BERKSHIRE GAS CO /MA/
10-K, 1996-09-26
NATURAL GAS DISTRIBUTION
Previous: ANDREW CORP, S-4, 1996-09-26
Next: MCNEIL REAL ESTATE FUND XI LTD, SC 14D1/A, 1996-09-26



                     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, 1996 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 Identification No.)
Incorporation or Organization)

115 Cheshire Road, Pittsfield, MA         01201-1879
- -------------------------------------     ------------------------------------
(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, 1996 was $33,005,685.  Total 
shares of common stock of the Registrant outstanding as of July 31, 1996 were 
2,161,296.

Documents Incorporated by Reference:

1.   The Berkshire Gas Company's Annual Report to Shareholders for the fiscal 
     year ended June 30, 1996 (Items 5, 6, 7, and 8 of Part II).

2.   The Berkshire Gas Company's definitive Proxy Statement, to be filed on 
     October 11, 1996, pursuant to Regulation 14A under the Securities and
     Exchange Act of 1934 (Items 10, 11, 12 and 13 of Part III).


                          THE BERKSHIRE GAS COMPANY
                                   PART I
                                   ------

                              Table of Contents

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

Business                                                1         3
Properties                                              2        11
Legal Proceedings                                       3        12
Submission of Matters to a Vote of
  Security Holders                                      4        12
Additional Items                                        -        12
  (Executive Officers of the Registrant)

                                   PART II
                                   -------

Market For Registrant's Common Equity and Related
 Stockholder Matters                                    5        14
Selected Financial Data                                 6        14
Management's Discussion and Analysis of
 Financial Condition and Results of Operations          7        14
Financial Statements and Supplementary Data             8        14
Changes in and Disagreements with Accountants
 on Accounting and Financial Disclosure                 9        14

                                  PART III
                                  --------

Directors and Executive Officers of the Registrant     10        15
Executive Compensation                                 11        15
Security Ownership of Certain Beneficial
 Owners and Management                                 12        15
Certain Relationships and Related Transactions         13        15

                                   PART IV
                                   -------

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


                                   PART I
                                   ------

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 and eastern 
New York state.  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, 1996, 1995 and 1994, residential 
consumers accounted for approximately 54%, 53% and 54%; commercial and 
industrial consumers accounted for 42%, 44% and 44%; and transportation 
consumers accounted for approximately 4%, 3% and 2% of operating revenues 
respectively. Although transportation consumers account for a small percentage 
of revenues, they account for approximately 19%, 34%, and 16% of pre-tax 
income for fiscal years 1996, 1995 and 1994 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 0.6% in 1996 over 1995, 
from 31,925 to 32,129 primarily in the residential heating class as a result 
of continuing marketing efforts.  Total Mcf sold and transported increased 
from 7,392,382 Mcf in 1995 to 8,075,347 in 1996, due to colder weather than 
1995, particularly during the winter heating season and to increased 
transportation and interruptible volumes.  In 1996, Mcf sales increased 9.7% 
over 1994 due to the same factors as noted above. Total natural gas customers 
by classification at June 30 in each of the previous five years were:


<TABLE>
<CAPTION>
                           1996     1995     1994     1993     1992
                           ----     ----     ----     ----     ----

<S>                        <C>      <C>      <C>      <C>      <C>
Residential                28,073   27,894   27,524   27,199   26,734
Commercial & Industrial     4,056    4,031    3,921    3,854    3,773
</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, the regulatory changes 
have created the competition among existing and new suppliers or marketers of 
natural gas.  As a result, the Company is subject to increasing competition 
from others to sell natural gas or provide brokerage service to end-users to 
whom the Company might otherwise have made sales or provided brokerage 
service.  Large volume end-users are initially most likely to be the primary 
target for third parties seeking to make such sales.  When third parties do, 
in fact, provide a substantial volume of sales or brokerage service to end-
users located within the Company's service territory, the Company will provide 
the local transportation across its distribution system for such third party 
sales.  At the current time, however, limited third party sales have occurred 
in the Company's service territory.  Similar opportunities exist for the 
Company to market gas to new or existing customers, whether or not they are 
located within the Company's service territory.

                            Rates and Regulations

      The Company is subject to the regulatory authority of the Massachusetts 
Department of Public Utilities ("MDPU") 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 through a 
recalculation of a prior rate increase granted by the MDPU in March 1993.  On 
May 15, 1995, the Company filed with the MDPU a change in its Transportation 
Terms and Conditions to coordinate its balancing and penalty practices with 
pipeline standards.  At the same time, the Company requested revisions to its 
Interruptible Transportation Rate and its five Quasi-Firm Transportation Rates 
to be consistent with these new Terms and Conditions.  On June 28, 1996, the 
MDPU approved the Company's revised Interruptible Transportation Rate but 
suspended the approval of the Terms and Conditions and Quasi-Firm 
Transportation Rates until January 1, 1997.  Current transportation terms and 
conditions and rate schedules will remain in effect for all gas transported 
until that date.

      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 MDPU on an individual case 
basis.

      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 MDPU 
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 
Company's 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 have 
retroactive effect.

      During fiscal 1990, the MDPU 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, 
the prudently incurred annual cleanup 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 during any 
one year.

      During the year ended June 30, 1996, 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 the 
first site, which is owned by the Company, and in 1989 with respect to the 
second site which was formerly owned by the Company.  With the review and 
approval by the Massachusetts Department of Environmental Protection ("MDEP"), 
at one site, the investigative activities are continuing, while at the second 
site, the investigative work is near completion and remedial alternatives are 
being examined.  It is difficult to predict the potential financial impact of 
required remediation of a site 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.  Assuming successful 
implementation, it is anticipated that, through 2011, the level of expenditure 
for the 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 can be 
developed and approved by MDEP.  The Company's unamortized costs at June 30, 
1996 were $973,000 and should be recovered using the formula discussed above.

                                 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 153 employees, approximately 56% 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

      In 1992, the FERC issued Order 636 which restructured interstate natural 
gas pipeline services.  Order 636 required that interstate pipeline companies 
unbundle (i.e., separate) their sales, transportation and storage services and 
provide all transportation services on a basis that was equal in quality for 
gas supplies whether purchased from the pipeline or from any gas supplier.  
Ultimately, the Company's customers should benefit over the long-term from the 
restructuring undertaken under 636.  However, during the near term, the 
Company is subject to the pass-through of additional transition costs 
associated with the industry restructuring that Tennessee is and will be 
incurring.

      During fiscal 1994, the Company completed its conversion of firm supply 
contracts from its interstate pipeline supplier, Tennessee, to third party 
suppliers as mandated by Order 636.  The Company's purchases of natural gas 
under contracts lasting more than one year are subject to the approval of the 
MDPU.

      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 ("NGC") "Cosmic" (2,682 Mcf/day) and NGC "636"(4,920 Mcf/day); 
and Tenngasco Corporation("TC")(7,599 Mcf/day).  The remaining terms of the 
Company's gas supply contracts range from approximately four years to six 
years.

      Under the terms of a fuel purchase agreement executed with 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, on December 21, 1994, the Company executed two contracts 
with Distrigas of Massachusetts Corporation ("DOMAC")which entitled the 
Company to receive up to 5,263 Mcf per day of peaking gas.  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 (Altresco), 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 Liquefied Natural Gas ("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 
during the 1995-96 heating season was 44,161 Mcf, which occurred on January 5, 
1996 with an average temperature of -1 degree Fahrenheit. During the fiscal 
year ended June 30, 1996, the Company purchased an aggregate of 5,998,299 Mcf 
of interstate pipeline natural gas at an average cost of $3.7234 per Mcf.  The 
average cost in each of the three preceding years ended June 30 was:  1995 - 
$3.2820; 1994 - $3.9725; and 1993 - $3.9881.  The composition of gas supply 
for customer requirements during the fiscal year ended June 30, 1996 was: 
99.7% natural gas and .3% LNG and LPG.

   On December 29, 1994, Tennessee filed with the FERC a general rate increase 
(Docket RP 95-112) seeking $181 million in additional jurisdictional revenues.  
On January 25, 1995, the FERC issued an order which accepted Tennessee's rate 
filing, suspended it for five months, and established hearing and technical 
conference procedures to address various rate and operational tariff issues.  
Intensive rate settlement negotiations were held among the parties from 
January through March 1996.  On April 5, 1996 Tennessee filed a Stipulation 
and Agreement which resolved all outstanding issues in the proceeding.  The 
Stipulation provides for:(a) a cost of service of $689 million;(b) a 
settlement period consisting of two phases, Phase I covering the period July 
1, 1995-October 31, 1996 and Phase II beginning November 1, 1996;(c) the 
reclassification of $80 million of fixed costs to the commodity component 
beginning in Phase II; (d) reduced seasonalized fuel rates beginning in Phase 
II; (e) Market Area Storage billing determinants equal to first day 
deliverability and 9 Mmdth of storage space inputted for system use, (f) a 
rate case effective date moratorium until November 1, 1998; and (g) credits to 
various customers on an annual basis for both Phase I and Phase II.  On May 
30, 1996, the Presiding Judge issued an order certifying the Stipulation to 
the FERC.  The Stipulation and Agreement awaits approval by the FERC.  Upon 
receipt of approval, subsequent refunds will be made by Tennessee to its 
customers.  All such refunds returned to the Company will be returned to the 
Company's customers through the Company's CGAC and will effectively reduce the 
cost of gas to its customers.

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

      The Company has approximately 660 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 Bonds, 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.

      Claims against the Company by a general contractor along with the 
general contractor's bonding company involved in the construction of a 
transportation pipeline for which the Company served as developer have been 
resolved.  A settlement was approved by the Bankruptcy Court on February 16, 
1996 and had no material financial impact on the Company.

      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
- ------------------------------------------------------------

      None.

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, 1996.  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 as 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          56
                 Executive Officer

M.J. Marrone     Vice President, Treasurer      10-28-87          54
                 and Chief Financial Officer 

L.H. Hotman      Vice President of Supply,      10-16-91          53
                 Rates and Planning

D.P. Atwater     Vice President of Customer     11-14-95          47
                 Services

R.M. Allessio    Vice President of Marketing    11-14-95          46
                 and Distribution

</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

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

D.P. Atwater       Vice President of Customer Services; Director of Customer
                   Services, Manager of Distribution - Engineering

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

</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, 1996 was 1,881.  The other information 
required is contained in The Berkshire Gas Company's Annual Report to 
Shareholders for the fiscal year ended June 30, 1996 ("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, 1996, 1995 and 1994 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,
1996 and are incorporated herein by reference.

      Report of Independent Auditors.

      Statements of Income and Retained Earnings for the years ended
      June 30, 1996, 1995 and 1994.

      Balance Sheets, June 30, 1996, 1995 and 1994.

      Statements of Common Shareholders' Equity and Redeemable
      Cumulative Preferred Stock, June 30, 1996, 1995 and 1994.

      Statements of Cash Flows for the years ended June 30, 1996, 1995
      and 1994.

      Notes to Financial Statements.

      Selected Quarterly Financial Data (unaudited) for the years ended
      June 30, 1996, 1995 and 1994.

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


Deloitte &
 Touche LLP
- -----------                      ----------------------------------------------
                                 City Place           Telephone: (203) 280-3000
                                 185 Asylum Street    Facsimile: (203) 280-3051
                                 Hartford, Connecticut 06103-3402


2.  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, 1996, 1995 and 1994, and for each of the three fiscal years in the 
period ended June 30, 1996 and have issued our report thereon dated August 19, 
1996; such financial statements and report are included in The Berkshire Gas
Company's 1996 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 statements 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 19, 1996



      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, 1996                  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/ J.T. Kelly                    Director               August 26, 1996
- -----------------------------
J.T. Kelley
Chairman of the Board

/s/ Scott S. Robinson             Principal Executive    August 26, 1996
- -----------------------------
Scott S. Robinson                 Officer; Director
President and Chief
Executive Officer

/s/ Michael J. Marrone            Principal Financial    August 26, 1996
- -----------------------------
Michael J. Marrone                & Accounting Officer
Vice President, Treasurer
and Chief Financial Officer

/s/ George R. Baldwin             Director               August 26, 1996
- -----------------------------
George R. Baldwin

/s/ John W. Bond                  Director               August 26, 1996
- -----------------------------
John W. Bond

/s/ Paul L. Gioia                 Director               August 26, 1996
- -----------------------------
Paul L. Gioia

/s/ William S. Goedecke           Director               August 26, 1996
- -----------------------------
William S. Goedecke

/s/ Franklin M. Hundley           Director               August 26, 1996
- -----------------------------
Franklin M. Hundley

/s/ Robert B. Trask               Director               August 26, 1996
- -----------------------------
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 Registration Statement on Form S-2,
           Registration Statement No. 33-83828, and is incorporated herein by
           reference thereto.

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 Donald Atwater.  Filed as Exhibit 10(m) 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 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(o)      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(p)      Severance Agreement, dated October 15, 1993, by and between the
           Company and Leslie H. Hotman.  Filed as Exhibit 10(p) on the Company
           Registration Statement on Form S-2, Registration Statement No.
           33-83828, and is incorporated herein by reference thereto.

10(q)      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, 1996.

27(a)      Financial Data Schedule

           Filed Herewith:
           Financial Data Schedule for the fiscal year ended June 30, 1996.




                          THE BERKSHIRE GAS COMPANY
                              OTHER ALLOWANCES
                      FOR THE YEAR ENDED JUNE 30, 1996
                      --------------------------------
                                  ($000'S)


<TABLE>
<CAPTION>

COLUMN A                     COLUMN B                   COLUMN C                                   COLUMN D          COLUMN E
- -----------------------------------------------------------------------------------------------------------------------------
                                                        ADDITIONS                                 DEDUCTIONS
                                          -------------------------------------------    ------------------------
                             BALANCE AT   CHARGED TO                                                                 BALANCE
                             BEGINNING    OPERATING PROFIT    CHARGED TO OTHER ACCTS.                                AT CLOSE
                                                              -----------------------
DESCRIPTION                  OF PERIOD    & LOSS OR INCOME    ACCOUNT          AMOUNT    DESCRIPTION       AMOUNT    OF PERIOD
- -----------                  ----------   ----------------    -------          ------    -----------       ------    ---------

<S>                          <C>          <C>                 <S>              <C>       <S>               <C>       <C>
ALLOWANCES DEDUCTED FROM
ASSETS TO WHICH THEY APPLY

Reserved for bad debts:

Gas Accounts                 $832         $1,110              App. Rental      $ 18      Accts. charged    $1,240    $720
                                                                                         off - less
                                                                                         recoveries

Merchandise &                  44                             Merchandise &      52      Accts. charged        63      33       
Jobbing Accts.                                                Jobbing                    off - less          
                                                              Operations                 recoveries

Liq. Petroleum                 74                             Liq. Petroleum     46      Accts. charged        57      63
Gas Accounts                 ----                             Operations       ----      off - less	   ------    ----
                                                                                         recoveries

TOTAL                        $950         $1,110                               $116                        $1,360    $816
                             ====         ======                               ====                        ======    ====
</TABLE>



                          THE BERKSHIRE GAS COMPANY
                              OTHER ALLOWANCES
                      FOR THE YEAR ENDED JUNE 30, 1995
                      --------------------------------
                                  ($000'S)


<TABLE>
<CAPTION>

COLUMN A                     COLUMN B                   COLUMN C                                   COLUMN D          COLUMN E
- -----------------------------------------------------------------------------------------------------------------------------
                                                        ADDITIONS                                 DEDUCTIONS
                                          -------------------------------------------    ------------------------
                             BALANCE AT   CHARGED TO                                                                 BALANCE
                             BEGINNING    OPERATING PROFIT    CHARGED TO OTHER ACCTS.                                AT CLOSE
                                                              -----------------------
DESCRIPTION                  OF PERIOD    & LOSS OR INCOME    ACCOUNT          AMOUNT    DESCRIPTION       AMOUNT    OF PERIOD
- -----------                  ---------    ----------------    -------          ------    -----------       ------    ---------

<S>                          <C>          <C>                 <S>              <C>       <S>               <C>       <C>
ALLOWANCES DEDUCTED FROM
ASSETS TO WHICH THEY APPLY

Reserved for bad debts:

Gas Accounts                 $727         $628                App. Rental      $ 18      Accts. charged    $541      $832
                                                                                         off - less 
                                                                                         recoveries

Merchandise &                  21                             Merchandise &      50      Accts. charged      27        44
Jobbing Accts.                                                Jobbing                    off - less          
                                                              Operations                 recoveries

Liq. Petroleum                 68                             Liq. Petroleum     45      Accts. charged      39        74
Gas Accounts                 ----                             Operations       ----      off - less        ----      ----
                                                                                         recoveries

TOTAL                        $816         $628                                 $113                        $607      $950
                             ====         ====                                 ====                        ====      ====
</TABLE>


                          THE BERKSHIRE GAS COMPANY
                              OTHER ALLOWANCES
                      FOR THE YEAR ENDED JUNE 30, 1994
                      --------------------------------
                                  ($000'S)


<TABLE>
<CAPTION>

COLUMN A                     COLUMN B                   COLUMN C                                   COLUMN D          COLUMN E
- -----------------------------------------------------------------------------------------------------------------------------
                                                        ADDITIONS                                 DEDUCTIONS
                                          -------------------------------------------    ------------------------
                             BALANCE AT   CHARGED TO                                                                 BALANCE
                             BEGINNING    OPERATING PROFIT    CHARGED TO OTHER ACCTS.                                AT CLOSE
                                                              -----------------------
DESCRIPTION                  OF PERIOD    & LOSS OR INCOME    ACCOUNT          AMOUNT    DESCRIPTION       AMOUNT    OF PERIOD
- -----------                  ---------    ----------------    -------          ------    -----------       ------    ---------

<S>                          <C>          <C>                 <S>              <C>       <S>               <C>       <C>
ALLOWANCES DEDUCTED FROM
ASSETS TO WHICH THEY APPLY

Reserved for bad debts:

Gas Accounts                 $600         $1,176              App. Rental      $13       Accts. charged    $1,062    $727
                                                                                         off - less 
                                                                                         recoveries

Merchandise &                  20                             Merchandise &      7       Accts. charged         6      21
Jobbing Accts.                                                Jobbing                    off - less            
                                                              Operations               	 recoveries

Liq. Petroleum                 54                             Liq. Petroleum    42       Accts. charged        28      68
Gas Accounts                 ----                             Operations       ---       off - less        ------    ----
                                                                                         recoveries

TOTAL                        $674         $1,176                               $62                         $1,096    $816
                             ====         ======                               ===                         ======    ====
</TABLE>





Berkshire Gas Company 
 
COMPETING IN A NEW ERA OF DEREGULATION 
 
Providing solutions to our customers' changing energy needs is what has kept 
Berkshire Gas ahead of the competition for more than 140 years.  
Deregulation has brought new competition to our western Massachusetts 
service area and Berkshire Gas continues to strengthen its market share.  
Dynamic strategies, innovative ideas and excellent customer relations are 
among the Company's competitive advantages.  These are clearly demonstrated 
when our customers make energy choices.  Our report to you this year 
highlights the competitive nature of the deregulated marketplace and the 
steps Berkshire Gas has taken to expand its market share. 
 
FINANCIAL HIGHLIGHTS 
<TABLE>
- -------------------------------------------------------------------------------------------------
<CAPTION>
 
For the Fiscal Year Ended June 30, 
 
                                                                   1996/1995            1995/1994 
OPERATIONS ($000)                                1996      1995    % Change     1994    % Change 
- -------------------------------------------------------------------------------------------------

<S>                                            <C>       <C>         <C>      <C>          <C>
Operating Revenues                             $ 46,050  $ 47,934    -3.9%    $ 53,029     -9.6% 
Operating Margin                                 25,835    23,114    11.8       25,144     -8.1 
Operating and Other Income                       12,042     9,418    27.9       11,201    -15.9 
Net Income                                        4,213     2,529    66.6        3,673    -31.1 
Earnings Available for Common Stock               3,521     1,835    91.9        2,953    -37.9 
 
COMMON SHARE DATA 
- -------------------------------------------------------------------------------------------------
 
Earnings Per Share                             $   1.65  $   0.92    79.3%    $   1.69    -45.6% 
Dividends Per Share                               1.105      1.10     0.5        1.085      1.4 
Book Value Per Share                              13.75     13.16     4.5      	 12.99      1.3 
Market Price (Year-End)                           15.38     15.00     2.5      	 16.25     -7.7 
Average Shares of Common Stock Outstanding 					
 (000's)                                        2,129.2   1,990.5     7.0      1,751.8     13.6 
Number of Registered Common Shareholders          1,881     1,878     0.2        1,835      2.3 
 
OTHER DATA
- -------------------------------------------------------------------------------------------------
 
Gross Utility Plant ($000)                     $ 96,571  $ 91,863     5.1%    $ 86,098      6.7% 
Net Utility Plant ($000)                         71,215    69,326     2.7       66,191      4.7 
Capital Expenditures ($000)                       6,507     7,746   -16.0        5,112     51.5 
Total Gas Sold and Transported (MCF-000's)        8,075     7,392     9.2        7,362      0.4 
Total Natural Gas Customers                      32,129    31,925     0.6       31,445      1.5 
Propane Gallons Sold (000's)                      4,251     3,738    13.7        3,904     -4.3 
 
</TABLE>
 
To Our Shareholders 
 
A New Era Of Competition 
 
      As the theme of this year's report indicates, the natural gas industry 
is becoming increasingly competitive.  Having started with the interstate 
pipelines several years ago, deregulation has expanded consumer choice by 
opening markets and fostering a more competitive environment.  The ongoing 
move toward complete deregulation of the energy industry will continue and 
change will become the only constant. 
 
      Our report this year discusses many facets of deregulation and their 
potential to reshape traditional energy markets.  As noted in our report to 
you a year ago, Berkshire Gas has been well ahead of the curve in planning 
for deregulation and tailoring our organization to capitalize on change.  
More importantly, we have endeavored to work proactively with a unique 
vision of the possibilities created by an overall restructuring of our 
industry.  While it is safe to say that our business will never be the same, 
it is also assured that the possibilities for growth and opportunity have 
never been greater. 
 
      As we enter a new era of open competition, we are exploring ways of 
expanding our business into arenas that we had never before been able to 
consider.  In many ways we are currently benefiting from elements of 
deregulation that we had seen and acted on early.  Our vision and our 
commitment to structuring operations, skill levels, programs and initiatives 
have positioned Berkshire Gas as a leader in its markets by making it 
possible to effectively compete against the most aggressive rivals. 
 
(Picture of Joseph T. Kelley, Chairman of the Board) 
 
COMPETING SUCCESSFULLY 
 
      We are realizing many early successes as an era of expanded 
competition dawns on our industry.  Energy marketers have been actively 
soliciting some of the larger energy users in our service area.  We are more 
than willing to work with marketers and to advise our customers relative to 
their energy options in an effort to assure that they receive the best 
possible energy service.  To date however, these customers have chosen to 
stay with Berkshire Gas for both their supply and energy transportation, 
citing service and experience as their primary reasons. 
 
      Ongoing implementation of new technology, the realignment of staff to 
meet changing needs and a work force of dedicated employees have made it 
possible to achieve greater levels of productivity, performance and success 
during the year. 
 
      Increased sales, largely attributable to more normal winter 
temperatures and a growing customer base, resulted in an annual sendout of 
more than 8 Billion Cubic Feet("BCF")of natural gas to our customers, an 
all-time Company record. This is a testament both to our marketing and 
customer retention efforts, as well as to the integrity of our distribution 
system and the planning that has been done to accommodate growth and 
expansion within our delivery network. 
 
      At the same time, we have been successful at controlling costs while 
also making substantial new investments in technology and the redesign of 
work systems to better meet the needs of our customers and to enhance our 
overall competitive position.  Operating expenses were down for the second
consecutive year, having been reduced by 11% over the past two years.
Improved productivity and lower operating costs are making it possible to
continue to invest in the future of the Company. 
 
      As a result of the ongoing success of many of the initiatives and new 
undertakings discussed here, and in last year's report, we have continued to 
improve performance and the Company's overall financial position.  We are 
pleased to report 1996 earnings of $1.65 per share, up approximately 80% 
from the prior year's earnings of $.92 per share.  These earnings represent 
an average return on common equity of 12.3%. 
 
      Further reflecting improvements in performance and confidence in the 
Company's future, our Board of Directors voted to approve an increase in the 
annual dividend paid on Common Stock this past June, bringing it to $1.12 
per share from $1.10 on an annual basis.  We look forward to measured 
dividend growth in the future as part of our commitment to providing 
shareholders a fair return on their investment. 
 
COMPETITIVE ADVANTAGES
 
      We are and will be successful competitors in the deregulated 
marketplace, not only because of our ability to change before the markets, 
but because of inherent competitive advantages, outlined in the text of this 
report, that solidly position the Company for the future.  Our customers 
recognize that our strength, our experience, our flexibility, our 
determination and our commitment to first-class service make Berkshire Gas 
the best choice for energy in our service area.  In the event that 
customers opt to purchase gas supplies elsewhere, we also stand ready to 
work with energy marketers as a transporter of gas for those customers.  We 
are uniquely positioned for change, making it possible to compete in new 
arenas and to aggressively pursue transportation markets with equal 
determination and success. 
 
TECHNOLOGY AND PRODUCTIVITY 
 
      A commitment to technology as a means of providing better service at 
lower cost has been a component of our vision for the future for many years. 
Countless hours of planning, substantial investment and reliance on experts, 
have made it possible to develop and implement systems that ultimately yield 
better service to our customers and improved performance. 
 
      We are proud to report that one such initiative, automated meter 
reading, is progressing as planned toward full implementation by the end of 
calender 1997. The benefits of this technology are being realized today as 
we improve customer satisfaction while also reducing costs and enhancing the 
overall efficiency of our meter reading and billing operations. 
 
      Additionally, the Company is continuing to redesign and implement its 
internal information network.  Integrating systems and information 
throughout the Company represents a substantial undertaking and our progress 
to date has been commendable.  Once complete, these advances will provide us 
with yet another advantage over our competition with further improvements in 
customer service, internal scheduling, communications, productivity and 
performance.  As a Company, we are committed to these initiatives and others 
that are being planned.  Automation makes it possible to better use our 
human resources in areas of the business that are changing and demand the 
attention of highly skilled and trained employees. 
 
      Change can be both unsettling and exciting.  In our business, it has 
become a part of everyday life.  In looking back at the many changes that 
our industry and our work environment have undergone in recent years, our 
employees are to be commended for openly embracing this change.  The 
Berkshire Gas work force has made it possible for the business to evolve, to 
improve and to compete aggressively and successfully in new and open 
markets. 
 
(Picture of Scott S. Robinson, President and Chief Executive Officer) 
 
BOARD RETIREMENTS 
 
      We would also like to recognize the years of dedication and commitment 
provided to the Company by Board members William S. Goedecke and Joseph T. 
Kelley as they retire from the Board of Directors.  As our Chairman, Mr. 
Kelley has guided Berkshire Gas through more than 40 years of growth and 
success, and we are grateful.  Over the course of Mr. Goedecke's tenure,  we 
have been fortunate to benefit from his vision and experience.  We thank 
these gentlemen for more than 59 years of combined service and wish them the 
very best in retirement.

FUTURE INITIATIVES 
 
      The future of the deregulated natural gas industry is exciting and the 
opportunities are boundless.  The playing field is in many ways undefined as 
regulators too are attempting to determine their role in the competitive 
energy marketplace.  As such, every part of our business from top to bottom 
is being re-evaluated within the context of competition. 
 
      Management is also evaluating the structure of the business to make 
sure that our enterprise is organized in the most efficient manner possible 
and in such a way that not only enhances our ability to compete but also 
rewards exploration of new avenues for revenue growth. 
 
      This is an era for new thinking in the natural gas industry, an era 
that cannot be constrained by past practice or conventional thought.  
Deregulation has opened markets and is providing access to new dimensions 
for growth and success.  It is now our responsibility to seize the spirit of 
competition and to creatively, insightfully and aggressively explore new 
ventures, new methods and new sources of revenue.  This is being done today 
and we will continue to focus on this with the interest of our customers and 
the expectations of our shareholders uppermost in our minds. 
 
      Thank you for your support of our efforts on your behalf and for your 
interest in Berkshire Gas. 
 
 
/s/ J. T. Kelley
Joseph T. Kelley 
Chairman of the Board 
 
 
/s/ Scott S. Robinson 
Scott S. Robinson 
President & Chief Executive Officer 
 
 
COMPETING IN A NEW ERA OF DEREGULATION 
 
      The recent completion of the Olympics in Atlanta brings to mind the 
spirit of open competition, where strength, flexibility, experience and 
drive separate the medalists from the rest of the pack. 
 
      These same winning attributes are elements of the Berkshire Gas 
competitive strategy for an open and deregulated marketplace.  Unlike a 
sporting event where the rules are firmly set and the objectives clearly 
defined, the venue of the deregulated industry is much less clear.  The 
rules are constantly changing.  The playing field is without boundaries and 
the field of competitors is ever-expanding.  While deregulation brings 
risks, there are also many new opportunities for further growth and success. 
 
      The deregulation of wellhead gas prices, the opening of interstate and 
local pipelines to all suppliers and the emergence of third-party marketers 
of gas supply are the results of federal deregulation that culminated in 
1993.  With state-level changes on the horizon, Berkshire Gas has embraced 
the spirit of change and moved aggressively to take advantage of 
deregulation.  This report focuses on the Company's competitive advantages, 
made possible through forethought, creativity and capability in a rapidly 
changing and deregulated energy marketplace. 
 
STRENGTH 
 
      One of the Company's greatest strengths is its ability to manage gas 
supply. With deregulation, Berkshire Gas has been an innovator in supply 
purchasing and administration.  In 1990, Berkshire Gas co-founded the 
Mansfield Consortium with five other local distribution companies.  This 
purchasing consortium allows the Company to secure supplies of gas at 
competitive prices with very favorable terms.  By passing these savings on 
to customers, the Company is able to offer competitive rates.  Deregulation 
also has provided the Company with additional sources of revenue, such as 
the opportunity to sell gas supply on the open market when conditions are 
favorable. 
 
      Berkshire Gas also has been proactive in securing contracts with large 
gas users that give the Company flexibility in times of peak demand.  In one 
case, a local cogeneration plant allows Berkshire Gas to purchase supplies 
when needed, at a cost below that of alternative peak supplies.  In another, 
Berkshire Gas has negotiated interruptible contracts with very large 
customers that give the Company versatility in meeting peak demand.  The 
Company's strengths in securing low-cost and dependable supply are a 
powerful advantage when competing against natural gas marketers or other 
fuel suppliers for existing and new customers. 
 
FLEXIBILITY 
 
      One of the main goals of deregulation is to provide choice to energy 
consumers.  In offering choice, one of the Company's key competitive 
advantages over outside marketers and suppliers is flexibility.  Berkshire 
Gas provides great latitude for its commercial, industrial and residential 
customers by using its experience in gas supply, its knowledge of the 
interstate pipeline and storage systems, and its ability to manage peak 
demand. 
 
      Berkshire Gas also has demonstrated great flexibility in customizing 
rates for commercial and industrial users.  Also called special contracts, 
these customized rates are created from the broad palette of the Company's 
previously approved rate tariffs.  Berkshire Gas' marketing and supply 
professionals "package" rates to meet the specific needs of a customer or 
class of customers. Special contracts offer an important competitive 
advantage for the Company because they provide high-volume customers with 
fixed rates, which facilitate operational budgeting. 
 
EXPERIENCE 
 
      The ability to provide the high level of service and technological 
expertise required by commercial and industrial users is one of the 
Company's greatest competitive advantages over marketers, who have no 
presence in the local community.  With a 143-year reputation for service, 
Berkshire Gas has been a leader in applied gas technologies for all types of 
businesses.  Berkshire Gas customers can rely on experienced professionals 
who work diligently to assure the availability of supply at the best 
possible price and can feel secure in the knowledge that experienced
technicians are available 24 hours a day, 365 days a year. 
 
      The high level of service and expertise also is evident in the 
technical and engineering support Berkshire Gas makes available for 
commercial and industrial customers of all sizes.  Expertise in 
distribution, new technology, energy efficiency and conservation are 
representative of the technical assistance that Berkshire Gas provides in 
meeting the energy needs of its customers. Additional assistance for customers
with unique needs is made available through the Institute for Gas 
Technology and the Gas Research Institute. 
 
      Berkshire Gas invests in training and equipment to offer the most 
advanced technologies and best service possible.  That investment continues 
to yield additional demand by new and existing customers.  Berkshire Gas 
customers have come to rely on the Company's long-standing experience in the 
energy marketplace.  That experience not only provides a competitive 
advantage for Berkshire Gas, but also enhances our customers' competitive 
positions in their markets. 
 
DRIVE 
 
      The value of competitive qualities such as strength, flexibility and 
experience is best seen when applied to customer needs by the Company's 
determined approach to marketing and customer service.  Berkshire Gas 
customers appreciate the flexibility and depth of experience and knowledge 
that the Company brings to their energy requirements. 
 
      As veteran energy consultants, Berkshire Gas representatives regularly 
help customers analyze all options and costs for a comprehensive picture of 
possible solutions.  They honestly compare and present the costs and 
benefits of natural gas over alternative fuels and compare the costs and 
supply risks associated with gas marketers to the stability and savings 
offered by Berkshire Gas.  This drive to provide and offer customers true 
energy savings, backed with the highest level of service, has translated 
into exceptional customer loyalty. 
 
      As the energy market recreates itself, Berkshire Gas continues its 
tradition of creative and progressive management.  As a result of 
deregulation, many local distribution companies have chosen to abandon the 
sale of natural gas on a retail basis, confining themselves to the 
transportation of supply from third-party marketers.  Berkshire Gas however, 
remains committed to being a merchant, not simply a transporter of gas,  
while it remains profitable to do so and an equitable return can be made for 
shareholders.  When it is economically wise for customers to purchase from a
third party, Berkshire Gas works with those customers to help negotiate 
the best supply and price while also earning transportation revenue.
 
      The true value of the Company's competitive advantages of strength, 
flexibility, experience and drive can be illustrated no more clearly than in 
the stories of customers who have made competitive decisions over the past 
year in selecting an energy source and supplier that would best meet the 
expanding energy needs of their own businesses.  As the following profiles 
show, the Company has established the tools, ideas, and strategies necessary 
not only to meet the expanding demands of existing customers, but to 
continue to grow its share of the market well into the next century. 
 
Customer Profile 
 
HARDIGG INDUSTRIES 
 
      Berkshire Gas has played a critical role in meeting the energy needs 
at Hardigg Industries, a family-owned plastics molding business located in 
South Deerfield, Massachusetts.  This year, as Hardigg's energy demand 
continued to grow with its business, Berkshire Gas provided energy solutions 
to help the company remain competitive. 
 
      Hardigg is a world leader in the design and development of products 
that cushion and protect complex electronics during shipment.  Its reusable 
shipping cases are trusted by such notable customers as CNN, the Department 
of Defense and NASA to protect extremely sensitive equipment, ranging from 
mobile broadcast studios to replacement units for the Hubble Space 
Telescope.  "Our business is not making shipping cases, but rather 
protecting delicate equipment in harsh environments," says Vice President 
Jamie Hardigg. 
 
      The company began designing reusable shipping containers commercially 
in 1970, and has since completed more than 10,000 original designs, offering 
more than 250 off-the-shelf sizes.  The U. S. Naval Aviation Service alone 
uses more than 100,000 Hardigg containers.  With on-site capabilities that 
include a high-tech engineering department, custom molding processes, test 
labs, moldmaking and a machine shop, Hardigg's capabilities are virtually 
limitless. 
 
      The firm uses rotational molding equipment and high-quality, 
polyethylene resins to produce the light, durable cases, which can withstand 
temperatures ranging from -65 to 160 degrees Fahrenheit.  The ability to 
maintain precise temperatures during the molding process, as well as the 
capability to quickly raise and lower mold temperatures, are key factors in 
Hardigg's selection of natural gas as its fuel of choice.  Clean-burning 
natural gas also is unlikely to contaminate the plastic, an important 
process control when your cases must meet tight military specifications to 
ensure protection from humidity, sand, salt spray and the pounding they may 
experience during shipment and rapid deployment. 
 
      Hardigg Industries has come to rely on the comprehensive services that 
Berkshire Gas has provided in meeting its energy needs for more than 20 
years. That's why Hardigg turned to Berkshire Gas for advice after being 
approached by a competing independent natural gas marketer.  The Company's 
history of providing professional, low-cost service, as well as advanced 
engineering expertise for distribution system upgrades, provided a 
competitive advantage and was a key deciding factor for Hardigg.  Berkshire 
Gas also customized rates to meet the company's needs and, through its 
experience with supply management, could provide firm service - a promise 
the marketer couldn't make.  Hardigg's choice of Berkshire Gas reflects the 
loyalty that the Company has earned through its focus on customer service 
and continued commitment to energy technology development and 
implementation. 
 
COMPETITIVE ADVANTAGES 
 
Berkshire Gas vs. 
Natural Gas Marketer 
 
*     Engineering Expertise 
*     Reliable Firm Service 
*     Customized Rates 
 
(Picture of Hardigg Industry employee) 
The value Berkshire Gas adds through engineering expertise, customized rates 
and uninterrupted service guarantees led Hardigg Industries to choose the 
Company over an independent natural gas marketer to meet its expanding 
energy needs.  Hardigg uses high-tech rotational molding processes at its 
South Deerfield, Massachusetts, facility to produce durable shipping cases 
for sensitive electronics, as well as specialty products, such as light 
weight kayaks and plastic barriers that protect shopping carts in 
supermarket parking lots. 

(Picture of Hardigg Industry employees inside building) 
 
Customer Profile 
 
HILLSIDE PLASTICS 
 
      If the folks at Hillside Plastics seem a little bit sweet on maple 
syrup, it's understandable.  The company is the nation's largest 
manufacturer of plastic containers for pure maple syrup. Check the bottom of
a plastic jug of pure maple syrup: If it says SugarhillTM, it was made by
Hillside Plastics in Turners Falls, Massachusetts.  And just as Berkshire Gas
competes by providing flexible energy solutions for its customers, Hillside has
built its success on creating innovative products for the maple syrup industry.
 
      According to Dick Haas, who founded the company in 1969, pure maple 
syrup is sold by color, not taste.  The problem with polyethylene bottles is 
that oxygen permeates the sidewall and darkens the syrup.  Hillside Plastics 
has patented a coating process that serves as an oxygen barrier to increase 
shelf life.  The process, which took 15 years to develop, has been in 
production for six years. 

      And the maple syrup business is booming.  Volume producers are making 
the conversion from tin containers to plastic and Hillside is helping 
smaller producers create their own niche by providing customized containers 
with private labels.  The company even ships metric-sized bottles for maple 
syrup producers in Canada. 
 
      Haas said that about 50 percent of Hillside's business is maple syrup 
containers, and that his company serves the majority of the market.  The 
other 50 percent involves producing containers for restaurants supplies, 
such as vinegar and olive oil, and other products, including windshield 
wiper fluid, swimming pool chemicals, and janitorial supplies. 
 
      Peter Haas, Dick's son and the plant's general manager, said that 
flexibility is the firm's competitive edge.  "We have unique machines," he 
said.  "We can do color changes, size changes, weight changes - all very 
quickly.  We can offer one customer five different items on the same trailer 
load and can do it competitively.  That's our niche: meeting customer 
demand." 
 
      Flexibility in meeting customer demand was also a factor in Hillside's 
choice of Berkshire Gas as its primary fuel source.  Hillside's 38 percent 
growth last year and mounting energy costs led the company to re-evaluate 
its energy needs and options.  Previously, electricity had powered the 
company's operations and propane had fueled its central heating.  As the 
business continued to grow, the competitive advantages of natural gas 
provided the obvious solution to the company's growing energy costs.  
Hillside management, compelled by the cost advantages of natural gas over 
the electricity and the competitive strengths of Berkshire Gas, elected to 
convert a substantial portion of its total energy consumption to natural 
gas. 
 
      Berkshire Gas demonstrated its flexibility by extending its natural 
gas distribution system in Turners Falls, and by providing the technical 
support Hillside needed to convert many of its operations to natural gas.  
The Company's ability to customize rates, expand its distribution network 
and provide technical support are key competitive advantages that make it 
possible for customers such as Hillside Plastics to remain competitive well 
into the future. 
 
(Picture of Hillside employee) 
Hillside Plastics, the nation's largest manufacturer of plastic containers 
for pure maple syrup, has converted a substantial portion of its energy 
usage from electricity to natural gas.  The company, located in Turners 
Falls, Massachusetts,  cited the competitive advantages Berkshire Gas 
offers, including flexibility, technical support and customized rates, as 
key factors in its decision. 
 
COMPETITIVE ADVANTAGES 
 
Berkshire Gas vs. Electric 
 
*     Cost Savings 
*     Customized Rates 
*     Technical Conversion Support 
 
Customer Profile 
 
DELFTREE CORPORATION 
 
      Natural gas and Delftree mushrooms have become a recipe for success 
for gourmet chefs in the world's finest restaurants.   Chefs demand natural 
gas because it gives them the greatest control over cooking temperature and 
Delftree shiitake (pronounced shih-TAH-kee) mushrooms because of their 
hearty flavor and firm, beef-like texture.  Now Delftree Corporation in 
North Adams, Massachusetts, which grows the mushrooms in a unique facility, 
has given new meaning to this winning combination by choosing Berkshire Gas 
to replace coal as its primary energy source.  In Delftree's case, Berkshire 
Gas helped President Bill Greenwald conclude that reliable natural gas was 
his best alternative. 
 
      Greenwald takes great pride in the closely guarded, state-of-the-art 
method that enables him to organically grow his gourmet mushrooms.  But the 
key to Greenwald's success is no secret: He analyzes every option before 
taking action.  "I'm not a big fan of risk," he said.  "I don't like to 
gamble."

      Greenwald didn't consider it a gamble when he left his job as a 
mechanical engineer at Stanley Tools in Shaftsbury, Vt., to join the Lundy 
Mushroom Company in 1982.  His engineering skills and interest in biology 
were perfect qualifications for fine-tuning the proprietary equipment used 
to process and pasteurize the specialized substrate needed to produce 
gourmet mushrooms.  And, as Greenwald predicted when he bought the company a 
few years later, the company's niche market responded enthusiastically to 
his product.

      Delftree's markets now stretch from Toronto to New Orleans and from 
New York to Los Angeles.  Delftree currently owns approximately 5 percent of 
the national market, selling about 250,000 pounds annually.  To meet growing 
demand, Greenwald has expanded the facility's growing capacity by 50 
percent. And, after his usual careful analysis, he realized that the 
competitive advantages Berkshire Gas offered made natural gas the clear 
choice for his energy needs.  Greenwald's calculations demonstrated that 
although the cost per British Thermal Unit ("BTU") of coal is lower than
natural gas, coal-burning equipment is less than half as efficient as
gas-burning equipment and the high cost of coal-boiler maintenance more
than offsets the higher cost per BTU. 
 
      Berkshire Gas provided another competitive advantage by answering 
Greenwald's reliability concerns.  Natural gas gives him greater control 
over temperature and there's no fear of arriving in the morning to find that
the climate-controlled growing area has gone cold.  "When I added it all up, I
decided that the efficiency and reliability of natural gas gave Berkshire Gas
a solid competitive edge," Greenwald said.  "And as I said, I don't like to
gamble." 
 
(Picture of two Delftree employees) 
Greater efficiency and a significant reduction in maintenance costs were the 
competitive advantages cited by Bill Greenwald (right) and business partner 
Steve Rich for converting Delftree Corporation's energy source from coal to 
natural gas.  Delftree grows some of the world's finest shiitake mushrooms 
in its facility in North Adams, Massachusetts. 
 
COMPETITIVE ADVANTAGES 
 
Berkshire Gas vs. Coal 
 
*     Efficient, Clean-Burning Energy 
*     Significant Maintenance Savings 
*     Technical Conversion Support 
 
Customer Profile 
 
UPTON ENTERPRISES 
 
      Steve Upton is one of the most respected developers of upscale homes 
in the Berkshire Gas service area.  He's built top-quality condominiums, 
luxurious mansions and facilities for a well-known Massachusetts landmark, 
South Deerfield's Yankee Candle Company, which draws nearly 2 million 
visitors each year.  He always insists on the highest quality available, in 
everything from work crews to building materials to energy.  That's why he 
again chose Berkshire Gas as the primary energy source for his latest 
housing development. 
 
      Upton cited efficiency, availability, cost and cost volatility - a 
lesson learned during the oil embargo - as key factors in choosing clean-
burning, efficient natural gas.  The bottom line, however, is customer 
satisfaction. "Some developers might have chosen oil, but I wanted a product 
that's viewed as the Cadillac of the industry," Upton said.  "It's 
dependability, cleanliness, and efficiency make natural gas the product that 
I want representing me in the quality homes I'm building.  I also want a 
company I can depend on to deliver that product and back it up with quality 
service.  That's Berkshire Gas." 

      Upton earned his reputation during the 1980s, building more than 130 
condominiums in the South Deerfield area over a six-year period.  He kept 
stepping up the level of amenities until the condos had the look of large, 
executive, single-family homes in a duplex format.  "We worked for two years 
straight with a total of two-and-a-half days off, including holidays," he 
said. "We knew how to build, what to build and how to market our work." 
 
      Upton's new development is called Ridgecrest, which when completed 
will comprise 26 upscale, single-family homes that he is now custom 
building.  Most will be 3,000 to 4,000 square feet, but some may be larger.  
"I'm not selling lots, I'm selling homes," Upton said.  "I will have final 
architectural review of everything, from landscaping to the last nail." 
 
      Upton said he admires the drive Berkshire Gas demonstrated in 
expediting the new gas main extension that serves Ridgecrest, providing the 
engineering, design and permitting services that are not available from 
other energy suppliers.  He said upscale homebuyers know that natural gas is 
the greatest energy value, because it's environmentally friendly and because 
it outperforms any other fuel in terms of heating system recovery rates, 
temperature control, BTU efficiency, equipment reliability and dependability 
of supply.  He noted that while today's affluent homeowners may be cooking 
less, when they do cook it's on scaled-down, restaurant-style stoves.  "They 
have a level of sophistication and lifestyle that - in my opinion - 
translates to natural gas,"he said.  "They also demand the quality and 
dependability of service that only Berkshire Gas can deliver." 
 
(Picture of developer Steve Upton) 
Berkshire Gas was the energy choice of developer Steve Upton (right) for 
Ridgecrest, his new South Deerfield, Massachusetts, subdivision that, when 
completed, will include 26 upscale homes.  He said his affluent customers 
prefer clean-burning, efficient, environmentally friendly natural gas to 
oil. 
 
COMPETITIVE ADVANTAGES 
 
Berkshire Gas vs. Oil 
 
*     Homeowner Demand 
*     Competitive, Stable Cost 
*     Dependability, Cleanliness and Efficiency 
 
BERKSHIRE PROPANE 
 
Customer Profile 
 
1896 HOUSE 
 
      The 1896 House in Williamstown, Massachusetts, and Berkshire Propane 
have a lot in common: Both are in the comfort business: Both have a rich 
history and both are working hard to remain atop a competitive market.  And 
like Berkshire Propane, 1896 House co-owners Sue Morelle and Denise Richer 
have displayed a limitless source of energy, pouring their hearts and souls 
into revitalizing the historic Berkshire landmark. 
 
      Morelle and Richer purchased the 16-unit, 1896 Motel in the mid-1980's 
and immediately fell in love with the cultural environment of Williamstown 
and the unspoiled, scenic beauty of the Berkshire hills.  They also became 
immersed in the renovations needed to bring the motel up to the competitive 
standards of the Berkshire tourism industry.  Three years ago, they 
purchased a 12-unit motel directly across the road, made the necessary 
renovations and renamed their establishment the 1896 Motels: Brookside & 
Pondside. 

      The greatest challenge, however, lay ahead.  The 1896 House 
Restaurant, which they did not own was situated directly between their motel 
properties. The restaurant/banquet facility had once been a highly regarded 
host of Williamstown Theatre Festival cabaret performances, drawing upscale 
clientele and Broadway-caliber performers.  But the restaurant had sat idle 
for several years, falling into a serious state of disrepair.  Morelle and 
Richer purchased the restaurant and began rennovations in January 1996. 
 
      The scope of the project was far greater than they had expected.  They 
invested more than $500,000 to renovate, decorate and furnish the 
restaurant. This included major repairs, such as new floors, walls, 
ceilings, and plumbing, as well as fine details, such as elegant wallpaper, 
curtains, brass sconces and chandeliers.  And when it came time to make 
their energy decision, Berkshire Propane was the clear choice.  "We had 
considered using oil, but higher up-front costs and environmental concerns 
were significant," Morelle said.  "Our kitchen demanded gas, and Berkshire 
Propane showed us how gas-fired duct furnaces would mesh better with our new 
air-circulation system." 

      Miraculously, the renovations were completed in time for the opening 
of the Williamstown Theatre Festival's popular cabaret, when the 
restaurant's banquet room was dedicated to actor and part-time Williamstown 
residents Christopher Reeve and his wife, Dana, who had first met in that 
room in 1987.  Now the hospitality and gracious dining facilities of the 
1896 House are being enjoyed by skiers, admirers of brilliant fall foliage, 
the families of Williams College students, and visitors to the Berkshire's 
many cultural attractions, including Tanglewood, Williamstown Theatre 
Festival, the Massachusetts Museum of Contemporary Art, the Berkshire 
Theatre Festival and the Clark Art Institute. 

      So if you come to the 1896 House, you can sample New England-style 
cuisine in two elegant dining rooms, both with large working fireplaces.  
You can sit at the famous circular oak bar.  You can enjoy cabaret 
performances, weddings or large parties in the Reeves Room.  And, summer or 
winter, you'll welcome the comfort provided by Berkshire Propane. 
 
(Picture of co-owners of 1896 House) 
Berkshire Propane's competitive advantages, including superior cooking 
temperature control and environmental friendliness, made it the energy 
choice of 1896 House co-owners Denise Richer (left) and Sue Morelle, who 
invested more than $500,000 to renovate their elegant restaurant in 
Williamstown, Massachusetts. 
 
COMPETITIVE ADVANTAGES 
 
Berkshire Propane vs. Oil 
 
*     Superior Temperature Control for Cooking 
*     Lower Up-Front Costs 
*     Efficient, Clean-Burning Energy 
 
COMPETITION AND THE FUTURE 
 
      Regardless of what actions regulators take in the future, it is 
certain that competition will increase.  It is also certain that Berkshire 
Gas will work to assure future profitability by continuing to build upon its 
competitive advantages in the energy marketplace.  Through proactivity, the 
Company will examine the open market to diversify and capitalize on new 
strategic opportunities for growth and revenue enhacement.  Through diligent 
supply management, new efficiencies will be achieved and further flexibility 
will be developed in the deregulated supply and transportation markets.  
Through continued investment, Berkshire Gas will realize the benefits of new
technologies for its internal operations, as well as for those of its
customers.  And through an ongoing process of improvement, each facet of the
Company's operations and structure will be benchmarked against the toughest 
competitive standards. 
 
      With these competitive advantages, the Company will continue to build 
on its solid foundation of excellent customer relations, earned through 143 
years of service.  By keeping sharp eyes on the competitive environment and 
creative minds on customer needs, the Company is confident that this new era 
of competition will also be a new era of success. 
 
SERVICE AREA 
 
      The Berkshire Gas service area encompasses parts of three counties in 
western Massachusetts and a portion of eastern New York, providing natural 
gas services to 19 cities and towns with a total population of 190,000.  
Propane service is provided to more than 100 communities in western 
Massachusetts and neighboring eastern New York State.

      Our service area is renowned for its scenic beauty, splendid fall 
foliage, popular ski areas and numerous cultural attractions.  Berkshire Gas 
is proud to provide competitive advantages that meet the region's unique 
energy demands without spoiling its delicate environmental balance, and 
remains committed to its role as a respected corporate citizen. 
 
(Map of area Berkshire Gas and Berkshire Propane services) 
 
Financial Review 
 
Contents 
 
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 and 
  Retained Earnings....................................    19 
 
  Balance Sheets.......................................    20 
 
  Statements of Common Shareholders' 
  Equity and Redeemable Cumulative 
  Preferred Stock......................................    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)                  1996      1995      1994      1993      1992
- --------------------------------------------------------------------------------
<S>                              <C>       <C>       <C>       <C>       <C>
Operating Revenues               $46,050   $47,934   $53,029   $47,132   $47,969
Cost of Gas Sold                  20,215    24,820    27,885    24,831    26,741
                                 -----------------------------------------------
Operating Margin                  25,835    23,114    25,144    22,301    21,228
                                 -----------------------------------------------
Net Income                         4,213     2,529     3,673     2,810     1,952
Earnings Available for 
 Common Stock                      3,521     1,835     2,953     2,066     1,849
COMMON SHARE DATA
- --------------------------------------------------------------------------------
Earnings Per Share               $  1.65   $  0.92   $  1.69   $  1.20   $  1.10
Annualized Dividends Per Share      1.12      1.10      1.10      1.08      1.08
Dividends Declared Per Share       1.105      1.10     1.085      1.08      1.08
Book Value Per Share               13.75     13.16     12.99     12.30     12.13
Market Price (Year-End)            15.38     15.00     16.25     18.00     14.75
Average Shares of Common Stock
Outstanding (000S)              2,129.2   1,990.5   1,751.8   1,718.5   1,687.7
CAPITALIZATION ($000)
- --------------------------------------------------------------------------------
Common Equity                    $29,595   $27,688   $22,946   $21,326   $20,626
Preferred Stock                    8,406     8,448     8,491     9,026     9,111
Long-Term Debt                    31,999    30,983    31,083    25,413    26,564
                                 -----------------------------------------------
    Total Capitalization         $70,000   $67,119   $62,520   $55,765   $56,301
                                 -----------------------------------------------
% OF TOTAL
- --------------------------------------------------------------------------------
Common Equity                       42.3%     41.2%     36.7%     38.2%     36.6%
Preferred Stock                     12.0      12.6      13.6      16.2      16.2
Long-Term Debt                      45.7      46.2      49.7      45.6      47.2
RATIOS (%)
- --------------------------------------------------------------------------------
Payout Ratio                          67%      120%       65%       90%       98%
Market-to-Book Ratio                 112       114       125       146       122
Return on Average
 Common Equity                      12.3       7.2      13.3       9.8       9.1
PROPERTY ($000)
- --------------------------------------------------------------------------------
Capital Expenditures             $ 6,507   $ 7,746   $ 5,112   $ 5,458   $ 5,165
Pipeline Construction                  0         0         0     5,659     1,539
Gross Utility Plant               96,571    91,863    86,098    83,016    79,942
Net Utility Plant                 71,215    69,326    66,191    65,846    64,840
Net Non-Utility Plant              5,949     5,962     5,715     5,004     8,965
Total Assets                      94,242    91,983    90,991    91,891    92,124
GAS SALES (MCF-000S)
- --------------------------------------------------------------------------------
Residential                        2,814     2,513     2,839     2,730     2,639
Commercial & Industrial            2,626     2,305     2,625     2,681     2,703
Interruptible                        522     1,104       807     1,012     1,468
- --------------------------------------------------------------------------------
    Total Natural Gas Sales        5,962     5,922     6,271     6,423     6,810
GAS TRANSPORTED (MCF-000S)
- --------------------------------------------------------------------------------
Firm Transportation                1,073     1,130       874       289         0
Interruptible Transportation       1,040       340       217         0         0
- --------------------------------------------------------------------------------
Total Gas Sold and Transported     8,075     7,392     7,362     6,712     6,810
- --------------------------------------------------------------------------------
Propane Gallons Sold               4,251     3,738     3,904     3,522     3,158
OTHER STATISTICS
- --------------------------------------------------------------------------------
Customer Meters                   32,129    31,925    31,445    31,053    30,507
Maximum Daily MCF Sendout         44,161    45,760    43,934    39,446    38,237
Minimum Daily MCF Sendout          8,381     8,216     8,114     7,371     8,060
Degree Days                        7,402     6,748     7,651     7,396     7,210
20-Year Average Degree Days        7,300     7,354     7,356     7,341     7,348
Number of Employees                  153       160       173       181       180
</TABLE>

10-YEAR COMPARATIVE SUMMARY OF OPERATIONS AND STATISTICS
<TABLE>
- --------------------------------------------------------------------------------
<CAPTION>

For the Years Ended June 30,
OPERATIONS ($000)                  1991      1990      1989      1988     1987 
- --------------------------------------------------------------------------------
<S>                              <C>       <C>       <C>       <C>       <C>
Operating Revenues               $41,408   $39,476   $37,274   $34,992   $37,321 
Cost of Gas Sold                  22,341    20,280    20,953    19,619    21,033 
                                 -----------------------------------------------
Operating Margin                  19,067    19,196    16,321    15,373    16,288
                                 ----------------------------------------------- 
Net Income                         1,462     2,047     1,769     1,757     2,364 
Earnings Available for 
 Common Stock                      1,377     1,955     1,671     1,653     2,253 
COMMON SHARE DATA 
- --------------------------------------------------------------------------------
Earnings Per Share               $  0.83   $  1.21   $  1.05   $  1.14   $  1.83 
Annualized Dividends Per Share      1.08      1.28      1.28      1.28      1.22 
Dividends Declared Per Share        1.23      1.28      1.28     1.235      1.15 
Book Value Per Share               12.07     12.40     12.40     12.57     11.96 
Market Price (Year-End)            13.00     14.50     17.25     16.75     18.50 
Average Shares of Common Stock 
Outstanding (000S)              1,655.6   1,622.6   1,595.1   1,444.7   1,232.9 
CAPITALIZATION ($000) 
- --------------------------------------------------------------------------------
Common Equity                    $20,155   $20,299   $19,904   $19,848   $14,866 
Preferred Stock                    1,196     1,290     1,378     1,465     1,559 
Long-Term Debt                    28,156    29,147    23,066    14,952    16,906 
                                 -----------------------------------------------
    Total Capitalization         $49,507   $50,736   $44,348   $36,265   $33,331 
                                 -----------------------------------------------
% OF TOTAL 
- --------------------------------------------------------------------------------
Common Equity                       40.7%     40.1%     44.9%     54.7%     44.6% 
Preferred Stock                      2.4       2.5       3.1       4.1       4.7 
Long-Term Debt                      56.9      57.4      52.0      41.2      50.7 
RATIOS (%)                                                                  
- --------------------------------------------------------------------------------
Payout Ratio                         130%      106%      122%      112%       67% 
Market-to-Book Ratio                 108       117       139       133       155 
Return on Average 
 Common Equity                       6.8       9.7       8.4       9.5      15.8 
PROPERTY ($000) 
- --------------------------------------------------------------------------------
Capital Expenditures             $ 4,245   $ 6,438   $12,308   $ 9,778   $ 6,983 
Pipeline Construction              4,526     6,475         0         0         0 
Gross Utility Plant               76,404    71,805    65,657    55,310    47,105 
Net Utility Plant                 63,277    60,558    55,991    46,576    39,163 
Net Non-Utility Plant             10,627     8,119     2,882     2,616     2,531 
Total Assets                      95,971    83,680    65,240    56,886    49,979 
GAS SALES (MCF-000S) 
- --------------------------------------------------------------------------------
Residential                        2,347     2,545     2,547     2,428     2,333 
Commercial & Industrial            2,480     2,778     2,702     2,564     2,209 
Interruptible                      1,092     1,163     1,026       893       763 
- --------------------------------------------------------------------------------
    Total Natural Gas Sales        5,919     6,486     6,275     5,885     5,305 
- --------------------------------------------------------------------------------
GAS TRANSPORTED (MCF-000S) 
- --------------------------------------------------------------------------------
Firm Transportation                    0         0         0         0         0 
Interruptible Transportation           0       169       118        31         0 
- --------------------------------------------------------------------------------
Total Gas Sold and Transported     5,919     6,655     6,393     5,916     5,305 
- --------------------------------------------------------------------------------
Propane Gallons Sold               2,927     2,789     2,588     2,293     2,075 
OTHER STATISTICS 
- --------------------------------------------------------------------------------
Customer Meters                   30,641    30,395    29,733    28,684    27,894 
Maximum Daily MCF Sendout         37,095    38,012    37,480    38,917    35,469 
Minimum Daily MCF Sendout          6,855     7,294     7,228     6,603     5,821 
Degree Days                        6,261     7,045     7,581     7,471     7,276 
20-Year Average Degree Days        7,432     7,474     7,474     7,479     7,504 
Number of Employees                  185       191       194       182       155 
</TABLE>

 
MANAGEMENT'S DISCUSSION AND ANALYSIS 
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 
- -------------------------------------------------------------------------------
(Dollars in Thousands Except Share and Per Share Amounts) 
 
An Overview of 1996 
- -------------------------------------------------------------------------------
 
      The Company reported Net Income of $4,213, or $1.65 per share in 1996 
compared to net earnings of $2,529, or $.92 per share in 1995.  Net Income 
was positively impacted by a return to more normal winter weather.  The 
number of degree days in 1996 was 7,402, an increase of 9.7% from the 1995 
level and 1.4% over the 20 year average.  The earnings represent a return on 
average common equity of 12.3%, demonstrating the Company's continued 
commitment to provide a fair return to shareholders.  The book value per 
share rose to $13.75 from $13.16 in 1995.  At its June 1996 meeting, the 
Company's Board of Directors approved an increase in the quarterly dividend 
to $.28 per share or $1.12 on an annual basis.  Efforts in cost containment 
continued as employment levels were reduced for the third consecutive year. 
The Company elected to restructure higher cost debt to lower interest costs.
 
      Net Utility Plant increased to approximately $71,215, a 2.7% increase 
from 1995, reflecting capital expenditures of $6,507.  These expenditures 
represent automation of the meter reading system as well as continued 
expansion and upgrade of the distribution system.
 
Results of Operations 
- ------------------------------------------------------------------------------
1996 vs. 1995 
 
      Earnings available for Common Stock were $3,521 for 1996 as compared 
to $1,835 for 1995.  Earnings Per Share of Common Stock based on the average 
number of shares outstanding for the same periods were $1.65 and $.92, 
respectively.  The $.73 or 79.3% increase in per share earnings from 1995 is 
due primarily to more normal weather during the heating season, lower 
interest costs through debt restructuring and increased operating 
efficiencies. 
 
      Berkshire Gas Company considers Operating Margin (Operating Margin or 
Gross Profit=Operating Revenues Net of Cost of Gas Sold) to be a more 
pertinent measure of operating results than operating revenues because 
income is not significantly affected by changes in revenue due to similar 
fluctuations in gas costs.  The Company is required to recover from or 
return to the customers through the Company's Cost of Gas Adjustment Clause 
("CGAC") any changes in the cost of gas. 
 
      Operating Margin increased $2,721 or 11.8% as compared with 1995. 
Operating Margin is primarily affected by the change in 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 
customer. The Company's sales are affected by weather, as the majority of 
its firm customers use natural gas for heating.  The increase from 1995 is 
primarily due to higher volumes of firm gas sold due to 9.7% colder weather 
than 1995, particularly during the winter heating season when temperatures 
averaged 16.6% colder than the 1995 season. 

<TABLE>
<CAPTION>

                                           1996        1995 
                                           ----        ----

   <S>                                    <C>         <C>
   Firm MCF Sold and Transported            6,513       5,948 
   Operating Margin                       $25,835     $23,114 
   Average Operating Margin Per Firm MCF    $3.97       $3.89 
</TABLE>

 
 
     Other Operating Expenses consisted of the following: 
 
<TABLE>
<CAPTION>

                                            1996        1995 
                                            ----        ----

    <S>                                   <C>         <C>
    Transmission and Distribution         $ 3,304     $ 3,400 
    Customer Accounts                       3,172       2,740
    Administrative and General              3,814       4,173 
    Other                                   1,192       1,276 
                                          -------     -------
    Total                                 $11,482     $11,589 
                                          =======     ======= 
</TABLE>

 
      Other Operating Expenses decreased $107 or .9% from 1995 levels.  The 
Company's cost containment efforts improved efficiency and reduced the 
workforce.  Decreased Transmission and Distribution expenses of $96 reflect 
reductions in maintenance costs, and lower Administrative and General of 
$359 are due to lower medical costs, legal fees, and other employee 
benefits. Also contributing to the decrease was lower Other costs reflecting 
savings in gas supply expenses and personnel reductions.  Partially 
offsetting these reductions was an increase in Customer Accounts, which is 
primarily reflective of $482 of additional provision for bad debts. 
 
      Depreciation Expense increased by $222 in 1996 over 1995 due to an 
increase in the amount of depreciable assets. 
 
      Other Income increased $19 from 1995.  Propane revenues increased $197 
from 1995 due to colder winter weather.  Partially offsetting the increase 
was lower jobbing revenue, appliance rentals and reduced interest income 
resulting from changes in the balance of the overcollection of prior period 
gas costs through the CGAC. 
 
      Interest Expense decreased $186 due to the retirement of long-term 
debt and favorable borrowing rates.  The Company called the 9.125% 
Debentures and First Mortgage Bonds (Series K and M) and temporarily 
financed this through lower-cost, short-term bank loans. 
 
      Income Taxes increased $1,117 from 1995 due to higher earnings in 
1996. 

      Dividends Declared on Common Stock increased $141 due to additional 
shares outstanding through the Company's Dividend Reinvestment Program 
("DRIP") and to a lesser extent, an increase in quarterly dividends to $.28 
per share, from $.275, effective the fourth quarter of 1996. 
 
1995 vs. 1994 
 
      The decrease in earnings available for Common Stock for 1995 to $1,835 
from $2,953 was primarily attributable to significantly warmer weather 
during the heating season.  The warmer weather was also the principal 
component for the decrease to $.92 from $1.69 in earnings per share of 
Common Stock based on the average number of shares outstanding.  Per share 
earnings decreased $.77 or 45.6% for 1995.  In 1995, the issuance of 295,000 
shares of Common Stock diluted earnings by $.11 per share, whereas in 1994,  
proceeds from an insurance settlement increased earnings per share by $.23. 
 
      Operating Margin decreased $2,030 or 8.1% as compared with 1994.  
Operating Margin is primarily affected by the change in 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 
customer. The Company's sales are affected by weather as the majority of its 
firm customers use natural gas for heating.  The decrease from 1994 is 
primarily due to lower volumes of firm gas sold due to 11.8% warmer weather 
than 1994, partially offset by higher volumes of gas sold and transported at 
slightly lower margins from increased firm transportation volumes to 
industrial customers. 
 
<TABLE>
<CAPTION>

                                           1995        1994
                                           ----        ----

   <S>                                    <C>         <C>
   Firm MCF Sold and Transported            5,948       6,338 
   Operating Margin                       $23,114     $25,144 
   Average Operating Margin Per Firm MCF    $3.89       $3.97 
</TABLE>
 
     Other Operating Expenses consisted of the following: 
 
<TABLE>
<CAPTION>
                                            1995        1994 
                                            ----        ----

    <S>                                   <C>         <C>
    Transmission and Distribution         $ 3,400     $ 3,407 
    Customer Accounts                       2,740       3,162
    Administrative and General              4,173       4,909 
    Other                                   1,276       1,431 
                                          -------     -------
    Total                                 $11,589     $12,909 
                                          =======     ======= 
</TABLE>
 
      Other Operating Expenses decreased $1,320 or 10.2% from 1994 levels.  
The decrease in Other Operating Expenses primarily reflects lower Customer 
Accounts expense of $422 due to lower levels of uncollectible accounts; 
decreased Administrative & General costs due to lower insurance costs of 
$254, lower employee welfare of $196 due to fewer medical claims, reduced 
legal expense of $64, lower shareholders expense of $45, lower regulatory 
expense of $49,  and lower salaries and benefits of $138.  Other costs were 
$155 less than 1994, primarily due to lower professional fees associated 
with restructuring supply contracts brought about by the Federal Energy 
Regulatory Commission ("FERC") Order 636. 
 
      Depreciation Expense increased by $203 in 1995 over 1994 due to an 
increase in the amount of depreciable assets. 
 
      Other Income decreased $871 from 1994.  The decrease was primarily due 
to an insurance settlement that was included in 1994 income in the amount of 
$403 (net of taxes and amounts previously recorded). Propane revenue was 
$170 less than 1994 due to the significantly warmer weather during the 
heating season.  Interest income was $60 less resulting from the 
overcollection of prior period gas costs through the CGAC. 
 
      Interest Expense increased $178 due to higher long-term interest 
expense resulting from semi-annual pricing of the Medium-Term Note, 
partially offset by lower short-term interest due to lower levels of 
borrowing.  Other Taxes increased $70 due to higher personal property 
valuations and rates.
 
      Income Taxes decreased $887 from 1994 due to lower earnings in 1995.  
 
      Dividends Declared on Common Stock increased $312 due to additional 
shares outstanding, and to a lesser extent, dividends increased $.015 per 
share in 1995.  The Company sold 295,000 shares of Common Stock during the 
second quarter of fiscal 1995. 
 
Liquidity and Capital Resources 
- -------------------------------------------------------------------------------
 
      Cash flows from operations, net of dividend payments, have generally 
provided the principal liquidity to meet operating requirements.  Capital 
requirements have been generally funded by both internal and 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, etc., makes determinations regarding conversion of 
short-term borrowings to long-term debt or equity.  As part of this process 
and in keeping with its cost containment program, the Company called First 
Mortgage Bonds, Series K, 7.875% at $540 and Series M, 9.375% at $720 and 
the 9.125% Debentures at $6,543 during the third quarter of fiscal 1996.  
The Company is negotiating the repurchase of the 8.4% Preferred Stock of 
$8,000, and has filed for approval with the MDPU, in June 1996, to issue 
$16,000 in Senior Notes at 7.8% to finance these redemptions.  During fiscal 
1995, the Company sold 295,000 shares of Common Stock, netting proceeds of 
$4,213 to repay short-term bank borrowings. 
 
      The Company's capital expenditures were $6,507 in 1996, $7,746 in 
1995, and $5,112 in 1994.  These construction expenditures primarily 
represent investments in new and replacement mains and services, and the 
conversion to automated meter reading.  The Company expects fiscal 1997 
capital expenditures to total approximately $8,000. Construction 
expenditures will be financed initially through short-term borrowings and 
refinanced by issuing long-term debt and/or equity, to the extent that 
internally generated funds are not available. 
 
      Beginning June 15, 1993, the Company's Share Owner Dividend 
Reinvestment and Stock Purchase Plan ("DRIP") allowed for the sale of Common 
Stock shares at a 3.0% discount to plan participants to increase cash flow 
to support current construction expenditures. 
 
      As of June 30, 1996, the Company had lines of credit aggregating 
$24,000, of which $12,365 remained unused. 
 
      The Company's continued evaluation of its environmental protection 
requirements has indicated that present estimates of investigative and 
cleanup costs range from $3,290 to $12,302 and are expected to be incurred 
through 2011.  The anticipated level of expenditures has increased in 1996 
from 1995, resulting from the Company's continuing analysis and review of 
the sites and the commencement of clean-up activities at one site. The 
Company has recorded the most likely costs of $3,290 in accordance with SFAS 
No. 5. All costs, excluding carrying charges, are expected to be subject to 
recovery over a seven-year period under a ruling issued by the MDPU. 
 
      Capitalization at June 30, 1996, excluding current redemption 
requirements of long-term debt (of which there are currently none), 
consisted of 45.7% long-term debt, 42.3% common equity, and 12.0% 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. 
 
New Accounting Policy 
- -------------------------------------------------------------------------------
 
      The Company has not yet adopted the provisions of Statement of 
Financial Accounting Standards No. 121 ("SFAS No. 121"), "Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed 
Of".  SFAS No. 121 requires that long-lived assets and certain identifiable 
intangibles be reviewed for impairment by estimating the future cash flows 
expected to result from the use of the asset and its eventual disposition.  
SFAS No. 121 is effective for the Company for the year ended June 30, 1997.  
The Company has not determined the effect, if any, of adopting SFAS No. 121 
on its financial statements. 
 
STATEMENTS OF INCOME AND RETAINED EARNINGS 
<TABLE>
- ------------------------------------------------------------------------------
<CAPTION>

(In Thousands) 
                                                    Years Ended June 30, 
                                               1996         1995         1994 
- ------------------------------------------------------------------------------
<S>                                          <C>          <C>          <C>
Operating Revenues                           $46,050      $47,934      $53,029 
Cost of Gas Sold                              20,215       24,820       27,885 
- ------------------------------------------------------------------------------
Operating Margin                              25,835       23,114       25,144 
- ------------------------------------------------------------------------------
Other Operating Expenses                      11,482       11,589       12,909 
Depreciation                                   3,846        3,624        3,421 
- ------------------------------------------------------------------------------
Total                                         15,328       15,213       16,330 
- ------------------------------------------------------------------------------
Utility Operating Income                      10,507        7,902        8,814 
Other Income - Net                             1,535        1,516        2,387 
- ------------------------------------------------------------------------------
Operating and Other Income                    12,042        9,418       11,201 
Interest Expense                               3,473        3,667        3,489 
Other Taxes                                    1,714        1,697        1,627 
- ------------------------------------------------------------------------------
    Pre-tax Income                             6,855        4,054        6,085 
Income Taxes                                   2,642        1,525        2,412 
- ------------------------------------------------------------------------------
NET INCOME                                     4,213        2,529        3,673 
Retained Earnings At Beginning of Period       6,718        7,098        6,048 
- ------------------------------------------------------------------------------
Total                                         10,931        9,627        9,721 
Dividends Declared: 							  
  Preferred Stock                                692          694          720 
  Common Stock                                 2,356        2,215        1,903 
- ------------------------------------------------------------------------------
  Total Dividends                              3,048        2,909        2,623 
- ------------------------------------------------------------------------------
Retained Earnings at End of Period           $ 7,883      $ 6,718      $ 7,098 
==============================================================================
Earnings Available for Common Stock          $ 3,521      $ 1,835      $ 2,953 
==============================================================================
Average Shares of Common Stock Outstanding   2,129.2      1,990.5      1,751.8 
- ------------------------------------------------------------------------------
Earnings Per Share of Common Stock           $  1.65      $  0.92      $  1.69
============================================================================== 
</TABLE>

Reference should be made to Notes to Financial Statements. 

BALANCE SHEETS
<TABLE>
- --------------------------------------------------------------------------------
<CAPTION>

(In Thousands)                                                 June 30, 
                                                       1996      1995      1994 
- --------------------------------------------------------------------------------
<S>                                                  <C>       <C>       <C>
ASSETS 
Utility Plant: 
  Utility Plant-at original cost                     $96,571   $91,863   $86,098 
  Less: Accumulated Depreciation                      25,356    22,537    19,907 
- --------------------------------------------------------------------------------
    Utility Plant-Net                                 71,215    69,326    66,191 
- --------------------------------------------------------------------------------
Other Property: 
  Other Property-at original cost                     11,229    10,766     9,957 
  Less: Accumulated Depreciation                       5,280     4,804     4,242 
- --------------------------------------------------------------------------------
    Other Property-Net                                 5,949     5,962     5,715
- -------------------------------------------------------------------------------- 
Current Assets: 
  Cash and Cash Equivalents                              196       492        65 
  Accounts Receivable                                  6,466     6,612     8,687 
  Other Receivables                                      347       234       133 
  Inventories                                          3,070     3,236     3,629 
  Prepayments                                            307       178       146 
- --------------------------------------------------------------------------------
    Total Current Assets                              10,386    10,752    12,660 
- --------------------------------------------------------------------------------
Deferred Debits: 						
  Unamortized Debt Expense                               729       578       624  
  Capital Stock Expense                                  508       638       340 
  Environmental Cleanup Costs                            973     1,046     1,030 
  Other                                                1,192       787     1,537 
- --------------------------------------------------------------------------------
    Total Deferred Debits                              3,402     3,049     3,531 
- --------------------------------------------------------------------------------
Recoverable Environmental Cleanup Costs                3,290     2,894     2,894 
- --------------------------------------------------------------------------------
    TOTAL ASSETS                                     $94,242   $91,983   $90,991 
================================================================================
CAPITALIZATION AND LIABILITIES 
Common Shareholders' Equity: 
  Common Stock                                       $ 5,382   $ 5,259   $ 4,417 
  Premium on Common Stock                             16,330    15,711    11,431 
  Retained Earnings                                    7,883     6,718     7,098 
- --------------------------------------------------------------------------------
    Total Common Shareholders' Equity                 29,595    27,688    22,946 
- --------------------------------------------------------------------------------
Redeemable Cumulative Preferred Stock                  8,406     8,448     8,491 
- --------------------------------------------------------------------------------
Long-Term Debt (less current maturities)              31,999    30,983    31,083 
- --------------------------------------------------------------------------------
Current Liabilities: 								 
  Notes Payable to Banks                               3,636         0     6,580 
  Current Maturities of Long-Term Debt                     0       900       900 
  Accounts Payable                                     3,176     3,091     2,776 
  Taxes Accrued                                         (249)      125      (155) 
  Refundable Gas Costs                                   831     4,117       502 
  Other Current Liabilities                            2,453     4,557     4,588 
- --------------------------------------------------------------------------------
    Total Current Liabilities                          9,847    12,790    15,191 
- --------------------------------------------------------------------------------
Other Liabilities                                      1,159       961       673 
- --------------------------------------------------------------------------------
Unamortized Investment Tax Credit                      1,280     1,355     1,430 
- --------------------------------------------------------------------------------
Deferred Income Taxes                                  8,666     6,864     8,283 
- --------------------------------------------------------------------------------
Reserve for Recoverable Environmental Cleanup Costs    3,290     2,894     2,894 
- --------------------------------------------------------------------------------
    TOTAL LIABILITIES AND OTHER CREDITS              $94,242   $91,983   $90,991 
================================================================================
</TABLE>

Reference should be made to Notes to Financial Statements. 
 
STATEMENTS OF COMMON SHAREHOLDERS' EQUITY
AND REDEEMABLE CUMULATIVE PREFERRED STOCK
<TABLE>
- -------------------------------------------------------------------------------
<CAPTION>

(In Thousands Except Share Amounts) 
                                                             June 30, 
                                                     1996       1995      1994
- ------------------------------------------------------------------------------- 
<S>                                                <C>        <C>       <C>
Common Shareholders' Equity: 
Common Stock, $2.50 par value; shares authorized: 
  1996, 1995 and 1994 - 2,600,000 
Shares issued and outstanding: 1996-2,152,592; 
 1995-2,103,432; 1994-1,766,909                    $ 5,382    $ 5,259   $ 4,417 
Premium on Common Stock                             16,330     15,711    11,431 
Retained Earnings                                    7,883      6,718     7,098 
- -------------------------------------------------------------------------------
    Total Common Shareholders' Equity              $29,595    $27,688   $22,946
=============================================================================== 
 
Redeemable Cumulative Preferred Stock: 
4.80%, $100 par value; 15,000 shares 
 authorized; issued and outstanding: 
 1996-4,055; 1995-4,478; 1994-4,906                $   406    $   448   $   491 
 
8.40%, $100 par value; 80,000 shares 
 authorized; issued and outstanding: 
 1996, 1995 and 1994-80,000                         8,000      8,000     8,000 
- -------------------------------------------------------------------------------
    Total Redeemable Cumulative Preferred Stock    $ 8,406    $ 8,448   $ 8,491 
===============================================================================
</TABLE>

Reference should be made to Notes to Financial Statements. 
 
STATEMENTS OF CASH FLOWS 
<TABLE>
- ----------------------------------------------------------------------------------------
<CAPTION>

(In Thousands)                                                  Years Ended June 30,
                                                             1996       1995       1994 
- ----------------------------------------------------------------------------------------

<S>                                                        <C>        <C>        <C>
Cash Flows from Operating Activities: 
  Net Income............................................   $ 4,213    $ 2,529    $ 3,673 
  Adjustments to Reconcile Net Income to Net Cash 
   Provided by Operating Activities: 
    Depreciation and Amortization.......................     4,732      4,477      4,107 
    Provision for Losses on Accounts Receivable.........     1,225        741      1,274 
    Refundable (Recoverable) Gas Costs..................    (3,286)     3,615      1,521 
    Deferred Income Taxes...............................     1,802     (1,419)    (1,553) 
  Changes in Assets and Liabilities Which 
   Provided (Used) Cash: 
    Accounts and Other Receivables......................    (1,192)     1,233     (3,027) 
    Inventories.........................................       166        393       (540) 
    Unamortized Debt Expense............................      (196)         0        (24) 
    Unamortized Capital Stock Expense...................         0       (155)         0 
    Accounts Payable....................................        85        315       (271) 
    Taxes Accrued.......................................      (374)       280        (70) 
    Consumer Rebates and Other..........................    (2,368)       960      2,977 
- ----------------------------------------------------------------------------------------
    Net Cash Provided by Operating Activities...........     4,807     12,969      8,067
- ---------------------------------------------------------------------------------------- 
Cash Flows from Investing Activities: 						   
  Capital Expenditures and Disposal Costs...............    (6,507)    (7,746)    (5,112) 
- ----------------------------------------------------------------------------------------
    Net Cash Used in Investing Activities...............    (6,507)    (7,746)    (5,112) 
- ----------------------------------------------------------------------------------------
Cash Flows from Financing Activities: 				    
  Dividends Paid........................................    (3,048)    (2,909)    (2,623) 
  Current Maturities of Long-Term Debt..................      (900)         0       (770) 
  Proceeds from (Principal Payments on) 
   Issuance of Long-Term Debt...........................    (6,983)       100      5,670 
  Proceeds from (Principal Payments on) 
   Notes Payable Borrowings-Net.........................    11,635     (6,580)    (5,260) 
  Proceeds from Issuance of Common Stock-Net............         0      4,213          0 
  Proceeds from Other Stock Transactions-Net............       700        580         34 
- ----------------------------------------------------------------------------------------
    Net Cash Provided by (Used in) Financing Activities.     1,404     (4,796)    (2,949) 
- ----------------------------------------------------------------------------------------
Net Increase (Decrease) in Cash and Cash Equivalents....      (296)       427          6 
Cash and Cash Equivalents at Beginning of Year..........       492         65         59 
- ----------------------------------------------------------------------------------------
Cash and Cash Equivalents at End of Year................   $   196    $   492    $    65 
========================================================================================
Supplemental Disclosures of Cash Flow Information: 
  Cash Paid During the Year for: 
    Interest (net of amount capitalized)................   $ 3,336    $ 3,452    $ 3,380 
    Income Taxes (net of refund)........................     1,281      3,027      2,552 
========================================================================================
Supplemental Disclosures of Financial Activities: 
The Company has reclassified $7,999 from Short-Term Notes Payable to Long-Term Debt. 
(See footnote on Long-Term Debt) 
========================================================================================
</TABLE>

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 
operations. The Company's utility service territory encompasses portions of 
three counties in western Massachusetts.  It also markets propane throughout 
the western portion of Massachusetts and eastern New York.  The Company is 
subject to regulation by the Massachusetts Department of Public Utilities 
("MDPU").  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 MDPU. 
 
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 MDPU.  The current composite depreciable rate is 4.04% and 
as 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 or estimated on a monthly basis.  After the 
reading or estimation 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 MDPU, the Company is allowed 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 MDPU, and is being amortized over the expected lives of the applicable 
assets.  The unamortized balance of the ITC for the years ended June 30, 
1996, 1995 and 1994 was $1,280, $1,355 and $1,430, respectively.  The 
amortized portion for the years ended June 30, 1996, 1995 and 1994 was $75 
for each of the three years. 
 
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>

                                    1996       1995       1994 
- ---------------------------------------------------------------
   <S>                            <C>        <C>        <C>
   Transmission and 
    Distribution Plant.......     $82,255    $77,128    $72,000 
   General Plant.............       9,498      9,549      8,995 
   Manufactured Gas 
    Production Plant.........       4,485      4,455      4,464 
   Construction in Progress..         333        731        639 
   ------------------------------------------------------------
      Total..................     $96,571    $91,863    $86,098 
===============================================================
</TABLE>

 
      Transmission and Distribution Plant consists of mains, services and 
meters, the cost for their installation, land and 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. 
 
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. 
 
New Accounting Policy
- -------------------------------------------------------------------------------
 
      The Company has not yet adopted the provisions of Statement of 
Financial Accounting Standards No. 121 ("SFAS No. 121"), "Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed 
Of".  SFAS No. 121 requires that long-lived assets and certain identifiable 
intangibles be reviewed for impairment by estimating the future cash flows 
expected to result from the use of the asset and its eventual disposition. 
SFAS No. 121 is effective for the Company for the year ended June 30, 1997. 
The Company has not determined the effect, if any, of adopting SFAS No. 121 
on its financial statements. 
 
ACCOUNTS RECEIVABLE
- -------------------------------------------------------------------------------
 
      Details of accounts receivable, net of allowance for doubtful 
accounts, as of June 30 are as follows: 

<TABLE>
<CAPTION>

                                  1996        1995        1994 
- ---------------------------------------------------------------
 
<S>                              <C>         <C>         <C>
Utility Service...........       $5,781      $6,103      $8,133 
Merchandise and Jobbing...          117         118         140 
Liquefied Petroleum.......          568         391         414 
- ---------------------------------------------------------------
   Total - Net ...........       $6,466      $6,612      $8,687 
===============================================================
</TABLE>

 
      The allowance for doubtful accounts as of June 30, 1996, 1995 and 
1994, respectively, is:  Utility - $720, $832 and $727; Merchandise - $33, 
$44 and $21; Liquefied Petroleum - $63, $74 and $68. 
 
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>

                                  1996        1995        1994 
- ---------------------------------------------------------------
 
<S>                              <C>         <C>         <C>
Materials and Supplies....       $1,492      $1,284      $1,357 
Natural Gas...............        1,330       1,702       2,088 
Liquefied Petroleum.......          248         250         184 
- ---------------------------------------------------------------
   TOTAL - Net............       $3,070      $3,236      $3,629 
===============================================================
</TABLE>

 
RECLASSIFICATION
- -------------------------------------------------------------------------------
 
      The Company has reclassified certain amounts for prior years to 
conform with the 1996 presentation.
 
COMMON STOCK
- -------------------------------------------------------------------------------
 
      Earnings per share of Common Stock are calculated after the 
recognition of the dividend requirements for the Redeemable Cumulative 
Preferred Stock of $692, $694 and $720 for the fiscal years ended June 30, 
1996, 1995 and 1994, respectively. Earnings per share of Common Stock are 
based on the average number of Common shares outstanding.  The average 
number of Common Stock shares outstanding for the fiscal years ended June 
30, 1996, 1995 and 1994 were 2,129,173, 1,990,517 and 1,751,830, 
respectively. 
 
      The Company issued shares pursuant to the Share Owner Dividend 
Reinvestment and Stock Purchase Plan ("DRIP") of 49,160, 41,586 and 33,841 
for a total of $742, $628 and $569 during fiscal 1996, 1995 and 1994, 
respectively. 
 
      The Company has a plan for the purchase of Common Stock whereby all 
participants in the plan are eligible to purchase shares of Common Stock at 
a 3% discount on the average of the bid and asked prices for the five days 
preceding and including the purchase date.  Participants can purchase shares 
by reinvesting dividends on Common Stock already held and/or through 
optional cash payments. 
 
      During the current fiscal year, the Company has petitioned the MDPU 
for approval of an additional 200,000 shares to be issued through the DRIP. 
 
      During fiscal 1995, the Company sold 295,000 shares of Common Stock in 
a public offering.  During fiscal 1994, 100,000 additional shares were 
authorized and approved by the MDPU pursuant to the DRIP. 
 
      See "Redeemable Cumulative Preferred Stock" concerning the 
restrictions on the payment of cash dividends on, or purchases of, Common 
Stock. 
 
REDEEMABLE CUMULATIVE PREFERRED STOCK
- -------------------------------------------------------------------------------
 
      The Company has authorized two series of Cumulative Preferred Stock:  
the 4.8% and the 8.4%.  The redemption price per share for the 4.8% 
Cumulative Preferred Stock (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 423 
shares during 1996, 428 shares during the 1995 fiscal year, and 351 shares 
during 1994. 
 
      The Company called and retired the 4,500 remaining shares of the 9.0% 
Cumulative Preferred Stock in January 1994. 
 
      During the current fiscal year, the Company's Board of Directors has 
approved, as part of its capital restructuring, the repurchase of the 8.4% 
Preferred Stock (see Long-Term Debt footnote). 
 
      The provisions of the 8.4% Cumulative Preferred Stock provide for an 
annual mandatory sinking fund of 5,334 shares at par commencing in the year 
2003. The redemption price per share of the 8.4% Cumulative Preferred Stock 
(as well as the amount due on a voluntary liquidation basis) is $105.10 
beginning May 30, 2002, and thereafter gradually reduces to $100. 
 
      The Charter provisions applicable to the Cumulative Preferred Stock 
and the First Mortgage Indenture contain restrictions on the use of retained 
earnings for the payment of cash dividends on, or purchases of, Common 
Stock.  At June 30, 1996, the Company's retained earnings were $7,883.  At 
such date, under the most restrictive of these provisions, $4,110 of the 
retained earnings were unrestricted. 
 
LONG-TERM DEBT
- -------------------------------------------------------------------------------
 
      Details regarding the Company's First Mortgage Bonds, Debentures, 
Senior and Medium-Term Notes Payable, and sinking funds (due after one year) 
as of June 30 are as follows: 

<TABLE>
<CAPTION>

                                 Portions 
                                 Maturing 
                       Interest  Annually 
Description              Rate    Through     1996     1995     1994 
- --------------------------------------------------------------------
<S>                     <C>        <C>     <C>      <C>      <C>
First Mortgage Bonds: 
  Series K              7.8750     1997    $     0  $   520  $   540 
         M              9.3750     1998          0      720      800 
         P             10.0600     2019     10,000   10,000   10,000 
Debenture:              9.1250     2006          0    5,743    5,743 
Senior Note:            9.6000     2020      8,000    8,000    8,000 
Medium-Term Note:       6.9220     1999      6,000    6,000    6,000 
Proposed Senior Note:   7.8000     2021      7,999        0        0 
- --------------------------------------------------------------------
    TOTAL                                  $31,999  $30,983  $31,083 
====================================================================
</TABLE>

 
      All interest rates are fixed except in the case of 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: 
1997 - $0; 1998 - $0; 1999 - $6,000; 2000 - $0; 2001 - $0, and $25,999 
maturing thereafter per the dates in the table above. 
 
      The First Mortgage Bonds are collateralized by substantially all of 
the utility plant. 
 
      In conjunction with the Company's cost containment incentives, the 
Company is in the process of revising its capital structure to lower its 
borrowing costs.  During the year the Company called the outstanding First 
Mortgage Bonds, Series K and M, and the 9.125% Debentures, temporarily 
refinancing this debt with lower-cost, short-term bank notes payable.  For 
purposes of financial reporting, the Company has reclassified that amount 
($7,999) to Long-Term Debt(Proposed Senior Note).  To refinance that amount 
long-term and purchase the 8.4% Cumulative Preferred Stock (see Redeemable 
Cumulative Preferred Stock footnote), the Company has negotiated and 
petitioned the MDPU for approval to sell a $16,000, 25-year Senior Note at a 
7.8% interest rate.  The Company anticipates completion of this transaction 
in the first quarter of fiscal 1997. 
 
SHORT-TERM LOANS AND COMPENSATING BALANCES
- -------------------------------------------------------------------------------
 
      The Company has lines of credit aggregating $24,000 with various 
banks, of which $12,365 remained unused as of June 30, 1996.  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 $5,500 with the various banks. At June 30, 1996, the Company 
had reclassified $7,999 of short-term debt to long-term debt as discussed in 
the Long-Term Debt footnote. 
 
      Information as to short-term borrowings is as follows: 

<TABLE>
<CAPTION>

                                  1996        1995        1994 
- ---------------------------------------------------------------
 
<S>                              <C>         <C>         <C>
Balance Outstanding 
 at June 30...............       $3,636      $    0      $6,580 
Maximum Amount of 
 Borrowings at Any 
 Month-End................       10,410      10,470      20,570 
Average Borrowings During 
 the Year.................        6,561       5,604      15,407 
Average Interest Rate 
 at End of Year...........        6.40%       7.31%       5.04% 
Weighted Average Interest 
 Rate During the Year.....        6.46%       6.60%       4.65% 
</TABLE>

 
OTHER CURRENT LIABILITIES
<TABLE>
- -------------------------------------------------------------------------------
<CAPTION>
 
Details of other current liabilities as of June 30 are as follows: 

                                 1996     1995     1994
- --------------------------------------------------------

<S>                             <C>      <C>      <C>
Accrued Interest.............   $  769   $  839   $  841 
Insured Retirement Plan......      292      377      414 
Dividends Declared...........      776      752      660 
Accrued Consumer Rebates.....      139    2,044    2,091 
Other........................      477      545      582 
- --------------------------------------------------------
    TOTAL.....................  $2,453   $4,557   $4,588 
========================================================
</TABLE>

      Accrued consumer rebates represent refunds received from a major 
supplier of natural gas to the Company.  The refunds are associated with the 
suppliers' rate case before FERC, and are to be refunded to the ratepayer 
during the next fiscal year. 
 
Lease Commitment
- -------------------------------------------------------------------------------
 
      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 $204, $88 and $88 in fiscal 
1996, 1995 and 1994, respectively.  The minimum future obligations under 
long-term noncancelable leases in effect at June 30, 1996, were as follows: 

<TABLE>

         <S>                                <C>
         1997.............................  $  490 
         1998.............................     453 
         1999.............................     350 
         2000.............................     107 
         2001.............................       9 
         -----------------------------------------
         Total............................  $1,409 
         =========================================
</TABLE>

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

<TABLE>
<CAPTION>

                                   1996       1995        1994 
- --------------------------------------------------------------
<S>                                <C>        <C>         <C>
Tax at Statutory Rate.....          34%        34%         34% 
State Taxes (Net of 
 Federal Benefit).........          4.4        4.5         4.6 
Investment Tax Credit.....         (1.1)      (1.9)       (1.2) 
Permanent Differences.....          1.2        1.0         2.2 
- --------------------------------------------------------------
Effective Tax Rate........         38.5%      37.6%       39.6% 
==============================================================
</TABLE>

      A summary of the tax provision is as follows: 

<TABLE>
<CAPTION>

                                  1996       1995        1994
- --------------------------------------------------------------
<S>                              <C>        <C>         <C>
Federal Income - Current.......  $  790     $2,169      $2,740 
Federal Income - Deferred......   1,391       (923)       (751) 
State - Current................     190        512         571 
State - Deferred...............     271       (233)       (148) 
- --------------------------------------------------------------
   TOTAL.......................  $2,642     $1,525      $2,412 
==============================================================
</TABLE>

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

<TABLE>
<CAPTION>

                                        1996      1995     1994 
- ----------------------------------------------------------------
  <S>                                  <C>      <C>       <C>
  Deferred Liabilities: 
    Investment Tax Credit.........     $  512   $   558   $  602 
    Excess Tax over  					   
     Book Depreciation............       8,802    8,731    8,545 
    Environmental Response Costs          225       207      216 
- ----------------------------------------------------------------
      Total Deferred Liabilities        9,539     9,496    9,363 
- ----------------------------------------------------------------
  Deferred Assets: 
    Recoverable Gas Cost..........     $ (545)  $(1,789)  $ (354) 
    Other.........................       (328)     (843)    (726) 
- ----------------------------------------------------------------
      Total Deferred Assets.......       (873)   (2,632)  (1,080) 
- ----------------------------------------------------------------
Total Net Deferred Income Taxes...     $8,666   $ 6,864   $ 8,283 
=================================================================
</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 MDPU 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, 1996, 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 the first site, which is owned by the Company, and in 1989 with 
respect to the second site, which was formerly owned by the Company.  With 
the review and approval of the Massachusetts Department of Environmental 
Protection ("MDEP"), at one site, the investigative activities are 
continuing, while at the second site, the investigative work is near 
completion and remedial alternatives are being examined.  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.  
Assuming successful implementation, it is anticipated that through 2011 the 
level of expenditures for the sites will range from $3,290 to $12,302.  The 
anticipated level of expenditures has increased in 1996 from 1995 resulting 
from the Company's analysis and review of the sites and the commencement of 
clean-up activities at the first site.  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 can be developed and 
approved by the MDEP.  The Company's unamortized costs at June 30, 1996, 
were $973 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
- -------------------------------------------------------------------------------
 
      Claims against the Company by a general contractor, along with the 
general contractor's bonding company, involved in the construction of a 
transportation pipeline for which the Company served as developer have been 
resolved.  A settlement was approved by the Bankruptcy Court on February 16, 
1996 and had no material financial impact on the Company. 
 
      The Company is also 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 and Retained Earnings" 
under "Other Income - Net") as of June 30 is as follows: 

<TABLE>
<CAPTION>
                                     1996     1995     1994
- ------------------------------------------------------------
<S>                                 <C>      <C>      <C>
Merchandise and Jobbing: 
  Sales..........................   $  892   $1,068   $1,438 
  Cost of Sales and Expenses.....      718      862    1,117
- ------------------------------------------------------------
Net..............................      174      206      321
- ------------------------------------------------------------
Appliance Rentals: 
  Revenues.......................    1,404    1,380    1,314 
  Expenses.......................      774      671      580
- ------------------------------------------------------------ 
Net.............................       630      709      734
- ------------------------------------------------------------
Liquefied Petroleum Gas: 			 
  Sales..........................    4,634    4,022    3,890 
  Cost of Sales and Expenses.....    4,118    3,703    3,463 
- ------------------------------------------------------------
Net..............................      516      319      427
- ------------------------------------------------------------
Miscellaneous Net................      215      282      905
- ------------------------------------------------------------ 
    TOTAL........................   $1,535   $1,516   $2,387
============================================================
</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 1996, 1995 and 1994 is summarized as follows: 

<TABLE>
<CAPTION>

                                  1996      1995      1994
- -----------------------------------------------------------
 
<S>                              <C>       <C>       <C>
Service Cost..............       $  608    $  634    $  588 
Interest Cost.............        1,222     1,135     1,100 
Return on Plan Assets: 
  Actual...................      (3,491)   (1,009)     (347) 
  Deferred.................       1,955      (397)     (978)
- -----------------------------------------------------------
  Net Recognized 
    Return on Plan Assets...     (1,536)   (1,406)   (1,325) 
Other.....................          218       259       249
- -----------------------------------------------------------
  Net Pension Cost.........      $  512    $  622    $  612
===========================================================
</TABLE>

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

<TABLE>
<CAPTION>

                                              1996        1995        1994 
- ---------------------------------------------------------------------------
 
<S>                                         <C>         <C>         <C>
Fair Value of Plan Assets................   $20,593     $17,267     $16,150 
Projected Benefit Obligation.............    16,946      16,647      16,545
- ---------------------------------------------------------------------------
Excess (Deficiency) of Fair Value of
 Plan Assets Over Projected Benefit
 Obligation..............................     3,647        620        (395) 
Unrecognized Net Gain....................    (6,213)    (3,315)     (2,564) 
Unrecognized Prior Service Cost..........       953        930       1,001 
Unrecognized Net Obligation 
 (at transition).........................     1,290      1,469       1,649
- --------------------------------------------------------------------------
Accrued Pension Cost.....................   $  (323)   $  (296)    $  (309)
==========================================================================
Accumulated Benefit Obligation...........   $14,240    $13,314     $13,558 
==========================================================================
Vested Benefit Obligation................   $14,151    $13,293     $13,182 
==========================================================================
Assumed Discount Rate....................      7.50%      7.00%       7.00% 
Assumed Rate of Compensation Increase....     4.125%     5.625%      5.875% 
Expected Rate of Return on Plan Assets...      9.25%      9.25%       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 3.5% of a participating employee's 
annual salary.  The expense for the years ended June 30, 1996, 1995, and 
1994 related to the 401(k) Plan was $222, $223 and $213, 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, 1996, the estimated fair values of the Series P Mortgage 
Bonds and the Senior Note are $13,006 and $9,596, respectively.  The Medium-
Term Note carries a variable interest rate and matures within three years.  
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. 

      The fair value of the 8.4% Redeemable Preferred Stock is $9,360.  The 
fair value is representative of current market conditions and is based on 
active negotiations with the current preferred shareholders relating to the 
pending repurchase of outstanding shares (see Redeemable Cumulative 
Preferred Stock footnote). 
 
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 
as of June 30, 1996, 1995 and 1994 and the related statements of income and 
retained earnings, common shareholders' equity and redeemable cumulative 
preferred stock 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, 1996, 1995 and 
1994, 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
August 19, 1996 
 
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 at the Berkshire 
Hilton Inn, Pittsfield, Massachusetts, on November 13, 1996, 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 
holders 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 01201-1879 
         (413) 445-0249 
 
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 System 
under the symbol BGAS. 
 
FORM 10-K INFORMATION
- ---------------------

      Upon written request to the Company at 115 Cheshire Road, Pittsfield, 
Massachusetts 01201-1879, 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. 
- -------------------------------------------------------------------------------
      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
<TABLE>
- -------------------------------------------------------------------------------
<CAPTION>

For the Fiscal Year Ended June 30, (In Thousands Except Per Share Amounts) 
(Unaudited) 
1996                                   First      Second     Third    Fourth 
- ----------------------------------------------------------------------------
<S>                                   <C>        <C>       <C>        <C>
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 
1995
- ----------------------------------------------------------------------------
Operating Revenues                    $4,832     $12,086   $21,615    $9,401 
Operating and Other Income (Loss)       (124)      2,378     5,869     1,295 
Income (Loss) Before Income Taxes     (1,258)      1,036     4,180        96 
Net Income (Loss)                       (766)        656     2,556        83 
Earnings (Loss) Per Share              (0.53)       0.23      1.14     (0.04) 
Dividends Declared Per Share           0.275       0.275     0.275     0.275 
Prices of Common Shares: 
  High                                17 3/4      16 3/4    16        15 3/4 
  Low                                 16          14 1/4    14 3/4    14 
1994
- ----------------------------------------------------------------------------
Operating Revenues                    $4,542     $12,951   $25,948    $9,588 
Operating and Other Income (Loss)       (239)      2,881     7,290     1,269 
Income (Loss) Before Income Taxes     (1,249)      1,611     5,652        72 
Net Income (Loss)                       (752)      1,013     3,507       (95) 
Earnings (Loss) Per Share              (0.54)       0.47      1.89     (0.15) 
Dividends Declared Per Share            0.27        0.27      0.27     0.275 
Prices of Common Shares: 
  High                                19              19    18 1/4    17 1/4 
  Low                                 17 1/4          17    16 1/2    15 1/2 
</TABLE>

 
      The Common Stock of The Berkshire Gas Company is traded on the 
National Over-the-Counter Market and is quoted through the NASDAQ System 
(BGAS).  Primarily because of the relatively small number of shareholders 
and the infrequency of trading, the average bid and asked 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                                      DIRECTORS
- ---------------------------------------------------------------------------
SCOTT S. ROBINSON                             GEORGE R. BALDWIN** 
President and Chief Executive Officer         Area Chairman, 
                                              Arthur J. Gallagher & Co., 
MICHAEL J. MARRONE                            a national insurance 
Vice President, Treasurer and                 brokerage firm 
Chief Financial Officer 
                                              JOHN W. BOND* ** 
LESLIE H. HOTMAN                              President,  
Vice President, Supply, Rates and Planning    Kimbell Securities Corp., a  
                                              securities broker/dealer; 
ROBERT M. ALLESSIO                            real estate management 
Vice President, Marketing and Distribution 
                                              PAUL L. GIOIA** 
DONALD P. ATWATER                             of Counsel, 
Vice President, Customer Services             LeBoeuf, Lamb, Greene & 
                                              MacRae, a law firm 
CHERYL M. CLARK 
Clerk of the Corporation                      WILLIAM S. GOEDECKE** 
                                              First Vice President, Retired 
                                              Smith Barney Harris 
                                              Upham & Co., Inc.
                                              an investment banking and 
                                              stock brokerage firm 
 
                                              FRANKLIN M. HUNDLEY* 
                                              Managing Director, 
                                              Rich, May, Bilodeau & 
                                              Flaherty, P.C., a law firm 

                                              JOSEPH T. KELLEY* 
                                              Chairman of the Board, 
                                              The Berkshire Gas Company 
 
                                              SCOTT S. ROBINSON* 
                                              President and Chief Executive 
                                              Officer, 
                                              The Berkshire Gas Company 
 
                                              ROBERT B. TRASK** 
                                              President, The Fitzpatrick 
                                              Companies, formerly 
                                              Country Curtains, Inc., 
                                              a retail firm dealing in 
                                              household window treatments 
                                              and accessories 
 
                                              *Executive Committee
                                              **Audit Committee





<TABLE> <S> <C>

<ARTICLE>             UT
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          JUN-30-1996
<PERIOD-END>                               JUN-30-1996
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                       71,215
<OTHER-PROPERTY-AND-INVEST>                      5,949
<TOTAL-CURRENT-ASSETS>                          10,386
<TOTAL-DEFERRED-CHARGES>                         3,402
<OTHER-ASSETS>                                   3,290
<TOTAL-ASSETS>                                  94,242
<COMMON>                                         5,382
<CAPITAL-SURPLUS-PAID-IN>                       16,330
<RETAINED-EARNINGS>                              7,883
<TOTAL-COMMON-STOCKHOLDERS-EQ>                  29,595
                                0
                                      8,406
<LONG-TERM-DEBT-NET>                            31,999
<SHORT-TERM-NOTES>                               3,636
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                        0
                            0
<CAPITAL-LEASE-OBLIGATIONS>                          0
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>                  20,606
<TOT-CAPITALIZATION-AND-LIAB>                   94,242
<GROSS-OPERATING-REVENUE>                       46,050
<INCOME-TAX-EXPENSE>                             2,642
<OTHER-OPERATING-EXPENSES>                      11,482
<TOTAL-OPERATING-EXPENSES>                      15,328
<OPERATING-INCOME-LOSS>                         10,507
<OTHER-INCOME-NET>                               1,535
<INCOME-BEFORE-INTEREST-EXPEN>                  12,042
<TOTAL-INTEREST-EXPENSE>                         3,473
<NET-INCOME>                                     4,213
                        692
<EARNINGS-AVAILABLE-FOR-COMM>                    3,521
<COMMON-STOCK-DIVIDENDS>                         2,356
<TOTAL-INTEREST-ON-BONDS>                            0
<CASH-FLOW-OPERATIONS>                           4,807
<EPS-PRIMARY>                                     1.65
<EPS-DILUTED>                                        0
        

</TABLE>


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