COLONIAL GAS CO
10-K, 1996-03-15
NATURAL GAS DISTRIBUTION
Previous: LORD ABBETT BOND DEBENTURE FUND INC, PRE 14A, 1996-03-15
Next: LYNCH CORP, 8-K/A, 1996-03-15



                                
               SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C.  20549
                                
                            FORM 10-K

__x__     Annual Report Pursuant to Section 13 or 15(d) of the
          Securities Exchange Act of 1934

          For the fiscal year ended December 31, 1995

                               OR

_____     Transition Report Pursuant to Section 13 or 15(d) of the
          Securities Exchange Act of 1934

          For the transition period from               to

          COMMISSION FILE NUMBER  0-10007

                      COLONIAL GAS COMPANY
     (Exact name of registrant as specified in its charter)

              Massachusetts                 04-1558100
   (State or other jurisdiction of       (I.R.S. Employer
   incorporation or organization)      Identification Number)

   40 Market Street, Lowell, Massachusetts         01852
  (Address of principal executive offices)      (Zip Code)

  Registrant's telephone number, including area code:  (508) 458-3171

  Securities registered pursuant to Section 12(b) of the Act:  NONE

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

                      Common Stock, $3.33 par value
                           (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.
               __x__

  The aggregate market value of the voting stock held by non-
affiliates of the registrant as of March 1, 1996 was $182,187,962.

  The number of shares of the registrant's common stock outstanding
as of March 1, 1996 was 8,376,458.

               DOCUMENTS INCORPORATED BY REFERENCE

  Portions of the annual report to stockholders for the year ended
December 31, 1995 are incorporated by reference into Part II and
Part IV. Portions of the proxy statement for the 1996 annual
meeting of stockholders are incorporated by reference into Part III.
                      COLONIAL GAS COMPANY
                                
                 FORM 10-K ANNUAL REPORT - 1995
                                
                        TABLE OF CONTENTS
                                
                                
                                                   
                             PART I
                                
Item  1. Business
Item  2. Properties
Item  3. Legal Proceedings                                        
Item  4. Submission of Matters to a Vote of Security Holders  
           

                             PART II
                                
Item  5.  Market for Registrant's Common Stock and 
          Related Stockholder Matters                            
Item  6.  Selected Financial Data                                        
Item  7.  Management's Discussion and Analysis 
          of Financial Condition and Results of Operations  
Item  8.  Financial Statements and Supplementary Data                     
Item  9.  Changes in and Disagreements with Accountants 
          on Accounting and Financial Disclosure                       


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


                             PART IV
                                
Item  14.  Exhibits, Financial Statement 
           Schedules, and Reports on Form 8-K 



                             PART I
                                
Item 1. Business

                           THE COMPANY
                                
     Colonial Gas Company ("Colonial" or the "Company"), a
Massachusetts corporation formed in 1849, is primarily a
regulated natural gas distribution utility. The Company serves
over 141,000 utility customers in 24 municipalities located
northwest of Boston and on Cape Cod. Through its wholly-owned
energy trucking subsidiary, Transgas Inc. ("Transgas"), the
Company also provides over-the-road transportation of liquefied
natural gas ("LNG"), propane and other commodities.

     The Company's corporate office is located at 40 Market
Street, Lowell, Massachusetts 01852. The telephone number is
(508) 458-3171.

     The Company's combined natural gas distribution service
areas in the Merrimack Valley region northwest of Boston and on
Cape Cod cover approximately 622 square miles with a year-round
population of approximately 500,000, which increases by
approximately 350,000 during the summer tourist season on Cape
Cod. The Company is serving approximately 49% of potential
customers in its service areas. Of its 141,399 customers,
approximately 90% are residential accounts. The Company added
4,723 firm sales customers in 1995. The Company's growth has been based
on new residential construction in its service areas and
conversions to gas from other energy sources for existing homes
and businesses. Of the total number of new customers in 1995, 44%
converted from other fuels and 56% were new construction.

     The Company's 1995 consolidated operating revenues were
derived 62% from firm gas sales to residential customers, 32%
from firm gas sales to commercial and industrial customers, 2%
from non-firm customers, 1% from firm transportation
customers and 3% from other revenues. For the year 1995, the 
Company sold 18,560 MMcf of gas, of which 11,333 MMcf was sold 
in the Merrimack Valley area and 7,227 MMcf in the Cape Cod area. 
At December 31, 1995, 90% of the Company's residential customers 
used gas as their source of heating fuel. The demand for the products 
and services furnished by the Company is to a great extent seasonal, 
being heaviest in the colder months.

     At December 31, 1995, the Company had 478 full-time-
equivalent employees. Of those employees, 95 are covered by a
collective bargaining agreement with the United Steelworkers of
America which expires in April 2001 and 77 are covered by a
separate collective bargaining agreement with the United
Steelworkers of America which expires in February 2000. In
addition, Transgas employs 80 full-time employees of which 62 are
covered by a collective bargaining agreement with the
International Brotherhood of Teamsters which expires in June 1996.


        GAS SUPPLY, TRANSPORTATION AND STORAGE RESOURCES
                                
     Pursuant to Federal Energy Regulatory Commission ("FERC")
Order 636 and other FERC directives of recent years, the Company
and other local distribution companies ("LDCs") have now been
responsible for managing their own supply, pipeline
transportation capacity and storage resources for two full years.
In order to meet its customers' evolving needs at the lowest
reasonable cost, the goal of the Company has been to compile a
reliable, flexible and diverse portfolio of resources. As
discussed below under "State Regulation", the Company is in the
process of exploring ways of further unbundling its services to
provide a greater number of its customers with real opportunities
to purchase gas, which would still be distributed by the Company,
from alternative suppliers. The further unbundling of services would likely
entail adjustments in the Company's gas portfolio, although those
adjustments cannot be precisely determined at this time.

     Generally, the Company pays negotiated rates for pipeline-
transported supplies and tariffed rates (approved by FERC) for
pipeline transportation and storage services. The Company
continues to meet its customers' supply requirements through a
combination of firm and spot purchases of pipeline-transported
supply, supply from underground storage, liquefied natural gas
("LNG") and propane. The following table shows the Company's
sources of firm supply available to meet its gas requirements and
the actual components of gas sendout for each of the last three years:

                              1995        1994         1993
                          MMcf(a)  %   MMcf(a)   %    MMcf(a)  %

Firm Pipeline Transpor- 
tation Capacity            30,630        28,993       26,239

Firm Gas Supply Sources(b)
  Contracts for Pipeline-
     Transported  Gas(c)   18,725   70   19,631  72   19,731  74
  LNG contracts             4,150   15    4,050  15    3,450  13
  Storage inventory at
   January 1(d)             3,956   15    3,587  13    3,417  13
     Total Available       26,831  100   27,268 100   26,598 100

Gas Sendout
  Pipeline-Transported
     Supplies (e)          14,659   72   14,392  72   14,982  74
  Supplemental Supplies:
     Underground storage    3,270   16    3,112  16    3,501  17
   LNG-as liquid              844    4    1,129   6      907   4
   LNG-as vapor             1,574    8    1,236   6      915   5
   Propane-air                  8    -       25   -        8   -
     Total Sendout         20,355  100   19,894 100   20,313 100


Ratio of available firm supply 
to sendout (f)                  1.32          1.37         1.31


  (a)     The term "MMcf" means one million cubic feet of vapor
          or vapor equivalent.

  (b)    1994 and 1993 reflect the Company's portfolio of firm
         supply sources subsequent to FERC Order 636, calculated on
         an annualized basis.

  (c)    The Company's firm supply purchase contracts are
         structured to enable the Company to purchase volumes
         equivalent to the total amount of its firm pipeline
         transportation capacity to its distribution system during
         the winter or peak demand season, but less than total firm
         pipeline capacity during the off-peak season. Accordingly,
         the total supply purchase contract volumes shown are less
         than total firm transportation capacity for 1995, 1994 and
         1993.

  (d)    The Company's storage inventory is drawn down and
         refilled throughout the year depending upon the availability
         and price of gas sources and upon the requirements of the
         Company's customers. The Company's current level of
         underground storage capacity is 4,645 MMcf.

  (e)    Includes firm and spot sendout volumes.

  (f)    The Company's ratio of available firm supply to sendout
         was determined by dividing total firm gas supply sources by
         total sendout.

     Based upon its firm contracts for transportation, storage,
supply and other supplemental sources, the Company expects to be
able to meet the gas requirements of its firm sales customers for
the foreseeable future. Additional information concerning the
Company's firm resources of gas transportation, storage and
supply for each of its two service territories is set forth
below.

Merrimack Valley Service Area Resources

     The Company maintains three firm contracts with the
Tennessee Gas Pipeline Company ("Tennessee") for the
transportation of supply to the Merrimack Valley service area.
The first contract provides for the firm transportation of 25,196
Mcf per day and is in effect until November 1, 2000 and continues
year to year thereafter unless terminated upon twelve months
prior written notice. The second firm transportation contract is
for 17,300 Mcf per day and is in effect until April 1, 2013 and
continues year to year thereafter unless terminated upon twelve
months prior written notice. During the off-peak season (April 1
through October 31), the Company assigns this 17,300 Mcf per day
of transportation capacity and associated supply to an
independently owned, 84 MW cogeneration facility located in the
Company's service territory. The third firm transportation
service contract with Tennessee is utilized in conjunction with
the Iroquois Pipeline System ("Iroquois") to deliver 6,000 Mcf
per day of Canadian supplies to the Company. Of this amount,
4,000 Mcf per day can also be transported to the Cape Cod service
area on a firm basis via the Algonquin Gas Transmission Company
("Algonquin") system. This third Tennessee contract, as well as
the related Iroquois contract, is in effect until November 1,
2011 and continues year to year thereafter unless terminated by
twelve months prior written notice.

     In addition, the Company contracts for underground storage
service which, in conjunction with two Tennessee firm
transportation contracts, provide an additional 23,587 Mcf per
day of firm deliverability. The Company has storage capacity of
2,000,000 Mcf and firm deliverability of 16,083 Mcf per day under
its contract with the National Fuel Gas Supply Corporation,
formerly known as Penn-York Energy Corporation, ("National
Fuel"). In order to deliver these volumes, the Company has a firm
transportation contract with Tennessee for 16,083 Mcf per day.
Both the National Fuel and Tennessee contracts expire on March
31, 1996 and continue from year to year thereafter unless
terminated upon twelve months prior written notice. The Company
also has a contract with Tennessee for an additional 1,095,830
Mcf of storage space and 14,150 Mcf per day of withdrawal
capacity. In order to deliver these volumes, the Company has a
separate firm transportation contract with Tennessee for 7,504
Mcf per day. Both of these contracts continue until November 1,
2000 and from year to year thereafter unless terminated upon
twelve months prior written notice.

     The Company's portfolio of firm pipeline-transported supply
for the Merrimack Valley area consists principally of four
purchase contracts for domestically-produced gas and one purchase
contract for Canadian-produced gas. These individually negotiated
contracts provide an aggregate of up to 48,496 Mcf per day of
firm supply during the peak season (November 1 through March 31).
The Massachusetts Department of Public Utilities ("DPU") approved
all of these supply contracts in 1994. In 1995, the Company
renegotiated one of these supply contracts. This amended
contract, which is expected to be approved by the DPU in 1996,
features lower reservation fees and increased flexibility while
maintaining the same level of peak season daily volume capacity.

     During the peak season, pipeline-transported supply and
storage volumes are supplemented by the Company's on-system LNG
facility in Tewksbury, Massachusetts which provides up to 60,000
Mcf per day of vaporization capability and can store up to
1,000,000 Mcf at any given time. The Company also owns facilities
for the storage of approximately 158,000 Mcf natural gas
equivalent of propane which can be vaporized, mixed with air and
injected into the Merrimack Valley service area distribution
system at a rate of up to approximately 26,000 Mcf per day.

Cape Cod Service Area Resources

     The Cape Cod service area is directly served by the
Algonquin pipeline system. The Company maintains fourteen firm
transportation agreements with Algonquin which provide an
aggregate capacity of approximately 45,368 Mcf per day. Each of
these fourteen Algonquin transportation arrangements are in
effect until either October 31, 2012 or October 31, 2013 and
continues year to year thereafter unless terminated upon twelve
months prior written notice. Since the Company's firm supplies
and storage services are not directly connected to Algonquin,
these services are supported by multiple firm transportation and
storage services on seven different upstream pipelines.

     The Company's portfolio of pipeline-transported supplies for
the Cape Cod area consists principally of three purchase
contracts for domestically-produced gas. These individually
negotiated contracts provide an aggregate of up to 20,918 Mcf per
day of firm supply during the peak season (November 1 through
March 31). The DPU approved all of these supply contracts in
1994. The Company also has the ability to deliver up to 4,000 Mcf
per day of Canadian supplies to the Cape Cod service area on a
firm basis utilizing the transportation contracted for the
Merrimack Valley service area.

     In addition to the contracts for pipeline-transported
supply, the Company has five storage contracts to service the
Cape Cod area, two of which are on the Texas Eastern Transmission
Company ("Texas Eastern") system and three of which are on the
CNG Transmission Corporation ("CNG") system. The Company has
contracted for underground natural gas storage capacity of
approximately 493,486 Mcf with Texas Eastern through the 2012-
2013 heating season. The associated firm transportation capacity
from Texas Eastern storage provides deliverability of up to 6,969
Mcf per day. The Company has contracted with CNG for underground
natural gas storage capacity of approximately 823,529 Mcf through
March 31, 2006 and 232,600 Mcf through March 31, 2012. The
associated firm transportation capacity from CNG storage provides
deliverability of up to 6,342 Mcf per day and Colonial has other
arrangements in place by which it may increase that firm
deliverability by 6,999 Mcf per day.

     The Company also leases, through 1998, and operates
facilities in the Cape Cod service area for the storage of
approximately 180,000 Mcf of LNG. Through April 1996, the Company
has contracted with a subsidiary of Algonquin for the additional
annual storage capacity of approximately 42,000 Mcf of LNG in a
Providence, Rhode Island facility.



                       REGULATORY MATTERS
Federal Regulation

     As discussed above, pursuant to Order 636 and other FERC
directives, the Company is presently responsible for the procurement of
the gas supplies necessary to meet its load requirements, and
for contracting  for interstate transportation and storage
services. As of this date, these FERC deregulation directives
have not materially affected the Company's results of operations
and the Company believes that they will continue not to affect
materially its results of operations.


State Regulation

     The Company is a public utility subject to the jurisdiction
and regulatory authority of the DPU with respect to its rates as
well as to the issuance of securities, franchise territory and
other related matters. Under the present regulatory system, the
DPU permits Massachusetts gas companies to utilize a cost of gas
adjustment clause ("CGAC") which enables them to pass on to their
customers, via their monthly gas bill, changes in the cost of
procuring and delivering their gas. Included within the DPU-
approved costs passed on to customers through the CGAC are FERC-
ordered refunds and charges from interstate gas pipelines,
environmental response costs and demand side management ("DSM")
program costs. Changes in non-gas or base rates charged to
customers are subject to approval by the DPU after formal
proceedings.

     The environmental response costs recovered through the CGAC
relate to the Company's former gas manufacturing operations, as
described under "Environmental Matters". Transition costs relate
to FERC approved pipeline charges resulting from Order 636.  In addition 
to full recovery of the installed conservation measures, the Company is
allowed to recover the margins lost as a result of the DSM programs
and financial incentives based on the attainment of performance
goals. In September 1995, the Company received approval from the
DPU to recover lost margins and financial incentives associated
with the residential DSM programs. Based on this approval, the
Company recorded as operating revenues $900,000 of lost margins
and $220,000 of financial incentives as revenue in 1995. The
Company anticipates recording as operating revenues approximately 
$1 million of lost margins and incentives associated with the 
residential and commercial DSM programs in 1996.

     In 1993, the Company applied for what was only its second
base rate increase request since 1984. Effective November 1,
1993, the Company received DPU approval of a settlement
agreement that called for a base rate increase designed to
produce additional revenues of $6.7 million or 4.9% annually. In
addition to this rate increase, the DPU approved a proposal to
expand the eligibility criteria for Colonial's discount rate for
low-income residential heating customers and allowed the Company
to retain 10% of the revenues generated from releasing the
Company's interstate pipeline transportation capacity to third
parties above an initial threshold of $2,500,000. In 1995, the
Company received $2,818,000 of capacity release revenue,
$2,786,000 of which was credited back to firm customers and
$32,000 of which was retained by the Company.

     In 1993, Colonial began unbundling its firm sales service
to commercial and industrial customers by offering a tariffed
firm transportation-only service. Pursuant to this service, a
customer procures its own gas supply and contracts with Colonial
for firm transportation service through Colonial's distribution
system. As of December 31, 1995, 11 customers had opted for
tariffed firm transportation service, representing less than 2%
of the Company's annual firm load.

     Two 1994 DPU industry-wide proceedings may result in the
further unbundling and deregulation of the Company's business.
One of those proceedings addressed incentive or performance
based regulation. In a ruling issued in February 1995, the
DPU indicated that it has the authority to implement incentive
regulation and would be receptive to various types of
proposals. The other proceeding addressed interruptible transportation
(IT) and interruptible sales service on local distribution company
(LDC) systems, and the release of interstate pipeline capacity
by LDCs. In a ruling issued on February 14, 1996, the DPU directed
each LDC to prepare and file a new form IT contract.  In this new
form contract, IT service must be unbundled from interruptible
sales service.  The ruling also allows each LDC to retain 25% of
the respective profit margins earned from IT, interruptible sales
and capacity release transactions above an annual threshold level
adjusted on April 30th of each year.  The Company is in the process of
preparing the new form IT contract while continuing to analyze other
unbundling and incentive regulation options which it could propose to
to the DPU as a means of benefiting its customers and shareholders. 

                           COMPETITION

     Massachusetts law protects gas companies from competition
with respect to pipeline distribution of gas within its franchise
areas by providing that, where a gas company exists in active
operation, no other person may lay pipe in the public ways
without the approval, after notice and hearing, of the municipal
authorities and the DPU. If a municipality desires to enter the
gas business, it must take certain procedural steps, including a
favorable vote by a majority of the voters in a city election or
two-thirds vote at each of two town meetings. In addition, the
municipality must purchase the property of any gas company
operating in the municipality (if the company elects to sell) to
the extent, and at such prices, as may be agreed upon; if no
agreement is reached, resolution will be determined by the DPU.

     As discussed above under "State Regulation", the opportunity
already exists for commercial and industrial customers in the
Company's franchise areas to purchase gas supply and pipeline
transportation from entities other than the Company, and then
contract with Colonial for transportation-only service through
the Company's distribution system. The Company provides such
transportation-only service to commercial and industrial
customers on either a firm basis or an interruptible basis. As
also discussed above, the Company is evaluating ways to make
transportation-only service accessible to a greater number of
customers. While firm transportation service may displace firm
gas sales by the Company, this service assists qualifying
customers in obtaining the lowest possible gas costs while still
contributing to the profit margin of the Company. In general,
profit margins from interruptible sales and interruptible
transportation pass through to firm sales customers in the CGAC,
resulting in lower gas costs.  Pursuant to the February 14, 1996
DPU ruling, the Company may now retain 25% of such profit margins
above an annual threshold level adjusted on Apil 30th of each year.

     In addition although FERC has generally permitted larger
industrial users to obtain piped gas from other sources and by-
pass a utility's distribution system, the Company has not seen
nor does it believe that these FERC orders will have a material
adverse effect on its business, in part because large industrial
users are not a significant part of its customer base.

     Fuel oil suppliers, electric utilities and propane suppliers
provide competition generally for residential, commercial and
industrial customers. Interruptible sales are generally in
competition with No. 6 fuel oil which most of the interruptible
customers are equipped to use. Lower prices of oil and other
fuels may adversely affect the Company's ability to retain or
attract customers. The Company's rates for bundled gas service
have remained generally competitive with the price of alternative
fuels, but the long-term impact of changes in fuel prices and
changes in state regulatory policies on the Company and its rates
cannot be predicted.

                      ENVIRONMENTAL MATTERS
                                
     The Company is subject to Federal and state laws and
regulations dealing with environmental protection. Compliance
with such environmental laws and regulations has resulted in
increased costs with respect to the Company's existing
operations.

     Working with the Massachusetts Department of Environmental
Protection, the Company is engaged in site assessments and
evaluation of remedial options for contamination that has been
attributed to the Company's former gas manufacturing site and at
various related disposal sites. During 1990, the DPU ruled that
Colonial and eight other Massachusetts gas distribution
companies can recover environmental response costs related to
former gas manufacturing operations over a seven-year period,
without carrying costs, through the CGAC. Through December 31,
1995, the Company had incurred environmental response costs of
$10,418,000 of which $2,904,000 was for the former gas
manufacturing site and $7,514,000 for the related disposal
sites. The Company expects to continue incurring costs arising
from these environmental matters.

     As of December 31, 1995, the Company has recorded on the
balance sheet a long-term liability of $2,300,000 representing
estimated future response costs for these sites based on the
Company's preferred methods of remediation, of which $1,700,000
relates to the gas manufacturing site. Based upon the DPU order
approving rate recovery of environmental response costs, a
regulatory asset of $2,300,000 has been recorded on the balance
sheet ("Unrecovered Environmental Costs Accrued"). Actual
environmental response costs to be incurred depends on various
factors, and therefore future costs may differ from the amount
currently recorded as a liability.

     As of December 31, 1995, the Company had settled claims
relating to these matters with all liability insurers and other
known potentially responsible parties (PRP). In accordance with
the DPU order referred to above, half the costs incurred in
pursuing insurers and other PRP are recovered from the
ratepayers through the CGAC and half are initially borne by the
Company. Also, per this order, any insurance and other proceeds
are applied first to the Company's costs of pursuing recovery
from insurers and other PRP, with the remainder divided equally
between the ratepayers and shareholders.

     The table below summarizes the environmental response costs
incurred  and insurance and other proceeds received relating  to
these environmental response costs:

(In Thousands)        Response Costs        Insurance and Other
                                                 Proceeds
                     Recovered   Period               Recorded as
                       from     of Rate    Returned  Non-Operating
Year       Incurred  Customers  Recovery      to     Income Net of
                                          Customers      Taxes
                                                 
1988     $   853   $   732     1990-1997          -            -           
1989       4,031     3,455     1990-1997          -            -
1990         639       457     1991-1998          -            -
1991         374       213     1992-1999    $   851      $   525
1992         617       264     1993-2000      1,121          673
1993       1,226       350     1994-2001        469          290
1994       1,321       189     1995-2002        122           75
1995       1,357         -     1996-2003          -            -
                                    
Total    $10,418    $5,660                   $2,563       $1,563 


                          TRANSGAS INC.

     Transgas primarily provides over-the-road transportation of
LNG, propane and other commodities. Transgas acts as a common and
contract carrier for approximately 55 commercial and gas utility
customers located in the eastern half of the United States.
Canadian over-the-road transportation services are also available
through CGI Transport Limited, which is a wholly-owned subsidiary
of Transgas. Transgas also provides a unique LNG portable
pipeline service, which permits gas utilities to provide
continuous supply of natural gas to communities while the
pipeline supply is temporarily interrupted during scheduled
maintenance, upgrading and recertification, or during emergency
interruption.

     Transgas has both common and contract carrier authorization
issued by the Interstate Commerce Commission for its interstate
trucking activities. Transgas also maintains several intrastate
authorizations with various state public service commissions.
Transgas is subject to various regulations applicable to common
and contract carriers relating to safety and reporting matters,
but it may set its rates at negotiated levels.

     Transgas had revenues of $7,576,000 in 1995. Approximately
54% of Transgas' revenue in 1995 was derived from transporting
Algerian LNG from the Distrigas import terminal, which is located
in Everett, Massachusetts. Transgas' revenues decreased
$4,490,000 or 37% compared to 1994 primarily due to the extremely
cold weather in the first quarter of 1994 which generated a
significant increase in demand for the truck transportation of
LNG and propane throughout the first three quarters of 1994.

     Transgas provides over-the-road transportation services by
utilizing a fleet of 47 tractors. Transgas operates 62 trailers
which are specifically designed for the transportation of LNG and
other cryogenic liquids. Of those cryogenic transport trailers,
21 are leased to Transgas on a long-term basis. In addition,
Transgas has 24 trailers which are designed for the
transportation of propane. Of those propane transport trailers, 4
are leased to Transgas on a long-term basis. In addition to the
equipment described above, Transgas also has 15 trailers which
are designed for carrying portable LNG vaporizers, as well as 2
flat bed trailers and 2 van trailers.

     Transgas competes with many other motor carriers engaged in
the transportation of various gases and other products. Transgas
believes, however, that it is the leading over-the-road
transporter of LNG due to the size of its fleet of specialized
cryogenic transport trailers.

Item 1A. Executive Officers of the Registrant.

     The following table indicates the present executive officers
of the Company, their ages, the dates when their service with the
Company began and their respective positions with the Company.


                                                     Affiliated with
Name and Age            Position with Company        Company since

Frederic L. Putnam,     Chairman and Senior          1953
Jr. (71)                Executive Officer
Frederic L. Putnam,     President and Chief          1975
III (50)                Executive Officer   
Charles W. Sawyer (50)  Executive Vice President     1976
                        and Chief Operating Officer
Nickolas Stavropoulos   Executive Vice President-    1979
(38)                    Finance, Marketing, and
                        Chief Financial Officer
John P. Harrington (53) Senior Vice President-       1966
                        Gas Supply and Assistant
                        to the President
Victor W. Baur (52)     President-Transgas Inc.      1972
Dennis W. Carroll (49)  Vice President and           1990
                        Treasurer
Charles A. Cook (43)    Vice President and General   1978
                        Counsel


     Mr. Putnam, Jr. has been Chairman of the Board of Directors
since 1981 and the Senior Executive Officer since February 1995
and before that the Chief Executive Officer since 1977. He has
also been a Director since 1973.

     Mr. Putnam, III, the son of F.L. Putnam, Jr., has been
President and Chief Executive Officer since February 1995. He had
been President since May 1994. He had been Executive Vice
President and General Manager from April 1993 until May 1994 and
before that Vice President and General Manager from August 1989
until April 1993. He has also been a Director since November
1991.

     Mr. Sawyer has been Executive Vice President and Chief
Operating Officer since February 1995. He had been Vice President
- - Operations since August 1989.

     Mr. Stavropoulos has been Executive Vice President -
Finance, Marketing and Chief Financial Officer since February
1995. He had been Vice President - Finance and Chief Financial
Officer since August 1989. He has also been a Director since
February 1993.

     Mr. Harrington has been Senior Vice President - Gas Supply
and Assistant to the President since February 1995. He had been
Vice President - Gas Supply since August 1989. He has also been a
Director since February 1993.

     Mr. Baur has been President of Transgas Inc. since July
1990. He also became a Director in August 1993.

     Mr. Carroll has been Vice President and Treasurer since
August 1990.

     Mr. Cook has been Vice President and General Counsel since
July 1990.

     These officers hold office until the next annual meeting of
the Board of Directors or until their successors are duly elected
and qualified, subject to earlier removal.

Item 2. Properties.

     The Company has two principal operations centers and a
natural gas liquefaction and storage facility with approximately
1,000,000 Mcf of LNG storage capacity located in Tewksbury,
Massachusetts. The Company's gas production and storage
facilities, metering and regulation stations and operations
centers are generally located on land it owns.

     A 175,000 Mcf LNG storage tank located on land owned by the
Company in South Yarmouth, Massachusetts is leased from an
unaffiliated company through 1998. The Company also has a lease
which expires in 2002 for office facilities in Lowell,
Massachusetts.

     The Company's distribution mains of approximately 2,862
miles are located within public highways under franchises or
permits from state or municipal authorities, or on land owned by
others under easements or licenses from the owners. The Company's
first mortgage bonds are collateralized by utility property.

     Management considers that the Company's properties are
adequate for the conduct of its business for the reasonably
foreseeable future.

Item 3. Legal Proceedings.

     See Item 1, "Business--Environmental Matters" above, which
is incorporated herein.

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

     No matter was submitted to a vote of the Company's security
holders during the quarter ended December 31, 1995.

                             PART II
                                
Item 5. Market for Registrant's Common Stock and Related
        Stockholder Matters.

     The information required to be reported hereunder is
incorporated by reference to the information reported in the
Company's 1995 annual report to stockholders under the caption
"Shareholder Information" and under Note D of the "Notes to
Consolidated Financial Statements".

Item 6. Selected Financial Data.

     The information required to be reported hereunder is
incorporated by reference to the information reported in the
Company's 1995 annual report to stockholders under the caption
"Selected Financial Data".

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

     The information required to be reported hereunder is
incorporated by reference to the information reported in the
Company's 1995 annual report to stockholders under the caption
"Management's Discussion and Analysis of Financial Condition and
Results of Operations".

Item 8. Financial Statements and Supplementary Data.

     The information required to be reported hereunder is
incorporated by reference to the information reported in the
Company's 1995 annual report to stockholders under the following
captions: "Consolidated Statements of Income", "Consolidated
Balance Sheets", "Consolidated Statements of Cash Flows",
"Consolidated Statements of Common Equity", "Notes to
Consolidated Financial Statements", "Report of Independent
Certified Public Accountants" and "Shareholder Information".

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

     None.

                            PART III
                                
Item 10. Directors and Executive Officers of the Registrant.

     The information required to be reported hereunder for the
Company's Directors is incorporated by reference to the
information reported in the Company's Proxy Statement for its
1996 annual meeting of stockholders under the caption "Election
of Directors".

     The information required to be reported hereunder for the
Executive Officers of the Registrant is incorporated by reference
to the information in Item 1A of this Form 10-K under the caption
"Executive Officers of the Registrant".

Item 11. Executive Compensation.

     The information required to be reported hereunder is
incorporated by reference to the information reported in the
Company's Proxy Statement for its 1996 annual meeting of
stockholders under the captions "Executive Compensation" and
under the subheading "Directors' Compensation" of the caption
"Election of Directors".

Item 12. Security Ownership of Certain Beneficial Owners and
         Management.

     The information required to be reported hereunder is
incorporated by reference to the information reported in the
Company's Proxy Statement for its 1996 annual meeting of
stockholders under the caption "Security Ownership of Certain
Beneficial Owners and Management".

Item 13. Certain Relationships and Related Transactions.

     The information required to be reported hereunder is
incorporated by reference to the information reported in the
Company's Proxy Statement for its 1996 annual meeting of
stockholders under the caption "Election of Directors".

                             PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on
         Form 8-K.

(a)  1.     Financial Statements  The Consolidated Financial
            Statements of the Company (including the Report of
            Independent Certified Public Accountants) required to be
            reported herein are incorporated by reference to the
            information reported in the Company's 1995 annual report
            to stockholders under the following captions:
            "Consolidated Statements of Income", "Consolidated
            Balance Sheets", "Consolidated Statements of Cash Flows",
            "Consolidated Statements of Common Equity", "Notes to
            Consolidated Financial Statements" and "Report of
            Independent Certified Public Accountants".

      2.    Financial Statement Schedules  The following
            Financial Statement Schedules and report thereon are
            filed as part of this Form 10-K on the pages indicated
            below:

Schedule                                                
Number          Description                             

          Report of Independent Certified Public
          Accountants on Schedule                        

  II      Valuation and Qualifying Accounts for 
          the three years ended December 31, 1995        

Schedules other than those listed above are either not required
or not applicable, or the required information is shown in the
financial statements or notes thereto. Columns omitted from
schedules filed have been omitted because the information is not
applicable.

      3.    List of Exhibits

Exhibit
Number           Exhibit                        Reference



 3a  Restated Articles of Organization of   Incorporated herein
     Colonial Gas Company, dated April      by reference.
     19, 1989, as amended on July 16,
     1992 and supplemented by a
     certificate of vote of Directors
     establishing a series of a class of
     stock filed on November 30, 1993,
     filed as Exhibit 3(a) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 3b  By-Laws of Colonial Gas Company, as    Incorporated herein
     amended to date, filed as Exhibit      by reference.
     3(b) to the Registrant's Annual
     Report on Form 10-K for the fiscal
     year ended December 31, 1993.
                                            
 4a  Second Amended and Restated First      Incorporated herein
     Mortgage Indenture, dated as of June   by reference.
     1, 1992, filed as Exhibit 4(b) to
     Form 10-Q of the Registrant for the
     quarter ended June 30, 1992.
                                            
 4b  First Supplemental Indenture, dated    Incorporated herein
     as of June 15, 1992, filed as          by reference.
     Exhibit 4(c) to Form 10-Q of the
     Registrant for the quarter ended
     June 30, 1992.
                                            
 4c  Second Supplemental Indenture,         Filed herewith as
     executed on September 27, 1995,        Exhibit 4c.
     relating to the Secured Medium Term
     Notes, Series A.
                                            
 4d  Amendment to Second Supplemental       Filed herewith as
     Indenture, dated as of October 12,     Exhibit 4d.
     1995, relating to the Secured Medium
     Term Notes, Series A.
                                            
 4e  Credit Agreement for Colonial Gas      Incorporated herein
     Company, dated as of June 27, 1990,    by reference.
     filed as Exhibit 10(a) to Form 8-K
     of the Registrant for the quarter
     ended June 30, 1990, as amended on
     December 24, 1991, filed as Exhibit
     4(j) to Form 10-K of the Registrant
     for the year ended December 31,
     1991, as amended on July 27, 1993,
     filed as Exhibit 4(a) to Form 10-Q
     of the Registrant for the quarter
     ended June 30, 1993, as amended on
     June 16, 1994 filed as Exhibit 4(a)
     to Form 10-Q of the Registrant for
     the quarter ended June 30, 1994, as
     amended on July 13, 1994 filed as
     Exhibit (4b) to Form 10-Q of the
     Registrant for the quarter ended
     June 30, 1994.
                                            
 4f  Credit Agreement for Massachusetts     Incorporated herein
     Fuel Inventory Trust, dated as of      by reference.
     June 27, 1990, filed as Exhibit
     10(b) to Form 8-K of the Registrant
     for the quarter ended June 30, 1990,
     as amended on July 27, 1993, filed
     as Exhibit 4(b) to Form 10-Q of the
     Registrant for the quarter ended
     June 30, 1993, as amended on June
     16, 1994 filed as Exhibit 4(c) to
     Form 10-Q of the Registrant for the
     quarter ended June 30, 1994, as
     amended on July 13, 1994 filed as
     Exhibit 4(d) to Form 10-Q of the
     Registrant for the quarter ended
     June 30, 1994.
                                            
 4g  Purchase Contract, dated as of June    Incorporated herein
     27, 1990 between Massachusetts Fuel    by reference.
     Inventory Trust acting by and
     through its Trustee, Shawmut Bank,
     N.A. and Colonial Gas Company, filed
     as Exhibit 10(e) to Form 8-K of the
     Registrant for quarter ended June
     30, 1990.
                                            
 4h  Security Agreement and Assignment of   Incorporated herein
     Contracts, dated as of June 27, 1990   by reference.
     made by Massachusetts Fuel Inventory
     Trust in favor of The First National
     Bank of Boston as Agent, for the
     Ratable Benefit of the Secured
     Parties Named Herein, filed as
     Exhibit 10(c) to Form 8-K of the
     Registrant for the quarter ended
     June 30, 1990.
                                            
 4i  Trust Agreement, dated as of June      Incorporated herein
     22, 1990 between Colonial Gas          by reference.
     Company (as Trustor) and Shawmut
     Bank, N.A. (as Trustee), filed as
     Exhibit 10(d) to Form 8-K of the
     Registrant for quarter ended June
     30, 1990.
                                            
 10a Service Agreement with Algonquin Gas   Incorporated herein
     Transmission Company, dated December   by reference.
     11, 1972, filed as Exhibit 13(n) to
     Colonial Gas Energy System's
     Registration Statement on Form S-1.
     Commission File No. 2-54673.
                                            
 10b Storage Service Agreement with Penn-   Incorporated herein
     York Energy Corporation, dated as of   by reference.
     December 21, 1984, filed as Exhibit
     10(r) to the Registrant's Annual
     Report on Form 10-K for the fiscal
     year ended December 31, 1984.
                                            
 10c Gas Transportation Contract for Firm   Incorporated herein
     Reserved Service with Iroquois,        by reference.
     dated February 7, 1991, filed as
     Exhibit 10(v) to the Registrant's
     Annual Report on Form 10-K for the
     fiscal year ended December 31, 1990.
                                            
 10d Service Agreement between Algonquin    Incorporated herein
     Gas Transmission Company and           by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-E), dated June 1, 1993,
     filed as Exhibit 10(p) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10e Service Agreement between Algonquin    Incorporated herein
     Gas Transmission Company and           by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-1), dated June 1, 1993,
     filed as Exhibit 10(q) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10f Service Agreement between Algonquin    Incorporated herein
     Gas Transmission Company and           by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-1), dated June 1, 1993,
     filed as Exhibit 10(r) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10g Service Agreement between Algonquin    Incorporated herein
     Gas Transmission Company and           by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-1), dated June 1, 1993,
     filed as Exhibit 10(s) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10h Service Agreement between Algonquin    Incorporated herein
     Gas Transmission Company and           by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-E), dated June 1, 1993,
     filed as Exhibit 10(t) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10i Service Agreement between Algonquin    Incorporated herein
     Gas Transmission Company and           by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-1), dated June 1, 1993,
     filed as Exhibit 10(u) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10j Service Agreement between Algonquin    Incorporated herein
     Gas Transmission Company and           by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-1), dated June 1, 1993,
     filed as Exhibit 10(v) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10k Service Agreement between Texas        Incorporated herein
     Eastern Transmission Corporation and   by reference.
     Colonial Gas Company (under Rate
     Schedule CDS), dated June 1, 1993,
     filed as Exhibit 10(w) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10l Service Agreement between Texas        Incorporated herein
     Eastern Transmission Corporation and   by reference.
     Colonial Gas Company (under Rate
     Schedule FT-1), dated June 1, 1993,
     filed as Exhibit 10(x) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10m Service Agreement between Texas        Incorporated herein
     Eastern Transmission Corporation and   by reference.
     Colonial Gas Company (under Rate
     Schedule FTS-8), dated June 1, 1993,
     filed as Exhibit 10(y) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10n Service Agreement between Texas        Incorporated herein
     Eastern Transmission Corporation and   by reference.
     Colonial Gas Company (under Rate
     Schedule FTS-7), dated June 1, 1993,
     filed as Exhibit 10(z) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10o Service Agreement between Texas        Incorporated herein
     Eastern Transmission Corporation and   by reference.
     Colonial Gas Company (under Rate
     Schedule FT-1), dated June 1, 1993,
     filed as Exhibit 10(aa) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10p Service Agreement between              Incorporated herein
     Transcontinental Gas Pipe Line         by reference.
     Corporation and Colonial Gas Company
     (under Rate Schedule FT), dated June
     1, 1993, filed as Exhibit 10(ee) to
     the Registrant's Annual Report on
     Form 10-K for the fiscal year ended
     December 31, 1993.
                                            
 10q Service Agreement between Texas        Incorporated herein
     Eastern Transmission Corporation and   by reference.
     Colonial Gas Company (under Rate
     Schedule FT-1), dated June 1, 1993.
                                            
 10r Firm Gas Transportation Agreement      Incorporated herein
     between Koch Gateway Pipeline          by reference.
     Company and Colonial Gas Company,
     dated December 1, 1993, filed as
     Exhibit 10(gg) to the Registrant's
     Annual Report on Form 10-K for the
     fiscal year ended December 31, 1993.
                                            
 10s Service Agreement between Algonquin    Incorporated herein
     Gas Transmission Company and           by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-1), dated August 1,
     1993, filed as Exhibit 10(ll) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10t Gas Transportation Agreement between   Incorporated herein
     Tennessee Gas Pipeline Company and     by reference.
     Colonial Gas Company (under Rate
     Schedule FT-A), dated September 1,
     1993, filed as Exhibit 10(nn) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10u Gas Transportation Agreement between   Incorporated herein
     Tennessee Gas Pipeline Company and     by reference.
     Colonial Gas Company (under Rate
     Schedule FT-A), dated September 1,
     1993, filed as Exhibit 10(oo) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10v Gas Transportation Agreement between   Incorporated herein
     Tennessee Gas Pipeline Company and     by reference.
     Colonial Gas Company (under Rate
     Schedule FT-A), dated September 1,
     1993, filed as Exhibit 10(pp) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10w Service Agreement between Algonquin    Incorporated herein
     Gas Transmission Company and           by reference.
     Colonial Gas Company (under Rate
     Schedule FST-LG), dated October 1,
     1993, filed as Exhibit 10(qq) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10x Service Agreement between CNG          Incorporated herein
     Transmission Corporation and           by reference.
     Colonial Gas Company (under Rate
     Schedule FTNN), dated October 1,
     1993, filed as Exhibit 10(rr) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10y Service Agreement between CNG          Incorporated herein
     Transmission Corporation and           by reference.
     Colonial Gas Company (under Rate
     Schedule GSS), dated October 1,
     1993, filed as Exhibit 10(ss) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
 10z Service Agreements between CNG         Incorporated herein
     Transmission Corporation and           by reference.
     Colonial Gas Company (under Rate
     Schedule GSS-II), dated September
     30, 1993, filed as Exhibit 10(tt) to
     the Registrant's Annual Report on
     Form 10-K for the fiscal year ended
     December 31, 1993.
                                            
10aa Service Agreement between Texas        Incorporated herein
     Eastern Transmission Corporation and   by reference.
     Colonial Gas Company (under Rate
     Schedule FT-1), dated October 1,
     1993, filed as Exhibit 10(uu) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
10bb Gas Transportation Agreement between   Incorporated herein
     Tennessee Gas Pipeline Company and     by reference.
     Colonial Gas Company (under Rate
     Schedule FT-A), dated September 1,
     1993, filed as Exhibit 10(vv) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
10cc Service Agreement between National     Incorporated herein
     Fuel Gas Supply Corporation and        by reference.
     Colonial Gas Company (under Rate
     Schedule EFT), dated October 28,
     1993, filed as Exhibit 10(ww) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
10dd Gas Transportation Agreement between    Incorporated herein
     Tennessee Gas Pipeline Company and      by reference.
     Colonial Gas Company (under Rate
     Schedule FT-A), dated September 1,
     1993, filed as Exhibit 10(xx) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
10ee Service Agreement between Algonquin     Incorporated herein
     Gas Transmission Company and            by reference.
     Colonial Gas Company (under Rate
     Schedule AIT-1), dated September 15,
     1993, filed as Exhibit 10(yy) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
10ff Gas Transportation Agreement between    Incorporated herein
     Tennessee Gas Pipeline Company and      by reference.
     Colonial Gas Company (under Rate
     Schedule FT-A), dated October 1,
     1993, filed as Exhibit 10(zz) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1993.
                                            
10gg Service Agreement between Texas          Incorporated herein
     Eastern Transmission Corporation and     by reference.
     Colonial Gas Company (under Rate
     Schedule FT-1), dated August 18,
     1994, filed as Exhibit 10(kk) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10hh Service Agreement between Texas          Incorporated herein
     Eastern Transmission Corporation and     by reference.
     Colonial Gas Company (under Rate
     Schedule FSS-1), dated August 29,
     1994, filed as Exhibit 10(ll) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10ii Service Agreement between Texas          Incorporated herein
     Eastern Transmission Corporation and     by reference.
     Colonial Gas Company (under Rate
     Schedule CDS), dated August 29,
     1994, filed as Exhibit 10(mm) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10jj Service Agreement between Texas          Incorporated herein
     Eastern Transmission Corporation and     by reference.
     Colonial Gas Company (under Rate
     Schedule CDS), dated August 29,
     1994, filed as Exhibit 10(nn) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10kk Service Agreement between Texas          Incorporated herein
     Eastern Transmission Corporation and     by reference.
     Colonial Gas Company (under Rate
     Schedule SS-1), dated November 30,
     1994, filed as Exhibit 10(oo) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10ll Service Agreement between Texas          Incorporated herein
     Eastern Transmission Corporation and     by reference.
     Colonial Gas Company (under Rate
     Schedule FSS-1), dated November 30,
     1994, filed as Exhibit 10(pp) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10mm Letter Agreement between Algonquin       Incorporated herein
     Gas Transmission Company and             by reference.
     Colonial Gas Company, regarding
     transfer of transportation
     entitlements, dated March 28, 1994,
     filed as Exhibit 10(qq) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10nn Capacity Release Umbrella Agreement      Incorporated herein
     between Algonquin Gas Transmission       by reference.
     Company and Colonial Gas Company
     (under Rate Schedules AFT-1 and AFT-
     1S), dated September 14, 1994, filed
     as Exhibit 10(rr) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10oo Service Agreement between Algonquin      Incorporated herein
     Gas Transmission Company and             by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-1), dated November 1,
     1994, filed as Exhibit 10(ss) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10pp Service Agreement between Algonquin     Incorporated herein
     Gas Transmission Company and            by reference.
     Colonial Gas Company (under Rate
     Schedule AFT-1), dated November 1,
     1994, filed as Exhibit 10(tt) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
10qq Firm Natural Gas Transportation         Filed herewith as
     Agreement between Tennessee Gas         Exhibit 10qq.
     Pipeline Company and Colonial Gas
     Company (under Rate Schedule NET-
     Northeast), dated August 1, 1995.
                                            
10rr Gas Transportation Agreement between    Filed herewith as
     Tennessee Gas Pipeline Company and      Exhibit 10rr.
     Colonial Gas Company (under Rate
     Schedule FT-A), dated June 1, 1995.
                                            
10ss Amendment No. 1 (dated July 1, 1995)    Filed herewith as
     to Gas Storage Contract between         Exhibit 10ss.
     Tennessee Gas Pipeline Company and
     Colonial Gas Company (under Rate
     Schedule FS), dated December 1, 1994
     (which superseded contract dated
     September 1, 1993).
                                            
10tt Amendment to Gas Transportation         Filed herewith as
     Contract for Firm Reserved Service      Exhibit 10tt.
     with Iroquois Gas Transmission
     System, L.P., dated September 1,
     1995.
                                            
10uu Service Agreement between Algonquin     Filed herewith as
     Gas Transmission Company and            Exhibit 10uu.
     Colonial Gas Company (under Rate
     Schedule AFT-1), dated December 1,
     1995.
                                            
10vv Lease Agreement, dated as of May 1,     Incorporated herein
     1982, with Olde Market House            by reference.
     Associates of Lowell, filed as
     Exhibit 10(y) to the Registrant's
     Annual Report on Form 10-K for the
     fiscal year ended December 31, 1982.
                                            
10ww Lease of Equipment from The National    Incorporated herein
     Shawmut Bank of Boston (now Shawmut,    by reference.
     Bank N.A.) as Trustee, as Lessor
     dated as of May 1, 1973, filed as
     Exhibit 13(c) to Colonial Gas Energy
     System's Registration Statement on
     Form S-1.  Commission File No. 2-
     54673.
                                            
10xx Form Employment Agreement for           Incorporated herein
     corporate officers, filed as Exhibit    by reference.
     10(kk) to the Registrant's Annual
     Report on Form 10-K for the fiscal
     year ended December 31, 1992.
                                            
10yy Rate increase deferral incentive        Incorporated herein
     policy, dated January 1, 1995, filed    by reference.
     as Exhibit 10(xx) to the
     Registrant's Annual Report on Form
     10-K for the fiscal year ended
     December 31, 1994.
                                            
 13a Those portions of the 1995 Annual      Filed herewith as
     Report to Stockholders which have      Exhibit 13a.
     been incorporated by reference in
     Part II Items 5 - 8 and Part IV Item
     14 part a 1.
                                            
 21a Subsidiaries of the Registrant.        Filed herewith as
                                            Exhibit 21a.
                                            
 23a Consent of Independent Certified       Filed herewith as
     Public Accountants.                    Exhibit 23a.
____________________



EXECUTIVE COMPENSATION PLANS AND ARRANGEMENTS

  Exhibits 10xx and 10yy above are management contracts or
  compensatory plans or arrangements in which the executive
  officers of the Company participate.

(b)  Reports on Form 8-K.

  None

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ON SCHEDULE

                                
                                
                                
                                
                                
                                
To the Shareholders of
Colonial Gas Company


In connection with our audit of the consolidated financial
statements of Colonial Gas Company and subsidiaries referred
to in our report dated January 17, 1996, which is included
in the 1995 Annual Report to Stockholders and incorporated
by reference in Part II of this Form 10-K, we have also
audited the schedule listed at Part IV, Item 14(a)2. In our
opinion, this schedule presents fairly, in all material
respects, the information required to be set forth therein.



                                   GRANT THORNTON LLP

Boston, Massachusetts
January 17, 1996
                                                         SCHEDULE II

              COLONIAL GAS COMPANY AND SUBSIDIARIES
                VALUATION AND QUALIFYING ACCOUNTS
           For the Three Years Ended December 31, 1995
                         (In Thousands)


COLUMN A                 COLUMN B   COLUMN C    COLUMN D      COLUMN E
                                    ADDITIONS                                  
                         BALANCE     CHARGED
                         AT BEGIN-  TO COSTS                  BALANCE AT
                         NING OF      AND                       END OF
DESCRIPTION              PERIOD     EXPENSES    DEDUCTIONS    PERIOD
                         
                                                             
                         For the Year Ended December 31, 1995
                                                             
Reserve for              $1,670     $1,821      $1,286   (1)  $2,205
uncollectible accounts                                   
                                                             
Reserve for insurance    $  527     $  431      $  324        $  634
claims
                                                             
                        For the Year Ended December 31, 1994
                                                             
Reserve for              $1,682     $1,803      $1,815   (1)  $1,670
uncollectible accounts                                   
                                                             
Reserve for insurance    $  598     $  494      $  565        $  527
claims
                                                             
                       For the Year Ended December 31, 1993
                                                             
Reserve for              $1,187     $2,101      $1,606   (1)  $1,682
uncollectible accounts                                   
                                                             
Reserve for insurance    $  548      $ 616       $ 566        $  598
claims
                                                             

(1)  Accounts charged off, net of collections.

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

                         COLONIAL GAS COMPANY             Date
                         By s/F.L. Putnam              March 15, 1996
                         F.L. Putnam, Jr., Chairman
                         of the Board of Directors

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

         Signature               Title                  Date

F.L. Putnam, Jr.           Senior Executive Officer,    March 15, 1996
                           Director
Nickolas Stavropoulos      Executive Vice President -   March 15, 1996
                           Finance, Marketing and
                           Chief Financial Officer,
                           Director (Principal 
                           Financial Officer)
D.W. Carroll	           Vice President and           March 15, 1996
                           Treasurer (Principal
                           Accounting Officer
V.W. Baur                  Director                     March 15, 1996
A.C. Dudley                Director                     March 15, 1996
J.P. Harrington            Director                     March 15, 1996
H.C. Homeyer               Director                     March 15, 1996
R.L. Hull                  Director                     March 15, 1996
D.H. LeVan, Jr.            Director                     March 15, 1996
K.R. Lydecker              Director                     March 15, 1996
F.L. Putnam, III           President and Chief          March 15, 1996
                           Executive Officer, 
                           Director                    
J.F. Reilly, Jr.           Director                     March 15, 1996
A.B. Sides, Jr.            Director                     March 15, 1996
M.M. Stapleton             Director                     March 15, 1996
C.O. Swanson               Director                     March 15, 1996
G.E. Wik                   Director                     March 15, 1996


                               
                 [EXHIBIT 4c TO COLONIAL GAS COMPANY
            FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]
                   
                       COLONIAL GAS COMPANY
                                
                               TO
                                
               THE FIRST NATIONAL BANK OF BOSTON,
                             Trustee
                                
                         _______________
                                
                  Second Supplemental Indenture
                    Dated as of August 1, 1995
                      to Second Amended and
                Restated First Mortgage Indenture
                                
 Additional Issue (Secured Medium Term Notes, Series A) $75,000,000
                                
                      COLONIAL GAS COMPANY
                  Second Supplemental Indenture
              dated as of August 1, 1995 to Second
          Amended and Restated First Mortgage Indenture


     The above Supplemental Indenture was filed for recordation
in Massachusetts as follows:

Location              Date                  Reference

Secretary of the                            Documents Nos.
Commonwealth          Sept. 27, 1995        340818 and 340819

Barnstable                                  Instrument No.
County                Sept. 27, 1995        --, Book 9859,
                                            Page 297

Barnstable County,                          Document No. 648544,
Land Registration     Sept. 27, 1995        Certificates of
Division                                    Title Nos. _____,
                                            _____, and _____

Middlesex County,                           Instrument No.
  North Division      Sept. 27, 1995        42815, Book --,
                                            Page --

Middlesex County,                           Instrument No.
  South Division      Sept. 27, 1995        685, Book --,
                                            Page --

                                            Instrument No.
Plymouth              Sept. 27, 1995        82825, Book 13854,
                                            Page 222

     THIS SUPPLEMENTAL INDENTURE, dated as of August 1, 1995
(hereinafter referred to as this "Supplemental Indenture" or this
"Instrument"), made and entered into by and between Colonial Gas
Company (formerly named "Lowell Gas Company"), a corporation duly
organized and existing under the laws of The Commonwealth of
Massachusetts, having its principal place of business at 40
Market Street, Lowell, Massachusetts (hereinafter referred to as
the "Company"), and The First National Bank of Boston, a national
banking association, having its principal place of business at
100 Federal Street, Boston, Massachusetts, as successor Trustee
(hereinafter referred to, together with its successors hereunder,
as the "Trustee") under the Second Amended and Restated First
Mortgage Indenture dated as of June 15, 1992, as supplemented by
the First Supplemental Indenture dated as of June 15, 1992 (as so
supplemented, the "Indenture"), which amends, restates and
supplements the Amended and Restated First Mortgage Indenture
dated as of July 1, 1981 from the Company to State Street Bank
and Trust Company, as supplemented by the First to Eighth
Supplemental Indentures thereto, inclusive, which amended,
restated and supplemented the First Mortgage Indenture and Deed
of Trust dated as of June 1, 1951 from Lowell Gas Company to
State Street Bank and Trust Company, as supplemented by the First
to Twenty-second Supplemental Indentures thereto, inclusive, and
the Indenture of Trust and First Mortgage dated as of April 1,
1950 from Cape Cod Gas Company (which has been merged into and
with the Company) to State Street Bank and Trust Company, as
supplemented by the First to Twenty-fifth Supplemental
Indentures, thereto, inclusive.

     WHEREAS, the Company has heretofore duly executed and
delivered to the Trustee the Indenture to which this instrument
is supplemental, whereby substantially all the properties of the
Company used by it in its gas business, whether then owned or
thereafter acquired, with certain exceptions and reservations
fully set forth in the Indenture, were given, granted, bargained,
sold, transferred, assigned, pledged, mortgaged and conveyed to
the Trustee, its successors and assigns, in trust upon the terms
and conditions set forth therein to secure bonds of the Company
issued and to be issued thereunder (the "Bonds"), and for other
purposes more particularly specified therein; and

     WHEREAS, in order to comply with the provisions of sections
2.02, 3.01(g) and 4.07 of the Indenture, it is desirable and the
Company is required and has duly and lawfully determined, at the
request of the Trustee, to execute and deliver this instrument
for the purpose of complying with said provisions; and

     WHEREAS, for the protection of the holders of the Bonds it
is desirable to add certain covenants to the covenants of the
Indenture; and;

     WHEREAS, it is necessary, desirable and not inconsistent
with the security and protection intended to be conferred upon
the Trustee and the holders of the Bonds to make certain
provisions in this instrument in regard to matters arising under
the Indenture; and

     WHEREAS, Bonds in the principal amounts specified below have
heretofore been issued under and in accordance with the terms of
the Indenture (or Prior Indentures, as defined in the Indenture)
as separate series described or designated as hereinafter
specified, of which the respective amounts specified below were
outstanding on July 31, 1995:


                        Principal Amount       Principal
                         Authorized and          Amount
    Designation              Issued           Outstanding
                                                
First Mortgage Bonds,      $12,000,000       $ 6,000,000
  Series CD                                             
                           
First Mortgage Bonds,      $15,000,000       $15,000,000                      
  Series CE                
                                                        
First Mortgage Bonds,      $20,000,000       $16,363,636  
  Series CF                                             
                                                        
First Mortgage Bonds,      $20,000,000       $20,000,000
  Series CG

First Mortgage Bonds,      $25,000,000       $25,000,000
  Series CH

and the Company now proposes to issue up to $75,000,000 in
aggregate principal amount of additional First Mortgage Bonds
designated Secured Medium Term Notes, Series A (herein referred 
to as the "Series A Notes") under the Indenture, which Bonds are 
to be further designated and described, as to dates, maturities,
interest rates, sinking funds, denominations and redemption and
call provisions, in such Series A Notes which the Company may
issue from time to time, each in the form hereinafter set forth
(and the Trustee hereby confirms its approval, previously given
prior to the certification of any of said additional Bonds, of
the form and designation thereof so specified); and

     WHEREAS, this Supplemental Indenture has been duly
authorized by resolution of the Board of Directors of the
Company, as required by section 3.01(b) of the Indenture, and the
use of terms and expressions herein is in accordance with
definitions, uses and constructions contained in the Indenture;
and

     WHEREAS, the Series A Notes to be issued under the Indenture
are to be substantially in the following form:

                    (Form of Series A Note)


No. ____-____         COLONIAL GAS COMPANY          $____________

               Secured Medium Term Note, Series A

                    Due ________ ___, _____


     COLONIAL GAS COMPANY, a Massachusetts corporation
(hereinafter, with its successors and assigns, as defined in the
Indenture mentioned below, generally called the "Company"), for
value received, hereby promises to pay to _____________________
or registered assigns, on ________ ___, _____ (or earlier as
hereinafter referred to), the principal sum of
_____________________________________ dollars ($__________) in
lawful money of the United States of America, and to pay interest
thereon (computed on the basis of a 360-day year of twelve 30-day
months), in like lawful money, from the date hereof, at the rate
of ______________________ percent (______%) per annum,
semi-annually on February 15 and August 15 of each year and at
maturity, until the principal hereof shall become due and
payable.  The Company agrees to pay on demand interest on any
overdue principal (including any overdue prepayment of principal)
and premium, if any, at the rate of ____________________ percent
(_____%) per annum and, to the extent permitted by law, interest
on any overdue installment of interest at the rate at which such
overdue installment was computed according to the terms hereof.
The principal of, premium, if any, and interest hereof and hereon
will be paid at the principal corporate trust office in Canton,
Massachusetts of The First National Bank of Boston (hereinafter,
with its successors and predecessors as defined in said
Indenture, generally called the "Trustee") or at the principal
office of its successor in the trust created by said Indenture
or, at the option of the registered owner hereof, at such other
office or agency of the Trustee or of the Company maintained by
it for the purpose in the Burough of Manhattan, The City of New
York, New York, or such other place as may be designated for the 
purpose pursuant to the provisions of said Indenture.

     This Note is one of a duly authorized issue of First
Mortgage Bonds of the Company (the "Bonds") issued or to be
issued in one or more series, the series of which this Note is
one being designated Secured Medium Term Notes, Series A (herein
generally referred to as the "Series A Notes").  The Series A
Notes may be issued from time to time in various principal
amounts and may mature at different times, may bear interest at
different rates, may have different sinking fund provisions, may
be in different denominations, may be subject to different
redemption or call provisions and may otherwise vary.


      This Note is a Global Note within the
meaning of the Indenture and is registered in the name of The 
Depository Trust Company, or its nominee, as depositary.  This
Global Note is exchangeable for Series A Notes, registered in 
the name of a person other than such depositary or its nominee 
only in the limited circumstances described in the Indenture, 
and no transfer of this Note (other than the transfer of this 
Note as a whole by such depositary to its nominee or by such 
nominee to such depositary or another nominee of such depositary) 
may be registered except in such limited circumstances.

Unless this Note is presented by an authorized representative of
The Depository Trust Company to the issuer or its agent for
registration of transfer, exchange or payment, and any
certificate issued is registered in the name of Cede & Co. or
such other name as requested by an authorized representative of
The Depository Trust Company and any payment hereon is made to
Cede & Co., ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE BY OR TO ANY PERSON IS WRONGFUL since the registered
owner hereof, Cede & Co., has an interest herein.

     All Bonds of all series and forms are issued or to be issued
under and secured by a certain Second Amended and Restated First
Mortgage Indenture dated as of June 15, 1992, as supplemented by
the First and Second Supplemental Indentures, inclusive, executed
counterparts of which are on file with the Trustee and may be
examined at its principal corporate trust office in Canton,
Massachusetts.  Said Second Amended and Restated First Mortgage
Indenture, as amended and so supplemented, is herein generally
called the Indenture.  Reference is made to the Indenture for a
description of Bonds outstanding under the Indenture as of
particular dates, including Prior Series Bonds as defined in the
Indenture, for a description of the property mortgaged and
pledged to the Trustee as security for Bonds, for a statement of
the nature and extent of the security, the terms and conditions
upon which Bonds have been, are or are to be issued and secured,
the rights and remedies under the Indenture of the holders of all
of said Bonds, and the rights and obligations under the Indenture
of the Company and of the Trustee, and for the definitions of
certain terms used but not defined in this Note; but neither the
foregoing reference to the Indenture, nor any provision of this
Note or of the Indenture, shall affect or impair the obligation
of the Company, which is absolute, unconditional and unalterable,
to pay, at the stated or accelerated maturities herein provided,
the principal of and premium, if any, and interest on this Note
as herein provided.  By the terms of the Indenture, the Bonds to
be secured thereby are issuable to an unlimited (except as
provided in said Indenture) aggregate principal amount, in series
which may vary as to date, amount, date of maturity, rate of
interest and in other respects as in the Indenture provided.

     In certain events, on the conditions, in the manner, to the
extent and with the effect set forth in the Indenture,

          (1)  the principal of this Note may be declared and/or
     may become due and payable before the stated maturity
     hereof, together with the interest accrued hereon;

          (2)  the Company and the Trustee may make modifications
     or alterations of the provisions of the Indenture and of
     this Note with the consent of the holders of not less than
     66 2/3% in principal amount of the Bonds outstanding under the
     Indenture, including not less than 66 2/3% in principal amount
     of the Bonds of any series or sub-series affected in any
     manner or to any extent differing from that in or to which
     the Bonds of any other series or sub-series are affected;
     provided, however, that no such alteration or modification
     shall, without the consent of the registered owner of this
     Note, (a) impair the obligation of the Company in respect of
     the principal of or premium, if any, or interest on this
     Note, or extend the maturity hereof or change the rate or
     extend the time of payment of interest hereon or modify the
     terms of payment of such principal, premium, if any, or
     interest, or (b) permit the creation of any lien prior to or
     on a parity with the lien of the Indenture, except as
     expressly authorized by the Indenture, or (c) alter the
     percentages of the principal amount of Bonds required to
     declare the principal of and interest accrued on all Bonds
     outstanding immediately due and payable as a result of a
     default under the Indenture or to annul such declaration, or
     (d) reduce the percentage of the principal amount of Bonds
     with the consent of the holders of which modifications or
     alterations may be made as aforesaid;

          (3)  the holders of not less than 66 2/3% in principal
     amount of the Bonds at the time outstanding under the
     Indenture, including not less than 66 2/3% in principal amount
     of the Bonds of any series or sub-series affected by the
     waiver in a manner different from that of any other series
     or sub-series, may waive any existing default under the
     Indenture and the consequences of any such default, except a
     default in the payment of the principal of, premium, if any,
     or interest on any of the Bonds, and except a default
     arising from the creation of any lien prior to or on a
     parity with the lien of the Indenture;

          (4)  upon payment of charges and compliance with other
     conditions as provided in the Indenture, the Series A Notes
     are exchangeable, at the principal corporate trust office of
     the Trustee and at such other offices or agencies of the
     Trustee or of the Company as may be designated for the
     purpose, for like aggregate principal amounts of Series A
     Notes in authorized denominations; and this Note is
     transferable on books kept by the Company at said office of
     the Trustee and at such other offices or agencies, upon
     surrender and cancellation hereof at any such office or
     agency, duly endorsed or accompanied by a duly executed
     instrument of transfer, and thereupon a new fully registered
     Series A Note or Notes for a like aggregate principal amount
     will be issued to the transferee or transferees in exchange
     for this Note; and

          (5)  the Series A Notes (i) are subject to redemption
     in whole or in part at any time prior to maturity if through
     the application of eminent domain moneys or the proceeds of
     insurance arising from loss or casualty, as specified in the
     Indenture, at the principal amount thereof, and (ii) to the
     extent specified in the attached table, if any, are subject
     to redemption, in whole or in part, at any time prior to
     maturity, at the option of the Company, on and after the
     initial redemption date specified in the attached table, at
     the applicable redemption prices (expressed as a percentage
     of the principal amount) set forth in the attached table,
     together in each case with accrued interest to the date
     fixed for redemption.  Any redemptions permitted or required
     under the Indenture, other than those described in (i), will
     be deemed optional redemptions.

     At least thirty (30) but not more than sixty (60) days prior
to the date on which any Series A Note is to be redeemed as
aforesaid, written notice of such redemption shall be given by
registered mail to the registered owners of the Series A Notes
all or any portions of which are to be redeemed.  If this Note is
called in whole or in part, after provision has been duly made
for notice of such call and after deposit shall have been made of
the principal, premium, if any, and interest to the date fixed
for redemption and such amounts are immediately available on the
date fixed for redemption to the holders of the Series A Notes to
be redeemed on surrender thereof, this Note, or such called part
of the principal amount hereof, shall cease to be secured by the
lien of the Indenture, no interest shall accrue on this Note or
such called part hereof on and after the date fixed for
redemption, and the Company after said date fixed for redemption
shall be under no further liability in respect of the principal
of or premium, if any, or interest on this Note or such called
part hereof (except as expressly provided in the Indenture); and
if less than the whole principal amount hereof shall be so
called, the registered owner hereof shall be entitled, in
addition to the sums payable on account of the part called, to
receive, without expense to such owner, on surrender of this Note
duly endorsed or accompanied by a duly executed instrument of
transfer, one or more Series A Notes for an aggregate principal
amount equal to that part of the principal amount hereof not then
called and paid, or to present this Note for the notation hereon
of the payment of the part of the principal amount then called
and paid.

     This Note is not subject to redemption under any provision
of the Indenture, or otherwise, except as expressly referenced
above.

     The Company, the Trustee, any paying agent, any bond
registrar and any other person may treat the registered owner
hereof as the absolute owner hereof for the purpose of receiving
payment of the principal of and premium, if any, and interest on
this Note and for all other purposes, and neither the Company nor
the Trustee, nor any paying agent or bond registrar, shall be
affected by any notice or knowledge to the contrary, whether
payments on this Note shall be overdue or not.  The Company, and
every successive owner and assignee of this Note, by accepting
and holding the same, consents and agrees to the foregoing
provisions, and each invites the others and all persons to rely
thereon.

     No recourse shall be had for the payment of the principal of
or premium, if any, or interest on this Note against any
incorporator, stockholder, director, officer or agent, past,
present or future, as such, of the Company or of any predecessor
or successor corporation, either directly or through the Company
or any such predecessor or successor corporation, under any rule
of law, statute or constitution or by the enforcement of any
assessment or otherwise, all such liability of incorporators,
stockholders, directors, officers and agents being released by
the holder hereof by the acceptance of this Note and being
likewise waived and released as provided in the Indenture,
provided that nothing herein or in the Indenture shall prevent
enforcement of obligations on stock not fully paid up.

     This Note shall take effect as a sealed instrument.

     This Note shall not be valid or become obligatory for any
purpose or be entitled to any security or benefit under the
Indenture until the certificate hereon shall have been signed by
the Trustee.

     IN WITNESS WHEREOF, Colonial Gas Company has caused this
Note to be executed under its corporate seal and issued by its
duly authorized officers, all as of _________________ __, 19__.


                                        COLONIAL GAS COMPANY

                                        By

                                        By

Attest:



                (Form of Trustee's Certificate)


     This is one of the Series A Notes referred to in the
within-mentioned Indenture.

                         THE FIRST NATIONAL BANK OF BOSTON,
                              as Trustee


                         By
                             Authorized Officer


                     (Form of Endorsement)


     FOR VALUE RECEIVED, the undersigned hereby sells, assigns
and transfers unto ____________________ (whose Taxpayer
Identification Number is ____________________) the within Note,
and all rights thereunder, hereby irrevocably constituting and
appointing _________________ attorney to transfer said Note on
the books of the Company, with full power of substitution in the
premises.


Dated:
In the presence of:


     Notice: The signature to this assignment must correspond
with the name as it appears upon the face of the within Note in
every particular, without alteration or enlargement or any change
whatever.

            [Insert Redemption Table, if applicable]

     NOW, THEREFORE, THIS INSTRUMENT (BEING THE SECOND
SUPPLEMENTAL INDENTURE TO THE INDENTURE) WITNESSETH that, in
consideration of the premises, and of the acceptance and purchase
of the Series A Notes by the holders thereof, and of the sum of
$1.00 duly paid by the Trustee to the Company, and of other good
and valuable consideration, the receipt of which is hereby
acknowledged, and in confirmation of and supplementing and
amending the Indenture and in performance of and compliance with
the provisions thereof, said Colonial Gas Company has given,
granted, bargained, sold, warranted, pledged, assigned,
transferred, mortgaged and conveyed, and by these presents does
give, grant, bargain, sell, transfer, warrant, assign, pledge,
mortgage, convey and confirm unto The First National Bank of
Boston, as Trustee, as provided in the Indenture, and its
successor or successors in the trust thereby and hereby created,
and its and their assigns, (a) all and singular the property, and
rights and interests in property, described (directly or by
cross-reference to the Prior Indentures) in the Indenture and
thereby conveyed, pledged, assigned, transferred and mortgaged,
or intended so to be (said descriptions being hereby made a part
hereof to the same extent as if set forth herein at length),
whether then or now owned or thereafter or hereafter acquired;
(b) all of the real estate and personal property owned by the
Company located respectively in the City of Lowell, and in the
Towns of Chelmsford, Tewksbury, Dracut, Billerica, Westford,
Tyngsboro, Dunstable, Pepperell, North Reading, Littleton,
Wilmington, Wareham, Bourne (which includes the village of
Buzzards Bay), Mashpee, Falmouth, Barnstable (which includes the
village of Hyannis), Yarmouth, Dennis, Harwich, Chatham,
Sandwich, Brewster, Orleans and Eastham, all in Massachusetts,
including (without in any way limiting the generality of the
foregoing) the parcel or parcels of real estate, if any,
described in Exhibit A hereto; and (c) also without limiting the
generality of the foregoing, all the right, title and interest of
the Company in and to the franchises, rights, titles, interests,
easements and all other real and personal property acquired or
constructed by the Company since the execution and delivery of
the Indenture as fully as if set forth herein at length; except
such of said properties or interests therein described above in
(a) to (c), inclusive, as may have been released by the Trustee
or sold or disposed of in whole or in part as permitted by the
Indenture.

     SUBJECT, HOWEVER, as to all of the foregoing, to the
specific rights, privileges, liens, encumbrances, restrictions,
conditions, limitations, covenants, interests, reservations,
exceptions and otherwise as provided (directly or by cross-
reference to the Prior Indentures) in the Indenture and in the
descriptions (directly or by cross-reference to the Prior
Indentures) in the Indenture and in the deeds or grants referred
to therein (or in said Prior Indentures).

     BUT SPECIFICALLY RESERVING AND EXCEPTING (as the same were
reserved and excepted from the lien of the Indenture) from this
instrument and the grant, conveyance, mortgage, transfer and
assignment herein contained all right, title and interest of the
Company, now owned or hereafter acquired, in and to the
properties and rights described (directly or by cross-reference
to the Prior Indentures) on page 11 of the Indenture as
specifically reserved and excepted.

     PROVIDED, HOWEVER, that if an event of default occurs and
the Trustee or any receiver or trustee appointed for the purpose
shall enter upon and take possession of the trust estate, the
Trustee or such receiver or trustee may, to the extent permitted
by law, take possession of the said specifically excepted
property and use it as if such property were part of the trust
estate, unless and until such default shall be remedied and
possession of the trust estate restored to the Company.

     TO HAVE AND TO HOLD all such property, rights, title and
interests unto The First National Bank of Boston, Trustee
hereunder, its successors in the trust created by the Indenture,
and its and their assigns, to its and their own use and behoof
forever;

     BUT IN TRUST, NEVERTHELESS, under and subject to the
provisions and conditions, with all the powers and authority and
for the trusts and purposes set forth in the Indenture, and (1)
for the equal pro rata benefit and security (except as provided
in sections 2.09 and 2.10 of the Indenture, and except insofar as
a sinking, improvement or analogous fund or funds, established in
accordance with the provisions of the Indenture for any series of
Bonds, may afford particular security for Bonds of one or more
series or sub-series, and except independent security as provided
in section 2.02 of the Indenture) of the holders of such of said
series of Bonds as are now outstanding and $75,000,000 in
aggregate principal amount of Series A Notes for the issue of
which provision is made herein, and of the holders of all the
Bonds from time to time certified, issued and outstanding under
the Indenture, and the bearers of the coupons thereto
appertaining, without (except as aforesaid) any preference,
priority or distinction whatever of any Bond or coupon over any
other Bond or coupon by reason of priority in the series or in
the issue, sale or negotiation thereof, or otherwise, and (2)
subject to the covenants, agreements, rights, privileges,
immunities and duties set forth in the Indenture and this
instrument.

     The Company hereby declares that it holds and will hold and
apply all property described (directly or by cross-reference to
the Prior Indentures) on page 11 of the Indenture as specifically
reserved and excepted, upon the trusts of the Indenture set forth
and as the Trustee (or any purchaser thereof upon any sale
thereof hereunder) shall for such purpose direct, from time to
time, to the fullest extent permitted by law or in equity, as
fully as if the same could be and had been granted, conveyed,
mortgaged, transferred and assigned to and vested in the Trustee
by the Indenture.

                           ARTICLE I

                         Series A Notes

     Section 1.01. General Terms of Series A Notes.  The second
series of Bonds to be issued under the Indenture shall be known
as "Secured Medium Term Notes, Series A."  Such Series A Notes
shall be limited in aggregate principal amount to $75,000,000.
The Series A Notes shall be issued from time to time as fully
registered Bonds, without coupons, and no coupon bonds shall be
issued, whether upon original issue or upon transfers or
exchanges.  The Series A Notes shall be substantially in the form
hereinbefore recited and, in each case, shall recite the
principal amount, interest rate, maturity, redemption or call
provisions and other provisions thereof, which may vary as among
the Series A Notes.  The Series A Notes may be issued in the
denomination of one thousand dollars ($1,000) each or any
multiple thereof and, without regard to the denomination thereof,
shall be numbered consecutively.  Each Series A Note shall be
dated as of the day of certification, except that Series A Notes
issued upon transfers and exchanges of Series A Notes and upon
exchanges of temporary Bonds for such Series A Notes shall be
dated so that no gain or loss of interest shall result from such
transfer or exchange.  The Series A Notes shall be due and
payable on such dates, and shall bear interest at such rates (in
each case computed on the basis of a 360-day year of twelve
30-day months from the date thereof) as may be specified therein
from the date of issuance.  Interest thereon shall be payable
semi-annually, on February 15 and August 15 in each year, and at
maturity, until the principal thereof shall become due and
payable.  The Company also agrees to pay on demand interest on
any overdue principal (including any overdue prepayment of
principal) and premium, if any, at a rate equal to the interest
rate of the relevant Series A Note, plus one percent (1.00%) per
annum and, to the extent permitted by law, interest on any
overdue installment of interest at the rate at which such overdue
installment of interest was calculated according to the terms of
the Series A Notes.  The Series A Notes shall be payable as to
principal, premium, if any, and interest at, unless the holder of
any such Bond and the Company shall have otherwise agreed in
writing, the principal corporate trust office of the Trustee in
Canton, Massachusetts, or at the principal office of its
successor in trust created by the Indenture or, at the option of
the registered owner thereof, at such other office or agency of
the Trustee or of the Company maintained by it for the purpose 
in the Burough of Manhattan, The City of New York, New York, or
such other place as may be designated for the
purpose pursuant to the provisions hereof, in lawful money of 
the United States of America.

     The Series A Notes shall be exchangeable by the holders, and
may be transferred, in each case as provided in section 2.06 of
the Indenture, all upon payment of charges and otherwise as
provided in the Indenture.

     The Series A Notes are not subject to redemption, at the
option of the Company or otherwise, by operation of the
provisions of the Indenture, whether under sections 7.02 and 7.03
of the Indenture, or otherwise, except as specifically set forth
in the form of such Notes.

     Series A Notes at any time outstanding may be called for
redemption in the manner provided in Article 5 of the Indenture
and section 1.03 hereof (i) in whole or in part, at any time
prior to maturity, at the option of the Company, to the extent,
under the provisions of and at the redemption prices specified in
the resolution of the Company providing for the issue of such
Series A Notes (the "Resolution") and set forth in the related
Series A Notes or (ii) in whole or in part at
any time prior to maturity through the application of eminent
domain moneys (as hereinafter defined) or the proceeds of
insurance arising from loss or casualty under the provisions of
the Indenture at the principal amount thereof; together in each
case with unpaid interest accrued to the date fixed for
redemption.  Any redemptions permitted or required under the
Indenture, other than those described in (ii) above, shall be
deemed optional redemptions.  The term "eminent domain moneys"
shall mean the net proceeds of the taking of property included in
the trust estate by exercise of the power of eminent domain, or
by similar right or power, or the purchase or designation of the
purchaser of, or ordering of the sale of, all or any part of such
property by the exercise of any right of any governmental
authority, or the sale or conveyance in lieu and in reasonable
anticipation of any such event (provided that, in case of a sale
or conveyance in anticipation of any such event, "eminent domain
moneys" shall include, in addition to said net proceeds, the
excess of the fair value over the net proceeds, if the fair
value, as evidenced by an engineer's certificate, of the property
sold or conveyed, is greater than such net proceeds), together
with all net sums payable for any damage to any fixed assets
embraced in the trust estate by or in connection with any such
taking, sale or conveyance.

     Section 1.02. Payment of Interest.  Whenever Series A Notes
are called for redemption, the Company shall, in each case, prior
to the date fixed for redemption thereof, pay to the Trustee in
cash all unpaid interest accrued on such Series A Notes to said
date fixed for redemption.

     Section 1.03. Procedure for Redemption.  Except as otherwise
provided in this section 1.03 or the Resolution, the procedure
for redemption of Series A Notes shall be that specified in
sections 5.02, 5.03 and 5.04 of the Indenture.

     Notice of redemption of any Series A Notes shall be given by
the Company as provided in sections 5.02 and 5.03 of the
Indenture, except that, unless otherwise provided in the
Resolution, notice need be given only by mail and not by
publication.  Any such notice of redemption shall be mailed not
less than thirty (30) nor more than sixty (60) days prior to the
date on which the proposed redemption is to take place.  The
mailing of such notice shall be a condition precedent to
redemption, provided that any notice which is so mailed shall be
conclusively presumed to have been duly given, whether or not the
holders receive such notice, and failure to give such notice by
mail, or any defect in such notice, to the holder of any such
Series A Note designated for redemption, in whole or in part,
shall not affect the validity of the redemption of any other such
Series A Note.

     Section 1.04. Global Notes.  Notwithstanding any other
provisions of this Supplemental Indenture, the Series A Notes
issued by the Company and authenticated and delivered by the
Trustee under this Supplemental Indenture shall be issued as
definitive, fully-registered global notes in the name of Cede 
& Co., as nominee of The Depository Trust Company ("DTC"), in 
the aggregate principal amount of all Series A Notes issued
hereunder.

     The Company and the Trustee may treat DTC as, and shall deem
DTC to be, the absolute owner of the Series A Notes evidenced by
the global notes for the purpose of payment of principal of,
premium, if any, and interest on such Series A Notes, for the
purpose of all other matters with respect to such Series A Notes,
for the purpose of registering transfers with respect to Series A
Notes, and for all other purposes whatsoever.  Neither the
Company nor the Trustee shall have any responsibility or
obligation to any of DTC's direct or indirect participants.
Without limiting the immediately preceding sentence, neither the
Company nor the Trustee shall have any responsibility or
obligation with respect to (i) the accuracy of the records of DTC
or its nominee or any of its direct or indirect participants with
respect to any ownership interest in the global notes, (ii) the
delivery to any of DTC's direct or indirect participants or any
other person, other than DTC, of any notice with respect to the
Series A Notes evidenced by the global notes, (iii) the payment
to any of DTC's direct or indirect participants or any other
person, other than DTC, of any amount with respect to the
principal  of, premium, if any, or interest on the Series A Notes
evidenced by the global notes, and (iv) the failure of DTC to
provide any information or notification on behalf of any of DTC's
direct or indirect participants.  The Trustee shall pay all
principal of and premium, if any, and interest on the Series A Notes
only to or upon the order of DTC, and all such payments shall be
valid and effective to fully satisfy the Company's obligations
with respect to the principal of and premium, if any, and
interest on such Series A Notes to the extent so paid.
Notwithstanding the provisions of the Indenture to the contrary
(including, without limitation, place of payment, surrender of
the Series A Notes, registration and transfer thereof and
authorized denominations), as long as any of the Series A Notes
are in the form of a global note, full effect shall be given to
the procedures and practices of DTC with respect thereto, and the
Trustee shall comply therewith.

     In the event that (i) DTC (or any successor securities
depositary) is at any time unwilling or unable to continue as
depositary and a successor depositary is not appointed by the
Company within 90 days, (ii) the Company determines that the
continuation of the system of book-entry only transfers through
DTC (or a successor securities depositary) is not in the best
interests of the beneficial owners of the Series A Notes or is
burdensome to the Company, or (iii) a default under the Indenture
has occurred and is continuing, the Company will notify DTC and the
Trustee, whereupon DTC or the Trustee will notify DTC
participants of the availability through DTC of certificates for
the Series A Notes.  In such event, the Company and the Trustee
shall execute and deliver a supplemental indenture to add such
provisions and to make such modifications, including in the
form of Series A Note, as may be necessary or appropriate to provide
for the issuance of the Series A Notes in certificated form and
the Company shall issue and the Trustee shall transfer and 
exchange certificates for the Series A Notes as requested by DTC 
in denominations as prescribed by Section 1.01 hereof, to the
identifiable beneficial owners in replacement of such beneficial 
owners' respective beneficial interests in the Series A Notes.


                           ARTICLE II

                         Miscellaneous

     Section 2.01.  Certain Covenants.  For purposes of Sections
3.01(h) and 4.22 of the Indenture, and not for any other purpose,
the Series A Notes are hereby designated as Prior Series Bonds.

     Section 2.02.  Miscellaneous Provisions.  The Trustee shall
be entitled to, may exercise and shall be protected by, where and
to the full extent that the same are applicable, all the rights,
powers, privileges, immunities and exemptions provided in the
Indenture, as if the provisions concerning the same were
incorporated herein at length.  The Trustee under the Indenture
shall ex officio be Trustee hereunder.  The remedies and
provisions of the Indenture, applicable in case of any default by
the Company thereunder, are hereby adopted and made applicable in
case of any default with respect to the properties included
herein and, without limitation of the generality of the
foregoing, there are hereby conferred upon the Trustee the same
powers of sale and other powers over the properties described
herein as are expressed to be conferred by the Indenture.

     If, pursuant to Article I of this Supplemental Indenture or
any similar provision of any other supplemental indenture, the
Trustee makes payment of the redemption price of all or a portion
of any registered Series A Note directly to the registered owner
thereof without presentation or surrender thereof, the Trustee
shall have no responsibility to ascertain whether such registered
owner carries out its agreement not to dispose of such Note
without prior presentation or surrender thereof to the Trustee as
provided in said Article I or similar provision, and the Trustee
shall not be liable for any claim if arising out of or because of
the failure of such registered owner to carry out its said
agreement.

     The recitals in this Supplemental Indenture shall be taken
as recitals by the Company alone, and shall not be considered as
made by or as imposing any obligation or liability upon the
Trustee, nor shall the Trustee be held responsible for the
legality or validity of this Supplemental Indenture, and the
Trustee makes no covenants or representations, and shall not be
responsible, as to or for the effect, authorization, execution,
delivery or recording of this Supplemental Indenture, except as
expressly set forth in the Indenture.  The Trustee shall not be
taken impliedly to waive by this Supplemental Indenture any right
it would otherwise have.  As provided in the Indenture, this
Supplemental Indenture shall hereafter form a part of the
Indenture.

     The date of this Supplemental Indenture is intended as and
for a date for reference and for identification, the actual time
of the execution hereof being the date set forth in the
testimonium clause hereof.

     This Supplemental Indenture shall become void when the
Indenture shall be void.

     If any provision of this Supplemental Indenture limits,
qualifies or conflicts with the duties imposed by operation of
Section 318(c) of the Trust Indenture Act of 1939, as amended,
such imposed duties shall control.

     This Supplemental Indenture may be simultaneously executed
in any number of counterparts, each of which shall be deemed an
original; and all said counterparts executed and delivered, each
as an original, shall constitute but one and the same instrument,
which shall for all purposes be sufficiently evidenced by any
such original counterpart.

     IN WITNESS WHEREOF, Colonial Gas Company has caused this
Supplemental Indenture to be executed, and its corporate seal to
be hereto affixed, by its officers thereunto duly authorized, and
The First National Bank of Boston has caused this Supplemental
Indenture to be executed, and its corporate seal to be hereto
affixed, by its officers thereunto duly authorized, all as of the
day and year first above written but actually on the 27th day of
September, 1995.


                                   COLONIAL GAS COMPANY

     [Seal]
                                   By  Dennis W. Carroll
                                       Vice President

                                   By  Dennis W. Carroll
                                       Treasurer



Attest:


June T. Abreu
Assistant Clerk


                          THE FIRST NATIONAL BANK OF BOSTON, 
                          as Trustee

     [Seal]

                          By     James E. Mogavero
                                 Authorized Officer


  Attest:

    Illegible
    Clerk


The Commonwealth of Massachusetts  )
                                   ) ss.:
County of Suffolk                  )


     On this 27th day of September, 1995 before me personally
appeared Dennis W. Carroll and June T. Abreu, to me personally
known, who, being by me duly sworn, did say that they are the
Vice President & Treasurer and the Assistant Clerk, respectively, 
of Colonial Gas Company, that the seal affixed to the foregoing 
instrument is the corporate seal of said corporation, and that 
said instrument was signed and sealed by them on behalf of said 
corporation by authority of its Board of Directors; and the said
Dennis W. Carroll and June T. Abreu, acknowledged said instrument 
to be the free act and deed of said corporation.

                                                           [Seal]



                                       Timothy A. Clark
                                       Notary Public
                                       My Commission Expires: 
                                                 10/06/2000

The Commonwealth of Massachusetts  )
                                   ) ss.:
County of Suffolk                  )


     On this 26th day of September, 1995 before me personally
appeared James E. Mogavero, to me
personally known, who, being by me duly sworn, did say that he is
an Authorized Officer of The First National Bank of Boston, that 
the seal affixed to the foregoing instrument is the corporate seal 
of said bank, and that said instrument was signed and sealed by them 
on behalf of said bank, by authority of its Board of Directors; and
the said James E. Mogavero, acknowledged said instrument to be the 
free act and deed of said trust company, as trustee.

                                                           [Seal]



                                       Ralph E. Jones
                                       Notary Public
                                       My Commission Expires:
                                         January 18, 2002


            [END OF EXHIBIT 4c TO COLONIAL GAS COMPANY
            FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]
                                
                                
                                


              [EXHIBIT 4d TO COLONIAL GAS COMPANY
         FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]


      THIS  AMENDMENT TO SECOND SUPPLEMENTAL INDENTURE, dated
as  of  August  1,  1995 (hereinafter  referred  to  as  this
"Amendment" or this "Instrument"), made and entered  into  by
and   between  Colonial  Gas  Company,  a  corporation   duly
organized and existing under the laws of The Commonwealth  of
Massachusetts, having its principal place of business  at  40
Market Street, Lowell, Massachusetts (hereinafter referred to
as  the "Company"), and The First National Bank of Boston,  a
corporation duly organized and existing under the laws of The
Commonwealth of Massachusetts, having its principal place  of
business  at  100  Federal Street, Boston, Massachusetts,  as
successor Trustee (hereinafter referred to, together with its
successors  hereunder,  as the "Trustee")  under  the  Second
Amended  and  restated First Mortgage Indenture dated  as  of
June  15,  1992,  as  supplemented by the First  Supplemental
Indenture   dated  as  of  June  15,  1992  and  the   Second
Supplemental Indenture (the "Second Supplement") dated as  of
August   1,  1995  (as  amended  and  so  supplemented,   the
"Indenture").

      WHEREAS,  the Company has heretofore duly executed  and
delivered to the Trustee the Second Supplement, to  issue  up
to   $75,000,000  in  aggregate  principal  amount  of  First
Mortgage Bonds designated Secured Medium Term Notes, Series A
(herein  referred  to  as the "Series  A  Notes")  under  the
Indenture,  which Series A Notes are to be further designated
and  described,  as  to  dates, maturities,  interest  rates,
sinking   funds,  denominations  and  redemption   and   call
provisions,  in  such Series A Notes which  the  Company  may
issue  from  time  to time, each in the form hereinafter  set
forth   (and  the  Trustee  hereby  confirms  its   approval,
previously  given prior to the certification of any  of  said
additional  Series  A  Notes, of  the  form  and  designation
thereof so specified); and

      WHEREAS,  the  Company  desires  to  amend  the  Second
Supplemental  to confirm its ability to fix interest  payment
dates as it may determine;

      NOW, THEREFORE, THIS INSTRUMENT (BEING THE AMENDMENT TO
SECOND  SUPPLEMENT  TO  THE INDENTURE)  WITNESSETH  that,  in
consideration  of  the premises, and of  the  acceptance  and
purchase of the Series A Notes by the holders thereof, and of
the sum of $1.00 duly paid by the Trustee to the Company, and
of  other  good  and valuable consideration, the  receipt  of
which  is  hereby  acknowledged, and in confirmation  of  and
supplementing  and amending the Indenture and in  performance
of  and  compliance with the provisions thereof, the  Company
and the Trustee agree as follows:

                          ARTICLE I
                              
                       Series A Notes

      Section 1.01.  Amendment of the Second Supplement.  The
Second Supplement is hereby amended as follows:

      (a)   The  first paragraph of the Form of the Series  A
Note  in  the last recital is amended by deleting  the  words
"February 15 and August 15" and replacing them with "April 14
& October 14."

      (b)   The  first  paragraph of Section 1.01  is  hereby
amended  by  adding the phrase, "or such other dates  as  set
forth  in the form of such Notes," after the phrase "February
15 and August 15 in each year."

     IN WITNESS WHEREOF, Colonial Gas Company has caused this
Amendment to be executed, and its corporate seal to be hereto
affixed, by its officers thereunto duly authorized,  and  The
First National Bank of Boston has caused this Amendment to be
executed, and its corporate seal to be hereto affixed, by its
officers  thereunto duly authorized, all as of  the  day  and
year  first  above written but actually on the  12th  day  of
October, 1995.

                              COLONIAL GAS COMPANY

[SEAL]                        By   Dennis W. Carroll
                                   Vice President

                              BY   Dennis W. Carroll
                                   Treasurer

Attest:

    Timothy A. Clark
    Assistant Clerk

                              THE FIRST NATIONAL BANK OF
                              BOSTON, as Trustee

[SEAL]                        By      Terence A. McGiunnis
                                      Authorized Officer
  

Attest:

      Michael R. Garfield
      Assistant Secretary


Commonwealth of Massachusetts )
                              )  ss.:
County of Middlesex           )


      On  this 12th day of October, 1995 before me personally
appeared  Dennis  W.  Carroll and Timothy  A.  Clark,  to  me
personally known, who, being by me duly sworn, did  say  that
they  are  the Vice President and Treasurer and the Assistant
Clerk,  respectively, of Colonial Gas Company, that the  seal
affixed to the foregoing instrument is the corporate seal  of
said  corporation, and that said instrument  was  signed  and
sealed by them on behalf of said corporation by authority  of
its  Board  of Directors; and the said Dennis W. Carroll  and
Timothy A. Clark, acknowledged said instrument to be the free
act and deed of said corporation.

                                                  [Seal]


                                   June T. Abreu
                                   Notary Public
                                   My  Commission  Expires:
                                        2/19/99


Commonwealth of Massachusetts )
                              )  ss.:
County of Middlesex           )


      On  this 23rd day of October, 1995 before me personally
appeared Terence  A. McGiunnis, to me personally known, who, being  by
me  duly  sworn, did say that he is an Authorized Officer  of
The  First National Bank of Boston, that the seal affixed  to
the  foregoing instrument is the corporate seal of said bank,
and  that  said instrument was signed and sealed  by  him  on
behalf  of said bank, by authority of its Board of Directors;
and   the   said  Terence  A.  McGiunnis  acknowledged   said
instrument  to be the free act and deed of said  company,  as
trustee.

                                              [Seal]

                                   Michael R. Garfield
                                   Notary Public
                                   My   Commission   Expires:
                                    January 31, 1997


                    COLONIAL GAS COMPANY
         Amendment to Second Supplemental Indenture
            Dated as of August 1, 1995 to Second
        Amended and Restated First Mortgage Indenture


     The above Amendment to Second Supplemental Indenture was
filed for recordation in Massachusetts as follows:


Location                 Date        Reference

Secretary of the         10/26/95    Document Nos.
Commonwealth                         374252 and 347251

Barnstable County        10/27/95    Instrument No.54662
                                     Book 9903 Page 289

Barnstable County, Land  10/27/95    Document No. 650917
Registration                         Certificates of Title
Division			     Nos. 46050 (131302)
                                     59716 (178392), and
                                     84810 (278220)

Middlesex County,        10/30/95    Instrument No.49470
North Division                       Book ______, Page______

Middlesex County,        10/26/95    Instrument No. 699
South Division                       Book ______, Page ______

Plymouth                 11/3/95     Instrument No.96562
                                     Book 13940, Page 16


              [EXHIBIT 4d TO COLONIAL GAS COMPANY
         FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]


           [EXHIBIT 10qq TO COLONIAL GAS COMPANY
         FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]

                                        SERVICE PACKAGE NO. 11290
                                                  AMENDMENT NO. 0


            FIRM NATURAL GAS TRANSPORTATION AGREEMENT
  (For Use Under "NET-Niagara", "NET-Northeast" and "NET-Elgen"
                         Rate Schedules)


THIS FIRM NATURAL GAS TRANSPORTATION AGREEMENT ("Agreement") is
entered into this 1st day of August, 1995 between TENNESSEE GAS
PIPELINE COMPANY, a Delaware Corporation, herein called
"Transporter", and COLONIAL GAS COMPANY, a MASSACHUSETTS
corporation, herein called "Shipper", pursuant to the following
general terms and representations.

                      W I T N E S S E T H:

WHEREAS, Transporter owns and operates a natural gas transmission
pipeline system which extends in a northeasterly direction from
its principal sources of supply in Texas and Louisiana through
the States of Texas, Louisiana, Arkansas, Mississippi, Alabama,
Tennessee, Kentucky, West Virginia, Ohio, Pennsylvania, New York,
New Jersey, Massachusetts, New Hampshire, Rhode Island and
Connecticut; and

WHEREAS, Shipper has entered into certain gas purchase contracts
with various producers providing for the sale by such producers
to Shipper of a maximum quantity of 4,000 dekatherms ("Dth") of
natural gas per day and has made arrangements for the delivery of
such natural gas for the account of Shipper to the points listed
in Exhibit A hereto, and

WHEREAS, Shipper and Transporter have entered into a Precedent
Agreement dated December 16, 1988 (the "Precedent Agreement"),
pursuant to which Transporter agreed to file an application with
the Federal Energy Regulatory Commission ("FERC") for the
necessary authorizations to (i) provide firm natural gas
transportation service of a daily quantity not to exceed 4,000
Dth of natural gas, and (ii) construct and operate the facilities
necessary to provide such firm transportation service;

WHEREAS, Transporter has now been authorized by the FERC order
issued on November 14, 1990 in docket Nos. CP89-629-000, et al.,
to render the firm transportation service described herein and to
construct and operate the necessary facilities therefore; and

WHEREAS, Transporter and Shipper wish to set forth herein the
specified terms and conditions under which Transporter will
provide such transportation service to Shipper;

NOW, THEREFORE, in consideration of the promises and of the
mutual agreements herein contained, Transporter and Shipper agree
as follows:


                            ARTICLE I
                           DEFINITIONS

1.1  Equivalent Quantity - shall mean, during any given period of
     time, a quantity of gas equal to the quantity of gas received
     by Transporter for the account of Shipper for transportation
     hereunder at the Point(s) of receipt, less quantities for
     transport's system fuel and use requirements and gas lost and
     unaccounted for associated with this transportation service,
     which may be provided by Transporter or Shipper as specified
     in Article VIII, Section 4.  For purposes of determining an
     Equivalent Quantity, quantities of gas shall be stated in
     dekatherms and measured on a dry basis.

1.2  Point(s) of Receipt - shall mean those points as specified in
     Exhibit A attached hereto at which Transporter shall receive
     gas for transportation hereunder, and such other points as
     may be agreed to from time to time by both parties.

1.3  Point(s) of Delivery - shall mean those points as specified
     on Exhibit A attached hereto at which Transporter shall
     deliver gas to Shipper, and such other points as may be agreed
     to from time to time by both parties.

1.4  Transportation Quantity - shall mean the maximum daily
     quantity of natural gas that Transporter hereby agrees to
     receive, subject to Article II herein, for the account of
     Shipper at the Point of Receipt during the term of hereof,
     which shall be 4,000 Dth, provided that Transporter is under
     no obligation to receive a volume in excess of 4,000 Mcf.

                           ARTICLE II
                         TRANSPORTATION

2.1  Transportation Service - After receipt and acceptance by
     Transporter of all FERC and other authorizations necessary to
     provide service hereunder and completion of the facilities
     required to provide such service, beginning on the
     Commencement Date (as defined in Article VIII, Section 8.1
     hereof), Transporter agrees to accept and receive daily, on a
     firm basis, at the Point of Receipt, from Shipper such
     quantity of gas as Shipper makes available up to the
     Transportation Quantity and to transport and deliver for
     Shipper to the Point(s) of Delivery an Equivalent Quantity of
     gas.

                           ARTICLE III

3.1  Shipper shall cause the delivery of natural gas to
     Transporter at the Point(s) of Receipt to be at pressures
     sufficient to enter Transporter's pipeline system.

3.2  Transporter shall cause the delivery of natural gas to
     Shipper at the Point(s) of Delivery as nearly as practicable
     at Transporter's line pressure, provided that pressure shall
     not be less than 100 pounds per square inch gauge.


                           ARTICLE IV
               CONTROL AND BALANCING OF DELIVERIES

The control and balancing of deliveries shall be as provided in
Article III, of the General Terms and Conditions of Transporter's
FERC Gas Tariff Volume No. 1.

                            ARTICLE V
      QUALITY SPECIFICATIONS AND STANDARDS FOR MEASUREMENT

For all gas received, transported and delivered hereunder, the
parties agree to the quality specifications and standards for
measurement provided for in Article II and III of the General
Terms and Conditions of Transporter's FERC Gas Tariff Volume No.
1.

                           ARTICLE VI
                           FACILITIES

Transporter shall construct, install own and operate the
facilities, including but not limited to measurement facilities
hot tap, necessary for Transporter to receive and deliver the gas
as contemplated herein for Shipper's account at the Point(s) of
Receipt and the Point(s) of Delivery.

                           ARTICLE VII
                    DISPATCHER'S NOTIFICATION

Shipper's dispatcher shall notify Transporter's dispatcher of the
daily volume which Shipper desires Transporter to transport on
any day in the manner set forth in Article III, Section 4 of the
General Terms and Conditions of Transporter's FERC Gas Tariff
Volume No. 1.

                          ARTICLE VIII
                        RATES FOR SERVICE

8.1  Transportation Rates - The compensation to be paid by Shipper
     to Transporter for the transportation service provided for
     herein shall be payable monthly in accordance with Article X
     hereof and shall be equal to the sum of the following: (a) the
     product of (1) the sum of the Monthly Demand Rates for
     Segments 3 and 4 under Transporter's NET-NE Rate Schedule and
     (2) the Transportation Quantity, (b) the product of (1) sum
     of the Commodity Rates for Segments 3 and 4 under
     Transporter's NET-NE Rate Schedule and (2) the quantity of
     gas delivered by Transporter to Shipper during the applicable
     billing period, and (c) the product of (1) any applicable
     surcharges as included in Transporter's effective FERC Gas
     Tariff and (2) the quantity of gas delivered by Transporter
     to Shipper during the applicable billing period.

     References herein to Transporter's NET-NE Rate Schedule shall
     include any successor or substitute rate schedules.


8.2  Fuel and Use Quantity - Prior to the Commencement Date (as
     defined in Section 8.1 hereof) and from time to time
     thereafter Transporter and Shipper shall mutually agree
     whether Transporter or Shipper shall supply the fuel required
     for transportation hereunder.  In the event Transporter and
     Shipper agree that Transporter shall supply the fuel required
     for fuel and losses ("Fuel and Use Quantity"), Transporter
     shall charge Shipper an amount equal to the product of (a)
     the amount specified for the cash out of delivery point
     imbalances in the 0-5% range under Rate Schedule LMS-MA of
     Transporter's FERC Gas Tariff, Volume No. I, and (b) the Fuel
     and Use Quantity.  Transporter's provision of the fuel
     required for transportation hereunder is subject to
     termination on 30 days' written notice, at the option of
     either Transporter in its sole discretion or Shipper in its
     sole discretion.  In the event that Transporter does not
     provide the Fuel and Use quantity as stated above, then
     Shipper shall furnish the quantity of gas required for fuel
     and losses.  The quantity of gas retained by Transporter for
     fuel and losses shall be equal to the quantity of gas
     scheduled for delivery to Transporter multiplied by the
     applicable percentage shown for Shipper's service in Article
     7 of Transporter's NET Rate Schedule.

8.3  Rate Changes - Shipper agrees that Transporter shall have the
     unilateral right pursuant to this Article VIII to file and
     make effective changes in (a) the rates, charges, and
     conditions applicable to service pursuant to the Rate
     Schedule under which this service is rendered (b) the rate
     schedule(s) pursuant to which service hereunder is rendered,
     and/or (c) any provisions of the General Terms and Conditions
     of Transporter's FERC Gas Tariff Volume No. 1 as such Tariff
     may be revised or replaced from time to time.  Transporter
     agrees that Shipper may protest or contest the aforementioned
     filings, or may seek authorization from duly constituted
     regulatory authorities for such adjustment of Transporter's
     existing FERC Gas Tariff as may be found necessary to assure
     Transporter's just and reasonable rates.

                      NET-EU RATE SCHEDULE
                           ARTICLE IX
              RESPONSIBILITY DURING TRANSPORTATION

As between the parties hereto, it is agreed that from the time
gas is delivered by Shipper to Transporter at the Point of
Receipt and prior to delivery of such gas to or for the account
Shipper at the Point(s) of Delivery, Transporter shall have the
unqualified right to commingle such gas with other gas in its
pipeline system and shall have the unqualified right to handle
such gas as its own.

                            ARTICLE X
                      BILLINGS AND PAYMENTS

Transporter and Shipper agree that the obligations of Transporter
and Shipper for billing and payment for the services provided
hereunder shall be in accordance with Articles V and VI of the
General Terms and Conditions of Transporter's FERC Gas Tariff
Volume No. 1.



                           ARTICLE XI
         RATE SCHEDULES AND GENERAL TERMS AND CONDITIONS

This Agreement and all terms and provisions contained or
incorporated herein are subject to the provisions of
Transporter's applicable Rate Schedules and of Transporter's
General Terms and Conditions on file with the FERC, or other duly
constituted authorities having jurisdiction, as the same may be
legally amended or superseded, which Rate Schedules and General
Terms and Conditions are by this reference made a part hereof.

                           ARTICLE XII
                        TERM OF AGREEMENT

This Agreement shall become effective on the date hereof, and
shall remain in force and effect for a Primary Term extending
through October 31, 2012 and from year to year thereafter.  After
the expiration of the Primary Term either party may elect to
terminate this Agreement by giving 12 months prior written notice
of such termination.

                          ARTICLE XIII
                           REGULATION

This Agreement shall be subject to all applicable governmental
statutes and all applicable and lawful orders, rules, and
regulations.

                           ARTICLE XIV
                            WARRANTY

Shipper warrants that it will at the time of delivery of gas to
Transporter hereunder have good title to and the good right to
deliver all gas so made available.  Transporter warrants that it
will, at the time of delivery of gas for the account of Shipper
hereunder, have the right to deliver all such gas.  Each party
warrants to the other and such other party's successors and
assigns that the gas covered by its warranty hereunder shall be
free and clear of all liens, encumbrances, or claims against the
warranting party or its affiliates for use of property of such
party or its affiliates.  Each party will indemnify the other and
save it harmless from all suits, actions, debts, accounts,
damages, costs, losses, and expenses arising from or out of any
adverse claims regarding title and/or right to delivery of any or
all persons against the indemnifying party and/or to royalties,
taxes, license fees, or charges assessed against such party.
Title to the gas received, transported, and delivered hereunder
shall at all times remain with Shipper and shall not pass to
Transporter; provided that title to the gas delivered by Shipper
hereunder for fuel and use requirements of Transporter as set
forth in Article VIII herein, shall pass to Transporter upon
delivery of said gas to Transporter at the Point(s) of Receipt.

                           ARTICLE XV
                           ASSIGNMENTS

15.1 Either party may assign or pledge this Agreement and all
     rights and obligations hereunder under the provisions of any
     mortgage, deed of trust, indenture, or other instrument which
     it has executed or may execute hereafter as security for
     indebtedness.  Either party may without relieving itself of
     its obligations under this Agreement, assign any of its
     rights hereunder to a wholly owned affiliate, but otherwise
     no assignment of this Agreement or any of the rights or
     obligations hereunder shall be made unless there first shall
     have been obtained the written consent thereto of the other
     party, which consent shall not be unreasonably withheld.

15.2 Any entity which shall succeed by purchase, merger, or
     consolidation to the properties, substantially or as an
     entirety of either party hereto shall be entitled to the
     rights and shall be subject to the obligations of its
     predecessor interest under this Agreement.

                           ARTICLE XVI
                          MISCELLANEOUS

16.1 Unless otherwise expressly provided for in this
     Agreement or Transporter's FERC Gas Tariff, no modification
     of or supplement to the terms and provisions hereof shall be
     or become effective, except by the execution of supplementary
     written consent by both parties.

16.2 No waiver by either party of any one or more defaults by
     the other in the performance of any provisions of this
     Agreement shall operate or be construed as a waiver of any
     future default or defaults, whether of a like or of a
     different character.

16.3 Except as herein otherwise provided, any notice,
     request, demand, statement, or bill provided for in this
     Agreement or any notice which either party may desire to give
     to the other shall be in writing and mailed by registered or
     certified mail to the post office address of the party
     intended to receive the same, as the cause may be, as
     follows:

     TRANSPORTER:    Tennessee Gas Pipeline Company
                     P.O. Box 2511
                     Houston, Texas 77252
                     Attn:  Market Services

     Invoices:       Attn:  Gas Accounting

     Payments:       Attn:  Treasury Department

     Gas Analysis 
     and Volume 
     Statements:     Attn:  Measurement Department


     SHIPPER         Colonial Gas Company
                     40 Market Street
                     Lowell, Massachusetts 01853

                     Attn:  Scott B. Scholten

                     Colonial Gas Company
                     40 Market Street
                     P.O. Box 3064
                     Lowell, Massachusetts
                     01853-3064
 
                     Attn:  Martin Debruin

or to such other address as either party shall designate by
formal written notice to the other.  Routine communications,
including monthly statements and payments, may be mailed by
registered, certified or ordinary mail.

16.4 This Agreement shall be interpreted under the
     laws of the State of Texas, without regard to the principles
     governing choice of laws.

16.5 Exhibit A attached hereto is incorporated
     herein by reference and made a part of this Agreement for all
     purposes.

16.6 This Agreement, as of the date hereof, shall
     supersede and cancel the Precedent Agreement.

IN WITNESS WHEREOF, the parties hereto have caused this Agreement
to be duly executed in multiple counterparts as of the date first
hereinabove written.

                                 TENNESSEE GAS PIPELINE COMPANY


                                 By:    Byron S. Wright/wdw
                                        Agent and Attorney-in-
                                        Fact

                                 Date:  7/21/95

                                 COLONIAL GAS COMPANY


                                 BY:     John P. Harrington

                                 TITLE:  Senior Vice President-Gas Supply

                                 DATE:   7/14/95

                 GAS TRANSPORTATION AGREEMENT
            (For Use Under NET-NE Rate Schedule)

                        EXHIBIT "A"
         Amendment #0 to Gas Transportation Agreement
                    Dated August 1, 1995
                         Between
               TENNESSEE GAS PIPELINE COMPANY
                           AND
                   COLONIAL GAS COMPANY

SHIPPER:  COLONIAL GAS COMPANY
EFFECTIVE DATE OF AMENDMENT:  AUGUST 1, 1995
RATE SCHEDULE:  NET-NE
SERVICE PACKAGE:  11290
MAXIMUM DAILY ELECTED QUANTITY:  4,000 Dth

METER    METER NAME       INTERCONNECT PARTY NAME  COUNTY  ST  ZONE

012181   IROQUOIS-WRIGHT   IROQUOIS                              05
         SMS

020139   COLONIAL-         COLONIAL GAS CO   MIDDLESEX     MA    06
         TEWKSBURY MASS    
020285   ALGONQUIN-MENDON  ALGONQUIN                       MA    06




METER    METER NAME        R/D   LEG    METER-T   MINIMUM PRESSURE

012181   IROQUOIS-WRIGHT    R    200     4,000
         SMS

                      Total Receipt TQ:  4,000

020139   COLONIAL-          D    200     4,000      100 LBS
         TEWKSBURY MASS     
020285	 ALGONQUIN-MENDON   D    200     4,000      100 LBS

                      Total Delivery TQ:  4,000

NUMBER OF RECEIPT POINTS:  1
NUMBER OF DELIVERY POINTS: 2

NOTE:  Exhibit "A" is a reflection of the contract and all amendments as of 
       the amendment effective date.

 
            [END OF EXHIBIT 10qq TO COLONIAL GAS COMPANY
            FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]



                 [EXHIBIT 10rr TO COLONIAL GAS COMPANY
                 10-K FOR YEAR ENDED DECEMBER 31, 1995]


                                            SERVICE PACKAGE 10778
                                                  AMENDMENT NO. 0

                               


                  GAS TRANSPORTATION AGREEMENT
               (For Use Under FT-A Rate Schedule)

THIS  AGREEMENT  is made and entered into as of the  1st  day  of
June,  1995,  by  and between TENNESSEE GAS PIPELINE  COMPANY,  a
Delaware  Corporation, hereinafter referred to  as  "Transporter"
and   COLONIAL   GAS   COMPANY,   a  MASSACHUSETTS   Corporation,
hereinafter  referred to as "Shipper."  Transporter  and  Shipper
shall collectively be referred to herein as the "Parties."

                            ARTICLE I

                           DEFINITIONS

1.1  TRANSPORTATION QUANTITY (TQ) - shall mean the maximum  daily
     quantity  of  gas which Transporter agrees  to  receive  and
     transport  on  a firm basis, subject to Article  II  herein,
     for  the  account  of Shipper hereunder on each  day  during
     each  year  during the term hereof, which  shall  be  16,083
     dekatherms.   Any  limitations  of  the  quantities  to   be
     received  from  each  Point of Receipt and/or  delivered  to
     each Point of Delivery shall be as specified on Exhibit  "A"
     attached hereto.

1.2  EQUIVALENT  QUANTITY - shall be as defined in Article  I  of
     the  General Terms and Conditions of Transporter's FERC  Gas
     Tariff.

                           ARTICLE II

                         TRANSPORTATION

Transportation  Service  -   Transporter  agrees  to  accept  and
receive  daily on a firm basis, at the Point(s) of  Receipt  from
Shipper  or for Shipper's account such quantity of gas as Shipper
makes available up to the Transportation Quantity, and to deliver
to  or for the account of Shipper to the Point(s) of Delivery  an
Equivalent Quantity of gas.

                           ARTICLE III

                POINT(S) OF RECEIPT AND DELIVERY

The  Primary  Point(s)  of Receipt and Delivery  shall  be  those
points specified on Exhibit "A" attached hereto.

                           ARTICLE IV

All facilities are in place to render the service provided for in
this Agreement.

                            ARTICLE V

      QUALITY SPECIFICATIONS AND STANDARDS FOR MEASUREMENT

For  all  gas  received, transported and delivered hereunder  the
Parties  agree  to the Quality Specifications and  Standards  for
Measurement  as specified in the General Terms and Conditions  of
Transporter's FERC Gas Tariff Volume No. 1.  To the  extent  that
no  new  measurement facilities are installed to provide  service
hereunder, measurement operations will continue in the manner  in
which they have previously been handled.  In the event that  such
facilities  are  not  operated  by Transporter  or  a  downstream
pipeline,  then responsibility for operations shall be deemed  to
be Shipper's.


                           ARTICLE VI

            RATES AND CHARGES FOR GAS TRANSPORTATION

6.1  TRANSPORTATION  RATES - Commencing upon the  effective  date
     hereof,  therates, charges, and surcharges  to  be  paid  by
     Shipper   to  Transporter  for  the  transportation  service
     provided  herein  shall be in accordance with  Transporter's
     Rate  Schedule FT-A and the General Terms and Conditions  of
     Transporter's FERC Gas Tariff.

6.2  INCIDENTAL   CHARGES   -   Shipper   agrees   to   reimburse
     Transporter for any filing or similar fees, which  have  not
     been  previously  paid  for  by Shipper,  which  Transporter
     incurs in rendering service hereunder.

6.3  CHANGES   IN  RATES  AND  CHARGES  -  Shipper  agrees   that
     Transporter  shall have the unilateral right  to  file  with
     the  appropriate  regulatory authority  and  make  effective
     changes  in (a) the rates and charges applicable to  service
     pursuant  to Transporter's Rate Schedule FT-A, (b) the  rate
     schedule(s)   pursuant   to  which  service   hereunder   is
     rendered,  or  (c)  any provision of the General  Terms  and
     Conditions  applicable to those rate schedules.  Transporter
     agrees   that   Shipper   may   protest   or   contest   the
     aforementioned filings, or may seek authorization from  duly
     constituted  regulatory authorities for such  adjustment  of
     Transporter's  existing  FERC Gas Tariff  as  may  be  found
     necessary to assure Transporter just and reasonable rates.

                           ARTICLE VII

                      BILLINGS AND PAYMENTS

Transporter  shall  bill  and Shipper shall  pay  all  rates  and
charges  in  accordance with Articles V and VI, respectively,  of
the General Terms and Conditions of the FERC Gas Tariff.

                          ARTICLE VIII

                  GENERAL TERMS AND CONDITIONS

This  Agreement shall be subject to the effective  provisions  of
Transporter's  Rate Schedule FT-A and to the  General  Terms  and
Conditions  incorporated therein, as the same may be  changed  or
superseded  from time to time in accordance with  the  rules  and
regulations of the FERC.

                           ARTICLE IX

                           REGULATION

9.1  This  Agreement  shall  be subject  to  all  applicable  and
     lawful  governmental statutes, orders, rules and regulations
     and  is contingent upon the receipt and continuation of  all
     necessary regulatory approvals or authorizations upon  terms
     acceptable  to  Transporter.  This Agreement shall  be  void
     and  of  no  force  and  effect if any necessary  regulatory
     approval  is  not  so  obtained or continued.   All  Parties
     hereto  shall cooperate to obtain or continue all  necessary
     approvals  or authorizations, but no Party shall  be  liable
     to  any  other Party for failure to obtain or continue  such
     approvals or authorizations.

9.2  The   transportation  service  described  herein  shall   be
     provided  subject  to  Subpart G,  Part  284,  of  the  FERC
     Regulations.

                            ARTICLE X

              RESPONSIBILITY DURING TRANSPORTATION

Except  as  herein specified, the responsibility for  gas  during
transportation  shall  be  as stated in  the  General  Terms  and
Conditions of Transporter's FERC Gas Tariff Volume No. 1.

                           ARTICLE XI

                           WARRANTIES

11.1 In  addition  to the warranties set forth in Article  IX  of
     the  General Terms and Conditions of Transporter's FERC  Gas
     Tariff, Shipper warrants the following:

     (a)  Shipper  warrants  that  all  upstream  and  downstream
           transportation arrangements are in place, or  will  be
           in  place  as  of  the  requested  effective  date  of
           service,  and  that it has advised  the  upstream  and
           downstream  transporters of the receipt  and  delivery
           points   under   this  Agreement  and   any   quantity
           limitations  for  each point as specified  on  Exhibit
           "A"   attached  hereto.  Shipper agrees  to  indemnify
           and   hold   Transporter  harmless  for   refusal   to
           transport  gas hereunder in the event any upstream  or
           downstream  transporter fails to  receive  or  deliver
           gas as contemplated by this Agreement.

     (b)  Shipper   agrees  to  indemnify  and  hold  Transporter
           harmless  from  all suits, actions,  debts,  accounts,
           damages,   costs,   losses  and  expenses   (including
           reasonable  attorneys fees) arising  from  or  out  of
           breach of any warranty by Shipper herein.

11.2 Transporter  shall not be obligated to provide  or  continue
     service hereunder in the event of any breach of warranty.

                           ARTICLE XII

                              TERM

12.1 This  Agreement shall be effective as of June 1,  1995,  and
     shall  remain  in  force  and effect  until  May  31,  2000,
     ("Primary   Term")  and  on  a  Automatic   Rollover   basis
     thereafter unless terminated by either Party upon  at  least
     thirty  (30)  days prior written notice to the other  Party;
     provided, however, that if the Primary Term is one  year  or
     more,  then  unless  Shipper elects upon  one  year's  prior
     written  notice to Transporter to request a lesser extension
     term,  the  Agreement shall automatically  extend  upon  the
     expiration of the Primary Term for a term of five years  and
     shall  automatically  extend  upon  the  expiration  of  the
     primary   term   for  a  term  of  five  years   and   shall
     automatically   extend  for  successive  five   year   terms
     thereafter  unless Shipper provides notice  described  above
     in   advance  of  the  expiration  of  a  succeeding   term;
     provided  further,  if the FERC or other  governmental  body
     having  jurisdiction over the service rendered  pursuant  to
     this  Agreement authorizes abandonment of such service, this
     Agreement  shall terminate on the abandonment date permitted
     by the FERC or such other governmental body.

12.2 Any portions of this Agreement necessary to resolve or cash-
     out  imbalances  under this Agreement  as  required  by  the
     General Terms and Conditions of Transporter's Tariff,  shall
     survive  the other parts of this Agreement until  such  time
     as  such balancing has been accomplished; provided, however,
     that  Transporter  notifies Shipper of  such  imbalance  not
     later  than  twelve  months after the  termination  of  this
     Agreement.

12.3 This  Agreement  will terminate automatically  upon  written
     notice  from Transporter in the event Shipper fails  to  pay
     all  of  the  amount  of any bill for services  rendered  by
     Transporter   hereunder  in  accord  with  the   terms   and
     conditions   of  Article  VI  of  the  General   Terms   and
     Conditions of Transporter's FERC Gas Tariff.

                          ARTICLE XIII

                             NOTICE

Except  as otherwise provided in the General Terms and Conditions
applicable  to  this Agreement, any notice under  this  Agreement
shall be in writing and mailed to the post office address of  the
Party intended to receive the same, as follows:

  TRANSPORTER:   TENNESSEE GAS PIPELINE COMPANY
                 P.O. BOX 2511
                 HOUSTON, TX 77252-2511
                 ATTENTION:  DIRECTOR, TRANSPORTATION CONTROL

  SHIPPER:

     NOTICES:    COLONIAL GAS CO
                 40 MARKET STREET
                 P.O. BOX 3064
                 LOWELL, MA  01853-3064
                 ATTENTION: MARTIN DEBRUIN

     BILLING:    COLONIAL GAS CO
                 40 MARKET STREET
                 P.O. BOX 3064
                 LOWELL, MA  01853-3064
                 ATTENTION: MARTIN DEBRUIN

or  to  such  other  address as either Party shall  designate  by
formal written notice to the other.

                           ARTICLE XIV

                           ASSIGNMENTS

14.1 Either  Party  may assign or pledge this Agreement  and  all
     rights  and  obligations hereunder under the  provisions  of
     any  mortgage, deed of trust, indenture, or other instrument
     which  it  has executed or may execute hereafter as security
     for  indebtedness.   Either  Party  may,  without  relieving
     itself  of  its obligation under this Agreement, assign  any
     of  its  rights  hereunder to a company  with  which  it  is
     affiliated.   Otherwise,  Shipper  shall  not  assign   this
     Agreement  or any of its rights hereunder, except in  accord
     with  Article  III,  Section 11 of  the  General  Terms  and
     Conditions of Transporter's FERC Gas Tariff.

14.2 Any  person  which  shall succeed by  purchase,  merger,  or
     consolidation  to  the  properties,  substantially   as   an
     entirety,  of either Party hereto shall be entitled  to  the
     rights  and  shall  be  subject to the  obligations  of  its
     predecessor in interest under this Agreement.

                           ARTICLE XV

                          MISCELLANEOUS

15.1 The  interpretation and performance of this Agreement  shall
     be  in  accordance with and controlled by the  laws  of  the
     State  of  Texas, without regard to the doctrines  governing
     choice of law.

15.2 If  any  provisions of this Agreement is declared  null  and
     void,  or  voidable,  by a court of competent  jurisdiction,
     then  that provision will be considered severable at  either
     Party's   option;   and  if  the  severability   option   is
     exercised,  the remaining provisions of the Agreement  shall
     remain in full force and effect.

15.3 Unless  otherwise  expressly provided in this  Agreement  or
     Transporter's  Gas Tariff, no modification of or  supplement
     to  the terms and provisions stated in this agreement  shall
     be  or  become  effective  until  Shipper  has  submitted  a
     request  for  change through the TENN-SPEED  2  System  and
     Shipper   has   been  notified  through  TENN-SPEED   2   of
     Transporter's agreement to such change.

15.4 Exhibit  "A"  attached  hereto  is  incorporated  herein  by
     reference and made a part hereof for all purposes.


IN WITNESS WHEREOF, the Parties hereto have caused this Agreement
to be duly executed as of the date first hereinabove written.

"TRANSPORTER"

TENNESSEE GAS PIPELINE COMPANY



BY:___________________________
  Agent and Attorney-in-Fact

DATE:_________________________


"SHIPPER"

COLONIAL GAS COMPANY


BY:____________________________

TITLE: ________________________

DATE: _________________________


                         GAS  TRANSPORTATION  AGREEMENT
                       (For Use Under FT-A Rate Schedule)
                                                                                
                                   EXHIBIT "A"
                  AMENDMENT #0 TO GAS TRANSPORTATION AGREEMENT
                               DATED June 1, 1995
                                     BETWEEN
                         TENNESSEE GAS PIPELINE COMPANY
                                       AND
                                 COLONIAL GAS CO
                                                                                
                                                                                
COLONIAL GAS CO
EFFECTIVE DATE OF AMENDMENT:  June 1, 1995
RATE SCHEDULE:  FT-A
SERVICE PACKAGE:  10778
SERVICE PACKAGE TQ:  16,083 Dth


                      INTERCONNECT 
METER   METER NAME    PARTY NAME     COUNTY  ST  ZONE R/D  LEG

020578  PENN-NFG-     NATIONAL FUEL  POTTER  PA  04   R    300
        ANDREWS       GAS SUPPLY    
        SETTLEMENT    CORP
        SA

020139	COLONIAL-     COLONIAL GAS   MIDDLE- MA  06   D    200
        TEWKSBURY     CO              SEX    
        MASS


                      INTERCONNECT 
METER   METER NAME    PARTY NAME       METER-TQ   BILLABLE-TQ

020578  PENN-NFG-     NATIONAL FUEL    16,083       16,083
        ANDREWS       GAS SUPPLY    
        SETTLEMENT    CORP
        SA
                     Total Receipt TQ: 16,083       16,083

020139	COLONIAL-     COLONIAL GAS     16,083       16,083
        TEWKSBURY     CO               
        MASS



NUMBER OF RECEIPT POINTS AFFECTED:  1
NUMBER OF DELIVERY POINTS AFFECTED:  1


Note:  Exhibit "A" is a reflection of the contract and all amendments
as of the amendment effective date.


           [END OF EXHIBIT 10rr TO COLONIAL GAS COMPANY
             10-K FOR YEAR ENDED DECEMBER 31, 1995]

               [EXHIBIT 10ss TO COLONIAL GAS COMPANY
                10-K FOR YEAR ENDED DECEMBER 31, 1995]


Tennessee Gas Pipeline                   1010 Milam Street
A Tenneco Company                        P.O. Box 2511
                                         Houston, Texas 77252-2511
                                         (713) 757-2131

                              July 21, 1995
                                          


Mr. John P. Harrington
Colonial Gas Company
40 Market Street
P.O. Box 3064
Lowell, MA 01853-3064

                                  Re:  Amendment No. 1 to 
                                       Gas Storage Contract
                                       Dated December 1, 1994
                                       Service Package No. 524


Dear John:

TENNESSEE GAS PIPELINE COMPANY (TENNESSEE) AND COLONIAL GAS
COMPANY (COLONIAL) agree to amend the above referenced gas 
storage contract effective July 1, 1995, to increase the
Maximum Daily Withdrawal Quantity (MDWQ) when Shipper's
storage balance is equal to or less than 30% of the Maximum 
Storage quantity (MSQ) and 20% of the MSQ, respectively,
as reflected in the attached Exhibit A-1 and as described
below.

The parties agree to amend Article I of the subject gas storage
contract as follows:

Following the commencement of services hereunder, in accordance 
with the terms of Transporter's Rate Schedule FS, and of
this Agreement, Transporter shall receive for injection for
Shipper's account a daily quantity of gas up to Shipper's 
Maximum Injection Quantity of 7,306 dekatherms (Dth) and 
Maximum Storage Quantity (MSQ) of 1,095,830 (Dth) (on a
cumulative basis) and on demand shall withdraw from Shipper's 
storage account and deliver to Shipper a daily quantity of
gas up to Shipper's Maximum Daily Withdrawal Quantity (MDWQ)
of 14,150 Dth; provided however, that when Shipper's storage 
balance is equal to or less than 30% of the MSQ but greater
than 20% of the MSQ, the Maximum Daily Withdrawal Quantity shall 
be 12,065 Dth; and provided further, that when Shipper's
storage balance is less than or equal to 20% of the MSQ, the
Maximum Daily Withdrawal Quantity shall be 7,670 Dth.  For
demand charge purposes, the MDWQ for balances greater than 30%
of the MSQ shall be used.

Except as amended herein, all terms and provisions of the above
referenced gas storage contract shall remain in full force and
effect as written.

If the foregoing is in accordance with your understanding of our 
agreement, please so indicate by signing and returning both
originals of this letter.  Upon Tennessee's execution, an
original will be forwarded to you for your files.

Should you have any questions, please do not hesitate to contact
me at (713) 757-5125.

                         Sincerely,

			 /s/ John Templet

                         John Templet
                         Account Manager


ACCEPTED AND AGREED TO
This______ day of _________, 1995.

TENNESSEE GAS PIPELINE COMPANY

By:/s/ [Illegible]


ACCEPTED AND AGREED TO
This_____ day of _________, 1995.

COLONIAL GAS COMPANY

By /s/ John P. Harrington

Title:  Senior Vice President - Gas Supply

Date:  7-27-95


                  GAS STORAGE SERVICE AGREEMENT
                            EXHIBIT "A-1"      
                    SHOWING REQUESTED CHANGES
              AMENDMENT #1 TO GAS STORAGE CONTRACT
                     DATED December 1, 1994
                             BETWEEN
                 TENNESSEE GAS PIPELINE COMPANY
                               AND
                       COLONIAL GAS COMPANY



SERVICE PACKAGE MSQ:  1,095,830 Dth
MAXIMUM DAILY INJECTION QUANTITY: 7,306

MAXIMUM DAILY WITHDRAWAL QUANTITY (MDWQ):


STORAGE BALANCE   STORAGE BALANCE        MAXIMUM DAILY WITH-
  FROM DTH             TO DTH            DRAWAL QUANTITY DTH

328,750           1,095,830              14,150   Ratchet 0
219,167             328,749              12,065   Ratchet 1
      0             219,166               7,670   Ratchet 2


SERVICE POINT:  Compressor Station 313
INJECTION METER:  060018 TGP-NORTHERN STORAGE INJECTION
WITHDRAWAL METER:  070018 TGP-NORTHERN STORAGE WITHDRAWAL


METER    METER NAME          COUNTY   ST    ZONE    I/W    LEG

060018   TGP-NORTHERN        POTTER   PA     04      I      300
         STORAGE INJECTION

070018   TGP-NORTHERN        POTTER   PA     04      W      300
         STORAGE WITHDRAWAL


 

                           STORAGE      STORAGE    MDIQ
METER    METER NAME      BALANCE FROM  BALANCE TO  MDWQ
                                      

080018   TGP-NORTHERN                              7,306   
         STORAGE 
         INJECTION

070018   TGP-NORTHERN     328,750     1,095,830   14,150 Ratchet 0   
         STORAGE          219,167       328,749   12,065 Ratchet 1
         WITHDRAWAL             0       219,166    7,670 Ratchet 2

                                              SERVICE PACKAGE 524
                                                                                


                  GAS STORAGE SERVICE CONTRACT

This  Contract is made as of the 1st day of December  1994,  by
and   between   TENNESSEE  GAS  PIPELINE  COMPANY,   a   Delaware
corporation herein called "Transporter," and COLONIAL  GAS  CO  a
MASSACHUSETTS  Corporation, herein called "Shipper."  Transporter
and  Shipper  collectively shall be referred  to  herein  as  the
"Parties."

                 ARTICLE I - SCOPE OF AGREEMENT

[SEE AMENDMENT NO. 1 EFFECTIVE JULY 1, 1995]

                   ARTICLE II - SERVICE POINT

The  point  or  points at which the gas is  to  be  tendered  for
delivery by Transporter to Shipper under this Agreement shall  be
at  the storage service point at Transporter's Compressor Station
313.

                       ARTICLE III - PRICE

1.Shipper  agrees to pay Transporter for all natural gas  storage
  service  furnished to Shipper hereunder, including compensation
  for  system fuel and losses, at Transporter's legally effective
  rate  or  at any effective superseding rate applicable  to  the
  type   of   service  specified  herein.  Transporter's  present
  legally  effective  rate  for  said  service  is  contained  in
  Transporter's   Tariff  as  filed  with  the   Federal   Energy
  Regulatory Commission.

2.Shipper  agrees  to  reimburse Transporter for  any  filing  or
  similar  fees, which have not been previously paid by  Shipper,
  which Transporter incurs in rendering service hereunder.
  
3.Shipper  agrees  that  Transporter shall  have  the  unilateral
  right  to  file  with the appropriate regulatory authority  and
  make  changes effective in (a) the rates and charges applicable
  to  service pursuant to Transporter's Rate Schedule FS, (b) the
  rate  schedule(s)  pursuant  to  which  service  hereunder   is
  rendered,  or  (c)  any  provision of  the  General  Terms  and
  Conditions  applicable  to those rate  schedules.   Transporter
  agrees  that  Shipper may protest or contest the aforementioned
  filings,  or  may  seek  authorization  from  duly  constituted
  regulatory  authorities  for such adjustment  of  Transporter's
  existing  FERC Gas Tariff as may be found necessary  to  assure
  Transporter just and reasonable rates.

ARTICLE IV - INCORPORATION OF RATE SCHEDULE AND TARIFF PROVISIONS

This  agreement  shall be subject to the terms  of  Transporter's
Rate  Schedule  FS,  as filed with the Federal Energy  Regulatory
Commission,  together  with  the  General  Terms  and  Conditions
applicable  thereto (including any changes in said Rate  Schedule
or General Terms and Conditions as may from time to time be filed
and made effective by Transporter).



                  ARTICLE V - TERM OF AGREEMENT

This  Agreement shall be effective as of the December 1, 1994
and shall remain in force and effect until November 1,
2000,   ("Primary  Term")  and  on  a month to month   basis
thereafter unless terminated by either Party upon at least thirty
(30)  days  prior  written notice to the other  Party;  provided,
however,  that  if  the Primary Term is one year  or  more,  then
unless  Shipper  elects upon one year's prior written  notice  to
Transporter  to  request a lesser extension term,  the  Agreement
shall  automatically extend upon the expiration  of  the  Primary
Term for a term of five years; and shall automatically extend for
successive  five  year terms thereafter unless  Shipper  provides
notice  described  above  in  advance  of  the  expiration  of  a
succeeding  term;   provided  further,  if  the  FERC  or   other
governmental  body having jurisdiction over the service  rendered
pursuant  to  this  Agreement  authorizes  abandonment  of   such
service,  this Agreement shall terminate on the abandonment  date
permitted by the FERC or such other governmental body.

This Agreement will terminate upon notice from Transporter in the
event  Shipper  fails to pay all of the amount of  any  bill  for
service rendered by Transporter hereunder in accordance with  the
terms  and  conditions  of Article VI of the  General  Terms  and
Conditions of Transporters Tariff.

                      ARTICLE VI - NOTICES

Except  as otherwise provided in the General Terms and Conditions
applicable  to  this Agreement, any notice under  this  Agreement
shall be in writing and mailed to the post office address of  the
Party intended to receive the same, as follows:

        TRANSPORTER:   TENNESSEE GAS PIPELINE COMPANY
                       P. O. Box 2511
                       Houston, Texas  77252-2511
                      Attention: Transportation Services

        SHIPPER:

              NOTICES: COLONIAL GAS CO
                       40 MARKET STREET
                       LOWELL, MA  01852
                       Attention:  JOHN P. HARRINGTON

              BILLING: COLONIAL GAS CO
                       40 MARKET STREET
                       P.O. BOX 3064
                       LOWELL, MA  01853-3064
                       Attention:  MARTIN DEBRUIN

or  to  such  other  address as either Party shall  designate  by
formal written notice to the other.

                    ARTICLE VII - ASSIGNMENT

Any   company  which  shall  succeed  by  purchase,   merger   or
consolidation to the properties, substantially as an entirety, of
Transporter or of Shipper, as the case may be, shall be  entitled
to  the  rights  and shall be subject to the obligations  of  its
predecessor   in  title  under  this  Agreement.   Otherwise   no
assignment  of the Agreement or any of the rights or  obligations
thereunder  shall  be  made by Shipper, except  pursuant  to  the
General Terms and Conditions of Transporter's FERC Gas Tariff.

It  is  agreed,  however,  that the  restrictions  on  assignment
contained  in  this Article shall not in any way  prevent  either
Party  to  the Agreement from pledging or mortgaging  its  rights
thereunder as security for its indebtedness.

                  ARTICLE VIII - MISCELLANEOUS

8.1  The  interpretation and performance of this Agreement  shall
     be  in  accordance with and controlled by the  laws  of  the
     State  of  Texas,  without  regard  to  doctrines  governing
     choice of law.

8.2  If  any  provision  of this Agreement is declared  null  and
     void,  or  voidable,  by a court of competent  jurisdiction,
     then  that provision will be considered severable at  either
     Party's   option;   and  if  the  severability   option   is
     exercised,  the remaining provisions of the Agreement  shall
     remain in full force and effect.

8.3  Unless  otherwise  expressly provided in this  Agreement  or
     Transporter's  Tariff, no modification of or  supplement  to
     the  terms and provisions stated in this Agreement shall  be
     or  become effective, until Shipper has submitted a  request
     for  change through the TENN-SPEED 2 System and Shipper has
     been   notified   through  TENN-SPEED  2  of   Transporter's
     agreement to such change.

8.4  Transporter and Shipper agree that this Agreement, as of the
     date hereof, shall supersede and cancel the Gas Storage
     Contract Number 524, dated September 1, 1993 between the
     Parties hereto.


IN  WITNESS WHEREOF, the Parties have caused this Agreement to be
duly executed by their authorized agents.


TENNESSEE GAS PIPELINE COMPANY



BY:___________________________
    RANDALL G. SCHORE
  Agent and Attorney-in-fact

DATE:_________________________


COLONIAL GAS CO



BY: /s/ John P. Harrington

TITLE:  Vice President - Gas Supply

DATE:  11-28-94





                  GAS STORAGE SERVICE AGREEMENT
                           EXHIBIT "A"     
              TO FIRM GAS STORAGE SERVICE AGREEMENT
                     DATED December 1, 1994
                             BETWEEN
                 TENNESSEE GAS PIPELINE COMPANY
                               AND
                     COLONIAL GAS COMPANY


[SUPERSEDED BY AMENDMENT NO. 1 EFFECTIVE JULY 1, 1995]


           [END OF EXHIBIT 10ss TO COLONIAL GAS COMPANY
                10-K FOR YEAR ENDED DECEMBER 31, 1995]


          [EXHIBIT 10tt TO COLONIAL GAS COMPANY
         FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]


                                            Contract No. R-480-01

                            
                            AMENDMENT
                 TO GAS TRANSPORTATION CONTRACT
                        FOR FIRM SERVICE


      THIS  AMENDMENT,  made and entered into  this  1st  day  of
September 1995, by and between IROQUOIS GAS TRANSMISSION  SYSTEM,
L.P.,   a  Delaware  limited  partnership  ("Transporter"),   and
COLONIAL GAS COMPANY, a Massachusetts Corporation ("Shipper").
      WHEREAS,  Transporter and Shipper  are  parties  to  a  Gas
Transportation Contract for Firm Service dated February 7,  1991,
designated  as  Transporter's Contract No.  R-480-01,  ("Contract
01") which provides for transportation service by Transporter  of
up  to  2,000  Mcf  per day of natural gas on behalf  of  Shipper
between  the interconnection points on Transporter's natural  gas
system  at  Waddington, New York and Wright,  New  York  for  the
period November 1, 1991 to November 1, 2011;
      WHEREAS,  Transporter and Shipper  are  parties  to  a  Gas
Transportation Contract for Firm Service dated November 25, 1991,
designated  as  Transporter's Contract No.  R-480-03,  ("Contract
03") which provides for transportation service by Transporter  of
up  to  4,000  Mcf  per day of natural gas on behalf  of  Shipper
between  the interconnection points on Transporter's natural  gas
system  at  Waddington, New York and Wright,  New  York  for  the
period  December  1,  1991  until a superceding  agreement  takes
effect;
      WHEREAS, Transporter and Shipper mutually desire  to  amend
Contract  01 to provide for additional transportation service  of
4,000 Mcf per day under the same terms and conditions as provided
in Contract 01 for a revised total contract quantity of 6,000 Mcf
per day.
       WHEREAS,  Transporter  and  Shipper  mutually  desire   to
terminate  Contract  03 under the same terms  and  conditions  as
provided in Contract 03 under Article V, Section 3.
      NOW  THEREFORE,  in consideration of the premises  and  the
mutual covenants herein contained, Transporter and Shipper hereby
agree to (1) amend the Contract 01 by modifying the Maximum Input
Quantity  and  Maximum  Equivalent Quantity  of  Schedule  1  and
Schedule  2 to read "6,000 Mcf/d" and "The thermal equivalent  of
6,000  Mcf/d", respectively; and (2) terminate Contract 03 as  of
September  1,  1995.   The  amendment to  Contract  01  shall  be
effective  as  of  September  1,  1995.   All  other  terms   and
conditions of Contract 01 shall remain the same.
      IN  WITNESS  WHEREOF, the parties hereto have  caused  this
Amendment to be duly executed as of the date first above written.

                              IROQUOIS GAS TRANSMISSION SYSTEM, L.P.
                              By Its Agent
ATTEST:                       IROQUOIS PIPELINE OPERATING COMPANY



/s/ Joan Pastore              /s/ Bernard M. Otis
                              Bernard M. Otis
                              Vice President, Transmission


ATTEST:

/s/ Joan Pastore	      /s/ Paul Bailey
                              Paul Bailey
                              Vice President,  Finance &
Administration


ATTEST:                       COLONIAL GAS COMPANY

/s/ Susan Mousseau            /s/ John P. Harrington
			      John P. Harrington
			      Senior Vice President - Gas Supply
                              and Assistant to the President


			
    [END OF EXHIBIT 10tt TO COLONIAL GAS COMPANY
     FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]

         [EXHIBIT 10uu TO COLONIAL GAS COMPANY
       FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]



                                         Contract No. 95135

                       SERVICE AGREEMENT
              (APPLICABLE TO RATE SCHEDULE AFT-1)


     This  Agreement ("Agreement") is made and entered into  this
     1st  day  of  December, 1995,  by and between Algonquin  Gas
     Transmission Company, a Delaware Corporation (herein  called
     "Algonquin"),  and  Colonial  Gas  Company,  (herein  called
     "Customer" whether one or more persons).

     In consideration of the premises and of the mutual covenants
     herein contained, the parties do agree as follows:

                           ARTICLE I
                       SCOPE OF AGREEMENT

          1.1   Subject  to the terms, conditions and limitations
          hereof   and   of  Algonquin's  Rate  Schedule   AFT-1,
          Algonquin agrees to receive from or for the account  of
          Customer  for transportation on a firm basis quantities
          of  natural gas tendered by Customer on any day at  the
          Point(s) of Receipt; provided, however, Customer  shall
          not  tender without the prior consent of Algonquin,  at
          any  Point of Receipt on any day a quantity of  natural
          gas  in  excess of the applicable Maximum Daily Receipt
          Obligation   for  such  Point  of  Receipt   plus   the
          applicable  Fuel Reimbursement Quantity;  and  provided
          further  that Customer shall not tender at all Point(s)
          of  Receipt  on  any  day or in any year  a  cumulative
          quantity  of natural gas, without the prior consent  of
          Algonquin,  in  excess of the following  quantities  of
          natural  gas  plus  the applicable  Fuel  Reimbursement
          Quantities:

          Maximum Daily Transportation Quantity     4,000 MMBtu
          Maximum Annual Transportation Quantity  488,000 MMBtu

          1.2   Algonquin agrees to transport and deliver  to  or
          for the account of Customer at the Point(s) of Delivery
          and  Customer  agrees to accept or cause acceptance  of
          delivery of the quantity received by Algonquin  on  any
          day,  less the Fuel Reimbursement Quantities; provided,
          however, Algonquin shall not be obligated to deliver at
          any  Point of Delivery on any day a quantity of natural
          gas  in excess of the applicable Maximum Daily Delivery
          Obligation.

                           ARTICLE II
                       TERM OF AGREEMENT

          2.1   This Agreement shall become effective as  of  the
          date set forth hereinabove and shall continue in effect
          for  a term ending on March 31, 1996.  The term of this
          agreement shall not be extended beyond March 31,  1996.
          Upon  expiration of this Agreement, Customer shall have
          no  rights  providing for the avoidance  of  pregranted
          abandonment.

          2.2   This Agreement may be terminated at any  time  by
          Algonquin  in the event Customer fails to pay  part  or
          all of the amount of any bill for service hereunder and
          such failure continues for thirty days after payment is
          due;  provided  Algonquin gives ten days prior  written
          notice  to  Customer of such termination  and  provided
          further  such  termination shall not be  effective  if,
          prior to the date of termination, Customer either  pays
          such   outstanding  bill  or  furnishes  a   good   and
          sufficient   surety   bond  guaranteeing   payment   to
          Algonquin  of  such  outstanding  bill;  provided  that
          Algonquin  shall  not be entitled to terminate  service
          pending  the resolution of a disputed bill if  Customer
          complies  with the billing dispute procedure  currently
          on file in Algonquin's tariff.

                          ARTICLE III
                         RATE SCHEDULE

          3.1   Customer  shall pay Algonquin  for  all  services
          rendered  hereunder  and for the availability  of  such
          service under Algonquin's Rate Schedule AFT-1 as  filed
          with  the Federal Energy Regulatory Commission  and  as
          the same may be hereafter revised or changed.  The rate
          to  be  charged  Customer for transportation  hereunder
          shall  not  be  more than the maximum rate  under  Rate
          Schedule  AFT-1, nor less than the minimum  rate  under
          Rate Schedule AFT-1.

          3.2   This  Agreement  and  all  terms  and  provisions
          contained  or  incorporated herein are subject  to  the
          provisions of Algonquin's applicable rate schedules and
          of  Algonquin's  General Terms and Conditions  on  file
          with the Federal Energy Regulatory Commission, or other
          duly  constituted authorities having jurisdiction,  and
          as the same may be legally amended or superseded, which
          rate schedules and General Terms and Conditions are  by
          this reference made a part hereof.

                          ARTICLE III
                         RATE SCHEDULE
                          
          3.3   Customer  agrees that Algonquin  shall  have  the
          unilateral   right   to  file  with   the   appropriate
          regulatory authority and make changes effective in  (a)
          the rates and charges applicable to service pursuant to
          Algonquin's  Rate Schedule AFT-1, (b) Algonquin's  Rate
          Schedule AFT-1, pursuant to which service hereunder  is
          rendered or (c) any provision of the General Terms  and
          Conditions   applicable   to   Rate   Schedule   AFT-1.
          Algonquin  agrees that Customer may protest or  contest
          the  aforementioned filings, or may seek  authorization
          from  duly constituted regulatory authorities for  such
          adjustment of Algonquin's existing FERC Gas  Tariff  as
          may be found necessary to assure that the provisions in
          (a), (b), or (c) above are just and reasonable.

                           ARTICLE IV
                      POINT(S) OF RECEIPT

     Natural  gas to be received by Algonquin for the account  of
     Customer hereunder shall be received at the outlet  side  of
     the measuring station(s) at or near the Primary Point(s)  of
     Receipt  set  forth  in Exhibit A of the service  agreement,
     with  the  Maximum Daily Receipt Obligation and the  receipt
     pressure obligation indicated for each such Primary Point of
     Receipt.   Natural gas to be received by Algonquin  for  the
     account  of Customer hereunder may also be received  at  the
     outlet  side of any other measuring station on the Algonquin
     system, subject to reduction pursuant to Section 6.2 of Rate
     Schedule AFT-1.

                           ARTICLE V
                     POINT(S) OF DELIVERY

     Natural gas to be delivered by Algonquin for the account  of
     Customer hereunder shall be delivered on the outlet side  of
     the measuring station(s) at or near the Primary Point(s)  of
     Delivery  set  forth in Exhibit B of the service  agreement,
     with  the Maximum Daily Delivery Obligation and the delivery
     pressure obligation indicated for each such Primary Point of
     Delivery.  Natural gas to be delivered by Algonquin for  the
     account of Customer hereunder may also be delivered  at  the
     outlet  side of any other measuring station on the Algonquin
     system, subject to reduction pursuant to Section 6.4 of Rate
     Schedule AFT-1.
                           ARTICLE VI
                           ADDRESSES

     Except  as herein otherwise provided or as provided  in  the
     General Terms and Conditions of Algonquin's FERC Gas Tariff,
     any  notice,  request, demand, statement,  bill  or  payment
     provided  for  in  this Agreement, or any notice  which  any
     party  may desire to give to the other, shall be in  writing
     and  shall  be considered as duly delivered when  mailed  by
     registered,  certified,  or first class  mail  to  the  post
     office address of the parties hereto, as the case may be, as
     follows:


          (a)  Algonquin:  1284 Soldiers Field Road
                           Boston, MA  02135
                           Attn:  John J. Mullaney
                                  Vice President, Marketing

          (b)  Customer:    40 Market Street
                            Lowell, MA 01852
                            Attn: John P. Harrington
                                  Sr. Vice President, Gas Supply



     or  such  other address as either party shall  designate  by
     formal written notice.

                          ARTICLE VII
                         INTERPRETATION

     The interpretation and performance of the Agreement shall be
     in   accordance  with  the  laws  of  the  Commonwealth   of
     Massachusetts,  excluding conflicts of law  principles  that
     would  require  the application of the laws of  a  different
     jurisdiction.


                          ARTICLE VIII
                  AGREEMENTS BEING SUPERSEDED

     When  this  Agreement becomes effective, it shall  supersede
     the  following agreements between the parties hereto, except
     that  in  the case of conversions from former Rate Schedules
     F-2  and F-3, the parties' obligations under Article  II  of
     the  service  agreements pertaining to such  rate  schedules
     shall continue in effect.  Not Applicable.

     IN  WITNESS  WHEREOF, the parties hereto  have  caused  this
     Agreement  to be signed by their respective agents thereunto
     duly authorized, the day and year first above written.


                         ALGONQUIN GAS TRANSMISSION COMPANY


                       By: /s/ John J. Mullaney/rsh

                    Title: Vice President, Marketing


                         COLONIAL GAS COMPANY


                      By: /s/ John P. Harrington

                   Title: Senior Vice President-Gas Supply







                            Exhibit A
                                
                       Point(s) of Receipt
                                
                    Dated:  December 1, 1995
                                
                                
   To the service agreement under Rate Schedule AFT-1 between
         Algonquin Gas Transmission Company (Algonquin)
               and Colonial Gas Company (Customer)
                 concerning Point(s) of Receipt.


     Primary
     Point of            Maximum Daily            Maximum
     Receipt            Receipt Obligation    Receipt Pressure

  Dey Street, RI           4,000 MMBtu          Algonquin's
                                               Line Pressure
                                               as may exist
                                              from time to time.







     Signed for Identification

     Algonquin: /s/ John J. Mullaney/rsh

     Customer:  /s/ John P. Harrington

     
        [END OF EXHIBIT 10uu TO COLONIAL GAS COMPANY
          FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]

[EXHIBIT 13a TO COLONIAL GAS COMPANY
FOR 10-K FOR YEAR ENDED DECEMBER 31, 1995]

CONSOLIDATED STATEMENTS OF INCOME

(In Thousands Except Per Share Amounts) Year Ended December 31,
                                         1995      1994      1993

Operating Revenues                   $164,649  $166,259  $166,261
Cost of gas sold                       83,631    87,458    90,915
  Operating Margin                     81,018    78,801    75,346
Operating Expenses:
  Operations                           31,309    33,004    32,957
  Maintenance                           4,401     5,074     4,726
  Depreciation and amortization        10,225     9,235     6,831
  Local property taxes                  3,020     2,740     2,496
  Other taxes                           2,130     2,182     2,055
  Restructuring charge                      -     3,185         -
   Total Operating Expenses            51,085    55,420    49,065
Income Taxes:
  Federal income tax                    6,912     4,806     6,111
  State franchise tax                   1,447     1,058     1,280
   Total Income Taxes                   8,359     5,864     7,391
Utility Operating Income               21,574    17,517    18,890
Other Operating Income (Expense):
  Truck transportation revenues         7,576    12,066     7,558
  Truck transportation expenses, 
  including income taxes and interest  (6,972)  (10,579)   (7,163)
   Truck Transportation Net Income        604     1,487       395
  Other, net of income taxes               (8)     (151)     (186)
   Total Other Operating Income           596     1,336       209
Non-Operating Income, Net of Income       864       565     1,064
   Taxes  
Income Before Interest and Debt        23,034    19,418    20,163
   Expense
Interest and Debt Expense               9,270     8,409     8,141
Net Income                            $13,764   $11,009   $12,022

Average Common Shares Outstanding       8,294     8,119     7,931

Income per Average Common Share         $1.66     $1.36     $1.52

Dividends Paid per Common Share        $1.275    $1.255    $1.235


The accompanying notes are an integral part of these statements.

[END OF CONSOLIDATED STATEMENTS OF INCOME]

CONSOLIDATED BALANCE SHEETS

Assets                                        December 31,
(In Thousands)                               1995     1994
Utility Property:
At original cost                          $308,191  $287,158
  Accumulated depreciation                 (72,636)  (65,473)
     Net Utility Property                  235,555   221,685
Non-Utility Property - Net                   5,036     3,479
     Net Property                          240,591   225,164

Capital Leases - Net                         2,253     2,948

Current Assets:
Cash and cash equivalents                    7,541     9,026
Accounts receivable                         19,069    13,846
  Allowance for doubtful accounts           (2,205)   (1,670)
Accrued utility revenues                     8,924     6,148
Unbilled gas costs                           9,688    12,178
Fuel inventory - at average cost            10,516    12,959
Materials and supplies - at average	     3,132     3,537
   cost
Prepayments and other current assets         4,337     9,544

     Total Current Assets                   61,002    65,568

Deferred Charges and Other Assets:
Unrecovered deferred income taxes           10,562    11,471
Unrecovered demand side management costs     4,977     3,120
Unrecovered environmental costs incurred     4,761     4,577
Unrecovered environmental costs accrued      2,300     3,800
Unrecovered pension costs                    3,917     2,607
Unrecovered transition costs accrued         3,600     4,700
Excess cost of investments over net assets   2,798     2,798
   acquired
Other                                        5,660     4,595
     Total Deferred Charges and Other       38,575    37,668
   Assets
Total Assets                              $342,421  $331,348

CONSOLIDATED BALANCE SHEETS

Capitalization and Liabilities                 December 31,
(In Thousands)                               1995      1994
Capitalization:
Common Equity:
Common Stock                               $27,863   $27,397
Premium on Common Stock                     51,447    49,211
Retained earnings                           25,760    22,567
     Total Common Equity                   105,070    99,175
Long-Term Debt                              75,418    77,923
     Total Capitalization                  180,488   177,098
Capital Lease Obligations                    1,359     2,237

Current Liabilities:
Current maturities of long-term debt         6,141     8,449
Current capital lease obligations              894       712
Notes payable                               61,835    49,500
Gas inventory purchase obligations          12,340    13,860
Accounts payable                            12,150     9,635
Accrued interest                             1,065     1,085
Pipeline refunds due customers               1,310     2,289
Current deferred income taxes                  314     2,139
Other current liabilities                    5,617     3,713
     Total Current Liabilities             101,666    91,382

Deferred Credits and Reserves:
Deferred income taxes - Funded              32,299    29,373
Deferred income taxes - Unfunded            10,562    11,471
Deferred income taxes - Due customers          112       378
Accrued environmental costs                  2,300     3,800
Accrued transition costs                     3,600     4,700
Unamortized investment tax credits           3,940     4,215
Pension reserve                              4,929     5,510
Other deferred credits and reserves          1,166     1,184
     Total Deferred Credits and Reserves    58,908    60,631
Total Capitalization and Liabilities      $342,421  $331,348


The accompanying notes are an integral part of these statements.

[END OF CONSOLIDATED BALANCE SHEETS]

CONSOLIDATED STATEMENTS OF CASH FLOWS
                                         Year Ended December 31,
(In Thousands)                            1995     1994     1993
Cash Flows From Operating Activities:
Net Income                             $13,764  $11,009  $12,022
Adjustments to reconcile net income 
  to net cash:
  Depreciation and amortization         11,211   10,150    7,703
  Deferred income taxes                  1,159    3,555    2,139
  Amortization of investment tax credits  (275)    (234)    (255)
  Provision for uncollectible accounts   1,829    1,803    2,102
  Other, net                               973      811      190
                                        28,661   27,094   23,901
Changes in current assets and 
   liabilities:
  Accounts receivable                   (6,517)     495      773
  Accrued utility revenues              (2,776)   1,022   (1,678)
  Unbilled gas costs                     2,490    4,581    2,122
  Fuel inventory                         2,443      758     (285)
  Materials and supplies                   405      275       56
  Prepayments and other current assets   5,207   (3,290)   2,055
  Accounts payable                       2,515   (2,526)    (382)
  Accrued interest                         (20)      68       (7)
  Pipeline refunds due customers          (979)     213      620
  Accrued pipeline charges                   -     (305)    (606)
  Current deferred income taxes         (1,825)     (73)  (2,111)
  Other current liabilities              1,904      (13)     933
Net Cash Provided by Operating          31,508   28,299   25,391
  Activities
Cash Flows From Investing Activities:
 Utility capital expenditures          (24,096) (28,195) (25,703)
 Non-utility capital expenditures       (1,974)    (876)    (453)
 Sale of non-utility assets                  -        -      586
 Change in deferred accounts            (2,077)    (716)    (354)
Net Cash Used in Investing Activities  (28,147) (29,787) (25,924)
Cash Flows From Financing Activities:
 Dividends paid on Common Stock        (10,571) (10,187)  (9,793)
 Issuance of Common Stock                2,702    4,070    4,283
 Issuance of long-term debt, net of 
   issuance costs                       19,685      741        -
 Retirement of long-term debt,         (27,477)  (5,119)  (1,500)
   including premiums
 Change in notes payable                12,335   16,900    8,100
 Change in gas inventory purchase       (1,520)  (1,373)     492
  obligations
Net Cash (Used in) Provided by          (4,846)   5,032    1,582
  Financing Activities
Net (Decrease) Increase in Cash and     (1,485)   3,544    1,049
  Cash Equivalents
Cash and Cash Equivalents at Beginning   9,026    5,482    4,433
  of Year
Cash and Cash Equivalents at End       $ 7,541  $ 9,026 $  5,482
  of Year
Supplemental Disclosures of Cash Flow Information:
Cash paid during the year for:
Interest - net of amount capitalized   $ 9,867  $ 9,283 $  8,891
Income and state franchise taxes       $ 3,444  $ 7,282 $  4,939

The accompanying notes are an integral part of these statements.

[END OF CONSOLIDATED STATEMENTS OF CASH FLOWS]

CONSOLIDATED STATEMENTS OF COMMON EQUITY

                                           Year ended December 31,
(In Thousands Except Per Share Amounts)      1995    1994    1993

Common Stock
  $3.33 par value; authorized 15,000 shares;
   outstanding, 8,367 in 1995, 8,227 in 1994,
   and 8,030 in 1993
  Beginning of year                       $27,397 $26,739 $26,122
   Issuance of Common Stock through
     Dividend Reinvestment and Common
      Stock Purchase Plan and
      Employee savings plan (140 shares
      in 1995, 197 shares in 1994 and 186
      shares in 1993)                         466     658     617

  End of year                             $27,863 $27,397 $26,739

Premium on Common Stock
  Beginning of year                       $49,211 $45,799 $42,133
   Issuance of Common Stock through
     Dividend Reinvestment and Common
      Stock Purchase Plan and
      Employee savings plan                 2,236   3,412   3,666

  End of year                             $51,447 $49,211 $45,799

Retained Earnings
  Beginning of year                       $22,567 $21,745 $19,516
   Net income                              13,764  11,009  12,022
   Cash dividends on Common Stock ($1.275
       a share in 1995, $1.255 a share in
      1994 and $1.235 a share in 1993)    (10,571)(10,187) (9,793)

  End of year                             $25,760 $22,567 $21,745

      Total Common Equity                $105,070 $99,175 $94,283


The accompanying notes are an integral part of these statements.

[END OF CONSOLIDATED STATEMENTS OF COMMON EQUITY]

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note A:  Summary of Significant Accounting Policies

Nature  of  Operations  -  Colonial Gas Company,  a  Massachusetts
corporation  formed in 1849, is primarily a regulated natural  gas
distribution  utility.  The Company serves  over  141,000  utility
customers in 24 municipalities located northwest of Boston and  on
Cape  Cod. Through its subsidiary, Transgas Inc., the Company also
provides  over-the-road transportation of liquefied  natural  gas,
propane, and other commodities.

Principles   of   Consolidation  -  The   consolidated   financial
statements   include  the  accounts  of  the   Company   and   its
subsidiaries. All material intercompany items have been eliminated
in consolidation.

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

Utility  Regulation - The Company's utility operations are subject
to  regulation by the Massachusetts Department of Public Utilities
(DPU)  with  respect to rates charged for natural  gas  sales  and
transportation, among other things. The Company's policies conform
with  generally  accepted  accounting principles,  as  applied  to
regulated public utilities.

Utility  Property and Non-Utility Property - Utility property  and
non-utility property are stated at original cost, including labor,
materials, taxes and overheads. The amount of interest capitalized
as  a  component of construction overheads amounted  to  $568,000,
$294,000 and $227,000 in 1995, 1994 and 1993, respectively.
      The  original cost of depreciable utility property  retired,
together  with the cost of removal, net of salvage, is charged  to
accumulated depreciation. Depreciation applicable to the Company's
utility  property  in  service is calculated  in  accordance  with
depreciation   rates  as  approved  by  the  DPU.  The   composite
depreciation  rate which was approximately 2.91%  through  October
31,  1993, was increased to approximately 3.77% effective  with  a
rate  increase  as approved by the DPU on November  1,  1993.  The
composite  depreciation rate is applied to  the  utility  property
balance at the beginning of each year. Depreciation on non-utility
property is computed by various methods.

Operating Revenues - Operating revenues are accrued based upon the
amount  of gas delivered to utility customers through the  end  of
the  accounting period. Accrued utility revenues of $8,924,000 and
$6,148,000,  as  reported in the Consolidated  Balance  Sheets  at
December 31, 1995 and 1994, respectively, represent the accrual of
unbilled  operating  revenues  net  of  related  gas  costs.   The
Company's   policy  is  to  record  lost  margins  and   financial
incentives relating to the Company's demand side management  (DSM)
programs as revenue when earned by the Company and approved by the
DPU. In September 1995, the Company received approval from the DPU
to  recover financial incentives and lost margins associated  with
the  residential DSM programs. Based on this approval, the Company
recorded  $900,000  of  lost  margins and  $220,000  of  financial
incentives  as revenue in 1995. No lost margins or incentives  for
the commercial DSM programs have been recorded to date.

Unbilled  Gas Costs - The Company charges or credits  its  utility
customers  for  increases or decreases in  gas  costs  from  those
reflected in its base tariffs by applying a cost of gas adjustment
clause  (CGAC).  In accordance with the CGAC, any  under  or  over
recoveries  of gas costs are charged or credited to  the  unbilled
gas  cost  account and recorded as a current asset  or  liability.
Such  under  or  over recoveries are collected or  refunded,  with
interest accrued at the prime rate, in subsequent periods.

Pipeline Refunds Due Customers - The Company periodically receives
refunds  from  interstate  pipeline  companies  related  to   rate
adjustments  ordered  by the Federal Energy Regulatory  Commission
(FERC).  Refunds are returned to utility customers  under  methods
approved by the DPU.

Excess  Cost of Investments over Net Assets Acquired - This  asset
arose  principally  from  the  pre-1971  acquisitions  of  utility
operations.  No  amortization  has been  provided  since,  in  the
opinion  of management, there has been no diminution in  value  of
the applicable investments.

Income  Taxes - The Company records deferred income taxes for  the
income  tax  effect  of  the  difference  between  book  and   tax
depreciation and all other temporary book and tax differences,  in
accordance  with Statement of Financial Accounting  Standards  No.
109   "Accounting  for  Income  Taxes"  (SFAS  109).   Unamortized
investment  tax  credits, which were allowed under Federal  income
tax laws prior to 1987, have been deferred and are being amortized
as a credit to income tax expense over the estimated service lives
of the corresponding assets.

Interest  and  Debt Expense - Interest and debt  expense  includes
interest  on long-term debt, interest on short-term notes  payable
and  regulatory  interest.  As approved  by  the  DPU,  regulatory
interest  is  interest  income credited on  regulatory  assets  or
interest expense charged on regulatory liabilities.

Pension  Plans  -  The Company and its subsidiaries  have  defined
benefit pension plans covering substantially all employees.  These
include  two  qualified union plans, one qualified plan  for  non-
union  employees,  and  various unqualified individual  retirement
agreements  covering  certain  key  employees  and  retirees.  The
Company's  funding policy is to contribute annually an  amount  at
least equal to the normal cost plus a 30-year amortization of  the
unfunded  actuarially calculated accrued liability and  additional
contributions  to  fund  the  unqualified  individual   retirement
agreements.

Cash  and  Cash Equivalents - For the purposes of the Consolidated
Balance Sheets and Statements of Cash Flows, the Company considers
cash investments with an original maturity of three months or less
to be cash equivalents.

Fair Value of Financial Instruments - In accordance with Statement
of  Financial Accounting Standards No. 107 "Disclosures About Fair
Values  of  Financial  Instruments", the fair  value  amounts  are
disclosed  below.  These fair value amounts  are  not  necessarily
indicative  of  the amounts that the Company could  realize  in  a
current market exchange.
      The  carrying amount of cash and cash equivalents and  short-
term debt approximates fair value. The fair value of long-term debt
is estimated based on the rates available to the Company at the end
of  each respective year for debt of the same remaining maturities.
The   carrying   amount  of  long-term  debt   (including   current
maturities) was $81,559,000 and $86,372,000 as of December 31, 1995
and  1994,  respectively.  The fair value  of  long-term  debt  was
$89,724,000  and  $88,425,000 as of December  31,  1995  and  1994,
respectively.
      Under  current  regulatory treatment, any premiums  paid  to
refinance long-term debt, would be recovered over the life of  the
new debt, and would not have a significant impact on the Company's
results of operations.

Reclassifications  -  Reclassifications are made  periodically  to
previously  issued financial statements to conform to the  current
year presentation.

New  Accounting Standard - In March 1995, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards
No.  121  "Accounting for the Impairment of Long-Lived Assets  and
Long-Lived Assets to be Disposed Of", which will be effective  for
the Company's fiscal year ending December 31, 1996. This statement
requires  the  Company to review long-lived assets for  impairment
whenever  events  or changes in circumstances  indicate  that  the
carrying  amount of an asset may not be recoverable.  The  Company
intends to adopt this statement prospectively. The impact of  this
standard  is  not  expected  to have  a  material  impact  on  the
Company's financial condition or results of operations.



Note B:  Federal Income Tax

The  Company  records deferred income taxes  for  the  income  tax
effect of the difference between book and tax depreciation and all
other temporary book and tax differences, in accordance with  SFAS
109. Prior to October 1981 as approved by the DPU, the Company did
not  record deferred income taxes but rather "flowed through"  tax
benefits  to utility customers. At December 31, 1995, the  Company
has  a  liability of $10,562,000 on the Consolidated Balance Sheet
as   Deferred   Income  Taxes  -  Unfunded  and  a   corresponding
unrecovered  deferred  asset.  The liability  represents  the  tax
effect  of  pre-1981 timing differences for which deferred  income
taxes had not been provided, increased in accordance with SFAS 109
for the tax effect of future revenue requirements. The Company  is
recovering  these  unfunded deferred taxes from utility  customers
over the remaining book life of utility property.
      The  Company  has  a liability (Deferred Income  Taxes-  Due
Customers)  of  $112,000  at December 31, 1995,  representing  the
amount  of  pre-July  1,  1987 deferred  income  taxes  that  were
recorded  in  excess of the Federal statutory income tax  rate  of
34%.  This  liability is being returned to utility customers  over
the  remaining  book life of utility property. This  liability  is
also charged for any Federal income taxes at rates above 34%.
Federal income tax expense is comprised of the following
components:
                                      Year Ended December 31,
(In Thousands)                        1995     1994     1993
Charged (credited) to operations:
Current                             $6,455   $2,157   $5,191
Deferred:
  Unbilled gas costs                (1,523)    (106)  (1,753)
  Accelerated depreciation           2,005    2,167    2,157
  Demand side management costs         (32)   1,115        -
  Pension                              (38)    (840)     141
  Recovery of unfunded deferred taxes  398      398      556
  Debt expense                         848      (21)     (20)
  Transition costs                    (871)     (55)       -
  Miscellaneous                        (57)     221       84
Amortization of investment tax        (273)    (230)    (245)
  credits
     Total                           6,912    4,806    6,111
Charged to other income                477    1,014      578
Total Federal income tax expense    $7,389   $5,820   $6,689
        

The  effective  Federal income tax rate and the  reasons  for  the
difference  from  the statutory Federal income  tax  rate  are  as
follows:
                                      1995     1994     1993
Statutory Federal income tax rate      35%      35%      35%
Increases (reductions) in taxes 
     resulting from:
   Amortization of investment tax      (1)      (1)      (1)
     credit
   Recovery of unfunded deferred taxes  2        2        3
   Miscellaneous items                 (1)      (1)      (1)
Effective Federal income tax rate      35%      35%      36%

Temporary  differences which gave rise to the  following  deferred
tax assets (liabilities) are:

                                       December 31,
(In Thousands)                        1995        1994
Construction contributions         $ 1,060    $  1,117
Other                                1,468         943
   Total deferred tax assets         2,528       2,060
Accelerated depreciation           (36,949)    (34,698)
Cost of removal                     (2,554)     (2,364)
Unbilled gas costs                    (315)     (3,184)
Environmental response costs        (1,865)     (1,839)
Demand side management costs        (1,764)     (1,803)
Other                               (2,256)     (1,155)
   Total deferred tax liabilities  (45,703)    (45,043)
Total deferred taxes              $(43,175)   $(42,983)


Note C:  Capital Stock

Pursuant  to the Company's dividend reinvestment and common  stock
purchase plan, shareholders can automatically reinvest their  cash
dividends and can invest optional limited amounts of cash payments
in newly issued shares.
   The Company has authorized and unissued 547,559 shares of Class
A  Preferred  Stock, $25 par value, of which 100,000  shares  have
been  designated a Junior Preferred Stock series and reserved  for
issuance under the Rights Plan described below, and 370,000 shares
of Class B Preferred Stock, $1 par value.
   A  Shareholder  Rights  Plan provides one  right  ("Right")  to
purchase one one-hundredth of a share of the Company's Series  A-1
Junior Participating Preferred Stock, par value $25 per share,  at
a price of $60 per share, subject to adjustment. The Rights expire
on  December  1, 2003 and only become exercisable,  or  separately
transferable,  10  days  after  a person  or  group  acquires,  or
announces an intention to acquire, beneficial ownership of 20%  or
more  of the Company's Common Stock. The Rights are redeemable  by
the  Board at a price of $.01 per Right at any time prior  to  the
expiration of ten days after the acquisition by a person or  group
of  beneficial  ownership of 20% or more of the  Company's  Common
Stock.

Note D:  Retained Earnings

The  Company's ability to pay dividends on its Common  Stock  from
retained  earnings  is  restricted  by  the  first  mortgage  bond
indenture  and  by  the  bank  line  of  credit.  Under  the  most
restrictive   covenant,  approximately  $23,943,000  of   retained
earnings  was  available to pay dividends on Common  Stock  as  of
December 31, 1995.



Note E:  Long-Term Debt

The composition of long-term debt is as follows:
                                           December 31,
   (In Thousands)                         1995     1994
First mortgage bonds:
  14.00%  Series CC due 1999           $     -  $   500
   8.86%  Series CD due 2001             6,000    7,000
   9.40%  Series CE due 1997            10,000   15,000
  10.25%  Series CF due 2004                 -   18,182
   8.05%  Series CG due 1999            20,000   20,000
   8.80%  Series CH due 2022            25,000   25,000
   6.85%  Series MTA-1   due 2025       10,000        -
   6.45%  Series MTA-2   due 2025       10,000        -

        Total                           81,000   85,682
Note payable                               559      690
Less: Long-term debt due within         (6,141)  (8,449)
  one year

Total long-term debt                   $75,418  $77,923

The  aggregate amount of maturities and sinking fund  requirements
for  the  years  1996, 1997, 1998, 1999, and 2000 are  $6,141,000,
$6,152,000, $1,164,000, $21,102,000, and $1,000,000, respectively.
  The first mortgage bonds are collateralized by utility property.
The  Company's first mortgage bond indenture includes, among other
provisions, limitations on the issuance of long-term debt,  leases
and  the  payment  of dividends from retained earnings.  The  note
payable is collateralized by equipment.
  In September 1995, with the approval of the DPU, the Company
established a medium term note (MTN) program which permits the
issuance of up to $75 million of MTN's as bonds under its
indenture. In October 1995, the Company issued $10 million of 30-
year bonds with an average effective interest rate of 6.85% (6.44%
during the first ten years and 7.38% in the next twenty years). In
December 1995, the Company issued $10 million of 30-year bonds with
an average effective interest rate of 6.45% (6.08% during the first
ten years and 6.90% in the next twenty years). Both issues of bonds
can be redeemed by the holder within a 30 day period at the end of
ten years. It is anticipated that the remaining bonds under the MTN
program will be issued in several series over the next two years.
  On December 29, 1995, the Company redeemed prior to maturity the
$16,364,000 of Series CF, 10.25%, first mortgage bonds.

Note F:  Short-Term Debt

In  July  1994, the Company established a three-year bank line  of
credit  of $75 million with a consortium of four banks.  The  bank
line  of credit allows the Company to borrow on a demand basis  up
to $75 million, less whatever amount has been borrowed through the
Company's  gas  inventory trust (described  below).  The  line  of
credit  allows  the  Company  the  option  to  borrow  under  four
alternative  rates:  prime  rate,  certificate  of  deposit  rate,
eurodollar rate (LIBOR), and a competitive bid option. At December
31,  1995, the credit available under the bank line of credit  was
$825,000. The weighted average interest rates for short-term  debt
were 6.03% and 6.25% at December 31, 1995 and 1994, respectively.
  The Company has an agreement with a single-purpose Massachusetts
trust,  the Company's gas inventory trust, under which the Company
sells  supplemental gas inventory to the trust  at  the  Company's
cost.  The  Company's  agreement with the  trust  requires  it  to
repurchase  such inventory at cost when needed and  reimburse  the
trust  for  expenses  incurred to finance the gas  inventory.  The
trust  finances such purchases of inventory by borrowing  under  a
bank  line  of credit with a maximum borrowing commitment  of  $30
million  that  is  complementary to and on similar  terms  as  the
Company's  bank  line  of  credit described  above.  The  DPU  has
approved  the  inventory trust arrangement and has  permitted  the
cost of such gas inventory, including fees and financing costs, to
be  recovered  through the Company's CGAC. During 1995,  1994  and
1993  approximately $529,000, $504,000 and $390,000, respectively,
of financing costs were incurred by the trust.



Note G:  Lease Obligations

The  Company leases certain facilities and equipment used  in  its
operations.  In  accordance with accounting for  regulated  public
utilities, the Company has capitalized certain of these leases and
reflects lease payments as rental expense in the periods to  which
they  relate.  This capitalization has no impact on the  Company's
net income.
   Assets  held  under  capital leases amounted  to  approximately
$7,291,000  and  $7,230,000  at  December  31,  1995   and   1994,
respectively.  Accumulated  amortization  on  assets  held   under
capital leases amounted to approximately $5,038,000 and $4,282,000
at December 31, 1995 and 1994, respectively.
   The  most  significant agreements which meet the  criteria  for
capital lease classification are a lease which expires in 1998 for
a   liquefied   natural  gas  storage  tank  in  South   Yarmouth,
Massachusetts  and  a  lease  which expires  in  2002  for  office
facilities in Lowell, Massachusetts. Both leases have fair  market
renewal options at the end of their initial terms.
   Total  rental  expense  for  the  years  1995,  1994  and  1993
approximated  $1,429,000, $2,049,000 and $1,808,000, respectively.
At  December  31,  1995,  the future minimum  payments  (including
interest)  under the Company's lease agreements are:  $894,000  in
1996;  $742,000  in  1997;  $605,000 in 1998;  $296,000  in  1999;
$254,000 in 2000; and $355,000 thereafter.

Note H:  Employee Benefit Plans

Savings  Plan  -  The Company sponsors an employee 401(k)  Savings
Plan.  The  Company's  matching contribution,  exclusive  of  plan
administration  costs,  was $459,000, $387,000  and  $418,000  for
1995, 1994 and 1993, respectively.

Pension  Plans  -  The Company and its subsidiaries  have  various
defined   benefit   pension  plans  covering   substantially   all
employees.

Net   periodic   pension  cost  is  comprised  of  the   following
components:
                                      Year Ended December 31,
(In Thousands)                       1995      1994     1993

Benefits earned during the period  $  836   $ 1,195  $ 1,031
Interest cost on projected          3,279     2,803    2,690
  benefit obligation
Actual return on plan assets       (5,515)       77   (2,656)
Net amortization and deferral       2,757    (2,657)     325
Net periodic pension cost          $1,357    $1,418   $1,390

Assumptions used in actuarial calculations were as follows:

                                    Year Ended December 31,
                                   1995      1994     1993

Weighted average discount rate     7.50%     8.50%    7.25%
Future compensation increases      4.00%     5.00%    5.00%
Expected long-term rate of return  9.00%     9.00%    9.00%
  on assets


The funded status of the plans at December 31, 1995 and 1994 is as
follows:
                                  1995                     1994
                          Assets   Accumulated        Assets  Accumulated
                          Exceed      Benefits        Exceed     Benefits
                     Accumulated        Exceed   Accumulated       Exceed
(In Thousands)          Benefits        Assets      Benefits       Assets
                                                      
Projected benefit                                     
obligations:
  Vested               $(28,993)    $(10,388)    $(21,897)     $(8,544)
  Nonvested                (628)        (869)      (2,988)        (563)
Accumulated             (29,621)     (11,257)     (24,885)      (9,107)
Due to recognition of                                          
future salary increases  (4,173)         (88)      (4,664)         (42)
    
          Total         (33,794)     (11,345)     (29,549)      (9,149)
Plan assets at fair      31,168        6,420       27,715        5,259
value
Projected benefit        (2,626)      (4,925)     (1,834)       (3,890)
     obligation         
     in excess of
     plan assets
Unrecognized net loss     1,758        1,232        (227)          513
   (gain)
Unrecognized              1,572        1,247       2,059         1,430
   transition amount
Unrecognized prior          347        1,493         448           706
   service cost
Additional liability          -       (3,885)          -        (2,607)
   accrued
Prepaid (accrued)        $1,051      $(4,838)    $   446       $(3,848) 
   pension costs

Assets of the employee benefit plans are invested in domestic  and
international   equities,  medium-term   domestic   fixed   income
securities, international fixed income securities, real estate and
other short-term debt instruments.

Additional benefits upon retirement were given to 47 employees who
accepted  the  voluntary early retirement  program  in  1994.  The
additional  loss  of $2,537,000 as a result of  this  program  was
recorded as a restructuring charge in the fourth quarter of 1994.

Postretirement Life and Health Benefit Plan - The Company sponsors
a  postretirement  benefit  plan  that  covers  substantially  all
employees.  The  plan provides medical, dental and life  insurance
benefits.  The plan is contributory for retirees, with respect  to
postretirement   medical  and  dental  benefits;   the   plan   is
noncontributory with respect to life insurance benefits.
      During  1993,  the  Company adopted Statement  of  Financial
Accounting   Standards   No.   106  "Employers'   Accounting   for
Postretirement Benefits Other Than Pensions" (SFAS 106). Prior  to
1993,   expense  was  recognized  when  benefits  were  paid.   In
accordance with SFAS 106, the Company began recording the cost for
this  plan on an accrual basis in 1993. As permitted by SFAS  106,
the  Company will record the transition obligation over a  twenty-
year period. The Company's cost under this plan for 1995, 1994 and
1993   was  $672,000,  $694,000  and  $817,000,  respectively.   A
regulatory asset of $431,000 was recorded in 1993, leaving  a  net
expense  of $386,000. This regulatory asset represents the  excess
of  postretirement  benefits on the accrual basis  over  the  paid
amounts for the period of January 1, 1993 until November 1,  1993,
the  effective  date of the DPU's approval of  the  Company's  new
rates.  Currently,  the  DPU  allows  Massachusetts  utilities  to
recover   the  tax  deductible  portion  of  these  postretirement
benefits.
      Beginning in 1990, the Company has funded a portion of these
costs  through the combination of a trust under Section  501(c)(9)
of  the  Internal Revenue Code and separate accounts of the  trust
under Section 401(h) of the Internal Revenue Code. The Company  is
currently  funding an amount each year equal to  the  maximum  tax
deductible amount.
      The  following  table  sets forth the plan's  funded  status
reconciled with the amounts recognized in the Company's  financial
statements at December 31, 1995 and 1994:

(In Thousands)                       1995       1994
                                               
Accumulated postretirement                   
       benefit obligation:
     Retirees                     $(3,816)   $(2,416)
     Fully eligible active plan    (1,047)    (1,457)
       participants
     Other active plan             (1,275)    (1,782)
       participants
                                   (6,138)    (5,655)
Plan assets at fair value           4,102      3,135
Accumulated postretirement         (2,036)    (2,520)          
     benefit obligation          
     in excess of plan assets
Unrecognized net (gain) from       (1,310)    (1,016)       
     past experience                              
     different from that assumed  
     and from changes in assumptions
Unrecognized transition obligation  4,584      4,854
Prepaid postretirement benefit     $1,238     $1,318
     cost

Net  periodic  postretirement benefit cost included the  following
components:

                                Year Ended December 31,
(In Thousands)                  1995      1994      1993
                                                    
Service cost - benefits         $145      $202      $268                    
    attributable to service     
    during the period
Interest cost on accumulated     505       455       478                    
    postretirement               
    benefit obligation
Actual return on plan assets    (639)      143      (202)
Net amortization and deferral    661      (106)      273
Net periodic postretirement     $672      $694      $817
    benefit cost

     For measurement purposes, a 7% (4.5% for dental costs) annual
rate  of  increase in the per capita cost of covered  health  care
benefits  was assumed for 1996; the rate of increase  for  medical
costs  was assumed to decrease gradually from 7% to 4.5%  in  2001
and  remain  at that level thereafter. The health care cost  trend
rate  assumption has a significant effect on the amounts reported.
To illustrate, increasing the assumed health care cost trend rates
by   one  percentage  point  in  each  year  would  increase   the
accumulated  postretirement benefit obligation as of December  31,
1995 by $706,000 and the aggregate of the service and the interest
cost  components of net periodic postretirement benefit  cost  for
the year then ended by $84,000.
      The  weighted average discount rate used in determining  the
accumulated  postretirement benefit obligation was 7.5%  and  8.5%
for  1995 and 1994, respectively. The expected long-term  rate  of
return  on  plan  assets was 9% for assets in the  Section  401(h)
accounts  and,  after estimated taxes, was 6% for  assets  in  the
Section 501(c)(9) trust for all years presented.


Postemployment  Benefits  -  During  1994,  the  Company   adopted
Statement  of  Financial Accounting Standards No. 112  "Employer's
Accounting for Postemployment Benefits" (SFAS 112). This statement
requires  accrual  accounting for benefits to former  or  inactive
employees after employment but before retirement. The adoption  of
SFAS  112  did  not  have a significant effect  on  the  Company's
results of operations.

Note I:  Other Commitments

Long-Term Obligations - The Company has contracts, which expire at
various  dates through the year 2012, for the acquisition  of  gas
supplies  and  the  storage and delivery  of  natural  gas  stored
underground.  The  contracts  contain minimum  payment  provisions
which  correspond  to  gas  purchases  that,  in  the  opinion  of
management, are not in excess of the Company's requirements.

FERC  Order 636 Transition Costs - As a result of FERC Order  636,
the  Company's  interstate pipeline service  providers  have  been
required  to  unbundle  their supply and transportation  services.
This  unbundling has caused the interstate pipeline  companies  to
incur  substantial costs in order to comply with Order 636.  These
transition  costs  include four types: (1) unrecovered  gas  costs
(gas  costs  that had been incurred but not yet recovered  by  the
pipelines  when  they  were  providing bundled  service  to  local
distribution  companies); (2) gas supply  realignment  costs  (the
cost   of   renegotiating  existing  gas  supply  contracts   with
producers);  (3) stranded costs (unrecovered costs of assets  that
can  not be assigned to customers of unbundled services); and  (4)
new  facilities  costs  (costs  of  new  facilities  required   to
physically implement Order 636).
   Pipelines  are  expected  to be allowed  to  recover  prudently
incurred  transition  costs from customers such  as  the  Company,
primarily  through a demand charge, after approval  by  FERC.  The
Company's transition cost liabilities are estimated to range  from
$11,600,000  to  $16,400,000,  of  which  the  Company  has   paid
$8,000,000  through December 31, 1995. The Company  is  recovering
these  costs from its customers, as approved by the DPU in October
1994.  As  of December 31, 1995, the Company has recorded  on  the
balance  sheet  a  long-term  liability  of  $3,600,000  ("Accrued
Transition  Costs") and, based upon rate recovery, has recorded  a
regulatory  asset  of  $3,600,000 ("Unrecovered  Transition  Costs
Accrued").  Actual  transition costs to  be  incurred  depends  on
various  factors, and therefore future costs may differ  from  the
amounts discussed above.

Note J:  Contingencies
Working   with   the  Massachusetts  Department  of  Environmental
Protection,  the  Company  is  engaged  in  site  assessments  and
evaluation  of  remedial options for contamination that  has  been
attributed to the Company's former gas manufacturing site  and  at
various  related disposal sites. During 1990, the DPU  ruled  that
Colonial  and eight other Massachusetts gas distribution companies
can  recover  environmental response costs related to  former  gas
manufacturing   operations  over  a  seven-year  period,   without
carrying  costs, through the CGAC. Through December 31, 1995,  the
Company  had  incurred environmental response costs of $10,418,000
of  which $2,904,000 was for the former gas manufacturing site and
$7,514,000 for the related disposal sites. The Company expects  to
continue incurring costs arising from these environmental matters.
  As of December 31, 1995, the Company has recorded on the balance
sheet  a  long-term liability of $2,300,000 representing estimated
future  response  costs  for these sites based  on  the  Company's
preferred  methods of remediation, of which $1,700,000 relates  to
the  gas  manufacturing site. Based upon the DPU  order  approving
rate  recovery of environmental response costs, a regulatory asset
of $2,300,000 has been recorded on the balance sheet ("Unrecovered
Environmental Costs Accrued"). Actual environmental response costs
to  be  incurred depends on various factors, and therefore  future
costs  may  differ  from  the  amount  currently  recorded  as   a
liability.
  As of December 31, 1995, the Company had settled claims relating
to  these  matters  with all liability insurers  and  other  known
potentially responsible parties (PRP). In accordance with the  DPU
order  referred  to  above, half the costs  incurred  in  pursuing
insurers  and other PRP are recovered from the ratepayers  through
the  CGAC  and half are initially borne by the Company. Also,  per
this order, any insurance and other proceeds are applied first  to
the  Company's costs of pursuing recovery from insurers and  other
PRP, with the remainder divided equally between the ratepayers and
shareholders.
   The  table  below summarizes the environmental  response  costs
incurred  and  insurance and other proceeds received  relating  to
these environmental response costs:

(In Thousands)         Response Costs        Insurance and Other Proceeds
                     Recovered    Period                       Recorded as
                       from      of Rate     Returned to      Non-Operating
Year       Incurred  Customers   Recovery     Customers      Income Net of
                                                                   Taxes
                                             
1988         $   853   $   732     1990-1997         -               -
1989           4,031     3,455     1990-1997         -               -
1990             639       457     1991-1998         -               -
1991             374       213     1992-1999   $   851         $   525
1992             617       264     1993-2000     1,121             673
1993           1,226       350     1994-2001       469             290
1994           1,321       189     1995-2002       122              75
1995           1,357         -     1996-2003         -               -

Total        $10,418    $5,660                  $2,563          $1,563


Note K:  Quarterly Financial Data (Unaudited)
(In Thousands Except Per Share Amounts)
                                              Income
                          Utility            (Loss) Per  Dividends
                          Operating     Net    Average    Paid Per
                Operating    Income    Income  Common      Common
Quarter Ended    Revenues    (Loss)    (Loss)   Share       Share
1995
December 31       $56,625   $10,283    $8,530   $1.02       $.320
September 30       14,911    (2,251)   (3,932)   (.47)       .320
June 30            22,760      (925)   (3,283)   (.40)       .320
March 31           70,353    14,467    12,449    1.51        .315
1994
December 31       $48,077    $6,741    $4,782  $  .58       $.315
September 30       13,026    (3,132)   (4,834)   (.59)       .315
June 30            19,073    (1,849)   (3,338)   (.41)       .315
March 31           86,083    15,757    14,399    1.79        .310

In  the  opinion  of  management,  the  quarterly  financial  data
includes  all  adjustments, consisting only  of  normal  recurring
accruals,  necessary for a fair presentation of such  information.
The  Company typically reports profits during the first and fourth
quarters of each year while incurring losses during the second and
third  quarters. This is due to significantly higher  natural  gas
sales  during  the  colder  months to satisfy  customers'  heating
needs.

Note L:  Restructuring Charge

In   the   fourth  quarter  of  1994,  the  Company   recorded   a
restructuring charge of $3,185,000 ($1,965,000 after-tax  or  $.24
per  share).  This amount includes $2,537,000 for the  cost  of  a
voluntary  early  retirement program  which  was  accepted  by  47
employees  and  $648,000  for costs  accrued  by  the  Company  in
connection with the closure of two retail appliance stores.

[END OF NOTES TO CONSOLIDATED FINANCIAL STATEMENTS]

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


To the Shareholders of Colonial Gas Company

We  have  audited the accompanying consolidated balance sheets  of
Colonial Gas Company and subsidiaries as of December 31, 1995  and
1994,  and  the  related consolidated statements of  income,  cash
flows, and common equity for each of the three years in the period
ended  December  31,  1995.  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   the
significant  estimates made by management, as well  as  evaluating
the  overall  financial  statement presentation.  We  believe  our
audits provide a reasonable basis for our opinion.
   In  our  opinion,  the financial statements referred  to  above
present   fairly,  in  all  material  respects,  the  consolidated
financial position of Colonial Gas Company and subsidiaries as  of
December 31, 1995 and 1994, and the consolidated results of  their
operations and their consolidated cash flows for each of the three
years  in  the period ended December 31, 1995, in conformity  with
generally accepted accounting principles.



GRANT THORNTON LLP


Boston, Massachusetts
January 17, 1996


[END OF REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS]

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

RESULTS OF OPERATIONS

Net Income and Dividends
Net  income  and income per average common share were  $13,764,000
($1.66), $11,009,000 ($1.36) and $12,022,000 ($1.52) for the three
years  ended  December  31, 1995, 1994,  and  1993,  respectively.
Before a restructuring charge after-tax of $1,965,000 or $.24  per
share,  1994 net income and income per average common  share  were
$12,974,000 ($1.60).
    Net   income  was  favorably  impacted  by  colder-than-normal
temperatures  in  1995,  1994  and  1993,  although  at  declining
percentages over the periods. This is summarized as follows:

                                          1995    1994   1993
Percent colder than normal                 2.7%    5.3%   6.7%

Percent (warmer) colder than prior year   (2.5)%  (1.3)%  3.3%

Other items which had an impact on net income are discussed in the
following sections.
   Dividends paid per common share were $1.275 in 1995, $1.255  in
1994  and  $1.235 in 1993. The Company has paid dividends  for  59
consecutive years, and has increased dividends each year  for  the
past 16 years.


Operating Revenues
Operating revenues were $164,649,000 in 1995, $166,259,000 in 1994
and  $166,261,000 in 1993. Operating revenues are impacted by  the
volumes  of  gas sold and transported, changes in  base  rates  as
approved  by  the  Massachusetts Department  of  Public  Utilities
(DPU),  and the pass-through of gas costs to customers via a  cost
of gas adjustment clause (CGAC).
   The volumes of gas sold are affected by fluctuations in weather
and  the  number  of customers being served. Firm sales  customers
increased by 13,395 over the last three years from 127,964 in 1992
to  141,359 in 1995, an increase of 10.5%, which has added to firm
sales  volume. The chart below summarizes volumes of gas sold  and
transported and number of firm sales customers:

                                        1995    1994    1993
(In MMcf)
Gas sold
   Firm                               18,560  18,716  18,935
   Non-Firm                            1,148     729   1,030
Gas transported
   Firm                                2,537   6,090   4,163
   Non-Firm                            3,224   4,185   4,026

         Total gas sold and 
            transported (In MMcf)     25,469  29,720  28,154

Firm Sales Customers                 141,359 136,636 132,187


   Operating revenues decreased $1,610,000, or 1.0%, from 1994  to
1995. This decrease resulted primarily from weather that was  2.5%
warmer  than  the  prior year (although 2.7% colder  than  normal)
partially offset by a growing customer base and additional revenue
of  $1,120,000 resulting from regulatory approval to recover  lost
margins  and  financial incentives associated with  the  Company's
residential conservation programs.
   Operating  revenues were unchanged from 1993 to  1994.  Utility
revenues  were positively impacted during 1994 by a 3.4%  customer
growth and a 4.9% rate increase which became effective in November
1993.  Weather, although 5.3% colder than normal, was 1.3%  warmer
than 1993.

Cost of Gas Sold
Average cost of gas sold per Mcf was $4.22 in 1995, $4.48 in  1994
and  $4.53  in  1993.  Cost of gas sold is based  upon  the  sales
volumes,  the price and mix of gas purchased and used  to  satisfy
demand,  and  profits on non-firm sales and transportation,  which
flow back to firm sales customers as a credit through the CGAC.
     The Company distributes natural gas purchased under long-term
contracts  as  well  as  gas purchased on  the  spot  market.  The
following  table  summarizes the sources of gas purchased  by  the
Company:

(In MMcf)                                1995    1994    1993
Gas purchased
  Pipeline                             14,659  14,392  14,983
  Underground storage                   3,270   3,112   3,501
  LNG/Other                             2,426   2,390   1,832

     Total gas purchased               20,355  19,894  20,316

Underground storage consists primarily of spot gas purchased and
injected into storage during the summer and fall for use during
the following winter.

Operating Expenses
Operations  expense  was  $31,309,000  in  1995,  a  decrease   of
$1,695,000  or  5.1%,  from  1994, and  $33,004,000  in  1994,  an
increase  of  $47,000, or 0.1%, from 1993. In  1994,  the  Company
conducted  a  self-examination to reduce its cost  structure.  The
decrease  in  1995 was primarily due to less payroll  and  related
benefits  as  a result of the early retirement program  and  other
cost  saving initiatives. The Company has budgeted no increase  in
operations and maintenance costs in 1996.
   Maintenance expense decreased $673,000, or 13.3%, in 1995  from
1994  and  increased  $348,000, or 7.4%, in 1994  from  1993.  The
decrease in 1995 was primarily due to cost controls resulting from
the  Company's self-examination in 1994. The increase in 1994  was
primarily  due  to increased labor resulting from  colder  weather
during the first quarter.
    Depreciation  and  amortization  expense  increased  10.7%  or
$990,000 in 1995 and 35.2% or $2,404,000 in 1994. The increase  in
1995  was due to an increase in utility property. The increase  in
1994  was primarily due to the increased depreciation rates  as  a
result of the Company's 1993 rate order and an increase in utility
property.
   Local property and other taxes increased 4.6% in 1995 from 1994
and 8.2% in 1994 from 1993. The increase in 1995 was due to higher
property taxes and additional property subject to property subject
to property taxes. The increase in 1994 was due to higher property
and  payroll  taxes, and additional property subject  to  property
taxes.
   A  restructuring charge of $3,185,000 ($1,965,000 after-tax  or
$.24  per  share) was recorded during the fourth quarter of  1994.
This  amount includes $2,537,000 for the cost of a voluntary early
retirement program which was accepted by 47 employees and $648,000
for costs accrued by the Company in connection with the closure of
two retail appliance stores.

Income Taxes
Total Federal income and state franchise taxes increased 42.5%  or
$2,495,000 in 1995 as a result of a higher level of income.  Total
Federal  income  and  state  franchise taxes  decreased  20.7%  or
$1,527,000 in 1994 as a result of less income.

Other Operating Income (Expense)
Other operating income (expense), net of income taxes was $596,000
in  1995, $1,336,000 in 1994 and $209,000 in 1993. Other operating
income  primarily  includes the results of the  Company's  wholly-
owned  energy  trucking subsidiary (Transgas). Also  included  are
heating  and  water heating equipment sales and installations.  As
discussed   previously,  the  Company's  retail  appliance   sales
operation was discontinued as of December 31, 1994.
   Transgas' 1994 financial results were driven by extremely  cold
weather in the first quarter of 1994 which generated a significant
increase  in  demand  for  the truck transportation  of  liquefied
natural  gas (LNG) and propane throughout the first three quarters
of  1994.  This  accounts  for the sharp increase  in  1994  other
operating income.
   Factors  affecting  the future financial  results  of  Transgas
include  the  amount  of LNG used by local distribution  companies
throughout the northeast United States to satisfy requirements  of
their  customers; the price of domestic and Canadian  natural  gas
compared  to imported LNG; the continued availability of  imported
LNG;  and the level of construction and major maintenance projects
of  interstate  pipeline companies which  drives  the  demand  for
portable pipeline services.

Non-Operating Income
Non-operating income, net of income taxes, was $864,000  in  1995,
$565,000  in  1994  and  $1,064,000 in 1993. Non-operating  income
includes  interest income and miscellaneous other income. Included
in  non-operating  income  for 1994 and 1993  were  recoveries  of
$75,000  and  $290,000, respectively, resulting  from  settlements
reached  with  insurers and other potentially responsible  parties
relating  to  environmental  response  costs  as  described  under
"Environmental Matters". Also included in non-operating income for
1993  is  an insurance recovery of $509,000 relating to a line  of
business that was discontinued in 1979.

Interest and Debt Expense
Interest  and debt expense increased 10.2% and 3.3%  in  1995  and
1994,  respectively.  The increase in 1995 was  due  to  increased
levels  of  short-term debt and higher short-term  interest  rates
partially offset by a decrease in interest on long-term debt.  The
increase  in  1994 was due to increased levels of short-term  debt
and  higher  short-term  interest  rates  partially  offset  by  a
decrease in interest on long-term debt due to paydowns in 1993.

Effects of Inflation
Inflation  generally  has  a negative impact  upon  the  Company's
profitability  since  the rates charged to the  Company's  utility
customers,  excluding changes in the cost of gas sold,  cannot  be
increased  without formal proceedings before the DPU.  Changes  in
the cost of gas sold are automatically reflected in customer rates
pursuant to semi-annual adjustments under the CGAC. In the absence
of  authorized rate increases, the Company must look to  increased
productivity  and  higher  sales volumes  to  offset  inflationary
increases in its other costs of operations. The present regulatory
process permits the Company to earn a rate of return based on  the
historical  cost  of utility property without recognition  of  the
current replacement cost. The Company's policy is to file  for  an
increase  in  rates  only  when  increases  in  productivity   and
customers   are  not  sufficient  to  counteract  the  impact   of
inflation. The Company has set a goal to defer its next base  rate
increase until at least the year 2000.

Regulatory Matters
Environmental  response costs, transition costs  and  demand  side
management (DSM) program costs are recovered through the CGAC,  as
approved  by  the DPU. The environmental response costs  recovered
through  the CGAC relate to the Company's former gas manufacturing
operations, as described under "Environmental Matters". Transition
costs  relate  to  FERC approved pipeline charges  resulting  from
Order   636.  In  addition  to  full  recovery  of  the  installed
conservation  measures,  the Company is  allowed  to  recover  the
margins  lost  as  a  result  of the DSM  programs  and  financial
incentives  based  on  the  attainment of  performance  goals.  In
September  1995,  the Company received approval from  the  DPU  to
recover lost margins and financial incentives associated with  the
residential  DSM  programs. Based on this  approval,  the  Company
recorded  as  operating  revenues $900,000  of  lost  margins  and
$220,000  of financial incentives in 1995. The Company anticipates
recording as operating revenues approximately $1 million  of  lost
margins  and  incentives  associated  with  the  residential   and
commercial DSM programs in 1996.
   In  1993, the Company applied for what was only its second base
rate increase request since 1984. Effective November 1, 1993,  the
Company  received  DPU  approval of a  settlement  agreement  that
called  for  a  base rate increase designed to produce  additional
revenues  of  $6.7 million or 4.9% annually. In addition  to  this
rate  increase,  the  DPU  approved  a  proposal  to  expand   the
eligibility  criteria for Colonial's discount rate for  low-income
residential  heating customers and allowed the Company  to  retain
10%  of  the  revenues  generated  from  releasing  the  Company's
interstate pipeline transportation capacity to third parties above
an  initial threshold of $2,500,000. In 1995, the Company received
$2,818,000  of capacity release revenue, $2,786,000 of  which  was
credited  back to firm customers and $32,000 of which was retained
by the Company.
   The table below summarizes the Company's last three requests to
increase base revenue:


                       Increase Requested           Increase Approved
 Date Effective    Amount          Percentage   Amount        Percentage
                                                          
November 1, 1984   $ 4.30 million    3.73%      $2.8 million      2.4%
                 
November 1, 1990   $12.80 million    9.86%      $7.9 million      5.6%
               
November 1, 1993   $10.75 million    7.87%      $6.7 million      4.9%
               

   In  1993,  Colonial began unbundling its firm sales service  to
commercial  and industrial customers by offering a  tariffed  firm
transportation-only service. Pursuant to this service, a  customer
procures  its own gas supply and contracts with Colonial for  firm
transportation service through Colonial's distribution system.  As
of  December  31, 1995, 11 customers had opted for  tariffed  firm
transportation service, representing less than 2% of the Company's
annual firm load.
  Two 1994 DPU industry-wide proceedings may result in the further
unbundling  and  deregulation of the Company's  business.  One  of
those  proceedings addresses whether and how the traditional cost-
of-service/rate-of-return method of regulating  gas  and  electric
utilities   might  be  replaced  with  some  type  of  alternative
"incentive" method. In a ruling issued in February 1995,  the  DPU
indicated  that  it  has  the  authority  to  implement  incentive
regulation  and would be receptive to various types of  proposals.
The Company continues to analyze specific incentive regulation and
unbundling options which it could propose to the DPU as a means of
benefiting  its  customers and shareholders. The other  proceeding
addresses  whether interruptible transportation and  interruptible
sales service on local distribution company (LDC) systems, and the
release  of  interstate  pipeline  capacity  by  LDCs,  should  be
structured or priced differently. The Company expects DPU  rulings
containing general guidelines on these matters in 1996.

Environmental Matters
Working   with   the  Massachusetts  Department  of  Environmental
Protection,  the  Company  is  engaged  in  site  assessments  and
evaluation  of  remedial options for contamination that  has  been
attributed to the Company's former gas manufacturing site  and  at
various  related disposal sites. During 1990, the DPU  ruled  that
Colonial  and eight other Massachusetts gas distribution companies
can  recover  environmental response costs related to  former  gas
manufacturing   operations  over  a  seven-year  period,   without
carrying  costs, through the CGAC. Through December 31, 1995,  the
Company  had incurred environmental response costs of $10,418,000,
of  which $2,904,000 was for the former gas manufacturing site and
$7,514,000 for the related disposal sites. The Company expects  to
continue incurring costs arising from these environmental matters.
As of December 31, 1995, the Company had recovered $5,660,000 from
customers  and $1,563,000 from liability insurers and other  known
potentially responsible parties.
  As of December 31, 1995, the Company has recorded on the balance
sheet  a  long-term liability of $2,300,000 and, based  upon  rate
recovery,  has  recorded  a corresponding  regulatory  asset.  The
amount represents estimated future response costs for these  sites
based  on the Company's preferred methods of remediation, of which
$1,700,000   relates  to  the  gas  manufacturing   site.   Actual
environmental  response costs to be incurred  depends  on  various
factors,  and  therefore future costs may differ from  the  amount
currently recorded as a liability.

Accounting Standards

In  March  1995, the Financial Accounting Standards  Board  issued
Statement  of  Financial Accounting Standards No. 121  "Accounting
for  the Impairment of Long-Lived Assets and Long-Lived Assets  to
be  Disposed Of", which will be effective for the Company's fiscal
year ending December 31, 1996. This statement requires the Company
to  review  long-lived assets for impairment  whenever  events  or
changes in circumstances indicate that the carrying amount  of  an
asset  may  not be recoverable. The Company intends to adopt  this
statement  prospectively.  The impact  of  this  standard  is  not
expected  to  have  a  material impact on the Company's  financial
condition or results operations.

During 1993, the Company adopted Statement of Financial Accounting
Standards   No.  106  "Employers'  Accounting  for  Postretirement
Benefits  Other Than Pensions" (SFAS 106). Prior to 1993,  expense
was  recognized when benefits were paid. In accordance  with  SFAS
106,  the  Company began recording the cost for this  plan  on  an
accrual basis in 1993. As permitted by SFAS 106, the Company  will
record  the  transition obligation over a twenty-year period.  The
Company's  cost  under  this plan for  1995,  1994  and  1993  was
$672,000, $694,000 and $817,000, respectively. A regulatory  asset
of  $431,000  was  recorded  in 1993, leaving  a  net  expense  of
$386,000.   This  regulatory  asset  represents  the   excess   of
postretirement benefits on the accrual basis over the paid amounts
for  the  period of January 1, 1993 until November  1,  1993,  the
effective  date of the DPU's approval of the Company's new  rates.
Currently  the DPU allows Massachusetts utilities to  recover  the
tax deductible portion of these postretirement benefits.

LIQUIDITY AND CAPITAL RESOURCES

Operating Activities
The  Company's  liquidity is affected by its ability  to  generate
funds from operations and to access capital markets. The Company's
operations  are  seasonal  with  its  cash  flow  reflecting  this
seasonality.  The  Company  typically generates  approximately  70
percent  of  its  annual operating revenues  during  the  November
through  April  heating season, which results in a high  level  of
cash  flow from operations from late winter through early  summer.
As  a  result of this seasonality, the Company's liquidity can  be
affected   by   significant  variations  in  weather.   Short-term
borrowings are highest during the fall and early winter months due
to  the completion of the annual construction program and seasonal
working capital requirements.

Investing Activities
The  Company invests in property, plant and equipment  to  improve
and  protect its distribution system, and to expand its system  to
meet   customer   demand.   Utility  capital   expenditures   were
$24,096,000 in 1995, $28,195,000 in 1994 and $25,703,000 in  1993.
The   Company's   long-range  plan  calls   for   annual   utility
expenditures,  of  which over 40% is budgeted  for  new  business,
averaging $27,000,000 over the next five years as follows:

                                                              
(In Thousands)           1996     1997      1998     1999     2000
                                                          
Distribution          $20,700  $22,700   $22,300  $26,500  $24,800
Production              1,400    1,000     1,000      700      750
Information Systems     4,300    1,000       700      500      140
Automated Meter         1,100    1,100    $1,100    1,100       30
Reading
General                   300      700       300      400      380

     Total Capital    $27,800  $26,500   $25,400  $29,200  $26,100
     Expenditures

Financing Activities
In September 1995, with the approval of the DPU, the Company
established a medium term note (MTN) program which permits the
issuance of up to $75 million of MTN's as bonds under its
indenture. In October 1995, the Company issued $10 million of 30-
year bonds with an average effective interest rate of 6.85% (6.44%
during the first ten years and 7.38% in the next twenty years). In
December 1995, the Company issued $10 million of 30-year bonds with
an average effective interest rate of 6.45% (6.08% during the first
ten years and 6.90% in the next twenty years). Both issues of bonds
can be redeemed by the holder within a 30 day period at the end of
ten years. In February 1996, the Company issued $10 million of 30-
year bonds with an interest rate of 6.94%. It is anticipated that
the remaining bonds under the MTN program will be issued in several
series over the next two years.
     On December 29, 1995, the Company redeemed prior to maturity the
$16,364,000 of Series CF, 10.25%, first mortgage bonds.
     The  Company has a $75 million credit facility which allows it  to
meet  its  seasonal  working capital needs. The  present  facility
expires in June 1997. Up to $30 million of the credit facility can
be  used by the Company's gas inventory trust. The credit facility
allows  the  Company the option to borrow under any  one  of  four
alternative rates.
  The Company has raised permanent capital during the last three
years as follows:
(In Thousands)                            1995     1994        1993
Common Stock Under Dividend Reinvestment
  and Common Stock Purchase Plan and
  Employee Savings Plan                 $2,702   $4,070      $4,283
Long-Term Debt
  Note Payable                               -   $  741           -
  MTA-1, 6.85%, due 2025 *             $10,000        -           -
  MTA-2, 6.45%, due 2025 *             $10,000        -           -

* Subject to redemption in 2005 at the option of the holder

   The  equity  and  debt  components  of  the  Company's  capital
structure at the end of the year is shown in the table below:

                                        1995    1994   1993
Equity                                   58%     56%    52%
Long-Term Debt                           42%     44%    48%

   As  of April 1995, the quarterly dividend paid on the Company's
Common  Stock  was  increased to $.32 per share or  an  annualized
dividend rate of $1.28 per share.

[END   OF  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL
CONDITION AND RESULTS OF OPERATIONS]


SELECTED FINANCIAL DATA

(For the Years Ending December 31)
(In Thousands Except Per Share Amounts)

                             1995      1994     1993      1992      1991 

Balance Sheet Data:
Assets:   
Utility property-net	 $235,555  $221,685  $202,713  $183,815  $162,736
Non-Utility property-net    5,036     3,479     3,235     4,039     4,767
Capital leases-net	    2,253     2,948     3,914  	  4,366     4,557
Current assets             61,002    65,568    67,668    71,763    53,472
Deferred charges and       38,575    37,668    34,588    38,939    38,789
   other assets
    Total                $342,421  $331,348  $312,118  $302,922  $264,321
Capitalization and 
   Liabilities:
Capitalization:
Common equity	         $105,070  $ 99,175  $ 94,283  $ 87,771  $ 82,221 
Long-term debt             75,418    77,923    87,432    90,750    50,410
   Total Capital-
     ization              180,488   177,098   181,715   178,521   132,631
Capital lease               1,359     2,237     3,149     3,591     3,838
   obligations	           
Current liabilities       101,666    91,382    73,413    64,567    73,993
Deferred credits and       58,908    60,631    53,841    56,243    53,859
   reserves  
  
     Total               $342,421  $331,348  $312,118  $302,922  $264,321

Income Statement Data:
Operating revenues       $164,649  $166,259  $166,261  $145,054  $137,719
Cost of gas sold          (83,631)  (87,458)  (90,915)  (75,143)  (73,288)
Operating margin           81,018    78,801    75,346    69,911    64,431
Operating expenses        (59,444)  (61,284)  (56,456)  (52,760)  (48,009)
   (including income 
    taxes)
Utility operating          21,574    17,517    18,890    17,151    16,422
   income
Other income-               1,460     1,901     1,273       958        36
   net of income taxes
Interest and               (9,270)   (8,409)   (8,141)   (7,466)   (8,141)
   debt expense
Accounting change               -         -         -         -         -
Preferred stock                 -         -         -         -         -
   dividends
Net income applicable     $13,764   $11,009   $12,022   $10,643    $8,317
   to common stock


Capitalization Ratios:
Common equity                 58%       56%       52%       49%       62%
Long-term debt                42%       44%       48%       51%       38%

Common Stock Data:
Average shares              8,294     8,119     7,931     7,728     7,529
   outstanding
Income per share            $1.66     $1.36(a)  $1.52     $1.38     $1.10
Dividends paid per share:
   Common Stock            $1.275    $1.255    $1.235    $1.213    $1.193
   Class A Common Stock         -         -         -         -         -
   Per weighted average    $1.275    $1.255    $1.235    $1.213    $1.193
     common share
Dividend payout rate          77%       92%       81%       88%      108%
Book value per share       $12.56    $12.05    $11.74    $11.19    $10.78
Dividends as a percent        10%       10%       11%       11%       11%
   of book value
Market price per share     $20.25    $19.25    $22.50    $21.25    $17.50
Market price as a            161%      160%      192%      190%      162%
   percent of book value
Return on average           13.5%     11.4%     13.2%     12.5%     10.2%
   common equity

(a)  1994 is after a restructuring charge of $.24 per share.
(b)  1988 includes the cumulative effect of an accounting change
     of $.33 per share.


SELECTED FINANCIAL DATA - Continued
(For the Years Ending December 31)
(In Thousands Except Per Share Amount)

  
                             1990      1989     1988       1987      1986

Balance Sheet Data:
Assets:                 
Utility property-net     $151,480  $139,764 $131,450   $121,034  $111,214
Non-Utility property-net    5,076     3,893    2,793      3,167     3,665
Capital leases-net          4,962     5,853    6,679      6,563     9,201
Current assets             46,393    56,753   50,414     36,757    37,234
Deferred charges and       29,925    27,464   21,050     20,376     4,235
   other assets
    Total                $237,836  $233,727 $212,386   $187,897  $165,549
Capitalization and 
   Liabilities:
Capitalization:
Common equity            $ 80,109  $ 66,568 $ 63,027   $ 58,238  $ 54,569
Long-term debt             64,604    69,512   55,102     58,572    47,528
   Total Capital-         144,713   136,080  118,129    116,810   102,097
     ization
Capital lease               4,233     4,714    5,457      5,556     8,258
   obligations
Current liabilities        47,729    54,590   53,375     34,781    41,151
Deferred credits and       41,161    38,343   35,425     30,750    14,043
   reserves
     Total               $237,836  $233,727 $212,386   $187,897  $165,549

Income Statement Data:
Operating revenues       $134,298  $139,892 $115,851   $117,947  $126,099
Cost of gas sold          (78,930)  (82,189) (63,401)   (65,093)  (75,157)
Operating margin           55,368    57,703   52,450     52,854    50,942
Operating expenses        (42,853)  (41,525) (38,844)   (38,343)  (37,938)
   (including income
    taxes)
Utility operating          12,515    16,178   13,606     14,511    13,004
   income
Other income-               1,625       956    1,046        233       383
   net of income taxes
Interest and               (8,445)   (8,217)  (7,369)    (6,740)   (5,861)
   debt expense
Accounting change               -         -    2,014          -         -
Preferred stock                 -         -        -          -      (312)
   dividends
Net income applicable     $ 5,695   $ 8,917  $ 9,297    $ 8,004   $ 7,214
   to common stock


Capitalization Ratios:
Common equity                 55%       49%      53%        50%       53%
Long-term debt                45%       51%      47%        50%       47%

Common Stock Data:
Average shares              6,963     6,200    6,065      5,948     5,588
   outstanding
Income per share            $0.82     $1.44    $1.53(b)   $1.35     $1.29
Dividends paid per share:
   Common Stock            $1.167    $1.140   $1.113     $1.087    $1.060
   Class A Common Stock         -         -   $ .800     $ .760    $ .720
   Per weighted average    $1.167    $1.140   $1.013     $ .987    $ .960
     common share
Dividend payout rate         142%       79%      66%        73%       74%
Book value per share       $10.75    $10.62   $10.27     $ 9.69    $ 9.25
Dividends as a percent        11%       11%      11%        11%       11%
   of book value
Market price per share     $15.00    $14.67   $13.00     $11.83    $14.33
Market price as a            139%      138%     127%       122%      155%
   percent of book value
Return on average            7.8%     13.8%    15.3%      14.2%     14.3%
   common equity
  

(a)  1994 is after a restructuring charge of $.24 per share.
(b)  1988 includes the cumulative effect of an accounting change 
     of $.33 per share.


[END OF SELECTED FINANCIAL DATA]


SHAREHOLDER INFORMATION

Corporate Headquarters
Colonial Gas Company
40 Market Street
P.O. Box 3064
Lowell, MA 01853-3064
(508) 458-3171
FAX: (508) 459-2314

Stock Listing
The  Company's  Common Stock trades on the  Nasdaq  Stock  Market
under  the  symbol: CGES. Stock trading activity is  reported  in
financial  publications  under  the  abbreviation  of  ColGas  or
ClnGas.

Annual Meeting
The Annual Meeting of Stockholders will be held on April 17, 1996
at  10:00 A.M. at The First National Bank of Boston, 100  Federal
Street, Boston, Massachusetts.

Annual Report - Form 10-K
A  copy of the Company's 1995 Annual Report on Form 10-K as filed
with the Securities and Exchange Commission will be sent free  of
charge  to  any  shareholder who contacts the Investor  Relations
Department at the corporate headquarters address above.

Transfer Agent
The First National Bank of Boston
c/o Boston EquiServe, L.P.
P.O. Box 644
Mail Stop: 45-02-64
Boston, MA  02102-0644
(800) 736-3001
(617) 575-3100

Independent Certified Public Accountants
Grant Thornton LLP
98 North Washington Street
Boston, MA  02114
(617) 723-7900

Corporate Counsel
Palmer & Dodge
One Beacon Street
Boston, MA 02108
(617) 573-0100

Dividends
The Company has paid dividends on Common Stock for 59 consecutive
years  and  has  increased dividends each year for  the  past  16
years.  Common Stock dividends are payable when declared  by  the
Board of Directors.

Anticipated Record Date       Anticipated Payment Date
March 1, 1996                 March 15, 1996
May 31, 1996                  June 14, 1996
August 30, 1996               September 13, 1996
November 29, 1996             December 13, 1996

Dividend Reinvestment Plan
The  Company's  Dividend Reinvestment and Common  Stock  Purchase
Plan  (DRIP)  provides shareholders of record with an  economical
and  convenient method for purchasing additional  shares  of  the
Company's Common Stock without paying any brokerage fees.
  Participants  in  the  plan may elect  to  purchase  additional
Colonial  shares  at  a  5% discount from  the  market  price  by
reinvesting all or a portion of their dividends with no brokerage
fees.  Participants  in  the plan may  also  make  optional  cash
purchases of Common Stock at the market price in amounts  ranging
from  a  minimum  of  $10  to a maximum of  $5,000  per  calendar
quarter, with no brokerage fees.
 Features of the plan at no charge to shareholders include:
 -  Direct deposit of dividends by electronic deposit
 -  Automatic  monthly  investments  by electronic funds transfer
 -  Safekeeping of stock certificates

   Additional  information  describing  the  plan,  including   a
prospectus  and  enrollment  information,  can  be  obtained   by
contacting  the  Company's Transfer Agent or  Investor  Relations
Department.

Investment Dates
The  investment date for optional cash investments under the DRIP
will be the fifteenth day of each month or, if that day is not  a
business   day,   the  preceding  business  day.  Optional   cash
investments must be received by the Company's Transfer Agent five
business  days before the investment date. The dates  below  will
help you plan for any optional cash investments during 1996.

Date Investment Must Be        Investment
Received By Transfer Agent     Dates
April 8                        April 15
May 8                          May 15
June 7                         June 14
July 8                         July 15
August 8                       August 15
September 6                    September 13
October 7                      October 15
November 8                     November 15
December 6                     December 13

SHAREHOLDER INFORMATION

Market Prices and Dividends
The following table reflects the high and low sales prices as reported
by the Nasdaq Stock Market, for shares of the Company's Common Stock
for 1995 and 1994, and the quarterly dividends paid per share.

                      Sales Prices  Dividends
                  High    Low     Paid per Share


1995           

The Year        $21.50   $18.00    $1.275
4th Quarter      21.50    19.50      .320
3rd Quarter      20.75    18.75      .320
2nd Quarter      21.25    18.00      .320
1st Quarter      21.25    18.25      .315


1994          

The Year        $23.75   $18.25    $1.255
4th Quarter      21.75    18.25      .315
3rd Quarter      22.00    20.50      .315
2nd Quarter      21.75    18.50      .315
1st Quarter      23.75    18.75      .310


_________________________________________________________________

Shareholders and Record Holders
At December 31, 1995, there were approximately 15,000
shareholders of the Company's Common Stock, including 5,592
shareholders of record.

Market Makers
Colonial currently has the following market makers: A. G. Edwards
&  Sons,  Inc.; Edward D. Jones & Co.; First Albany  Corporation;
Herzog,  Heine,  Geduld,  Inc.; S. J. Wolfe  &  Co.;  and  Tucker
Anthony Incorporated.

Investment Information
Colonial  Gas  Company  is a corporate  member  of  the  National
Association of Investors Corporation (NAIC). The Company is  also
a participant in NAIC's Low Cost Investment Plan.

[END OF SHAREHOLDER INFORMATION]

[END OF EXHIBIT 13a TO COLONIAL GAS COMPANY
FOR 10-K FOR YEAR ENDED DECEMBER 31, 1995]



              [EXHIBIT 21a TO COLONIAL GAS COMPANY
        FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]


                    COLONIAL GAS COMPANY

                 SUBSIDIARIES OF REGISTRANT
                              
                              
Subsidiaries:                       Organized in         Ownership

(a) Transgas Inc.                   Massachusetts          100%
(a) CGI Transport Limited (1)       Canada                 100%


(a) Included in consolidated financial statements.
(1) Owned by Transgas Inc.


            [END OF EXHIBIT 21a TO COLONIAL GAS COMPANY
            FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]




            [EXHIBIT 23a TO COLONIAL GAS COMPANY
         FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]
                         
                                                                           
                                
                                
       CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
                                
                                
           We  have  issued  our reports dated January  17,  1996

accompanying the consolidated financial statements and  schedules

incorporated  by  reference or included in the Annual  Report  on

Form  10-K of Colonial Gas Company and subsidiaries for the  year

ended  December 31, 1995.  We hereby consent to the incorporation

by  reference  of  said  reports  in  the  Colonial  Gas  Company

Registration  Statements on Forms S-8, as amended (File  No.  33-

34068,  File  No. 33-34066, File No. 33-34067 and  File  No.  33-

44427) and Form S-16, as amended on Form S-3 (File No. 2-93005).







                                   GRANT THORNTON LLP

Boston, Massachusetts
March 15, 1996


            [END OF EXHIBIT 23a TO COLONIAL GAS COMPANY
           FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995]


<TABLE> <S> <C>

<ARTICLE> UT
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                  12-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      235,555
<OTHER-PROPERTY-AND-INVEST>                      7,289
<TOTAL-CURRENT-ASSETS>                          61,002
<TOTAL-DEFERRED-CHARGES>                        32,915
<OTHER-ASSETS>                                   5,660
<TOTAL-ASSETS>                                 342,421
<COMMON>                                        27,863
<CAPITAL-SURPLUS-PAID-IN>                       51,447
<RETAINED-EARNINGS>                             25,760
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 105,070
                                0
                                          0
<LONG-TERM-DEBT-NET>                            75,418
<SHORT-TERM-NOTES>                              74,175
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                    6,141
                            0
<CAPITAL-LEASE-OBLIGATIONS>                      1,359
<LEASES-CURRENT>                                   894
<OTHER-ITEMS-CAPITAL-AND-LIAB>                  79,364
<TOT-CAPITALIZATION-AND-LIAB>                  342,421
<GROSS-OPERATING-REVENUE>                      164,649
<INCOME-TAX-EXPENSE>                             8,359
<OTHER-OPERATING-EXPENSES>                     134,716
<TOTAL-OPERATING-EXPENSES>                     143,075
<OPERATING-INCOME-LOSS>                         21,574
<OTHER-INCOME-NET>                               1,460
<INCOME-BEFORE-INTEREST-EXPEN>                  23,034
<TOTAL-INTEREST-EXPENSE>                         9,270
<NET-INCOME>                                    13,764
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                   13,764
<COMMON-STOCK-DIVIDENDS>                        10,571
<TOTAL-INTEREST-ON-BONDS>                        7,589
<CASH-FLOW-OPERATIONS>                          28,661
<EPS-PRIMARY>                                     1.66
<EPS-DILUTED>                                     1.66



</TABLE>


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