878,000,    respectively.    These
undercollections   at  December  and  September  1996   primarily   reflect  the
unanticipated  surge in the price of  natural  gas.  PSNC's  deferred  gas costs
balances  are approved by the NCUC in annual gas cost  prudence  reviews and are
collected from or refunded to customers over a subsequent  twelve-month  period.
Amounts that have not been collected from or refunded to customers bear interest
at an annual rate of 10% as required by the NCUC.

         The  increase  in  deferred  charges  and other  assets as  compared to
September  30,  1996 was  primarily  the  result of the  deferred  debt  expense
associated with the December 12, 1996 sale of 7.45% Senior Debentures previously
discussed  and  investments  in Pine Needle LNG Company,  LLC (Pine  Needle) and
Cardinal Extension Company, LLC (Cardinal  Extension).  The increase as compared
to December  31,  1995 is also due to  investments  in Pine Needle and  Cardinal
Extension and increased  deferred debt expense for both the January and December
1996 sale of senior debentures.

         The increase in accounts payable at December 31, 1996 of $13,032,000 as
compared  to December  31, 1995 is  primarily  due to natural gas  purchased  at
higher costs.

         The  increase in accrued  taxes at December 31, 1996 as compared to the
prior year is  primarily  due to an  increase  in accrued  income and  franchise
taxes.

         The decrease in accrued pension cost at December 31, 1996 is due to the
recognition  of  $1,475,000  of the  unrecognized  net gains  and  assets in the
pension plan during  December 1996,  related to the voluntary  early  retirement
program.

Regulatory Matters

         PSNC began  providing  natural gas service in  McDowell  County  during
December 1996.  This was the first project  undertaken by PSNC using monies from
its NCUC-approved expansion fund. The original estimate to complete this project
was  approximately  $14,500,000,  of which $8,193,500 will be financed by PSNC's
expansion fund. Through December 31, 1996, $12,603,000 was spent with additional
estimated charges of $1,000,000 pending. A total of $7,781,000 has been received
from the expansion fund.


                                                          11





         PSNC currently  provides  natural gas service to the eastern portion of
Haywood County, and plans to extend service to western Haywood County, including
the towns of  Waynesville,  Clyde and Lake Junaluska by late 1997 or early 1998.
The current  estimated  cost to serve this area is  $7,182,000.  On December 30,
1996,  PSNC filed an application  with the NCUC  requesting  expansion funds for
this project in the amount of $5,006,000. A hearing on this application has been
set for March 26, 1997.

         The  Cardinal  Pipeline  was placed into  service in December  1994 and
provides  additional  daily capacity to PSNC's eastern service  territory in and
around the Durham and Raleigh areas. In September 1995,  PSNC,  Piedmont Natural
Gas  Company,  Inc.  (Piedmont),  Transcontinental  Gas  Pipe  Line  Corporation
(Transco),  and North Carolina Natural Gas Corporation (NCNG) signed a letter of
intent to form a limited  liability  company  (LLC) to  purchase  and extend the
Cardinal  Pipeline.  As proposed,  the  pipeline  will be extended 67 miles from
Burlington to a point southeast of Raleigh,  will add 140 million cubic feet per
day of additional  firm capacity (100 million for PSNC and 40 million for NCNG),
and will cost an estimated $75 million.  On December 23, 1996,  the LLC filed an
application  with the NCUC for  approval of this  project.  A public  hearing is
scheduled for May 20, 1997.

         Pine  Needle was formed by  subsidiaries  of Transco,  Piedmont,  NCNG,
Amerada Hess and PSNC,  and by the  Municipal  Gas  Authority  of Georgia.  This
liquefied natural gas storage facility,  estimated to cost $107 million, will be
located near Transco's  pipeline northwest of Greensboro and will have a storage
capacity of four billion cubic feet with vaporization  capability of 400 million
cubic feet per day. On April 30, 1996, the Federal Energy Regulatory  Commission
(FERC) made a preliminary  determination to grant a certificate  authorizing the
construction and operation of Pine Needle. It approved a 12.75% return on equity
for the project,  and stated that the debt  component of the rate structure will
be  determined  after  permanent  financing  is  obtained.  The  NCUC  filed  an
application for rehearing of this order, which FERC denied on November 27, 1996.
The NCUC filed a petition  for review of FERC's  order on January  24, 1997 with
the United States Court of Appeals for the District of Columbia Circuit.

          On  November  14,  1996,  PSNC  filed  an  application  with  the NCUC
requesting  deferred accounting for the costs of a project to ensure that PSNC's
computer  operating  systems function  properly in the year 2000.  Similar costs
will be incurred by businesses  worldwide and the Emerging  Issues Task Force of
the Financial  Accounting Standards Board has determined that these costs should
be expensed  as  incurred.  PSNC  requested  that  approximately  $3,000,000  of
estimated  contractor labor be deferred for subsequent recovery in a future rate
case.  On January  30,  1997,  the  Public  Staff of the NCUC  responded  to the
application by stating that such costs are neither extraordinary

                                                          12





nor material, and should be expensed as incurred. PSNC has requested the NCUC to
permit PSNC to file a reply on or before March 4, 1997.

                                                          13





                                                                  EXHIBIT 11

             PUBLIC SERVICE COMPANY OF NORTH CAROLINA, INCORPORATED
                        COMPUTATION OF EARNINGS PER SHARE
                    (In thousands, except per share amounts)


                                    Three Months Ended      Twelve Months Ended
                                        December 31             December 31
                                        -----------             -----------
                                      1996       1995         1996       1995
                                      ----       ----         ----       ----
Net income                          $  7,906   $  7,131     $ 24,673   $ 21,889
                                    --------   --------     --------   --------

Average common shares outstanding     19,296     18,771       19,126     18,629

Additional dilutive effect of
 outstanding options (as determined
 by the application of the treasury
 stock method)                           106         93           76         70
                                    --------   --------     --------   --------

Average common shares outstanding
 as adjusted                          19,402     18,864       19,202     18,699
                                    --------   --------     --------   --------

Earnings per share, as adjusted        $ .41      $ .38        $1.28      $1.17
                                       =====      =====        =====      =====



     This  calculation  is  submitted in  accordance  with  Regulation  S-K item
601(b)(11)  although  not  required by footnote 2 to paragraph 14 of APB Opinion
No.
15 because it results in dilution of less than 3%.

                                                               14





                                             PART II.  OTHER INFORMATION

 Item 1.  Legal Proceedings

        As more fully disclosed in Part I under  "Environmental  Matters" and in
Part II in Note 7 to the financial  statements in the Annual Report on Form 10-K
for the period  ending  September 30, 1996,  PSNC owns or has owned  portions of
sites at which manufactured gas plants were formerly operated and is cooperating
with the North Carolina Department of Environment,  Health and Natural Resources
to investigate these sites.

Item 2.  Changes in Securities

        None.

Item 3.  Defaults Upon Senior Securities

        None.

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

        None.

Item 5.  Other Information

        None.

Item 6.  Exhibits and Reports on Form 8-K

        (a)    Part I Exhibits:

                  11     -  Statement re: computation of per share earnings.
                  27     -  Financial Data Schedule.

               Part II Exhibits:

                  4-E-3          Second  Supplemental   Indenture  dated  as  of
                                 December  15,  1996 to  Indenture  dated  as of
                                 January 1, 1996,  between  PSNC and First Union
                                 National Bank of North Carolina, as trustee.
                  4-E-4          Specimen of the  certificate  representing  the
                                 $50,000,000 aggregate principal amount of 7.45%
                                 Senior  Debentures  Due 2026  issued by PSNC on
                                 December 15, 1996 is included in Exhibit 4-E-3.

                                                          15





                  10-A-32        Firm Transportation Agreement dated November 1,
                                 1995, between PSNC and Transcontinental Gas 
                                 Pipe Line Corporation.
                  10-B-7         Amendment dated December 1, 1994 to the 
                                 Eminence Storage Service Agreement under Rate 
                                 Schedule ESS, between PSNC and Transcontinental
                                 Gas Pipe Line Corporation.
                  10-B-8         General  Storage  Service  Agreement under Rate
                                 Schedule GSS, dated July 1, 1996,  between PSNC
                                 and Transcontinental Gas Pipe Line Corporation.
                  10-D-4         Construction, Operation and Maintenance
                                 Agreement by and between Pine Needle Operating
                                 Company and Pine Needle LNG Company, LLC dated 
                                 August 8, 1995.
                  10-D-5         Operating Agreement of Pine Needle LNG Company,
                                 LLC dated August 8, 1995.
                  10-D-5.1       Amendment to Operating Agreement of Pine Needle
                                 LNG Company, LLC dated October 1, 1995.

        (b)    Reports on Form 8-K:

               There were no reports on Form 8-K filed  during the three  months
               ended December 31, 1996.

                                                          16





                                                      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.


                                            PUBLIC SERVICE COMPANY
                                            OF NORTH CAROLINA, INCORPORATED
                                                        (Registrant)





Date 2-14-97                                /s/Charles E. Zeigler, Jr.

                                            Charles E. Zeigler, Jr.
                                            Chairman, President and
                                            Chief Executive Officer




Date 2-14-97                                /s/Jack G. Mason

                                            Jack G. Mason
                                            Vice President - Treasurer
                                            and Chief Financial Officer


                                                          17