BERKSHIRE ENERGY RESOURCES
U-3A-2, 1998-12-21
NATURAL GAS DISTRIBUTION
Previous: TRISTAR AEROSPACE CO, 10-K, 1998-12-21
Next: DEFINED ASSET FUNDS MUNICIPAL DEFINED FUND, 497, 1998-12-21



                                UNITED STATES

                     SECURITIES AND EXCHANGE COMMISSION

                         Washington, D.C. 20549-1004

                                 Form U-3A-2

               STATEMENT BY HOLDING COMPANY CLAIMING EXEMPTION
                UNDER RULE U-3A-2 FROM THE PROVISIONS OF THE
                 PUBLIC UTILITY HOLDING COMPANY ACT OF 1935

                          Berkshire Energy Resources

hereby files with the Securities and Exchange Commission, pursuant to Rule 
2, its statement claiming exemption as a holding company from the provisions 
of the Public Utility Holding Company Act of 1935, and submits the following 
information:

1.    Name, State of organization, location and nature of business of 
      claimant and every subsidiary thereof, other than any exempt wholesale 
      generator (EWG) or foreign utility company in which claimant directly 
      or indirectly holds an interest. 

      Berkshire Energy Resources, a Massachusetts Trust, is organized in the 
      Commonwealth of Massachusetts and has its principal place of business 
      at 115 Cheshire Road, Pittsfield, Massachusetts 01201.  Berkshire 
      Energy Resources was organized for the purpose of forming a holding 
      company structure for The Berkshire Gas Company ("Berkshire Gas"), a 
      Massachusetts gas company, pursuant to an Agreement and Plan of Merger 
      (the "Merger Agreement") among Berkshire Energy Resources, Berkshire 
      Gas and Berkshire Gas Mergeco Gas Company, Inc. ("Merger Sub"), a 
      Massachusetts gas company formed by Berkshire Energy Resources.  Upon 
      the consummation of the transactions described in the Merger Agreement 
      as of December 31, 1998, Berkshire Energy Resources principal business 
      will be the holding of all of the outstanding Common Stock of 
      Berkshire Gas, a gas distribution company, as well as two non-
      regulated subsidiaries, Berkshire Propane, Inc. ("Berkshire Propane"), 
      a Massachusetts corporation, that will engage in the retail sale of 
      propane, for heat, power and other uses and propane-related services, 
      and Berkshire Energy Marketing, Inc. ("Berkshire Marketing"), a 
      Massachusetts corporation that will engage in the marketing of natural 
      gas, electricity, heating oil, propane and other energy-related 
      services.  Berkshire Gas is a Massachusetts gas company engaged in the 
      distribution and sale of natural gas within Massachusetts.  Berkshire 
      Propane and Berkshire Marketing will provide services to customers 
      located in western Massachusetts, eastern New York, southern Vermont 
      and northern Connecticut.  The proposed formation of a holding company 
      structure for Berkshire Gas was approved by the Massachusetts 
      Department of Telecommunications and Energy in its decision in dockets 
      D.T.E. 98-61/98-87 issued November 5, 1998, attached hereto as Exhibit 
      D.  The proposed restructuring is essentially identical to a corporate 
      restructuring pursued by Boston Edison Company and approved by the 
      Securities and Exchange Commission on May 15, 1998, Release No. 35-26874. 
      Berkshire Gas, Berkshire Propane and Berkshire Marketing have 
      principal places of business at the following locations:

      The Berkshire Gas Company
      115 Cheshire Road
      Pittsfield, MA 01201

      Berkshire Propane, Inc.
      115 Cheshire Road
      Pittsfield, MA 01201

      Berkshire Energy Marketing, Inc.
      172 Hubbard Avenue
      Pittsfield, MA 01201

2.    A brief description of the properties of claimant and each of its
      subsidiary public utility companies used for the generation, 
      transmission, and distribution of electric energy for sale, or for the 
      production, transmission, and distribution of natural or manufactured 
      gas, indicating the location of principal generating plants, 
      transmission lines, producing fields, gas manufacturing plants, and 
      electric and gas distribution facilities, including all such 
      properties which are outside the State in which claimant and its 
      subsidiaries are organized and all transmission or pipelines which 
      deliver or receive electric energy or gas at the borders of such 
      State. 

      A.    Description of properties of claimant:

            Berkshire Energy Resources owns no such property.

      B.    Upon consummation of the transactions described in the Merger 
            Agreement as of December 31, 1998, Berkshire Gas will be a 
            wholly-owned subsidiary of Berkshire Energy Resources.  
            Berkshire Gas is a Massachusetts gas company engaged in the 
            distribution and sale of natural gas and the provision of 
            related services.  Berkshire Gas' public utility properties 
            consist primarily of approximately 669 miles of distribution 
            mains and related service facilities located exclusively in 
            western Massachusetts and used to serve natural gas customers in 
            communities where Berkshire Gas maintains a franchise to provide 
            utility service.  Berkshire Gas also maintains certain gas 
            manufacturing plants consisting of land, gas mixing equipment, 
            and liquefied petroleum and liquefied natural gas vaporization 
            equipment that are used to supplement natural gas volumes 
            delivered by interstate pipelines during the peak season in 
            order to meet customer demand.  These facilities are also 
            located exclusively in western Massachusetts.

3.    The following information for the last calendar year with respect to 
      claimant and each of its subsidiary public utility companies:

      (a)   Number of kwh. of electric energy sold (at retail or wholesale), 
            and Mcf. of natural or manufactured gas distributed at retail.

            Berkshire Energy Resources made no sales of electric energy or 
            natural gas.  Berkshire Gas distributed 7,357,000 mcf of natural 
            or manufactured gas at retail during the fiscal year ended June 
            30, 1998.

      (b)   Number of kwh. of electric energy and Mcf. of natural or 
            manufactured gas distributed at retail outside the State in 
            which each such company is organized.

            None

      (c)   Number of kwh. of electric energy and Mcf. of natural or 
            manufactured gas sold at wholesale outside the State in which 
            each such company is organized, or at the State Line.

            None 

      (d)   Number of kwh. of electric energy and Mcf. of natural or 
            manufactured gas purchased outside the State in which each such 
            company is organized or at the state line.

            None

4.    The following information for the reporting period with respect to 
      claimant and each interest it holds directly or indirectly in an EWG 
      or a foreign utility company, stating monetary amounts in United 
      States dollars:

      (a)   Name, location, business address and description of the 
            facilities used by the EWG or foreign utility company for the 
            generation, transmission and distribution of electric energy for 
            sale or for the distribution at retail of natural or 
            manufactured gas.

      (b)   Name of each system company that holds an interest in such EWG 
            or foreign utility company; and description of the interest 
            held.

      (c)   Type and amount of capital invested, directly or indirectly, by 
            the holding company claiming exemption; any direct or indirect 
            guarantee of the security of the EWG or foreign utility company 
            by the holding company claiming exemption; and any debt or other 
            financial obligation for which there is recourse, directly or 
            indirectly, to the holding company claiming exemption or another 
            system company, other than the EWG or foreign utility company.

      (d)   Capitalization and earnings of the EWG or foreign utility 
            company during the reporting period.

      (e)   Identify any service, sales or construction contract(s) between 
            the EWG or foreign utility company and a system company, and 
            describe the services to be rendered or goods sold and fees or 
            revenues under such agreement(s).

            None


                                  EXHIBIT A

      A consolidating statement of income and surplus of the claimant and 
its subsidiary companies for the last calendar year, together with a 
consolidating balance sheet of claimant and its subsidiary companies as of 
the close of such calendar year.

                Consolidating Statement of Income and Surplus
                     for Fiscal Year Ended June 30, 1998
                               (In Thousands)

<TABLE>
<CAPTION>
                          Berkshire Energy   The Berkshire Gas     Berkshire     Berkshire Energy
                              Resources           Company        Propane, Inc.    Marketing, Inc.    Totals
                          ----------------   -----------------   -------------   ----------------    ------

<S>                               <C>            <C>                   <C>               <C>        <C>
Operating Revenues                0              $ 49,859              0                 0          $ 49,859  
Cost of Gas Sold                  0                24,530              0                 0            24,530  
- ------------------------------------------------------------------------------------------------------------
Operating Margin                  0                25,329              0                 0            25,329
- ------------------------------------------------------------------------------------------------------------
Other Operating Expenses          0                12,366              0                 0            12,366
Depreciation                      0                 4,171              0                 0             4,171  
- ------------------------------------------------------------------------------------------------------------
      Total                       0                16,537              0                 0            16,537
- ------------------------------------------------------------------------------------------------------------
Utility Operating Income          0                 8,792              0                 0             8,792  
Other Income - Net                0                 1,919              0                 0             1,919
- ------------------------------------------------------------------------------------------------------------
Operating and Other Income        0                10,711              0                 0            10,711
Interest Expense                  0                 4,392              0                 0             4,392
Other Taxes                       0                 1,870              0                 0             1,870
- ------------------------------------------------------------------------------------------------------------
      Pre-tax Income              0                 4,449              0                 0             4,449
Income Taxes                      0                 1,655              0                 0             1,655
- ------------------------------------------------------------------------------------------------------------
NET INCOME                        0              $  2,794              0                 0          $  2,794   
============================================================================================================
SURPLUS/RETAINED EARNINGS         0              $  8,911              0                 0          $  8,911
</TABLE>

                        Consolidating Balance Sheets
                     for Fiscal Year Ended June 30, 1998
                               (In Thousands)

<TABLE>
<CAPTION>
                                    Berkshire Energy   The Berkshire Gas     Berkshire     Berkshire Energy
                                        Resources           Company        Propane, Inc.    Marketing, Inc.    Totals
                                    ----------------   -----------------   -------------   ----------------    ------
<S>                                         <C>            <C>                   <C>               <C>        <C>
ASSETS
Utility Plant:
  Utility Plant-at original cost            0              $106,654              0                 0          106,654
  Less: Accumulated Depreciation            0                31,371              0                 0           31,371
- ---------------------------------------------------------------------------------------------------------------------
      Utility Plant-Net                     0                75,283              0                 0           75,283
- ---------------------------------------------------------------------------------------------------------------------
Other Property:
  Other Property - at original cost         0                12,784              0                 0           12,784
  Less: Accumulated Depreciation            0                 6,420              0                 0            6,420
- ---------------------------------------------------------------------------------------------------------------------
Other Property-Net                          0                 6,364              0                 0            6,364    
- ---------------------------------------------------------------------------------------------------------------------
Current Assets: 
  Cash and Cash Equivalents                 0                   160              0                 0              160
  Accounts Receivable                       0                 6,096              0                 0            6,096
  Other Receivables                         0                   181              0                 0              181
  Inventories                               0                 4,261              0                 0            4,261  
  Prepayments and Other                     0                   979              0                 0              979  
  Prepaid Taxes                             0                   370              0                 0              370
  Recoverable(Refundable) Gas Costs         0                   224              0                 0              224    
- ---------------------------------------------------------------------------------------------------------------------
Total Current Assets                        0                12,271              0                 0           12,271    
- ---------------------------------------------------------------------------------------------------------------------
Deferred Debits:
  Unamortized Debt Expense - Net            0                 2,200              0                 0            2,200     
  Capital Stock Expense - Net               0                   275              0                 0              275   
  Environmental Cleanup Costs               0                   800              0                 0              800      
  Other                                     0                 1,414              0                 0            1,414 
- ---------------------------------------------------------------------------------------------------------------------
Total Deferred Debits                       0                 4,689              0                 0            4,689 
- ---------------------------------------------------------------------------------------------------------------------
Recoverable Environmental
Cleanup Costs                               0                 3,290              0                 0            3,290
- ---------------------------------------------------------------------------------------------------------------------
     TOTAL ASSETS                           0              $101,897              0                 0          101,897  
=====================================================================================================================
CAPITALIZATION AND LIABILITIES
Common Shareholders' Equity:
  Common Stock                              0              $  5,790              0                 0            5,790   
  Premium on Common Stock                   0                18,835              0                 0           18,835   
  Retained Earnings                         0                 8,911              0                 0            8,911 
- ---------------------------------------------------------------------------------------------------------------------
Total Common Shareholders' Equity           0                33,536              0                 0           33,536 
- ---------------------------------------------------------------------------------------------------------------------
Redeemable Cumulative Preferred Stock       0                   321              0                 0              321 
- ---------------------------------------------------------------------------------------------------------------------
Long-Term Debt (less current
 maturities)                                0                34,000              0                 0           34,000    
- ---------------------------------------------------------------------------------------------------------------------
Current Liabilities:
  Notes Payable to Banks                    0                 7,085              0                 0            7,085  
Current Maturities of Long-Term Debt        0                 6,000              0                 0            6,000  
  Accounts Payable                          0                 3,024              0                 0            3,024 
  Other Current Liabilities                 0                 3,098              0                 0            3,098 
- ---------------------------------------------------------------------------------------------------------------------
Total Current Liabilities                   0                19,207              0                 0           19,207
- ---------------------------------------------------------------------------------------------------------------------
Other Liabilities                           0                 1,676              0                 0            1,676
- ---------------------------------------------------------------------------------------------------------------------
Unamortized Investment Tax Credit           0                 1,139              0                 0            1,139    
- ---------------------------------------------------------------------------------------------------------------------
Deferred Income Taxes                       0                 8,728              0                 0            8,728 
- ---------------------------------------------------------------------------------------------------------------------
Reserve for Recoverable             
Environmental Cleanup Costs                 0                 3,290              0                 0            3,290
- ---------------------------------------------------------------------------------------------------------------------
TOTAL CAPITALIZATION
 AND LIABILITIES                            0              $101,897              0                 0          101,897 
=====================================================================================================================
</TABLE>


                                  EXHIBIT B

      If, at the time a report on this form is filed, the registrant is 
required to submit this report and any amendments thereto electronically via 
EDGAR, the registrant shall furnish a Financial Data Schedule.  The Schedule 
shall set forth the financial and other data specified below that are 
applicable to the registrant on a consolidated basis.

Item No.      Caption Heading
- --------      ---------------

    1.        Total Assets

    2.        Total Operating Revenues

    3.        Net Income


                  Consolidated Financial Data Schedule for
                       Fiscal Year Ended June 30, 1998
                               (In Thousands)

1.  Total Assets                 -      $101,897

2.  Total Operating Revenue      -      $ 49,859

3.  Net Income                   -      $  2,794


                                  EXHIBIT C

      An organizational chart showing the relationship of each EWG or 
foreign utility company to associate companies in the holding-company 
system.

None


                                  EXHIBIT D

      Attached please find a copy of the decision of the Massachusetts 
Department of Telecommunications and Energy in dockets D.T.E., 98-61/9887 
approving the transaction described in the Merger Agreement whereby a 
holding company structure will be established for Berkshire Gas.

                      The Commonwealth of Massachusetts
                 DEPARTMENT OF TELECOMMUNICATIONS AND ENERGY
                              November 5, 1998

D.T.E. 98-61/87

Petition of The Berkshire Gas Company and Berkshire Gas Mergeco Gas Company, 
Inc. for approvals related to a reorganization merger to establish a Holding 
Company pursuant to G.L. c. 164, [Section Sign] 96.

Petition of The Berkshire Gas Company to the Department of 
Telecommunications and Energy pursuant to G.L. c. 164, [Section Sign] 14 for 
approval and authorization to issue and sell not more than 200,000 
additional shares of common stock. 

APPEARANCES:             James M. Avery, Esq.
                         Emmett E. Lyne, Esq.
                         K. Jill Rizzotti, Esq.
                         Rich, May, Bilodeau & Flaherty, P.C.
                         The Old South Building
                         294 Washington Street
                         Boston, MA  02108-4675
                               FOR:  THE BERKSHIRE GAS COMPANY and
                                     BERKSHIRE GAS MERGECO GAS COMPANY, INC.
                                     Petitioners

                         Scott Harshbarger, Attorney General
                               By:   James W. Stetson
                         Assistant Attorney General
                         200 Portland Street
                         Boston, Massachusetts 02114
                                     Intervenor

                         Timothy A. Clark, General Counsel
                         Colonial Gas Company
                         40 Market Street
                         Lowell, MA  01852
                              -and-

                         Jeffrey F. Jones, Esq.
                         Constantine Athanas, Esq.
                         Palmer & Dodge, LLP
                         One Beacon Street
                         Boston, MA  02108
                               FOR:  COLONIAL GAS COMPANY
                                     Limited Participant

                              TABLE OF CONTENTS

I.    INTRODUCTION                                                 Page 1

II.   PROCEDURAL HISTORY                                           Page 2

III.  COMPANIES' PROPOSAL                                          Page 2
      A.    Merger                                                 Page 2
      B.    DRIP Petition                                          Page 5
      C.    Exemption Request                                      Page 6

IV.   CONSISTENCY OF HOLDING COMPANY PROPOSAL WITH THE
      PUBLIC INTEREST                                              Page 6
      A.    Introduction                                           Page 6
      B.    Standard of Review                                     Page 7
      C.    Specific Considerations                                Page 9
            1.    Impact on Rates                                  Page 9
            2.    Impact on Quality of Service                     Page 11
            3.    Impact on Competition                            Page 12
            4.    The Financial Integrity of the
                  Post-Merger Entity                               Page 13
            5.    Societal Costs                                   Page 14
            6.    Impact on Economic Development                   Page 14
            7.    Alternatives to the Merger                       Page 15
      D.    Conclusion                                             Page 16

V.    CONDITIONS OF APPROVAL                                       Page 16
      A.    Dividend Policy                                        Page 16
            1.    Introduction                                     Page 16
            2.    Analysis and Findings                            Page 17
      B.    Cost of Capital                                        Page 18
      C.    Asset Transfers                                        Page 19
            1.    Description of Company Proposal                  Page 19
            2.    Analysis and Findings                            Page 19

VI.   MANAGEMENT AGREEMENT                                         Page 20
      A.    Description                                            Page 20
      B.    Analysis and Findings                                  Page 22

VII.  TAX SHARING AGREEMENT                                        Page 24
      A.    Description                                            Page 24
      B.    Analysis and Findings                                  Page 24

VIII. STOCK ISSUANCE                                               Page 26
      A.    Standard of Review                                     Page 26
      B.    Mergeco                                                Page 28
            1.    Description of Proposal                          Page 28
            2.    Analysis and Findings                            Page 28
      C.    Dividend Reinvestment Plan Stock Issuance              Page 29
            1.    Description of the Proposed Financing            Page 29
            2.    Capital Structure of the Company                 Page 31
            3.    Analysis and Findings                            Page 32

IX.   EXEMPTION FROM SEPARATION REQUIREMENTS OF THE
      STANDARDS OF CONDUCT                                         Page 33
      A.    Introduction                                           Page 33
      B.    Analysis and Findings                                  Page 34

X.    ORDER                                                        Page 36


I.    INTRODUCTION

      On June 23, 1998, Berkshire Gas Company ("Berkshire" or "Company") and 
Berkshire Gas Mergeco Gas Company, Inc. ("Mergeco") (together, the 
"Companies") filed a petition for approval ("Restructuring Petition") 
pursuant to G.L. c. 164, [Section Sign] 96, of an Agreement and Plan of 
Merger ("Reorganization Plan") with the Department of Telecommunications and 
Energy ("Department").  In its Reorganization Plan, Berkshire proposes to 
create a holding company, Berkshire Energy Resources ("BER"), to directly 
own the common stock of Berkshire.  The Companies have requested Department 
approval of their Reorganization Plan.

      On August 14, 1998, Berkshire also requested Department approval and 
authorization, pursuant to G.L. 164, [Section Sign] 14, for the issuance and 
sale of an additional 200,000 shares of common stock, $2.50 par value, 
pursuant to Berkshire's Share Owner Dividend Reinvestment and Stock Purchase 
Plan (the "DRIP") ("DRIP Petition").  The Department granted the Companies' 
motion to review these petitions on a consolidated basis.

      On October 7, 1998, Berkshire filed a request pursuant to 220 C.M.R. 
[Section Sign] 12.03(17) for a limited exemption from the separation 
requirements of 220 C.M.R. [Section Sign] 12.03(15) ("Exemption Request"), 
with respect to certain employees who will serve in management positions for 
Berkshire, and the non-regulated affiliates of Berkshire.

      This Order approves the Companies' petitions to (1) create a holding 
company to directly hold the common stock of Berkshire and (2) issue and 
sell an additional 200,000 shares of common stock, $2.50 par value, pursuant 
to Berkshire's DRIP.  This Order denies, without prejudice, the Companies' 
Exemption Request.  This Order also sets forth certain ratepayer 
protections.  The Companies must implement the protections as a condition of 
their corporate restructuring, in order to safeguard the public interest.

II.   PROCEDURAL HISTORY

      On July 30, 1998, the Department held a public hearing in its offices 
regarding the Restructuring Petition, docketed as D.T.E. 98-61.  The 
Department granted limited participant status to Colonial Gas Company 
("Colonial").  The Attorney General intervened pursuant to G.L. c. 12, 
[Section Sign] 11E, on August 14, 1998.

      On September 29, 1998, the Department held a public hearing in its 
offices regarding the DRIP Petition, docketed as D.T.E. 98-87.  On the same 
day, the Department held a combined evidentiary hearing in D.T.E. 98-61 and 
D.T.E. 98-87.  The Companies presented two witnesses:  Michael J. Marrone, 
vice president, treasurer and chief financial officer of  Berkshire; and 
John J. Reed, president of Reed Consulting Group.  The evidentiary record 
consists of 53 exhibits.  On October 8, 1998, the Companies filed a brief in 
support of their petitions.

III.  COMPANIES' PROPOSAL

      A.    Merger

      Currently, Berkshire is an investor-owned public utility that serves 
19 communities in western Massachusetts.  Berkshire also operates a retail 
propane business as a division and has entered into a strategic marketing 
alliance with Conectiv/CNE, LLC, a joint venture formed by a subsidiary of 
Connecticut Energy Corporation and a subsidiary of Delmarva Power & Light 
Company.

      The Companies request Department approval of their Reorganization Plan 
to create a holding company that will directly hold the common stock of 
Berkshire (Exh. BG-MJM-1, at 2).  Pursuant to the Reorganization Plan, 
Berkshire has formed BER,(1) a Massachusetts business trust, and Mergeco, 
BER's wholly-owned subsidiary and a Massachusetts gas utility corporation 
that has no present business or assets of its own (id. at 11).  Under the 
Reorganization Plan, Berkshire will become a subsidiary of BER through the 
merger of Berkshire with and into Mergeco, with Berkshire being the 
surviving entity (id. at 12).  The Companies assert that their proposal is 
essentially identical to the corporate restructuring approved by the 
Department in Boston Edison Company, D.P.U./D.T.E. 97-63 (1998) (id. at 2).  
___________________
(1)   By Order dated January 30, 1998, the Department approved the 
      investment in BER of such amounts required to submit the 
      Reorganization Plan to Berkshire's shareholders and regulatory 
      authorities having jurisdiction.  The Berkshire Gas Company, D.T.E. 
      97-107 (1998).

      The Companies represent that the following events will occur 
simultaneously at the time of the merger:  (1) each share of Mergeco common 
stock issued and outstanding immediately prior to the merger will be changed 
and converted into one share of Berkshire common stock, $2.50 par value; (2) 
each share of Berkshire's common stock issued and outstanding immediately 
prior to the merger will be changed and converted into one common share of 
BER; and (3) each share of BER issued and outstanding immediately prior to 
the merger will be cancelled (id. at 12).  The Companies further represent 
that Berkshire cumulative preferred stock will not be affected by the merger 
(id. at 15).  The Companies also claim that their long-term debt securities, 
assuming the negotiation of acceptable consents or amendments, will be 
similarly unaffected (id.).  The Companies state that, as a result of the 
merger, (1) Berkshire will become a wholly-owned subsidiary of BER, (2) all 
of BER's common shares outstanding immediately after the merger will be 
owned by the holders of Berkshire's common stock outstanding immediately 
prior to the merger, and (3) Mergeco will cease to exist as a separate legal 
entity (id.).  The Companies explain that the retail propane operations and 
energy marketing activities of Berkshire, currently performed through 
divisions of Berkshire, will be transferred to new subsidiaries after the 
merger (Exh. BG-MJM-1, at 5).

      In its Proxy Statement/Prospectus dated March 17, 1998, Berkshire 
proposes the following corporate structure (Exh. BG-MJM-5, at 22-23).  The 
Companies state that the current board of directors of Berkshire will become 
the board of trustees of BER (id. at 22).  The Company also reports that 
Berkshire's current officers will continue to serve as officers for 
Berkshire and also will serve in comparable senior positions for non-
regulated affiliates of Berkshire (id. at 23).  The Companies report that 
Berkshire also will perform certain services for its affiliates pursuant to 
the terms of a Management Services Agreement ("Management Agreement") (Exhs. 
BG-MJM-1, at 13; BG-MJM-6, at 1; RR-DTE-4(a)).

      B.    DRIP Petition

      Berkshire proposes to issue and sell from time to time up to 200,000 
additional shares of common stock through the Company's DRIP (DRIP Petition 
at 2).  Berkshire explains that the DRIP allows the common stock cash 
dividends to be automatically reinvested in additional, original issue 
shares of common stock of the Company (id. at 3).  Berkshire notes that 
participation in the DRIP is optional and is available to holders of ten or 
more shares of common stock, or to any Berkshire employee who owns one or 
more shares of common stock (id.).

      Berkshire seeks approval of the DRIP Petition concurrently with the 
Restructuring Petition because Berkshire anticipates that the merger 
probably will not be completed before the end of 1998 and that it will not 
have an adequate number of shares available for issuance pursuant to the 
DRIP for the interim period prior to the proposed corporate restructuring 
(id. at 4; Exh. BG-MJM-10, at 4).  Therefore, Berkshire determined that it 
was necessary to increase the number of shares authorized for issuance 
pursuant to the DRIP rather than suspend the DRIP pending completion of the 
merger (DRIP Petition at 4; Exh. BG-MJM-10, at 4).

      Berkshire states that, upon approval of the Reorganization Plan by the 
Department, the DRIP will be assumed by BER (Exh. BG-MJM-10, at 3-4).  
Berkshire reports that participants in the DRIP will continue to be able to 
invest their dividends in BER's common shares, as well as purchase 
additional common shares and make optional payments to acquire such shares 
(id. at 4).  The Company represents that it will take appropriate action to 
achieve compliance with applicable federal securities laws upon approval of 
the DRIP Petition (id. at 6-7).

      C.    Exemption Request

      During the course of the evidentiary hearing, the Department raised 
the issue of whether the overlap of management between Berkshire's regulated 
and non-regulated entities was consonant with the Department's Standards of 
Conduct, 220 C.M.R  [Section Sign] 12.00, et seq. (Tr. at 37-45).  
Therefore, Berkshire filed the Exemption Request with respect to certain 
senior executives that would serve Berkshire as well as its non-regulated 
affiliates, including its competitive energy affiliate (id. at 46).

IV.   CONSISTENCY OF HOLDING COMPANY PROPOSAL WITH THE PUBLIC INTEREST

      A.    Introduction

      Through the merger, Berkshire would be transformed from a publicly 
traded stock corporation to a corporation whose equity would be entirely 
owned by a holding company.  Of the commonwealth's ten investor-owned local 
gas distribution companies ("LDCs"),(2) five are currently affiliates of 
holding companies(3) (Exh. BG-JR-1, at 4).  In addition to Berkshire, two of 
the other remaining LDCs that are not affiliates of holding companies, Bay 
State Gas Company ("Bay State") and Colonial, are currently involved in 
transactions that, if completed, will result in their becoming affiliates of 
holding companies(4) (id. at 4).  It should be noted that, with the 
Department's Order in D.P.U./D.T.E. 97-63, all investor-owned electric 
utility companies in Massachusetts now operate within a holding company 
structure (id. at 3).
___________________
(2)   The ten LDCs are:  Berkshire, Bay State Gas Company, Blackstone Gas 
      Company, Boston Gas Company, Colonial, Commonwealth Gas Company, Essex 
      County Gas Company, Fall River Gas Company, North Attleboro Gas 
      Company and Unitil/Fitchburg Gas and Electric Company. 
(3)   The five LDCs that already are affiliates of holding companies are:  
      Boston Gas Company, Commonwealth Gas Company, Unitil/Fitchburg Gas and 
      Electric Company, North Attleboro Gas Company, and Essex County Gas 
      Company (Exh. BG-JR-1, at 4).
(4)   The Department is currently reviewing these transactions in 
      proceedings docketed as D.T.E. 98-31 for Bay State and D.T.E. 98-71 
      for Colonial.

B.    Standard of Review

      The Department's authority to review and approve mergers and 
acquisitions is found at G.L. c. 164, [Section Sign] 96, which, as a 
condition for approval, requires the Department to find that mergers and 
acquisitions are "consistent with the public interest."  In Boston Edison 
Company, D.P.U. 850, at 6-8 (1983), the Department construed [Section Sign] 
96's standard of consistency with the public interest as requiring a 
balancing of the costs and benefits attendant on any proposed merger or 
acquisition.  The Department stated that the core of the consistency 
standard was "avoidance of harm to the public."  D.P.U. 850, at 5.  
Therefore, under the terms of D.P.U. 850, a proposed merger or acquisition 
is allowed to go forward upon a finding by the Department that the public 
interest would be at least as well served by approval of a proposal as by 
its denial.  D.P.U. 850, at 5-8; Eastern-Essex Acquisition, D.T.E. 98-27, at 
8 (1998).(5)  The Department has reaffirmed that it would consider the 
potential gains and losses of a proposed merger to determine whether the 
proposed transaction satisfies the [Section Sign] 96 standard.  D.T.E. 98-
27, at 8; D.P.U./D.T.E. 97-63, at 7; Mergers and Acquisitions, D.T.E. 93-
167-A at 6, 7, 9 (1994).  The public interest standard, as elucidated in 
D.P.U. 850, must be understood as a "no net harm," rather than a "net 
benefit" test.(6)  D.T.E. 98-27, at 8.  The Department considers the special 
factors of an individual proposal to determine whether it is consistent with 
the public interest.  Id.;  D.P.U./D.T.E. 97-63, at 7; Mergers and 
Acquisitions at 7-9.  To meet this standard, costs or disadvantages of a 
proposed merger must be accompanied by offsetting benefits that warrant 
their allowance.  D.T.E. 98-27, at 8; D.P.U./D.T.E. 97-63, at 7; D.T.E. 93-
167-A at 18-19.
___________________
(5)   The Department issued its Order in Eastern-Essex Acquisition, D.T.E. 
      98-27 (1998) on September 17, 1998, which was after hearings were 
      completed and briefs had been filed in this case.
(6)   The Department notes that a finding that a proposed merger or 
      acquisition would probably yield a net benefit does not mean that such 
      a transaction must yield a net benefit to satisfy G.L. c. 164, 
      [Section Sign] 96 and Boston Edison, D.P.U. 850.

      Various factors may be considered in determining whether a proposed 
merger or acquisition is consistent with the public interest pursuant to 
G.L. c. 164, [Section Sign] 96.  These factors were set forth in Mergers and 
Acquisitions:  (1) effect on rates; (2) effect on the quality of service; 
(3) resulting net savings; (4) effect on competition; (5) financial 
integrity of the post-merger entity; (6) fairness of the distribution of 
resulting benefits between shareholders and ratepayers; (7) societal costs, 
such as job loss; (8) effect on economic development; and (9) alternatives 
to the merger or acquisition.  D.T.E. 98-27, at 8-9; D.P.U./D.T.E. 97-63, at 
7-8; D.T.E. 93-167-A at 7-9.  This list is illustrative and not exhaustive, 
and the Department may consider other factors when evaluating a [Section 
Sign] 96 proposal.  D.T.E. 98-27, at 9; D.T.E. 93-167-A at 9.

      C.    Specific Considerations

      As described above, the Department has developed a nine-factor test to 
examine the benefits and costs of a proposed merger of utility companies.  
D.P.U. 93-167-A at 7-9.  Because the standard of review was designed to 
apply to mergers between operating companies or acquisitions by one company 
of another, not all of the factors are relevant to or determinative of the 
issues raised by this holding company proposal.  In considering the special 
circumstances of this proposal, the Department's analysis focuses on the 
following factors:  (1) impact on rates; (2) impact on the quality of 
service; (3) impact on competition; (4) the financial integrity of the post-
merger entity; (5) societal costs; (6) impact on economic development; and 
(7) alternatives to the merger or acquisition.  D.P.U./D.T.E. 97-63, at 12-
13.  These are the factors that we use in our analysis.  However, the result 
of the analysis on any single factor is not controlling.  Our review and 
judgment under G.L. c. 164, [Section Sign] 96, and in D.P. U. 850, is of the 
proposal taken as a whole and of the consistency of the proposal with the 
public interest.

            1.    Impact on Rates

      Berkshire states that it is not proposing any changes in its rates 
(Ex. BG-MJM-1, at 7; Tr. at 20).  The Department may find that a proposal is 
consistent with the public interest if, upon consideration of its 
significant aspects viewed as a whole, the public interest is at least as 
well served by approval of the proposal as by its denial.  D.P.U. 850, at 8.  
Thus, the Companies need not demonstrate that Berkshire's rates will 
decrease upon the formation of the holding company.

      The formation of a holding company, assuming the adoption of 
appropriate safeguards by the Department, likely will have no adverse impact 
on Berkshire's rates because the Company will continue to operate and be 
regulated in virtually the same manner as under the current structure (Tr. 
at 20).  The Companies' proposal is not a merger whereby two entities seek 
enhanced efficiency through the elimination of duplicate services and 
departments.  In the instant case, the regulated business of Berkshire will 
operate in the same manner before and after the formation of the holding 
company.  The Company's current rates are established pursuant to the terms 
of the Department's Order in The Berkshire Gas Company, D.P.U. 92-10 (1993), 
and, more recently, with respect to the unbundling of such rates, a 
settlement approved by the Department in The Berkshire Gas Company, D.T.E. 
98-65 (1998).  Any future adjustments to the Company's rates will be subject 
to the same regulatory scrutiny applied today.  See G.L. c. 164, [Section 
Sign] 94.  Therefore, the public will be held harmless in accordance with 
the standard set forth in D.P.U. 850, at 8, i.e., that the public interest 
is at least as well served by approval of the proposal as by its denial.  In 
addition, as discussed below, the Department will ensure through appropriate 
safeguards that ratepayers will not pay increased rates due to cross-
subsidization or excessive dividend payments.  The Department notes that our 
ability to ensure compliance with these safeguards is, in fact, enhanced 
under a holding company structure.

            2.    Impact on Quality of Service

      Berkshire claims that the regulated utility operations will be central 
to the proposed holding company and that the Company will continue its 
commitment to customer service and relevant operating and safety 
requirements (Exh. BG-MJM-1, at 8).  Berkshire claims that the quality of 
service will not be negatively affected and that, if there is any effect, it 
will be to encourage Berkshire to maintain its high standards (id.; Tr. at 
20).

      The Company has stated that its desire to enter other business 
ventures is driving, at least in part, the present proposal to restructure 
its corporate organization (Exh. BG-MJM-1, at 6).  The Department recognizes 
that as a regulated utility enters new areas of unregulated business, the 
potential exists for the diversion of the regulated utility's resources to 
the unregulated business, resulting in degradation of service quality.  
Likewise, potential exists that the less profitable resources of an 
affiliated unregulated company may be transferred to the regulated business, 
leading to poor service quality in the regulated business.  Berkshire notes 
three incentives to maintain high standards in its service quality:  
continued rate regulation, revised service quality standards if it withdraws 
from the merchant function and is subject to the requirements of 
performance-based rates, and potential to increase efficiency as a result of 
a more appropriate corporate structure (Exh. BG-MJM-1, at 8).  In the 
present situation, the Department determines that, pursuant to G.L. 164 
[Section Sign] 93, its authority to investigate service quality problems 
pursuant to a petition from elected officials or groups of twenty or more 
affected customers  provides adequate protection from degradation in the 
quality of service of Berkshire.  In addition, the Department expects that 
in the future, the quality of service monitoring under performance-based 
ratemaking will protect customers from a degradation in the quality of 
service.  Therefore, the Department concludes that the formation of a 
holding company need not, and likely will not, have an adverse effect on 
quality of service.

            3.    Impact on Competition

      Berkshire states that few competitors are currently in western 
Massachusetts and that few competitors are likely to enter the region's 
natural gas market initially (Exh. BG-MJM-1, at 9).  The Company states that 
the proposed merger will have a positive effect on competition by opening 
this regional market to greater competition and helping to develop the 
region's economy (id.; Exh. DTE-1-4; Tr. at 21-22).  The Department has 
encouraged a holding company corporate structure to maintain clear lines 
between and among competitive and non-competitive business ventures and to 
encourage the growth of competition.  D.P.U. 96-100, at 74-79; D.P.U./D.T.E. 
97-63, at 12; D.T.E. 97-24, at 24-25.  Further, the Companies state that the 
proposed corporate separation of Berkshire's energy marketing operation in a 
marketing affiliate separated from its regulated business will eliminate 
significant barriers to entry in the natural gas market (Exh. BG-MJM-1, at 
4).  The Department finds that the implementation of the holding company 
structure most likely will have a positive effect upon competition in the 
natural gas industry by removing potential barriers to market entry for 
Berkshire, and by separating Berkshire's regulated and unregulated 
operations.

            4.    The Financial Integrity of the Post-Merger Entity

      The major difference between the current structure of Berkshire and 
the proposed holding company structure will be the accounting treatment of 
the utility.  The Department recognizes that there can be additional risks 
to ratepayers upon the formation of the holding company.  Diversification, 
without appropriate ratepayer protections, could result in an increase to 
the overall risk profile of Berkshire.  The Department finds that the risks 
of increased diversification into energy and other related businesses should 
be borne by the shareholders, not ratepayers.  D.P.U./D.T.E. 97-63, at 18.  
Furthermore, Berkshire has agreed to be governed by safeguards comparable to 
those imposed with respect to BECo's corporate restructuring to establish a 
holding company corporate structure (Exhs. DTE-1-19; DTE-1-20).(7)  Thus, 
the formation of a holding company will not affect the financial stability 
of the post-merger utility as long as appropriate safeguards are established 
to protect ratepayers from the risks inherent in increased diversification.  
These safeguards are discussed in Section V, below.
___________________
(7)   The safeguards include (1) monitoring of dividend payments by 
      Berkshire to BER, (2) determining the cost of capital on a stand-alone 
      basis, (3) pricing of the transfer of rate-base assets consistent with 
      the Standards of Conduct, and (4) maintaining a log of all 
      transactions with affiliated companies.

            5.    Societal Costs

      The Department's analysis of societal costs focuses on the public 
benefits and costs that may be caused by the Companies' proposal, and 
specifically looks at the impact on employment.  D.P.U. 93-167-A, at 8; 
D.P.U./D.T.E. 97-63, at 19.  According to the Companies, although a merger 
or acquisition typically results in some loss of jobs where two companies 
possess redundant capacities, the proposed formation of a holding company 
may create employment opportunities (Exh. BG-MJM-1, at 9; Tr. at 22-23).  In 
fact, Berkshire notes a modest increase in its own hiring as a result of the 
Company's restructuring efforts (Exh. DTE-1-5; Tr. at 22-23).  Accordingly, 
we find that the Reorganization Plan will impose no societal costs and may, 
in fact, help create jobs in western Massachusetts.

            6.    Impact on Economic Development

      The Companies claim that one of the most significant public benefits 
of their holding company proposal is its impact on economic development in 
western Massachusetts (Exh. BG-MJM-1, at 10).  The Companies assert that the 
anticipated increase in competition in the energy market will enhance 
economic development in the area (id. at 10). 

      Although forecasts of economic development resulting from any action 
can never be certain, the Department recognizes that economic development is 
affected by, among other things, changes in employment opportunities, levels 
of wages, and the price and quality of goods and services offered.  The 
Department has determined, in Section IV(C)(5), above, that the Companies' 
proposal is not likely to have a negative effect on employment.  Moreover, 
the Department has determined that the quality of the Companies' service 
would not suffer as a result of implementing this proposal.  Given these 
findings, the Department determines that there likely would be no negative 
effect on economic development as a result of the formation of the holding 
company. 

            7.    Alternatives to the Merger

      When a utility requests approval for a traditional merger or 
acquisition, the Department may review alternatives, including other 
acquisition or merger partners, creation of affiliates and reorganization of 
existing assets.  Berkshire considered "several" potential corporate 
structures when analyzing how to respond to the changing regulatory 
environment (Exhs. BG-MJM-1, at 10; DTE-1-6).  Among these were (1) 
maintaining its existing corporate structure and (2) establishing separate 
corporate subsidiaries wholly owned by Berkshire.  The Company states that 
the first alternative did not provide the degree of separation consistent 
with the principles articulated in the Department's Standards of Conduct, 
220 C.M.R. [Section Sign] 12.00 et. seq. (Exh. DTE-1-6).  An evaluation of 
the second alternative led the Company to conclude that it would frustrate 
its ability to participate in the market (Exh. DTE-1-6).  The Companies 
contend that formation of a holding company would allow them to adjust to 
and compete in the evolving energy marketplace (id.).

      The Department finds that the other alternatives to the holding 
company structure would not provide the complete separation that the 
Department requires in regulating utility versus non-utility businesses and 
would frustrate Berkshire's ability to pursue opportunities in competitive 
markets and.  With the holding company structure, BER will be able to 
participate in the competitive energy market through Berkshire Energy 
Marketing, thereby increasing the number of participants in the energy 
services market.  Therefore, the Department finds the corporate 
restructuring is in the public interest.

      D.    Conclusion

      Based on the foregoing analyses, the Department determines that the 
holding company structure is appropriate for the Company.  However, the 
Department has several specific concerns given the potential for abuse 
inherent in this structure that the Department addresses by the imposition 
of certain conditions on the Companies' formation of a holding company.  We 
find that, with these appropriate conditions, the public interest standard 
of [Section Sign] 96 is met by the approval of the Companies' proposal.  We 
address these conditions in Section V, below.

V.    CONDITIONS OF APPROVAL

      A.    Dividend Policy

            1.    Introduction

      Under the current corporate structure, Berkshire pays dividends to its 
shareholders and may not, without Department approval, reinvest its earnings 
in its unregulated businesses that might be established as separate 
corporate entities.  Berkshire is similarly limited in its ability to make 
investments in joint ventures with third parties in competitive markets.  
However, under the proposed holding company structure, Berkshire would pay 
dividends to BER, which may choose to (1) invest some or all of the dividend 
income received from Berkshire into its non-utility subsidiaries without 
Department approval, (2) retain the income, or (3) disburse the income to 
its own shareholders as dividends (Companies Brief at 22). The issue is 
whether the Department should condition the approval of the holding company 
proposal on the Company's adopting a particular dividend policy.

            2.    Analysis and Findings

      The Department has previously analyzed the issues involved in a 
dividend policy for corporate restructuring resulting in a holding company 
and found that restrictions on dividend payments are necessary only under 
extraordinary circumstances, for example, when the financial health of the 
company is in question.  D.P.U./D.T.E. 97-63, at 25-27.  A review of the 
Company's Annual Report to Shareholders for 1997 shows that over the last 
ten years, Berkshire has had reasonable earnings and a reasonable dividend 
payout policy, and that the Company has maintained a reasonable level of 
equity in its total capitalization (Exh. BG-MJM-11, Annual Report at 14-15).  
The Company's financial health is not in jeopardy and there is no evidence 
that the Company's actions with respect to the dividend policy would harm 
Berkshire.  Therefore, in this case, we find restrictions on Berkshire's 
dividend payments are not necessary. 

      The Department recognized, in D.T.E. 97-63, the concerns about the 
overlap of the officers of the holding company and the regulated utility 
raised by intervenors in that case.  D.T.E. 97-63, at 26.  This overlap does 
not diminish the obligation of the officers of Berkshire to give first 
priority to the capital needs of the regulated utility and to protect its 
financial integrity.  The Department will monitor the dividend payments of 
Berkshire and BER, and therefore directs the Company to report the level of 
payments to the Department whenever dividends are declared.  In fact, 
Berkshire has already indicated its willingness to comply with such 
directives (Exh. DTE-1-19).  If a pattern of inappropriate levels of 
dividend payments threatens to emerge, the Department will investigate and 
could impose restrictions at that time, if necessary.  The Department also 
finds that restrictions on dividend payments unique to Berkshire are not 
necessary at this time.

      B.    Cost of Capital

      Berkshire proposes that its cost of capital continue to be established 
on a "stand-alone" basis after the formation of the holding company (Exh. 
DTE-1-2).  The Company proposes to continue the rate-setting approach that 
it has followed in determining its cost of capital  (id.).  The utility's 
own capital structure will be used to calculate the weighted average cost of 
capital and the utility's embedded cost of long-term debt and preferred 
stock will be employed with the capital structure (id.).  The cost of equity 
will continue to be developed from a proxy group of gas distribution 
companies (id.).

      The Company's proposal for determining the cost of capital is 
consistent with the Department's  policy of determining an operating 
utility's cost of capital on a stand-alone basis, and not on the basis of 
the holding company's cost of capital.  Therefore, the Companies' proposal 
is approved.

      C.    Asset Transfers

            1.    Description of Company Proposal

      Under the Companies' proposal, they will not initially transfer any 
rate-base assets to any new unregulated entity (Exh. BG-MJM-1, at 8).  The 
Company plans to transfer certain facilities used by its retail propane 
operation to a new subsidiary of BER, Berkshire Propane, Inc. (id.).  
Berkshire claims that these assets have never been rate-base assets and 
that, therefore, this transfer would have no effect on Berkshire's cost of 
service (id.).  Berkshire states that these assets will be transferred to 
the propane subsidiary at net book value (id.).

      Berkshire proposes that all transfers of rate-base assets will be made 
at the higher of net book value or fair market value in accordance with 220 
C.M.R. [Section Sign]12.04(1) (Companies Brief at 23-24).  Berkshire states 
that its proposal maximizes the value of the asset and ensures that the 
benefits from the sale or transfer are passed on appropriately to the 
utility's ratepayers (id. at 24).  Further, Berkshire proposes that any 
asset transfers from an affiliate to Berkshire will be at a rate not higher 
than the fair market value of the asset (id.).  In addition, Berkshire has 
indicated that it will provide, as part of its initial filing in future rate 
case proceedings, detailed information concerning asset transfers made since 
the end of the test year used in the Company's previous rate case filing 
(Exh. DTE-1-20).

            2.    Analysis and Findings

      Regarding the transfer of facilities associated with the propane 
operation to the propane subsidiary at net book value, the Department 
approves the transfer.  In fact, the facilities were never included in 
Berkshire's rate base.  Further, we find that the asset transfer pricing 
proposals put forth by Berkshire are consistent with the Department's 
Standards of Conduct. 220 C.M.R. [Section Sign]12.04.  Therefore, in 
accordance with the Companies' proposal, the Department directs the 
Companies to price any rate-base asset transfers from Berkshire to its 
affiliates at the higher of net book value or fair market value, and to 
price any asset transfers from an affiliate to Berkshire at no higher than 
the market price for the asset.  Further, we also expect Berkshire to comply 
with the other requirements of 220 C.M.R. [Section Sign]12.04, including the 
requirement to maintain a log of all transactions with affiliated companies.

VI.   MANAGEMENT AGREEMENT

      A.    Description

      The Companies state that BER will have no employees of its own, beyond 
its three officers, for some time to come.  However, it will be required to 
maintain some corporate functions, such as shareholder relations, investor 
relations, and accounting and legal operations (Exh. BG-MJM-1, at 13).  In 
order to provide BER with the requisite services, the Company entered into a 
Management Agreement with BER (id.; Exh. BG-MJM-6).  In response to a record 
request from the Department, Berkshire provided a revised Management 
Agreement(8) ("Revised Agreement") in order to reflect more clearly its 
intent regarding the pricing of services by Berkshire for BER (RR-DTE-4(a)).  
The Revised Agreement provides that Berkshire will furnish BER and its 
affiliates specific services upon request, provided that the Company has 
available personnel and resources (id. at 2).  If, after consultation with 
BER, the Company determines that third-party services are necessary, 
Berkshire will arrange for the appropriate services on behalf of BER (id.).
___________________
(8)   Berkshire provided revised language stating explicitly that as 
      compensation for services rendered by Berkshire, BER will pay the 
      higher of fully allocated costs or fair market value where a 
      measurable market exists for the service.

      BER would request the desired services on an as-needed basis through 
purchase orders, which may be amended from time to time through written 
change orders (id. at 2-3).  In return, BER would compensate Berkshire for 
those services, based on direct labor, indirect labor, and capital 
expenditures (id.).  Berkshire proposes to charge BER the higher of (1) the 
fully-allocated costs for the services provided or (2) a rate based on the 
fair market value of those services provided to BER, as determined by 
Berkshire, if there is a measurable market for such services (id. at 3).  If 
Berkshire's charges to BER are different from the Company's full embedded 
costs, the Company will record reasonable third-party offers to provide like 
services at market prices, and will maintain records comparing each rate to 
Berkshire's own marginal costs of providing such services (id. at 4).  

      The Company states that it considered the merits of forming a service 
company to provide services to BER and its subsidiaries instead of entering 
into a management services agreement (Exh. DTE-1-12).  The Company contends 
that, initially, the proposed corporate structure would be relatively simple 
and a service company is not warranted (id.).  Berkshire states that if a 
more complex corporate structure evolves with more than one regulated 
utility, then the formation of a service company may be appropriate (id.).  
Further, the Company asserts that the allocation factors established under 
the Management Agreement address any potential concerns that would justify a 
service company (id.).  Therefore, the Company concludes, at this time, that 
there would be no advantage gained by the formation of a service company 
(id.).  However, Berkshire stated that it will continue to evaluate the 
merits of forming a service company (id.).

      B.    Analysis and Findings

      Section 94B subjects contracts entered into by gas companies and an 
affiliated company to Department review and approval.  In evaluating 
[Section Sign] 94B proposals, the Department requires utilities to 
demonstrate that (1) the proposal provides a reasonable method of allocating 
liabilities and benefits between a utility company and its affiliate, and 
(2) the methods employed in structuring the proposal are sufficient to 
protect the interests of a utility company's ratepayers.  In addition, such 
contracts are required to be consistent with the Standards of Conduct.  220 
C.M.R. [Section Sign]12.00 et. seq.

      The holding company structure we approve here is relatively simple and 
only a very limited number of employees would be providing services to 
Berkshire and its un-regulated affiliates.  The Department has examined the 
cost allocation method proposed by Berkshire, which applies allocation 
factors specifically developed for the company in its most recent base rate 
proceeding.  The Berkshire Gas Company, D.P.U. 92-210 (1993).  The 
Department's Standards of Conduct state that a distribution company may 
provide services to an affiliate provided that the price charged for such 
services is equal to or greater than the distribution company's fully 
allocated cost to provide the service.  220 C.M.R. [Section Sign] 12.04(2).  
This pricing policy provides sufficient assurance that affiliates will not 
gain competitive advantages at the expense of ratepayers.  220 C.M.R. 
[Section Sign]12.00 et. seq..  Therefore, the Department approves the 
Revised Agreement.(9)
___________________
(9)   The Department notes that the actual implementation of the Management 
Agreement must comply with all of the Standards of Conduct, including 220 
C.M.R. [Section Sign] 12.03(4), related to non-discriminatory access to 
certain products and services provided by the distribution company to a 
competitive energy affiliate.

      Regarding the formation of a service company, while a well-structured 
service company may result in an allocation of common costs among multiple 
affiliates that is more explicit than what may be offered through a 
management services arrangement, the formation of a service company would be 
a form of corporate separation, which the Department has previously 
determined that we lack clear authority to mandate.  D.P.U./D.T.E. 97-63, at 
65.  Further, the Department is persuaded by the Company's argument that 
given the relatively simple holding company structure we approve here, at 
this time a service company does not appear to be warranted.  However, 
future circumstances (for example, mergers, acquisitions, or further energy 
diversification) might make a service company's creation beneficial to 
ratepayers.  Therefore, the Company is directed to continue to evaluate the 
merits of a service company, as it has already indicated it intends to do.

VII.  TAX SHARING AGREEMENT

      A.    Description

      The proposed Tax Sharing Agreement provides that, each year, BER and 
its subsidiaries, including Berkshire, would calculate their income tax 
liability on a stand-alone basis (Exhs. BG-MJM-1, at 14; BG-MJM-7).  In 
turn, each subsidiary would make tax payments to BER based on the 
calculation of its stand-alone tax liability, if any liability exists (Exh. 
BG-MJM-1, at 14).  In the event that a subsidiary generates a tax loss or 
other tax benefit that is available to BER in its consolidated income tax 
return, BER would make payments to the subsidiary consistent with the value 
of such tax benefits at the marginal tax rate (id.).  According to the 
Companies, because certain tax items must be treated on a consolidated 
basis, to the extent that a particular subsidiary's specific tax benefits 
are applied to the consolidated return, that subsidiary is allocated the 
benefit of that tax item for purposes of determining its share of the 
consolidated tax liability (Exh. BG-MJM-7).  Payments of any amount due 
under the tax sharing agreement may be made in cash or otherwise recognized 
on the books of BER and its subsidiary (id.).

      B.    Analysis and Findings

      The Tax Sharing Agreement requires Berkshire to potentially advance 
funds to BER in connection with the filing of a consolidated tax return.  
This payment could be considered an advance that would require Department 
approval pursuant to G.L. c. 164, [Section Sign] 17A.  Pursuant to G.L. c. 
164, [Section Sign] 17A, a gas or electric company must obtain written 
Department approval in order to "loan its funds to, guarantee or endorse the 
indebtedness of, or invest its funds in the stock, bonds, certificates of 
participation or other securities of, any corporation, association or 
trust...."  The Department has indicated that such proposals must be 
"consistent with the public interest," that is, a [Section Sign] 17A 
proposal will be approved if the public interest is at least as well served 
by approval of the proposal as by its denial.  The Bay State Gas Company, 
D.P.U. 91-165, at 7 (1992).

      The Department has stated that it will interpret the facts of each 
[Section Sign] 17A case on its own merits.  A determination that the 
proposal is consistent with the public interest considers the overall 
anticipated effect on ratepayers of the potential harms and benefits of the 
proposal by weighing a number of factors, including, but not limited to:  
the nature and complexity of the proposal; the relationship of the parties 
involved in the underlying transaction; the use of funds associated with the 
proposal; the risks and uncertainties associated with the proposal; the 
extent of regulatory oversight on the parties involved in the underlying 
transaction; and the existence of safeguards to ensure the financial 
stability of the utility. D.P.U. 91-165, at 8.  The Department finds that 
the Tax Sharing Agreement provides a reasonable method of allocating 
liabilities and benefits among the Company, BER, and its other affiliates.  
The Department also finds that the methods employed in the Tax Sharing 
Agreement are sufficient to protect the interests of the Company's 
ratepayers.  Accordingly, the Tax Sharing Agreement is approved.

VIII. STOCK ISSUANCE

      A.    Standard of Review

      In order for the Department to approve the issuance of stock, bonds, 
coupon notes, or other types of long-term indebtedness,(10) the Department 
must determine that the proposed issuance meets two tests.  First, the 
Department must assess whether the proposed issuance is reasonably necessary 
to accomplish some legitimate purpose in meeting a company's service 
obligations, pursuant to G.L. c. 164, [Section Sign] 14.  Fitchburg Gas & 
Electric Light Company v. Department of Public Utilities, 395 Mass. 836, 842 
(1985) ("Fitchburg II") citing Fitchburg Gas & Electric Light Company v. 
Department of Public Utilities, 394 Mass. 671, 678 (1985) ("Fitchburg I")).  
Second, the Department must determine whether the Company has met the net 
plant test.(11)  Colonial Gas Company, D.P.U. 84-96 (1984).  
___________________
(10)  Long-term refers to periods of more than one year after the date of 
      issuance.  G.L. c. 164, [Section Sign] 15A.
(11)  The net plant test is derived from G.L. c. 164, [Section Sign] 16.

      The Court has found that, for the purposes of G.L. c. 164, [Section 
Sign] 14, "reasonably necessary" means "reasonably necessary for the 
accomplishment of some purpose having to do with the obligations of the 
company to the public and its ability to carry out those obligations with 
the greatest possible efficiency."  Fitchburg II at 836, citing, Lowell Gas 
Light Company v. Department of Public Utilities, 319 Mass. 46, 52 (1946).  
In cases where no issue exists about the reasonableness of management 
decisions regarding the requested financing, the Department limits its 
[Section Sign] 14 review to the facial reasonableness of the purpose to 
which the proceeds of the proposed issuance will be put.   Canal Electric 
Company, et al., D.P.U. 84-152, at 20 (1984); see, e.g., Colonial Gas 
Company, D.P.U. 90-50, at 6 (1990).  The Fitchburg I and II and Lowell Gas 
cases also established that the burden of proving that an issuance is 
reasonably necessary rests with the company proposing the issuance, and that 
the Department's authority to review a proposed issuance "is not limited to 
a 'perfunctory review'."   Fitchburg I at 678; Fitchburg II at 842, citing 
Lowell Gas at 52.

      Where issues concerning the prudence of the Company's capital 
financing have not been raised or adjudicated in a proceeding, the 
Department's decision in such a case does not represent a determination that 
any specific project is economically beneficial to a company or to its 
customers.  In such circumstances, the Department's determination in its 
Order may not in any way be construed as ruling on the appropriate 
ratemaking treatment to be accorded any costs associated with the proposed 
financing.  See, e.g., Boston Gas Company, D.P.U. 95-66, at 7 (1995).

      Regarding the net plant test, a company is required to present 
evidence that its net utility plant (original cost of capitalizable plant, 
less accumulated depreciation) equals or exceeds its total capitalization 
(the sum of its long-term debt and its preferred and common stock 
outstanding) and will continue to do so following the proposed issuance. 
Colonial Gas Company, D.P.U. 84-96, at 5 (1984).  If the Department 
determines at that time that the fair structural value of the net plant and 
land and the fair value of gas inventories owned by such a utility are less 
than its outstanding stock and debt, it may prescribe such conditions and 
requirements as it deems best to make good within a reasonable time the 
impairment of the capital stock.  G.L. c. 164, [Section Sign] 16. 

      B.    Mergeco

            1.    Description of Proposal

      Mergeco has an authorized capitalization consisting of 200,000 shares 
of common stock, $1 par value, of which 100 shares have been subscribed for 
by BER, and which, subject to the approval of the Department, will be issued 
and sold to BER at a price of $1 per share (Restructuring Petition at 2).  
The Companies request that the Department authorize and approve the proposed 
issuance of 100 shares of Mergeco common stock to BER (id. at 5).  The 
Companies claim the proposed issuance is reasonably necessary to effect the 
holding company structure (id.).

            2.    Analysis and Findings

      The Department finds that the issuance of 100 shares of common stock 
by Mergeco, at a par value of $1.00, is a necessary mechanism for the 
purpose of forming Mergeco and thus effecting the proposed merger.  
Accordingly, the Department finds that the proposed stock issuance is 
reasonably necessary and is in accordance with G.L. c. 164, [Section Sign] 
14.

      With regard to the net plant test of  G.L. c. 164, [Section Sign] 16, 
the record indicates that Mergeco has no assets and, thus, cannot meet the 
net plant test.  However, the Department notes that the intended purpose of 
the stock issuance is to set up a transient framework of the consummation of 
the merger and acquisition of Berkshire by BER.  The merger would extinguish 
the corporate existence of Mergeco, and consequently, remedy any net plant 
deficiency of Mergeco.  D.T.E. 98-27, at 74.  The purpose of the net plant 
test is to protect investors from hidden watering of stock.  Id.  
Application of the net plant test has no place in a transaction as patent 
and transparent as the instant one.  Id.   No public protective purpose 
would be served by applying the test here.  It is sufficient to note that 
the transaction is structured to prevent any adverse risk to the investing 
public and immediately to correct any theoretical problems with Mergeco 
shares.  Id.  Therefore, the Department finds it unnecessary to impose 
further conditions on Mergeco under G.L. c. 164, [Section Sign] 16.

      C.    Dividend Reinvestment Plan Stock Issuance

            1.    Description of the Proposed Financing

      The Company requests approval by the Department of the issuance and 
sale from time to time of up to 200,000 additional shares of authorized 
common stock pursuant to the Company's Dividend Reinvestment and Stock 
Purchase Plan (DRIP Petition at 1).  According to the Company, the net 
proceeds of such issuances and sales will be applied to repay short-term 
bank loans incurred from time to time for the purpose of financing additions 
to the Company's property, plant, and equipment and for such other uses as 
the Department may authorize (id. at 4).  The Company states that 
participants in the DRIP may invest in additional shares of common stock by 
(1) having cash dividends on all or a portion of their shares automatically 
reinvested, (2) investing in additional common stock by making optional cash 
payments at any time in any amount from a minimum $15.00 in any calendar 
month to a maximum of $5,000 in any calendar quarter, and (3) investing both 
their cash dividends and optional cash payments (Exh. DTE-2-1(c) at 1).  The 
price of shares purchased by participants in the DRIP is established at 97 
percent of the average of the daily high and low sales price of the 
Company's common stock in the over-the-counter market(12) during the five 
consecutive trading days ending on and including the day of purchase (id.).  
In the event that the discounted common share price falls below the book 
value of the stock, the three percent discount will be suspended until such 
time as the price exceeds the book value (id.).  The Company also declares 
that no shares will be available for purchase under the DRIP at less than 
par value (id.).   Participation in the DRIP is optional and is available to 
holders of ten or more shares of common stock or to any employee of the 
Company who owns one or more shares of common stock (id. at 4).  The Company 
states that the DRIP is administered externally by Boston EquiServe, 
associated with State Street Bank and Trust Company (Exh. DTE-2-6).  All 
administrative fees for the DRIP are paid by the shareholders (id.; Tr. at 
50).
___________________
(12)   The price of the Company's common stock is currently quoted in the 
       NASDAQ National Market Stock tables.

      The Company entered into evidence the certificate of vote taken by the 
board of directors on August 29, 1998, which authorized the issue and sale 
of 200,000 additional shares of common stock pursuant to the DRIP (Exh. BG-
MJM-12).  As of June 30, 1998, 4,600,000 shares of common stock were 
authorized by shareholders for issuance for proper corporate purposes, 
including issuance pursuant to the DRIP.  As of June 30, 1998, 2,315,914 
authorized shares of common stock were actually issued and outstanding, and 
69,307 authorized shares of common stock were still reserved for issuance 
and sale under the DRIP (DRIP Petition at 2).  Previously, the Department 
has approved the issuance and sale by the Company of a number of shares 
pursuant to the DRIP.  See D.P.U. 40 (1980) (approving initial issuance of 
common stock under the DRIP); D.P.U. 84-219 (1984); D.P.U. 89-59 (1989); 
D.P.U. 90-83 (1990); D.P.U. 93-182 (1992); and D.P.U. 96-64 (1996).

      2.    Capital Structure of the Company

      As of June 30, 1998, the Company's capitalization comprised 
$40,000,000 long-term debt, consisting of senior notes of $24,000,000, first 
mortgage bonds series P of $10,000,000, and a current portion of long-term 
debt in the amount of $6,000,000 (Exhs. BG-MJM-10, at Sch. 4; BG-MJM-11, at 
25 of the Annual Report to shareholders); 2,315,914 shares of common stock, 
authorized and outstanding, having a par value of $2.50 per share and a 
total par value of $5,789,785; 3,212 shares of preferred stock, authorized 
and outstanding, having a par value of $100 per share and a total par value 
of $321,200; and a premium on common stock of $18,835,026 (DRIP Petition at 
1).  The total capitalization of the Company, as of  June 30, 1998, is 
therefore equal to $64,946,011.(13)
___________________
(13)  The total capitalization of $64,946,011 is equal to the sum of 
      $40,000,000 long-term debt, plus $5,789,785 total par value of common 
      stock, plus $321,200 total par value of preferred stock, plus 
      $18,835,026 premium on common stock.

      3.    Analysis and Findings

      The Department, pursuant to G.L. c. 164 [Section Sign] 16, requires 
any company requesting approval to issue new stock, bonds, or other 
securities to demonstrate that its net utility plant supports the additional 
amount of financing.  Colonial Gas Company, D.P.U. 84-96, at 8 (1984).  
Under the net plant test, a company must present evidence showing that its 
net utility plant (utility plant less accumulated depreciation) is equal to 
or greater than its total capitalization (the sum of long-term debt, 
preferred stock and common stock outstanding).  Id. at 5.

      As of June 30, 1998, the Company's utility plant in service was 
$106,057,000, with accumulated depreciation of $31,371,000 resulting in net 
utility plant in service of $74,686,000 (Exh. BG-MJM-10, at Sch. 3).  As of 
June 30, 1998, the Company's total capitalization consisted of $64,946,011, 
resulting in an excess of net utility plant in service over outstanding 
capital of $9,739,989 (id.).  The proposed issuance of 200,000 shares plus a 
remaining balance of 69,307(14) shares authorized but not issued yet would 
increase the total capitalization of $6,073,546,(15) resulting in an excess 
of net utility plant over outstanding capital of $3,666,443.  Therefore, 
under the Department's precedent regarding the calculation of the net plant 
test, the Department finds that the Company's proposed financing meets the 
net plant test.
___________________
(14)  The computation of the net plant test takes account of 69,307 shares 
      of common stock previously authorized by the Department in D.P.U. 96-
      64 but that are still unissued.
(15)  The amount of $6,073,546 is equal to the total value (total par value 
      plus premium on common stock) of 269,307 shares of common stock 
      computed at the price of $23.25 per share less the 3 percent discount 
      established in the Company's DRIP (Exh. BG-MJM-10, at Sch. 4).

      The Department also finds that the evidence presented in this case 
demonstrates that the Company intends to use the proceeds of the proposed 
financing to reduce short-term debt(16) incurred to finance additions to the 
Company's plant, property and equipment and to provide permanent financing 
to such additions (Exhs. BG-MJM-10, at 5; DTE-2-2).  Accordingly, the 
Department finds that the Company's proposed issuance of an additional 
200,000 shares of common stock is reasonably necessary for the purposes for 
which it is proposed.  Issues concerning the prudence of the Company's 
financing have not been addressed in this proceeding, and the Department's 
decision in this case does not represent a determination that any project is 
economically beneficial to the Company or its customers.  The Department 
emphasizes that its determination in this Order shall not in any way be 
construed as a ruling relative to the appropriate rate making to be accorded 
any costs associated with the proposed financing.
___________________
(16)  As of June 30, 1998, the Company recorded $7,085,000 as short-term 
      indebtedness (Exh. DTE-2-2; DRIP Petition at 2; Tr. at 12).

IX.   EXEMPTION FROM SEPARATION REQUIREMENTS OF THE STANDARDS OF CONDUCT

      A.    Introduction

      The Company states that initially, the employees of BER will consist 
only of its three officers, Scott S. Robinson, Michael J. Marrone, and 
Cheryl M. Clark (Exh. BG-MJM-8).  The three BER officers are, and will 
continue to be, along with Robert M. Allessio, officers of Berkshire (Exh. 
BG-MJM-9).  These four individuals will also serve as officers of the 
proposed competitive affiliates, Berkshire Propane, Inc. and Berkshire 
Energy Marketing, Inc., the latter of which the Company indicated would 
constitute a "competitive energy affiliate" as defined at 220 C.M.R. 
[Section Sign]12.02(4) (Exemption Request at 2).  Berkshire seeks an 
exemption from the separation requirements of 220 C.M.R. [Section 
Sign]12.03(15) for these individuals (Exemption Request at 4).  Berkshire 
asserts that as officers, these individuals will only be charged with senior 
management or executive tasks and generally will not be involved in the day-
to-day operations of Berkshire Energy Marketing, Inc (id. at 3). 

      Currently, Berkshire does not have any affiliated entities.(17)  After 
the Department's approval of the proposed merger, BER expects to initially 
operate two affiliates in non-regulated operations (Companies Brief at 20-
21).  Berkshire states that it and its non-regulated affiliates will 
maintain separate facilities, separate staffs (excepting the officers named 
above), separate computer systems, and separate functions as required by 220 
C.M.R. [Section Sign]12.00 et. seq. (Exemption Request at 3).
___________________
(17)  As noted above, Berkshire Propane operates as a division of Berkshire.

      B.    Analysis and Findings

      Pursuant to the Standards of Conduct, an exemption from the 
prohibition of sharing employees may be granted upon a showing that the 
shared employees would be in the best interests of the ratepayers, have 
minimal anti-competitive effect, and that the costs can be fully allocated 
between the distribution company and its affiliate.  220 C.M.R. [Section 
Sign] 12.03(17). 

      The Companies state that, because Berkshire has a small executive 
staff, its costs would increase and consequently rates for the regulated 
utility would increase, if it is compelled to have separate directors and 
officers for its distribution company (Exemption Request at 3; Tr. at 41-
42).  The Companies state that the four officers who will be shared by 
Berkshire and its unregulated affiliates will not be involved in the day-to-
day operations of the entities and will not provide any competitively 
sensitive information to such affiliate (Exemption Request at 3).  Further, 
the Companies note that the non-regulated businesses will be conducted 
separately from the regulated business at the operational level, with 
separate operational staff, separate computer systems, and separate 
facilities (id.).  The Department recognizes that there may be separation of 
the regulated company from the competitive energy affiliate at the 
operational level, but there is no evidence in the record that assuages our 
concern that the sharing of management employees between a distribution 
company and a competitive energy affiliate would not result in the very 
anti-competitive activity that 220 C.M.R. [Section Sign] 12.03(15) is meant 
to eliminate.  This competitive risk outweighs the prospect of savings for 
ratepayers derived from having Berkshire share officers with its competitive 
affiliates.  Because the Companies have the burden of proof in seeking an 
exemption pursuant to 220 C.M.R. [Section Sign] 12.03(17), the lack of 
sufficient record evidence regarding competitive protections is fatal to 
Berkshire's request, although the Companies may renew their request for an 
exemption and proffer further evidence on this issue.            

      Based on the foregoing analysis, the Department finds that the 
Companies have failed to meet their burden for seeking an exemption from the 
separation requirements of 220 C.M.R. [Section Sign] 12.03(15), and 
therefore the request is denied, without prejudice(18).
___________________
(18)  COM/Energy has raised similar issues regarding the separation 
      requirements of the Standards of Conduct in a letter to the 
      Department, dated July 31, 1998.  The Department will address these 
      issues.

X.    ORDER

      After due notice, hearing and consideration, the Department

      VOTES: That pursuant to Section 14 of Chapter 164, the proposed 
issuance of common stock of Berkshire Gas Mergeco Gas Company, Inc. to BER 
is reasonably necessary to effect corporate restructuring; and 

      VOTES: That pursuant to Section 14 of Chapter 164, the proposed 
issuance of common stock of Berkshire Gas Mergeco Gas Company, Inc. to BER 
is in the public interest; and 

      VOTES: That the issuance and sale, from time to time, by Berkshire Gas 
Company of not in excess of 200,000 shares of common stock, $2.50 par value, 
pursuant to its Share Owner Dividend Reinvestment and Stock Purchase Plan, 
is reasonably necessary for the purpose for which the Company has 
petitioned; and it is 

      ORDERED: That pursuant to Section 14 of Chapter 164, the issuance by 
Mergeco of 100 shares of its common stock to BER in consideration of payment 
of $100 by BER is hereby approved and authorized; and it is 

      FURTHER ORDERED: That pursuant to Section 96 of Chapter 164, the 
merger to form a holding company structure for Berkshire and the terms 
thereof are consistent with the public interest; and it is

      FURTHER ORDERED: That pursuant to Section 96 of Chapter 164, the 
Agreement and Plan of Merger dated as of February 19, 1998, and the merger 
of Mergeco into Berkshire pursuant thereto is hereby approved and 
authorized; and it is

      FURTHER ORDERED: That pursuant to Sections 17A and 94B of Chapter 164, 
the Tax Sharing Agreement between Berkshire and BER is hereby approved and 
authorized; and it is 

      FURTHER ORDERED: That pursuant to Section 94B of Chapter 164, the 
Department approves the Management Services Agreement between Berkshire and 
BER, and it is

      FURTHER ORDERED:  That the Department denies, without prejudice, 
Berkshire's request for an exemption from any applicable restrictions within 
220 C.M.R. [Section Sign]12.03(15) with respect to the four senior 
executives that will serve Berkshire and its proposed non-regulated energy 
marketing affiliate to be known as Berkshire Energy Marketing, Inc.; and it 
is

      FURTHER ORDERED: That the Department hereby approves and authorizes 
the issuance and sale from time to time of not in excess of additional 
200,000 Berkshire shares of common stock, $2.50, par value, pursuant to its 
Share Owner Dividend Reinvestment and Stock Purchase Plan; and it is

      FURTHER ORDERED: That the net proceeds from Berkshire's issuance and 
sale of all such securities issued pursuant to its Share Owner Dividend 
Reinvestment and Stock Purchase Plan shall be used for the purposes set 
forth herein; and it is

      FURTHER ORDERED: That the Secretary of the Department notify the 
Secretary of State of the issuance of stock and deliver a certified copy of 
this Order to the Secretary of State within five business days hereof; and 
it is

      FURTHER ORDERED: That Berkshire comply with all directives contained 
in this Order.

                                       By Order of the Department, 

                                       /s/ Janet Gail Besser
                                       _____________________________
                                       Janet Gail Besser, Chair

                                       /s/ James Connelly
                                       _____________________________
                                       James Connelly, Commissioner

                                       /s/ W. Robert Keating (jgb)
                                       _____________________________
                                       W. Robert Keating, Commissioner

                                       /s/ Paul B. Vasington (jc)
                                       _____________________________
                                       Paul B. Vasington, Commissioner

                                       /s/ Eugene J. Sullivan
                                       _____________________________
                                       Eugene J. Sullivan, Jr., Commissioner

A true copy

Attest

/s/ Mary L. Cottrell
_________________________________
Mary L. Cottrell, Secretary

Appeal as to matter of law from any final decision, order or ruling of the 
Commission may be taken to the Supreme Judicial Court by an aggrieved party 
in interest by the filing of a written petition praying that the Order of 
the Commission be modified or set aside in whole or in part.

Such Petition for appeal shall be filed with the Secretary of the Commission 
within twenty days after the date of service of the decision, order or 
filing of the Commission, or within such further time as the Commission may 
allow upon request filed prior to the expiration of twenty days after the 
date of service of said decision, order or ruling. Within ten days after 
such petition has been filed, the appealing party shall enter the appeal in 
the Supreme Judicial Court siting in Suffolk County by filing a copy thereof 
with the Clerk of said Court. (Sec. 5, Chapter 25, G.L. Ter. Ed., as most 
recently amended by Chapter 485 of the Acts of 1971).


                                  EXHIBIT E

      Attached please find a copy of the Annual Report on Form 10-K for The 
Berkshire Gas Company for fiscal year ended June 30, 1998.

                    SECURITIES AND EXCHANGE COMMISSION
                            Washington, DC 20549
                                  FORM 10-K

(Mark One)
[X]  Annual report pursuant to Section 13 or 15(d) of the Securities 
Exchange Act of 1934 (Fee required)

For the fiscal year ended June 30, 1998 or
                          -------------

[ ]  Transition report pursuant to Section 13 or 15(d) of the Securities 
Exchange Act of 1934
(No fee required)

For the transition period from                       to                       
                               ---------------------    ---------------------

Commission File Number   0-1857-3
                        ----------

                          The Berkshire Gas Company
           ------------------------------------------------------
           (Exact Name of Registrant as Specified in Its Charter)

Massachusetts                                04-1731220
- ----------------------------------           ----------------------
(State or Other Jurisdiction of              (I.R.S. Employer 
Incorporation or Organization)               Identification No.)

115 Cheshire Road, Pittsfield, MA            01201-1803
- -------------------------------------------  -------------
(Address of Principal Executive Offices)     (Zip Code)


                               (413) 442-1511
            ----------------------------------------------------
            (Registrant's Telephone Number, Including Area Code)

Securities registered pursuant to Section 12(b) of the Act:

                                       Name of Each Exchange
Title of Each Class                    on Which Registered
- -------------------                    ---------------------



Securities registered pursuant to Section 12(g) of the Act:

Common Stock, Par Value $2.50 Per Share
- -------------------------------------------------------------------------------
                              (Title of Class)

      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 by check mark if disclosure of delinquent filers pursuant to 
Item 405 of Regulation S-K is not contained herein, and will not be 
contained, to the best of registrant's knowledge, in definitive proxy or 
information statements incorporated by reference in Part III of this Form 
10-K or any amendment to this Form 10-K. [  ]

      Aggregate market value of shares of Common Stock, $2.50 par value of 
the Registrant held by non-affiliates as of July 31, 1998 was $46,983,840.  
Total shares of common stock of the Registrant outstanding as of July 31, 
1998 were 2,324,930.

Documents Incorporated by Reference:

1.    The Berkshire Gas Company's Annual Report to Shareholders for the 
      fiscal year ended June 30, 1998 (Items 5, 6, 7, and 8 of Part II).

2.    The Berkshire Gas Company's definitive Proxy Statement, to be filed on 
      October 2, 1998, pursuant to Regulation 14A under the Securities and 
      Exchange Act of 1934 (Items 10, 11, 12 and 13 of Part III).

FORM 10-K
                          THE BERKSHIRE GAS COMPANY
                                   PART I
                                   ------

                              Table of Contents

                                                        Item       Page
                                                       Number     Number
                                                       ------     ------

Business                                                  1          3
Properties                                                2         10
Legal Proceedings                                         3         11
Submission of Matters to a Vote of
 Security Holders                                         4         11
Additional Items                                          -         11
 (Executive Officers of the Registrant)

                                   PART II
                                   -------

Market For Registrant's Common Equity and Related
 Stockholder Matters                                      5         13
Selected Financial Data                                   6         13
Management's Discussion and Analysis of
 Financial Condition and Results of Operations            7         13
Financial Statements and Supplementary Data               8         13
Changes in and Disagreements with Accountants
 on Accounting and Financial Disclosure                   9         13

                                  PART III
                                  --------

Directors and Executive Officers of the Registrant       10         14
Executive Compensation                                   11         14
Security Ownership of Certain Beneficial
 Owners and Management                                   12         14
Certain Relationships and Related Transactions           13         14

                                   PART IV
                                   -------

Exhibits, Independent Auditors' Report on
 Supplemental Schedules, Financial Statement
 Schedules, and Reports on Form 8-K                      14         16


Item I.  Business
- -----------------

                                   General

      The Berkshire Gas Company (the "Company") was incorporated in the 
Commonwealth of Massachusetts in 1853 and is a publicly-held utility engaged 
in the distribution and sale of natural gas for residential, commercial and 
industrial use.  The Company also has an appliance rental division that 
sells and leases gas burning equipment.  Through its Berkshire Propane 
division, the Company markets liquefied petroleum gas.

      Cautionary Statement for Purposes of the "Safe Harbor"
      Provisions of the Private Securities Litigation Reform Act
      of 1995

      This Annual Report contains forward-looking statements within the 
meaning of the Private Securities Litigation Reform Act of 1995.  Actual 
results could differ materially from those contemplated by such statements.  
Such statements reflect management's current views, are based on many 
assumptions and are subject to risks and uncertainties.

      Certain important factors which could cause such results to differ 
include risks associated with the Company's maintaining contracts with 
specific customers, government regulation, the increasingly competitive 
nature of the markets in which the Company is engaged, and dependence on key 
personnel.  These factors are not intended to represent a complete list of 
the general or specific risks that may affect the Company.

                              Territory Served

      The Company's utility service territory includes 19 communities in the 
western portion of the Commonwealth of Massachusetts, including the cities 
of Pittsfield and North Adams, the towns of Adams, Amherst, Great 
Barrington, Greenfield and Williamstown, and twelve smaller municipalities. 
The population of the area served is estimated at 190,000 and is primarily 
residential in character, but the territory also includes industrial, 
agricultural, educational, cultural and resort facilities.  The Company also 
markets propane throughout the western portion of Massachusetts, eastern New 
York and southern Vermont.  The Company currently serves over 32,000 natural 
gas and 5,000 propane customers. 

                                  Customers

      The largest group of natural gas customers is the residential class.  
During the fiscal years ended June 30, 1998, 1997 and 1996, residential 
consumers accounted for approximately 55%, 55% and 54%; commercial and 
industrial consumers accounted for 41%, 40% and 42%; and transportation 
consumers accounted for approximately 4%, 5% and 4% of operating revenues, 
respectively. Transportation consumers account for approximately 8%, 9%, and 
5% of operating margin for fiscal years 1998, 1997 and 1996, respectively.  
Net income could be impacted by the loss of one or more significant 
transportation consumers, who are all under contracts.

      The number of natural gas customers increased 1% in 1998 over 1997, 
from 33,887 to 34,166.  Total Mcf sold and transported decreased from 
8,079,811 Mcf in 1997 to 7,356,946 Mcf in 1998 primarily due to 10% warmer 
than normal weather.  Total natural gas customers by classification at June 
30 in each of the previous five years were: 

<TABLE>
<CAPTION>
                             1998       1997       1996       1995       1994
                             ----       ----       ----       ----       ----

<S>                         <C>        <C>        <C>        <C>        <C>
Residential                 29,911     29,682     29,707     29,565     29,126
Commercial & Industrial      4,255      4,205      4,056      4,031     3,921
</TABLE>


                                 Competition

      Implementation of the Federal Energy Regulatory Commission's ("FERC") 
Order 636 has increased the potential for competition in gas procurement, 
supply and sale.  FERC's actions have sought to encourage competition and 
natural gas market efficiency through deregulation and "unbundling of 
services" at the interstate pipeline level.  This unbundling has changed the 
historical relationships, whereby producers sold to pipelines, pipelines 
sold to local distribution companies ("LDCs") such as Berkshire Gas and LDCs 
sold to end-users.  Now LDCs or end-users may utilize pipeline services 
primarily for the transportation of gas purchased from third parties.  

      While historically the Company has been subject to competition from 
electricity, oil, propane, coal and other fuels for heating, water heating, 
cooking, air conditioning and industrial applications, regulatory changes 
have created the competition among existing and new suppliers or marketers 
of natural gas.  The Company takes a very positive view of the changes 
occurring within the natural gas industry.  The advent of customer choice 
should enhance the value of the Company's products and services.  The 
Company is taking an active role in the transformation of the industry at 
the state level, through participation in collaborative proceedings 
involving a wide range of market stakeholders and regulators.

      The Company has formed a new division to pursue opportunities spawning 
from the transformation of our industry. Berkshire Energy Marketing, in 
alliance with Conectiv/CNE Energy Services, LLC, a major regional commodity 
provider, will market electricity and fuel oil, as well as natural gas, in 
our existing franchise area and nearby regions.  The Company will continue 
to perform the gas utility distribution function upon the completion of the 
corporate restructuring and will remain subject to the regulatory authority 
of the DTE.

                            Rates and Regulations

      The Company is subject to the regulatory authority of the 
Massachusetts Department of Telecommunications and Energy ("DTE"), formerly 
the Massachusetts Department of Public Utilities, with respect to various 
matters, including rates, financing, certain gas supply contracts, demand-
side management programs and planning and safety matters.

      The principal rate classifications are residential, commercial and 
industrial.  The Company also offers five Quasi-Firm transportation rates 
for large end-users as well as interruptible sales and transportation 
service.  The Company's rate structure is based on the cost of providing 
service to each customer class.  Current rates became effective January 1, 
1994 with the exception of a revised Interruptible Transportation Rate which 
became effective July 1, 1996 and Transportation Terms and Conditions which 
became effective November 1, 1996.

      Presently, the Company's residential rates are designed separately for 
heating and non-heating purposes.  Additionally, for the Company, like most 
other utility companies in Massachusetts,  subsidized rates are available to 
residential customers who qualify for certain government entitlements.  
These customers receive a 20% discount from the standard residential rates.  
The commercial and industrial rates are based on load factor; that is, the 
cost is based on how much gas is consumed and when it is consumed.  Those 
customers who use more than 30% of their annual usage in the summer are 
considered high load factor; those using less than 30% of their annual usage 
during the summer season are considered low load factor.  There are seven 
classifications of load factor rates.

      The current firm rate structure is based on seasonal rates, whereby 
base rates are higher in the winter (November through April) and lower in 
the summer (May through October).  In addition to the base rates, the 
Company has a seasonal Cost of Gas Adjustment Clause ("CGAC") rate schedule, 
pursuant to which the Company recovers (primarily variable) gas costs.  
Charges under the CGAC rate schedule are added to the base rates and are 
designed to recover higher gas costs in the winter and refund lower gas 
costs in the summer.

      The Company also provides several non-firm and special rates to meet 
the varying needs of large customers.  These rates include Interruptible 
Sales Service whereby a customer is capable of either ceasing operations or 
switching to an alternate fuel. Five Quasi-Firm Transportation Rates are 
available for large end-users and provide firm transportation and optional 
standby service for less than twelve months.  Additionally, a Load 
Management Rate is available for nonresidential customers who agree to 
reduce demand to a predetermined minimum level on peak days.  Finally, the 
Company makes sales to primarily larger customers under special contracts 
that reflect charges, levels, and terms of service different from those 
under generally available tariffs.  Often arrangements of this nature are 
made to meet competitive challenges.  Such contracts must be approved by the 
DTE on an individual case basis.

      In compliance with requirements set forth by the DTE, the Company 
filed revenue-neutral, unbundled rates.  The unbundled rates were submitted 
in accordance with a request for a Joint Motion for Approval of the 
Settlement Agreement ("the Settlement") reached by participants in the 
Massachusetts Gas Unbundling Collaborative ("the Collaborative"). The 
Settlement resulted from extensive discussions between the Parties to 
resolve issues relating to the unbundling of the Company's rates for all 
customer classes, as well as cost allocation and rate design.  The Parties 
supported the DTE's approval of the revised rate schedules with the intent 
that new tariffs be implemented for effect November 1, 1998.  The Joint 
Motion for Approval of the Settlement Agreement was approved on August 14, 
1998.

      Additionally, on July 10, 1998, the ten investor-owned local 
distribution companies filed a Joint Motion for Settlement Agreement ("the 
Agreement") with the DTE relating to Model Terms and Conditions for 
unbundled gas distribution services as set forth in the agreement.  The LDCs 
and the Marketer Group have agreed to many sections and have indicated where 
further action is required by participants in the Collaborative following 
the DTE's decision on capacity assignment and related issues, including 
Interruptible Distribution Service.

      On July 2, 1998, the DTE issued an Interlocutory Order on Procedural 
Schedule.  In that order, the DTE agreed to have unbundled rates in place 
November 1, 1998.  Second, the DTE stated they intend to review and issue a 
decision on the Model Terms and Conditions no later than September 30, 1998.  
Finally, the DTE intends to issue an order on capacity assignment and cost 
responsibility by October 30, 1998.  As a result of this schedule, the DTE 
found that the introduction of comprehensive unbundling of LDCs services 
should be implemented no later than April 1, 1999.

      The Company is also subject to standards prescribed by the Secretary 
of Transportation under the Natural Gas Pipeline Safety Act of 1968 with 
respect to the design, installation, testing, construction and maintenance 
of pipeline facilities.  The enforcement of these standards has been 
delegated to the DTE which has taken an active role in such enforcement, 
including the application of civil penalties and the requirement of remedial 
programs.

      The regulation of prices, terms and conditions of interstate pipeline 
transportation and sales of natural gas is subject to the jurisdiction of 
FERC.  The Company is not under the direct jurisdiction of FERC, but 
monitors, and periodically participates in, proceedings before FERC which 
involve the pipeline gas suppliers/transporters, the Company's operations, 
and other matters pertinent to the Company's business.  (See also 
"Competition".)

                            Environmental Matters

      Federal, state and local laws and regulations establishing standards 
and requirements for protection of the environment have increased in number 
and scope in recent years.  The Company cannot predict the future impact of 
such standards and requirements, which are subject to change and can be 
retroactively applied.

      During fiscal 1990, the DTE issued a generic ruling on cost recovery 
for environmental cleanup costs with respect to former gas manufacturing 
sites.  Under the ruling, the Company will recover, excluding carrying 
costs, over a seven-year period through the CGAC. This ruling also provides 
for the sharing of any proceeds received from insurance carriers equally 
between the Company and its ratepayers, and establishes maximum amounts that 
can be recovered from customers in any one year.

      During the year ended June 30, 1998, the Company continued the 
analysis and field review of two parcels of real estate formerly used for 
gas manufacturing operations, which had been found to contain coal tar 
deposits and other substances associated with by-products of the gas 
manufacturing process.  The review and assessment process began in 1985 with 
respect to site #1, which is owned by the Company, and in 1989 with respect 
to site #2, which was formerly owned by the Company.

      With the review and approval by the Massachusetts Department of 
Environmental Protection ("MDEP"), work at site #1 has resulted in proposed 
remedial activities which will be pursued in the near future, while site 
monitoring will be continuous.  Investigative activities are continuing at 
site #2. 

      It is difficult to predict the potential financial impact of these 
sites until first, the nature and risk is fully characterized, and second, 
the remedial strategies and related technologies are determined.  The 
general philosophy of the Company is one of source removal and/or reduction 
coupled with risk minimization.  

      Beginning in fiscal year 1999, the Company will begin remediation of 
site #1 at a projected cost of $1,300,000.  Assuming successful 
implementation, it is anticipated that through 2012 the level of 
expenditures for both sites will range from $3,290,000 to $12,302,000. The 
Company has recorded the most likely amount of $3,290,000 in accordance with 
SFAS No. 5.  Ultimate expenditures cannot be determined until a remedial 
action plan for site #2 is developed and approved by MDEP, along with plans 
for post remediation monitoring of both sites.  The Company's unamortized 
costs at June 30, 1998, were $800,000 and should be recovered using the 
formula discussed above.

      FERC Order 636 provides for 100% recovery by pipelines of any 
"Transition Costs" prudently incurred as a result of industry restructuring.  
As these costs have been and may be approved in the future, they have been 
and will be passed through to the Company as demand charges associated with 
the transportation of gas through the pipeline.  Under current rate 
structures, these costs are recovered through the CGAC.

                                 Seasonality

      The Company's business has a distinct seasonal quality because a large 
percentage of its sendout serves residential and commercial heating loads.  
Gas operating revenues reflect the seasonal nature of the business. Such 
revenues are affected by temperature variations between the heating and non-
heating seasons and by seasonal pricing differentials embodied in the 
Company's effective schedule of rates and charges for gas services. (See 
also "RATES AND REGULATIONS".)

                             Employee Relations

      The Company has 156 employees, approximately 51% of whom are 
represented by the United Steelworkers of America, AFL-CIO-CLC, under a 
contract which remains in effect until March 31, 2000.  Relations with 
employees are generally satisfactory.

                                 Gas Supply

      The Company's portfolio of firm natural gas contracts consists of 
Aquila Energy Marketing (2,683 Mcf/day); Boundary Gas (1,050 Mcf/day); 
Natural Gas Clearinghouse, "Cosmic" (2,682 Mcf/day) and NGC "636"(4,920 
Mcf/day); and Tenngasco Corporation(7,599 Mcf/day).  The remaining terms of 
the Company's gas supply contracts range from approximately three years to 
five years.

      Under the terms of a fuel purchase agreement executed with U.S. 
Generating Company (formerly Altresco, Inc.) on December 11, 1992, the 
Company is entitled to receive gas peaking service of up to 7,310 Mcf per 
day during the Winter Period of November 1 through March 31 of each year 
(not to exceed 307,018 Mcf for each Winter Period) and back-up gas supplies 
of up to 30,702 Mcf per day in the event of proration or curtailment of firm 
gas supplies (including propane).

      In addition, the Company executed two contracts with Distrigas of 
Massachusetts Corporation ("DOMAC") which entitled the Company to receive up 
to 5,409 Mcf per day of vaporized Liquified Natural Gas ("LNG").  These 
contracts are renewable from year to year.

      The Company estimates that its supply of natural gas and supplemental 
sources under contract are adequate to meet the anticipated needs of the 
Company's customers for the foreseeable future.  The annual sources of 
supply are as follows:  firm long-haul pipeline natural gas, including 
storage gas, 8,459,574 Mcf; natural gas peaking service (U.S. Generating 
Company) 307,000 Mcf; ("DOMAC") 1,920,995 Mcf; and Liquefied Petroleum Gas, 
13,800 Mcf (daily capability).  Additional pipeline supplies designated as 
"best efforts" or "interruptible" are available from time to time, but are 
subject to daily curtailment at the suppliers'/transporters' discretion.

      The Company has five Liquefied Petroleum Gas ("LPG") plants and one 
temporary portable LNG vaporizing unit which are utilized on peak days to 
supplement the pipeline natural gas supply.  By supplementing its natural 
gas supply with LPG, the Company is able to meet its customers' requirements 
during peak periods.  The Company's pipeline deliveries combined with LPG 
facilities' storage capacity yield a maximum daily sendout of approximately 
54,900 Mcf.  Actual maximum daily sendout due to degree day severity during 
the 1997-98 heating season was 40,110 Mcf, which occurred on December 31, 
1997, with an average temperature of 5 degrees Fahrenheit.  During the 
fiscal year ended June 30, 1998, the Company purchased an aggregate of 
5,359,707 Mcf of interstate pipeline natural gas at an average cost of 
$4.1532 per Mcf.  The average cost in each of the three preceding years 
ended June 30 was: 1997 - $4.3635; 1996 - $3.7234; and 1995 - $3.2820.  The 
composition of gas supply for customer requirements during the fiscal year 
ended June 30, 1998, was: 99.96% natural gas and .04% LNG and LPG.

      On April 16, 1997, the FERC approved an unopposed settlement offer of 
Tennessee Gas Pipeline Company which disposed of 34 FERC dockets and some 39 
appeals of FERC orders pending in the D.C. circuit.  The settlement 
established a cost sharing mechanism between Tennessee and its customers.  
As a result of the order, Tennessee implemented a reduced Gas Supply 
Realignment ("GSR") surcharge retroactively for the two-year period of 
January 1, 1997, through December 31, 1998.  On June 30, 1997, the Company 
received a refund from Tennessee of $323,456.95 representing excess GSR 
surcharges from January through March 1997.  The refund is currently being 
returned to Berkshire's customers through the Company's CGAC.  The GSR 
surcharges that remain to be charged to Berkshire by Tennessee through 
December 1998 will not significantly affect the Company's competitiveness.  
The GSR surcharges will be absorbed by all of Berkshire's customer classes.

Item 2.  Properties
- -------------------

      The Company has approximately 669 miles of distribution mains, the 
major portion of which are constructed of coated steel, plastic or cast 
iron.  Berkshire owns and operates five auxiliary liquefied petroleum gas 
plants for supplementing its supply of natural gas.  (See "Business - Gas 
Supply".)  The Company has five terminal stations receiving gas from the 
interstate pipeline.

      All the principal properties of the Company are owned in fee, subject 
to the lien of the mortgage securing the Company's First Mortgage Bond, and 
are also subject to covenants, restrictions, easements, leases, rights-of-
way and other similar minor encumbrances or defects common to properties of 
comparable size and character; none of which in the opinion of the Company's 
management materially interferes with the Company's use of its properties in 
order to conduct its business.  The Company's gas mains are primarily 
located under public highways and streets.  Where they are under private 
property, the Company has obtained easements or rights-of-way from the 
record holders of title.  These easements and rights are deemed by the 
Company to be adequate for the purposes for which they are being used.

Item 3.  Legal Proceedings
- --------------------------

      With reference to the matters discussed in Item I "Environmental 
Matters", the Company notified its present and former insurance carriers 
that it has incurred and will incur further costs associated with the 
previously-referenced coal tar deposits, for which it will seek coverage 
under applicable insurance policies.  No litigation has yet commenced and it 
is not possible to determine the extent to which recovery of costs will 
ultimately be obtained from such insurance carriers.

      The Company is also involved with other legal proceedings incidental 
to its business.  At the present time the Company cannot predict the 
outcomes of these proceedings and also believes that the outcome will not 
have a material adverse impact on its overall financial position or results 
of operations.

Item 4.  Submission of Matters To A Vote Of Security Holders
- ------------------------------------------------------------

      On May 8, 1998 a special meeting was held where shareholders voted and 
approved the formation of a holding company structure.

Additional Items
- ----------------

Executive Officers of the Registrant

      The table set forth below shows the names, titles and ages of all 
executive officers of the Registrant as of June 30, 1998.  There is no 
family relationship among officers of the Registrant.  There is no 
arrangement between any of the officers and any other person(s) pursuant to 
which such officer has or is to be elected as an officer.

<TABLE>
<CAPTION>
                                                  Served in This
Name                    Title                     Capacity Since     Age
- ----                    -----                     --------------     ---

<S>               <S>                                <C>             <C>
S.S. Robinson     President and Chief                10-28-87        58
                  Executive Officer

M.J. Marrone      Vice President, Treasurer          10-28-87         56
                  and Chief Financial Officer

R.M. Allessio     Vice President, Utility            11-07-97         48
                  Operations

L.H. Hotman*      Vice President, Business           11-07-97         55
                  Development
</TABLE>


The executive officers are elected annually.

      Listed below is a brief account of the business of each of the above 
executive officers during the past five years.

<TABLE>
<CAPTION>
Name              Capacity in Which Served During Past Five Years
- ----              -----------------------------------------------

<S>               <S>
S.S. Robinson     President and Chief Executive Officer

M.J. Marrone      Vice President, Treasurer and Chief Financial Officer 

R.M. Allessio     Vice President, Utility Operations; Vice President of 
                  Marketing and Distribution; Director of Marketing and 
                  Distribution; Director of Engineering and Distribution; 
                  Chief Engineer 

L.H. Hotman*      Vice President, Business Development; Vice President of 
                  Supply, Rates & Planning; Vice President of Supply, Rates 
                  & Marketing

<F*>   Resigned effective July 13, 1998
</TABLE>


                                   PART II
                                   -------


Item 5.  Market For Registrant's Common Equity and Related Stockholder Matters
- ------------------------------------------------------------------------------

      The number of registered common shareholders of record of the 
Registrant as of the close of business on July 31, 1998, was 1,920.  The 
other information required is contained in The Berkshire Gas Company's 
Annual Report to Shareholders for the fiscal year ended June 30, 1998, 
("Registrant's Annual Report") on page 31, under the heading "Quarterly 
Financial Information".  This information is hereby incorporated by 
reference in this report.

Item 6.  Selected Financial Data
- --------------------------------

      The information required is contained in Registrant's Annual Report on 
pages 14 - 15, under the heading "10-Year Comparative Summary of Operations 
and Statistics".  This information is hereby incorporated by reference in 
this report.

Item 7.  Management's Discussion and Analysis of Financial Condition and 
- ------------------------------------------------------------------------
Results of Operations
- ---------------------

      The information required is contained in Registrant's Annual Report on 
pages 16 - 18, under the heading "Management's Discussion and Analysis of 
Financial Condition and Results of Operations".  This information is hereby 
incorporated by reference in this report.

Item 8.  Financial Statements and Supplementary Data
- ----------------------------------------------------

      The information required is contained in Registrant's Annual Report on 
pages 19 - 31, in the financial statements of The Berkshire Gas Company for 
the years ended June 30, 1998, 1997 and 1996, together with the related 
notes to financial statements, under the heading "Independent Auditors' 
Report", and under the heading "Quarterly Financial Information".  This 
information is hereby incorporated by reference in this report.

Item 9.  Changes in and Disagreements with Accountants on Accounting and 
- ------------------------------------------------------------------------
Financial Disclosure
- --------------------

      None.


                                  PART III
                                  --------

Items 10, 11, 12 and 13
- -----------------------

      The information required regarding the Executive Officers of the 
Registrant is included in Part I under "Additional Items". Certain other 
information called for by Items 10, 11, 12 and 13 has been omitted from this 
report pursuant to General Instruction G(3), and is incorporated herein by 
reference from the definitive proxy statement to be filed with the 
Securities and Exchange Commission pursuant to Regulation 14A not later than 
120 days after the close of the Company's last fiscal year.

                                   PART IV
                                   -------

Item 14.  Exhibits, Independent Auditors' Report on Supplemental Schedules, 
- ---------------------------------------------------------------------------
Financial Statement Schedules and Reports on Form 8-K
- -----------------------------------------------------

(a)   1.  Financial Statements
          --------------------

      The following financial statements and related notes are contained in 
      the Registrant's Annual Report for the fiscal year ended June 30, 
      1998, and are incorporated herein by reference.

      Report of Independent Auditors.

      Statements of Income for the years ended June 30, 1998, 1997 and 1996.

      Balance Sheets, June 30, 1998, 1997 and 1996.

      Statements of Shareholders' Equity for the years ended June 30, 1998, 
      1997 and 1996.

      Statements of Cash Flows for the years ended June 30, 1998, 1997 and 
      1996.

      Notes to Financial Statements.

      Selected Quarterly Financial Data (unaudited) for the years ended June 
      30, 1998, 1997 and 1996.

      2.  Independent Auditors' Report on Supplemental Schedules
          ------------------------------------------------------



Deloitte &
 Touche LLP
- -----------                        --------------------------------------------
                                   City Place           Telephone:(860)280-3000
                                   185 Asylum Street    Facsimile:(860)280-3051
                                   Hartford, Connecticut 06103-3402


INDEPENDENT AUDITORS' REPORT ON SUPPLEMENTAL SCHEDULES

To the Shareholders of
The Berkshire Gas Company:

We have audited the financial statements of The Berkshire Gas Company as of 
June 30, 1998, 1997 and 1996 and for each of the three fiscal years in the 
period ended June 30, 1998 and have issued our report thereon dated August 
12, 1998;such financial statements and report are included in The Berkshire 
Gas Company's Annual Report to Shareholders and are incorporated herein by 
reference.  Our audits also included the financial statement schedules of 
The Berkshire Gas Company, listed in item 14.  These financial statement 
schedules are the responsibility of The Berkshire Gas Company's management. 
Our responsibility is to express an opinion based on our audits.  In our 
opinion, such financial schedules, when considered in relation to the basic 
financial statements taken as a whole, present fairly, in all material 
respects, the information set forth therein.



/s/ Deloitte & Touche LLP

August 12, 1998


- --------------
Deloitte Touch
Tohmatsu
International
- --------------


      3.  Financial Statement Schedules
          -----------------------------

            The information called for by this item appears under the 
            caption "Financial Statement Schedules and Exhibits Filed with 
            Annual Report on Form 10-K" (page 1 hereof).  Such information 
            is incorporated by reference herein.

      4.  Exhibits
          --------

            The information called for by this item appears under the 
            caption "Financial Statement Schedules and Exhibits Filed with 
            Annual Report on Form 10-K" (page 1 hereof).  Such information 
            is incorporated by reference herein.

(b)   Reports on Form 8-K
      -------------------

      None.




                                 SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, as amended, the Registrant has caused this report to 
be signed on its behalf by the undersigned thereunto duly authorized.

Date: August 26, 1998                  By: /s/ SCOTT S. ROBINSON
                                           ----------------------------------
                                           Scott S. Robinson, President & CEO

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


Signatures                      Capacity                      Date
- ----------                      --------                      ----

/s/ FRANKLIN M. HUNDLEY         Director                 August 26, 1998
- ---------------------------
Franklin M. Hundley
Chairman of the Board

/s/ SCOTT S. ROBINSON           Principal Executive      August 26, 1998
- ---------------------------     Officer; Director
Scott S. Robinson
President and Chief
Executive Officer

/s/ MICHAEL J. MARRONE          Principal Financial      August 26, 1998
- ---------------------------     & Accounting Officer
Michael J. Marrone
Vice President, Treasurer
and Chief Financial Officer

/s/ GEROGE R. BALDWIN           Director                 August 26, 1998
- ---------------------------
George R. Baldwin

/s/ JOHN W. BOND                Director                 August 26, 1998
- ---------------------------
John W. Bond

/s/ PAUL L. GIOIA               Director                 August 26, 1998
- ---------------------------
Paul L. Gioia

/s/ JAMES R. KEYS               Director                 August 26, 1998
- ---------------------------
James R. Keys

/s/ ROBERT B. TRASK             Director                 August 26, 1998
- ---------------------------
Robert B. Trask



                          THE BERKSHIRE GAS COMPANY

                        FINANCIAL STATEMENT SCHEDULES

                                     and

                                  EXHIBITS

                                 Filed With

                         ANNUAL REPORT ON FORM 10-K




                                EXHIBIT INDEX

      Certain of the following exhibits are filed herewith or will be filed 
herewith by amendment.  Certain other of the following exhibits have 
heretofore been filed with the Commission and pursuant to Rule 411 are 
incorporated herein by reference.

Exhibit
Number                               Description
- -------                              -----------


4(a)   First Mortgage Indenture and Deed of Trust, dated as of July 1, 1954, 
       between Pittsfield Coal Gas Company (now The Berkshire Gas Company) 
       and Chemical Corn Exchange Bank (now Chemical Bank), Trustee.  Filed 
       as Exhibit 4(c) to the Company's Registration Statement on Form S-1, 
       Registration Statement No. 2-19808, and incorporated herein by 
       reference.

4(b)   First Supplemental Indenture, dated as of June 1, 1956, between the 
       Company and Chemical Corn Exchange Bank (now Chemical Bank), Trustee.  
       Filed as Exhibit 4(d) to the Company's Registration Statement on Form 
       S-1, Registration Statement No. 2-19808, and incorporated herein by 
       reference.

4(c)   Second Supplemental Indenture, dated as of October 1, 1957, between 
       the Company and Chemical Corn Exchange Bank (now Chemical Bank), 
       Trustee.  Filed as Exhibit 4(e) to the Company's Registration 
       Statement on Form S-2, Registration Statement No. 2-19808, and 
       incorporated herein by reference.

4(d)   Third Supplemental Indenture, dated as of October 1, 1958, between 
       the Company and Chemical Corn Exchange Bank (now Chemical Bank), 
       Trustee.  Filed as Exhibit 4(f) to the Company's Registration 
       Statement on Form S-1, Registration Statement No. 2-19808, and 
       incorporated herein by reference.

4(e)   Fourth Supplemental Indenture, dated as of August 1, 1960, between 
       the Company and Chemical Bank New York Trust Company (now Chemical 
       Bank), Trustee.  Filed as Exhibit 4(e) to the Company's Registration 
       Statement on Form S-2, File No. 33-1492, and incorporated herein by 
       reference.

4(f)   Fifth Supplemental Indenture, dated as of June 1, 1962, between the 
       Company and Chemical Bank New York Trust Company (now Chemical Bank), 
       Trustee.  Filed as Exhibit 4(f) to the Company's Registration 
       Statement on Form S-2, File No. 33-1492, and incorporated herein by 
       reference.

4(g)   Sixth Supplemental Indenture, dated as of February 1, 1965, between 
       the Company and Chemical Bank New York Trust Company (now Chemical 
       Bank), Trustee.  Filed as Exhibit 4(g) to the Company's Registration 
       Statement on Form S-2, File No. 33-1492, and incorporated herein by 
       reference.

4(h)   Seventh Supplemental Indenture, dated as of October 1, 1965, between 
       the Company and Chemical Bank New York Trust Company (now Chemical 
       Bank), Trustee.  Filed as Exhibit 4(h) to the Company's Registration 
       Statement on Form S-2, File No. 33-1492, and incorporated herein by 
       reference.

4(i)   Eighth Supplemental Indenture, dated as of September 1, 1967, between 
       the Company and Chemical Bank New York Trust Company (now Chemical 
       Bank), Trustee.  Filed as Exhibit 4(i) to the Company's Registration 
       Statement on Form S-2, File No. 33-1492, and incorporated herein by 
       reference.

4(j)   Ninth Supplemental Indenture, dated as of April 1, 1969, between the 
       Company and Chemical Bank, Trustee.  Filed as Exhibit 4(j) to the 
       Company's Registration Statement on Form S-2, File No. 33-1492, and 
       incorporated herein by reference.

4(k)   Tenth Supplemental Indenture, dated as of March 1, 1972, between the 
       Company and Chemical Bank, Trustee.  Filed as Exhibit 4(k) to the 
       Company's Registration Statement on Form S-2, File No. 33-1492, and 
       incorporated herein by reference.

4(l)   Eleventh Supplemental Indenture, dated as of April 15, 1975, between 
       the Company and Chemical Bank, Trustee.  Filed as Exhibit 4(l) the 
       Company's Registration Statement on Form S-2, File No. 33-1492, and 
       incorporated herein by reference.

4(m)   Twelfth Supplemental Indenture, dated as of November 27, 1978, 
       between the Company and Chemical Bank, Trustee.  Filed as Exhibit 
       4(m) to the Company's Registration Statement on Form S-2, File No. 
       33-1492, and incorporated herein by reference.

4(n)   Thirteenth Supplemental Indenture, dated as of October 15, 1981, 
       between the Company and Chemical Bank, Trustee.  Filed as Exhibit 
       4(n) to the Company's  Registration Statement on Form S-2, File No. 
       33-1492, and incorporated herein by reference.

4(o)   Fourteenth Supplemental Indenture, dated as of August 19, 1983, 
       between the Company and Chemical Bank, Trustee.  Filed as Exhibit 
       4(o) to the Company's Registration Statement on Form S-2, File No. 
       33-1492, and incorporated herein by reference.

4(p)   Fifteenth Supplemental Indenture, dated as of August 19, 1985, 
       between the Company and Chemical Bank, Trustee.  Filed as Exhibit 
       4(p) to the Company's Registration Statement on Form S-2, 
       Registration No. 33-1492, and incorporated herein by reference.

4(q)   Sixteenth Supplemental Indenture, dated as of January 1, 1988, 
       between the Company and Chemical Bank, Trustee.  Filed as Exhibit 
       4(q) to the Company's Registration Statement on Form S-3, 
       Registration No. 33-27785, and incorporated herein by reference.

4(r)   Seventeenth Supplemental Indenture, dated as of February 1, 1989, 
       between the Company and Chemical Bank, Trustee.  Filed as Exhibit 
       4(r) to the Company's Registration Statement on Form S-3, 
       Registration Statement No. 33-27785, and incorporated herein by 
       reference.

4(s)   Eighteenth Supplemental Indenture, dated as of September 1, 1991, 
       between the Company and Chemical Bank, Trustee.  Filed as Exhibit 
       4(x) to the Company's Registration Statement on Form S-3, 
       Registration Statement No. 33-64302, and incorporated herein by 
       reference.

4(t)   Nineteenth Supplemental Indenture, dated as of September 1, 1992, 
       between the Company and Chemical Bank, Trustee.  Filed as Exhibit 
       4(z) to the Company's Registration Statement on Form S-3, 
       Registration Statement No. 33-64302, and incorporated herein by 
       reference.

4(u)   Debenture Indenture, dated as of November 1, 1986, between the 
       Company and Centerre Trust Company of St. Louis (now Boatmen's Trust 
       Company), as Trustee. Filed as Exhibit 4(q) to the Company's 
       Registration Statement on Form S-2, Registration Statement No. 33-
       9509, and incorporated herein by reference.


4(v)   Senior Note Agreement, dated as of July 1, 1990, between the Company 
       and Allstate Life Insurance Company.  Filed as Exhibit 4(w) to the 
       Company's Registration Statement on Form S-3, Registration Statement 
       No. 33-64302, and incorporated herein by reference.

4(w)   Charter of the Company.  Filed as Exhibit 3(a) to the Company's Form 
       8, amending the Company's Form 10-Q for the fiscal quarter ended 
       September 30, 1984, File No. 0-1857-3, and incorporated herein by 
       reference.

4(x)   Amendment to the Company's Charter, dated October 30, 1985.  Filed as 
       Exhibit 3(b) to the Company's Registration Statement on Form S-2, 
       Registration Statement No. 33-1492, and incorporated herein by 
       reference.

4(y)   Amendment to the Company's Charter, dated July 14, 1986.  Filed as 
       Exhibit 3(a) to the Company's Form 10-K for the fiscal year ended 
       June 30, 1986, File No. 0-1857-3, and incorporated herein by 
       reference.

4(z)   Amendment to the Company's Charter, dated October 28, 1986.  Filed as 
       Exhibit 4(v) to the Company's Registration Statement on Form S-3, 
       Registration Statement No. 33-27785, and incorporated herein by 
       reference.

4(aa)  Amendment to the Company's Charter, dated June 15, 1992.  Filed as 
       Exhibit 4(y) to the Company's Registration Statement on Form S-3, 
       Registration Statement No. 33-64302, and incorporated herein by 
       reference.

4(bb)  Amendment to the Company's Charter, dated July 29, 1994.  Filed as 
       Exhibit 4(bb) on the Company's Registration Statement on Form S-2, 
       Registration Statement No. 33-83828, and is incorporated herein by 
       reference thereto.

4(cc)  Amendment to the Company's Charter, dated September 10, 1996.  Filed 
       as part of Exhibit 3(i) to the Company's form 10-Q for the fiscal 
       quarter ended December 13, 1996.  File No. 0-1857-3, and incorporated 
       herein by reference.

4(dd)  Senior Note Agreement, dated November 1, 1996, between the Company 
       and First Colony Life Insurance Company.  Filed as Exhibit 4 to the 
       Company's form 10-Q for the fiscal quarter ended December 31, 1996.  
       File No. 0-1857-3, and incorporated herein by reference.

10(a)  Employment Contract between the Company and Scott S. Robinson.  Filed 
       as Exhibit 10(f) to the Company's Form 10-K for the fiscal year ended 
       June 30, 1985, File No. 01857-3, and incorporated herein by 
       reference.

10(b)  Contract for the operation and maintenance of a cogeneration pipeline 
       between the Company and Altresco Financial, Inc., dated  December 11, 
       1992.  Filed as Exhibit 10(n) to the Company's Form 10-K for the 
       fiscal year ended June 30, 1993, File No. 0-18573,  and incorporated 
       herein by reference.

10(c)  Year-to-year contract for the purchase of propane gas between the 
       Company and Enron Gas Liquids, dated June 1, 1993.  Filed as Exhibit 
       10(c) on the Company Registration Statement on Form S-2, Registration 
       Statement No. 33-83828, and is incorporated herein by reference 
       thereto.

10(d)  Contract for the transportation of natural gas under IT rate schedule 
       between the Company and Tennessee Gas Pipeline Company, contract 
       number 103250-8, dated September 1, 1993.   Filed as Exhibit 10(d) on 
       the Company Registration Statement on Form S-2, Registration 
       Statement No. 33-83828, and is incorporated herein by reference 
       thereto.

10(e)  Contract for the transportation of natural gas under FT-A rate 
       schedule between the Company and Tennessee Gas Pipeline Company, 
       contract number 2030, dated September 1, 1993.  Filed as Exhibit 
       10(e) on the Company Registration Statement on Form S-2, Registration 
       Statement No. 33-83828, and is incorporated herein by reference 
       thereto.

10(f)  Contract for the transportation of natural gas under FT-A rate 
       schedule between the Company and Tennessee Gas Pipeline Company, 
       contract number 2064, dated September 1, 1993.  Filed as Exhibit 
       10(f) on the Company Registration Statement on Form S-2, Registration 
       Statement No. 33-83828, and is incorporated herein by reference 
       thereto.

10(g)  Contract for the transportation of natural gas under FT-A rate 
       schedule between the Company and Tennessee Gas Pipeline Company, 
       contract number 779, dated September 1, 1993.  Filed as Exhibit 10(g) 
       on the Company Registration Statement on Form S-2, Registration 
       Statement No. 33-83828, and is incorporated herein by reference 
       thereto.

10(h)  Contract for the transportation of natural gas under CGT-NE rate 
       schedule between the Company and Tennessee Gas Pipeline Company, 
       contract number 2063, dated September 1, 1993.  Filed as Exhibit 
       10(h) on the Company Registration Statement on Form S-2, Registration 
       Statement No. 33-83828, and is incorporated herein by reference 
       thereto.

10(i)  Contract for the purchase of natural gas between the Company and 
       Tenngasco Corporation, dated September 14, 1993.  Filed as Exhibit 
       10(I) on the Company Registration Statement on Form S-2, Registration 
       Statement No. 33-83828, and is incorporated herein by reference 
       thereto.

10(j)  Contract for the purchase of natural gas between the Company and 
       Natural Gas Clearinghouse, dated as of November 1, 1993.  Filed as 
       Exhibit 10(j) on the Company Registration Statement on Form S-2, 
       Registration Statement No. 33-83828, and is incorporated herein by 
       reference thereto.

10(k)  Gas Storage Agreement between the Company and Tennessee Gas Pipeline 
       Company, dated as of September 1, 1993.  Filed as Exhibit 10(k) on 
       the Company Registration Statement on Form S-2, Registration 
       Statement No. 33-83828, and is incorporated herein by reference 
       thereto.

10(l)  Company Corporate Incentive Compensation Plan ("ICP").  Filed as 
       Exhibit 10(l) on the Company Registration Statement on Form S-2, 
       Registration Statement No. 33-83828, and is incorporated herein by 
       reference thereto.

10(m)  Severance Agreement, dated September 28, 1993, by and between the 
       Company and Robert M. Allessio.  Filed as Exhibit 10(n) on the 
       Company Registration Statement on Form S-2, Registration Statement 
       No. 33-83828, and is incorporated herein by reference thereto.

10(n)  Severance Agreement, dated October 15, 1993, by and between the 
       Company and Michael J. Marrone.  Filed as Exhibit 10(o) on the 
       Company Registration Statement on Form S-2, Registration Statement 
       No. 33-83828, and is incorporated herein by reference thereto.

10(o)  Severance Agreement, dated October 15, 1993, by and between the 
       Company and Cheryl M. Clark.  Filed as Exhibit 10(q) on the Company 
       Registration Statement on Form S-2, Registration Statement No. 33-
       83828, and is incorporated herein by reference thereto.

13(a)  Annual Report to Shareholders

       Filed Herewith:
       A copy of the Company's Annual Report to Shareholders for fiscal year 
       ended June 30, 1998.

27(a)  Financial Data Schedule

       Filed Herewith:
       Financial Data Schedule for the fiscal year ended June 30, 1998.


                                                                     EXHIBIT 13


BERKSHIRE GAS COMPANY 1998 ANNUAL REPORT
- ----------------------------------------


    CONTENTS

    Financial Highlights                                               1

    President's Letter to Shareholders                                 2

    A Timeline for a Prosperous Future                                 4

    Berkshire Energy Resources                                         6

    Berkshire Energy Marketing                                         8

    The Massachusetts Natural Gas Collaborative                       10

    Berkshire Propane                                                 11

    Service Area                                                      12

    Financial Review                                                  13

    Officers and Directors                                            32


                      A TIMELINE FOR A PROSPEROUS FUTURE

Berkshire Gas has been positioning itself for change in the industry for more
than a decade. First offering transportation service in 1987 and fixed-price
contracts in 1993, the Company has a long track record of developing and
offering new and innovative services, many of which are now being adopted as
fundamental tenets of the deregulated marketplace. This combination of vision
and experience will continue to serve us well as the industry moves toward full
and final deregulation.

FINANCIAL HIGHLIGHTS
- --------------------

For the Fiscal Year Ended June 30,
(In Thousands, Except Per Share Amounts)

<TABLE>
<CAPTION>
                                                                   1998/1997              1997/1996
OPERATIONS                                     1998       1997     % Change      1996     % Change
- ----------------------------------------------------------------------------------------------------

<S>                                          <C>        <C>         <C>        <C>          <C>
Operating Revenues                           $ 49,859   $ 48,463      2.9%     $ 46,050       5.2%
Operating Margin                               25,329     25,253      0.3        25,835      -2.3
Operating and Other Income                     10,711     11,527     -7.1        12,042      -4.3
Net Income                                      2,794      3,556    -21.4         4,213     -15.6
Earnings Available for Common Stock             2,778      3,316    -16.2         3,521      -5.8

COMMON SHARE DATA
- -----------------
Earnings Per Share                           $   1.23   $   1.52    -19.1%     $   1.65      -7.9%
Dividends Per Share                             1.145      1.125      1.8         1.105       1.8
Book Value Per Share                            14.48      14.18      2.1         13.75       3.1
Market Price (Year-End)                         23.25      16.00     45.3         15.38       4.0
Average Shares of Common Stock Outstanding    2,263.6    2,181.5      3.8       2,129.2       2.5
Number of Registered Common Shareholders        1,912      1,902      0.5         1,881       1.1

OTHER DATA
- ----------
Gross Utility Plant                          $106,654   $101,983      4.6%     $ 96,571       5.6%
Net Utility Plant                              75,283     73,640      2.2        71,215       3.4
Capital Expenditures                            6,945      7,393     -6.1         6,507      13.6
Total Gas Sold and Transported (MCF)            7,357      8,080     -8.9         8,075       0.1
Total Natural Gas Customers                    34,166     33,887      0.8        33,763       0.4
Propane Gallons Sold                            4,927      4,443     10.9         4,251       4.5
</TABLE>


TO OUR SHAREHOLDERS

      This has been a very exciting year for the Company and for the natural
gas industry as deregulation takes hold in Massachusetts.

      The regulated energy marketplace is being transformed into a market-based
arena with the ultimate goal of introducing competition by providing consumers
with a choice of suppliers from whom they can purchase their energy.

      Working closely with natural gas utilities, regulators, marketers,
customers and other interested parties, we have been intimately involved in
shaping the changing marketplace as part of a collaborative process organized
by the Department of Telecommunications and Energy (DTE), formerly known as
the Department of Public Utilities (DPU).

      As part of this dynamic process, which is further detailed in this
report, we have worked to craft the ground rules for doing business in
deregulated markets and to assure a fair and level playing field for all
parties.

      Berkshire Gas views deregulation as opportunity. The move to open and
competitive markets will allow us to broaden the scope of our vision for the
future. Now, for the first time, we will be in a position to drive change in
the energy marketplace and to capitalize on these changes by expanding our
energy-related offerings and enterprises without the delay of regulation.

      As this year's report illustrates, Berkshire Gas has been positioning
itself for change in the industry for more than a decade. First offering
transportation service in 1987 and fixed-price contracts in 1993, the Company
has a long track record of developing and offering new and innovative services,
many of which are now being adopted as fundamental tenets of the deregulated
marketplace. This combination of vision and experience will continue to serve
us well as the industry moves toward full and final deregulation.


HOLDING COMPANY

      The nature of doing business in dynamic markets requires a corporate
structure with the agility to drive and capitalize on change. After a careful
assessment of present operations in light of future needs, the most significant
restructuring in the Company's history was undertaken with the decision to
pursue the formation of a holding company.

      The Company initially petitioned the DTE for approval to form the holding
company in the fall of 1997. Following preliminary approval of that petition in
January, shareholders approved the proposal at a special meeting held in May of
this year. The Company has since filed for the DTE's final consent and
anticipates a favorable ruling prior to the end of the calendar year. Formal
adoption of the new corporate structure will follow shortly thereafter.

      The holding company, which will be known as Berkshire Energy Resources,
has been organized as a Massachusetts Business Trust and will initially have
as its subsidiaries Berkshire Gas, Berkshire Propane and Berkshire Energy
Marketing. Current Berkshire Gas shares will automatically be converted to
shares in the new holding company on a one for one basis. No action will be
necessary on the part of shareholders.

      A holding company structure will provide the legal and functional
separation of the Company's regulated and non-regulated business activities.
It will also provide the flexibility necessary to compete in non-regulated
markets without regulatory delay.

      Under the new corporate structure, the current operation of Berkshire Gas
and Berkshire Propane will be largely unaffected. Berkshire Gas will continue
to operate as a regulated natural gas utility serving western Massachusetts. As
well, Berkshire Propane will continue its retail sale of propane throughout
western Massachusetts, eastern New York and southern Vermont in an unregulated
business environment.

      A new subsidiary, Berkshire Energy Marketing, which currently operates as
a division of the Berkshire Gas Company, will also be engaged in the sale of
energy in the unregulated business arena.


BERKSHIRE ENERGY MARKETING

      The Company began its move into competitive energy markets with the
formation of Berkshire Energy Marketing earlier this year.

      As the industry moves toward the stated goal of deregulation by offering
customers choice in selecting their energy supplier, new players are entering
local energy markets. In establishing Berkshire Energy Marketing as an
unregulated energy marketer, the Company is able to compete with these
suppliers for customers and earn margins on the sale of energy in the newly
opened markets.

      Aided by knowledge of the local market and the needs of area customers,
the Berkshire Energy Marketing subsidiary will provide the convenience of
one-stop energy shopping by offering natural gas, electricity and oil at
competitive prices. To further enhance its capabilities and position in the
market, Berkshire Energy Marketing has entered into a strategic marketing
alliance with Conectiv/CNE Energy Services, LLC, a major regional energy
services company.

      Moving early into emerging markets provides strategic advantages as the
Company enters the competitive arenas being created by deregulation. We are
excited about this move and its future prospects.


(Picture of Scott S. Robinson in center of page)


STRATEGIC MARKETING ALLIANCE

      The value of strategic alliances in business cannot be understated. With
the move toward open competition, the Company sought to align the local
resources of Berkshire Energy Marketing with the expertise of an established
energy marketer who could provide many of the "back room" services, including
the acquisition of attractively priced supplies of natural gas and oil on the
commodity markets and access to electric generation.

      After extensive review and an intensive interview process with a wide
range of capable candidate companies, Conectiv/CNE Energy Services, LLC, was
chosen as the firm that could best complement Berkshire Energy Marketing's
strengths. In February of this year, the Company entered into a multi-year
strategic marketing alliance with Conectiv/CNE.

      Conectiv/CNE is a joint venture of CNE Energy Services Group, Inc., a
subsidiary of Connecticut Energy Corporation, and Conectiv, a full-service
energy company created by a merger between Delmarva Power and Atlantic Energy.

      By combining the experience and enthusiasm of three strong companies in a
strategic business alliance that will be truly customer-focused and able to
provide a full range of energy-related products and services at competitive
prices, the Company has ambitiously demonstrated its intent to move
aggressively in the pursuit of energy-related opportunities in the world of
deregulation.


DIVIDEND INCREASE

      The Company's Board of Directors is committed to enhancing shareholder
value and maximizing return. A number of initiatives over the past year,
including corporate restructuring and the consummation of a strategic marketing
alliance, are intended to contribute to shareholder value. Favorable
recognition of these efforts by investors and analysts alike contributed to the
considerable increase in the Company's stock price. During fiscal 1998,
Berkshire Gas stock rose from $16.00 per share on June 30, 1997, to $23.25 per
share on June 30, 1998, a full 45% increase in value.

      As part of the Board's commitment to shareholder return, they voted for
the fourth time in as many years to increase the quarterly dividend paid on
Common Stock. The vote, which was taken in June, increased the quarterly
dividend from $.285 to $.29 per share. This raised the annual payout from
$1.14 to $1.16 per share.


PERFORMANCE

      Perhaps more so than in any year in recent memory, unusual weather has
been a topic of news reports across the nation. Weather, arising from the
phenomenon known as El Nino and other natural causes, has been far from normal
in virtually every region of the country.

      Western Massachusetts has certainly seen its share of unusual weather
over the past year, particularly during the heating season. Temperatures over
the course of the winter season were 6% warmer than the preceding year and a
full 10% warmer than the traditional twenty-year average. While we have made
great strides in insulating performance from warmer than normal weather, the
timing and extreme nature of weather during this past winter did have an impact
on earnings of approximately $.49 per share. Long-range forecasts are
predicting a return to more normal weather patterns which should favorably
influence future earnings.

      In addition to unusual weather, investments being made by the Company to
capitalize on opportunities associated with deregulation have also affected
earnings. To date, the cost of forming a holding company for the purposes of
enhancing the Company's position in competitive markets has reduced earnings by
approximately $.07 per share.

      Despite unusual weather and the cost of restructuring, earnings for the
year were a respectable $1.23 per share. Had weather been normal, earnings
could likely have been in the neighborhood of $1.79 per share, absent any costs
associated with restructuring. For this reason, we are confident that our
business is well positioned for future success and we will continue to
optimally align our resources to achieve that goal.


BEYOND DEREGULATION

      As I stated at the outset of this letter, this has indeed been an
exciting year. Change will be healthy for our industry and for the region in
which we do business. Building on more than 145 years of experience, we will
continue to serve traditional markets and we look forward to the many benefits
and opportunities that competitive markets will bring. We will grow our
business through diversification while at the same time expanding revenues from
our core business of transporting natural gas to new and existing customers.
Working with marketers, we can expand natural gas usage and at the same time
strengthen the regional economy by assuring the availability of low cost
energy.

      We are pleased that you have chosen to join us as a shareholder as we
move into a new era for our industry in Massachusetts and as we prepare for
continued success in the next millennium and beyond.


/s/ Scott S. Robinson
Scott S. Robinson
President & Chief Executive Officer


A Timeline for a Prosperous Future

      For more than a decade, Berkshire Gas has been developing competitive
strategies that have since become major tenets of deregulation.

      The past decade has seen a revolution in the natural gas industry.
Constant and far-reaching change, with impacts from the wellhead to the
consumer's meter, has been the result of federal and state deregulation aimed
at promoting competition and providing choice to energy consumers.

      Berkshire Gas has always believed its primary goal as a utility is to
deliver natural gas safely and dependably at the lowest possible cost. With
that in mind, there has been an ongoing focus on structuring both operations
and the services offered to best meet the needs of customers. In achieving this
goal, valuable experience has been gained in the areas of open market supply
management, transportation and natural gas marketing.

      For more than a decade, Berkshire Gas has been developing competitive
strategies that have since become major tenets of deregulation, while at the
same time creating a flexible organizational structure to capitalize on the
opportunities of an open marketplace. This report focuses on a number of
pivotal steps taken by the Company as the industry moves toward full
deregulation. It also utilizes a timeline to visually depict benchmarks
spanning the last decade of innovative and progressive achievements that have
placed us well ahead of the competition and positioned for continued
prosperity.

      Long before the arrival of deregulation of the natural gas industry in
Massachusetts, Berkshire Gas was actively engaged in seeking new and innovative
approaches that offered its customers expanded options in the purchase of
natural gas supplies. The concept of offering customers purchasing options has
come to be the fundamental goal of deregulation now taking hold in the natural
gas industry. This timeline traces a decade of progressive actions taken by the
Company that harnessed the concepts of competitiveness and customer choice
years before they became the foundation of a deregulated marketplace.


1987/88

FORMATION OF BERKSHIRE ENERGY

      Recognizing the opportunities created by open access to interstate
pipeline transportation, and the federal deregulation of wellhead gas prices,
Berkshire Gas formed its Berkshire Energy division to purchase competitively
priced natural gas on the spot market for delivery to large Commercial and
Industrial customers.


FIRST TRANSPORTATION RATE OFFERED

      Berkshire Gas developed and obtained approval to offer a flat rate to
deliver natural gas to its largest customers. This combination of open-market
supply and low delivery cost made natural gas even more competitive with oil.


FIRST CUSTOMER CHOOSES TRANSPORTATION SERVICE

      Amherst College became the first customer to benefit from the synergy of
the availability of spot market gas and an innovative flat rate transportation
service offered by Berkshire Gas.


1990
JOINT GAS PURCHASING CONSORTIUM FORMED

      Berkshire Gas worked with a number of other New England natural gas
utilities to organize the joint purchasing Mansfield Consortium. The group's
combined buying power enabled the Company to secure gas supplies at some of
the most favorable rates in the marketplace. It also allowed the Company to
diversify its supply options, further enhancing overall flexibility.


(Picture of Amherst College)


      Amherst College, whose distinguished alumni include Calvin Coolidge, the
30th president of the United States, was the first customer to take advantage
of the Company's ability to purchase natural gas on the spot market.


Diversifying for Future Growth

Berkshire Energy Resources

      In a dynamic marketplace, change is the one constant. The ability to
quickly capitalize on change could well be the most critical element of success
in the deregulated energy industry. To do this, the Company is reorganizing its
corporate structure by forming a holding company to provide greater
flexibility.

      The new holding company -- Berkshire Energy Resources -- will enable the
Company to separate regulated and non-regulated operations, making it possible
to pursue new opportunities in competitive energy markets without regulatory
delay while, at the same time, allowing Berkshire Gas to continue to serve the
traditional utility customer.

      The holding company will have three subsidiaries: Berkshire Gas, the
natural gas utility; Berkshire Propane, retail supplier of propane in western
Massachusetts, eastern New York and southern Vermont; and Berkshire Energy
Marketing, a subsidiary engaged in the sale of natural gas, electricity and oil
in open markets.

      This new structure will provide greater flexibility, new avenues for
profitability and broader opportunities to enhance shareholder return. Perhaps
the greatest advantage of the new organization is the ability to pursue
unregulated business opportunities without regulatory delay. Capitalizing on
these opportunities is a key element in the Company's strategy for long-term
growth.


(Chart of new holding company structure)


BerkshireSM
- ----------------
energy resources


1991/92
INTERSTATE DEREGULATION BEGINS

      Berkshire Gas was no longer restricted to purchasing natural gas supplies
solely from its primary pipeline supplier. Instead, the Company had the
flexibility to secure a portion of its gas supplies on the competitively priced
open market for the first time and began to negotiate long-term supply
contracts with third-party suppliers. The Company also gained control of
significant storage areas, increasing its capability to buy gas at lower prices
in the off-season for peak winter usage.


REDUCED GAS COSTS ENHANCE COMPETITIVE POSITION

     With the ability to secure gas supplies on the open market, the Company
was able to continually reduce its overall cost of gas. As these savings were
realized, Berkshire Gas lowered its rates five times over an 18-month period,
resulting in significant savings for customers. These savings also enhanced the
competitive position of natural gas in the Company's service area and promoted
additional usage.


1992/93
INTERSTATE DEREGULATION COMPLETE

      With the exit of the Company's primary pipeline supplier from the sale of
natural gas, Berkshire Gas completed the conversion of its natural gas supply
to long-term contracts with third-party suppliers. These contracts improved the
Company's flexibility and security of supply while maintaining a least-cost
supply strategy.


1993
FIRST FIXED-PRICE CONTRACTS OFFERED

      Through the innovative blending of existing tariffs, the Company offered
fixed-price contracts to its largest industrial customers. This provided
customers with a convenient fixed price for annual budgeting purposes, while
reinforcing the competitive position of natural gas in the marketplace.


1995/96
CUSTOMERS OPT FOR CHOICE

      As deregulation moved to the state level, Berkshire Gas began a campaign
to introduce its customers to the new opportunities associated with
deregulation as well as options that would be available to them. Individualized
informational briefings were conducted in 1995 as a service to Commercial and
Industrial customers, many of whom took advantage of the competitive
marketplace in 1996.


(Picture of Specialty Minerals)


      Specialty Minerals Inc. of Adams, Massachusetts, a large Commercial and
Industrial customer, was the first to utilize the Company's transportation
service. Specialty Minerals uses dependable natural gas to fuel its production
of precipitated calcium carbonate, which is used in products ranging from
paper, paints, plastics and floor tiles to food supplements and chewing gum.


Expanding Opportunities


Berkshire Energy Marketing

      Berkshire Energy Marketing, an entity established for the marketing of 
one-stop energy services in unregulated markets, formed a strategic marketing
alliance in February with Conectiv/CNE Energy Services, LLC, a major regional
energy services company.

      The combination of the market knowledge, experience and expertise of
Berkshire Energy Marketing professionals with Conectiv/CNE's supply acquisition
strength and experience, provides significant leverage to successfully compete
in the deregulated natural gas and electric marketplace. The alliance further
fortifies Berkshire Energy Marketing's capability to provide Commercial and
Industrial customers with competitive energy prices and one-stop energy
services for all of their needs, including natural gas, electricity and oil.

      By providing competitively priced, one-stop energy services, Berkshire
Energy Marketing can extend its reach into new markets, providing advantageous
energy options for the benefit of customers and shareholders alike.


(Picture of Financial Trading Room)


      Competitively priced energy supplies are secured daily on the commodities
exchange and made available to Berkshire Energy customers as part of the
Company's strategic alliance with Conectiv/CNE.


1997
GAS COLLABORATIVE BREAKS NEW GROUND

      In an effort to define the competitive landscape of the deregulated
natural gas marketplace in Massachusetts, the Company took an active role in
the Massachusetts Natural Gas Collaborative, a forum of industry leaders under
the guidance of the Department of Telecommunications and Energy. The
Collaborative's goal is to provide customers with the flexibility to choose
their natural gas supplier by April 1, 1999.


HOLDING COMPANY APPROVAL PENDING

      Culminating a decade of innovative activity aimed at positioning the
organization for success in a deregulated marketplace, the Company sought to
restructure its operations through the formation of a holding company. The new
entity, Berkshire Energy Resources, will segregate the Company's regulated and
non-regulated business activities, thereby providing the flexibility necessary
to aggressively pursue emerging and innovative opportunities in the changing
marketplace without regulatory delay.


1998
MARKETING AFFILIATE ESTABLISHED

      In a further effort to capitalize on the many benefits offered by
deregulation, the Company established Berkshire Energy Marketing for the
purpose of providing non-regulated energy services to new and existing
customers. This new division offers customers one-stop shopping for natural
gas, electricity, fuel oil, and related services. At the same time, the
Company aligned the strength of its local market knowledge with the supply
resources and expertise of a major regional energy services company.


RATES UNBUNDLED TO FACILITATE CHOICE

      By the fall of 1998, Berkshire Gas anticipates it will begin to issue new
customer bills that clearly distinguish the various components of supply and
delivery. With unbundled supply costs, customers will begin to understand the
competitive portion of their utility bill so that they may take advantage of
the potential for lower prices brought by deregulation.


(Picture of meter shop employee adjusting a Metretek metering system)


      Meter shop personnel complete the installation of an advanced Metretek
metering system for a commercial customer. The new technology facilitates the
use of transportation service by automatically monitoring and collecting data
relative to the purchase, sale, delivery, tracking, accounting and billing of
transportation gas.


SHAPING THE COMPETITIVE MARKETPLACE

The Massachusetts Natural Gas Collaborative

      Over the past year, Berkshire Gas has been an active participant in an
effort to define the ground rules for open competition in a deregulated
marketplace in Massachusetts. Under the guidance of the Department of
Telecommunications and Energy, the Company is working arm-in-arm with other
industry leaders in a collaborative endeavor whose goal is to ensure that the
playing field for this marketplace is fair and level, and that it benefits
both customers and the industry as a whole.

      The collaborative includes representatives from all of the industry's
stakeholders, including other natural gas utilities, energy marketers,
Commercial and Industrial customers, state regulators and consumer advocates.
This groundbreaking forum is overseeing the most far-reaching transformation
since the industry was established.

      The collaborative plans to complete its work by 1999, resulting in a
natural gas market that promotes customer choice, ensures full and fair
competition, and continues programs that protect the needy and provide for
market-driven environmental efforts.


(Picture of Management Group during a briefing on the Collaborative)


      Members of the Company's Management Group receive a briefing on the
latest developments in the Massachusetts Natural Gas Collaborative's ongoing
effort to define the ground rules for doing business in the deregulated energy
marketplace.


Implementing Advanced Technologies

Berkshire Propane

      Long committed to providing first-rate customer service, Berkshire
Propane, the Company's retail propane division, has adopted some of the most
advanced technology available in the industry, improving the accuracy and
efficiency of customer metering and billing operations.

      New on-board computers have been installed in each of the division's
delivery trucks, allowing drivers to access account information from the
computer at each stop and print an invoice that is left with the customer.

      The computer records the entire day's delivery information, which is
later downloaded automatically to Berkshire Propane's central billing system,
eliminating the need for clerks to re-enter data. The new system saves time and
money, improves efficiency, and frees office staff for other important customer
service activities.

      The anticipated savings are so significant that the new system should pay
for itself in less than three years. Ready adoption and implementation of
cost-effective technology is an important element of Berkshire Propane's
strategy to lower costs, improve service, increase efficiency and enhance
profitability.


(Picture of Propane employee using new computer technology in truck and
employee using new computer technology in the office)


      From start to finish, new computer technology tracks customer delivery
and billing information, greatly improving both accuracy and efficiency while
also saving time.


Service Area

      Berkshire Gas provides natural gas service in 19 cities and towns in
western Massachusetts with a total population of 190,000. Propane service is
provided to more than 100 communities in western Massachusetts, eastern New
York and southern Vermont.

      The panoramic beauty, renowned cultural attractions and popular resorts
in the Berkshire Gas service area provide year-round recreational activities
for residents and visitors alike. Some choose the serenity of viewing fall
foliage or attending world-famous music and theater festivals, while the
adventurous opt for unspoiled hiking trails, scenic golf courses and some of
the best skiing in the East. The Company is proud to bring true energy choice
to the customers who share its love for the changing seasons, while at the same
time steadfastly protecting the area's delicate environmental balance.


(Picture of people enjoying different seasonal recreational activities)


(Map of Berkshire Gas and Berkshire Propane service area)


Financial Review
- ----------------


10-Year Comparative Summary of Operations and Statistics                  14

Management's Discussion and Analysis of Financial Condition
 and Results of Operations                                                16

Financial Statements:

    Statements of Income                                                  19

    Balance Sheets                                                        20

    Statements of Shareholders' Equity                                    21

    Statements of Cash Flows                                              22

    Notes to Financial Statements                                         23

    Independent Auditors' Report                                          29

Quarterly Financial Information                                           31

Officers and Directors                                                    32



10-Year Comparative Summary of Operations and Statistics
- --------------------------------------------------------

<TABLE>
<CAPTION>

For the Years Ended June 30,
OPERATIONS ($000)                        1998        1997        1996        1995        1994
- -----------------------------------------------------------------------------------------------

<S>                                    <C>         <C>         <C>         <C>         <C>
Operating Revenues                     $ 49,859    $ 48,463    $ 46,050    $ 47,934    $ 53,029
Cost of Gas Sold                         24,530      23,210      20,215      24,820      27,885
                                       --------------------------------------------------------
Operating Margin                         25,329      25,253      25,835      23,114      25,144
                                       --------------------------------------------------------
Net Income                                2,794       3,556       4,213       2,529       3,673
Earnings Available for Common Stock       2,778       3,316       3,521       1,835       2,953

COMMON SHARE DATA
- -----------------
Earnings Per Share                     $   1.23    $   1.52    $   1.65    $   0.92    $   1.69
Annualized Dividends Per Share             1.16        1.14        1.12        1.10        1.10
Dividends Declared Per Share               1.145       1.125       1.105       1.10        1.085
Book Value Per Share                      14.48       14.18       13.75       13.16       12.99
Market Price (Year-End)                   23.25       16.00       15.38       15.00       16.25
Average Shares of Common Stock 
 Outstanding (000s)                     2,263.6     2,181.5     2,129.2     1,990.5     1,751.8

CAPITALIZATION ($000)
- ---------------------
Common Equity                          $ 33,536    $ 31,365    $ 29,595    $ 27,688    $ 22,946
Preferred Stock                             321         363       8,406       8,448       8,491
Long-Term Debt                           34,000      40,000      31,999      30,983      31,083
                                       --------------------------------------------------------
Total Capitalization                   $ 67,857    $ 71,728    $ 70,000    $ 67,119    $ 62,520
                                       --------------------------------------------------------

% OF TOTAL
- ----------
Common Equity                              49.4%       43.7%       42.3%       41.2%       36.7%
Preferred Stock                             0.5         0.5        12.0        12.6        13.6
Long-Term Debt                             50.1        55.8        45.7        46.2        49.7

RATIOS (%)
- ----------
Payout Ratio                                 93%         74%         67%        120%         65%
Market-to-Book Ratio                        161         113         112         114         125
Return on Average Common Equity             8.6        10.9        12.3         7.2        13.3

PROPERTY ($000)
- ---------------
Capital Expenditures                   $  6,945    $  7,393    $  6,507    $  7,746    $  5,112
Pipeline Construction                         0           0           0           0           0
Gross Utility Plant                     106,654     101,983      96,571      91,863      86,098
Net Utility Plant                        75,283      73,640      71,215      69,326      66,191
Net Non-Utility Plant                     6,364       6,096       5,949       5,962       5,715
Total Assets                            101,897     101,688      93,660      87,741      90,991

GAS SALES (MCF-000s)
- --------------------
Residential                               2,548       2,730       2,814       2,513       2,839
Commercial & Industrial                   2,261       2,289       2,626       2,305       2,625
Interruptible                               542         592         522       1,104         807
                                       --------------------------------------------------------
   Total Natural Gas Sales                5,351       5,611       5,962       5,922       6,271
                                       --------------------------------------------------------

GAS TRANSPORTED (MCF-000s)
- --------------------------
Firm Transportation                       1,307       1,409       1,073       1,130         874
Interruptible Transportation                699       1,060       1,040         340         217
                                       --------------------------------------------------------
Total Gas Sold and Transported            7,357       8,080       8,075       7,392       7,362
                                       --------------------------------------------------------
Propane Gallons Sold                      4,927       4,443       4,251       3,738       3,904

OTHER STATISTICS
- ----------------
Customer Meters                          34,166      33,887      33,763      33,596      33,047
Maximum Daily MCF Sendout                43,643      44,734      44,161      45,760      43,934
Minimum Daily MCF Sendout                 7,481       7,847       8,381       8,216       8,114
Degree Days                               6,506       6,953       7,402       6,748       7,651
20-Year Average Degree Days               7,241       7,301       7,300       7,354       7,356
Number of Employees                         156         153         153         160         173
</TABLE>


10-Year Comparative Summary of Operations and Statistics

<TABLE>
<CAPTION>

For the Years Ended June 30,
OPERATIONS ($000)                        1993        1992        1991        1990        1989
- -----------------------------------------------------------------------------------------------

<S>                                    <C>         <C>         <C>         <C>         <C>
Operating Revenues                     $ 47,132    $ 47,969    $ 41,408    $ 39,476    $ 37,274
Cost of Gas Sold                         24,831      26,741      22,341      20,280      20,953
                                       --------------------------------------------------------
Operating Margin                         22,301      21,228      19,067      19,196      16,321
                                       --------------------------------------------------------
Net Income                                2,810       1,952       1,462       2,047       1,769
Earnings Available for Common Stock       2,066       1,849       1,377       1,955       1,671

COMMON SHARE DATA
- -----------------
Earnings Per Share                     $   1.20    $   1.10    $   0.83    $   1.21    $   1.05
Annualized Dividends Per Share             1.08        1.08        1.08        1.28        1.28
Dividends Declared Per Share               1.08        1.08        1.23        1.28        1.28
Book Value Per Share                      12.30       12.13       12.07       12.40       12.40
Market Price (Year-End)                   18.00       14.75       13.00       14.50       17.25
Average Shares of Common Stock
 Outstanding (000s)                     1,718.5     1,687.7     1,655.6     1,622.6     1,595.1

CAPITALIZATION ($000)
- ---------------------
Common Equity                          $ 21,326    $ 20,626    $ 20,155    $ 20,299    $ 19,904
Preferred Stock                           9,026       9,111       1,196       1,290       1,378
Long-Term Debt                           25,413      26,564      28,156      29,147      23,066
                                       --------------------------------------------------------
Total Capitalization                   $ 55,765    $ 56,301    $ 49,507    $ 50,736    $ 44,348
                                       --------------------------------------------------------

% OF TOTAL
- ----------
Common Equity                              38.2%       36.6%       40.7%       40.1%       44.9%
Preferred Stock                            16.2        16.2         2.4         2.5         3.1
Long-Term Debt                             45.6        47.2        56.9        57.4        52.0

RATIOS (%)
- ----------
Payout Ratio                                 90%         98%        130%        106%        122%
Market-to-Book Ratio                        146         122         108         117         139
Return on Average Common Equity             9.8         9.1         6.8         9.7         8.4

PROPERTY ($000)
- ---------------
Capital Expenditures                   $  5,458    $  5,165    $  4,245    $  6,438    $ 12,308
Pipeline Construction                     5,659       1,539       4,526       6,475           0
Gross Utility Plant                      83,016      79,942      76,404      71,805      65,657
Net Utility Plant                        65,846      64,840      63,277      60,558      55,991
Net Non-Utility Plant                     5,004       8,965      10,627       8,119       2,882
Total Assets                             91,891      92,124      95,971      83,680      65,240

GAS SALES (MCF-000s)
- --------------------
Residential                               2,730       2,639       2,347       2,545       2,547
Commercial & Industrial                   2,681       2,703       2,480       2,778       2,702
Interruptible                             1,012       1,468       1,092       1,163       1,026
                                       --------------------------------------------------------
   Total Natural Gas Sales                6,423       6,810       5,919       6,486       6,275
                                       --------------------------------------------------------

GAS TRANSPORTED (MCF-000s)
- --------------------------
Firm Transportation                         289           0           0           0           0
Interruptible Transportation                  0           0           0         169         118
                                       --------------------------------------------------------
Total Gas Sold and Transported            6,712       6,810       5,919       6,655       6,393
                                       --------------------------------------------------------
Propane Gallons Sold                      3,522       3,158       2,927       2,789       2,588
OTHER STATISTICS
Customer Meters                          32,565      32,207      31,711      31,260      30,954
Maximum Daily MCF Sendout                39,446      38,237      37,095      38,012      37,480
Minimum Daily MCF Sendout                 7,371       8,060       6,855       7,294       7,228
Degree Days                               7,396       7,210       6,261       7,045       7,581
20-Year Average Degree Days               7,341       7,348       7,432       7,474       7,474
Number of Employees                         181         180         185         191         194
</TABLE>


MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
- ------------------------------------------------
(Dollars in Thousands Except Share and Per Share Amounts)


1998 in Review
- --------------

      In 1998, Berkshire Gas had Earnings Available for Common Stock of $2,778,
or $1.23 per share as compared to $3,316 or $1.52 in 1997. Earnings for 1998
were impacted by unseasonably warm weather and non-recurring costs related to
the reorganization discussed below. The number of degree days in 1998 was
6,506, a 6% decrease from the prior year and 10% less than the 20-year
average. The effects of the warmer weather on natural gas and propane sales
reduced earnings approximately $.49 per share.

      The Company is in the process of forming a holding company to facilitate
entry into competitive energy markets created by deregulation. Shareholder
approval for the formation of a holding company was obtained on May 8, 1998.
The process is ongoing and management expects to complete the reorganization
prior to the end of Fiscal Year 1999. Costs related to the corporate
reorganization has impacted earnings by $.07 per share in 1998.

      The Company's Board of Directors voted to increase the quarterly dividend
paid on Common Stock to $.29 per share or $1.16 on an annual basis, confirming
the Company's continued commitment to provide a fair return to shareholders.

Results of Operations
- ---------------------
1998 vs. 1997

      Earnings per share for 1998 were $1.23 on $2,778 of Earnings Available
for Common Stock, as compared with $1.52 and $3,316 in 1997. The $.29 or 19.08%
decrease in earnings is due primarily to 10% warmer than normal weather and
costs related to corporate restructuring. The book value per share rose to
$14.48 from $14.18 in 1997.

      Operating Margin on sales of natural gas increased $76 or .3% as compared
to 1997. Operating Margin (Operating Margin or Gross Profit = Operating
Revenues Net of Cost of Gas Sold) is primarily affected by the level of firm
gas sold and transported. Interruptible gas sold and transported has no effect
on Operating Margin since those margins are flowed back to the firm customers.
The Company's sales are affected by weather as the majority of its firm
customers use natural gas for heating. Changes in the cost of natural gas does
not affect Operating Margin as these changes are recovered or returned to
customers through the Cost of Gas Adjustment Clause ("CGAC"). The increase in
Operating Margin in 1998 is a direct result of increased sales volumes during
the winter period, despite warmer temperatures. An increase in the number of
Commercial and Industrial customers has had the effect of stabilizing margins
as these customers are less weather sensitive.

<TABLE>
<CAPTION>
                                           1998       1997
- ------------------------------------------------------------

<S>                                       <C>        <C>
Firm MCF Sold and Transported               6,116      6,428
Operating Margin                          $25,329    $25,253
Average Operating Margin Per Firm MCF     $  4.14      $3.93
</TABLE>

      Other Operating Expenses consisted of the following:

<TABLE>
<CAPTION>
                                          1998        1997
- ------------------------------------------------------------

<S>                                       <C>        <C>
Transmission and Distribution             $ 3,484    $ 3,420
Customer Accounts                           3,271      3,029
Administrative and General                  4,149      4,382
Other                                       1,462      1,231
- ------------------------------------------------------------
TOTAL                                     $12,366    $12,062
============================================================
</TABLE>

      Other Operating Expenses increased $304 or 3% from 1997 results. Customer
Accounts increased $242 reflecting the development and implementation of new
information systems company wide. Administrative and General decreased $233
from 1997 primarily due to reduced costs related to the Company's pension plan
and insurance, partially offset by costs incurred for the restructuring to a
holding company. The holding company structure provides the flexibility
necessary to compete in non-regulated markets without delays of regulation.
Other Expenses increased $231 resulting from increased marketing costs and
other gas supply and production costs.

      Depreciation Expense increased by $151 in 1998 over 1997 due to an
increase in depreciable assets.

      Other Income decreased $437 or 18.5% from 1997. The decrease was
primarily lower propane revenues reflecting warmer weather and lower interest
income on the undercollection of prior period gas costs through the CGAC.

      Due to the increase of long-term debt used to retire the 8.4% Preferred
Stock series, Interest Expense increased $414 which was partially offset by a
reduction of $224 in the requirements for Preferred Stock Dividends. As a
result of replacing Preferred Stock with debt, a tax savings of $86 was
realized.

      Income Taxes decreased $567 from 1997 due to lower taxable earnings.

      Common Stock dividends increased $146 due to additional shares
outstanding through the Company's Dividend Reinvestment Program ("DRIP") over
the twelve-month period and, to a lesser extent, an increase in the quarterly
dividends to $.29 per share from $.285 per share, effective the fourth quarter
of 1998.

Results of Operations
- ---------------------
1997 vs. 1996

      Earnings available for Common Stock were $3,316 for 1997 as compared to
$3,521 for 1996; Earnings Per Share of Common Stock based on the average number
of shares outstanding for the same periods were $1.52 and $1.65, respectively.
The $.13 or 7.9% decrease in per share earnings from 1996 is due primarily to
9% warmer weather during the heating season. This decrease was offset in part
by lower costs through debt restructuring and increased transportation
revenues.

      Operating Margin decreased $582 or 2.3% as compared with 1996. Operating
Margin is primarily affected by the change in the level of firm gas sold and
transported. The decrease from 1996 is primarily due to lower volumes of firm
residential and commercial gas sold resulting from warmer than normal weather,
particularly during the winter heating season when temperatures averaged 9%
warmer than 1996, partially offset by higher transportation revenues and an
increase in the number of customers.

<TABLE>
<CAPTION>
                                           1997        1996
- -------------------------------------------------------------

<S>                                       <C>         <C>
Firm MCF Sold and Transported               6,428       6,513
Operating Margin                          $25,253     $25,835
Average Operating Margin Per Firm MCF     $  3.93     $  3.97
</TABLE>

      Other Operating Expenses consisted of the following:

<TABLE>
<CAPTION>
                                           1997        1996
- -------------------------------------------------------------

<S>                                       <C>         <C>
Transmission and Distribution             $ 3,420     $ 3,304
Customer Accounts                           3,029       3,172
Administrative and General                  4,382       3,814
Other                                       1,231       1,192
- -------------------------------------------------------------
TOTAL                                     $12,062     $11,482
=============================================================
</TABLE>

      Other Operating Expenses increased $580 or 5.1% from 1996 levels. The
increase reflects higher Administrative and General Costs of $568 due to higher
professional fees. These costs reflect the Company's development of a strategic
plan as the gas industry deregulates, the implementation of an early retirement
program and higher workers compensation insurance. Other Operating Expenses
also reflects increased Transmission and Distribution expense of $116 offset by
lower Customer Accounts expense of $143, a result of the recent conversion to
an automated meter reading system.

      Depreciation Expense increased by $174 in 1997 over 1996 due to an
increase in depreciable assets.

      Other Income increased $821 or 53.5% from 1996. The increase was
primarily due to higher interest of $379 on the undercollection of prior period
gas costs through the CGAC, higher Propane revenue of $296 due to increased
gross margin and customer growth, and an increase in jobbing revenues of $149
due to increased activity.

      Interest Expense increased $505 or 14.5% due to the increase in long-term
debt used to retire the $8,000, 8.4% Preferred Stock series and the cost of
short-term debt to finance undercollected gas costs.

      Income Taxes decreased $420 from 1996 due to lower taxable earnings.

      Dividends declared on Preferred Stock decreased $452 due to the
retirement of the 8.4% Preferred Stock in the second quarter of fiscal 1997.
Overall cost of capital, which includes long-term and short-term interest, CGAC
interest and dividends on Preferred Stock, decreased due to the Company's debt
restructuring.

      Common Stock dividends increased $104 due to additional shares
outstanding through the Company's DRIP over the twelve month period, and to a
lesser extent, an increase in quarterly dividends to $.285 per share from $.28
per share, effective the fourth quarter of 1997.

Year 2000 Compliance
- --------------------

      The Company has identified all significant applications that will require
modification to ensure Year 2000 Compliance. Internal and external sources are
being used to make the required modifications and test Year 2000 Compliance.

      The Company believes that the most critical risk relates to the
replacement and modification of its business application software. In early
fiscal 1999, the Company expects to have completed the replacement of the
Company's core business applications which support customer service, billing,
inventory, engineering, finance and accounting. This upgrade was initiated in
the normal course of addressing business needs.

      The Company has also assessed the other areas of its business not related
to its core information systems. Presently, the Company believes that these
other areas, which include automated meter reading, dispatch, administrative
and distribution can be modified or upgraded without disruption of service or
material cost.

      Due to the complexity of the Year 2000 problem and the reliance on
certain critical vendors and suppliers, there can be no guarantees that the
Company will achieve Year 2000 compliance or that critical vendors and
suppliers will achieve Year 2000 compliance. At this time, the Company cannot
assess the effect on the Company of such non-compliance. The Company expects to
include contingency plans as part of its Year 2000 study in an effort to
mitigate the risks of any non-compliance by third parties.

      The total cost to the Company of these Year 2000 Compliance activities
has not been and is not anticipated to be material to its financial position or
results of operations in any given year. These costs and the date on which the
Company plans to complete Year 2000 modification and testing processes are
based on management's best estimates, which were derived utilizing numerous
assumptions of future events including the continued availability of certain
resources, third party modification plans and other factors. However, there can
be no guarantee that these estimates will be achieved and actual results could
differ from those plans.

Liquidity and Capital Resources
- -------------------------------

      Cash flows from operating activities have decreased from the twelve
months ended June 30, 1997, primarily due to a reduction of the refunds from
gas suppliers. Capital requirements have been generally funded by primarily
internal sources, and to a lesser extent, external sources. The issuance of
long-term financing is dependent on management's evaluation of need, financial
market conditions and other factors. Short-term financing is used to meet
seasonal cash requirements.

      The Company initially finances construction expenditures and other
funding needs primarily with short-term bank borrowings, and to a lesser extent
with the reinvestment of dividends. The Company continually evaluates its
short-term borrowing position and based on prevailing interest rates, market
conditions, and other considerations, makes determinations regarding conversion
of short-term borrowings to long-term debt or equity. As part of this process
during the second quarter of fiscal 1997, the Company repurchased the 80,000
shares of the 8.4% Preferred Stock at $117 per share. To finance these
redemptions, the Company sold a $16,000 Senior Note at 7.8% due 2021. At June
30, 1996, in accordance with SFAS No. 6 the Company had classified $7,999 of
Notes Payable to Banks as Long-Term Debt in anticipation of the Senior Note
transaction.

      The Company's capital expenditures were $6,945 in 1998, $7,393 in 1997,
and $6,507 in 1996. These construction expenditures primarily represent
investments in new and replacement mains and services. The Company expects
fiscal 1999 capital expenditures to total approximately $6,000. Construction
expenditures will be financed primarily through internal sources, the
reinvestment of dividends and to a lesser extent, short term borrowings.

      Beginning June 15, 1993, the Company's Share Owner Dividend Reinvestment
and Stock Purchase Plan allowed for the sale of Common Stock shares at a 3%
discount to plan participants to increase cash flow to support current
construction expenditures.

      As of June 30, 1998, the Company had lines of credit aggregating $22,500,
of which $15,415 remained unused.

      Like other companies in the natural gas industry, the Company is a party
to governmental actions associated with former gas manufacturing sites.
Management estimates that expenditures to remediate and monitor known
environmental sites will range from $3,290 to $12,302. In accordance with SFAS
No. 5, the Company has recorded the most likely cost of $3,290. The Company's
unamortized costs at June 30, 1998, were $800 and should be recovered over a
seven-year period through the CGAC.

      Capitalization at June 30, 1998, excluding current redemption
requirements of long-term debt, consisted of 50.1% long-term debt, 49.4% common
equity, and 0.5% preferred stock.

      It is management's view that the Company has adequate access to capital
markets and will have sufficient capital resources, both internal and external,
to meet anticipated capital requirements.

Inflation
- ---------

      The accompanying financial statements reflect the historical cost of
events and transactions, regardless of the purchasing power of the dollar at
the time. Due to the capital intensive nature of the Company's business, the
most significant impact of inflation is on the Company's depreciation of
utility plant. Rate regulation, to which the Company is subject, allows
recovery through its rates of only the historical cost of utility plant as
depreciation. The Company expects that any higher costs experienced upon
replacement of existing facilities will be recovered through the normal
regulatory process.


STATEMENTS OF INCOME
- --------------------
(In Thousands, Except Per Share Amounts)

<TABLE>
<CAPTION>
                                                   Years Ended June 30,
                                               1998        1997        1996
- -----------------------------------------------------------------------------

<S>                                          <C>         <C>         <C>
Operating Revenues                           $ 49,859    $ 48,463    $ 46,050
Cost of Gas Sold                               24,530      23,210      20,215
- -----------------------------------------------------------------------------
Operating Margin                               25,329      25,253      25,835
- -----------------------------------------------------------------------------
Other Operating Expenses                       12,366      12,062      11,482
Depreciation                                    4,171       4,020       3,846
- -----------------------------------------------------------------------------
Total                                          16,537      16,082      15,328
- -----------------------------------------------------------------------------
Utility Operating Income                        8,792       9,171      10,507
Other Income - Net                              1,919       2,356       1,535
- -----------------------------------------------------------------------------
Operating and Other Income                     10,711      11,527      12,042
Interest Expense                                4,392       3,978       3,473
Other Taxes                                     1,870       1,771       1,714
- -----------------------------------------------------------------------------
      Pre-tax Income                            4,449       5,778       6,855
Income Taxes                                    1,655       2,222       2,642
- -----------------------------------------------------------------------------
NET INCOME                                   $  2,794    $  3,556    $  4,213
=============================================================================

Earnings Available for Common Stock          $  2,778    $  3,316    $  3,521
=============================================================================
Average Shares of Common Stock Outstanding    2,263.6     2,181.5     2,129.2
- -----------------------------------------------------------------------------
Basic and Diluted Earnings Per Share
 of Common Stock                             $   1.23    $   1.52    $   1.65
=============================================================================

</TABLE>

Reference should be made to Notes to Financial Statements.


BALANCE SHEETS
- --------------
(In Thousands)

<TABLE>
<CAPTION>
                                                                   June 30,
                                                           1998       1997      1996
- --------------------------------------------------------------------------------------

<S>                                                      <C>        <C>        <C>
ASSETS
Utility Plant:
  Utility Plant-at original cost                         $106,654   $101,983   $96,571
  Less: Accumulated Depreciation                           31,371     28,343    25,356
- --------------------------------------------------------------------------------------
      Utility Plant-Net                                    75,283     73,640    71,215
- --------------------------------------------------------------------------------------
Other Property:
  Other Property-at original cost                          12,784     11,983    11,229
  Less: Accumulated Depreciation                            6,420      5,887     5,280
- --------------------------------------------------------------------------------------
      Other Property-Net                                    6,364      6,096     5,949
- --------------------------------------------------------------------------------------
Current Assets:
  Cash and Cash Equivalents                                   160        356       196
  Accounts Receivable                                       6,096      7,255     6,466
  Other Receivables                                           181        332       347
  Inventories                                               4,261      3,665     3,070
  Prepayments and Other                                       979        689       307
  Prepaid Taxes                                               370         96       249
  Recoverable(Refundable) Gas Costs                           224      1,404      (831)
- --------------------------------------------------------------------------------------
      Total Current Assets                                 12,271     13,797     9,804
- --------------------------------------------------------------------------------------
Deferred Debits:
  Unamortized Debt Expense - Net                            2,200      2,302       729
  Capital Stock Expense - Net                                 275        319       508
  Environmental Cleanup Costs                                 800        819       973
  Other                                                     1,414      1,425     1,192
- --------------------------------------------------------------------------------------
      Total Deferred Debits                                 4,689      4,865     3,402
- --------------------------------------------------------------------------------------
Recoverable Environmental Cleanup Costs                     3,290      3,290     3,290
- --------------------------------------------------------------------------------------
      TOTAL ASSETS                                       $101,897   $101,688   $93,660
======================================================================================

CAPITALIZATION AND LIABILITIES
Common Shareholders' Equity:
  Common Stock                                           $  5,790    $ 5,529   $ 5,382
  Premium on Common Stock                                  18,835     17,097    16,330
  Retained Earnings                                         8,911      8,739     7,883
- --------------------------------------------------------------------------------------
      Total Common Shareholders' Equity                    33,536     31,365    29,595
- --------------------------------------------------------------------------------------
Redeemable Cumulative Preferred Stock                         321        363     8,406
- --------------------------------------------------------------------------------------
Long-Term Debt (less current maturities)                   34,000     40,000    31,999
- --------------------------------------------------------------------------------------
Current Liabilities:
  Notes Payable to Banks                                    7,085      6,480     3,636
  Current Maturities of Long-Term Debt                      6,000          0         0
  Accounts Payable                                          3,024      3,513     3,176
  Other Current Liabilities                                 3,098      4,621     2,453
- --------------------------------------------------------------------------------------
      Total Current Liabilities                            19,207     14,614     9,265
- --------------------------------------------------------------------------------------
Other Liabilities                                           1,676      1,561     1,159
- --------------------------------------------------------------------------------------
Unamortized Investment Tax Credit                           1,139      1,209     1,280
- --------------------------------------------------------------------------------------
Deferred Income Taxes                                       8,728      9,286     8,666
- --------------------------------------------------------------------------------------
Reserve for Recoverable Environmental Cleanup Costs         3,290      3,290     3,290
- --------------------------------------------------------------------------------------
      TOTAL CAPITALIZATION AND LIABILITIES               $101,897   $101,688   $93,660
======================================================================================
</TABLE>

Reference should be made to Notes to Financial Statements.


STATEMENTS OF SHAREHOLDERS' EQUITY
(In Thousands, Except Share Amounts)

<TABLE>
<CAPTION>
                                                                                          Redeemable
                                                                                          Cumulative
                                                         Common Stock                  Preferred Stock
                                             --------------------------------------   ------------------
                                                         Par               Retained
                                             Shares     Value    Premium   Earnings    Shares     Cost
- --------------------------------------------------------------------------------------------------------
<S>                                         <C>         <C>      <C>        <C>        <C>       <C>
Balance at June 30, 1995                    2,103,432   $5,259   $15,711    $ 6,718    84,478    $8,448
Issuance through Dividend Reinvestment
 Program                                       49,160      123      619
Net Income                                                                    4,213
Dividends on Preferred Stock                                                   (692)
Dividends on Common Stock                                                    (2,356)
Redemption of Preferred Stock                                                            (423)      (42)
- --------------------------------------------------------------------------------------------------------
Balance at June 30, 1996                    2,152,592    5,382    16,330      7,883    84,055     8,406
Issuance through Dividend Reinvestment
 Program                                       59,059      147      767
Net Income                                                                    3,556
Dividends on Preferred Stock                                                   (240)
Dividends on Common Stock                                                    (2,460)
Redemption of Preferred Stock                                                         (80,423)    (8,043)
- --------------------------------------------------------------------------------------------------------
Balance at June 30, 1997                    2,211,651    5,529    17,097      8,739     3,632       363
Issuance through Dividend Reinvestment
 Program                                      104,263      261     1,738
Net Income                                                                    2,794
Dividends on Preferred Stock                                                    (16)
Dividends on Common Stock                                                    (2,606)
Redemption of Preferred Stock                                                            (420)      (42)
- --------------------------------------------------------------------------------------------------------
Balance at June 30, 1998                    2,315,914   $5,790   $18,835     $8,911     3,212   $   321
========================================================================================================
</TABLE>

Reference should be made to Notes to Financial Statements.


STATEMENTS OF CASH FLOWS
- ------------------------
(In Thousands)

<TABLE>
<CAPTION>
                                                              Years Ended June 30,
                                                          1998        1997        1996
- -----------------------------------------------------------------------------------------

<S>                                                       <C>         <C>         <C>
Cash Flows from Operating Activities:
  Net Income                                              $ 2,794     $ 3,556     $ 4,213
  Adjustments to Reconcile Net Income to Net
Cash Provided by Operating Activities:
  Depreciation and Amortization                             5,110       4,897       4,732
  Provision for Losses on Accounts Receivable               1,065         973       1,225
  Refundable(Recoverable)Gas Costs                          1,180      (2,235)     (3,286)
  Deferred Income Taxes                                      (558)        620       1,802
Changes in Assets and Liabilities Which Provided 
 (Used) Cash:
  Accounts and Other Receivables                              245      (1,747)     (1,192)
  Inventories                                                (596)       (595)        166
  Unamortized Debt Expense                                      0        (169)       (196)
  Accounts Payable                                           (489)        337          85
  Prepaid Taxes                                              (274)        153        (374)
  Consumer Rebates and Other                               (1,668)      2,108      (2,368)
- -----------------------------------------------------------------------------------------
  Net Cash Provided by Operating Activities                 6,809       7,898       4,807
- -----------------------------------------------------------------------------------------
Cash Flows from Investing Activities:
  Capital Expenditures and Disposal Costs                  (6,945)     (7,393)     (6,507)
- -----------------------------------------------------------------------------------------
  Net Cash Used in Investing Activities                    (6,945)     (7,393)     (6,507)
- -----------------------------------------------------------------------------------------
Cash Flows from Financing Activities:
  Dividends Paid                                           (2,622)     (2,700)     (3,048)
  Current Maturities of Long-Term Debt                          0           0        (900)
  Proceeds from (Principal Payments on) Issuance of
   Long-Term Debt                                               0      16,000      (6,983)
  Proceeds from (Principal Payments on) Notes Payable
   Borrowings-Net                                             605      (5,155)     11,635
  Redemption of Preferred Stock (Including Call Premium)      (42)     (9,360)        (42)
    Proceeds from Other Stock Transactions                  1,999         870         742
- -----------------------------------------------------------------------------------------
      Net Cash (Used in) Provided by Financing 
       Activities                                             (60)       (345)      1,404
- -----------------------------------------------------------------------------------------
Net (Decrease) Increase in Cash and Cash Equivalents         (196)        160        (296)
Cash and Cash Equivalents at Beginning of Year                356         196         492
- -----------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Year                  $   160     $   356     $   196
=========================================================================================
Supplemental Disclosures of Cash Flow Information:
  Cash Paid During the Year for:
  Interest (net of amount capitalized)                    $ 4,178     $ 3,974     $ 3,336
  Income Taxes (net of refund)                              2,553       1,527       1,281
=========================================================================================
Supplemental Disclosures of Financing Activities:

</TABLE>

In 1996, the Company reclassified $7,999 from Short-Term Notes Payable to
Long-Term Debt.

(See footnote on Long-Term Debt)
===============================================================================

Reference should be made to Notes to Financial Statements.


NOTES TO FINANCIAL STATEMENTS
- -------------------------------------------------------------------------------
(Dollars in Thousands, Except Share and Per-Share Amounts)


SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- -------------------------------------------------------------------------------

      The Berkshire Gas Company ("the Company") is a publicly owned utility
engaged in the distribution and sale of natural gas for residential, commercial
and industrial use, as well as the transportation of natural gas for larger
industrial users. The Company also sells and leases gas-burning equipment, and
markets liquefied petroleum gas through its Berkshire Propane operation.
Berkshire Gas has formed a marketing alliance with Conectiv/CNE Energy
Services, LLC, a major regional energy services company, to sell natural gas,
electricity, fuel oil and other energy service products in the Company's
service territory and surrounding areas, and operates as a division called
Berkshire Energy Marketing. The Company's utility service territory encompasses
portions of three counties in western Massachusetts. It also markets propane
throughout the western portion of Massachusetts, eastern New York and southern
Vermont. The Company is subject to regulation by the Massachusetts Department
of Telecommunications and Energy ("DTE") as it relates to utility service. The
Company's accounting policies conform to Generally Accepted Accounting
Principles ("GAAP") as applied to public utilities giving effect to the
accounting practices and policies of the DTE.

Income Taxes
- -------------------------------------------------------------------------------

      The Company uses the liability method in calculating deferred income
taxes. The Company records deferred income tax liabilities for temporary
differences between the basis of assets and liabilities for financial reporting
and income tax purposes at tax rates expected to be in effect during the
periods the temporary differences reverse.

      The Company has excess deferred taxes which has resulted in the recording
of a regulatory liability. The regulatory liability reflects amounts due to the
ratepayers which will be refunded through the regulatory process.

Depreciation
- -------------------------------------------------------------------------------

      The Company depreciates its utility plant at straight line rates approved
by the DTE. The current composite depreciable rate is 4.04% and has been in
effect since April 1, 1993. Depreciable non-utility property consists of rental
equipment, propane tanks and related equipment used in the Company's liquefied
petroleum gas operations, and is depreciated at annual rates ranging from 2.5%
to 20.0%.

Revenues
- -------------------------------------------------------------------------------

      Customer meters are read on a cycle basis throughout each month. After
the reading is prepared, customers are billed for their gas usage and any
applicable monthly rental fee. At the time of billing, revenues are recorded.

      Pursuant to the DTE, the Company is required to recover increases in gas
costs and to refund any decreases in gas costs by way of the Cost of Gas
Adjustment Clause ("CGAC"). A gas adjustment charge or refund for estimated gas
costs as compared with actual gas costs and any profit on the sale of
interruptible volumes are included in the monthly customer billings via the
CGAC. Any difference between actual and estimated gas costs, plus interest, is
accrued or deferred and is recorded in the month the related revenue is billed.

Unamortized Debt Expense
- -------------------------------------------------------------------------------

      The issuance costs associated with long-term debt are deferred and
amortized over the life of the issue.

Investment Tax Credit
- -------------------------------------------------------------------------------

      The unamortized balance of the Investment Tax Credit ("ITC") relating to
machinery and equipment acquisitions up through 1986 is deducted from federal
income taxes and is deferred on the balance sheet, as prescribed by the DTE,
and is being amortized over the expected lives of the applicable assets. The
unamortized balance of the ITC for the years ended June 30, 1998, 1997 and
1996, was $1,139, $1,209 and $1,280, respectively. The amortized portion for
the years ended June 30, 1998, 1997 and 1996, was $70, $71 and $75,
respectively.

Utility Plant
- -------------------------------------------------------------------------------

      The cost of maintenance, repairs and the renewal of items determined to
be less than full units of plant property are charged to maintenance expense
accounts. The cost of betterments and the renewal of full units of plant
property are charged to plant property accounts. Costs include materials, labor
and indirect charges for engineering, general and administrative and
supervisory services. The book value of plant property replaced, retired or
sold is concurrently removed from such plant property accounts and charged to
accumulated depreciation along with its associated removal costs, less any
salvage value.

      A functional classification for the cost of utility plant at June 30 is
as follows:

<TABLE>
<CAPTION>
                                         1998       1997       1996
- --------------------------------------------------------------------
<S>                                    <C>        <C>        <C>
Transmission and Distribution Plant    $ 92,388   $ 87,206   $82,255
General Plant                             9,125      9,387     9,498
Manufactured Gas Production Plant         4,544      4,518     4,485
Construction in Progress                    597        872       333
- --------------------------------------------------------------------
    TOTAL                              $106,654   $101,983   $96,571
====================================================================
</TABLE>

      Transmission and distribution plant consists of mains, the installed
costs of services and meters, land, rights of way and measuring and regulating
station equipment which is used to deliver and to monitor gas used by the
customer.

      General plant consists of structures and their improvements, office
furniture and equipment, including computers, and transportation equipment.

      The manufactured gas production plant consists of land, gas mixing
equipment and liquefied petroleum gas equipment used to supplement natural gas
volumes during the peak season in order to meet customer demand.

Earnings per Share
- -------------------------------------------------------------------------------

      Earnings per Common Share have been computed by dividing earnings
applicable to Common Stock by the weighted average number of shares of Common
Stock outstanding during each year.

      Effective December 31, 1997, the Company, as required, retroactively
adopted Statement of Financial Accounting Standards No. 128 "Earnings Per
Share" ("SFAS"). The statement established new standards for computing and
presenting earnings per share ("EPS") and required restatement of prior years
information. As such, EPS for all prior periods presented has been restated to
conform with SFAS 128. Due to the capital structure of the Company basic and
diluted EPS are equal.

Estimates
- -------------------------------------------------------------------------------

      The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amount of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and reported amounts of revenues and expenses during the reporting
period. Actual results could differ from those estimates.

ACCOUNTS RECEIVABLE
- -------------------------------------------------------------------------------

      Details of accounts receivable, net of allowance for doubtful accounts,
as of June 30 are as follows:

<TABLE>
<CAPTION>
                                  1998      1997      1996
- -----------------------------------------------------------

<S>                              <C>       <C>       <C>
Utility Service                  $5,426    $6,386    $5,781
Merchandise and Jobbing              50       103       117
Liquefied Petroleum                 620       766       568
- -----------------------------------------------------------
      TOTAL - Net                $6,096    $7,255    $6,466
===========================================================
</TABLE>

      The allowance for doubtful accounts as of June 30, 1998, 1997 and 1996,
respectively, is: Utility - $900, $900, and $720; Merchandise - $27, $43 and
$33; Liquefied Petroleum - $47, $78 and $63.

INVENTORIES
- -------------------------------------------------------------------------------

      Materials, supplies and liquefied petroleum used in the non-utility
operations are valued at the lower of average cost or market value; liquefied
petroleum used in the utility operations is valued at cost, and natural gas is
recorded at cost. The details of these inventories as of June 30 are as
follows:

<TABLE>
<CAPTION>
                                  1998      1997      1996
- -----------------------------------------------------------

<S>                              <C>       <C>       <C>
Materials and Supplies           $1,814    $1,675    $1,492
Natural Gas                       2,313     1,844     1,330
Liquefied Petroleum                 134       146       248
- -----------------------------------------------------------
      TOTAL - Net                $4,261    $3,665    $3,070
===========================================================
</TABLE>

RECLASSIFICATION
- -------------------------------------------------------------------------------

      The Company has reclassified certain amounts for prior years to conform
with the 1998 presentation.

COMMON STOCK
- -------------------------------------------------------------------------------

      The Company offers a plan for the purchase of Common Stock whereby all
participants in the plan are eligible to purchase shares at a 3% discount of
the high and low sales price for the five consecutive trading days ending on
and including the day of purchase. Participants can purchase shares by either
reinvesting dividends on Common Stock already held and/or through optional cash
payments.

      The Charter provisions applicable to the 4.8% Cumulative Preferred Stock,
the First Mortgage Indenture and the 7.8% Senior Note contain restrictions on
the use of retained earnings for the payment of cash dividends on, or purchases
of, Common Stock. At June 30, 1998, the Company's retained earnings were
$8,911. At such date, under the most restrictive of these provisions, $5,138 of
the retained earnings were unrestricted.


REDEEMABLE CUMULATIVE PREFERRED STOCK
- -------------------------------------------------------------------------------
(Actual Shares and Dollars)

      The Company has one series of 4.8% Cumulative Preferred Stock authorized.
The redemption price per share (as well as the amount due on voluntary
liquidation) is $100.00. The provisions of the 4.8% Cumulative Preferred Stock
require the Company to offer to purchase up to 450 shares at par annually on
September 15. Pursuant thereto, the Company purchased 420, 423 and 423 shares
during fiscal years 1998, 1997 and 1996, respectively.

      During fiscal 1997, the Company repurchased the 80,000 shares of the 8.4%
Preferred Stock at $117 per share (see Long-Term Debt footnote).

LONG-TERM DEBT
- -------------------------------------------------------------------------------

      Details regarding the Company's First Mortgage Bond, Senior and
Medium-Term Notes Payable as of June 30 are as follows:

<TABLE>
<CAPTION>
                            Interest     Final
Description                   Rate      Maturity    1998     1997     1996
- ---------------------------------------------------------------------------

<S>                         <C>           <C>      <C>      <C>      <C>
First Mortgage Bond:
  Series P                  10.06         2019     10,000   10,000   10,000
Senior Note:                 9.60         2020      8,000    8,000    8,000
Medium-Term Note:            6.88         1999      6,000    6,000    6,000
Senior Note:                 7.80         2021     16,000   16,000    7,999
- ---------------------------------------------------------------------------
                                                   40,000   40,000   31,999
Less Current Maturities                             6,000        0        0
- ---------------------------------------------------------------------------
   TOTAL                                          $34,000  $40,000  $31,999
===========================================================================
</TABLE>

      All interest rates are fixed except the Medium-Term Note, which is
variable based upon the LIBOR six month rate and which is convertible at the
option of the Company to a fixed rate based upon the lender's cost of funds
rate. The aggregate amount of maturities due are: 1999 - $6,000; 2000 - 2003 -
$0; and $34,000 maturing thereafter per the dates in the table above.

      The First Mortgage Bond is collateralized by substantially all of the
utility plant.

      During 1997, in conjunction with the Company's cost containment policies,
the Company revised its capital structure to lower its borrowing costs. The
Company issued a $16,000, 7.8% Senior Note and used the proceeds to redeem
80,000 shares of the 8.4% Preferred Stock and to refinance $7,999 of short-term
bank debt. At June 30, 1996, for financial reporting purposes, the Company had
classified the $7,999 of short-term bank debt as long-term in anticipation of
the issuance of the 7.8% Senior Note. The Indentures of the Series P Mortgage
Bond and 7.8% Senior Note contain certain restrictive and financial covenants,
principally a fixed-charge ratio, return on equity, and limitation on funded
debt. As of June 30, 1998, the Company was not in violation of any such
covenants.

SHORT-TERM LOANS AND COMPENSATING BALANCES
- -------------------------------------------------------------------------------

      The Company has lines of credit aggregating $22,500 with various banks,
of which $15,415 remained unused as of June 30, 1998. The lines of credit are
reviewed periodically with various banks and may be renewed or cancelled. In
connection with these lines of credit, the Company borrows at less than the
prime rate. In lieu of compensating balance requirements, the Company pays
commitment fees on a portion of its credit lines equating to 3/8 of 1% on
$4,000 with the various banks.

      Information as to short-term borrowings is as follows:

<TABLE>
<CAPTION>
                                                       1998       1997       1996
- -----------------------------------------------------------------------------------

<S>                                                   <C>        <C>        <C>
Balance Outstanding at June 30                        $ 7,085    $ 6,480    $ 3,636
Maximum Amount of Borrowings at Any Month-End          14,600     19,190     10,410
Average Borrowings During the Year                      9,528     12,434      6,561
Average Interest Rate at End of Year                     6.75%      6.72%      6.40%
Weighted Average Interest Rate During the Year           6.67%      6.44%      6.46%
</TABLE>

OTHER CURRENT LIABILITIES
- -------------------------------------------------------------------------------

      Details of other current liabilities as of June 30 are as follows:

<TABLE>
<CAPTION>
                                   1998        1997        1996
- ---------------------------------------------------------------

<S>                              <C>         <C>         <C>
Accrued Interest                 $  884      $  927      $  769
Retirement Plan                     350         192         292
Dividends Declared                  675         635         776
Accrued Consumer Rebates            523       2,251         139
Other                               666         616         477
- ---------------------------------------------------------------
      TOTAL                      $3,098      $4,621      $2,453
===============================================================
</TABLE>

      Accrued consumer rebates represent refunds received from a major supplier
of natural gas to the Company. The refunds are associated with suppliers' rate
cases before FERC, and are to be refunded to the ratepayer during the next
fiscal year.

LEASE COMMITMENTS
- -------------------------------------------------------------------------------

      The Company is committed under operating leases having an initial lease
term of one year or more expiring on various dates. Rental expense under all
long-term operating leases aggregated $962, $695 and $204 in fiscal 1998, 1997
and 1996, respectively. The minimum future obligations under long-term
noncancelable leases in effect at June 30, 1998, were as follows:

     1999                               $1,128
     2000                                  771
     2001                                  572
     2002                                  371
     2003                                   47
     -----------------------------------------
     Total                              $2,889
     =========================================

INCOME TAXES
- -------------------------------------------------------------------------------

      The difference in the effective tax rate compared with the statutory tax
rate is shown in the following table:

<TABLE>
<CAPTION>
                                              1998    1997    1996
- ------------------------------------------------------------------

<S>                                           <C>     <C>     <C>
Tax at Statutory Rate                         34%     34%     34%
State Taxes (Net of Federal Benefit)           4.3     4.5     4.4
Investment Tax Credit                         (1.6)   (1.2)   (1.1)
Permanent Differences                          0.5     1.2     1.2
- ------------------------------------------------------------------
Effective Tax Rate                            37.2%   38.5%   38.5%
==================================================================
</TABLE>

      A summary of the tax provision is as follows:

<TABLE>
<CAPTION>
                                   1998       1997       1996
- -------------------------------------------------------------

<S>                              <C>        <C>        <C>
Federal Income - Current         $1,904     $1,393     $  790
Federal Income - Deferred          (542)       437      1,391
State - Current                     390        285        190
State - Deferred                    (97)       107        271
- -------------------------------------------------------------
      TOTAL                      $1,655     $2,222     $2,642
=============================================================
</TABLE>

      The components of the net deferred income tax liability at June 30 are as
follows:

<TABLE>
<CAPTION>
                                              1998      1997      1996
- -----------------------------------------------------------------------

<S>                                          <C>       <C>       <C>
Deferred Liabilities:
  Investment Tax Credit                      $  436    $  467    $  512
  Excess Tax over Book Depreciation           8,924     8,837     8,802
  Environmental Response Costs                  171       228       225
- -----------------------------------------------------------------------
      Total Deferred Liabilities              9,531     9,532     9,539
- -----------------------------------------------------------------------
Deferred Assets:
  (Recoverable) Refundable Gas Costs            (99)      301      (545)
  Other                                        (704)     (547)     (328)
- -----------------------------------------------------------------------
      Total Deferred Assets                    (803)     (246)     (873)
- -----------------------------------------------------------------------
Total Net Deferred Income Taxes              $8,728    $9,286    $8,666
=======================================================================
</TABLE>

CONTINGENCIES
- -----------------------------------------------------------------------

      Federal, state and local laws and regulations establishing standards and
requirements for the protection of the environment have increased in number and
scope in recent years. The Company cannot predict the future impact of such
standards and requirements, which are subject to change and can be
retroactively applied.

      During fiscal 1990, the DTE issued a generic ruling on cost recovery for
environmental cleanup with respect to former gas manufacturing sites. Under the
ruling, the Company will recover annual cleanup costs, excluding carrying
costs, over a seven-year period through the CGAC. This ruling also provides for
the sharing of any proceeds received from insurance carriers equally between
the Company and its ratepayers, and establishes maximum amounts that can be
recovered from customers in any one year.

      During the year ended June 30, 1998, the Company continued the analysis
and field review of two parcels of real estate formerly used for gas
manufacturing operations, which had been found to contain coal tar deposits and
other substances associated with by-products of the gas manufacturing process.
The review and assessment process began in 1985 with respect to site #1, which
is owned by the Company, and in 1989 with respect to site #2, which was
formerly owned by the Company.

      With the review and approval of the Massachusetts Department of
Environmental Protection ("MDEP"), work at site #1 has resulted in proposed
remedial activities which will be pursued in the near future, while site
monitoring activities will be continuous. Investigative activities are
continuing at site #2.

      It is difficult to predict the potential financial impact of the sites
until first, the nature and risk is fully characterized, and second, the
remedial strategies and related technologies are determined. The general
philosophy of the Company is one of source removal and/or reduction coupled
with risk minimization.

      Beginning in fiscal year 1999, the Company will begin remediation of site
#1 at a projected cost of $1,300. Assuming successful implementation, it is
anticipated that through 2012 the level of expenditures for the sites will
range from $3,290 to $12,302. The Company has recorded the most likely cost of
$3,290 in accordance with SFAS No. 5. Ultimate expenditures cannot be
determined until a remedial action plan for site #2 is developed and approved
by the MDEP, along with plans for post remediation monitoring of both sites.
The Company's unamortized costs at June 30, 1998, were $800 and should be
recovered using the formula discussed above.

      FERC Order 636 provides for 100% recovery by pipelines of any "Transition
Costs" prudently incurred as a result of industry restructuring. As these costs
have been and may be approved in the future, they have been and will be passed
through to the Company as demand charges associated with the transportation of
gas through the pipeline. Under current rate structures, these costs are
recovered through the CGAC.

Legal Matters
- -----------------------------------------------------------------------

      The Company is involved with other legal proceedings incidental to its
business. At the present time the Company cannot predict the outcome of these
proceedings and also believes that the outcomes will not have a material
adverse impact on its overall financial position or results of operations.

OTHER INCOME
- -----------------------------------------------------------------------

      A condensed summary of the Company's non-utility operations before income
tax (included in the "Statements of Income" under "Other
Income - Net") as of June 30 is as follows:

<TABLE>
<CAPTION>
                                   1998      1997      1996
- ------------------------------------------------------------

<S>                               <C>       <C>       <C>
Merchandise and Jobbing:
  Sales                           $1,149    $1,064    $  892
  Cost of Sales and Expenses         836       730       718
- ------------------------------------------------------------
Net                                  313       334       174
- ------------------------------------------------------------
Appliance Rentals:
  Revenues                         1,452     1,410     1,404
  Expenses                           819       797       774
- ------------------------------------------------------------
Net                                  633       613       630
- ------------------------------------------------------------
Liquefied Petroleum Gas:
  Sales                            5,100     5,469     4,634
  Cost of Sales and Expenses       4,613     4,657     4,118
- ------------------------------------------------------------
Net                                  487       812       516
- ------------------------------------------------------------
Miscellaneous Net                    486       597       215
- ------------------------------------------------------------
      TOTAL                       $1,919    $2,356    $1,535
============================================================
</TABLE>

POST-RETIREMENT BENEFITS
- -----------------------------------------------------------------------

      The Company has non-contributory funded retirement income plans covering
substantially all employees. The cost of the plans is actuarially determined,
and it is the Company's policy to fund accrued pension costs.

      The net pension cost in 1998, 1997 and 1996 is summarized as follows:

<TABLE>
<CAPTION>
                                           1998      1997      1996
- --------------------------------------------------------------------

<S>                                       <C>       <C>       <C>
Service Cost                              $  496    $  556    $  608
Interest Cost                              1,295     1,242     1,222
Return on Plan Assets:
  Actual                                  (6,175)   (2,019)   (3,491)
  Deferred                                 4,478       447     1,955
- --------------------------------------------------------------------
Net Recognized Return on Plan Assets      (1,697)   (1,572)   (1,536)
Other                                         64       283       218
- --------------------------------------------------------------------
Net Pension Cost                          $  158    $  509    $  512
====================================================================
</TABLE>

      The funded status and accrued pension cost for the defined benefit plans
at June 30 are as follows:

<TABLE>
<CAPTION>
                                                1998       1997       1996
- ----------------------------------------------------------------------------

<S>                                            <C>        <C>        <C>
Fair Value of Plan Assets                      $27,664    $22,281    $20,593
Projected Benefit Obligation                    19,827     17,146     16,946
- ----------------------------------------------------------------------------
Excess of Fair Value of Plan Assets Over 
 Projected Benefit Obligation                    7,837      5,135      3,647
Unrecognized Net Gain                          (10,017)    (7,674)    (6,213)
Unrecognized Prior Service Cost                    900      1,000        953
Unrecognized Net Obligation (at transition)        930      1,110      1,290
- ----------------------------------------------------------------------------
Accrued Pension Cost                           $  (350)   $  (429)   $  (323)
============================================================================
Accumulated Benefit Obligation                 $17,174    $14,597    $14,240
============================================================================
Vested Benefit Obligation                      $ 8,873    $14,577    $14,151
============================================================================
Assumed Discount Rate                             7.75%      7.75%      7.50%
Assumed Rate of Compensation Increase            4.125%     4.125%     4.125%
Expected Rate of Return on Plan Assets           8.75%       8.75%      9.25%
- ----------------------------------------------------------------------------
</TABLE>

      Plan assets are invested in equity securities, debt securities and cash
equivalents, and the balance is in other investments, principally real estate.
The benefit formula is based either on the number of years of service or the
employee's average base salary for the five years yielding the highest average.

      The Company maintains a 401(k)Post-Retirement Plan for all Company
employees. The Company matches up to 3 1/2% of a participating employee's
annual salary. The expense for the years ended June 30, 1998, 1997 and 1996,
related to the 401(k)Plan was $226, $219 and $222, respectively.

Fair Value of Financial Instruments
- -------------------------------------------------------------------------------

      Because of the short maturity of certain assets, which include Cash, Cash
Equivalents and Accounts Receivable, and certain liabilities, which include
Accounts Payable, these instruments are stated at amounts which approximate
fair value.

Long-Term Debt:
- -------------------------------------------------------------------------------

      Rates currently available to the Company for debt with similar terms and
remaining maturities are used to estimate fair values of existing debt. As of
June 30, 1998, the estimated fair values of the Series P Mortgage Bond are
$12,344, $12,281 and $13,006. The estimated fair values of the 9.6% Senior Note
are $9,044, $9,052 and $9,596, respectively. As of June 30, 1998 and 1997, the
estimated fair values of the 7.8% Senior Note are $15,155 and $15,704. There
was no value to be assigned for the 7.8% Senior Note in 1996 as this debt had
not been incurred as of that date. The Medium-Term Note carries a variable
interest rate and matures within one year. As such, the carrying value
approximates fair value.

Redeemable Preferred Stock:
- -------------------------------------------------------------------------------

      It was not practicable to estimate the fair value of the 4.8% Redeemable
Preferred Stock as any resultant difference between the fair value and its
carrying value is immaterial.


INDEPENDENT AUDITORS' REPORT
- ----------------------------

Deloitte &
Touche LLP
- ----------
                  City Place                            Telephone:(860)280-3000
                  185 Asylum Street                     Facsimile:(860)280-3051
                  Hartford, Connecticut 06103-3402


To the Shareholders of
The Berkshire Gas Company:

We have audited the accompanying balance sheets of The Berkshire Gas Company
(the "Company") as of June 30, 1998, 1997 and 1996, and the related statements
of income, shareholders' equity and of cash flows for the years then ended.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, such financial statements present fairly, in all material
respects, the financial position of the Company at June 30, 1998, 1997 and
1996, and the results of its operations and its cash flows for the years then
ended in conformity with generally accepted accounting principles.


/s/ Deloitte & Touche LLP
Deloitte & Touche LLP

August 12, 1998


QUARTERLY FINANCIAL INFORMATION
- -------------------------------------------------------------------------------

      A comparison of unaudited quarterly financial information is presented on
page 31.

ANNUAL MEETING
- -------------------------------------------------------------------------------

      The annual meeting of shareholders will be held in Pittsfield,
Massachusetts, at the Crowne Plaza Pittsfield Hotel, on Friday, November 6,
1998, at 10:00 A.M.

SHARE OWNER DIVIDEND REINVESTMENT AND STOCK PURCHASE PLAN
- -------------------------------------------------------------------------------

      The Company has a program which allows for the reinvestment of dividends
and optional cash payments to purchase additional shares of the Company's
Common Stock at a 3% discount. The Plan is available to all shareholders of 10
or more shares and provides a convenient method to acquire additional shares
without fees or other charges. Shareholders who wish to take advantage of the
Plan or want additional information may do so by contacting:

The Berkshire Gas Company
Attn: Secretary of the Share Owner Dividend
      Reinvestment and Stock Purchase Plan Committee
      115 Cheshire Road
      Pittsfield, Massachusetts 01201-1803
      (413) 442-1511

TRANSFER AGENT
- -------------------------------------------------------------------------------

State Street Bank and Trust Company
P.O. Box 8200
Boston, Massachusetts 02266-8200

STOCK LISTING
- -------------------------------------------------------------------------------

      The Common Stock of The Berkshire Gas Company is traded on the National
Over-the-Counter Market and is quoted through the NASDAQ National Market System
under the symbol BGAS.

FORM 10-K INFORMATION
- -------------------------------------------------------------------------------

      Upon written request to the address below, a copy of the Company's
current Form 10-K Annual Report, as filed with the Securities and Exchange
Commission, will be provided to any shareholder without charge.

      The Berkshire Gas Company
      Attn: Corporate Clerk
      115 Cheshire Road
      Pittsfield, Massachusetts 01201-1803
- -------------------------------------------------------------------------------

      This report has been prepared for the purposes of information and record
only and not in connection with the sale or offer for sale of securities, or
any solicitation of an offer to buy securities.

QUARTERLY FINANCIAL INFORMATION
- -------------------------------------------------------------------------------

For the Fiscal Year Ended June 30,
(In Thousands, Except Per-Share Amounts)
(Unaudited)

<TABLE>
<CAPTION>

1998                                    First      Second     Third    Fourth
- -----------------------------------------------------------------------------

<S>                                    <C>        <C>       <C>       <C>
Operating Revenues                     $4,480     $14,177   $22,969   $ 8,233
Operating and Other Income (Loss)         (69)      3,346     6,360     1,074
Income (Loss) Before Income Taxes      (1,374)      1,724     4,419      (320)
Net Income (Loss)                        (836)      1,076     2,739      (185)
Earnings (Loss) Per Share               (0.38)       0.47      1.20     (0.08)
Dividends Declared Per Share            0.285       0.285     0.285      0.29
Prices of Common Shares:
  High                                 17 3/8      23 1/2    25 5/8    24 3/4
  Low                                  15 1/4      16 1/4    21 1/2    21 5/8

1997
- -------------------------------------------------------------------------------
Operating Revenues                     $4,117     $12,109   $21,803   $10,434
Operating and Other Income (Loss)        (165)      3,298     6,834     1,560
Income (Loss) Before Income Taxes      (1,143)      1,826     4,932       163
Net Income (Loss)                        (708)      1,124     3,042        98
Earnings (Loss) Per Share               (0.41)       0.48      1.38      0.06
Dividends Declared Per Share             0.28        0.28      0.28     0.285
Prices of Common Shares:
  High                                 16 3/4      18        17 1/2        16
  Low                                  14 7/8      15 1/4    15 1/4        15

1996
- -------------------------------------------------------------------------------
Operating Revenues                     $4,153     $11,952   $21,059    $8,886
Operating and Other Income                133       3,163     7,198     1,547
Income (Loss) Before Income Taxes        (925)      1,849     5,495       436
Net Income (Loss)                        (574)      1,138     3,387       262
Earnings (Loss) Per Share               (0.35)       0.45      1.50      0.04
Dividends Declared Per Share            0.275       0.275     0.275      0.28
Prices of Common Shares:
  High                                 15 1/2          17    16 3/4    16
  Low                                  14              15    15        14 3/4
</TABLE>

      The Common Stock of The Berkshire Gas Company is traded on the National
Over-the-Counter Market and is quoted through the NASDAQ National Market System
(BGAS). Primarily because of the relatively small number of shareholders and
the infrequency of trading, the average of the high and low sales prices noted
above do not necessarily reflect actual transactions.

      Earnings per Common Share have been computed based on average Common
Shares outstanding in each period after recognition of Preferred Stock
dividends.

      It is currently the policy of the Board of Directors to declare cash
dividends payable in July, October, January and April. The dividend rate is
reassessed regularly in light of existing conditions, the needs of the Company
and the interests of shareholders.

      The sum of the quarterly earnings (loss) per share amounts may not equal
the annual income per share due to the issuance of Common Stock and rounding.


Officers
- -------------------------------------------------------------------------------

SCOTT S. ROBINSON                       ROBERT M. ALLESSIO
President and Chief Executive Officer   Vice President, Utility Operations

MICHAEL J. MARRONE                      CHERYL M. CLARK
Vice President, Treasurer and Chief     Clerk of the Corporation
Financial Officer


Directors
- -------------------------------------------------------------------------------

GEORGE R. BALDWIN**                     SCOTT S. ROBINSON*
Area Chairman,                          President and Chief
Arthur J. Gallagher & Co.,              Executive Officer, The Bekshire
a national insurance brokerage firm     Gas Company


JOHN W. BOND* **                        ROBERT B. TRASK**
President, Kimbell Financial, Inc.,     President, The Fitzpatrick Companies,
a financial services company            formerly Country Curtains, Inc., a
                                        mail order/retail firm dealing in
PAUL L. GIOIA**                         household window treatments and
Of Counsel, LeBoeuf, Lamb, Greene &     accessories
MacRae, a law firm

FRANKLIN M. HUNDLEY*
Chairman of the Board,
The Berkshire Gas Company 
Of Counsel,
Rich, May, Bilodeau & Flaherty, P.C., 
a law firm

JAMES R. KEYS
President, J.R. Keys & Assoc. Inc.,
a marketing and government relations
consulting firm


*     Executive Committee

**    Audit Committee


EXHIBIT 27.1-FDS FOR YEAR ENDED JUNE 30, 1998

ARTICLE             UT
<TABLE>
<S>                             <C>
PERIOD-TYPE                   12-MOS
FISCAL-YEAR-END                          JUN-30-1998
PERIOD-END                               JUN-30-1998
BOOK-VALUE                                  PER-BOOK
TOTAL-NET-UTILITY-PLANT                       75,283
OTHER-PROPERTY-AND-INVEST                      6,364
TOTAL-CURRENT-ASSETS                          12,271
TOTAL-DEFERRED-CHARGES                         4,689
OTHER-ASSETS                                   3,290
TOTAL-ASSETS                                 101,897
COMMON                                         5,790
CAPITAL-SURPLUS-PAID-IN                       18,835
RETAINED-EARNINGS                              8,911
TOTAL-COMMON-STOCKHOLDERS-EQ                  33,536
PREFERRED-MANDATORY                                0
PREFERRED                                        321
LONG-TERM-DEBT-NET                            34,000
SHORT-TERM-NOTES                               7,085
LONG-TERM-NOTES-PAYABLE                            0
COMMERCIAL-PAPER-OBLIGATIONS                       0
LONG-TERM-DEBT-CURRENT-PORT                    6,000
PREFERRED-STOCK-CURRENT                            0
CAPITAL-LEASE-OBLIGATIONS                          0
LEASES-CURRENT                                     0
OTHER-ITEMS-CAPITAL-AND-LIAB                  20,995
TOT-CAPITALIZATION-AND-LIAB                  101,897
GROSS-OPERATING-REVENUE                       49,859
INCOME-TAX-EXPENSE                             1,655
OTHER-OPERATING-EXPENSES                      12,366
TOTAL-OPERATING-EXPENSES                      16,537
OPERATING-INCOME-LOSS                          8,792
OTHER-INCOME-NET                               1,919
INCOME-BEFORE-INTEREST-EXPEN                  10,711
TOTAL-INTEREST-EXPENSE                         4,392
NET-INCOME                                     2,794
PREFERRED-STOCK-DIVIDENDS                         16
EARNINGS-AVAILABLE-FOR-COMM                    2,778
COMMON-STOCK-DIVIDENDS                         2,606
TOTAL-INTEREST-ON-BONDS                            0
CASH-FLOW-OPERATIONS                           6,809
EPS-PRIMARY                                     1.23
EPS-DILUTED                                        0
</TABLE>

EXHIBIT 27.2-RESTATED FDS FOR YEAR ENDED JUNE 30, 1997

ARTICLE             UT
RESTATED 
<TABLE>
<S>                             <C>
PERIOD-TYPE                   12-MOS
FISCAL-YEAR-END                          JUN-30-1997
PERIOD-END                               JUN-30-1997
BOOK-VALUE                                  PER-BOOK
TOTAL-NET-UTILITY-PLANT                       73,640
OTHER-PROPERTY-AND-INVEST                      6,096
TOTAL-CURRENT-ASSETS                          13,797
TOTAL-DEFERRED-CHARGES                         4,865
OTHER-ASSETS                                   3,290
TOTAL-ASSETS                                 101,688
COMMON                                         5,529
CAPITAL-SURPLUS-PAID-IN                       17,097
RETAINED-EARNINGS                              8,739
TOTAL-COMMON-STOCKHOLDERS-EQ                  31,365
PREFERRED-MANDATORY                                0
PREFERRED                                        363
LONG-TERM-DEBT-NET                            40,000
SHORT-TERM-NOTES                               6,480
LONG-TERM-NOTES-PAYABLE                            0
COMMERCIAL-PAPER-OBLIGATIONS                       0
LONG-TERM-DEBT-CURRENT-PORT                        0
PREFERRED-STOCK-CURRENT                            0
CAPITAL-LEASE-OBLIGATIONS                          0
LEASES-CURRENT                                     0
OTHER-ITEMS-CAPITAL-AND-LIAB                  23,480
TOT-CAPITALIZATION-AND-LIAB                  101,688
GROSS-OPERATING-REVENUE                       48,463
INCOME-TAX-EXPENSE                             2,222
OTHER-OPERATING-EXPENSES                      12,062
TOTAL-OPERATING-EXPENSES                      16,082
OPERATING-INCOME-LOSS                          9,171
OTHER-INCOME-NET                               2,356
INCOME-BEFORE-INTEREST-EXPEN                  11,527
TOTAL-INTEREST-EXPENSE                         3,978
NET-INCOME                                     3,556
PREFERRED-STOCK-DIVIDENDS                        240
EARNINGS-AVAILABLE-FOR-COMM                    3,316
COMMON-STOCK-DIVIDENDS                         2,460
TOTAL-INTEREST-ON-BONDS                            0
CASH-FLOW-OPERATIONS                           7,898
EPS-PRIMARY                                     1.52
EPS-DILUTED                                        0
</TABLE>


The above-named claimant has caused this statement to be duly executed 
on its behalf by its authorized officer on this 18th day of December, 1998.

                                       BERKSHIRE ENERGY RESOURCES

                                       By: /s/ Scott S. Robinson,
                                       President
                                       (Signature and printed name and
                                       title of signing officer


SEAL


Attest

By: /s/ Michael J. Marrone
Michael J. Marrone,
Vice President, Treasurer and
Chief Financial Officer

Name, title and address of officer to whom notices and correspondence 
concerning this statement should be addressed:

Michael J. Marrone                     Vice President, Treasurer,
                                       and Chief Financial Officer
      (Name)                                    (Title)

115 Cheshire Road, Pittsfield 01201
             (Address)




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission