PENNICHUCK CORP
10KSB, 1997-03-28
WATER SUPPLY
Previous: TRENWICK GROUP INC, PRE 14A, 1997-03-28
Next: MOORE HANDLEY INC /DE/, 10-K, 1997-03-28




                   U.S. SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.  20549

                                 FORM 10-KSB

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
      EXCHANGE ACT OF 1934
      (Fee Required)

      FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
      EXCHANGE ACT OF 1934       (No Fee Required)

                       COMMISSION FILE NUMBER 0-18552

                            Pennichuck Corporation
               (Name of small business issuer in its charter)

          New Hampshire                             02-0177370
(State or other jurisdiction of                  (I.R.S. Employer
incorporation or organization)                  Identification No.)

Four Water Street, Nashua, New Hampshire               03061
(Address of principal executive offices)             (Zip Code)

                  Issuer's telephone number:  603-882-5191

       Securities registered under Section 12(b) of the Exchange Act:

                                             Name of each exchange
       Title of each class                    on which registered
              None                                    None
  
       Securities registered under Section 12(g) of the Exchange Act:

                  Common Stock (par value $1.00 per share)
                              (Title of class)

      Check whether the issuer (1) filed all reports required to be filed by 
Section 13 or 15(d) of the Exchange Act during the past 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 ____

      Check if disclosure of delinquent filers in response to Item 405 of 
Regulation S-B is not contained in this form, and no disclosure will be 
contained, to the best of the registrant's knowledge, in definitive proxy or 
information statements incorporated by reference in Part III of this Form 
10-KSB or any amendment to this Form 10-KSB.  [X]

      State issuer's revenues for its most recent fiscal year.
$12,202,688

      The aggregate market value of the voting stock held by non-affiliates 
of the registrant based on the average of the closing bid and asked prices 
on March 7, 1997 of the Registrant's Common Stock as reported on the NASDAQ 
National Market System was $10,630,854. For purposes of this calculation, 
the "affiliates" of the registrant include its directors and executive 
officers.

      State the number of shares outstanding of each of the issuer's classes 
of common stock as of February 28, 1997: 

                Common Stock, $1 Par Value - 747,666 shares

                     DOCUMENTS INCORPORATED BY REFERENCE
      Portions of the Annual Report to Shareholders for the year ended 
December 31, 1996 are incorporated by reference into Part II of Form 10-KSB.
      Portions of the Proxy Statement for the Annual Meeting of Shareholders 
to be held April 18, 1997 are incorporated by reference into Part III of 
Form 10-KSB.


                              TABLE OF CONTENTS

PART  I:

                                                                   Page
                                                                   ----

Item 1.      DESCRIPTION OF BUSINESS...........................      2

Item 2.      DESCRIPTION OF PROPERTIES.........................      5

Item 3.      LEGAL PROCEEDINGS ................................      7

Item 4.      SUBMISSION OF MATTERS TO A VOTE 
              OF SECURITY HOLDERS .............................      7

PART II:

Item 5.      MARKET FOR COMMON EQUITY AND
              RELATED STOCKHOLDER MATTERS .....................      7

Item 6.      MANAGEMENT'S DISCUSSION AND ANALYSIS OF
              FINANCIAL CONDITION AND RESULTS OF OPERATIONS ...      7

Item 7.      FINANCIAL STATEMENTS .............................      7

Item 8.      CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS 
              ON ACCOUNTING AND FINANCIAL DISCLOSURE ..........      7

PART III:

Item 9.      DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND 
              CONTROL PERSONS; COMPLIANCE WITH  SECTION 16(a)
              OF THE EXCHANGE ACT .............................      8

Item 10.     EXECUTIVE COMPENSATION............................      8

Item 11.     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL 
              OWNERS AND MANAGEMENT ...........................      8

Item 12.     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS ...      8

Item 13.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES
              AND REPORTS ON FORM 8-K..........................      9



PART I:

Item 1. DESCRIPTION OF BUSINESS 

General Development of Business

      Pennichuck Corporation (the "Company") is a business corporation 
organized under the laws of the State of New Hampshire.  The Company is a 
holding company, the principal purpose of which is to acquire an interest in 
or control of corporations or associations engaging in any lawful 
activities, including (i) corporations engaged in the business of gathering 
and distributing water and related businesses, and (ii) corporations engaged 
in the business of owning, developing and managing real estate.

      The Company has three wholly-owned operating subsidiaries:, (i) 
Pennichuck Water Works, Inc. ("Pennichuck") which furnishes water service in 
the City of Nashua, New Hampshire and portions of Amherst, Bedford, Derry, 
Epping, Hollis, Merrimack, Milford, and Plaistow, New Hampshire;, (ii) and 
The Southwood Corporation ("Southwood") a New Hampshire business corporation 
which presently owns, develops, and manages approximately 830 acres of 
real estate; and (iii) Pennichuck Water Service Corporation ("Service 
Corporation"), a New Hampshire business corporation which is involved in 
non-regulated, water-related services and operations. .

      The predecessor to the Company is Pennichuck Water Works, which was 
established in 1852. For 130 years prior to 1983, Pennichuck Water Works 
operated solely as a water utility company engaged in the business of 
supplying water service in Nashua, New Hampshire and certain areas 
contiguous to Nashua, subject to the jurisdiction of the New Hampshire 
Public Utilities Commission (the "Commission").

      In 1980, Pennichuck Water Works completed construction of a $7 million 
water treatment plant, thereby enabling it to consider other uses for 
approximately 1,340 acres of land which, for many years, it had held for 
watershed protection purposes.  The following year, the New Hampshire 
Supreme Court, in an action brought by the City of Nashua (as plaintiff 
against Pennichuck Water Works), affirmed its previous rulings that any 
profits resulting from the sale of fixed capital should accrue to the 
benefit of the shareholders rather than the ratepayers.  Principally as a 
result of these events, in early 1983, Pennichuck Water Works' shareholders 
voted to reorganize into a holding company whereby substantially all of its 
assets and liabilities would be transferred to two wholly-owned subsidiary 
corporations. In connection with the corporate reorganization, Pennichuck 
Water Works changed its name to "Pennichuck Corporation" and Pennichuck and 
Southwood were formed as the two new subsidiary corporations.
 
      Pennichuck, a public utility corporation, acquired by transfer 
substantially all of the utility assets of Pennichuck Water Works while 
major portions of the nonutility land were transferred to Southwood.  The 
reorganization also was intended to facilitate opportunities for the Company 
to expand and diversify into related or unrelated business activities. The 
transfer of utility assets was substantially completed during 1984.  The 
Service Corporation was formed in 1995 to engage in non-regulated, water-
related services and operations. 

Financial Information About Industry Segments

      The business segment data of the Company and its subsidiaries for the 
latest three years is presented in "Note G - Business Segment Information" 
in the Notes to the Consolidated Financial Statements included in Item 7 of 
this Form 10-KSB Report.

Narrative Description of Business

Pennichuck Water Works, Inc.

      Pennichuck is franchised to gather and distribute water in the City of 
Nashua, New Hampshire and in portions of the towns of Amherst, Bedford, 
Derry, Epping, Hollis, Merrimack, Milford and Plaistow, New Hampshire. 
Pennichuck has transmission mains which directly interconnect its core 
system in Nashua with the surrounding towns of Amherst, Hudson, Merrimack 
and Milford. Pennichuck's core system, which services 19,744  
customers, accounts for 97 percent of Pennichuck's water revenues and 98 
percent of its combined plant in service. Its franchises in the remaining 
towns consist of stand-alone satellite water systems serving 1,061 
customers.  The U.S. Census figures show an increase in population in Nashua 
from 41,000 in 1960 to approximately 80,000 in 1989.  Pennichuck has no 
competition in its core franchise area. Currently, approximately 26 
percent of its wateroperating revenues are derived from commercial and 
industrial customers and approximately 52 percent from residential 
customers, with the balance being derived from fire protection and other 
billings to municipalities, principally the City of Nashua.

      Pennichuck is engaged in business as a public utility, subject to the 
jurisdiction of the Commission. Pennichuck is regulated by the Commission 
with respect to its rates, securities issues and service.  New 
Hampshire law provides that Pennichuck is entitled to charge rates which 
permit it to earn a reasonable return on the cost of the property it employs 
in serving its customers, less accrued depreciation and contributed capital 
("Rate Base").  The cost of capital permanently employed by a utility in its 
utility business marks the minimum rate of return which a utility is 
lawfully entitled to earn on its Rate Base. Pennichuck's currently approved 
water rates are based on a Commission order dated November 2, 1993 resulting 
from its latest approved rate case, as amended by a step increase granted in 
December 1994 discussed in the following paragraph. Pennichuck is authorized 
an overall rate of return of 8.81 percent on an approved rate base of 
$28,302,998.

      In January 1993, Pennichuck filed with the Commission for a rate 
increase of 24.48 percent, representing additional annual revenues of 
$1,960,000.  On March 23, 1993 the Commission granted Pennichuck a temporary 
rate increase of 5.65 percent for consumption on or after April 1, 1993 
until such time as final rates were approved.  On November 2, 1993 the 
Commission approved an overall permanent rate increase of 13.8 percent 
representing additional annual revenues of $1,152,000.  As part of the 
November 1993 rate case settlement, the Commission's report and order also 
stipulated for a step increase on December 1, 1994, provided that 
Pennichuck's actual overall rate of return, as adjusted for certain pro 
forma amounts, was not exceeding its allowed rate of return for the twelve 
months ended September 30, 1994.  The amount of the step increase was based 
on significant new plant additions placed in service from October 1, 1993 to 
September 30, 1994 as well as certain cost increases incurred by Pennichuck 
during that period.  On December 5, 1994, the Commission approved an overall 
step increase of 3.48 percent, or an additional annual revenue increase of 
$350,000, for service rendered on or after December 1, 1994.

      Pennichuck is subject to the water quality regulations promulgated by 
the United States Environmental Protection Agency ("EPA"). The EPA is 
required to periodically set new maximum contaminant levels for certain 
chemicals as required by the federal Safe Drinking Water Act ("SDWA"). The 
quality of Pennichuck's treated water currently meets or exceeds all 
standards set by the EPA and Pennichuck does not anticipate that any 
significant capital expenditures will be required in the next three years 
given the present water quality standards set by the SDWA. The 
reauthorization  of the SDWA by Congress in 1996 may lead to stricter 
monitoring standards which may require additional operating costs for 
Pennichuck. It is expected that any additional monitoring and testing costs 
arising from EPA mandates should eventually be recouped through water rates.

The Southwood Corporation

      Southwood, the Company's real estate subsidiary, was organized for the 
purpose of owning, developing, selling and managing approximately 1,340 
acres of undeveloped land in Nashua and Merrimack, New Hampshire. This land 
was formerly owned by Pennichuck Water Works for watershed protection 
purposes.

      1996, Southwood entered into a joint venture agreement with a local 
builder for the development of a 35 unit residential development in the 
northwestern part of Nashua.  The partnership agreement provided that 
Southwood convey the related parcel of land to the partnership in exchange 
for a non-interest bearing note from the partnership secured by a second 
mortgage on the real estate conveyed.  At December 31, 1996, Southwood 
received partial payments on the note reflecting the sale of 8 units to 
third party buyers during the fourth quarter of 1996.  Southwood accounts 
for these real estate transactions using the cost recovery method in which 
the gain on sale of land to the partnership is deferred until lots are sold 
to third parties and any deferred gain is offset against the related note 
receivable balance.

      Since 1988, Southwood has  been involved in the planning and 
development of two major office parks, Southwood Corporate Park and 
Southwood Business Park, located at Exit 8 on the F.E. Everett Turnpike in 
Nashua, New Hampshire.  At the end of 1996, Southwood sold its last 
remaining lot in the Business Park to the State of New Hampshire, thereby 
concluding its real estate ownership interest in that park. Southwood, 
however, continues to own approximately 47 acres of land in the 
Corporate Park, which is zoned for commercial use.

      In July 1995, Southwood entered into an option agreement with a 
regional real estate developer for the remaining 47 acres of available land 
located in Southwood Corporate Park, including the parcel owned by 555 
Aeyers Mills Associates. Under the terms of that agreement, the developer 
will pay to Southwood an option fee each year equal to the annual carrying 
costs associated with that land. The option agreement is for a minimum term 
of five years.

      In December 1990, Southwood sold a 50 percent interest in a 6.75 acre 
parcel of land in its Corporate Park to NYNEX Properties Company, Inc. 
("NYNEX"). Simultaneously, both Southwood and NYNEX transferred their 
respective interests into a joint venture partnership, 555 Aeyers Mills 
Associates. The primary purpose of the partnership was to develop, 
construct and lease a 90,000 square foot office building once the commercial 
real estate market improved. However, the continued deterioration in the 
commercial real estate market during the early 1990's caused Southwood 
and 555 Aeyers Mills Associates to defer pursuing any development 
activities. Furthermore, as a result of NYNEX's recent decision to divest 
itself of any real estate development activities, the Company purchased 
NYNEX's 50 percent interest in the partnership, pursuant to the terms of the 
partnership agreement, in May 1996.

      Southwood also owns a 404 acre tract of land in northwest Nashua which 
is presently zoned park-industrial.  It does not expect to commence 
development of this tract until such time as the demand for additional 
industrial and commercial floor space improves. 

      Southwood presently has classified its investment in landholdings and 
related development costs as long-term "Deferred land costs" in the audited 
Consolidated Balance Sheet at December 31, 1996 included in Item 7 of this 
Form 10-KSB Report.  The decision to retain long-term ownership and 
management or to implement a plan for periodic liquidation of its 
developable land will be dependent on prevailing real estate market 
conditions and future cash flow needs.

Pennichuck Water Service Corporation

      In April 1995, the Company formed Pennichuck Water Service Corporation 
("Service Corporation"), a wholly-owned subsidiary,  for the purpose of 
conducting its non-regulated, water-related activities. The contemplated 
activities include providing operations and maintenance contract services to 
municipalities, water testing and billing services. In 1995, the Service 
Corporation entered into a joint venture partnership with a regional water 
engineering firm to provide operations and maintenance contract services to 
the Town of Cohasset, Massachusetts.

Employees

      The Company and its subsidiaries employ 56 permanent employees and 
officers.  Of these, there are 32 management and clerical employees who are 
non-union.  The remaining employees are members of the United Steelworkers 
Union.  The union contract, which  was re-negotiated and completed in 
February 1997, has been extended through February 2002. In the opinion of 
management, employee relations are satisfactory.

Item 2. DESCRIPTION OF PROPERTIES

      The Company owns a three story, 11,616 square foot building located in 
downtown Nashua, New Hampshire which it and its subsidiaries occupy. The 
mortgage which was previously outstanding on this building was repaid in 
March 1996.

Water Supply Facilities

      Pennichuck's principal properties are located in Nashua, New 
Hampshire, with the exception of several source-of-supply land tracts which 
are located in the towns of Amherst, Merrimack and Hollis, New Hampshire. In 
addition, Pennichuck owns four impounding dams which are situated on the 
Nashua and Merrimack border. 

      The location and general character of Pennichuck's principal plant and 
other materially important physical properties are as follows:

      1.  Holt Pond, Bowers Pond, Harris Pond and Supply Pond, comprising 
Pennichuck's chief source of supply in Nashua and Merrimack, New Hampshire, 
together with approximately 672 acres of land located in Nashua and 
Merrimack which are owned and held for watershed and reservoir purposes.

      2.  Four impounding dams which are situated on Pennichuck Brook in 
Nashua and Merrimack, New Hampshire.

      3.  An Infilco Degremont treatment plant using physical chemical 
removal of suspended solids and sand filtration with a rated capacity of 35 
million gallons per day, located in Nashua.

      4.  A water intake plant and pumping facility located on the Merrimack 
River in Merrimack.  This facility, a 20 million gallon per day supplemental 
water supply source, was completed on June 3, 1985.  This plant provides 
additional water during dry summer periods and will provide a long-term 
supply for Pennichuck's service area.

      5.  Eight water storage reservoirs having a total storage capacity of 
16.5 million gallons, 5 of which are located in Nashua, 2 in Amherst and 1 
in Hollis, New Hampshire. 

Water Distribution Facilities

      In addition to the above properties, as of December 31, 1996 there 
were approximately 348 miles of transmission and distribution mains of 
various sizes in streets located in Nashua, Merrimack, Amherst, 
Derry, Bedford and Plaistow, New Hampshire which bring water service to 
customers through 20,805 service connections.  In addition to the 
pipeline which lies within the street line, as of December 31, 1996, 
Pennichuck owned 20,912 meters and 2,120 hydrants.

      Pennichuck also owns a separate building in Nashua which serves as an 
operations center and storage facility for its construction and maintenance 
activities.

Land Held for Future Development

      As discussed above in "ITEM 1. DESCRIPTION OF BUSINESS - General 
Development of Business," approximately 1,340 acres of the 2,012 total acres 
then owned by Pennichuck Water Works became available for alternate use upon 
the completion of Pennichuck's water treatment facility in 1980. Following 
Pennichuck Water Works' reorganization in 1984 into a holding company 
structure, approximately 1,088 acres were transferred to the Company's real 
estate development subsidiary, The Southwood Corporation. Since 1984, 
Southwood has sold approximately 288 acres of land to third parties or to 
participating joint ventures discussed earlier under "ITEM 1. DESCRIPTION OF 
BUSINESS - Narrative Description of Business -- The Southwood Corporation." 
The Company has transferred 499 acres of watershed protection land to 
Pennichuck since 1984 and currently holds 425 acres of land which has not 
been transferred to Pennichuck or Southwood due to access limitations which 
restrict the ability to subdivide and transfer that land. Of that acreage 
held by the Company, approximately 242 acres are available for buffer and 
alternate use..

      Based on vegetation, topographical, wetland and hydrological studies, 
Southwood has subdivided the remaining 800 acres into buffer (non-
developable) and alternate use (developable) designations, resulting in an 
approximate breakout of 108 and 692 acres, respectively. Of the 
approximately 692 acres of alternate use land, 506 acres are located 
primarily in the northwestern section of City of Nashua, New Hampshire and 
186 acres are located in the western and southerly portions of the Town of 
Merrimack, New Hampshire. The following table provides a breakout of the 
current approved zoning for Southwood's alternate use land:

<TABLE>
<CAPTION>
                        Nashua, NH       Merrimack, NH       Total
                        ----------       -------------       -----

<S>                     <C>              <C>                <C>
Residential              95                -                  95
Industrial              411              186                 597
                        ----------------------------------------

Total Alternate Use
   Acreage              506              186                 692
                        ========================================
</TABLE>

      Presently, only 47 acres of Southwood's alternative-use land in the 
City of Nashua are available for immediate development, while the remainder 
of its landholding in both Nashua and Merrimack is classified as Current Use 
Status. In December 1995, Southwood filed for approximately $50,000 in 
abatements from the City of Nashua, which was received in May 1996. In 
addition, the assessed value of property located in Southwood Corporate Park 
was reduced by nearly $1.8 million during 1996 as a result of further 
negotiations with the City of Nashua.

Item 3. LEGAL PROCEEDINGS

      The Company and its subsidiaries, Pennichuck, Southwood and the 
Service Corporation, are not involved in any material litigation or other 
proceedings which, in management's opinion, would have an adverse effect on 
the business, the consolidated financial condition or the operating results 
of the Company and its subsidiaries.

Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      During the fourth quarter of the fiscal year covered by this Report, 
there were no matters submitted to a vote of security holders.

PART II:

Item 5.  MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      "Market & Dividend Information" on page 41 of the 1996 Pennichuck 
Corporation Annual Report to Shareholders is incorporated herein by 
reference. At the record date of  March 7, 1997, there were 750 holders of 
record of shares of the Company's common stock. The Company's common stock 
trades on the Nasdaq National Market System under the symbol PNNW.

      Certain bond and note agreements involving Pennichuck require, among 
other things, restrictions on the payment or declaration of dividends by 
Pennichuck to the Company. Under Pennichuck's most restrictive covenant, 
cumulative common dividend payments or declarations by Pennichuck subsequent 
to December 31, 1989 are limited to cumulative net income earned after that 
date plus $1,000,000. At December 31, 1996, approximately $3,451,000 of 
Pennichuck's retained earnings was unrestricted for payment or declaration 
of common dividends to the Company.

Item 6. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
        CONDITION AND RESULTS OF OPERATIONS

      The "Management's Discussion and Analysis of Financial Condition and 
Results of Operations" which appears on pages 15 to 22 of the 1996 
Pennichuck Corporation Annual Report to Shareholders is incorporated herein 
by reference.

Item 7. FINANCIAL STATEMENTS 

      The Consolidated Financial Statements of Pennichuck Corporation 
appearing on pages  24 to 28, together with the report thereon of Arthur 
Andersen LLP dated February 3, 1997 appearing on page  23, and the Quarterly 
Financial Data appearing on page 40 of the 1996 Pennichuck Corporation 
Annual Report to Shareholders are incorporated herein by reference.

Item 8. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON 
        ACCOUNTING AND FINANCIAL DISCLOSURE

      There were no changes in or disagreements with the Company's 
accountants on any accounting matters or financial disclosures during the 
two most recent fiscal years.

PART III:

Item 9. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
        PERSONS; COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

      "Election of Directors" on pages 4 through 8 and "Section 16(a) 
Beneficial Ownership Reporting Compliance" of the Securities Exchange Act of 
1934 on page 8 of the Company's definitive Proxy Statement for the Annual 
Meeting of Shareholders on April 18, 1997 are incorporated herein by reference.

Item 10. EXECUTIVE COMPENSATION

      "Executive Compensation" on pages 9 through 10 of the Company's 
definitive Proxy Statement for the Annual Meeting of Shareholders on April 
18, 1997 is incorporated herein by reference.

Item 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      "Security Ownership of Certain Beneficial Owners" and "Security 
Ownership of Management" on pages 2 through 4 of the Company's definitive 
Proxy Statement for the Annual Meeting of Shareholders on April 18, 1997 
is incorporated herein by reference. 

      In determining which persons may be affiliates of the Company for the 
purpose of disclosing on the cover page of this Form 10-KSB Report the 
market value of voting shares held by non-affiliates, the Company has 
treated only the members of its Board of Directors and executive officers as 
affiliates and has excluded from the calculation all shares over which such 
affiliates acknowledge beneficial ownership. No determination has been made 
that any director or executive officer or person connected with a director 
or executive officer is an affiliate or that any other person is not an 
affiliate. The Company specifically disclaims any intention to characterize 
any person as being or not being an affiliate.

Item 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      "Certain Relationships and Related Transactions" on page 11 of the 
Company's definitive Proxy Statement for the Annual Meeting of Shareholders 
on April 18, 1997 is incorporated herein by reference.

Item 13. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)  List of financial statements and exhibits filed as part of this 
     report:

      (1)  The following Consolidated Financial Statements of Pennichuck 
           Corporation and subsidiaries, included in the 1996 Annual 
           Report to Shareholders for the year ended December 31, 1996, 
           are incorporated by reference in Item 7:

<TABLE>
<CAPTION>
                                                         Page Reference In -
                                                         --------------------------------
                                                         Annual
                                                         Shareholders         Form 10-KSB
                                                         Report               Report
                                                         ------------         -----------

      <S>                                                <C>                  <C>  
      Report of Independent Public Accountants           23
      Consolidated Balance Sheets at
       December 31, 1996  and  1995                      24-25
      Consolidated Statements of Income for each of
       the years ended December 31, 1996, 1995
       and 1994                                          26
      Consolidated Statements of  Stockholders' 
       Equity for each of the years ended December 31,
       1996, 1995, and 1994                              27
      Consolidated Statements of Cash Flows for each
       of the years ended December 31, 1996, 1995 and
       1994                                              28
      Notes to Consolidated Financial Statements         29-40

      (2)  The Financial Statement Schedules for each
           of the years 1996, 1995 and 1994:

           Report of Independent Public Accountants
            on Schedules for the years ended 
            December 31, 1996, 1995 and 1994                                  12
            
           I - Condensed Financial Information of Registrant                  13-15
</TABLE>

All other schedules are omitted because they are not applicable or the 
required information is shown in the Consolidated Financial Statements or 
notes thereto.

      (3)  Exhibits Index:
 
<TABLE>
<CAPTION>

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

      <C>               <S>
      3.1               Restated Articles of Incorporation of Pennichuck 
                        Corporation (Filed as Exhibit 3.1 to the Company's 
                        1990 Form 10-K Report and incorporated herein by 
                        reference)

      3.2               Articles of Amendment to the Articles of 
                        Incorporation of Pennichuck Corporation 
                        (Filed as Exhibit 3.2 to the Company's 1994 Form 10-
                        KSB Report and incorporated herein by reference)

      3.3               Amended and Restated By-laws of Pennichuck 
                        Corporation (Filed as Exhibit 3.3 to the Company's 
                        1995 second quarter Form 10-QSB Report and 
                        incorporated herein by reference)

      10.1              1985 Stock Option Plan (Filed as Exhibit 10.1 to the 
                        Company's registration statement on Form 10 filed in 
                        April 1990 and incorporated herein by reference)

      10.2              Deferred Compensation Program for Directors of
                        Pennichuck Corporation (Filed as Exhibit 10.2 to the 
                        Company's registration statement on Form 10 filed in 
                        April 1990 and incorporated herein by reference)

      10.3              Amended Line of Credit Agreement dated October 2, 
                        1991 between Pennichuck Corporation and Fleet Bank-
                        NH (Filed as Exhibit 10.7 to the Company's 1991 Form 
                        10-K Report and incorporated herein by reference)

      10.4              Second Amendment dated March 23, 1994 to Line
                        of Credit Agreement between Pennichuck Corporation
                        and Fleet Bank-NH dated October 2, 1991 (Filed as 
                        Exhibit 10.7 to the Company's 1994 first quarter
                        Form 10-QSB Report and incorporated herein by 
                        reference)

      10.5              Amended and Restated Revolving Credit Promissory
                        Note dated March 23, 1994 between Pennichuck
                        Corporation and Fleet Bank-NH (Filed as Exhibit 10.8 
                        to the Company's 1994 second quarter Form 10-QSB 
                        Report and incorporated herein by reference)

      10.6              Insurance Funded Deferred Compensation Agreement 
                        dated June 13, 1994 (Filed as Exhibit 10.9 to the 
                        Company's 1994 second quarter Form 10-QSB Report and 
                        incorporated herein by reference)

      10.7              Amendment Agreement dated May 4, 1995 to Amended and
                        Restated Revolving Credit Agreement dated March 23, 
                        1994 between Pennichuck Corporation and Fleet Bank-
                        NH (Filed as Exhibit 10.8 to the Company's 1995 
                        second quarter From 10-QSB Report and incorporated 
                        herein by reference)

      10.8              1995 Incentive Stock Option Plan (Filed as Exhibit 
                        10.9 to the Company's 1995 second quarter
                        Form 10-QSB Report and incorporated herein by 
                        reference)

      10.9              Amendment Agreement dated July 31, 1996 to Amended 
                        and Restated Revolving Credit Agreement dated March 
                        24, 1994 between Pennichuck Corporation and Fleet 
                        Bank-NH (Filed as Exhibit 10.10 to the Company's 
                        1996 third quarter Form 10-QSB Report and 
                        incorporated herein by reference)

      13                1996 Annual Report to Shareholders (Furnished only 
                        for the information of the Securities and Exchange 
                        Commission and is not deemed to be filed except
                        for those portions which are expressly incorporated 
                        herein by reference)

      21                Subsidiaries of Pennichuck Corporation (Filed as 
                        Exhibit 21 to the Company's 1995 Form 10-KSB Report
                        and incorporated herein by reference)

      23                Consent of Arthur Andersen LLP (Included in this
                        Form 10-KSB Report)

      99                Dividend Reinvestment and Common Stock Purchase 
                        Plan, as amended (Filed as Exhibit 4.1 to Post-
                        Effective Amendment No.1 to Registration Statement 
                        on Form S-3 filed on March 24, 1997 and incorporated 
                        herein by reference)
</TABLE>

(b)  There were no reports on Form 8-K filed in the fourth quarter of 1996.



                  REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS



To the Board of Directors of
Pennichuck Corporation

We have audited, in accordance with generally accepted auditing standards, 
the consolidated financial statements included in Pennichuck Corporation's 
Annual Report to shareholders incorporated by reference in this Form 10-KSB, 
and have issued our report thereon dated February 3, 1997. Our audits were 
made for the purpose of forming an opinion on those basic financial 
statements taken as a whole. The schedule listed in the attached index of 
this Form 10-KSB is presented for purposes of complying with the Securities 
and Exchange Commission's rules and is not a part of the basic financial 
statements. This schedule has been subjected to the auditing procedures 
applied in the audit of the basic financial statements and, in our opinion, 
fairly states in all material respects the financial data required to be set 
forth therein in relation to the basic financial statements taken as a 
whole.

                                       /s/ Arthur Andersen LLP
                                           Arthur Andersen LLP

Boston, Massachusetts 
February 3, 1997



SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT


                           Pennichuck Corporation
                          Condensed Balance Sheets

<TABLE>
<CAPTION>
                                                    December 31
                                            --------------------------
                                            1996           1995
                                            ----           ----
ASSETS

<S>                                         <C>            <C>
Current Assets:
  Cash                                      $   223,548    $   197,244
  Accounts Receivable                               214            138
  Refundable Income Taxes                        72,011         15,540
  Prepaid Expenses                               13,744         12,044
                                            --------------------------
      Total Current Assets                      309,517        224,966

Property and Equipment                        1,163,424      1,143,893
Less Allowances for Depreciation                482,958        462,711
                                            --------------------------
                                                680,466        681,182

Other Assets                                    219,424         81,979
Investment in Wholly-Owned Subsidiaries      15,542,982     14,526,793
Advances to (from) Wholly-Owned
 Subsidiaries                                    77,993       (526,078)
                                            --------------------------
                                            $16,830,382    $14,988,842
                                            ==========================

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts Payable and Other Current
 Liabilities                                $    68,546    $   136,334

Long Term Debt                                3,195,000      2,262,374

Other Long Term Liabilities                     370,434        342,923

Stockholders' Equity                         13,196,402     12,247,211
                                            --------------------------
                                            $16,830,382    $14,988,842 
                                            ==========================
</TABLE>

SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT (CON'T)

                           Pennichuck Corporation
                       Condensed Statements of Income

<TABLE>
<CAPTION>
                                            Year Ended December 31
                                    ----------------------------------------
                                    1996              1995             1994
                                    ----              ----             ---- 

<S>                                  <C>              <C>              <C>
Operating Revenues                   $  148,297       $   88,729       $  89,648
Operating Expenses                       53,014           10,926         (23,632)
                                     -------------------------------------------
      Operating Income                   95,283           77,803         113,280
Interest Expense                        198,021          201,166         147,632
                                     -------------------------------------------
      Loss Before Income 
      Taxes and Equity in Net 
       Income of Subsidiaries          (102,738)        (123,363)        (34,352)
Federal income tax benefit               34,931           41,943          11,680
                                     -------------------------------------------
      Loss Before Equity
       in Earnings of Subsidiaries      (67,807)         (81,420)        (22,672)
Equity in Earnings of Subsidiaries    1,306,292        1,176,390         995,220
                                     -------------------------------------------
      NET INCOME                     $1,238,485       $1,094,970       $ 972,548
                                     ===========================================
</TABLE>

                     Condensed Statements of Cash Flows
      
<TABLE>
<CAPTION>
                                                Year Ended December 31
                                      -------------------------------------------
                                      1996            1995             1994
                                      ----            ----             ----

<S>                                   <C>             <C>              <C>
OPERATING ACTIVITIES                  $   188,521     $    76,889      $  (89,398)
                                      -------------------------------------------  

INVESTING ACTIVITIES:
Equity Transfer to Subsidiary            (465,665)       (74,719)         (41,392)
Purchase of Equipment and
      Other Assets                       (223,649)       (37,742)         (31,851)
Preferred Stock Redemption Received
 From Subsidiary                               --             --          681,000
                                      -------------------------------------------
                                         (689,314)      (112,461)         607,757
                                      -------------------------------------------
FINANCING ACTIVITIES:
Increase(Decrease) in Notes Payable    (1,100,000)      (350,000)       1,295,000
Advances (to) from Subsidiaries         2,509,733      1,099,887         (422,392)
Repayment on Mortgage                    (653,057)       (15,769)         (14,346)
Payment of Dividends                     (755,767)      (651,570)        (567,531)
Preferred Stock Redemption                     --             --         (681,000)
Proceeds from dividend reinvestment       465,665         74,719           41,392
Other                                      60,523       (117,000)              --
                                      -------------------------------------------
                                          527,097         40,267         (348,877)

INCREASE IN CASH                           26,304          4,695          169,482
Cash at Beginning of Year                 197,244        192,549           23,067
                                      -------------------------------------------

CASH AT END OF YEAR                   $   223,548     $  197,244       $  192,549
                                      =========================================== 
</TABLE>

SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT (CON'T)

                           Pennichuck Corporation
                   Notes to Condensed Financial Statements

NOTE A -- ACCOUNTING POLICIES

Basis of Presentation.  In the parent-company-only financial statements, the 
Company's investment in its subsidiaries is stated at cost plus equity in 
undistributed earnings of its subsidiaries. Parent-company-only financial 
statements should be read in conjunction with the Company's Annual Report to 
Shareholders for the year ended December 31, 1996.

NOTE B -- LONG-TERM DEBT

Long-term debt consisted of the following:

<TABLE>
<CAPTION>
                                                      December 31
                                                --------------------------
                                                1996            1995
                                                ----            ----

<S>                                             <C>             <C>
Unsecured notes payable and line of credit
 revolving loan facility with Fleet Bank-NH
 at rates ranging from 7.00% to 8.25% due
 May 31, 1998                                   $3,195,000      $1,625,000

Mortgage payable to Bank of New
 Hampshire, 9.50%, repaid in March 1996                 --         653,011
                                                -------------------------- 
                                                 3,195,000       2,278,011

Less current portion                                    --          15,637
                                                --------------------------

                                                $3,195,000      $2,262,374
                                                ==========================
</TABLE>

NOTE C -- COMMON DIVIDENDS FROM SUBSIDIARIES 

Common stock cash dividends paid to Pennichuck Corporation by its 
subsidiary, Pennichuck Water Works, Inc., were $755,767, $651,570 and 
$535,455, during 1996, 1995, and 1994, respectively.  No dividends were 
declared or paid by Southwood in 1996, 1995 or 1994.


                                 SIGNATURES

      In accordance with Section 13 or 15(d) of the Exchange Act, the 
registrant has caused this report to be signed on its behalf by the 
undersigned, thereunto duly authorized.

                                       Pennichuck Corporation
                                       (Registrant)

Date:  March 21,1997

By:    /s/ Charles J. Staab
       Charles J. Staab
       Vice President, Treasurer and Chief Financial Officer

      In accordance with the Exchange Act, this report has been signed below 
by the following persons on behalf of the registrant and in the capacities 
and on the dates indicated.

<TABLE>
<CAPTION>

     Signature               Title                                 Date
     ---------               -----                                 ----

<S>                          <C>                                   <C>
/s/  Maurice L. Arel         President and Director (Principal 
     Maurice L. Arel         Executive Officer)                    March 7, 1997

/s/  Stephen J. Densberger   Executive Vice President
     Stephen J. Densberger   and Director                          March 7, 1997

/s/  Charles J. Staab        Vice President, Treasurer
     Charles J. Staab        Chief Financial Officer
                             and Director (Principal Financial
                             Officer)                              March 7, 1997

/s/  Bonalyn J. Hartley      Vice President and Controller
     Bonalyn J. Hartley      (Principal Accounting Officer)        March 7, 1997

/s/  Joseph A. Bellavance    Director                              March 7, 1997
     Joseph A. Bellavance

/s/  Frank B. Clancy         Director                              March 7, 1997
     Frank B. Clancy

/s/  Charles E. Clough       Director                              March 7, 1997
     Charles E. Clough

/s/  Robert P. Keller        Director                              March 7, 1997
     Robert P. Keller

/s/  Hannah M. McCarthy      Director                              March 7, 1997
     Hannah M. McCarthy

_______________________      Director                              ___________
     Davis P. Thurber
</TABLE>




                 ----------
           the  |  People  |  we serve
                 ----------


PHOTOS:

1  [young child w/ bath tub]

2  [grandfather & grandson in canoe on pond]

3  [diner w/ 3 people]

4  [4 girls in synchro swim class]


Pennichuck Corporation 1996 Annual Report



table of  Contents


Mission Statement and Selected Financial Data                 1

Letter to Shareholders                                        2

Review of Operations                                          4

Board of Directors and Officers                              14

Management's Discussion and Analysis                         15

Report of Independent Public Accountants                     23

Consolidated Balance Sheets                                  24

Consolidated Statements of Income                            26

Consolidated Statements of Stockholders' Equity              27

Consolidated Statements of Cash Flows                        28

Notes to Consolidated Financial Statements                   29

Market and Dividend Information                              41

Annual Meeting and Shareholder Information                   41

Five Year Selected Financial Data                            42

Message from your Employees                                  45



the People we serve


For over 100 years, Pennichuck has been a partner in the growth and well-
being of our community. Historically, it was the region's abundant supply 
of water that brought industry into the area, bringing with it new jobs, 
and a steady influx of people seeking a better way of life. Today, 
Pennichuck continues to draw on the region's sources of water to supply 
domestic, commercial, industrial and fire protection services for 
customers in the city of Nashua and across southern New Hampshire. From 
the largest manufacturing facilities, to a child at a school water 
fountain, these are the people we serve, at home and at work, our friends 
and neighbors in the Pennichuck community.

      Water is destined to become the most valuable commodity of all. As a 
leading supplier of quality, safe drinking water and water-related 
services, Pennichuck has enjoyed steady growth. Your company will always 
pursue new opportunities with careful planning and forethought, while 
continuing to meet the growing needs of the people we serve. Pennichuck 
remains committed to environmental stewardship and protecting the 
watershed, in order to preserve the purity and abundance of our most 
precious resource for future generations. Just as we always have since 
1852.


PHOTO:

5  [Canoe oars (silouetted)]



selected financial data


Pennichuck Corporation ("The Company") is a holding company with three 
wholly-owned operating subsidiaries: Pennichuck Water Works, Inc. 
("Pennichuck"), The Southwood Corporation ("Southwood") and Pennichuck 
Water Service Corporation ("PWSC").

      The mission of Pennichuck is to be a leading private supplier of 
quality, safe drinking water and water-related services in New England.

      Pennichuck Water Service Corporation provides water system 
management services for Cohasset, Massachusetts.

      The Southwood Corporation is a developer of commercial and 
residential real estate with land-holdings in Nashua and Merrimack, New 
Hampshire.


Five Year Comparative Financial Highlights--
   Pennichuck Corporation and Subsidiaries

(information replaces 4 charts)

<TABLE>
<CAPTION>
                             1992           1993           1994           1995           1996
                          -----------    -----------    -----------    -----------    -----------
                                                   (in 000's of dollars)

<S>                       <C>            <C>            <C>            <C>            <C>
Net Income                $   466,000    $   871,000    $   973,000    $ 1,095,000    $ 1,238,000
Total Assets              $43,745,000    $45,390,000    $46,528,000    $47,893,000    $50,070,000
Earnings per Share        $      0.54    $      1.11    $      1.32    $      1.53    $      1.68
Dividends per Share       $      0.64    $      0.64    $      0.75    $      0.91    $      1.03
</TABLE>


letter to shareholders


Dear Shareholder:

The people we serve. That has always been the focus of your Company. This 
year's annual report provides a pictorial collage that illustrates not 
just the diversity of our customers, but also their broad range of needs. 
At Pennichuck, we believe better service for our customers results in 
improved returns for our shareholders.

      Despite average water consumption, 1996 was a good year for your 
Company. Thanks to strict cost control and an improved real estate market, 
1996 marked the fifth consecutive year of improved earnings. Consolidated 
revenue from operations was $12,203,000 versus $11,486,000 in 1995. 
Consolidated earnings grew to $1.68 per common share compared to $1.53 
last year. The Company increased its annual dividend from $.91 per share 
in 1995 to $1.03 per share in 1996.

      1996 was also our first full year of offering the optional cash 
payment feature of our Dividend Reinvestment and Common Stock Repurchase 
Plan, as well as initial cash investments for Pennichuck customers and 
employees. For the year, the Company added over 250 new shareholders and 
raised over $466,000 in new equity, which we subsequently invested in new 
construction projects.

      Pennichuck Water Works, Inc. ("Pennichuck") generated annual 
revenues of $10,693,000 versus $10,789,000 last year. This reduction in 
revenue was due to a 3.1% reduction in billed consumption for the year, 
caused by a very wet month of July. During the year, Pennichuck refinanced 
$8 million of debt, which lowered its overall cost of debt and helped 
improve earnings for the year. As part of its growth strategy, Pennichuck 
established a wholesale contract with the Merrimack Village District (MVD) 
for the purchase of water to service a new, 245-unit development currently 
under construction in Bedford. The contract also provides for the future 
sale of water to MVD by Pennichuck. During the year, we added 247 new 
customers to existing systems and opened preliminary discussions with a 
number of development companies regarding the potential acquisition of 
their water systems.

      The year brought dramatic changes in federal regulation of drinking 
water through the reauthorization of the Safe Drinking Water Act by the US 
Congress. Over the coming months, the United States Environmental 
Protection Agency (USEPA) will be developing new regulations to meet the 
requirements of the Act. As a member of the National Drinking Water 
Advisory Commission to the USEPA, I will be directly involved in drafting 
these new regulations. In addition, the US Congress eliminated the tax on 
contributions in aid of construction (CIAC) imposed on utilities since 
1986. Eliminating the tax on CIAC makes the acquisition of small systems 
much more attractive to Pennichuck.

      Management continued to nurture its relationship with State 
regulatory agencies and our delegation to the New Hampshire Legislature. 
Proactive communication keeps officials informed of our long term 
expansion plans, relative to issues which could negatively impact our 
Company.

      The Southwood Corporation ("Southwood") generated revenue of 
$1,321,000 this year, compared to $631,000 in 1995. Revenue came from the 
sale of two parcels in Southwood Business Park, from the sale of 8 units 
in our residential joint venture called "Village at Bowers Pond" and from 
certain development option fees. As part of our ongoing program to reduce 
cost, Southwood filed for tax abatements which resulted in an annual 
property tax reduction of $69,000.

      Pennichuck Water Service Corporation ("PWSC"), and its joint venture 
partner, continue to profitably manage the water treatment and 
distribution system for the town of Cohasset, Massachusetts. As always, 
PWSC seeks new opportunities where our specialized expertise and 
capabilities could be utilized.

      I wish to express my appreciation to our employees and directors for 
their commitment and hard work. The success of our Company over this past 
year is directly attributable to their efforts. Also, I would like to 
recognize our customers and shareholders for their loyalty and support.


Sincerely,

/s/  MAURICE L. AREL

Maurice L. Arel
President and Chief Executive Officer


PHOTO:

6  [Maurice Arel]
    Maurice Arel


PHOTO:

7  [man washing car with little girl]

Labor of love:
washing a treasured antique the old-fashioned way, with hose and sponge -- 
and a little help -- on a glorious, sunny Saturday morning at Brinton's 
Landing in Nashua.



REVIEW OF OPERTIONS

the families we serve

1996 was a year of dramatic change in the water works industry, and a year 
of  significant accomplishment here at Pennichuck. The following report is 
categorized according to what we see as the most significant challenges 
impacting our industry and your Company:

      []  Government regulation and mandates:
          Safe Drinking Water Act (SDWA);
          State and local government regulation
      []  Infrastructure maintenance and replacement
      []  Source water protection
      []  Technological advancements
      []  Customer service expectations


GOVERNMENT REGULATION

We have already mentioned that the US Congress passed the reauthorization 
of the Safe Drinking Water Act. Pennichuck management played an active 
role in efforts to influence this legislation and ensure that the final 
reauthorization was both constructive and realistic. We worked through our 
national and regional trade associations, and we visited our legislators 
in Washington, to gain their support for a workable law that could be 
implemented by the industry.

      The new SDWA regulations did not require us to make any immediate 
changes at Pennichuck. However, we will be modifying our treatment 
processes significantly as we move into the future. In 1996, we conducted 
a bench-scale study to analyze the use of ozone as a primary disinfectant 
in our water treatment process. Not only does ozone improve the taste and 
odor of drinking water, it is also one of the few treatment techniques 
proven to be effective in eliminating the threat of giardia lambia and 
cryptosporidium; two types of protozoan which have contaminated drinking 
water supplies in some municipal water systems. In addition, ozone will 
help water utilities meet more stringent regulations for several other 
purity parameters in the future.

      Highway construction by the State of New Hampshire imposes a 
significant financial burden on the Company when it conflicts with our 
water lines. Currently, the New Hampshire Department of Transportation is 
widening the F.E. Everett Turnpike which runs north and south through the 
middle of our service area. We have crossings at virtually every highway 
interchange, and at each one, we are required to extend the steel sleeves 
protecting our pipelines. In several instances, we have had to relocate 
our pipeline and install new sleeves, while maintaining uninterrupted 
service to our customers. Since 1994, we have spent approximately $900,000 
on highway related relocation work, and we anticipate spending a further 
$300,000 over the next two years.


PHOTOS:

8  [family hiking at pond]

9  [grandfather & grandson canoeing on pond]

10 [young child in bath]

11 [bucket of suds w/ sponge]


Back to nature: hiking the trails around the tranquil Supply Pond at our 
treatment facility; passing down a wealth of knowledge and fish stories at 
Beaver Lake in East Derry, NH; a bath that makes getting clean almost as 
much fun as getting dirty.


PHOTO:

12 [diner with three people]

Main street America: customers enjoy great food and friendly service at 
Central Diner on Main Street, Nashua. Anyone  for apple pie?



the Businesses we serve

      On the local level, we are working with the city of Nashua to better 
facilitate the dewatering of wastewater sludge from our water treatment 
plant. Currently, we dispose our water treatment residuals into the Nashua 
wastewater system. However, our residuals contain aluminum which hinders 
the dewatering process. In 1997, we will change to using ferric chloride, 
an iron based product, instead of aluminum sulfate. Since the ferric 
residuals will not interfere with the dewatering process at the city 
wastewater plant, we should be able to continue to use the sewer system 
for our residual disposal. The less desirable alternative would be to 
manage residuals on site, which would involve constructing sludge lagoons.


INFRASTRUCTURE MAINTENANCE AND REPLACEMENT

The water utility profession is customer-driven. Assuring our customers 
consistent water quality and ongoing system reliability is our primary 
responsibility. The success of our operations and management practices is 
measured by our ability to deliver a dependable supply of water to meet 
the needs of the community and protect public health, all at a fair price.

      Pennichuck has an extensive infrastructure which requires regular 
maintenance and, ultimately, replacement in order to always ensure 
dependable service for our customers. In 1996, we continued our main pipe 
rehabilitation program, replacing 2,800 ft. of 100+ year-old pipeline with 
new ductile iron pipe. The old pipe was small-diameter, unlined cast-iron 
pipe which had become severely corroded, preventing the necessary flows to 
provide good service. Ongoing replacement of old service lines, hydrants 
and gate valves improves overall system reliability. Routine meter testing 
and maintenance ensures accuracy and fairness.


PHOTOS:

13 [dentist with child]

14 [clerk at produce dept. at supermarket]

15 [barber trimming hair of customer]

16 [coffee cup w/ spoon]

"Open a little wider please..." a cavity-free check up at Dr. Fasulo's; 
keeping the fruits and vegetables crisp and fresh at Shop 'n Save; is it 
the cut, or the conversation that keeps 'em coming back to Chuck's Barber 
Shop?


      All of Pennichuck's production equipment benefits from regularly 
scheduled maintenance. Pumps and motors must operate on demand to meet 
customer expectations. Valves must function properly to isolate system 
problems and minimize customer outages. Hydrants must be checked and 
operated to make sure they will work well in the event of a fire.

      The Company owns and operates five dams which need regular 
inspection and maintenance. We also own buildings throughout our systems 
which need attention. Our Concord Street production facility incorporates 
several buildings which were constructed in the 1800s. These buildings 
house modern production equipment and provide useful storage. We make 
every effort to maintain these structures and preserve their historical 
architecture.

      Pennichuck plans to continue to update and modernize its 
infrastructure in 1997. The construction of a new 6.6-million-gallon 
reservoir adjacent to our 5-million-gallon Fifield storage tank will 
provide necessary storage at an anticipated cost of $2.2 million. The 
Company also plans to replace 7,075 feet of old, cast-iron pipe in 
conjunction with the city of Nashua's project to upgrade the sewer system. 
This will result in increased fire protection and water quality to the 
impacted areas, at an anticipated cost of $728,000. In 1997, the Company 
also plans to upgrade the spillway capacity of the Supply Pond Dam which 
was built in the late 1800s. It is expected to cost about $300,000 in 
order for the dam to meet current state and federal regulations. In 
addition to these major projects, Pennichuck will make ongoing investments 
in new technology, improving the watershed and replacing outdated 
equipment.


SOURCE WATER PROTECTION

The Pennichuck Brook watershed is our primary source of water, accounting 
for about 75% of our total annual supply. The watershed is heavily 
developed in several areas, and stormwater runoff from these developments 
presents a special challenge for maintaining high quality source water. 
During the year, we outlined a Watershed Protection Plan that will 
identify which geographical drainage areas feed the Pennichuck Brook 
system, as well as potential non-point pollution sources. In addition to 
helping us establish priorities for the mitigation and remediation of 
stormwater, the Plan will help us obtain regulatory support for any 
improvements we institute. When it's finished in 1997, our Plan will serve 
as a comprehensive guide for managing, protecting and improving all 
aspects of our watershed.


TECHNOLOGICAL ADVANCEMENTS

Technology helps us improve quality and reliability. We rely on computer 
technology throughout our water production and treatment processes, to 
collect data, as well as to measure and monitor flows and pressures. This 
year, we continued to implement our Supervisory Control and Data 
Acquisition (SCADA) System. Now, virtually all of our remote pumping 
stations are monitored from our water treatment plant in Nashua. We can 
oversee operations, make changes and collect information from each 
station, remotely, via a personal computer terminal in our Concord Street 
control room.

      Utilizing computer-aided drafting to create technical specifications 
is yet another way technology has helped us improve efficiency. Before 
work begins on any construction project, from a new plant addition to a 
simple pipe extension, all contractors are given detailed technical 
specifications to follow. Adhering to one set of standards ensures uniform 
material use and consistent installation practices, resulting in greater 
long term quality and reliability, as well as cost savings.

      1996 also saw the completion of our Company-wide computerization 
effort. Now, most Pennichuck employees are equipped with personal 
computers running WindowsTM and Microsoft(R) Office. This is part of our 
long-range strategy to network all three of our facilities together, with 
everyone using current Windows programs, rather than our older, 
incompatible legacy applications. As part of this process, we have 
replaced our ten-year-old accounting software package with Macola,TM a 
Windows-based accounting program. In pursuing this migration strategy, 
we've already succeeded in eliminating the "only" software package that 
would have experienced date problems in the year 2000. At this time, all 
of our applications software is "Year 2000" compliant.


PHOTO:

17 [Taggart ice general manager with bags of ice]

One cool customer: Taggart Ice Company in South Nashua makes hundreds of 
tons of ice every year. General Manager, Jody Ruonala, chills out in the 
company's warehouse-sized freezer.


the Industries we serve

      In addition, the Company is developing a business resumption plan 
that details disaster recovery procedures, not just for computer and 
support services, but for all aspects of the Company's operations. We 
expect to complete this plan in 1997.


CUSTOMER SERVICE EXPECTATIONS

The customers we serve demand a high quality product at a reasonable 
price. In addition to water that's clear and clean, odorless and great-
tasting, our customers expect strong water pressure and responsive service 
from our organization. At Pennichuck, we work hard to understand our 
customers' needs in order to better serve them. We maintain a computerized 
log to track all customer concerns, and we have a well-trained staff to 
communicate the human side and friendly face of our Company to our 
customers.

      As with any company, Pennichuck is only as strong as its people. All 
our employees are empowered to make real-time decisions. They are trained 
to anticipate, respond and correct problems such as service breakdowns 
quickly and effectively. To achieve this goal, training and education is 
essential. In every department throughout the Company, employees are 
encouraged to maintain certifications, attend seminars, pursue computer 
training, and take advantage of courses offered by our professional and 
trade associations. At Pennichuck, we believe every employee has the 
opportunity, and indeed, the responsibility, to extend good will to our 
customers.

      Your Company operates with a singular focus aimed at bettering 
ourselves and our performance. We are continually striving to find new 
ways to improve our efficiency, improve our water quality and improve our 
customer service. However, everyone, including customers, must understand 
that there is a very real economic cost associated with the improvements 
we make.


PHOTOS:

18 [Sanders print circuit board processor]

19 [Anheuser-Busch lager tanks]

20 [Hampshire Chemical employees collecting field samples]

21 [scoop with ice]

An aqueous in-line cleaner removes residue from printed circuit boards 
manufactured at Sanders; lager tanks at the Merrimack Brewery of Anheuser-
Busch; collecting field samples at Hampshire Chemical.


PHOTO:

22 [4 girls at Boys' and Girls' Club synchro swim class]

All the right moves: 12- to 14-year-old girls perfect their ballet-like 
moves during the Wednesday evening synchronized swimming class at the Boys 
and Girls Club of Greater Nashua. Olympics 2004 here we come!


the Communities we serve


GROWTH AND REGIONALIZATION

Since 1986, Pennichuck has successfully acquired sixteen (16) community 
water systems throughout southern New Hampshire, adding over 1,000 new 
customers in the process. In addition, we were granted franchise approval 
from the New Hampshire Public Utilities Commission to serve major portions 
of the towns of Amherst and Bedford, as well as limited portions of 
Merrimack, Hollis and Milford. We also established wholesale water 
agreements with the towns of Milford, Merrimack and Hudson. In 1995, we 
entered into a three-year, joint venture agreement with Weston and Sampson 
Services to maintain and operate the water system for the town of 
Cohasset, Massachusetts. We are midway through our second year of 
successful and profitable operations under this agreement.

      During 1996, we continued this positive trend, acquiring community 
water systems and pursuing maintenance and operations contracts for other 
municipal water systems. We have completed acquisition agreements for 
seven new community water systems, serving 500 new customers located in 
Bedford, Amherst, Salem and Plaistow, New Hampshire. We also submitted 
proposals to maintain and operate the water systems for the towns of 
Devens, Massachusetts, and Hudson, New Hampshire. We narrowly missed 
winning the Devens bid which was awarded to another contract operator. The 
contract for Hudson will be decided in late 1997 or early 1998. Whatever 
the result, you can be assured that your Company will continue to pursue 
new opportunities for growth and expansion in various communities 
throughout our region and into the future.


PHOTOS:

23 [two students at pennichuck jr. high school]

24 [nashua waste water treatment plant]

25 [two firefighters at nashua fire station one]

26 [swimmers goggles]

A refreshing break between classes at Pennichuck Junior High;  Nashua 
Waste Water Treatment Facility recycles our precious resource, returning 
it safely to the environment; Nashua Fire Department Station  No. 1 at the 
ready in case of any emergency.



board of Directors and Officers


BOARD OF DIRECTORS

Maurice L. Arel, President, Chief Executive Officer, Pennichuck Corporation
Joseph A. Bellavance, President, Bellavance Beverage Company, Inc.
Frank B. Clancy, Clancy & O'Neill, Attorneys at Law
Charles E. Clough, President, Freedom Energy Company
Stephen J. Densberger, Executive Vice President, Pennichuck Corporation
Robert P. Keller, Chief Executive Officer, Commerce Security Bancorp, Inc.
Hannah M. McCarthy, President, Daniel Webster College
Charles J. Staab, Vice President, Chief Financial Officer and Treasurer
Davis P. Thurber, Chairman, Bank of New Hampshire Corporation


SENIOR BOARD OF DIRECTORS

John C. Collins


OFFICERS

Maurice L. Arel, President, Chief Executive Officer
Stephen J. Densberger, Executive Vice President
Charles J. Staab, Vice President, Chief Financial Officer and Treasurer
Bonalyn J. Hartley, Vice President-Controller
Donald L. Ware, Chief Engineer
James L. Sullivan Jr., Secretary


IN MEMORIAM

James L. Sullivan, Past President & Senior Director
Pennichuck Water Works, Inc. from 1957-1996



management's Discussion & Analysis of financial condition and result of 
operations


The following discussion should be read in conjunction with the 
accompanying Consolidated Financial Statements, and with the five year 
Selected Financial Data on page 42. Pennichuck Corporation (the "Company") 
has three wholly-owned subsidiaries: Pennichuck Water Works, Inc. 
("Pennichuck") which is involved in water supply and distribution, The 
Southwood Corporation ("Southwood") which owns, manages and develops real 
estate, and Pennichuck Water Service Corporation ("PWSC") which is 
involved in non-regulated, water-related services and operations. The 
activities of these subsidiaries are discussed separately under "Results 
of Operations." Pennichuck's operations are regulated by the New Hampshire 
Public Utilities Commission (the "NHPUC") and, as such, Pennichuck must 
obtain approval before raising water rates to recover corresponding 
increases in operating expenses and to obtain the opportunity to earn a 
return on recent rate base investments.


LIQUIDITY AND CAPITAL RESOURCES

The operating and capital funds required by the Company's subsidiaries are 
generally provided by internally-generated cash, and as necessary, by 
borrowings available under a revolving credit facility with Fleet Bank-NH 
("Fleet"). For the twelve months ended December 31, 1996, the consolidated 
operating cash flow was approximately $2,300,000, of which $1,900,000 was 
derived from the Company's core water utility business and $400,000 from 
real estate and other operating activities. Due to the seasonal nature of 
Pennichuck's business, cash flow during the first and second quarters of 
the calendar year is generally insufficient to meet all of the Company's 
cash requirements for debt service, dividend payments, capital 
expenditures and working capital. However, cash flow from utility 
operations tends to be greater in the third and fourth quarters as a 
result of increased water consumption during the late-spring and summer 
months. Cash flow derived from real estate activities in 1996 was derived 
from the sale of one land parcel and Southwood's residential joint 
venture, as discussed later under "Results of Operations."

      Under a revolving term loan agreement with Fleet, the Company has 
available an unsecured $4.5 million credit facility. This facility is 
utilized to fund any shortfall in working capital and to fund capital 
projects on an interim basis until such projects can be refinanced on a 
long-term basis. In July 1996, that term loan agreement was amended to 
extend the maturity date of all amounts borrowed (or to be borrowed in the 
next 17 months) until May 31, 1998. As a result, outstanding borrowings 
totaling $3,195,000 at December 31, 1996, have been classified as "Long-
term debt" in the Consolidated Balance Sheet; consisting of $2,750,000 in 
short-term notes maturing on March 12, 1997, plus $445,000 outstanding 
under the revolving line of credit portion of that loan. The interest 
rates on the short-term notes are tied to Fleet's cost of funds, or LIBOR, 
whichever is lower, and the interest rate on borrowings outstanding under 
the line of credit is at Fleet's "base rate." At December 31, 1996, the 
weighted average interest rates on the outstanding term notes and 
borrowings under the line of credit were 7.09% and 8.25%, respectively.

      In March 1996, Pennichuck issued an $8 million, unsecured note, the 
proceeds of which were used to refinance $5,330,000 of existing long-term 
debt, as well as $2,670,000 of outstanding borrowings with Fleet. The term 
of this note is for 25 years and carries a fixed interest rate of 7.40%.

      For 1997, the Company's consolidated capital budget is estimated to 
be $5.3 million, all of which relates to water utility projects. The 1997 
capital budget contains several major projects, the most significant of 
which is a 6.6 million-gallon-water storage facility at an estimated cost 
of $2,200,000. Other major projects include (i) replacing 7,000 linear 
feet of pre-1900 distribution mains, (ii) upgrading Pennichuck's major 
electric pumps at its treatment plant for greater operating efficiency, 
(iii) dredging one of Pennichuck's source of supply ponds and 
reconstructing one of its dams, and (iv) relocating a distribution main to 
accommodate ongoing State highway construction projects.

      In order to partially fund its 1997 capital expenditure program, 
Pennichuck has obtained preliminary approval from the New Hampshire 
Business Finance Authority to issue up to $4,500,000 in tax exempt bonds. 
Pending regulatory approval by the NHPUC, this financing should be 
completed during the second quarter of 1997. It is expected that budgeted 
operating cash flow, together with any unused portion of the Company's 
line of credit, will be sufficient to fund the remainder of Pennichuck's 
capital budget and provide the necessary operating funds for the Company's 
subsidiaries. Given the significant rate base investment, in the amount of 
$3,100,000, that Pennichuck made in 1996, and the $5,300,000 planned in 
1997, Pennichuck intends to file for rate relief with the NHPUC in the 
second quarter of 1997. At this time, no determination has been made 
regarding the amount of the rate relief to be requested.

      Pennichuck is subject to the water quality regulations promulgated 
by the United States Environmental Protection Agency ("EPA") and the New 
Hampshire Department of Environmental Services ("DES"). The EPA is 
required to periodically set new maximum contaminant levels for certain 
chemicals as required by the Federal Safe Drinking Water Act ("SDWA"). The 
quality of Pennichuck's treated water currently meets or exceeds all 
standards set by the EPA and Pennichuck does not anticipate that any 
significant capital expenditures will be required in the next three years 
given present water quality standards set by the SDWA. The re-
authorization of the SDWA by Congress in 1996 will lead to increased 
monitoring standards which may result in increased operating costs for 
Pennichuck. It is expected that any additional monitoring and testing 
costs arising from EPA mandates will eventually be recouped through water 
rates.

      Consolidated retained earnings of the Company increased by $482,718 
during 1996 to $7,380,880 at December 31, 1996. The net increase in 
retained earnings resulted from $1,238,485 of net income less $755,767 for 
the payment of dividends on its common stock. For the twelve months ended 
December 31, 1996, the Company paid dividends of $1.03 per common share, 
representing a 13% increase over the previous year. However, the Company's 
ability and willingness to pay future dividends on its common stock are 
dependent on its future earnings and financial condition.

      In October 1995, the Company amended its dividend reinvestment plan 
(the "Plan"). Such amendments increased the number of common shares 
offered under the Plan from 100,000 to 200,000, and expanded Plan 
participation to include Pennichuck's residential customers and employees 
residing in New Hampshire. Under the amended Plan, participants are 
allowed to make initial and subsequent optional cash investments in shares 
of common stock, not exceeding $3,000 per quarter. The Company began 
issuing shares for initial investments and optional cash investments in 
February 1996. For the year ended December 31, 1996, a total of 26,218 new 
shares were issued under the Plan, resulting in approximately $466,000 of 
additional common equity capital.


RESULTS OF OPERATIONS - 1996 COMPARED TO 1995

For the twelve months ended December 31, 1996, consolidated net income of 
the Company and its subsidiaries was $1,238,485, or $1.68 per common 
share, compared to $1,094,970, or $1.53 per common share in 1995. For 
1996, consolidated revenues increased to $12,202,688; a 6.2% increase over 
last year. Although consolidated revenues in 1996 increased over the year 
before, water revenues generated by Pennichuck decreased by $96,000 while 
revenues from real estate and other operations increased by $812,000, for 
reasons discussed in greater detail below.


WATER UTILITY OPERATIONS

In 1996, water revenues decreased to $10,693,151; a 1% decline from 1995. 
That decrease is principally the result of a 3.1% decline in billed 
consumption within Pennichuck's core system, reflecting the damper and 
cooler conditions experienced during 1996, and a 3% decline in industrial 
consumption due to a continued weak economy in the manufacturing sector. 
Total rainfall in 1996 was 53" compared to 39" in 1995 and represented the 
fourth rainiest year since 1900. As in recent years, Pennichuck realized a 
modest 1.2% growth rate in new customers within its core and community 
water system franchises.

      For the twelve months ended December 31, 1996, Pennichuck's overall 
rate of return on rate base, as defined, was 8.42%, or 39 basis points 
below its allowed overall rate of return of 8.81%. That decrease in 
Pennichuck's overall return reflects its added investment in rate base in 
the amount of $1.9 million, from $27.9 million at the end of 1994 to $29.8 
million at the end of 1996, and a 25% increase in property taxes paid to 
the city of Nashua and the town of Merrimack, totaling nearly $250,000 
during the same two-year period. The Company expects that Pennichuck will 
be allowed a rate increase so that it can earn a reasonable return on its 
additions to rate base, and in order to recover the additional taxes by 
increasing the rates charged to its customers. However, Pennichuck will 
not be able to charge its customers for any increase in taxes incurred 
prior to the effective date of any such rate increase. Given the 
significant investment in rate base planned for 1997 and increased 
operating costs incurred, Pennichuck expects to file for a rate increase 
with the NHPUC during the second quarter of 1997, although the amount of 
such increase has yet to be determined.

      The utility's operating expenses include costs for treatment and 
production, maintenance, administration, property taxes, and depreciation 
and amortization. For the twelve months ended December 31, 1996, 
Pennichuck's operating expenses were $7,606,482, representing a 6.1% 
increase over 1995. Treatment and production costs totaled $1,726,000 for 
1996; a $57,000 increase from the previous year, caused primarily by an 
$83,000 increase in chemical and sludge removal costs. In February 1996, 
the city of Nashua increased the sludge disposal rate charged Pennichuck 
from $1.31 to $3.91 per hundred cubic feet, resulting in a $50,000 
increase in fees. Increased production costs, however, were partially 
offset by $67,000 in reduced power costs as a result of a 3.8% decrease in 
1996 pumpage. Distribution and maintenance expenses in 1996 increased by 
$103,000 over 1995, a result of an aggressive preventive maintenance 
program for services and gate valves. Other significant changes in 
operating costs include a $77,000 increase in depreciation expense 
reflecting the increased investment in plant in service. Also, property 
taxes increased $104,000 as a result of re-assessments of Pennichuck's 
property during 1995 and additional taxable property placed in service 
during 1996. Property taxes continue to be a major component of 
Pennichuck's cost structure, representing approximately 17% of its total 
operating costs and 12% of its total operating revenues.

      As a percent of utility operating revenues, operating expenses were 
71.1% and 66.4% for 1996 and 1995, respectively. Although this ratio is 
not necessarily an indicator of operating efficiency, it does provide the 
operating margin available to cover interest, income taxes and dividends 
distributable to the Company.


WATER SERVICE OPERATIONS

In an effort to expand its non-regulated, water-related business 
activities, the Company created a wholly-owned subsidiary, Pennichuck 
Water Service Corporation ("PWSC"). PWSC entered into a joint venture with 
a regional water engineering firm to provide water-related operations and 
maintenance contract services to municipalities, especially those which 
may have financial difficulty complying with the mandates of the SDWA. 
Contract operation and public-private partnerships provide viable 
alternatives for such municipalities. In May 1995, the joint venture 
entered into a three year contract with the town of Cohasset, 
Massachusetts, to operate its water treatment plant and distribution 
system. Operation of this system began on July 1,1995. While this single 
contract alone did not have a material impact on the Company's 1996 
consolidated earnings, PWSC is pursuing additional operating maintenance 
contracts as growth opportunities for the Company.


REAL ESTATE AND OTHER OPERATIONS

For the twelve months ended December 31, 1996, real estate and other 
revenues increased to $1,509,537 compared to $697,443 in 1995. That 
increase is attributable to several significant real estate transactions 
which occurred during 1996, as discussed further below.

      1996 revenues include two major land sales, both within Southwood 
Business Park. As a result of these sales, Southwood no longer has any 
further ownership interest in this Park. In January 1996, Southwood sold a 
19.6-acre parcel in its Business Park for $495,000, net of commission, and 
in December 1996, Southwood sold its last remaining lot in its Business 
Park to the State of New Hampshire for $535,000. Although the latter sale 
closed on December 30, 1996, the proceeds from that sale were not received 
until early January 1997 and, therefore, Southwood has included the 
revenue from the sale under "Account receivable" in the accompanying 
Consolidated Balance Sheet as of December 31, 1996.

      Other revenues from real estate-related activities during 1996 
include approximately $82,000 of option income earned under a development 
agreement entered into in September 1995 with a regional developer. As 
lots are readied for development, the agreement provides for a per-acre 
payment of a minimum of $60,000 to Southwood. Presently, there are 47 
acres in the Corporate Park subject to this agreement.

      Also in May 1996, Southwood entered into a joint venture, Bowers 
Pond LLP, with a local developer to develop a 35-lot residential 
subdivision in Nashua. Under the terms of the agreement, Southwood, as a 
50% partner, has sold to the partnership approximately 15 acres of land in 
exchange for a $700,000 non-interest bearing note. As homes are 
constructed and sold to third parties, Southwood will receive principal 
payments on the note of $20,000 per lot and, in addition, will receive 50% 
of the profit on each home. Under generally accepted accounting 
principles, the note receivable has been offset by the deferred gain on 
the sale of land to the partnership, and any gains will be recorded as the 
homes are sold to third parties. As of December 31, 1996, the partnership 
had sold 8 lots and Southwood had recorded $208,000 in revenues from those 
sales. There were no such residential partnership activities during 1995.

      The operating expenses associated with Southwood's activities were 
approximately $982,000 in 1996, and include $730,000 of allocable 
infrastructure costs associated with the two land sales discussed 
previously. Also included in real estate operating expenses are property 
taxes totaling $56,000 and $187,000, for 1996 and 1995 respectively. Gross 
real estate taxes in 1996 totaled approximately $106,000 and were offset 
by the receipt of approximately $50,000 from the city of Nashua relating 
to the settlement of the prior year's property tax abatements. In 
addition, the assessed value of property located in Southwood Corporate 
Park was reduced by nearly $1.8 million during 1996 as a result of 
negotiations with the city of Nashua.

      In May 1996, NYNEX Corporation ("NYNEX"), a partner with Southwood 
in 555 Aeyers Mills Associates, sold its one-half interest in that 
partnership to the Company for approximately $204,000. NYNEX's decision to 
sell its interest was part of a corporate-wide plan to divest itself from 
real estate development activities. That partnership was originally formed 
to develop, construct and lease a 90,000-square-foot office building on a 
6.75-acre site owned by the partnership in Southwood Corporate Park. The 
entire ownership interest in that parcel is now included within the 47 
acres under the development option agreement discussed earlier.

      In addition to the 47 acres remaining to be developed in Southwood 
Corporate Park, Southwood owns approximately 645 acres in the city of 
Nashua and the town of Merrimack which is available for development.


RESULTS OF OPERATIONS - 1995 COMPARED TO 1994

For the twelve months ended December 31, 1995, consolidated net income of 
the Company and its subsidiaries was $1,094,970, or $1.53 per common 
share, compared to $972,548, or $1.32 per common share in 1994. Earnings 
per share for 1994 includes $.14 from the settlement of several property 
tax abatements received from the city of Nashua relating to prior years' 
non-utility property assessments. For 1995, consolidated revenues 
increased to $11,486,183; a 12.4% increase over 1994.


WATER UTILITY OPERATIONS

Water revenues increased to $10,788,740 in 1995; a 6.2% increase over 
1994. This increase was principally the result of favorable rate and 
volume increases experienced by Pennichuck during 1995. On December 1, 
1994, Pennichuck initiated a step increase of 3.5%, which had been 
stipulated by the NHPUC as part of Pennichuck's November 1993 rate case 
settlement. The amount of the step increase was based on certain 
additional rate base investment and increased operating costs incurred 
from October 1, 1993 to September 30, 1994. The full benefit of that step 
increase, amounting to approximately $345,000, was realized during 1995. 
The increase in water revenues was further affected by a 2.6% increase in 
water consumption in 1995 as compared to 1994. The increased consumption 
occurred primarily in the third quarter, as a result of lower than normal 
rainfall and warmer than normal temperatures during that period. In 1995, 
Pennichuck added 284 new customers within its core system franchise, and 
acquired one additional community water system with 70 customers in 
Epping, New Hampshire.

      For the twelve months ended December 31, 1995, Pennichuck's 
operating expenses were $7,165,797; a $350,000, or 5.1%, increase over 
1994. Operating costs for 1995 reflect a major increase for property taxes 
in the city of Nashua and the town of Merrimack as a result of property 
re-assessments which became effective April 1, 1995. The Company 
previously reported that the operating assets of Pennichuck were in the 
process of being reassessed by those local authorities for the tax year 
April 1, 1995 to March 31, 1996. In August 1995, Pennichuck reached a 
settlement agreement with Nashua and Merrimack with respect to the 
assessed values of its utility properties, resulting in a 23% increase 
over previous assessments. On an annualized basis, this represents 
approximately $240,000 of additional property taxes, of which 
approximately $180,000 is recognized in 1995.

      Treatment and production costs totaled $1,669,000 for 1995 
reflecting a $103,000 increase from the previous year. This is principally 
due to an 11.6% increase in pumpage during the third quarter, as a result 
of warmer, drier weather than in the same quarter of 1994. Other 
significant cost increases during 1995 were approximately $42,000 in 
additional depreciation and amortization expense due to the increased 
investment in plant in service during 1995 and 1994, and $33,000 of 
additional employee benefits relating to pension and other post-retirement 
benefits.


REAL ESTATE OPERATIONS

For the twelve months ended December 31, 1995, real estate and other 
revenues increased to $697,443 compared to only $52,884 in 1994. This 
increase is attributable to two significant real estate transactions which 
occurred during 1995, as discussed below.

      During 1995, Southwood experienced  renewed interest in its 
Corporate and Business Parks, due to the gradual absorption of vacant 
office space in the greater Nashua area over the past two years. In August 
1995, Southwood sold a 9.96-acre parcel of land within its Corporate Park 
to a local company for $647,000, which is reflected in the Consolidated 
Statements of Income, net of approximately $65,000 of closing costs. This 
sale resulted in a net pretax gain of $147,000.

      As discussed earlier, effective September 1, 1995, Southwood entered 
into an option agreement with a regional real estate developer for the 
remaining 47 acres of available land located in Southwood Corporate Park. 
For the year ended December 31, 1995, Southwood has recorded $40,000 in 
option income relating to this agreement, and the estimated annual income 
from this agreement is expected to offset the current carrying costs of 
the land under option.

      The operating expenses associated with Southwood's activities were 
approximately $821,000 in 1995, and include $410,000 of allocable 
infrastructure costs associated with the sale of the 9.96-acre parcel as 
previously discussed. Also included in real estate operating expenses are 
property taxes totaling $187,000 and $62,000 in 1995 and 1994, 
respectively. Gross real estate taxes in 1994 totaled $217,000, which were 
offset by the receipt of approximately $155,000 from the city of Nashua in 
settlement of prior years' property tax abatements.


EFFECTS OF INFLATION

The effects of inflation on the utility operations of the consolidated 
group are not material since the NHPUC allows most prudent and reasonable 
cost increases to be recouped through increased water rates. It should be 
noted, however, that a regulatory lag exists from the time that the 
utility incurs higher costs to the time that it is allowed to bill 
revenues sufficient to cover these cost increases. In times of high 
inflation, this lag could have a detrimental effect on the profitability 
of Pennichuck and the Company.



Report of Arthur Andersen, LLP

INDEPENDENT PUBLIC ACCOUNTANTS


To the Board of Directors and Stockholders of Pennichuck Corporation:

We have audited the accompanying consolidated balance sheets of Pennichuck 
Corporation and
subsidiaries as of December 31, 1996 and 1995 and the related consolidated 
statements of income, stockholders' equity and cash flows for each of the 
three years in the period ended December 31, 1996.  These financial 
statements are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these financial statements 
based on our audits.

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

In our opinion, the financial statements referred to above present fairly, 
in all material respects, the consolidated financial position of 
Pennichuck Corporation and subsidiaries at December 31, 1996 and 1995, and 
the consolidated results of their operations and their cash flows for each 
of the three years in the period ended December 31, 1996 in conformity 
with generally accepted accounting principles.


/s/ ARTHUR ANDERSEN, LLP

Boston, Massachusetts
February 3, 1997



consolidated Balance Sheets

PENNICHUCK CORPORATION AND SUBSIDIARIES

<TABLE>
<CAPTION>

                                                                   December 31
                                                           ----------------------------
                                                               1996            1995
                                                           ------------    ------------

<S>                                                        <C>             <C>
Assets

Property, Plant and Equipment
  Land                                                     $    378,237    $    317,739
  Buildings                                                  15,847,287      15,172,619
  Equipment                                                  41,861,346      39,214,221
  Construction work in progress                                 149,930         522,374
                                                           ----------------------------
                                                             58,236,800      55,226,953
  Less accumulated depreciation                              14,898,405      13,780,780
                                                           ----------------------------
                                                             43,338,395      41,446,173
Current Assets
  Cash                                                          260,668         202,763
  Accounts receivable, net of reserves of $25,000 in 
   1996 and 1995                                              1,207,762         854,479
  Unbilled revenue                                              920,000         889,000
  Refundable income taxes                                        62,848          14,091
  Materials and supplies, at cost                               225,373         219,757
  Prepaid expenses and other current assets                     382,388         389,877
                                                           ----------------------------
                                                              3,059,039       2,569,967

Other Assets
  Deferred land costs                                         2,412,374       2,844,090
  Deferred charges and other assets                           1,106,198         916,148
  Investment in real estate partnership                         153,692         116,815
                                                           ----------------------------
                                                              3,672,264       3,877,053

                                                           $ 50,069,698    $ 47,893,193
                                                           ============================
</TABLE>


The accompanying notes are an integral part of these consolidated financial 
statements.


consolidated Balance Sheets, continued

PENNICHUCK CORPORATION AND SUBSIDIARIES

<TABLE>
<CAPTION>

                                                                   December 31
                                                           ----------------------------
                                                               1996            1995
                                                           ------------    ------------

<S>                                                        <C>             <C>
Stockholders' Equity and Liabilities

Stockholders' Equity
  Common stock - $1 par value - authorized 2,400,000 
   shares, issued and outstanding 748,156 and 721,598 
   shares in 1996 and 1995, respectively                   $    748,156    $    721,598
  Additional paid in capital                                  5,120,306       4,678,530
  Retained earnings                                           7,380,880       6,898,162
                                                           ----------------------------
                                                             13,249,342      12,298,290
  Less cost of 2,641 and 2,539 shares of common stock
   in treasury in 1996 and 1995, respectively                   (52,940)        (51,079)
                                                           ----------------------------
                                                             13,196,402      12,247,211

Preferred Stock
  No par value, 100,000 shares authorized, no shares 
   issued in 1996 and 1995                                           --              --

Long-Term Debt, Less Current Portion                         20,995,000      20,881,078

Current Liabilities
  Current portion of long-term debt                             818,750         146,933
  Accounts payable                                              265,342         586,309
  Accrued interest payable                                      329,951         194,514
  Other current liabilities                                     714,536         903,412
                                                           ----------------------------
                                                              2,128,579       1,831,168

Commitments and Contingencies

Deferred Credits and Other Reserves
  Deferred income taxes                                       2,265,629       1,776,091
  Regulatory liability                                        1,247,756       1,280,679
  Deferred investment tax credits                             1,197,390       1,230,426
  Customer advances and other liabilities                       244,487         270,630
                                                           ----------------------------
                                                              4,955,262       4,557,826

Contributions in Aid of Construction                          8,794,455       8,375,910
                                                           ----------------------------

                                                           $ 50,069,698    $ 47,893,193
                                                           ============================
</TABLE>


The accompanying notes are an integral part of these consolidated financial 
statements.


consolidated statements of Income

PENNICHUCK CORPORATION AND SUBSIDIARIES


<TABLE>
<CAPTION>
                                                            Year Ended December 31
                                                 --------------------------------------------
                                                     1996            1995            1994
                                                 ------------    ------------    ------------

<S>                                              <C>             <C>             <C>
Revenues
  Water utility operations                       $ 10,693,151    $ 10,788,740    $ 10,162,896
  Real estate and other operations                  1,509,537         697,443          52,884
                                                 --------------------------------------------
                                                   12,202,688      11,486,183      10,215,780

Operating Expenses
  Water utility operations                          7,606,482       7,165,797        6,815,856
  Real estate and other operations                    982,293         839,622           94,212
                                                 ---------------------------------------------
                                                    8,588,775       8,005,419        6,910,068

Operating Income                                    3,613,913       3,480,764        3,305,712

Other Income (Expense)                                  7,249           1,914          (26,731)
Interest Expense                                   (1,630,581)     (1,703,570)      (1,716,226)
                                                 ---------------------------------------------

Income Before Provision for Income Taxes            1,990,581       1,779,108        1,562,755

Provision for Income Taxes                            752,096         684,138          590,207
                                                 ---------------------------------------------

Net Income                                          1,238,485       1,094,970          972,548

Preferred Stock Dividend and Premium Paid on 
 Early Redemption of Preferred Stock                       --              --           32,077
                                                 ---------------------------------------------

Earnings Applicable to Common Shares             $  1,238,485    $  1,094,970    $     940,471
                                                 =============================================

Weighted Average Shares Outstanding                   736,494         716,312          714,422
                                                 =============================================

Earnings Per Common Share                        $       1.68    $       1.53    $        1.32
                                                 =============================================
</TABLE>


The accompanying notes are an integral part of these consolidated financial 
statements.


consolidated statements of Stockholders' Equity

PENNICHUCK CORPORATION AND SUBSIDIARIES


<TABLE>
<CAPTION>
                                                 Common     Common     Additional
                                                 Stock-     Stock-       Paid-in      Retained      Treasury
                                                 Shares     Amount       Capital      Earnings       Stock
                                                 -------   ---------   -----------   -----------   ---------

<S>                                              <C>       <C>         <C>           <C>           <C>
Balances at December 31, 1993                    713,571   $ 713,571   $ 4,654,860   $ 6,049,745   $ (18,504)
Net income                                                                               972,548
Dividend reinvestment plan                         2,926       2,926        38,467
Dividends Declared:
  Redeemable preferred stock                                                             (32,077)
  Common stock - $.75 per share                                                         (535,455)
                                                 -----------------------------------------------------------
Balances at December 31, 1994                    716,497     716,497     4,693,327     6,454,761     (18,504)

Net income                                                                             1,094,970
Dividend reinvestment plan                         5,061       5,061        69,658
Common Dividends declared - $.91 per share                                              (651,569)
Common equity issuance costs                                               (84,915)
Exercise of stock options                             40          40           460
Repurchase of 2,025 common shares                                                                    (32,575)
                                                 -----------------------------------------------------------
Balances at December 31, 1995                    721,598     721,598     4,678,530     6,898,162     (51,079)

Net income                                                                             1,238,485
Dividend reinvestment plan                        26,218      26,218       439,446
Common Dividends declared - $1.03 per share                                             (755,767)
Common equity issuance costs                                                (1,770)
Exercise of stock options                            340         340         4,100
Repurchase of 102 common shares                                                                       (1,861)
                                                 -----------------------------------------------------------
Balances at December 31, 1996                    748,156   $ 748,156   $ 5,120,306   $ 7,380,880   $ (52,940)
                                                 ===========================================================
</TABLE>


The accompanying notes are an integral part of these consolidated financial
 statements.



consolidated statements of Cash Flows


PENNICHUCK CORPORATION AND SUBSIDIARIES


<TABLE>
<CAPTION>

                                                                 Year Ended December 31
                                                        -----------------------------------------
                                                           1996           1995           1994
                                                        -----------    -----------    -----------

<S>                                                     <C>            <C>            <C>
Operating Activities
  Net income                                            $ 1,238,485    $ 1,094,970    $   972,548
  Adjustments to reconcile net income to net cash 
   provided by operating activities:
    Depreciation and amortization                         1,223,568      1,142,214      1,182,180
    Amortization of deferred investment tax credits         (33,036)       (33,036)       (33,036)
    Provision for deferred income taxes                     489,538        241,735        448,401
  Changes in assets and liabilities:
    Accounts receivable and unbilled revenue               (384,283)      (266,105)       354,662
    Refundable income taxes                                 (48,757)        35,087        (49,178)
    Materials and supplies                                   (5,616)       (21,429)        21,576
    Prepaid expenses                                          7,489          4,059         (9,750)
    Deferred charges and other assets                      (253,658)      (365,971)      (330,703)
    Accounts payable and accrued expenses                  (262,505)       649,315       (329,220)
    Other                                                   311,438        698,129         11,377
                                                        -----------------------------------------
Net Cash Provided by Operating Activities                 2,282,663      3,178,968      2,238,857

Investing Activities:
  Purchase of property, plant & equip.                   (3,151,858)    (2,528,110)    (2,412,639)
  Contributions in aid of construction                      467,577        537,134        234,766
  Decrease in restricted cash                                    --             --        166,880
  (Increase) decrease in investment in real estate 
   partnership                                              (36,877)         7,489          1,000
                                                        -----------------------------------------
Net Cash Used in Investing Activities                    (2,721,158)    (1,983,487)    (2,009,993)

Financing Activities:
  Proceeds from long-term borrowings                      8,000,000             --      5,400,000
  Payments on long-term debt                             (6,114,307)      (147,019)    (5,545,596)
  Net (decrease) increase in notes payable to bank       (1,100,000)      (350,000)     1,295,000
  Dividends paid                                           (755,767)      (651,569)      (567,532)
  Redemption of redeemable preferred stock                       --             --       (681,000)
  Common equity issuance costs & other                          809       (116,991)            --
  Proceeds from dividend reinvestment plan                  465,665         74,719         41,393
                                                        -----------------------------------------
Net Cash Provided (Used in) Financing Activities            496,400     (1,190,860)       (57,735)

Increase in Cash                                             57,905          4,621        171,129
Cash at Beginning of Year                                   202,763        198,142         27,013
                                                        -----------------------------------------
Cash at End of Year                                     $   260,668    $   202,763    $   198,142
                                                        =========================================
</TABLE>


The accompanying notes are an integral part of these consolidated 
financial statements.


Notes to consolidated financial statements


PENNICHUCK CORPORATION AND SUBSIDIARIES

NOTE  A - SIGNIFICANT ACCOUNTING POLICIES

The principal accounting policies of Pennichuck Corporation and 
subsidiaries are as follows:

Basis of Presentation:  The financial statements include the accounts of 
Pennichuck Corporation, an investor-owned holding company (the "Company") 
and its subsidiaries, Pennichuck Water Works, Inc. ("Pennichuck"), The 
Southwood Corporation ("Southwood") and Pennichuck Water Service 
Corporation ("PWSC").

Nature of Operations: Pennichuck is engaged principally in the gathering 
and distribution of potable water to approximately 22,000 customers in 
southern New Hampshire. Southwood owns, manages and develops real estate. 
PWSC is involved in non-regulated, water-related services and operations.

Use of Estimates: The preparation of financial statements in conformity 
with generally accepted accounting principles requires management to make 
certain estimates and assumptions. These may 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.

Property, Plant and Equipment:  Property, plant and equipment is recorded 
at cost plus an allowance for funds used during construction ("AFUDC") on 
major additions.  The provision for depreciation is computed on the 
straight-line method over the estimated useful lives of the assets 
including property funded with contributions in aid of construction.

      Maintenance, repairs and minor improvements are charged to expense 
as incurred.  Improvements which significantly increase the value of 
property, plant and equipment are capitalized.

Revenues:  Standard charges for water utility services to customers are 
recorded as revenue, based upon meter readings.  Estimates of unbilled 
service revenues are recorded in the period the services are provided.  
Provision is made in the financial statements for estimated uncollectible 
accounts based on experience and specific identification of delinquent 
customer accounts.

Deferred Charges and Other Assets:  Deferred charges include costs of 
obtaining debt financing, regulatory assets and costs incurred for plant 
expansion.  Debt expenses are amortized over the term of the bonds and 
notes.

Regulatory Assets:  Pennichuck is subject to the provisions of SFAS 71, 
"Accounting for the Effects of Certain Types of Regulations."  Pennichuck 
has recorded certain regulatory assets in cases where the New Hampshire 
Public Utilities Commission has permitted, or is expected to permit, 
recovery of these costs over future periods.  Included in deferred charges 
and other assets are regulatory assets totaling $268,385 and $234,896 at 
December 31, 1996 and 1995, respectively.

Deferred Land Costs: Included in deferred land costs are Southwood's 
original basis in its landholdings and developmental costs for its 
Corporate and Business Parks. Deferred land costs are stated at the lower 
of cost or market.

Investment in Partnership:  Southwood is a 50 percent partner in a land 
development joint venture for a certain tract of land owned by the 
partnership.  Southwood's investment in this partnership is recorded at 
the lower of cost or estimated net realizable value.

      In March 1995, the Financial Accounting Standards Board issued SFAS 
121, "Accounting for the Impairment of Long Lived Assets and Long Lived 
Assets to be Disposed of." This statement imposes a stricter criterion for 
regulatory assets by requiring that such assets be probable of recovery at 
each balance sheet date. The Company adopted this standard on January 1, 
1996 and the adoption did not have a material impact on the financial 
position or the results of operations based on the current regulatory 
structure under which Pennichuck operates.

Income Taxes:  The provision for federal and state income taxes is based 
on income reported in the financial statements, adjusted for items not 
recognized for income tax purposes.  Provisions for deferred income taxes 
are recognized for accelerated depreciation and other temporary 
differences.  Investment credits previously realized for income tax 
purposes are amortized for financial statement purposes over the life of 
the property giving rise to the credit.

Customer Advances and Contributions in Aid of Construction:  Under 
construction contracts with real estate developers and others, Pennichuck 
receives advances for the costs of new main installation.  Pennichuck 
makes refunds on a portion of the advances as customers attach to the main 
over periods generally not exceeding five years.  Customer advances which 
are no longer refundable are transferred to the contributions in aid of 
construction account and amortized over the life of the property. 
Pennichuck also credits to contributions in aid of construction the fair 
market value of developer-installed mains and any excess of fair market 
value over the cost of community water systems purchased from developers.

Earnings Per Share:  Earnings per share are based on the weighted average 
number of shares of Common Stock outstanding (736,494 for 1996, 716,312 
for 1995, and 714,422 for 1994) after deducting preferred dividends and a 
premium paid for the early redemption of redeemable preferred stock.


NOTE B - INCOME TAXES

The components of the federal and state income tax provision at December 
31 are as follows:

<TABLE>
<CAPTION>

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

<S>                                         <C>          <C>          <C>
Federal                                     $ 618,113    $ 547,526    $ 484,208
State                                         167,019      169,648      139,035
Amortization of investment tax credits        (33,036)     (33,036)     (33,036)
                                            -----------------------------------
                                            $ 752,096    $ 684,138    $ 590,207
                                            ===================================

Currently payable                           $ 311,101    $ 471,780    $ 416,862
Deferred                                      440,995      212,358      173,345
                                            -----------------------------------
                                            $ 752,096    $ 684,138    $ 590,207
                                            ===================================
</TABLE>

The following is a reconciliation between the statutory federal income tax 
rate and the effective income tax rate for 1996, 1995 and 1994:

<TABLE>
<CAPTION>

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

<S>                                            <C>      <C>      <C>
Statutory federal rate                         34.0%    34.0%    34.0%
State tax rate, net of federal benefit          5.6      6.3      5.9
Amortization of investment tax credits         (1.7)    (1.9)    (2.1)
                                               -----------------------
Effective tax rate                             37.9%    38.4%    37.8%
                                               =======================
</TABLE>

The Company made income tax payments of  $386,000, $419,000 and $352,000 
in 1996, 1995 and 1994, respectively.

      The Company has $344,000 of alternative minimum tax credits 
available at December 31, 1996 and 1995.  These credits may be carried 
forward indefinitely to offset future regular tax and are recorded as a 
reduction to accumulated deferred income taxes.

      The Company has a regulatory liability related to income taxes of 
$1,247,756 and $1,280,679 at December 31, 1996 and 1995, respectively. 
This represents the amount of deferred taxes recorded at rates higher than 
currently enacted rates and the impact of deferred investment tax credits 
on future revenue.  The liability is being amortized consistent with the 
Company's ratemaking treatment.

      The temporary items that give rise to the net deferred tax liability 
at December 31, 1996 and 1995 are as follows:

<TABLE>
<CAPTION>

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

<S>                                                        <C>            <C>
Liabilities:
Property related                                           $ 4,483,590    $ 4,014,021
Other                                                          192,792        158,435
                                                           --------------------------
                                                             4,676,382      4,172,456
Assets:
Investment tax credits                                         741,059        774,000
Regulatory liability                                           197,282        197,282
Alternative minimum tax carry forward                          344,144        344,000
Prepaid taxes on contributions in aid of construction          940,154        885,899
Other                                                          188,114        195,184
                                                           --------------------------
                                                             2,410,753      2,396,365

Net deferred tax liabilities                               $ 2,265,629    $ 1,776,091
                                                           ==========================
</TABLE>


NOTE C - DEBT

Long-term debt at December 31 consists of the following:

<TABLE>
<CAPTION>

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

<S>                                                          <C>             <C>
Unsecured notes payable to various insurance companies:
  8.95%, due August 1, 1997                                  $    718,750    $    750,000
  9.10%, due April 1, 2005                                      3,500,000       3,500,000
  7.40%, due March 1, 2021                                      8,000,000       8,000,000

Unsecured Industrial Development Authority Revenue Bond
 (1988 Series), 7.50%, due July 1, 2018                         1,300,000       1,300,000

Unsecured Business Finance Authority 1994 Revenue Bond 
(Series A), 6.35%, due December 1, 2019                         3,160,000       3,200,000

Unsecured Business Finance Authority 1994 Revenue Bond 
(Series B), 6.45%, due December 1, 2016                         1,940,000       2,000,000

Unsecured notes payable and line of credit revolving loan 
 facility with Fleet Bank-NH at rates ranging from 7.00% 
 to 8.25% due May 31, 1998                                      3,195,000       1,625,000

Mortgage payable to Bank of New Hampshire, 9.50%, repaid
 in March 1996                                                         --         653,011
                                                             ----------------------------
                                                               21,813,750      21,028,011
Less current portion                                              818,750         146,933
                                                             ----------------------------
                                                             $ 20,995,000    $ 20,881,078
                                                             ============================
</TABLE>


The 1994 Series A and B Bonds are not subject to optional redemption until 
2004 at which time they may be redeemed in whole or in part at a premium 
not to exceed 2% and may be redeemed at par on or after December 1, 2008. 
The notes and bonds payable require semi-annual interest payments which 
are based on the outstanding principal balances. The aggregate principal 
payment requirements subsequent to December 31, 1996 are as follows:

          1997                      $    818,750
          1998                         3,295,000
          1999                           165,000
          2000                           315,000
          2001                           315,000
          2002                           315,000
          2003 and thereafter         16,590,000

The note and bond agreements require, among other things, the maintenance 
of certain financial ratios and restrict the payment or declaration of 
dividends by Pennichuck.  Under Pennichuck's most restrictive covenant, 
cumulative common dividend payments or declarations by Pennichuck 
subsequent to December 31, 1989 are limited to cumulative net income 
earned after that date plus $1,000,000.  At December 31, 1996, 
approximately $3,451,000 of Pennichuck's retained earnings was 
unrestricted for payment or declaration of common dividends.

      During 1996, 1995 and 1994, the Company paid interest of $1,468,000, 
$1,682,000 and $1,645,000, respectively.

      The Company has available a $4,500,000 unsecured, revolving credit 
facility with a bank, of which $3,195,000 was outstanding at December 31, 
1996.  Outstanding borrowings under this facility are due on May 31, 1998. 
The interest rates on the outstanding borrowings are based on the bank's 
cost of funds, as defined, and ranged from 7% to 8.25% at December 31, 
1996.  During 1996, the weighted average interest rate on borrowings under 
this facility of the Company was 7.74% and 7.72% for 1995.


NOTE D - FAIR VALUE OF FINANCIAL INSTRUMENTS

The fair value of certain financial instruments included in the 
accompanying consolidated balance sheet as of December 31, 1996 is as 
follows:

<TABLE>
<CAPTION>

                                      Carrying Value         Fair Value

<S>                                    <C>                  <C>
Long-term debt                         $ 21,813,750         $ 22,120,000
</TABLE>

There are no quoted market prices for the Company's various long-term debt 
issues and thus, their fair values have been determined based on quoted 
market prices for securities similar in nature and in remaining 
maturities. The fair values shown above do not purport to represent the 
amounts at which those obligations would be settled.

      The carrying values of the Company's cash, notes payable and line of 
credit to the bank at December 31, 1996 approximate their fair values 
because of the short maturity dates of those financial instruments.


NOTE E - BENEFIT PLANS

The Company has a defined benefit pension plan covering substantially all 
full-time employees.  The benefits are formula based, giving consideration 
to both past and future service. The Company's funding policy is to 
contribute annually up to the maximum amount deductible for federal tax 
purposes. Contributions are intended to provide not only for benefits 
attributed to service to date but also for those expected to be earned in 
the future.



The following table sets forth the plan's funded status and amounts 
recognized in the Company's consolidated balance sheets at December 31:

<TABLE>
<CAPTION>

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

<S>                                                                  <C>            <C>
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including vested benefits of 
  $1,789,383 in 1996 and $1,484,774 in 1995                          $ 1,796,966    $ 1,524,375
                                                                     --------------------------

Projected benefit obligation for service rendered to date             (2,185,580)    (2,016,607)
Plan assets at a fair value (insurance contracts)                      2,228,687      2,008,421
                                                                     --------------------------
Plan assets in excess of (less than) projected benefit obligation         43,107         (8,186)
Prior service costs                                                        9,091          9,876
Unrecognized net loss from past experience different from that
 assumed and effects of changes in assumptions                           161,450        147,076
Unrecognized net transition asset                                       (138,486)      (152,293)
                                                                     --------------------------
Prepaid (accrued) pension cost included in other accrued expenses    $    75,162    $    (3,527)
                                                                     ==========================
</TABLE>


Net pension cost for 1996, 1995 and 1994 includes the following components:

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

<S>                                                 <C>          <C>          <C>
Service cost - benefits earned during the period    $ 126,933    $ 114,948    $ 105,803
Interest cost on projected benefit obligation         145,325      126,765      115,910
Actual return on plan assets                         (149,411)    (152,954)    (148,162)
Amortization of (gains) and deferrals                 (47,956)     (13,022)     (13,022)
                                                    -----------------------------------
Net periodic pension cost                           $  74,891    $  75,737    $  60,529
                                                    ===================================
</TABLE>


For the years ended December 31, 1996 and 1995, the actuarial present 
value of the projected benefit obligation was determined using a discount 
rate of 7.5 percent and an assumed rate of increase in future compensation 
levels of 5 percent and 4.5 percent in 1996 and 1995, respectively.  The 
expected long-term rate of return on plan assets was 9 percent in 1996, 
1995 and 1994.

      In addition, the Company has a salary deferral plan covering 
substantially all full-time employees. Under this plan, the Company 
matches 100% of the first 3% of the employee's salary contributed to the 
plan. The matching employer's contributions were $61,882, $62,287 and 
$52,331, respectively, for 1996, 1995 and 1994.

      The Company provides postretirement medical benefits to current and 
retired employees, which are payable upon reaching normal retirement date. 
Future benefits payable to current employees are capped based on the 
actual percentage of wage and salary increases earned from the plan 
inception date to normal retirement date. The accumulated benefit 
obligation, unrecognized transition obligation and net periodic 
postetirement benefit cost for the years ended December 31, 1996 and 1995 
are as follows:

<TABLE>
<CAPTION>
                                                     1996           1995
                                                  ----------     ----------

<S>                                               <C>            <C>
Accumulated postretirement benefit obligation:
  Current active employees                        $ (268,303)    $ (293,600)
  Retirees                                          (192,853)      (269,600)
      Total                                         (461,156)      (563,200)
Plan assets at fair value                                  0              0
                                                  -------------------------
Funded status (underfunded)                         (461,156)      (563,200)
Unrecognized net (gain) loss                        (129,883)        (2,123)
                                                  -------------------------
Unrecognized prior service cost                      153,600        168,100
Unrecognized transition obligation                   184,400        215,300
                                                  -------------------------
Accrued postretirement benefit cost               $ (253,039)    $ (181,923)
                                                  =========================

Service cost                                      $   22,129     $   22,900
Interest cost                                         31,452         35,400
Amortization of prior service cost                    14,500         14,500
Amortization of transition obligation                 30,900         30,900
Amortization of unrecognized gains                    (4,282)            --
                                                  -------------------------
                                                  $   94,699     $  103,700
                                                  =========================
</TABLE>

The Company is presently allowed to recover a portion of the 
postretirement benefits relating to active employees and retirees in its 
rates.  To calculate the estimated accumulated benefit obligation for 1996 
and 1995, the Company has assumed a discount rate of 7.5 percent and a 
maximum medical care cost trend rate of 5 percent, which is the projected 
annual increase in future compensation levels.  A one percent increase in 
the assumed health care cost trend rate would have increased the 
postretirement benefit cost by $13,401 and the accumulated postretirement 
benefit obligation by $85,566 in 1996.


NOTE F - STOCK BASED COMPENSATION PLANS

The Company has a stock option plan for officers and key employees which 
provides for incentive options. The Company accounts for the plan under 
APB Opinion No. 25, under which no compensation cost has been recognized 
in the Consolidated Statements of Income. On a pro forma basis, the 
Company's net income and earnings per share would have been reduced to the 
following amounts had compensation cost for the plan been determined 
consistent with FASB Statement No. 123, "Accounting for Stock Based 
Compensation."

<TABLE>
<CAPTION>
                              1996           1995
                           -----------    -----------

<S>                        <C>            <C>
Net income:
  As reported              $ 1,238,485    $ 1,094,970
  Pro forma                $ 1,220,385    $ 1,066,890
Earnings per share:
  As reported              $      1.68    $      1.53
  Pro forma                $      1.66    $      1.49
</TABLE>

Because the methodology proscribed by Statement 123 has not been applied 
to options granted prior to January 1, 1995, the resulting pro forma 
compensation cost may not be representative of that to be expected in 
future years. At December 31, 1996, all options which had been granted 
were exercisable and 50,000 shares were available for future grants under 
the plan as shown in the following table:

<TABLE>
<CAPTION>

                                   Reserved      Options        Price Per
                                    Shares     Outstanding        Share
                                   --------    -----------    -------------

<S>                                 <C>          <C>          <C>
Balance at December 31, 1993        27,440        4,750              $12.50
  Granted                                         8,150              $15.00
  Expired                                        (1,600)      $12.50-$15.00
  Exercised                                          -0-
                                    -------------------
Balance at December 31, 1994        27,440       11,300       $12.50-$15.00
  Granted                                         8,000              $15.00
  Expired                          (27,440)
  Exercised                                         (40)             $12.50
  Additional shares reserved        50,000           -0-
                                    -------------------
Balance at December 31, 1995        50,000       19,260       $12.50-$15.00
  Granted                                         4,525              $17.25
  Expired
  Exercised                                        (340)      $12.50-$17.25
                                    -------------------
Balance at December 31, 1996        50,000       23,445       $12.50-$17.25
                                    ===================
</TABLE>

Of the 23,445 options outstanding at December 31, 1996, 3,810 have an 
exercise price of $12.50 and a remaining contractual life of one year; 
15,150 shares have an exercise price of $15.00 and a remaining life of 2 
to 3 years; and 4,485 shares have an exercise price of $17.25 and a 
remaining life of 9 years. The Board of Directors determines the option 
price, which is the fair market value at the grant dates. Shares acquired 
pursuant to such options are subject to a restriction against transfer for 
a period of twelve months after acquisition by the employee.

      The fair value of each option grant is estimated on the date of 
grant using the Black-Sholes option pricing model with the following 
assumptions used for grants in 1995 and 1996, respectively: risk-free 
interest rates of 7.8% and 5.5%; expected dividend yields of 4.9% and 
5.2%; expected lives of 4 and 5 years; and expected volatility of 28% and 
34%.

NOTE G - BUSINESS SEGMENT INFORMATION

Pennichuck Corporation's operating activities are grouped into two primary 
business segments as follows:

Water utility - Involved in the collection, treatment and distribution of 
potable water for domestic, industrial, commercial and fire protection 
service in the city of Nashua and certain surrounding communities in 
southern New Hampshire. Real estate - Involved in the ownership, 
development, management and sale of industrial and residential property in 
the city of Nashua.

The tables below present information about Pennichuck Corporation's two 
primary business segments for the years ended December 31, 1996, 1995 and 
1994.  The "Other" category includes the sundry activities of the Parent 
Company and PWSC.

<TABLE>
<CAPTION>

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

<S>                                                <C>             <C>             <C>
Operating revenues:
  Water utility                                    $ 10,693,151    $ 10,788,740    $ 10,162,896
  Real estate                                         1,320,676         631,181          (1,916)
  Other                                                 188,861          66,262          54,800
                                                   --------------------------------------------
Total operating revenues                           $ 12,202,688    $ 11,486,183    $ 10,215,780
                                                   ============================================

Operating income (loss):
  Water utility                                    $  3,086,669    $  3,588,095    $  3,312,192
  Real estate                                           421,025        (190,425)       (119,760)
  Other                                                 106,219          83,094         113,280
                                                   --------------------------------------------
Total operating income                             $  3,613,913    $  3,480,764    $  3,305,712
                                                   ============================================

Capital additions:
  Water utility                                    $  3,132,327    $  2,509,370    $  2,410,383
  Real estate                                                --              --              --
  Other                                                  19,531          18,740           2,256
                                                   --------------------------------------------
Total capital additions                            $  3,151,858    $  2,528,110    $  2,412,639
                                                   ============================================

Identifiable assets:
  Water utility                                    $ 44,606,671    $ 43,814,798    $ 40,816,065
  Real estate                                         3,223,048       3,036,524       3,190,360
  Other                                               2,239,979       1,041,871       2,521,825
                                                   --------------------------------------------
Total identifiable assets                          $ 50,069,698    $ 47,893,193    $ 46,528,250
                                                   ============================================

Depreciation and amortization expense:
  Water utility                                    $  1,194,196    $  1,112,148    $  1,132,173
  Real estate                                                --              --              --
  Other                                                  29,372          30,066          50,007
                                                   --------------------------------------------
Total depreciation and amortization expense        $  1,223,568    $  1,142,214    $  1,182,180
                                                   ============================================
</TABLE>


The operating revenues within each business segment are sales to 
unaffiliated customers.  Operating income (loss) is defined as segment 
revenues less operating expenses including allocable Parent Company 
expenses attributable to each business segment as shown below.

<TABLE>
<CAPTION>

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

<S>                                <C>          <C>          <C>
Allocated parent expenses:
  Water utility                    $ 273,983    $ 308,130    $ 354,261
  Real estate and other               39,823       23,507       20,751
                                   -----------------------------------
Total allocated parent expenses    $ 313,806    $ 331,637    $ 375,012
                                   ===================================
</TABLE>

Within the water utility business segment, one customer accounted for over 
10 percent of total operating revenues.  During 1996, 1995, and 1994, the 
water utility recorded $1,685,000, $1,683,000, and $1,621,000, 
respectively, in water revenues which were derived from fire protection 
and other billings to the city of Nashua.

NOTE H - QUARTERLY FINANCIAL DATA (UNAUDITED)

<TABLE>
<CAPTION>

                        First      Second       Third      Fourth
                       Quarter     Quarter     Quarter     Quarter
                       -------     -------     -------     -------
                   (In thousands of dollars, except per share amounts)

<S>                    <C>         <C>         <C>         <C>
1996
Operating revenues     $ 2,906     $ 2,728     $ 3,107     $ 3,462
Operating income           508         939       1,014       1,153
Net income                  56         344         373         465

Earnings per share     $   .08     $   .47     $   .72     $   .41

1995
Operating revenues     $ 2,296     $ 2,772     $ 3,788     $ 2,630
Operating income           554         985       1,314         628
Net income                  82         343         512         158

Earnings per share     $   .11     $   .48     $   .72     $   .22
</TABLE>


Market & Dividend information

The Company's common stock is traded on the over-the-counter market and 
quoted on the NASDAQ National Market System under the Symbol "PNNW."  On 
December 31, 1996, there were approximately 750 holders of record of the 
745,515 shares of the Company's common stock outstanding.  The following 
table sets forth the comparative market prices per share of the Company's 
common stock based on the high and low sales prices as reported on the 
NASDAQ National Market System and the dividends declared by the Company 
during those periods.

<TABLE>
<CAPTION>

                                              Dividends
Period                   High        Low      Declared
- ------                  -------    -------    ---------

<S>                     <C>        <C>          <C>
1996
Fourth quarter          $ 19.88    $ 15.50      $ .26
Third quarter             20.88      18.00        .26
Second quarter            21.00      17.00        .26
First quarter             22.00      17.25        .25

1995
Fourth quarter          $ 20.50    $ 17.00      $ .25
Third quarter             17.25      13.75        .22
Second quarter            15.50      13.25        .22
First quarter             16.00      15.00        .22
</TABLE>


Annual Meeting and Shareholder information

Pennichuck Corporation's Annual Shareholders' Meeting will be held at 3:00 
p.m. on Friday, April 18, 1997, at the Nashua Marriott Hotel, 2200 
Southwood Drive in Nashua, New Hampshire.

Shareholder Relations: Pennichuck Corporation, 4 Water Street, PO Box 448, 
Nashua, NH 03061-0448, Attn: Shareholder Relations.  Tel:  603/882-5191.

Stock Transfer Agent and Registrar: First National Bank of Boston, PO Box 
644, Mail Stop 45-02-09, Boston, MA 02105-0644.  Tel:   800/736-3001.

Dividend Reinvestment and Common Stock Purchase Plan: Pennichuck 
Corporation has a Dividend Reinvestment and Common Stock Purchase Plan 
which is open to all holders of Pennichuck's common shares and to all of 
Pennichuck's residential customers. Participants in the Plan receive their 
dividends in the form of Pennichuck common shares and may also, within 
certain limits, make additional cash purchases through the Plan.

      For a copy of the Plan Prospectus and an enrollment form, please 
call Shareholder Relations.



five year selected Financial Data


PENNICHUCK CORPORATION AND SUBSIDIARIES


<TABLE>
<CAPTION>

                                                 1996           1995          1994          1993          1992
                                             ------------    ----------    ----------    ----------    ----------

<S>                                          <C>             <C>           <C>           <C>           <C>
Operating revenues                           $ 12,202,688    11,486,183    10,215,780     9,696,362     9,196,669
Net income                                   $  1,238,485     1,094,970       972,548       870,587       466,094
Earnings per share                           $       1.68          1.53          1.32          1.11           .54
Cash dividends declared per share of 
 common stock                                $       1.03           .91           .75           .64           .64
Total assets                                 $ 50,069,698    47,893,193    46,528,250    45,389,505    43,744,928
Long-term debt & redeemable preferred
 stock                                       $ 21,813,750    21,028,011    16,880,030    17,706,626    17,913,929
Weighted average shares outstanding               736,494       716,312       714,422       712,704       712,640
Book value per share                         $      17.70         17.03         16.55         15.99         15.52    
Number of common shareholders of record               753           477           490           494           499
Utility plant additions                      $  3,132,327     2,509,370     2,406,595     3,674,704     3,570,042
Water delivered (million gallons per day)           12.30         12.79         12.51         12.52         12.10
Mains (feet)                                    1,837,023     1,815,956     1,807,282     1,790,811     1,724,580
Services:
  Core system                                      19,744        19,581        19,340        19,068        18,662
  Community systems                                 1,061         1,041           954           953           885
Meters                                             20,912        20,691        20,448        20,218        19,678
Hydrants                                            2,120         2,112         2,107         2,087         2,042
Rainfall (in inches)                                53.24         38.94         42.70         42.59         44.21
Number of employees at year end                        56            55            57            58            54
</TABLE>


the People who serve you

The people at Pennichuck. We are your Company. Every one of us knows that, 
ultimately, we all work for you, the shareholders. It is not a 
responsibility we take lightly. We consider it an honor to serve you, 
providing reliable, friendly and efficient service for all our customers, 
while protecting the health, safety and well-being of everyone in the 
Pennichuck community.


PHOTO:

27 [Pennichuck employees group shot]



PHOTO:

28 [PWW building]


Pennichuck Corporation
Four Water Street
PO Box 448
Nashua, NH 03061
603 882-5191




                                                             Exhibit 23


                  CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the incorporation of 
our reports included in this Form 10-KSB into Pennichuck Corporation's 
previously filed Registration Statement File No. 33-98188.


                                       /s/  Arthur Andersen LLP

March 26, 1997




<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                         261,000
<SECURITIES>                                         0
<RECEIVABLES>                                2,153,000
<ALLOWANCES>                                  (25,000)
<INVENTORY>                                    225,000
<CURRENT-ASSETS>                             3,059,000
<PP&E>                                      58,237,000
<DEPRECIATION>                            (14,898,000)
<TOTAL-ASSETS>                              50,070,000
<CURRENT-LIABILITIES>                        2,129,000
<BONDS>                                     20,995,000
                                0
                                          0
<COMMON>                                       748,000
<OTHER-SE>                                  12,448,000
<TOTAL-LIABILITY-AND-EQUITY>                50,070,000
<SALES>                                              0
<TOTAL-REVENUES>                            12,203,000
<CGS>                                                0
<TOTAL-COSTS>                                8,582,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           1,631,000
<INCOME-PRETAX>                              1,990,000
<INCOME-TAX>                                   752,000
<INCOME-CONTINUING>                          1,238,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,238,000
<EPS-PRIMARY>                                     1.68
<EPS-DILUTED>                                     1.68
        

</TABLE>


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