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 June 30, 1997

                                      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                             28053-1398
      GASTONIA, NORTH CAROLINA                                (Zip Code)
   (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 July 31, 1997....................................................19,732,403

                                                          1




             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.


                                                          2






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


                               Three Months Ended   Nine Months Ended   Twelve Months Ended
                                     June 30             June 30              June 30
                               ------------------   ------------------  -------------------
                                                                 
                                 1997      1996       1997      1996      1997       1996
                               --------  --------   --------  --------  --------   --------
Operating revenues             $ 60,106  $ 58,807   $303,906  $275,782  $337,006   $302,500
Cost of gas                      30,715    32,382    165,894   151,341   182,691    162,017
                               --------  --------   --------  --------  --------   --------
Gross margin                     29,391    26,425    138,012   124,441   154,315    140,483
                               --------  --------   --------  --------  --------   --------

Operating expenses and taxes:
  Operating and maintenance      15,138    13,465     46,223    41,065    60,360     54,146
  Provision for depreciation      5,605     4,851     16,521    14,545    21,725     19,188
  General taxes                   3,518     3,468     14,414    13,402    17,018     15,732
  Income taxes                      587       736     19,509    17,974    16,032     15,184
                               --------  --------   --------  --------  --------   --------
                                 24,848    22,520     96,667    86,986   115,135    104,250
                               --------  --------   --------  --------  --------   --------
Operating income                  4,543     3,905     41,345    37,455    39,180     36,233

Other income, net                   822     1,089      2,878     2,597     3,632      2,723

Interest deductions               4,080     3,553     12,646    10,904    16,485     14,158
                               --------  --------   --------  --------  --------   --------
Net income                     $  1,285  $  1,441   $ 31,577  $ 29,148  $ 26,327   $ 24,798
                               ========  ========   ========  ========  ========   ========

Average common shares
 outstanding                     19,639    19,066     19,482    18,932    19,408     18,869

Earnings per share                 $.07      $.08      $1.62     $1.54     $1.36      $1.31

Cash dividends declared
 per share                         $.23      $.22       $.67     $.645      $.89     $.8575





                                                                   3





                              CONSOLIDATED BALANCE SHEETS
                                     (In thousands)

                                          ASSETS

                                                  Jun 30     Sep 30      Jun 30
                                                   1997       1996        1996
                                                 --------   --------    --------
Gas utility plant                                $666,749   $629,218    $614,243
  Less - Accumulated depreciation                 198,560    183,529     179,414
                                                 --------   --------    --------
                                                  468,189    445,689     434,829
                                                 --------   --------    --------

Non-utility property, net                             654        691         705
                                                 --------   --------    --------

Current assets:
  Cash and temporary investments                    1,965      3,361       3,376
  Restricted cash and temporary investments        14,577      6,395       5,776
  Receivables, less allowance for
   doubtful accounts                               32,174     17,899      23,825
  Materials and supplies                            7,597      6,705       6,498
  Stored gas inventory                             15,337     15,863       9,483
  Deferred gas costs, net                          13,081     17,525      12,782
  Prepayments and other                             2,454      2,275       2,048
                                                 --------   --------    --------
                                                   87,185     70,023      63,788
                                                 --------   --------    --------
Deferred charges and other assets                  14,258      8,486       8,072
                                                 --------   --------    --------
  Total                                          $570,286   $524,889    $507,394
                                                 ========   ========    ========


                            CAPITALIZATION AND LIABILITIES

Capitalization:
  Common equity -
   Common stock, $1 par                          $ 19,662   $ 19,204    $ 19,076
   Capital in excess of par value                 121,486    114,008     112,116
   Retained earnings                               73,900     55,423      64,953
                                                 --------   --------    --------
                                                  215,048    188,635     196,145
  Long-term debt                                  183,350    140,150     143,900
                                                 --------   --------    --------
                                                  398,398    328,785     340,045
                                                 --------   --------    --------

Current liabilities:
  Maturities of long-term debt                      9,300      6,800       9,300
  Accounts payable                                 19,558     20,301      23,641
  Accrued taxes                                     9,057      3,075       9,155
  Customer prepayments and deposits                 3,859      6,014       2,920
  Cash dividends and interest                       7,156      7,319       7,056
  Restricted supplier refunds                       9,732      6,395       5,776
  Other                                             4,771      3,960       3,589
                                                 --------   --------    --------
                                                   63,433     53,864      61,437
  Interim bank loans                               23,000     59,500      24,000
                                                 --------   --------    --------
                                                   86,433    113,364      85,437
                                                 --------   --------    --------

Deferred credits and other liabilities:
  Income taxes, net                                58,684     56,233      56,024
  Investment tax credits                            3,677      4,210       4,119
  Accrued pension cost                              9,205     12,214      11,679
  Deferred revenues                                 3,345       -            232
  Other                                            10,544     10,083       9,858
                                                 --------   --------    --------
                                                   85,455     82,740      81,912
                                                 --------   --------    --------
  Total                                          $570,286   $524,889    $507,394
                                                 ========   ========    ========

                                                               4





                      CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
                                     (In thousands)

                                             Twelve Months Ended
                                                   June 30
                                             -------------------
                                                1997      1996
                                              -------   -------
Balance beginning of period                   $64,953   $56,365
Add - Net income                               26,327    24,798
Deduct - Common stock dividends
          and other                            17,380    16,210
                                              -------   -------

Balance end of period                         $73,900   $64,953
                                              =======   =======





                         CONSOLIDATED STATEMENTS OF CASH FLOWS
                                     (In thousands)

                                              Nine Months Ended    Twelve Months Ended
                                                   June 30                June 30
                                              -----------------    -------------------
                                               1997      1996        1997       1996
                                              -------   -------     -------    -------
                                                                       
Cash Flows From Operating Activities:
  Net income                                  $31,577   $29,148     $26,327    $24,798
  Adjustments to reconcile net income
   to net cash provided by operating
   activities -
    Depreciation, depletion and other          19,115    17,744      25,365     23,301
    Deferred income taxes, net                  2,451     3,418       2,661      4,396
                                              -------   -------     -------    -------
                                               53,143    50,310      54,353     52,495
    Change in operating assets and liabilities:
       Receivables, net                       (15,982)  (11,748)    (10,234)   (12,746)
       Inventories                               (367)    1,737      (6,953)    (1,158)
       Accounts payable                          (743)    3,229      (4,083)    10,422
       Accrued pension cost                    (3,008)   (1,251)     (2,474)    (1,278)
       Other                                    6,239    (2,914)     (1,099)   (10,296)
                                              -------   -------     -------    -------
                                               39,282    39,363      29,510     37,439
                                              -------   -------     -------    -------

Cash Flows From Investing Activities:
  Construction expenditures                   (40,401)  (43,689)    (57,140)   (65,099)
  Non-utility and other                        (3,872)   (1,374)     (4,300)    (2,011)
                                              -------   -------     -------    -------
                                              (44,273)  (45,063)    (61,440)   (67,110)
                                              -------   -------     -------    -------

Cash Flows From Financing Activities:
  Sale of senior debentures, net of expenses   49,404    49,314      49,404     49,314
  Issuance of common stock through
   dividend reinvestment, stock purchase
   and stock option plans                       7,807     5,746       9,736      7,096
  Increase (decrease) in interim bank
   loans, net                                 (36,500)  (27,000)     (1,000)     5,500
  Retirement of long-term debt
   and common stock                            (4,334)   (7,980)    (10,642)   (15,496)
  Cash dividends                              (12,782)  (11,997)    (16,979)   (15,948)
                                              -------   -------     -------    -------
                                                3,595     8,083      30,519     30,466
                                              -------   -------     -------    -------

Net increase (decrease) in cash and
 temporary investments                         (1,396)    2,383      (1,411)       795
Cash and temporary investments
 at beginning of period                         3,361       993       3,376      2,581
                                              -------   -------     -------    -------

Cash and temporary investments
 at end of period                             $ 1,965   $ 3,376     $ 1,965    $ 3,376
                                              =======   =======     =======    =======

Cash paid during the period for:
  Interest (net of amount capitalized)        $12,796   $10,180     $16,403    $12,474
  Income taxes                                 11,560     7,845      15,195     10,663


                                                               5







                         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.


                                                              6




                        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 June 30
                                    ---------------------------------
                                                           Increase
                                      1997       1996     (Decrease)       %
                                    --------   --------    --------        --
Gross margin                        $ 29,391   $ 26,425    $  2,966        11
Less - Franchise taxes                 1,905      1,870          35         2
                                    --------   --------    --------
  Net margin                        $ 27,486   $ 24,555    $  2,931        12
                                    ========   ========    ========

Total volume throughput (DT):
  Residential                          3,277      3,610        (333)       (9)
  Commercial/small industrial          2,246      2,549        (303)      (12)
  Large commercial/industrial          8,138      7,548         590         8
                                    --------   --------    --------
                                      13,661     13,707         (46)        -
                                    ========   ========    ========

System average degree days:
  Actual                                 406        318          88        28
  Normal                                 258        258           -         -
  Percent of normal                      157%       123%

Weather normalization adjustment
 income (refund), net of
 franchise taxes                    $    907   $ (1,942)   $  2,849

Customers at end of period: (1)
  Residential                        262,780    247,666      15,114         6
  Commercial/small industrial         39,385     40,106        (721)       (2)
  Large commercial/industrial          2,405        400       2,005       NMF
                                    --------   --------    --------
                                     304,570    288,172      16,398         6
                                    ========   ========    ========


         (1) During the twelve months ended June 30, 1997, approximately 2,000
customers were reclassified from commercial/small industrial to large
commercial/industrial.

       Net margin for the three months ended June 30, 1997 increased $2,931,000
as compared to the same period last year.  This increase in net margin is
attributable to the items shown below (in thousands):

                                      Commercial/     Large
                                         Small      Commercial/
                        Residential   Industrial    Industrial    Other    Total
                        -----------   -----------   -----------   -----    -----
 Price variance *
  General rate increase
   effective 10/96          $1,399       $ 402       $  (959)    $ -      $  842
 Volume variances, net       1,462        (110)          622       -       1,974
 Other                        -           -             -           115      115
                            ------       -----       -------     ------   ------
  Total                     $2,861       $ 292       $  (337)    $  115   $2,931
                            ======       =====       =======     ======   ======

 * Includes changes in sales mix.

                                                              7








     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)                          Nine Months Ended June 30
                                    --------------------------------
                                                             Increase
                                      1997        1996      (Decrease)     %
                                    --------    --------     --------      --
Gross margin                        $138,012    $124,441     $ 13,571      11
Less - Franchise taxes                 9,754       8,854          900      10
                                    --------    --------     --------
  Net margin                        $128,258    $115,587     $ 12,671      11
                                    ========    ========     ========

Total volume throughput (DT):
  Residential                         18,653      21,379       (2,726)    (13)
  Commercial/small industrial         11,011      12,863       (1,852)    (14)
  Large commercial/industrial         25,597      22,237        3,360      15
                                    --------    --------     --------
                                      55,261      56,479       (1,218)     (2)
                                    ========    ========     ========

System average degree days:
  Actual                               3,231       3,845*        (614)    (16)
  Normal                               3,367       3,385*         (18)     (1)
  Percent of normal                       96%        114%

Weather normalization adjustment
 income (refund), net of
 franchise taxes                    $  5,961    $ (8,735)    $ 14,696

* Reflects an additional day for leap year.

     Net margin for the nine months ended June 30, 1997 increased $12,671,000 as
compared  to the same period last year.  This increase in net margin  is
attributable to the items shown below (in thousands):

                                       Commercial/     Large
                                         Small      Commercial/
                        Residential    Industrial   Industrial    Other   Total
                        -----------    ----------   -----------   -----   -----
Price variance*
 General rate increase
  effective 10/96          $ 7,162       $2,675      $(4,160)     $-     $ 5,677
Volume variances, net        3,754         (648)       3,594       -       6,700
Other                         -            -            -           294      294
                           -------       ------      -------      -----  -------
 Total                     $10,916       $2,027      $  (566)     $ 294  $12,671
                           =======       ======      =======      =====  =======

 * 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.


                                                             8






MANAGEMENT'S DISCUSSION (Continued)


(Amounts in thousands except
 degree day data)                        Twelve Months Ended June 30
                                    --------------------------------
                                                             Increase
                                      1997        1996      (Decrease)     %
                                    --------    --------     --------      --
Gross margin                        $154,315    $140,483     $ 13,832      10
Less - Franchise taxes                10,785       9,692        1,093      11
                                    --------    --------     --------
  Net margin                        $143,530    $130,791     $ 12,739      10
                                    ========    ========     ========

Total volume throughput (DT):
  Residential                         19,672      22,417       (2,745)    (12)
  Commercial/small industrial         12,456      14,247       (1,791)    (13)
  Large commercial/industrial         32,300      28,826        3,474      12
                                    --------    --------     --------
                                      64,428      65,490       (1,062)     (2)
                                    ========    ========     ========


System average degree days:
  Actual                               3,242       3,868*        (626)    (16)
  Normal                               3,384       3,402*         (18)     (1)
  Percent of normal                       96%        114%

Weather normalization adjustment
 income (refund), net of
 franchise taxes                    $  5,963    $ (8,735)    $ 14,698

* Reflects an additional day for leap year.

       Net margin for the twelve months ended June 30, 1997 increased
$12,739,000  as compared to the same period last year. This increase in net
margin is attributable to the items shown below (in thousands):

                                      Commercial/    Large
                                        Small      Commercial/
                        Residential   Industrial   Industrial    Other   Total
                        -----------   ----------   ----------    -----   -----
Price variance*
 General rate increase
  effective 10/96          $ 7,182       $2,704    $(4,090)     $ -     $ 5,796
Volume variances, net        3,981         (497)     3,857        -       7,341
Resolution - S. Expansion     -            -          -           (734)    (734)
Other                         -            -          -            336      336
                           -------       ------    -------      ------  -------
 Total                     $11,163       $2,207    $  (233)     $ (398) $12,739
                           =======       ======    =======      ======  =======

* 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.

                                                              9





     Operating and maintenance expenses for the three, nine and twelve months
ended June 30, 1997 increased 12%, 13% and 12%, respectively, as compared to the
same periods last year. For the nine and twelve months ended June 30, 1997,
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 9% for both the nine- and  twelve-month periods ended June 30, 1997.
Operating and maintenance expenses increased for all three periods due to
increases in costs associated with outsourcing meter reading, telecommunications
expenses, the provision for uncollectible accounts, which is based on revenues,
increased professional fees, outside services for consultants in the information
systems and public relations areas,  employee education  and  other
employee-related benefits.  Also contributing to the increase for the nine- and
twelve-month periods was increased power usage at PSNC's liquefied natural gas
facility. Partially offsetting the nine- and twelve-month increases were reduced
expenses for hospitalization insurance due to a $605,000 adjustment in December
1996 to  eliminate  the  health insurance reserve since the Company is now
affiliated with a health maintenance organization provider.  Another offset for
all three periods is a refund of $181,000 related to favorable life insurance
claims experience for the 1996 plan year.

     Depreciation expense increased for the three, nine and twelve months ended
June 30, 1997 due to utility  plant  additions.  General  taxes for the nine and
twelve  months  ended June 30, 1997 both increased  8% as compared to the same
periods last year.  These increases are mainly due to increased  franchise taxes
based on  perating revenues that increased 10% and 11%, respectively, as
compared to the same periods last year.

     Other income for the three months ended June 30, 1997 decreased $267,000 as
compared to the same period last year, while  increasing  $281,000 and $909,000,
respectively, for the nine- and twelve-month periods. The change in other income
for all three  periods is comprised  of several items.  Income from subsidiary
operations decreased $197,000, $338,000, and $105,000, respectively, for the
three, nine and twelve  months ended June 30, 1997.  The decrease in subsidiary
income for all three  periods is due mainly to the December 1996 formation of
Sonat Public Service Company L.L.C. of which PSNC and Sonat Marketing, Inc. each
owns 50%. Through this joint venture, all earnings, including earnings from
secondary market transactions, are split evenly between both partners.  Income
from subsidiary operations also decreased for the nine- and twelve-month periods
due to weather that was 16% warmer than both of the prior year  periods  which
negatively impacted margin earned from secondary market transactions.  This
decrease is partially offset for all three periods by the five-year amortization
of deferred revenue and the related interest income generated from the formation
of the joint venture.  Merchandise and jobbing  income increased for all three
respective periods by $69,000, $125,000 and $157,000. The increase for the nine-
and twelve-month  periods was partially offset by a one-time expense of $235,000
related to the  voluntary  early  retirement  program.  The increase in interest
income for all three periods was due  primarily to interest  related to deferred
gas costs of $45,000, $558,000 and $932,000, respectively. Also interest income
increased due to a loan

                                                            10





MANAGEMENT'S DISCUSSION (Continued)

made to a real estate developer for purposes of constructing office and
warehouse space for PSNC.  This loan was paid upon PSNC's acquisition of the
property in August 1997.  Impacting other income for all three periods in the
previous year was a $265,000 gain related to the sale of land in June 1996.

     Interest deductions for the three, nine and twelve months ended June 30,
1997 increased 15%, 16% and 16%, respectively, as compared to the same periods
last year. The primary reason for the increase in the three-month period is the
interest expense increase due to the December 17, 1996 issuance of $50,000,000
of 7.45% Senior Debentures due 2026.  Interest deductions for the nine- and
twelve-month periods also increased due to the January 10, 1996  issuance of
$50,000,000 of 6.99% Senior Debentures due 2026.  Offsetting the increases for
the  nine- and twelve-month periods is a decrease in interest expense on
short-term debt resulting from decreased interest rates.

     The change in earnings per share for all three periods reflects increases
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 stock purchase plans.

     On April 9, 1997, the Board of Directors increased PSNC's quarterly cash
dividend  by $.01  per  share, from  $.22 to $.23, payable July 1,  1997,  to
shareholders of record June 10, 1997.

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 nine and twelve months
ended June 30, 1997 were $40,401,000 and $57,140,000,  respectively, as compared
to $43,689,000  nd  65,099,000  for the same  periods a year  ago.  Although
construction expenditures  for  the  nine  months ended  June 30, 1997 are
approximately $10,000,000 below budget,  management  anticipates  meeting the
construction expenditure budget amount for fiscal 1997.

     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.  PSNC has committed lines of credit with seven
commercial banks which vary monthly depending upon seasonal requirements and a
five-year revolving line of

                                                            11





credit with one bank. For the twelve-month period beginning April 1, 1997, lines
of  credit  with  these banks range from a minimum of $37,000,000 to a
winter-period maximum of $81,000,000.  PSNC also has uncommitted annual lines of
credit  with four of these  banks  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 December 17, 1996, PSNC sold $50,000,000 of 7.45% Senior  Debentures due
2026 in a public offering. The net proceeds of $49,404,000 were used to pay down
a significant portion of the then outstanding short-term debt.

     At  June 30, 1997, restricted cash and  temporary investments were
$14,577,000, an increase of $8,182,000 from September 30, 1996.  This net
increase  was due in part to the restricted cash contribution from Sonat
Marketing Company  L.P. (Sonat  Marketing).  As discussed in Note 11 to the
financial statements in PSNC's 1996 Annual Report, PSNC Production  Corporation
and Sonat Marketing, 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.  Also contributing to the increase in
restricted  cash and temporary investments are refunds of $9,732,000 received
from  PSNC's pipeline supplier that  have not yet been deposited into the
expansion fund in the Office of the State Treasurer. This fund was created by an
order of the North Carolina Utilities Commission (NCUC), dated June 3, 1993, to
finance the construction of natural gas lines into unserved areas of PSNC's
service territory that otherwise would not be economically feasible to serve.

     The increase in receivables at June 30, 1997 as compared to June 30, 1996
includes a $7,500,000 loan made to a real estate developer for the purpose of
constructing office and warehouse space for PSNC. This receivable was paid upon
PSNC's acquisition of the property in August 1997.

     Stored gas inventories increased $5,854,000 as compared to June 1996. This
increase was due to additional quantities stored, an increase in the average
cost of natural gas and the addition of a storage service.

     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
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  June 30, 1997 represent
undercollections from customers of $13,081,000. These undercollections primarily
reflect the unanticipated surge in the price of natural gas during January 1997.
PSNC's deferred gas costs balances are approved by the NCUC

                                                            12





in annual gas cost prudence reviews and are refunded to or collected from
customers over a  subsequent twelve-month period.  Amounts that have not been
refunded to or collected  from customers bear interest at an annual rate of 10%
as required by the NCUC.  PSNC's strategy is to manage the balance of deferred
gas costs to a minimal level over a twelve-month period.  Deferred gas costs at
September 30, 1996 reflect undercollections of demand costs from customers of
$17,525,000.

     The increase in deferred charges and other assets as compared to both
September 30, 1996 and June 30, 1996 is primarily the result of the investments
in PSNC's  subsidiaries and deferred debt expense associated with the December
17, 1996 sale of 7.45% Senior Debentures previously discussed.

     The increase in other current liabilities at June 30, 1997 as compared to
both  September 1996 and June 1996 is primarily due to recording the current
portion of the deferred revenue associated with the creation of Sonat Public
Service Company L.L.C. The noncurrent portion is recorded in deferred revenues.

     The  decrease  in  accrued  pension  cost  at June  30, 1997 is due to the
recognition  of $1,475,000 of  unrecognized  net gains and assets in the pension
plan related to the voluntary early retirement program.

Regulatory Matters

     PSNC began providing natural gas service in McDowell County during December
1996. The project to serve McDowell County 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 June 30, 1997,  $14,169,000 was
spent on the project, of which $7,781,000 was received from the expansion fund.
PSNC will receive an additional $412,500 over the next five years in the form of
local government assistance payments that will be deposited into its expansion
fund.

     PSNC currently provides natural gas service to the eastern portion of
Haywood County and plans to extend service to western Haywood County, including
Waynesville, Clyde and Lake Junaluska by late 1997 or early 1998.  The current
estimated cost to expand service to this area is $7,182,000.  On December 30,
1996,  PSNC filed an application  with the NCUC requesting expansion funds for
this project.  On April 22, 1997,  the NCUC approved this project and authorized
disbursements from the expansion fund of $4,127,000.

     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

                                                            13





LLC filed an application  with the NCUC for approval of this project.  A public
hearing was held on May 20, 1997, and the applicants are awaiting an order from
the NCUC.

     Pine Needle LNG Co.,  LLC ("Pine  Needle") was formed by subsidiaries of
Transco,  Piedmont,  NCNG, Amerada Hess, PSNC and the Municipal Gas Authority of
Georgia. Pine Needle will own a liquefied natural gas storage facility,  with an
estimated  cost of $107 million.  This facility 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  peration 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,  and the
NCUC then  filed a  petition for review of FERC's  November 27 order with the
United States Court of Appeals for the District of Columbia Circuit; PSNC cannot
predict the outcome of this appeal.  On March 5, 1997, the FERC issued an order
denying the  requests for rehearing of a landowner and the NC  Department  of
Environment,  Health, and Natural Resources;  this order was not appealed by the
parties and is final.

      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
April 29, 1997, the NCUC issued an order authorizing the deferral of each year's
costs and requiring a three-year amortization of these costs  beginning in the
year incurred.  PSNC will seek to recover any unamortized costs at the time of
its next general rate case.

Forward-looking Statements

     Statements contained in this document and the notes to the financial
statements which are not historical in nature are forward-looking  statements
within the meaning of the  Private Securities Litigation Reform Act of 1995.
Forward-looking statements are subject to risks and uncertainties that may cause
future results to differ materially from those set forth in such forward-looking
statements. PSNC is under no obligation to update such statements.

                                                            14






                                                                    EXHIBIT 11

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


                                                                                                        

                                                              Three Months Ended    Nine Months Ended         Twelve Months Ended
                                                                    June 30               June 30                    June 30
                                                              ------------------    ------------------        -------------------
                                                                1997      1996        1997        1996          1997         1996
                                                              --------  --------    --------    --------      --------     --------
Net income                                                    $  1,285  $  1,441    $ 31,577    $ 29,148      $ 26,327     $ 24,798
                                                              --------  --------    --------    --------      --------     --------


Average common shares outstanding                               19,639    19,066      19,482      18,932        19,408       18,869

Additional dilutive effect of
 outstanding options (as determined
 by the application of the treasury
 stock method)                                                      99        73          99          82            93           76
                                                              --------  --------    --------    --------      --------     --------

Average common shares outstanding
 as adjusted                                                    19,738    19,139      19,581      19,014        19,501       18,945
                                                              --------  --------    --------    --------      --------     --------

Earnings per share, as adjusted                                  $ .07     $ .08       $1.61       $1.53         $1.35        $1.31
                                                                 =====     =====       =====       =====         =====        =====


        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%.


                                                          15




                             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:

               10-A-33      Amended and Restated Natural Gas Sales Agreement 
                            between PSNC and Transco Energy Marketing Company
                            dated November 1, 1990.

               10-A-33.1    Amendment to Amended and Restated Natural Gas Sales
                            Agreement between PSNC and Transco Energy Marketing
                            Company dated November 1, 1990.

               10-A-34      Firm Transportation  Service Agreement under
                            Rate Schedule FT, dated August 1, 1991,
                            between PSNC and Transcontinental Gas Pipe
                            Line Corporation.

               10-A-35      Firm Storage Service Agreement under Rate
                            Schedule  FSS, dated November 7, 1995,
                            between PSNC and Columbia Gas Transmission
                            Corporation.

               10-A-36      Storage Service Transportation Agreement
                            under Rate Schedule SST, dated November 7,
                            1995, between PSNC and Columbia Gas Transmission
                            Corporation.


                                                              16





               10-A-37      Interruptible Transportation Service Agreement
                            under Rate Schedule  TS, dated March 31, 1997,
                            between PSNC and Columbia Gas Transmission
                            Corporation.

               10-A-38      Gas Sales Agreement (Southern Expansion) dated
                            November 1, 1990 between PSNC and Transco
                            Energy Marketing Company.

               10-F  -      Form of Severance Agreement between the Company and
                            its Executive Officers.

               11       -   Statement re: computation of per share earnings.

               27       -   Financial Data Schedule.

          (b)  Reports on Form 8-K:
 
                           The Company filed on April 10 a Current Report on
                  Form 8-K dated April 9, 1997, describing the Stockholders
                  Rights Plan adopted by the Board of Directors.

                           The Company filed on April 14 a Current Report on
                  Form 8-K/A dated April 10, 1997, describing the Stockholders
                  Rights Plan adopted by the Board of Directors.

                                                              17






                                       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  8-11-97                               /s/Charles E. Zeigler, Jr
      -------                               -------------------------- 
                                            Charles E. Zeigler, Jr.
                                            Chairman, President and
                                            Chief Executive Officer




Date  8-11-97                               /s/Jack G. Mason
      -------                               --------------------------
                                            Jack G. Mason
                                            Vice President - Treasurer
                                            and Chief Financial Officer


                                                              18