PENNICHUCK CORP
10KSB, 1999-03-26
WATER SUPPLY
Previous: OGLETHORPE POWER CORP, 10-K, 1999-03-26
Next: SOMERSET GROUP INC, 10-K, 1999-03-26




                   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

      FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998

[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
      EXCHANGE ACT OF 1934 

                       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.  [ ]

      State issuer's revenues for its most recent fiscal year.   
$17,394,794

      The aggregate market value of the voting stock held by non-affiliates 
of the registrant based on the last sales price on March 1, 1999 of the 
Registrant's Common Stock as reported on the Nasdaq National Market System  
was $33,293,329. 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 March 1, 1999: 

                Common Stock, $1 Par Value - 1,722,009 shares

                     DOCUMENTS INCORPORATED BY REFERENCE

      Portions of the Annual Report to Shareholders for the year ended 
December 31, 1998 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 16, 1999  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..............................     4

Item  3.    LEGAL PROCEEDINGS .....................................     6

Item  4.    SUBMISSION OF MATTERS TO A VOTE 
             OF SECURITY HOLDERS...................................     6

PART II:

Item  5.    MARKET FOR COMMON EQUITY AND
             RELATED STOCKHOLDER MATTERS...........................     6

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 

Overview

      We are a holding company based in Nashua, New Hampshire.  Our 
principal operating subsidiaries are engaged primarily in the collection, 
storage, treatment, distribution and sale of potable water throughout 
southern and central New Hampshire.  These subsidiary corporations - 
Pennichuck Water Works, Inc. ("Pennichuck"), Pennichuck East Utility, Inc. 
("Pennichuck East") and Pittsfield Aqueduct Company, Inc. ("Pittsfield"), 
are each engaged in business as a regulated public utility, subject to the 
jurisdiction of the New Hampshire Public Utilities Commission (the" 
NHPUC").  We collectively serve approximately 24,300 residential and 2,000 
commercial and industrial customers.  We were formed in 1983 following the 
reorganization of  Pennichuck Water Works, which was first established in 
1852, into a dedicated water utility.  At the same time several tracts of 
land, formerly held for watershed protection purposes, were transferred to 
The Southwood Corporation ("Southwood").  Southwood is involved in the 
development of commercial and residential real estate.  We also conduct 
non-regulated, water-related management services and contract operations 
through another subsidiary, Pennichuck Water Service Corporation (the 
"Service Corporation").

Our Water Business

      Pennichuck is franchised by the NHPUC 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.  Our core system, which services 
over 20,000 customers, accounts for 97% of Pennichuck's revenues and 96% of 
its combined plant in service. Its franchises in the remaining towns 
consist of stand-alone satellite water systems serving 1,065 customers. 
Pennichuck has no competition in its core franchise area. Currently, 
approximately 25% of its water revenues are derived from commercial and 
industrial customers and approximately 54% from residential customers, with 
the balance being derived from fire protection and other billings to 
municipalities, principally the City of Nashua.

      Pennichuck East was organized in 1998 to acquire certain water 
utility assets from the Town of Hudson, New Hampshire ("Hudson"), following 
its acquisition of those assets from an investor-owned water utility which 
previously served Hudson and surrounding communities.  Pennichuck East is 
franchised to gather and distribute water in the New Hampshire towns of 
Litchfield, Pelham, Windham, Londonderry, Derry, Raymond and Hooksett, 
which are areas adjacent to the service franchise served by Pennichuck.  
The water utility assets owned by Pennichuck East consist principally of 
water transmission and distribution mains, hydrants, wells, pump stations 
and pumping equipment, water services and meters, easements and certain 
tracts of land.  Pennichuck East serves approximately 3,600 customers and 
annual revenues are estimated to be $2.3 million.  

      Pittsfield serves approximately 650 customers in and around 
Pittsfield, New Hampshire with annual revenues of approximately $443,000.

Regulation

      Our water utilities are regulated by the NHPUC with respect to their 
water rates, securities issues and service.  New Hampshire law provides 
that utilities are entitled to charge rates which permit them to earn a 
reasonable return on the cost of the property employed 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 March 1998 NHPUC order resulting from its latest 
approved rate case. Pennichuck is authorized an overall rate of return of 
8.34% on an approved rate base of approximately $34.61 million.  Pennichuck 
East is authorized an overall rate of return of 8.37% on an approved rate 
base of approximately $7.5 million.  Pittsfield is authorized an overall 
rate of return of approximately ten percent on an approved rate base of 
approximately $1.6 million.

      Our utilities are subject to the water quality regulations issued 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 our treated water currently meets or exceeds all standards set 
by the EPA and we do not anticipate that any significant capital 
expenditures for regulatory compliance 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 the 
Company. It is expected that any additional monitoring and testing costs 
arising from EPA mandates should eventually be recouped through water 
rates.

Other Operations 

      The Company formed the Service Corporation to conduct its non-
regulated, water-related activities. Its activities include providing 
contract operations and maintenance, water testing and billing services to 
municipalities.  In 1998, the Service Corporation entered into a long-term 
agreement with the Town of Hudson to provide operations and maintenance 
contract services to the Town with respect to the water utility assets it 
acquired from an investor-owned water utility.

      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 formerly 
owned by Pennichuck Water for watershed protection purposes.

      Since 1988, Southwood has been involved in the planning and 
development of two major office parks, Southwood Business Park and 
Southwood Corporate Park, located in Nashua, New Hampshire.  At the end of 
1996, Southwood sold its last remaining lot in the Southwood Business Park 
to the State of New Hampshire.  Southwood still owns approximately 47 acres 
of land in the Southwood Corporate Park which is zoned for commercial use.  
In July 1995, Southwood entered into an option agreement with a regional 
real estate developer ("the Developer") for the remaining acreage in 
Southwood Corporate Park. Under that agreement, the Developer pays 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 September 1997, Southwood and the Developer formed Westwood 
Park LLC ("Westwood"), to develop a 404 acre tract of land in northwest 
Nashua presently zoned for park-industrial use.  Southwood conveyed the 
land to Westwood in exchange for a 60% interest in Westwood.

      In April 1996, Southwood entered into a joint venture known as Bowers 
Pond LLC ("Bowers") for the development of a 46 unit residential 
development.  Under the terms of the joint venture agreement, Southwood 
conveyed the related land parcel to Bowers in exchange for a non-interest 
bearing note secured by a second mortgage on the real estate conveyed.  
Southwood holds a 50% interest in this joint venture.  As of December 31, 
1998, 43 homes had been constructed and sold; the remaining 3 lots are 
subject to purchase contracts and are scheduled to close in the first 
quarter of 1999. Southwood has also recently formed a joint venture to 
develop and build another residential development, Heron Cove, an 87-unit, 
single-family community located in Merrimack, New Hampshire. The 
construction and sale of these units are not expected to begin until the 
first quarter of 1999.

Financial Information About Industry Segments

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

Employees

      We employ 66 permanent employees and officers.  Of these, there are 
34 management and clerical employees who are non-union.  The remaining 
employees are members of the United Steelworkers Union.  Our current 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

Office Buildings

      The Company owns a three story, 11,616 square foot building located 
in downtown Nashua, New Hampshire which it and its subsidiaries occupy.  We 
also own a separate building in Nashua which serves as an operations center 
and storage facility for our construction and maintenance activities. 
Except as noted in "Note H- Acquisition" on page 43 of the Consolidated 
Financial Statements of Pennichuck Corporation, there are no mortgages or 
encumbrances on our properties.

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 neighboring 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 and related 
impounding dams comprise the chief source of water supply in Nashua and 
Merrimack, New Hampshire.

      2.  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, New Hampshire.

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

      4.  Approximately 672 acres of land located in Nashua and Merrimack 
which are owned and held for watershed and reservoir purposes.

      5.  Ten water storage reservoirs having a total storage capacity of 
23.1 million gallons, six of which are located in Nashua, two in Amherst, 
one in Bedford and one in Hollis, New Hampshire.

      The source of supply for Pennichuck East is a well system owned by 
the Town of Hudson in Litchfield, New Hampshire.  Pennichuck East has 
entered into a long-term water supply agreement to obtain water from this 
well system.

      Pittsfield owns Berry Pond located in the vicinity of its water 
treatment facility in Pittsfield, New Hampshire, which serves as its source 
of supply.

Water Distribution Facilities

      The distribution facilities of our regulated water companies consist 
of the following:

<TABLE>
<CAPTION>
                                Pennichuck     Pennichuck East     Pittsfield
                                ----------     ---------------     ----------

<S>                               <C>               <C>                <C>
Transmission & Distribution
 Mains (in miles)                    354              103               13
Services                          21,422            3,766              623
Meters                            21,598            3,766              620
Hydrants                           2,135              335               70
</TABLE>

Land Held for Future Development

      Following Pennichuck Water Works' reorganization in 1984 into a 
holding company structure, approximately 1,088 acres were transferred to 
Southwood. Since 1984, Southwood has sold or transferred approximately 779 
acres of land to third parties or to participating joint ventures.  The 
Company has transferred 499 acres of watershed protection land to 
Pennichuck  since 1984 and currently holds 425 acres of land which have not 
been transferred to Pennichuck or Southwood due to access limitations which 
restrict the ability to subdivide and transfer that land. Of that acreage, 
approximately 242 acres are available for buffer and alternate use.

      Based on vegetation, topographical, wetland and hydrological studies, 
Southwood has subdivided its remaining 309 acres into buffer (non-
developable) and alternate use (developable) designations, resulting in an 
approximate breakout of 108 and 201 acres, respectively. Of the 
approximately 201 acres of alternate use land, 102 acres are located 
primarily in the northwestern section of City of Nashua, New Hampshire and 
99 acres are located in the western and southerly portions of the Town of 
Merrimack, New Hampshire. The following table summarizes of the current 
approved zoning for Southwood's alternate use land:

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

<S>                                <C>              <C>           <C>
Residential                         55              --             55
Industrial                          47              99            146
                                   ---              --            ---
Total Alternate Use Acreage        102              99            201
                                   ===              ==            ===
</TABLE>

      Presently, 47 acres of Southwood's alternative-use land in the City 
of Nashua are available for immediate development.  The remainder of 
Southwood's landholdings in both Nashua and Merrimack are classified under 
"Current Use" status, which means that we pay property taxes based on the 
property's actual use and not its highest or best use.

Item 3. LEGAL PROCEEDINGS

      The Company and its subsidiaries 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, 
we had no matters which were submitted to a vote of security holders.

PART II:

Item 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

      "Market & Dividend Information" on page 46 of the 1998 Pennichuck 
Corporation Annual Report to Shareholders is incorporated herein by 
reference. At the record date of March 11, 1999, there were 785 holders of 
record of shares of the Company's common stock. The Company's common stock 
presently 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, 
approximately $4,382,000 of Pennichuck's retained earnings was unrestricted 
for payment or declaration of common dividends to the Company at December 
31, 1998.

      As discussed in "Note F - Stock Based Compensation Plans" in the 
Notes to the Consolidated Financial Statements included in Item 7 of this 
Form 10-KSB Report, the Company maintains a stock option plan for the 
benefit of its officers and key employees.  Under the plan, incentive stock 
options may be granted to acquire shares of the Company's common stock, 
$1.00 par value, at an exercise price equal to the closing sale price of 
the Company's common stock on the date of grant.  During the 1996 fiscal 
year, 510 shares of common stock were sold pursuant to the exercise of 
options; during the 1997 fiscal year, 1,575 shares of common stock were 
sold pursuant to the exercise of options; and, during the 1998 fiscal year, 
6,378 shares of common stock were sold pursuant to the exercise of options 
under the plan.  The offer and sale of shares of common stock under the 
plan is exempt from the registration requirements of the Securities Act of 
1933, as amended ("Act"), pursuant to Section 3(a)(11) thereof, as (i) the 
Company is incorporated under the laws of and does business within the 
State of New Hampshire, and (ii) all employees receiving and exercising 
stock option grants are residents of the State of New Hampshire.  The 
shares acquired pursuant to such exercise are restricted from transfer for 
one year following the date of acquisition.

      The Company filed a registration statement under the Act on Form S-2 
(Commission File No. 333-65527) with respect to 483,000 shares of its 
common stock; the offering was declared effective on November 17, 1998.  
The shares were sold in a firm commitment underwriting through Edward D. 
Jones & Co., L.P., as representative of the several underwriters of the 
offering.  The aggregate price of the offering amount registered was 
$11,350,500;  483,000 shares were sold at an offering price of $19.50 per 
share resulting in an aggregate offering price of amount sold of 
$9,418,500.  The Company incurred total offering expenses estimated to be 
$616,000, consisting of underwriting discounts and commissions of $471,000, 
listing fees of $39,000, and other expenses (including legal, accounting, 
and printing/mailing) of $106,000. None of such expenses were paid directly 
or indirectly to directors or officers of the Company or to any affiliate 
of the Company or to any person owning ten (10) percent or more of any 
class of equity security of the Company.  The net offering proceeds to the 
Company from the offering were approximately $8.8 million; of this amount, 
$4.5 million was used to repay outstanding interim bank debt and the 
remainder has been invested in short term securities to fund the Company's 
capital improvement projects and to support operating cash flow needs of 
the Company. None of such net proceeds were paid directly or indirectly to 
directors or officers of the Company or to any affiliate of the Company or 
to any person owning ten (10) percent or more of any class of equity 
security of 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 17 to 26 of the 1998 
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 28 to 32, together with the report thereon of Arthur 
Andersen LLP dated January 26, 1999 appearing on page 27, and the Quarterly 
Financial Data appearing on page 45 of the 1998 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 3 through 7, and "Section 16(a) 
Beneficial Ownership Reporting Compliance" on page 8, of the Company's 
definitive Proxy Statement for the Annual Meeting of Shareholders on April 
16, 1999 are incorporated herein by reference.

Item 10. EXECUTIVE COMPENSATION

      "Executive Compensation" on pages 11 and 12 of the Company's 
definitive Proxy Statement for the Annual Meeting of Shareholders on April 
16, 1999 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 and 3 of the Company's definitive Proxy 
Statement for the Annual Meeting of Shareholders on April 16, 1999 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 13 of the 
Company's definitive Proxy Statement for the Annual Meeting of Shareholders 
on April 16, 1999 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 1998 Annual 
            Report to Shareholders for the year ended December 31, 1998, 
            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                        27

      Consolidated Balance Sheets at
       December 31, 1998 and 1997                                     28-29

      Consolidated Statements of Income for each of
       the years ended December 31, 1998, 1997
       and 1996                                                       30

      Consolidated Statements of  Stockholders' 
       Equity for each of the years ended December 31,  
       1998, 1997, and 1996                                           31

      Consolidated Statements of Cash Flows for each
       of the years ended December 31, 1998, 1997 and
       1996                                                           32

      Notes to Consolidated Financial Statements                      33-45

      (2)   The Financial Statement Schedules for each
             of the years 1998, 1997 and 1996:

            Report of Independent Public Accountants
             on Schedules for the years ended 
             December 31, 1998, 1997 and 1996                                          13

             I - Condensed Financial Information of Registrant                         14-16
</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)   Exhibit 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 Bylaws 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 1997 Form 10-KSB Report 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 Line of Credit Loan
            Agreement 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 Line of Credit Loan Agreement dated
            March 23, 1994 between Pennichuck Corporation and Fleet
            Bank-NH (Filed as Exhibit 10.8 to the Company's 1995
            second quarter Form 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 Line of Credit Loan Agreement dated
            March 23, 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)

 10.10      Amendment Agreement dated March 18, 1998 to Amended
            and Restated Revolving Line of Credit Loan Agreement dated
            March 23, 1994 between Pennichuck Corporation and Fleet 
            Bank-NH (Filed as Exhibit 10.10 to the Company's 1998 first
            quarter Form 10-QSB report and incorporated herein by reference)

 10.11      Loan Agreement dated April 8, 1998 between Pennichuck 
            Corporation, Pennichuck East Utility, Inc. and Fleet Bank-
            NH (Filed as Exhibit 10.11 to the Company's 1998 second
            quarter Form 10-QSB report and incorporated herein by
            reference)

 10.12      Amendment Agreement dated April 24, 1998 to Loan
            Agreement dated April 8, 1998 between Pennichuck
            Corporation, Pennichuck East Utility, Inc., The Southwood
            Corporation, Pennichuck Water Service Corporation and
            Fleet Bank-NH (Filed as Exhibit 10.12 to the Company's
            1998 second quarter Form 10-QSB report and incorporated
            herein by reference)

 10.13      Employment Agreement by and between Pennichuck Corporation and 
            Maurice L. Arel (Included in this Form 10-KSB Report)


 13         1998 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 1997 Form 10-KSB 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 1998.

                  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 January 26, 1999. 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

Boston, Massachusetts 
January 26, 1999


SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                           Pennichuck Corporation
                          Condensed Balance Sheets

<TABLE>
<CAPTION>
                                                           December 31
                                                      1998            1997
                                                      ----            ----

<S>                                                <C>             <C>
ASSETS

Current Assets:                                    $ 3,587,240     $   366,560
  Accounts Receivable                                                    4,695
  Refundable Income Taxes                              146,057          13,011
  Prepaid Expenses                                       9,915          45,480
                                                   ---------------------------
      Total Current Assets                           3,743,212         429,746

Property and Equipment                               1,233,493       1,163,424
Less Allowances for Depreciation                       524,614         503,346
                                                   ---------------------------
                                                       708,879         660,078

Other Assets                                           252,958         212,413
Investment in Wholly-Owned Subsidiaries             21,940,924      16,260,847
Advances to Wholly-Owned Subsidiaries                   53,750         342,723
                                                   ---------------------------
                                                   $26,699,723     $17,905,807
                                                   ===========================

LIABILITIES AND STOCKHOLDERS' EQUITY

Accounts Payable and Other Current Liabilities     $   141,921     $    78,412

Long Term Debt                                       1,500,000       3,680,000

Other Long Term Liabilities                            307,558         314,117

Stockholders' Equity                                24,750,244      13,833,278
                                                   ---------------------------
                                                   $26,699,723     $17,905,807
                                                   ===========================
</TABLE>


                           Pennichuck Corporation
                       Condensed Statements of Income

<TABLE>
<CAPTION>
                                                   Year Ended December 31
                                             1998           1997           1996
                                             ----           ----           ----

<S>                                       <C>            <C>            <C>
Operating Revenues                        $   76,309     $   60,698     $  148,297
Operating Expenses                           (29,079)       (46,026)        53,014
                                          ----------------------------------------
      Operating Income                        47,230        106,724         95,283
Interest Expense                             144,116        189,208        198,021
                                          ----------------------------------------
      Loss Before Income 
       Taxes and Equity in Net Income 
       of Subsidiaries                       (96,886)       (82,484)      (102,738)
Federal income tax benefit                    32,941         28,045         34,931
                                          ----------------------------------------
      Loss Before Equity
       in Earnings of Subsidiaries           (63,945)       (54,439)       (67,807)
Equity in Earnings of Subsidiaries         2,169,998      1,344,530      1,306,292
                                          ----------------------------------------
      NET INCOME                          $2,106,053     $1,290,091     $1,238,485
                                          ========================================
</TABLE>

                     Condensed Statements of Cash Flows

<TABLE>
<CAPTION>
                                                    Year Ended December 31
                                             1998             1997           1996
                                             ----             ----           ----

<S>                                       <C>              <C>            <C>
OPERATING ACTIVITIES                      $   (41,727)     $ (50,760)     $   188,521
                                          -------------------------------------------

INVESTING ACTIVITIES:
Equity Transfer to Subsidiary              (2,825,736)      (162,185)        (465,665)
Purchase of Equipment and 
 Other Assets                                (147,401)           ---         (223,649)
                                          -------------------------------------------
                                           (2,973,137)      (162,185)        (689,314)
                                          -------------------------------------------
FINANCING ACTIVITIES:
Increase(Decrease) in Notes Payable        (6,680,000)       485,000       (1,100,000)
Proceeds from issuance of Equity, net       8,802,337            ---              ---
Proceeds from long-term borrowings          4,500,000            ---              ---
Advances (to) from Subsidiaries               288,973        536,920        2,519,333
Repayment on Mortgage                             ---            ---         (653,057)
Payment of Dividends                         (970,196)      (807,425)        (765,367)
Proceeds from dividend reinvestment 
 and other, net                               281,631        141,462          526,188
                                          -------------------------------------------
                                                             355,957          527,097
INCREASE IN CASH                            3,220,680        143,012           26,304
Cash at Beginning of Year                     366,560        223,548          197,244
                                          -------------------------------------------
CASH AT END OF YEAR                       $ 3,587,240      $ 366,560      $   223,548
                                          ===========================================
</TABLE>

                           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, 1998.

NOTE B -- LONG-TERM DEBT

Long-term debt consisted of the following:

<TABLE>
<CAPTION>
                                                    December 31
                                                1998         1997
                                                ----         ----

<S>                                             <C>       <C>
Unsecured notes payable and line of credit
 revolving loan facility with Fleet Bank-NH
 at rates ranging from 7.44% to 8.50% due
 June 30, 2000                                  $ ---     $3,680,000
                                                =====     ==========
</TABLE>

NOTE C -- COMMON DIVIDENDS FROM SUBSIDIARIES 

Common stock cash dividends paid to Pennichuck Corporation by its 
subsidiaries were as follows:

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

      <S>                                   <C>          <C>          <C>
      Pennichuck Water Works, Inc.          $945,181     $794,625     $755,767

      Pittsfield Aqueduct Company, Inc.       12,800       12,800        9,600

      Pennichuck East Utility, Inc.           12,215         ----          ---
                                            ----------------------------------

            TOTAL                           $970,196     $807,425     $765,367
                                            ==================================
</TABLE>


                                 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 26 ,1999
                                   --------------

                          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>                           <S>                                            <S>
/s/ Maurice L. Arel           President and Director (Principal 
- ------------------------      Executive Officer)                             March 16, 1999
    Maurice L. Arel

/s/ Stephen J. Densberger     Executive Vice President
- -------------------------     and Director                                   March 16, 1999
    Stephen J. Densberger

/s/ Charles J. Staab          Vice President, Treasurer
- -------------------------     Chief Financial Officer
    Charles J. Staab          and Director (Principal Financial Officer)     March 16, 1999

/s/ Bonalyn J. Hartley        Vice President and Controller
- -------------------------     (Principal Accounting Officer)                 March 17, 1999
    Bonalyn J. Hartley

/s/ Joseph A. Bellavance      Director                                       March 17, 1999
- -------------------------
    Joseph A. Bellavance

/s/ Charles E. Clough         Director                                       March 16, 1999
- -------------------------
    Charles E. Clough

/s/ Robert P. Keller          Director                                       March 20, 1999
- -------------------------
    Robert P. Keller

/s/ John R. Kreick            Director                                       March 17, 1999
- -------------------------
    John R. Kreick

/s/ Hannah M. McCarthy        Director                                       March 20, 1999
- -------------------------
    Hannah M. McCarthy

/s/ Martha E. O'Neill         Director                                       March 21, 1999
- -------------------------
    Martha E. O'Neill
</TABLE>



                                                                 EXHIBIT 10.13

                            EMPLOYMENT AGREEMENT

      This Agreement, made and entered  into as of the 1st day of July, 1995 
by and between Maurice L. Arel (the "Executive") of Nashua, New Hampshire 
and Pennichuck Corporation (the "Corporation"), a New Hampshire corporation 
with principal offices in Nashua, New Hampshire.

      For good and valuable consideration, the receipt and sufficiency of 
which are hereby acknowledged, and in consideration of the mutual covenants 
and promises set forth in this Agreement, the parties agree as follows:

                                  ARTICLE I

                                 EMPLOYMENT

      1.1.  The Corporation hereby employs the Executive and the Executive 
hereby accepts employment with the Corporation on the date hereof for the 
Term (as defined below) of the Agreement, in the position and with the 
duties and responsibilities set forth in Article II below and upon the other 
terms and subject to the conditions hereinafter set forth.

                                 ARTICLE II

                    POSITION, DUTIES AND RESPONSIBILITIES

      2.1.  During the Term of this Agreement, the Executive shall serve as 
the President and Chief Executive Officer of the Corporation, and of its 
subsidiaries Pennichuck Water Works, Inc., The Southwood Corporation and 
Pennichuck Water Service Corporation.   Subject only to the supervision, 
control and guidance of the Board of Directors of the Corporation (the 
"Board"), the Executive shall have all of the duties, responsibilities and 
authorities typically enjoyed by a president and chief executive officer of 
a corporation to control the day-to-day operations of the Corporation, 
including, by example but not by way of limitation, the responsibility for 
the overall operations of the Corporation, the supervision over the 
property, business and affairs of the Corporation and the power to hire and 
dismiss other employees.

      2.2.  The Executive shall devote substantially all of his business 
time and attention to the business and affairs of the Corporation consistent 
with his executive position with the Corporation, except for vacations 
permitted pursuant to Section 5.4. and Disability (as defined in Section 8.3 
hereof).  Nothing in this Agreement, however, shall preclude the Executive 
from engaging in charitable activities, community affairs and corporate 
boards, or giving attention to his investments provided that such activities 
do not interfere with the performance of his duties and responsibilities 
enumerated within this Agreement.

                                 ARTICLE III

                                    TERM

      3.1.  The term of employment under this Agreement ("Term") shall be 
for the period commencing on July 1, 1995 ("Effective Date") and ending 
three (3) years from the Effective Date; provided, however, that commencing 
on the first anniversary of the Effective Date and on or about each 
anniversary of the Effective Date, the term of this Agreement shall be 
extended for subsequent one (1) year periods by vote of the Board of 
Directors, unless terminated sooner in accordance with the terms hereof, and 
the provisions hereof shall remain applicable for each of such subsequent 
three-year periods.

                                 ARTICLE IV

                                COMPENSATION

      4.1.  Base Salary.  The Executive shall be paid a base salary (the 
"Base Salary") equal to $130,000 per annum for the Term.  The Base Salary 
shall be payable to the Executive in installments on the date on which the 
Corporation's other executive officers are paid, but in no event less 
frequently than monthly.  The Base Salary shall be reviewed by the Board 
each year and shall be subject to adjustment in the absolute discretion of 
the Board taking into account additional responsibilities, if any, which may 
have been assigned to him, corporate and individual performance and general 
business conditions.

      4.2.  Incentive Compensation.  During the Term, the Executive shall be 
entitled to participate in bonus and incentive compensation plans made 
available to executive officers of the Corporation.

      4.3.  Stock Options.  During the Term, the Executive shall be entitled 
to participate in any stock option plan or plans made available by the 
Corporation.

      Federal, state, and local withholding, social security, and other 
appropriate taxes shall be deducted from all compensation paid to, or 
provided by the Corporation for, Executive as and to the extent required by 
law.

                                  ARTICLE V

                            FRINGE BENEFIT PLANS

      5.1.  Employee Benefit Programs.  The Executive shall be entitled to 
(A) receive medical and dental insurance coverage, as and to the extent 
provided by the Corporation to its executive officers; (B) receive group 
life and disability coverage, as and to the extent provided by the 
Corporation to its executive officers; (C) receive insurance on the life of 
the Executive in the amount of four (4) times his annual salary, and (D) be 
a full participant in (1) all of the Corporation's other benefit plans which 
may be in effect from time to time, and (2) all of the Corporation's pension 
and other retirement plans and profit-sharing plans, if any, or equivalent 
successor plans, if any, that may hereafter be adopted and maintained by the 
Corporation, in each case with at least the same opportunity to participate 
therein as shall be applicable to other executive officers of the 
Corporation.  The Corporation acknowledges that the Executive currently 
meets the eligibility criteria for participation in all of the Corporation's 
present employee benefit programs.

      5.2.  Reimbursement of Expenses.  It is contemplated that in 
connection with the Executive's Employment hereunder, the Executive may be 
required to incur business, entertainment and travel expenses.  The 
Corporation agrees to promptly reimburse the Executive in full for all 
reasonable out-of-pocket business, entertainment and other related expenses 
(including all expenses of travel and living expenses while away from home 
on business at the request of, and in the service of, the Corporation) 
incurred or expended by the Executive incident to the performance of his 
duties hereunder; provided, that the Executive properly accounts for such 
expenses in accordance with the policies and procedures established by the 
Board and applicable to the executive officers of the Corporation.

      5.3  Automobile.  The Executive shall be provided the use of a company 
automobile.  The Corporation shall pay all gas, upkeep and maintenance on 
said vehicle, provided, however, that the value of any personal use shall be 
included in the Executive's taxable wages reported by the Corporation as and 
to the extent required by applicable law.

      5.4.  Vacation.  The Executive shall be entitled, in each year during 
the Term, to the number of unpaid vacation days determined by the 
Corporation from time to time to be appropriate for its executive officers, 
but in no event less than four (4) weeks in any such year (pro-rated, as 
necessary, for partial calendar years during the Term).  The Executive may 
take his allotted vacation days at such times as are mutually convenient for 
the Corporation and the Executive, consistent with respect to its executive 
officers.  The Executive shall also be entitled to all paid holidays given 
by the Corporation to its executive officers.

      5.5  Membership.  The Corporation will provide a membership for 
Executive at the Nashua Country Club for business use.  The Corporation will 
reimburse Executive for all reasonable out-of-pocket expenses incurred by 
Executive in connection with his business duties on behalf of Corporation.

                                 ARTICLE VI

                               INDEMNIFICATION

      The Executive shall be entitled, at all times, to the benefit of the 
maximum indemnification and advancement of expenses available from time to 
time under the Corporation's Articles of Incorporation and Bylaws, and under 
the laws of the State of New Hampshire.  Such indemnification shall survive 
the termination of this Agreement unless such termination is for "Cause" (as 
that term is defined in Section 8.2 below).  In addition, the Corporation 
shall have in full force and effect an officers' liability insurance policy 
providing such coverages, exclusions and deductibles as the Corporation and 
the Executive shall reasonably agree and as is available on a reasonable 
premium basis.

                                 ARTICLE VII

                      SUPPLEMENTAL RETIREMENT AGREEMENT

      The parties acknowledge that they have entered into an Insurance 
Funded Deferred Compensation Agreement as of the 13th day of June, 1994 
("Supplemental Retirement Agreement").  The parties agree that the 
Supplemental Retirement Agreement shall not be affected by any of the terms 
hereof.

                                ARTICLE VIII

                                 TERMINATION

      8.1.  Termination by the Executive.  The Executive may terminate his 
employment hereunder for any reason at any time upon at least thirty (30) 
days prior written notice to the Corporation.  In the event the Executive 
terminates his employment, the Executive shall receive accrued but unpaid 
salary, bonus (if any) and benefits through the last day of employment only. 
 

      8.2.  Termination by the Corporation.  The Corporation may terminate 
Executive's employment hereunder at any time upon thirty (30) days prior 
written notice to the Executive, and with or without Cause, with no 
liability whatsoever with respect to such date of termination, other than 
the obligation to pay or cause to be paid accrued but unpaid salary and 
bonus, if any, as provided in Section 8.1 above; provided, however, that if 
the Corporation terminates the Executive other than for Cause, or the 
Executive's employment is terminated by the Corporation within six (6) 
months before or after a "Change of Control" (as that term is defined 
below), the Corporation shall provide the Executive with severance benefits, 
payable as a lump sum, a series of installments or as salary continuation, 
at the Corporation's election, equal to the Executive's then current salary 
and fringe benefits for the period of twenty-four (24) months from the date 
of termination; and provided further that if the Executive's employment is 
terminated for Cause, the Corporation shall after the date of such 
termination have no further obligations under this Agreement.

      For purposes hereof, "Cause" shall have the same meaning as set forth 
in the Supplemental Retirement Agreement, and "Change of Control" shall be 
defined as a merger or consolidation which results in the shares of the 
Corporation held by the stockholders of the Corporation immediately prior to 
such transaction being converted into less than 50% of the outstanding 
capital stock of the surviving corporation, or as the sale of substantially 
all of the assets of the Corporation, or a transaction or series of related 
transactions in which more than 50% of the voting power of the Corporation 
is disposed of.

      8.3.  Disability of the Executive.  In the event the Executive shall 
be prevented from rendering the essential functions of this position, with 
or without reasonable accommodation, unless such accommodation would cause 
the Corporation undue hardship, by reason of Disability, the Corporation 
shall have the right to declare upon two (2) weeks prior written notice 
rendered to the Executive, a Disability termination, whereupon the Executive 
shall receive the Disability compensation provided by the Corporation's 
disability insurance coverage.  The Corporation may in its sole discretion, 
accelerate the payment of any amount payable under this Section 8.3.  For 
purposes hereof "Disability" shall have the same meaning as set forth in the 
Supplemental Retirement Agreement.

      8.4.  Death of the Executive.  In the event the Executive dies during 
the Term, this Agreement shall automatically terminate without notice on the 
date of his death, and the Corporation shall have no further obligations 
hereunder except that the Corporation shall pay or cause to be paid to the 
Executive's designated beneficiary, or, failing such designation, his 
estate, any salary, bonus and benefits due to the Executive in the amounts 
and to the extent such payments are provided by the Corporation.

                                 ARTICLE IX

                                   NOTICES

      Any notice or other communication ("Notice") pursuant to this 
Agreement shall be in writing and shall be deemed to have been given or made 
when personally delivered, or when mailed by registered or certified mail, 
postage prepaid, return receipt requested, to the other party.  In the case 
of the Corporation, any such notice shall be delivered or mailed to its 
principal office.  In the case of the Executive, any such notice shall be 
delivered in person or mailed to his last known address as reflected in the 
records of the Corporation.

                                 ARTICLE IX

                                 ASSIGNMENT

      The Executive acknowledges that the services to be rendered by him are 
unique and personal.  Accordingly, the Executive may not assign any of his 
rights or delegate any of his duties or obligations under this Agreement or 
otherwise assign this Agreement.  The rights and obligations of the 
Corporation under this Agreement shall inure to the benefit of, and shall be 
binding upon, the successors and assigns of the Corporation.

                                  ARTICLE X

                                 ARBITRATION

      Any dispute, controversy or claim arising out of or relating to this 
Agreement shall be settled by arbitration conducted in Nashua, New Hampshire 
or other mutually agreeable location.  The matter will be heard promptly by 
a single arbitrator selected by mutual agreement by the Corporation and the 
Executive.  Should the Corporation and the Executive be unable to agree upon 
an arbitrator within a 30 day period, an arbitrator will be selected in 
accordance with the commercial arbitration rules of the American Arbitration 
Association.  Unless the parties mutually agree otherwise, once appointed, 
the arbitrator will make all rulings on procedural and evidentiary matters 
and will determine the date, time and place of any hearings.  The arbitrator 
will issue a written decision within 30 days of the hearing or submission to 
him.  The arbitrator's decision will be final and binding on all parties.  
Any arbitration conducted hereunder is subject to the provisions of RSA 542.

                                 ARTICLE XI

                                MISCELLANEOUS

      11.1.  Entire Agreement.  This Agreement constitutes the entire 
agreement between the parties, relating to the subject matter hereof and 
replaces all prior agreements (except the Supplemental Retirement Agreement) 
relating to said subject matter.

      11.2.  Governing Law.  This Agreement shall be governed by and 
construed in accordance with the laws of the State of New Hampshire without 
reference to its conflicts of law provisions.

      11.3.  Waivers and Modifications.  This Agreement, may not, in whole 
or in part, be waived, changed, amended, discharged or terminated orally or 
by any course of dealing between the parties, but only by an instrument in 
writing signed by the parties hereto.  No waiver by either party of any 
breach by the other or any provision hereof shall be deemed to be a waiver 
of any later or other breach hereof or as a waiver of any other provision of 
this Agreement.

      11.4.  Severability.  In any case any one or more of the provisions 
contained in this Agreement for any reason shall be held to be invalid, 
illegal or unenforceable in any respect, such invalidity, illegality or 
unenforceability shall not affect any other provision of this Agreement, but 
this Agreement shall be construed as if such invalid, illegal or 
unenforceable provisions had never been contained herein.

      11.5.  Counterparts.  This Agreement may be executed in any number of 
counterparts, each of which shall constitute an original, but which taken 
together shall constitute one instrument.

      11.6.  Section Headings.  The descriptive section headings herein have 
been inserted for convenience only and shall not be deemed to define, limit, 
or otherwise affect the construction of any provision hereof.

      IN WITNESS WHEREOF, the parties have executed this Agreement on the 
day and year first written above.


WITNESS:                               PENNICHUCK CORPORATION


/s/ Lynn McLaughlin                    By: /s/ Charles E. Clough
- -----------------------------              -------------------------------
                                           Chairman of Compensation and
                                           Benefits Committee of
                                           Board of Directors

/s/ Sharen A. Weston                       /s/ Maurice L. Rael
- -----------------------------              -------------------------------
                                           Executive




                                                                    EXHIBIT 13


                         [GRAPHIC OF INDIAN VILLAGE]

                               ---------------
                                 Pennichuck
                                 Corporation
                                    1998
                                Annual Report
                               ---------------
<PAGE>

                                  [GRAPHIC]

For as long as 20,000 years before the Europeans arrived, Indians inhabited 
the northeastern United States. One tribe living in northern New England 
was called the Abenaki, meaning "People of the Dawnland." Each day, the 
sun's first rays shone on the land of the Abenaki, whose hunting grounds 
stretched from the Atlantic Coast in Maine to Lake Champlain in the west, 
north to the St. Lawrence, and south across the Merrimack River into 
northern Massachusetts.

      In addition to providing an abundant supply of fresh fish, the 
Dawnland's many lakes and rivers enabled the Abenaki to travel great 
distances in their lightweight birchbark canoes. They grew corn, beans and 
squash in the rich, fertile soil of the river valleys, and hunted wild 
game, including deer, moose, bear and beaver, in the region's expansive 
forests.

      Individual Abenaki groups, such as the Penacooks were made up of 
bands of related families, with grandparents, parents and children, aunts, 
uncles and cousins all living, traveling and hunting together. Abenaki 
society placed great importance on sharing, generosity and hospitality, 
because the health and well being of the group depended on the cooperation 
of everyone. No family would feast while their neighbors went hungry, and 
hunters were revered as much for their generosity in sharing their kill, as 
for their skill with a spear or bow.

      The Abenaki believed they were descendants of animals. They hunted 
only for food, killed only what they needed, and would apologize to the 
dead animal's spirit, thereby maintaining the natural balance that existed 
between the human and animal worlds.

      While each band of Abenaki had an elected chief, or sagamore, their 
authority was limited, and seldom exercised without first consulting 
trusted council. When important issues were considered, men, women and 
children all had the opportunity to voice their opinions, and the highest 
regard was given to the wisdom

                                               CONTINUED: INSIDE BACK COVER


<PAGE>

                                 Pennichuck:
                                      A Historical
                                            Perspective

<PAGE>

[GRAPHICS FROM TOP LEFT, CLOCKWISE: Dean & Main, Newspaper, Hydrant, Mill, 
Bowers Dam, Jug, Treatment Plant, Construction, Indian Canoe, Beaver, 
Factory, Plaque, Factory, Snow Station, Goose, Faucet, Farm, Fish, Harris 
Dam, Laborer]

                [GRAPHIC CENTER: River flowing through woods]

<PAGE>  2

      Table
      of
      Contents

Selected Financial Data                                                 3
Letter to Shareholders                                                  4
Review of Operations                                                    6
Board of Directors and Officers                                        16
Management's Discussion and Analysis                                   17
Report of Independent Public Accountants                               27
Consolidated Balance Sheets                                            28
Consolidated Statements of Income                                      30
Consolidated Statements of Stockholders' Equity                        31
Consolidated Statements of Cash Flows                                  32
Notes to Consolidated Financial Statements                             33
Market and Dividend Information                                        46
Annual Meeting and Shareholder Information                             46
Five Year Selected Financial Data                                      47
Map of Service Territory                                               48

JANET MONTECALVO

The 1998 Pennichuck Annual Report showcases original artwork by Janet 
Montecalvo of Framingham, Massachusetts. A renowned artist and graphic 
designer, Janet's illustrations have graced children's books and 
educational texts from national publishing houses, including Houghton 
Mifflin, Scholastic Incorporated and Cahners. In addition to her work as an 
illustrator, Janet creates specialty signs for the film and television 
industries. Her work has been featured in numerous feature films and 
television shows, and Janet earned an "Emmy" award for signs she created 
for an NBC mini-series.


<PAGE>  3

      Selected 
          Financial 
              Data

TOTAL ASSETS (IN 000'S OF DOLLARS)

 $47,719  $49,136  $51,357   $57,240    $70,838
   1994     1995     1996      1997       1998

NET INCOME (IN 000'S OF DOLLARS)

    $966   $1,148   $1,289   $1,207   $2,106
    1994    1995     1996     1997     1998

BASIC EARNINGS PER SHARE

  $0.84   $1.00    $1.09    $1.01   $1.61
  1994     1995     1996     1997    1998

DIVIDENDS PER SHARE

 $.48   $.57      $.65     $.68      $.79
 1994   1995      1996     1997      1998

CONSOLIDATED REVENUES (IN 000'S OF DOLLARS)

 $10,430  $11,700  $12,417   $12,056    $17,395
   1994     1995     1996      1997       1998


<PAGE>  4

      Letter
            to
          Shareholders

DEAR SHAREHOLDERS

I believe 1998 will always stand out as a landmark year in your Company's 
history. It was a year of great change, record growth and incredible 
accomplishment. The strength of our management planning, the talents of our 
dedicated employees, and the resources of our entire organization were all 
put to the test. I am very pleased to report that we passed with flying 
colors on all counts.

      A successful stock offering resulted in the addition of over 1,000 
new shareholders, and I would like to take this opportunity to personally 
welcome all of you to Pennichuck Corporation. As you will see from this 
report, 1998 was another successful year for our water-related operations, 
as well as our real estate activities. Each of our business segments 
contributed to the overall profitability of your Company.

      Total consolidated revenues surpassed $17,000,000 in 1998, resulting 
in net income of $2,100,000. We achieved record earnings of $1.61 per 
share, enabling us to increase our dividend from 68(cent) per share in 
1997, to 79(cent) per share in 1998, as adjusted for our recent three-for-
two stock split. Our post-stock-split annualized dividend now stands at 
88(cent) per share. At the end of 1998, the Company's total operating 
assets exceed $70 million, compared to $49 million just three years ago.

      Gross utility revenues grew to nearly $15,000,000 in 1998, compared 
to $11,400,000 in 1997. This increase came as a result of two major new 
business acquisitions, combined with a rate increase of 16.8% for our core 
system. As part of these rate case negotiations, Pennichuck also gained 
approval to consolidate its water rates into one universal core system rate 
for 10 of its individual community systems.

      Throughout 1998, the majority of our efforts were focused on the 
challenge of assimilating two new utilities into the Pennichuck 
Corporation, and managing the associated 21% increase in our customer base. 
Our acquisition of Pittsfield Aqueduct Company in January 1998, resulted in 
the addition of 612 new customers and established a new operating 
subsidiary of the same name. In April 1998, after purchasing $7.5 million 
in water utility assets from a major water utility in southern New 
Hampshire, we formed another subsidiary, Pennichuck East Utility, Inc., to 
serve 3,766 new customers in the communities of Atkinson, Derry, Hooksett, 
Litchfield, Londonderry, Pelham, Plaistow, Raymond, Sandown and Windham, 
NH. Now, both of these new subsidiaries are fully integrated into the 
Pennichuck organization.

      In conjunction with the expansion of Pennichuck East, Pennichuck 
Water Service Company entered into a separate agreement to operate and 
manage the water system for the town of Hudson, NH. Although the town 
retains ownership of its utility assets, Pennichuck Water Service Company 
is responsible for providing service to the 4,760 customers within the 
Hudson town limits. This is a long-term, non-regulated business contract 
that we believe will generate significant revenues in the years to come. 
However, Pennichuck Water Service Company was not successful in its 
negotiations to renew the operations and management contract for the town 
of Cohasset, MA. Our existing three-year contract expired in June 1998. 
Although Pennichuck Water Service Company wasn't the successful bidder, we 
are very proud of the accomplishments we made to improve water quality and 
reliability while we operated this system.

      The Southwood Corporation had another successful year, selling 19 
residential lots in its Bowers Pond subdivision. Southwood also gained 
approval and began construction of 87 

<PAGE>  5

single-family detached condominiums in its Heron Cove development, and we 
expect the first sale to occur in the first quarter of 1999. Also, we have 
completed the development of the infrastructure in our Westwood Park 
industrial subdivision and have sold one lot. Finally, Southwood has 
obtained approval to construct an industrial building in Merrimack to be 
called Heron Cove Office Park. All these projects were undertaken as joint 
ventures with major regional developers.

      Three significant financial events happened in the latter part of 
1998. The first was a three-for-two stock split which occurred in 
September. Then, in November, we completed the sale of 483,000 shares of 
common stock, resulting in $9.4 million of new common equity for the 
Company. The proceeds were used to pay down interim short-term debt, 
thereby strengthening the Company's balance sheet and bringing our 
financial ratios more in line with industry averages. Currently, $3.6 
million is invested in short-term money market funds and will be used to 
finance future growth opportunities and capital improvements. The third 
event was the re-listing of Pennichuck common stock on the Nasdaq NMS 
exchange. We hope that with this re-listing, the value of our common shares 
will be better reflected in the marketplace and that your Company's 
financial performance will be more visible in the investment community.

                            [PHOTO: Maurice Arel]

                                Maurice Arel

      Strategic planning plays a crucial role in your Company's success. 
Right now, we are reaping the rewards of sound, forward-thinking management 
strategies established over the last decade and even before. Long-term 
planning is a tradition that our management team continues today, in order 
to ensure Pennichuck's success in the decades ahead.

      In closing, I would like to express my gratitude to our employees and 
directors for their efforts during the past year. The success of Pennichuck 
truly is their success. I would also like to give special recognition to 
all our shareholders, both old and new, for your loyalty and support.

Sincerely,


/s/ Maurice L. Arel

Maurice L. Arel

President and Chief Executive Officer


<PAGE>  6

      Review
            of
          Operations

GROWTH AND ACQUISITION

1998 was the culmination of many years of preparation in developing 
Pennichuck's long-term growth strategy. Over the last decade, we've been 
steadily building our management team, streamlining our operations, and 
strengthening our financial resources, such that when significant growth 
opportunities arose, Pennichuck would be in a position to fully capitalize 
on them. 1998 was the year that everything came together, and when those 
new growth opportunities did arise, Pennichuck was more than ready.

      Our acquisition of the Pittsfield Aqueduct Company, Inc., an 
investor-owned water company with 612 customers in the town of Pittsfield, 
NH, was concluded on January 30, 1998. Terms of the agreement provided for 
a stock-for-stock exchange, whereby the former owners of Pittsfield 
Aqueduct became Pennichuck shareholders. At the time of the acquisition, 
Pittsfield Aqueduct had recently increased customers' water rates by 
101.6%. This increase was to cover construction and operating expenses for 
a new treatment plant, the cost of which had been mortgaged at a rate of 
10.5%. Soon after taking over, Pennichuck Corporation succeeded in 
refinancing the mortgage at a significantly lower interest rate of 6.5%. 
The net benefit of this refinancing was a 3.89% reduction in rates for all 
our Pittsfield customers.

                                [PHOTO: Dam]

                               Berry Pond Dam
                               Pittsfield, NH

      Our second major expansion occurred in southern New Hampshire. Early 
in the year, the town of Hudson voted to buy the local assets of Consumers 
Water Company, then immediately re-sell those water systems outside the 
town to Pennichuck for $7.5 million. In a separate agreement, your Company 
contracted to operate and manage the town-owned system through our 
subsidiary, Pennichuck Water Service Company.

      With the purchase of these assets, Pennichuck acquired 24 community 
water systems that, together, now comprise Pennichuck East Utility, Inc. 
The condition of these systems ranged from excellent to very poor. As part 
of our process


<PAGE>  7

to integrate these systems into the Pennichuck organization, we immediately 
implemented our standard periodic preventive maintenance programs and 
developed a capital improvement plan for each system. Specifically, our 
plan for the town of Windham, NH, includes establishing an alternative 
source of supply from nearby Canobie Lake, to solve issues of excessive 
hardness, high manganese levels and frequent water outages.

                          [PHOTO: Dam Construction]

                            Holt Dam Construction
                                 Nashua, NH

      Throughout the year, we concentrated on addressing aesthetic issues 
in certain community well systems, by adding potassium permanganate and 
green sand filtration to eliminate iron and manganese in the water. We also 
installed aeration units to reduce radon levels in several of our community 
wells, and by the end of this year, all our community well systems will 
have some kind of radon mitigation in place.

                                [PHOTO: Dam]

                             Holt Dam Completed
                                 Nashua, NH

CORE SYSTEM IMPROVEMENTS

At Pennichuck, we are always fine-tuning our operations to gain greater 
efficiency and better water quality. For example, we replaced the 
hypochlorite pumps in our main treatment plant, perfecting the level of 
disinfectant in the water while avoiding any perceptible chemical taste.

      Given the varying elevations in our region, maintaining adequate and 
consistent system-wide water pressure throughout all our communities 
presents a challenge. In some of these communities, Pennichuck has 
retrofitted variable frequency drives that enable our booster pumps to 
maintain a consistent level in our holding tanks.

<PAGE>  8

Now, with our booster pumps operating within a stricter range, not only can 
we maintain a more consistent pressure so our customers experience less 
fluctuation at the tap, we have also dramatically cut our energy usage, 
which in turn lowers our operating costs.

      Oftentimes, innovative breakthroughs are simply the result of good 
old-fashioned ingenuity. In our effort to improve water pressure to 
approximately 200 hilltop homes in the Beauview Avenue area of our system, 
we evaluated a number of potential solutions. Installing a special booster 
zone was too expensive, given the small number of customers affected. 
Instead, we chose to tie into an existing high pressure system half a mile 
away. As a result, we succeeded in greatly improving service to this 
hilltop community while incurring minimal expense.

      Infrastructure replacement is a priority in our operations. This past 
year, we replaced Holt Pond Dam, the last of our pre-1900's vintage dams. 
Holt Dam is the smallest of the five dams owned by Pennichuck Water Works, 
and straddles the town line between Nashua and Merrimack. Originally 
constructed in 1890, Holt Dam has been refaced a number of times over its 
100-year life. Although it was a wood crib construction, most of the below 
grade timbers were still in good condition. The new dam is made of 
reinforced concrete and provides flash board control to better regulate the 
pond level.

      Since acquiring Pittsfield Aqueduct and Pennichuck East, we have 
upgraded the water monitoring systems already in place, in order to 
integrate them with Pennichuck's more sophisticated Supervisory Control and 
Data Acquisition (SCADA) system. At the same time, we continued to expand 
and improve SCADA, by incorporating a number of new facilities into the 
system using computers that communicate via radio signals. Every four 
seconds, the central computer in our treatment plant pulls data from the 
computer monitoring each pumping station. Should something be amiss, an 
alarm will sound to alert an operator, who can call up and review on-screen 
data showing the current condition of the system.

PLANNING FOR THE FUTURE

Long-term planning and preparation has always been a strength at 
Pennichuck. It's an ongoing process where the benefits of the strategies we 
put in place today, may only be fully realized many years into the future.

      Least-cost planning involves forecasting


<PAGE>  9

the future demand and supply capabilities of your Company, and identifying 
ways to increase capacity at the lowest possible cost. In 1998, Pennichuck 
conducted a thorough in-house study to calculate the future demand for 
water over the next 20 years, based on projected population growth within 
our region. We assessed how current trends such as society's moving toward 
a more service-oriented economy, and the growing awareness for 
conservation, would impact consumer usage habits. On completion of our 
study, we concluded that Pennichuck is in an excellent position to meet the 
future demand for water, with no foreseeable need to develop new sources of 
supply.

                          [PHOTO: Man in lab coat]

             Pilot Study of Filtration Media at Treatment Plant
                                 Nashua, NH

      While Pennichuck has an abundant supply of water to satisfy normal 
usage, peak summer periods still place an inordinately high burden on our 
water systems. Indeed, overall consumption by some customers increases as 
much as ten times, going from 200 gallons up to 2,000 gallons per day. As 
part of our least-cost planning, we weigh the benefits of creating new 
sources of supply for secondary uses such as lawn sprinkling during the 
summer months, against alternative strategies such as conservation programs 
or implementing higher water rates during the summer, to encourage more 
responsible water usage.

WATERSHED MANAGEMENT

Preserving the quality of our source water is paramount to ensure a safe, 
reliable supply of water for the future. In 1990, Pennichuck completed a 
comprehensive Watershed Management Plan that identifies the source of all 
the water that ultimately flows into the Pennichuck Brook System. In the 
plan, we divided our 18,000-acre watershed into sub-watershed


<PAGE>  10

areas, and analyzed how the water quality in each subsection would impact 
the Pennichuck Brook. Our efforts in recent years have focused on 
rectifying problem areas identified in the primary study.

                         [PHOTO: Construction site]

                    Pennichuck Brook Urban Runoff Project
                                 Nashua, NH

      In a growing urban watershed area such as ours, residential and 
commercial development can have a serious adverse impact. In the early 
days, stormwater runoff was collected and piped directly into the nearest 
stream or pond. However, phosphorous and other chemicals in the atmosphere 
settle out on roadways, parking lots, rooftops and other impervious 
surfaces. When it rains, the phosphorous is washed away along with the 
stormwater, raising the concentration of these chemicals in our ponds. 
Phosphorous is a powerful plant nutrient that promotes heavy weed growth, 
which in turn, prevents natural settling and reduces the clarity of the 
water.

                       [PHOTO: Men at ribbon cutting]

                           Ribbon Cutting Ceremony
                    Pennichuck Brook Urban Runoff Project

      The Pennichuck Brook Urban Runoff Project is the first stormwater 
treatment system of its kind in our state. It is located on the campus of 
New Hampshire Community Technical College, in one of the most densely 
developed areas of our watershed. The project entailed constructing vast 
man-made wetlands to capture stormwater runoff, allowing it to slowly 
filter through the earth and back into the water table, rather than being 
discharged directly into the Pennichuck Brook.

      Pennichuck management is also working with officials of the five 
towns within our watershed, to evaluate planning requirements and building 
codes, and establish new regulations that would help protect our water 
supply. One ordinance has already been approved by the city of Nashua,


<PAGE>  11

under which any new development or redevelopment projects must now satisfy 
the requirements for minimum setbacks and on-site stormwater treatment 
stipulated in the Water Supply Protection Ordinance. Our challenge in 1999 
will be to continue to work toward getting the other towns to adopt similar 
requirements, and to raise public awareness for the importance of these 
protective measures.

      Yet another ongoing study with significant long-term impact is the 
evaluation of alternative filter media for use in Pennichuck's core system 
treatment plant. The one-millimeter sand we now use was installed 20 years 
ago, and although it meets current requirements, new regulations will bring 
more stringent water quality standards in the future. The results of the 
study will determine which filtration medium is the most effective.

ECONOMIES OF SCALE

Doing more with less -- be it less energy, less maintenance, or less 
manpower -- that's the key to Pennichuck's profitable growth. Our 
operations and maintenance agreement in the town of Hudson illustrates this 
point. This is a sizeable operation with over 4,700 customers. Yet, 
Pennichuck is able to manage operations from our headquarters in Nashua, 
drawing on the proven expertise of our seasoned management team and 
administrative support professionals. Utilizing the talents and technical 
resources of our existing organization creates huge economies of scale. As 
a result, the town of Hudson enjoys the highest level of operating service 
at the lowest possible price. It's a win-win situation for the town and for 
Pennichuck. To date, Hudson is very pleased with the service provided, and 
we've succeeded in achieving the financial goals we set for this contract.

      Similarly, we continue to consolidate all of our customer service 
operations, now serving over 22 communities from our Nashua headquarters. 
Our acquisitions created the daunting task of converting all customer data 
from the previous

                         [PHOTO: Women at computer]

                           Utility Billing Program
                         Customer Service Operations


<PAGE>  12

companies' administrative systems into the Pennichuck system to facilitate 
billing and account information. Conversion of these records coincided with 
our implementing a new utility billing package. This new software provides 
greater administrative efficiencies for us, and provides better account 
information for our customers.

      One of the issues we read about every day concerns potential problems 
caused at the turn of the next millennium, better known as the Y2K bug. 
Over the last three years, we've been working diligently to ensure all the 
software controlling Pennichuck's key financial and operational functions 
are Y2K-compliant. An interesting fact is that because Pennichuck has been 
operating since 1852, before the turn of this century, much of our data 
already incorporated 8-digit date coding, so our task was not as difficult 
as it might have been if we were a younger company. Nonetheless, the Y2K 
issue is one we are taking very seriously, and we are happy and confident 
with our progress to date.

                         [PHOTO: Construction site]

                             Main Street Upgrade
                                 Nashua, NH

      Pennichuck continues an active public relations effort, regularly 
publishing newsletters to keep customers in our core and community systems 
informed about system upgrades and changes in service. These newsletters 
are supported by supplemental mailings to new and existing customers that 
explain the details and the importance of special programs such as our 
summer conservation program. On September 1, 1998, we also produced our 
first "Water Quality Report" that gives an overview of our source of supply 
and water quality statistics. Although this communication will be


<PAGE>  13

published annually per federal regulations, we are very pleased to have 
completed our first issue one full year ahead of the government's October 
1999 deadline.

      Of course, our public relations efforts go beyond printed material. 
Once again, we enjoyed a very successful "Water Week" when we conducted 
tours of our treatment plant for local schoolchildren, and explained the 
process of delivering quality water to customers' homes. We also launched 
our website, providing all our latest news and financial information at 
"www.pennichuck.com."

REAL ESTATE ACTIVITIES

Throughout our 150 year history, Pennichuck Corporation and its 
predecessors made strategic land purchases. Today, we are one of the 
largest land owners in southern New Hampshire. Not only is real estate 
investment a prudent business practice, providing a means to diversify 
corporate holdings, it also enables us to better control and manage the 
ongoing development in critical areas adjacent to our watershed.

                        [PHOTO: Housing development]

                           Bowers Pond Development
                                 Nashua, NH

                               [PHOTO: House]

                                 Heron Cove
                                Merrimack, NH

      Southwood Corporation is Pennichuck Corporation's real estate 
subsidiary. It has always been our corporate mandate that real estate 
projects undertaken by Southwood must be environmentally compatible with 
our natural watershed resources.

      Currently, Southwood is involved with two residential projects 
undertaken as a joint venture with a major regional developer. The Village 
at Bowers Pond project is nearing completion, with all 46 units either sold 
or under P & S agreement. We sold 19 lots in this development during 1998,


<PAGE>  14

                          [PHOTO: Office building]

                               Delta Education
                          Westwood Park, Nashua, NH

and we expect the remaining three lots to close in the first six months of 
1999.

      Heron Cove at Merrimack is a community of 87 single-family detached 
condominiums designed to preserve the natural beauty and integrity of the 
existing land. These units are geared toward the mature segment of the 
population, offering convenient, single-story living in a quiet and 
picturesque setting. In 1998, we gained approval and began construction of 
the development's infrastructure. Construction of the condominiums 
themselves started in late '98. We anticipate a three-or four-year build-
out on this project, with the first closings occurring in the first quarter 
of '99.

      On the commercial side, Southwood completed construction of the 
infrastructure, including roads, utilities and lighting, for the first 
phase of Westwood Park. This is a 90-acre industrial park we're developing 
as a joint venture with Winstanley Enterprises, Inc. The first sale has 
already occurred; a 23-acre parcel bought by Delta Education. Winstanley 
Enterprises is also our partner in Southwood Corporate Park. While no sales 
were made in this development during 1998, our joint venture partner will 
continue to aggressively market both Southwood Corporate Park and Westwood 
Park throughout 1999.

      In addition, Southwood gained approval to construct a 39,000-square-
foot office building to be known as Heron Cove Office Park. We expect this 
building will be ready for occupancy around May 1, 1999, with the anchor 
tenant being H.J. Stabile & Son, Inc., our joint venture partner in this 
project.

      We believe that bringing dormant land into mainstream use is 
beneficial to the economic growth of the region. With Southwood, Pennichuck 
leads by example, creating developments that satisfy both business and 
environmental objectives.

PENNICHUCK PEOPLE

In 1998, Stephen J. Densberger, executive vice president of Pennichuck 
Corporation, received the prestigious George Warren Fuller Award from the 
New England Water Works Association.


<PAGE>  15

Established in 1937, this award is presented annually for distinguished 
service in the water supply field, and in commemoration of the sound 
engineering skill, brilliant diplomatic talent and constructive leadership 
which characterized the life of George Warren Fuller, one of America's most 
eminent engineers. Annually, each regional section of the American Water 
Works Association may designate one of its members to receive a Fuller 
award to recognize publicly that individual's contributions toward the 
advancement of water works practice in the local region. In presenting him 
with the Fuller Award, the New England Water Works Association recognized 
Stephen for his many years of leadership and dedicated service to the 
industry.

                             [PHOTO: Executive]

                            Stephen J. Densberger
                          Executive Vice President

      During the year, our ranks increased from 57 employees to 66. Most of 
these new hires came from the companies that previously operated Pittsfield 
Aqueduct and Pennichuck East utilities. They brought with them invaluable 
experience that contributed to our success in operating these systems. 
Indeed, the effort put forth by all the employees of Pennichuck before, 
during and after the acquisitions is truly commendable. Everyone embraced 
the challenge, doing whatever was necessary to ensure our success, in what 
proved to be an incredibly rewarding year for Pennichuck.


<PAGE>  16

      Board
           of
       Directors and Officers

                           [PHOTO: Board members]

                             Board of Directors

Seated left to right: Charles J. Staab, Stephen J. Densberger, Maurice L. Arel,
John R. Kreick, Joseph A. Bellavance Standing left to right: Hannah M.
McCarthy, Robert P. Keller, Charles E. Clough, Martha E. O'Neill

BOARD OF DIRECTORS

Maurice L. Arel, President, Chief Executive Officer, Pennichuck Corporation

Joseph A. Bellavance, President, Bellavance Beverage Company, Inc.

Charles E. Clough, President, Freedom Partners, LLC

Stephen J. Densberger, Executive Vice President, Pennichuck Corporation

Robert P. Keller, President and Chief Executive Officer, 
 Eldorado Bancshares, Inc.

John R. Kreick, Phd., CEO, Lockheed Sanders, retired

Hannah M. McCarthy, President, Daniel Webster College

Martha E. O'Neill, Esq., Clancy and O'Neill, P.A.

Charles J. Staab, Vice President, Chief Financial Officer and Treasurer,
 Pennichuck 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, Vice President, Chief Engineer

James L. Sullivan Jr., Secretary


<PAGE>  17

      Management's Discussion
                and
              Analysis

Pennichuck Corporation (the "Company") has five wholly-owned subsidiaries. 
Pennichuck Water Works, Inc. ("Pennichuck"), Pennichuck East Utility, Inc. 
("Pennichuck East") and Pittsfield Aqueduct Company, Inc. ("Pittsfield") 
are involved in water supply and distribution in cities and towns 
throughout southern and central New Hampshire. These water subsidiaries are 
regulated by the New Hampshire Public Utilities Commission (the "NHPUC") 
and, as such, they must obtain approval to increase their water rates to 
recover increases in operating expenses and to obtain the opportunity to 
earn a return on rate base investments. Pennichuck Water Service 
Corporation (the "Service Corporation") is involved in non-regulated, 
water-related services and operations and The Southwood Corporation 
("Southwood") owns, manages and develops real estate.

      In Management's Discussion and Analysis we explain the general 
financial condition and the results of operations for the Company and its 
operating subsidiaries, including:

      *    What factors affect our business,

      *    What our earnings and costs were in 1998, 1997 and 1996,

      *    Why those earnings and costs were different from the year before,

      *    Where our earnings come from,

      *    How all of this affects our overall financial condition,

      *    What our expenditures for capital projects were in 1998, and

      *    Where cash will come from to pay for future capital expenditures.

      As you read Management's Discussion and Analysis, please refer to our 
Consolidated Financial Statements contained in this Report and the Selected 
Financial Data appearing on page three.

RESULTS OF OPERATIONS

In this section, we discuss our 1998, 1997 and 1996 results of operations 
and the factors affecting them. We begin with a general overview of our 
earnings per share (EPS) generated by our businesses and a discussion of an 
accounting change we recently made that affects our historical financial 
statements.

TOTAL EARNINGS PER SHARE OF COMMON STOCK

Twelve Months Ended December 31

<TABLE>
<CAPTION>

                                     1998     1997     1996

<S>                                 <C>      <C>      <C>
Water Utility Operations            $1.44    $ .83    $ .91

Real Estate and Other Operations      .17      .18      .18
                                    -----    -----    -----

Consolidated EPS                    $1.61    $1.01    $1.09
                                    =====    =====    =====

</TABLE>

RESTATEMENT FOR MERGER WITH PITTSFIELD

On January 30, 1998, we merged with Pittsfield by


<PAGE>  18

exchanging 49,428 of our shares for substantially all of the outstanding 
common stock of Pittsfield. We used the pooling-of-interests method to 
account for this merger. This methodology requires us to add Pittsfield's 
historical financial statements with the Company's historical financial 
statements for all periods which are shown prior to January 30, 1998.

      You will notice that our consolidated net income and earnings per 
share actually decreased from $1.09 in 1996 to $1.01 in 1997. This is not 
indicative of the expected trend in future earnings of our Company. The 
decrease is caused, primarily, by a one-time charge of approximately $.07 
per share against our 1997 earnings per share. That charge related to 
certain merger and other one-time costs of Pittsfield which were written 
off in the fourth quarter of 1997. The inclusion of Pittsfield's financial 
data did not have a material impact on any other aspects of the 
consolidated financial statements of your Company.

RESULTS OF OPERATIONS - 
1998 COMPARED TO 1997

In this section, we discuss the factors that affected our earnings for 1998 
and 1997. Our consolidated revenues are generally seasonal, due to the 
overall significance of the water sales of our water utility business as a 
percent of consolidated revenues. Water revenues are typically at their 
lowest point during the first and fourth quarters of the calendar year. 
Water revenues tend to be greater in the second and third quarters because 
of increased water consumption by our residential customers during the late 
spring and summer months. In addition, our consolidated revenues are 
significantly affected by sales of major real estate parcels which may 
occur from time to time (see discussion below).

      For the twelve-month period that ended on December 31, 1998, our 
consolidated net income exceeded $2.1 million, or $1.61 per common share, 
compared to $1.2 million, or $1.01 per common share, for 1997. The 
consolidated revenues from all of our business activities in 1998 were 
nearly $17.4 million, representing a $5.34 million, or 44.3%, increase over 
last year. As we discuss below, that increase in consolidated operating 
revenues is principally attributable to:

      *    Our water utility operations which now include the operating 
           activities of Pennichuck and our two new subsidiaries, 
           Pennichuck East and Pittsfield; and

      *    A major land sale which occurred in the third quarter of 1998.

WATER UTILITY OPERATIONS

The operating revenues from our water utility operations totaled nearly $15 
million in 1998. This represents a $3.56 million increase in water revenues 
compared to 1997. There are several reasons for this increase:

      *    First, our largest water utility, Pennichuck,


<PAGE>  19

           was granted a permanent rate increase of approximately 16.8% by 
           the NHPUC effective on April 1, 1998. Beginning on that date, we 
           were authorized to increase our rates on water billings to our 
           customers. For 1998, our water utility revenues include 
           approximately $1.2 million relating to that rate increase.

      *    Second, Pittsfield's revenues more than doubled, from $215,000 
           in 1997, to $443,000 in 1998. The 106% increase in Pittsfield's
           revenues resulted from a 101% rate increase which was approved 
           by the NHPUC in December 1997. We were granted that increase in 
           rates principally to allow us to recover the costs associated 
           with a $900,000 water treatment facility completed in October 
           1997.

      *    The third major factor affecting our increased water revenues 
           was the addition of our newly created water subsidiary, 
           Pennichuck East. Pennichuck East was formed in April 1998 and 
           serves approximately 3,600 customers in southern New Hampshire. 
           Pennichuck East contributed approximately $1.93 million in water 
           revenues during its first nine months of operation in 1998.

      Our actual expenses for operating our water utility business include 
Such broad categories as:

      *    Water treatment and purification,

      *    Pumping and other distribution system functions,

      *    General and administrative functions,

      *    Depreciation on existing operating assets, and

      *    Taxes other than income taxes.

      On a combined basis, those utility operating expenses increased by 
$1.75 million to $9.9 million for calendar year 1998. The principal reasons 
for this increase were:

      *    $1.27 million relating to the additional operations of 
           Pennichuck East which commenced on April 8, 1998,

      *    $267,000 of additional depreciation expense recorded by 
           Pennichuck as a result of a higher composite depreciation rate 
           which we began using on April 1, 1998 (from 2.15% to 2.44%), and 
           nearly $4.2 million of new plant assets, and

      *    $116,000 of additional water treatment costs, principally due to
           increased pumpage over 1997.

CONTRACT OPERATIONS

In April 1998, the Service Corporation signed a five year contract with the 
neighboring Town of Hudson, New Hampshire ("Hudson"). We provide certain 
operations and maintenance functions for Hudson in


<PAGE>  20

exchange for a fixed monthly fee as agreed upon by us and Hudson. In 1998, 
revenues from this contract and other non-regulated operating activities 
totaled $436,000. For the same period in 1997, revenues from our Service 
Corporation were approximately $66,000, consisting of $46,000 from contract 
operations and $20,000 from sundry leases and rents.

REAL ESTATE OPERATIONS

For the twelve months ended December 31, 1998 and 1997, we recognized 
revenues from our real estate business activities of $1.91 million and 
$514,000, respectively. In the third quarter of 1998, we recognized $1.3 
million from the sale of a certain land parcel by Westwood Park LLC, of 
which Southwood is a 60% owner. In addition, Southwood has recognized 
$488,000 in revenues earned through its Bowers Pond LLC joint venture, and 
$89,000 of option fee income earned under a development option agreement 
with a regional developer.

      The expenses associated with our real estate activities increased 
from $198,000 in 1997 to $1.42 million in 1998. Of that increase, 
approximately $1.1 million relates to the allocable land and infrastructure 
costs for the major land parcel we sold in the third quarter of 1998. In 
addition, Southwood adjusted its basis in a certain piece of residential 
property, reflecting the demolition of an existing dwelling which was no 
longer deemed useful. That write-down, together with the cost of razing the 
dwelling, amounted to nearly $90,000 in the third quarter of 1998. The 
remaining expenses are primarily for property taxes on Southwood's real 
estate holdings, which were $76,000 in 1998 compared to $80,000 in 1997.

RESULTS OF OPERATIONS -
1997 COMPARED TO 1996

For the year ended December 31, 1997, our restated consolidated net income 
was $1.2 million, or $1.01 per share, compared to $1.3 million, or $1.09 
per share, in 1996. That decline was a result of certain one-time merger 
costs recorded by Pittsfield and the write-off of certain Pittsfield 
deferred charges during the fourth quarter of 1997. We also had two major 
real estate sales in 1996, which provided us with $1.0 million of real 
estate revenues, and we did not have any such major land sales in 1997.

WATER UTILITY OPERATIONS

Our water utility businesses provided us with operating revenues of $11.4 
million for 1997 which is a 4.6% increase over 1996. This increase resulted 
primarily from:

      *    A 5.1% temporary rate increase granted to Pennichuck,

      *    A 3.6% increase in water consumption, and

      *    A 1.1% increase in new customers.


<PAGE>  21

      The increase in consumption reflects the drier and warmer than normal 
third quarter we experienced in 1997 compared to 1996, and a 3.6% increase 
in industrial and commercial consumption within Pennichuck's core system.

      In May 1997, we filed a petition with the NHPUC requesting authority 
to increase Pennichuck's water rates by approximately 18%. This increase 
was necessary because Pennichuck's actual overall rate of return had 
declined below its then authorized rate of return of 8.81%. Our rate of 
return declined primarily because of:

      *    $4.5 million in additional investment in operating assets made 
           since our last rate increase in 1994, and

      *    Increased operating costs totaling nearly $300,000 for property
           taxes and water treatment expenses incurred in 1996 and 1997.

      In August 1997, the NHPUC granted Pennichuck's request for a 
temporary rate increase, resulting in approximately $175,000 of additional 
revenues which we realized in 1997. In February 1998, the NHPUC approved a 
permanent rate increase of 16.8%, which we expect will provide 
approximately $1.7 million of additional revenues on an annualized basis.

      In December 1997, the NHPUC granted a 101% increase in Pittsfield's 
water rates, to recover the operating and capital costs associated with the 
construction of its new water treatment facility which became operational 
in October 1997.

      The operating expenses for our water utility businesses increased 
5.2% from $7.7 million in 1996 to $8.1 million in 1997. The increased 
operating expenses were principally due to:

      *    A $211,000 increase in additional treatment and production costs 
           incurred at Pennichuck's main water treatment facility in 
           Nashua, New Hampshire,

      *    A tripling in unit rates charged by the city of Nashua for 
           treatment plant by-products, and sludge generated by our 
           treatment facility and ultimately introduced into the city's 
           sewer treatment system ($154,000 in 1997 compared to $89,000 in 
           1996),

      *    Electrical and other power costs associated with Pennichuck's
           treatment plant and outlying pumping stations increased by 
           nearly $39,000 over 1996, reflecting a 5.25% increase in per 
           kilowatt charges incurred during 1997, and

      *    Depreciation and property taxes related to $5.3 million of new
           investment increased by $75,000 and $32,000 for calendar years 
           1997 and 1996, respectively.

      In addition, during the fourth quarter of 1997, the


<PAGE>  22

NHPUC disallowed approximately $88,000 of deferred expenses and 
miscellaneous studies which Pittsfield had incurred. Since those costs will 
not be recoverable through future rates, they were written off in December 
1997.

CONTRACT OPERATIONS

The Service Corporation was a 50% partner in a joint venture with a 
regional water engineering firm from July 1, 1995 to June 30, 1998. The 
purpose of the joint venture was to provide water-related operations and 
maintenance contract services to municipalities, especially those that may 
face financial difficulty complying with the required provisions of the 
federal Safe Drinking Water Act ("SDWA"). Contract operations and public-
private partnerships provide viable alternatives for such municipalities. 
During 1997, the joint venture provided operations and maintenance contract 
services to the Town of Cohasset, Massachusetts, which included the 
operation of its water treatment plant and distribution system. This joint 
venture was not successful in renewing this three year contract, which 
expired on June 30, 1998. For the twelve months ended December 31, 1997, 
the Service Corporation had revenues of approximately $66,000, resulting in 
pretax income of $19,000.

REAL ESTATE OPERATIONS

Southwood generated revenues of $514,000 for the year ended December 31, 
1997, which was a significant decrease of $807,000 from 1996. Operating 
results in 1996 included sales of Southwood's last two parcels in Southwood 
Business Park, totaling $1.0 million. Southwood did not have any major land 
sales in 1997.

      Southwood is a 50% partner in Bowers Pond LLP, a joint venture for 
the construction and sale of 46 homes. In 1997, we recorded approximately 
$408,000 of revenues for this project, compared to $208,000 in 1996. At the 
end of 1997, there were 22 lots still unsold in that development, of which 
we sold 19 in 1998.

      Other revenues from our real-estate-related activities during 1997, 
included approximately $92,000 of option income earned under a September 
1995 development agreement with a regional developer, with respect to 47 
acres in the Southwood Corporate Park.

      The operating expenses of Southwood totaled $198,000 for 1997, a 
$784,000 decrease from 1996. In 1996, we recorded $730,000 of 
infrastructure costs attributable to the 1996 Southwood Business Park land 
sales discussed previously. The major components of Southwood's operating 
expenses are property taxes and property management costs. In 1997, those 
expenses were approximately $80,000 and $23,000, respectively. Property 
taxes for 1997 increased $24,000 over 1996, principally due to the receipt 
of certain tax abatements from the city of Nashua during 1996. There were 
no significant adjustments to Southwood's property assessments during 1997.


<PAGE>  23

LIQUIDITY AND FINANCIAL CONDITION

In the following paragraphs, we discuss the financial condition of the 
Company and its wholly-owned subsidiaries. This discussion focuses 
primarily on the change in our consolidated balance sheet accounts from 
December 31, 1997 to December 31, 1998, and on the adequacy of capital 
needed for our business activities.

      The primary source of cash, which we need for normal operating 
activities, capital projects and dividend payments to our shareowners, is 
the operating cash flow which we generate from day-to-day activities. 
Historically, during those periods where operating cash flow was not 
sufficient, we have borrowed funds under a revolving loan facility (the 
"Loan Agreement") with our bank, Fleet Bank-NH ("Fleet"). The Loan 
Agreement allows us to borrow up to $4.5 million at interest rates tied to 
Fleet's cost of funds or LIBOR, whichever is lower. At December 31, 1998, 
there were no borrowings outstanding under this Loan Agreement.

      For 1999 and 2000, our cash flow needs are expected to be met by 
short-term investments of nearly $3.6 million available at the end of 1998, 
and from internally-generated funds projected during these years. The 
short-term investments which we had on hand at the end of 1998 are the 
remaining proceeds from an underwritten public offering which we completed 
on November 30, 1998. In that offering, we issued 483,000 new common shares 
which was nearly a 40% increase in the number of shares issued and 
outstanding of the Company at that time. The net proceeds to us were 
approximately $8.8 million, of which we used $4.5 million to repay 
outstanding interim bank debt.

      During the first quarter of 1998, we refinanced a $1.1 million 
mortgage note issued by Pittsfield to a local bank using our Loan 
Agreement. On April 24, 1998, we refinanced $1.5 million of outstanding 
indebtedness under the Loan Agreement into a seven year note. This note is 
payable interest only for seven years and is secured by, among other 
things, the guarantees of Southwood and the Service Corporation.

      As we discuss in Note H- "Acquisition" in the Notes to the 
Consolidated Financial Statements, we purchased Pennichuck East's assets 
with the proceeds of two bank loans totaling $7.5 million. Those loans of 
$4.5 million and $3.0 million are for terms of 7 years and 2 years, 
respectively, and the latter loan was repaid in November 1998 from the 
proceeds of our common stock offering. In connection with the $1.5 million 
and $4.5 million, seven year notes, we have entered into certain interest 
rate swap agreements which fix the interest rates at 6.50% for the term of 
these notes.

      Excluding the acquisition of the Pennichuck East assets, our capital 
expenditures totaled $4.4 million in 1998. Practically all of our capital 
expenditures in 1998 were for projects relating to our water utility 
business. Those projects included:


<PAGE>  24

      *    The replacement of 8,800 linear feet of pre-1900 distribution mains,

      *    The addition of more efficient motor starters on Pennichuck's 
           major electric pumps at its treatment plant,

      *    The reconstruction of one of Pennichuck's dams, and

      *    The relocation of distribution mains to accommodate ongoing 
           state highway construction projects.

      The remaining items in the Company's 1998 capital program reflect 
expenditures for ongoing, routine investment in new meters, services, 
distribution mains and hydrants. For 1999, we expect that our total 
expenditures for capital projects will be approximately at the same level 
as in 1998.

      The Consolidated Balance Sheet at December 31, 1998 also reflects a 
line item captioned "Minority Interest" totaling $314,000. This represents 
a 40% interest held by a third party in Westwood Park LLC ("Westwood"), a 
real estate development venture. Southwood owns the remaining 60% majority 
interest in Westwood, whose financial statements are included in the 
accompanying consolidated financial statements at December 31, 1998. In May 
1998, Westwood sold a tract of land to a third party for approximately $1.3 
million. The terms of that sale required Westwood to use the sales proceeds 
to construct the necessary access road and infrastructure for the 
purchaser. The gain from this sale was recognized in the third quarter of 
1998 when the infrastructure work was completed.

      We offer a Dividend Reinvestment and Common Stock Purchase program 
which is available to our shareholders and our residential New Hampshire 
customers. Under this program, our shareholders may reinvest all or a 
portion of their common dividends into shares of common stock at a 5% 
discount from prevailing market prices. We also accept optional cash 
payments to purchase additional shares at 100% of the prevailing market 
prices. Since its inception in 1993, this program has provided us with over 
$900,000 of additional common equity.

ENVIRONMENTAL MATTERS

Our water utility subsidiaries are subject to the water quality regulations 
set forth by the United States Environmental Protection Agency ("EPA") and 
the New Hampshire Department of Environmental Services. 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 
our treated water currently meets or exceeds all standards set by the EPA, 
and we do not anticipate that any significant capital expenditures for 
regulatory compliance will be required in the next three years, given the 
present water quality standards set by the SDWA. However, the re-


<PAGE>  25

authorization of the SDWA by Congress in 1996 will lead to increased 
monitoring standards which may require additional operating costs for us. 
It is expected that any additional monitoring and testing costs arising 
from EPA mandates should eventually be recouped through water rates.

YEAR 2000 ISSUE

We have performed an exhaustive review of our hardware and software systems 
in order to determine their level of readiness to meet the next millennium. 
Because we own some operating assets which pre-date 1900, we have been 
aware of the potential Year 2000 problem well before the recent publicity, 
and in fact, 8-digit dates have been a requirement for all in-house 
software developed since 1987. The Year 2000 issue has also been addressed 
and included in all computer migration and upgrades since 1990.

      As part of our Year 2000 project planning, we identified mission-
critical applications and implemented a 5-year plan in early 1994 to 
replace or upgrade both hardware and software. Our central computer 
platform, consisting primarily of its minicomputer servers, is not 
completely Year 2000 ready. However, those servers that are not Year 2000 
ready are expected to be retired and replaced with Year 2000 ready servers 
during 1999.

      Additionally, all of our software applications have been evaluated to 
identify any Year 2000 problems, their importance to our operations, and 
efficiencies to be gained with newer and updated software. A software 
development schedule has been created based on this risk assessment, with 
the most critical applications being implemented first. At this time, our 
NT network, financial accounting, billing, customer service information and 
meter management, human resources and SCADA management systems are all Year 
2000 ready. Our remaining software systems for work orders, inventory 
control, and various maintenance programs are 90% compliant, and are 
expected to be fully ready by the end of 1999.

      We have identified and contracted all external vendors who provide 
and/or require date dependent information, and those customers who are 
material to our operations, to ensure that they will be in compliance with 
the Year 2000 issue. For any vendors or customers who are determined to be 
critical to our operations, we are developing a disaster recovery plan 
outlining alternative action plans in the event of vendor non-compliance. 
We anticipate having all critical resource alternative plans in place by 
May 1999.

NEW ACCOUNTING STANDARDS

We adopted Statement of Financial Accounting Standards ("SFAS") No. 128, 
"Earnings Per Share" for the year ended December 31, 1997. This accounting 
statement replaces primary earnings per share with basic earnings per 
share. Basic earnings per share is calculated by dividing earnings 
available to common


<PAGE>  26

shareholders by the weighted average shares outstanding. SFAS No. 128 also 
requires us to present diluted earnings per share, which is calculated 
similarly to fully-diluted earnings per share.

      During the second quarter of 1997, the Financial Accounting Standards 
Board issued SFAS No. 130, "Reporting Comprehensive Income" and SFAS No. 
131, "Disclosures About Segments of an Enterprise and Related Information." 
Our Company was not materially affected by the new reporting standards set 
forth in these Statements.

      In June 1998, the Financial Accounting Standards Board also issued 
SFAS No. 133, "Accounting for Derivative Instruments and Hedging 
Activities." The adoption of SFAS No. 133 will not have a material impact 
on the Company.

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 our water 
utility companies and the Company. Conversely, during periods of lower 
inflation and lower interest rates, the rates of return granted by the 
NHPUC have tended to be reduced reflecting that lower inflation and 
interest rate environment. There can be no assurance that the NHPUC will 
approve rate increases to recover any future increased operational costs.


<PAGE>  27

      Auditor's
            Report

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 (a New Hampshire corporation) as of December 
31, 1998 and 1997, and the related consolidated statements of income, 
stockholders' equity and cash flows for each of the three years in the 
period ended December 31, 1998. 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, 1998 and 1997, and 
the consolidated results of their operations and their cash flows for each 
of the three years in the period ended December 31, 1998 in conformity with 
generally accepted accounting principles.


/s/ Arthur Andersen LLP

        Boston, Massachusetts
        January 26, 1999


<PAGE>  28

      Consolidated
        Balance Sheets

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

<TABLE>
<CAPTION>

ASSETS                                                 December 31
                                                   1998           1997

<S>                                             <C>            <C>
Property, Plant and Equipment
  Land                                          $   998,916    $   424,421
  Buildings                                      22,248,416     19,539,208
  Equipment                                      53,104,353     45,414,514
  Construction work in progress                     295,846        139,511
                                                -----------    -----------
                                                 76,647,531     65,517,654
  Less accumulated depreciation                 (18,258,227)   (16,561,266)
                                                -----------    -----------
                                                 58,389,304     48,956,388

Current Assets
  Cash                                            3,601,648        447,921
  Restricted cash                                       639        905,768
  Accounts receivable, net of reserves of
   $37,000 in 1998 and 1997                       1,024,329        671,086
  Unbilled revenue                                1,307,000      1,083,800
  Refundable income taxes                            51,519         12,971
  Materials and supplies, at cost                   319,744        207,832
  Prepaid expenses and other current assets         470,352        484,429
                                                -----------    -----------
                                                  6,775,231      3,813,807

Other Assets
  Deferred land costs                             3,029,243      2,408,321
  Deferred charges and other assets               2,169,775      1,751,722
  Investment in real estate partnerships            474,628        310,211
                                                -----------    -----------
                                                  5,673,646      4,470,254
                                                -----------    -----------
                                                $70,838,181    $57,240,449
                                                ===========    ===========

</TABLE>

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

                   PENNICHUCK CORPORATION AND SUBSIDIARIES

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


<PAGE>  29

      Consolidated
         Balance Sheets - CONTINUED

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

<TABLE>
<CAPTION>

STOCKHOLDERS' EQUITY AND LIABILITIES                   December 31
                                                   1998           1997

<S>                                             <C>            <C>
Stockholders' Equity
  Common stock-$1 par value - authorized
   2,400,000 shares; issued 1,714,236
   in 1998 and 1,213,001 shares in 1997         $ 1,714,236    $ 1,213,001
  Additional paid in capital                     13,820,759      5,229,727
  Retained earnings                               9,335,414      8,199,557
                                                -----------    -----------
                                                 24,870,409     14,642,285
Less cost of 4,412 shares of common stock in
 treasury in 1998 and 3,962 shares in 1997          (59,240)       (52,940)
                                                -----------    -----------
                                                 24,811,169     14,589,345
Minority Interest                                   314,078             --
Preferred stock, no par value, 100,000 shares
 authorized, no shares issued in 1998 and 1997           --             --
Long-Term Debt, Less Current Portion             28,001,997     26,577,618

Current Liabilities
  Current portion of long-term debt                 183,000        100,000
  Accounts payable                                  568,391        408,022
  Accrued interest payable                          350,065        350,597
  Accrued post-retirement benefits                  414,231        330,485
  Other current liabilities                         765,809        596,893
                                                -----------    -----------
                                                  2,281,496      1,785,997

Commitments and Contingencies

Deferred Credits and Other Reserves
  Deferred income taxes                           3,415,154      2,763,579
  Deferred investment tax credits                 1,131,318      1,164,354
  Regulatory liability                            1,213,605      1,217,040
  Customer advances and other liabilities           160,467        162,951
                                                -----------    -----------
                                                  5,920,544      5,307,924

Contributions in Aid of Construction              9,508,897      8,979,565
                                                -----------    -----------
                                                $70,838,181    $57,240,449
                                                ===========    ===========

</TABLE>

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

                   PENNICHUCK CORPORATION AND SUBSIDIARIES

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


<PAGE>  30

      Consolidated
        Statements of Income

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

<TABLE>
<CAPTION>

                                                     Year Ended December 31
                                                1998           1997           1996

<S>                                         <C>            <C>            <C>
Revenues
  Water utility operations                  $14,972,347    $11,415,065    $10,907,679
  Real estate and other operations            2,422,447        640,452      1,509,537
                                            -----------    -----------    -----------
                                             17,394,794     12,055,517     12,417,216

Operating Expenses
  Water utility operations                    9,898,732      8,148,894      7,726,897
  Real estate and other operations            1,776,938        189,817        982,293
                                            -----------    -----------    -----------
                                             11,675,670      8,338,711      8,709,190

Operating Income                              5,719,124      3,716,806      3,708,026

Other Income                                     33,586         42,277          9,183
Interest Expense                             (2,263,636)    (1,812,091)    (1,645,254)
                                            -----------    -----------    -----------
Income Before Provision for Income Taxes      3,489,074      1,946,992      2,071,955

Provision for Income Taxes                    1,342,405        739,969        782,937
                                            -----------    -----------    -----------

Net Income Before Minority Interest           2,146,669      1,207,023      1,289,018

Minority Interest in Earnings of
  Westwood Park LLC                             (40,616)            --             --
                                            -----------    -----------    -----------

Net Income                                  $ 2,106,053    $ 1,207,023    $ 1,289,018
                                            ===========    ===========    ===========

Earnings Per Common Share:
  Basic                                     $      1.61    $      1.01    $      1.09
                                            ===========    ===========    ===========
  Diluted                                   $      1.59    $      1.00    $      1.09
                                            ===========    ===========    ===========

Weighted Average Shares Outstanding:
  Basic                                       1,306,286      1,200,287      1,178,883
                                            ===========    ===========    ===========
  Diluted                                     1,327,383      1,207,173      1,183,455
                                            ===========    ===========    ===========
</TABLE>

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

                   PENNICHUCK CORPORATION AND SUBSIDIARIES

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


<PAGE>  31

      Consolidated
        Statements of Stockholders' Equity

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

<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, 1995            1,157,004    $1,157,004    $ 4,675,980    $7,276,308    $(51,079)
Net income                                                                          1,289,018
Dividend reinvestment plan                  39,327        39,327        426,337
Common dividends
 declared - $.65 per share                                                           (765,367)
Common equity issuance costs                                             (1,770)
Exercise of stock options                      510           510          3,930
Repurchase of 153 common shares                                                                    (1,861)
                                         ---------    ----------    -----------    ----------    --------

Balances at December 31, 1996            1,196,841     1,196,841      5,104,477     7,799,959     (52,940)
Net income                                                                          1,207,023
Dividend reinvestment plan                  14,585        14,585        147,625
Common dividends declared --
 $.68 per share                                                                      (807,425)
Common equity issuance costs                                            (34,300)
Exercise of stock options                    1,575         1,575         11,925
                                         ---------    ----------    -----------    ----------    --------

Balances at December 31, 1997            1,213,001     1,213,001      5,229,727     8,199,557     (52,940)
Net income                                                                          2,106,053
Common stock offering, net                 483,000       483,000      8,319,337
Dividend reinvestment plan                  12,322        12,322        194,027
Common dividends declared --
 $.79 per share                                                                      (970,196)
Exercise of stock options                    6,378         6,378         52,785                    (6,300)
Retirement of repurchased shares              (465)         (465)        (5,248)
Directors' deferred compensation plan                                    30,131
Balances at December 31, 1998            1,714,236    $1,714,236    $13,820,759    $9,335,414    $(59,240)
                                         =========    ==========    ===========    ==========    ========
</TABLE>

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

                   PENNICHUCK CORPORATION AND SUBSIDIARIES

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


<PAGE>  32

      Consolidated
        Statements of Cash Flows

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

<TABLE>
<CAPTION>

                                                               Year Ended December 31
                                                          1998            1997          1996

<S>                                                   <C>            <C>            <C>
Operating Activities
  Net income                                          $ 2,106,053    $ 1,207,023    $ 1,289,018
  Adjustments to reconcile net income to net
   cash provided by operating activities:
  Depreciation and amortization                         1,935,581      1,486,655      1,246,410
  Amortization of deferred investment tax credits         (33,036)       (33,036)       (33,036)
  Provision for deferred income taxes                     651,575        483,505        493,293
  Changes in assets and liabilities:
  Accounts receivable and unbilled revenue               (576,443)       470,458       (384,858)
  Refundable income taxes                                 (38,548)        36,499        (48,757)
  Materials and supplies                                 (111,912)        36,559         (4,606)
  Prepaid expenses                                         14,077        (83,330)         7,067
  Deferred charges and other assets                    (1,594,872)      (824,553)      (253,658)
  Accounts payable and accrued expenses                   389,865        282,663       (247,680)
  Other                                                    18,713        (91,352)       311,438
                                                      -----------    -----------    -----------
Net cash provided by operating activities               2,761,053      2,971,091      2,374,631
Investing Activities:
  Purchases of property, plant & equipment            (11,278,815)    (5,974,194)    (3,224,742)
  Contributions in aid of construction                    676,190        101,665        467,577
  (Increase) decrease in restricted cash                  905,129       (905,768)            --
  (Increase) decrease in investment in
   real estate partnerships                               154,942       (156,851)       (36,877)
                                                      -----------    -----------    -----------
Net cash used in investing activities                  (9,542,554)    (6,935,148)    (2,794,042)
Financing Activities:
  Proceeds from long-term borrowings                    9,446,395      5,197,618      8,000,000
  Proceeds from common stock offering, net              8,802,337             --             --
  Payments on long-term debt                           (4,259,016)      (950,603)    (6,124,635)
  Net (decrease) increase in notes payable to bank     (3,680,000)       485,000     (1,100,000)
  Increase in minority interest                           314,078             --             --
  Dividends paid                                         (970,197)      (807,425)      (765,367)
  Proceeds from dividend reinvestment
   plan and other, net                                    281,631        141,410        466,474
                                                      -----------    -----------    -----------
Net cash provided from financing activities             9,935,228      4,066,000        476,472
Increase in cash                                        3,153,727        101,943         57,061
Cash at beginning of year                                 447,921        345,978        288,917
                                                      -----------    -----------    -----------
Cash at end of year                                   $ 3,601,648    $   447,921    $   345,978
                                                      ===========    ===========    ===========

</TABLE>

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

                   PENNICHUCK CORPORATION AND SUBSIDIARIES

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


<PAGE>  33

Notes
    to
  Consolidated Financial Statements

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"), Pennichuck East Utility, Inc. ("Pennichuck East"), 
Pittsfield Aqueduct Company, Inc. ("Pittsfield"), The Southwood Corporation 
("Southwood") and Pennichuck Water Service Corporation (the "Service 
Corporation").

      Nature of Operations: Pennichuck, Pennichuck East and Pittsfield 
(collectively referred to as the "Company's utility subsidiaries") are 
engaged principally in the gathering and distribution of potable water to 
approximately 26,400 customers in southern and central New Hampshire. The 
Service Corporation is involved in non-regulated, water-related services 
and operations. Southwood owns, manages and develops real estate.

      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, which 
includes principally the water utility assets of the Company's utility 
subsidiaries, is recorded at cost plus an allowance for funds used during 
construction 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. The 
useful lives range from six to ninety years and the average composite 
depreciation rate was 2.47%, and 2.29% in 1998 and 1997, respectively.

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

      Allowance for Funds Used During Construction ("AFUDC"): AFUDC 
represents a non-cash credit to income with a corresponding charge to plant 
in service. AFUDC amounts reflect the cost of borrowed funds and, if 
applicable, equity capital when used to fund major plant construction 
projects. Such AFUDC amounts were immaterial for 1998, 1997 and 1996.

      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.

      Deferred Charges and Other Assets: Deferred charges include certain 
regulatory assets and costs of obtaining debt financing. Regulatory assets 
are amortized over periods being recovered through authorized rates. Debt 
expenses are amortized over the term of the related bonds and notes.

      Regulatory Assets: The Company's utility subsidiaries are subject to 
the provisions of Statement of Financial Accounting Standard ("SFAS") 71, 
"Accounting for the Effects of Certain Types of Regulations". Such utility 
subsidiaries have recorded certain 


<PAGE>  34

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE A - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

regulatory assets in cases where the New Hampshire Public Utilities 
Commission (the "NHPUC") 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 $596,107 and $541,714 at December 31, 
1998 and 1997, respectively.

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

      Investment in Partnerships: Southwood is a 50 percent general partner 
in two residential development projects and has sold certain parcels of 
land to those partnerships in exchange for promissory notes. Revenues 
relating to the sales of those parcels are deferred until the lots are 
ultimately sold to third parties. Real estate transactions are presented 
using the cost recovery method. Under this method, any deferred gain and 
related note receivable are offset for financial statement purposes. 
Southwood's investment in these partnerships is recorded using the equity 
method of accounting. As of December 31, 1998 and 1997, the notes 
receivable balance was $1,060,500 and $440,000, respectively, which was 
offset by the deferred gain of approximately $1,053,000 and $433,000 in 
1998 and 1997, respectively. During 1998, one of the residential joint 
venture partnerships sold land and a home to an executive officer of the 
Company. The terms of that sale were the same as the terms which would be 
given to any independent third party purchaser.

      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.

      Contributions in Aid of Construction ("CIAC"): Under construction 
contracts with real estate developers and others, Pennichuck receives non-
refundable advances for the costs of new main installation. The CIAC 
account and related plant asset are amortized over the life of the 
property. Pennichuck also credits to CIAC 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.


<PAGE>  35

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE A - SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

EARNINGS PER SHARE:

The following is a reconciliation of the numerators and denominators of the 
basic and diluted earnings per share for the twelve months ended December 
31, 1998, 1997 and 1996.

<TABLE>
<CAPTION>

Twelve Months Ended                                1998          1997          1996
                                                ----------    ----------    ----------
<S>                                             <C>           <C>           <C>
Basic earnings per share                             $1.61         $1.01         $1.09
Dilutive effect of unexercised stock options          (.02)         (.01)           --
                                                ----------    ----------    ----------
Diluted earnings per share                           $1.59         $1.00         $1.09
                                                ==========    ==========    ==========

Numerator:
Basic net income                                $2,106,053    $1,207,023    $1,289,018
                                                ==========    ==========    ==========
Diluted net income                              $2,106,053    $1,207,023    $1,289,018
                                                ==========    ==========    ==========

Denominator:
Basic weighted average shares outstanding        1,306,286     1,200,287     1,178,883
Dilutive effect of unexercised stock options        21,097         6,886         4,572
                                                ----------    ----------    ----------
Diluted weighted average shares outstanding      1,327,383     1,207,173     1,183,455
                                                ==========    ==========    ==========

</TABLE>

NOTE B - INCOME TAXES

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

<TABLE>
<CAPTION>

                                            1998          1997          1996
                                         ----------    --------      --------

<S>                                      <C>           <C>           <C>
Federal                                  $1,088,849    $599,533      $642,444
State                                       286,592     173,472       173,529
Amortization of investment tax credits      (33,036)    (33,036)      (33,036)
                                         ----------    --------      --------
                                         $1,342,405    $739,969      $782,937
                                         ==========    ========      ========

Currently payable                          $856,765    $245,139      $341,942
Deferred                                    485,640     494,830       440,995
                                         ----------    --------      --------
                                         $1,342,405    $739,969      $782,937
                                         ==========    ========      ========

</TABLE>


<PAGE>  36

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE B - INCOME TAXES (CONTINUED)

      The following is a reconciliation between the statutory federal 
income tax rate and the effective income tax rate for 1998, 1997 and 1996:

<TABLE>
<CAPTION>

                                                    1998       1997       1996
                                                    ----       ----       ----

<S>                                                 <C>        <C>        <C>
Statutory federal rate                              34.0%      34.0%      34.0%
State tax rate, net of federal benefit               5.4        5.6        5.6
Amortization of investment tax credits               (.9)      (1.6)      (1.8)
                                                    ----       ----       ----
Effective tax rate                                  38.5%      38.0%      37.8%
                                                    ====       ====       ====

</TABLE>

The Company made income tax payments of $802,564, $353,000 and $403,000 in 
1998, 1997 and 1996, respectively.

      The Company has $214,732 and $384,289 of alternative minimum tax 
credits available at December 31, 1998 and 1997, respectively. 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 
$1,213,605 and $1,217,040 at December 31, 1998 and 1997, 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, 1998 and 1997 are as follows:

<TABLE>
<CAPTION>

                                                               1998          1997
                                                         ----------    ----------

<S>                                                      <C>           <C>
Liabilities:
Property related                                         $5,368,591    $4,917,513
Other                                                       320,295       254,542
                                                         ----------    ----------
                                                          5,688,886     5,172,055
                                                         ==========    ==========
Assets:
Investment tax credits                                      706,908       710,343
Regulatory liability                                        197,282       197,282
Alternative minimum tax carry forward                       214,732       384,289
Prepaid taxes on contributions in aid of construction       876,819       912,328
Other                                                       277,991       204,234
                                                         ----------    ----------
                                                          2,273,732     2,408,476
                                                         ----------    ----------
Net Deferred Tax Liabilities                             $3,415,154    $2,763,579
                                                         ==========    ==========

</TABLE>
<PAGE>  37

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE C - DEBT

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

<TABLE>
<CAPTION>

                                                                         1998           1997
                                                                  -----------    -----------

<S>                                                               <C>            <C>
Unsecured notes payable to various insurance companies:
  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          3,000,000      3,060,000
Unsecured Business Finance Authority
 1994 Revenue Bond (Series B), 6.45%, due December 1, 2016          1,900,000      1,940,000
Unsecured Business Finance Authority
 1997 Revenue Bond, 6.30%, due May 1, 2022                          4,000,000      4,000,000
Unsecured notes payable and line of credit
 revolving loan facility at rates ranging from
 7.44% to 8.50% due June 30, 2000                                          --      3,680,000
Secured notes payable to bank, floating rate due April 8, 2005      6,000,000             --
Mortgage note payable to bank, 10%, due January 31, 2008                   --      1,141,792
Mortgage construction loan to bank at LIBOR plus 175
 points due September 11, 2000                                        446,360             --
Capitalized lease obligation                                           38,637         55,826
                                                                  -----------    -----------
                                                                   28,184,997     26,677,618
Less current portion                                                  183,000        100,000
                                                                  -----------    -----------
                                                                  $28,001,997    $26,577,618
                                                                  ===========    ===========

</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 periodic interest payments 
(either monthly or semi-annually) which are based on the outstanding 
principal balances.

The aggregate principal payment requirements subsequent to December 31, 
1998 are as follows:

<TABLE>

           <S>                                          <C>
           1999                                         $   183,000
           2000                                             779,360
           2001                                             317,637
           2002                                             315,000
           2003                                             315,000
           2004 and thereafter                           26,275,000

</TABLE>


<PAGE>  38

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE C - DEBT (CONTINUED)

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, 1998, approximately 
$4,382,000 of Pennichuck's retained earnings was unrestricted for payment 
or declaration of common dividends.

      During 1998, 1997 and 1996, the Company paid interest of $2,200,659, 
$1,759,000 and $1,482,000, respectively.

      The Company has available a $4,500,000 unsecured, revolving credit 
facility with a bank and at December 31, 1998, there were no outstanding 
borrowings under this facility. Any outstanding borrowings under this 
facility are due on June 30, 2000. The weighted average interest rate on 
borrowings under this facility of the Company was 7.66% and 7.75% during 
1998 and 1997, respectively.

      The Company has entered into interest rate exchange agreements to 
mitigate interest rate risks associated with its floating-rate loans. The 
agreements provide for the exchange of fixed rate interest payment 
obligations for floating rate interest payment obligations on notional 
amounts of principal. The net amounts paid and received under the 
agreements are reflected as interest expense.

      On April 24, 1998, the Company entered into two interest rate swap 
agreements at a fixed rate of 6.50%. The notional amount of the debt for 
which interest rate exchanges have been entered into under these agreements 
is $6,000,000 at December 31, 1998. The Company has only the above 
mentioned limited involvement with derivative financial instruments and 
does not use them for trading purposes. They are used to manage specific 
interest rate risks.

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, 1998 is as 
follows:

<TABLE>
<CAPTION>

                                                  Carrying Value     Fair Value
                                                  --------------     -----------

<S>                                                 <C>              <C>
Long-term debt                                      $28,184,997      $29,916,747
Interest rate swaps                                 $       -0-      $   324,500

</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 value for long-term debt shown above does not purport to represent 
the amounts at which those debt obligations would be settled. The fair 
market value of the Company's interest rate swaps represents the estimated 
cost to terminate these agreements based upon current interest rates.

      The carrying values of the Company's cash and restricted cash 
approximate their fair values because of the short maturity dates of those 
financial instruments.


<PAGE>  39

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE E - BENEFIT PLANS

PENSION PLAN

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>

                                                                              1998           1997
                                                                       -----------    -----------

<S>                                                                    <C>            <C>
Actuarial present value of benefit obligations:
  Accumulated benefit obligation, including vested
   benefits of $2,435,571 in 1998 and $2,014,577 in 1997               $ 2,445,822    $ 2,023,847
                                                                       ===========    ===========
Projected benefit obligation for service rendered to date               (2,949,116)    (2,451,150)
Plan assets at a fair value (insurance contracts)                        2,974,201      2,656,625
                                                                       -----------    -----------
Plan assets in excess of projected benefit obligation                       25,085        205,475
Prior service costs                                                          7,521          8,306
Unrecognized net loss from past experience different
 from that assumed and effects of changes in assumptions                   340,814         64,854
Unrecognized net transition asset                                         (110,872)      (124,679)
                                                                       -----------    -----------
Prepaid pension cost included in "Deferred charges and other assets"   $   262,548    $   153,956
                                                                       ===========    ===========
</TABLE>

Net pension cost for 1998, 1997 and 1996 includes the following components:

<TABLE>
<CAPTION>

                                                        1998         1997         1996
                                                   ---------    ---------    ---------

<S>                                                <C>          <C>          <C>
Service cost - benefits earned during the period   $ 149,581    $ 138,996    $ 126,933
Interest cost on projected benefit obligation        180,820      163,290      145,325
Expected return on plan assets                      (226,636)    (200,193)    (149,411)
Amortization of (gains) and deferrals                (12,708)     (11,596)     (47,956)
                                                   ---------    ---------    ---------
Net periodic pension cost                          $  91,057    $  90,497    $  74,891
                                                   =========    =========    =========

</TABLE>

For the years ended December 31, 1998 and 1997, the actuarial present value 
of the projected benefit obligation was determined using a discount rate of 
7.0 percent in 1998 and 7.5 percent in 1997 and an assumed rate of increase 
in future compensation levels of 5 percent in 1998 and 1997. The expected 
long-term rate of return on plan assets was 9 percent in 1998, 1997 and 
1996.


<PAGE>  40

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE E - BENEFIT PLANS (CONTINUED)

SALARY DEFERRAL PLAN

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 $78,312, $68,103 and $61,882, respectively, 
for 1998, 1997 and 1996.

OTHER POST RETIREMENT BENEFITS

The Company provides post retirement 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 post retirement benefit cost for the 
years ended December 31, 1998 and 1997 are as follows:

<TABLE>
<CAPTION>

                                                             1998          1997
                                                        ---------     ---------

<S>                                                     <C>           <C>
Accumulated post retirement benefit obligation:
Current active employees                                $(430,743)    $(300,339)
Retirees                                                 (226,202)     (198,457)
                                                        ---------     ---------
      Total                                              (656,945)     (498,796)
Plan assets at fair value                                       0             0
                                                        ---------     ---------
Funded status (underfunded)                              (656,945)     (498,796)
Unrecognized net (gain)                                    (4,486)     (124,289)
Unrecognized prior service cost                           124,600       139,100
Unrecognized transition obligation                        122,600       153,500
                                                        ---------     ---------
Accrued post retirement benefit cost                    $(414,231)    $(330,485)
                                                        =========     =========

Service cost                                            $  24,805     $  22,478
Interest cost                                              37,136        33,928
Amortization of prior service cost                         14,500        14,500
Amortization of transition obligation                      30,900        30,900
Amortization of unrecognized (gains)                       (3,598)       (4,385)
                                                        ---------     ---------
                                                        $ 103,743     $  97,421
                                                        =========     =========

</TABLE>

The Company is presently allowed to recover a portion of the post 
retirement benefits relating to active employees and retirees in its rates. 
To calculate the estimated accumulated benefit obligation for 1998 and 
1997, the Company has assumed a discount rate of 7.0 percent and 7.5 
percent, respectively 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 post retirement benefit cost by $19,091 and the 
accumulated post retirement benefit obligation by $121,894 in 1998.


<PAGE>  41

      Notes
          to
        Consolidated Financial Statements-CONTINUED

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 
SFAS No. 123, "Accounting for Stock Based Compensation."

<TABLE>
<CAPTION>

                                                            1998           1997
                                                      ----------     ----------

<S>                                                   <C>            <C>
Net income:
  As reported                                         $2,106,053     $1,207,023
  Pro forma                                           $2,070,895     $1,200,626
Earnings per share:
  As reported                                         $     1.61     $     1.01
  Pro forma                                           $     1.59     $     1.00

</TABLE>

Because the methodology prescribed by SFAS 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, 1998, all options which had been granted were 
exercisable and 75,000 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, 1995       75,000         28,890     $ 8.33-$10.00
  Granted                                          6,788            $11.50
  Expired
  Exercised                                         (510)    $ 8.33-$11.50
                                   ------         ------     -------------
Balance at December 31, 1996       75,000         35,168     $ 8.33-$11.50
  Granted                                          6,788            $10.83
  Expired                                             --
  Exercised                                       (1,575)    $ 8.33-$10.83
                                   ------         ------     -------------

Balance at December 31, 1997       75,000         40,381     $ 8.33-$11.50
  Granted                                         11,288            $12.67
  Expired                                           (646)            $8.33
                                   ------         ------     -------------
  Exercised                                       (6,378)    $ 8.33-$12.67
Balance at December 31, 1998       75,000         44,645     $10.00-$12.67
                                   ======         ======     =============
</TABLE>


<PAGE>  42

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE F - STOCK BASED COMPENSATION PLANS (CONTINUED)

Of the 44,645 options outstanding at December 31, 1998, 21,050 have an 
exercise price of $10.00 and a remaining contractual life of one to two 
years; 6,505 shares have an exercise price of $11.50 and a remaining life 
of 7 years; and 6,025 shares have an exercise price of $10.83 and a 
remaining life of 8 years; and 11,065 shares have an exercise price of 
$12.67 and a remaining life of 9 years. 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 1998 
and 1997, respectively: risk-free interest rates of 6.3% and 5.5%; expected 
dividend yields of 5.4% and 5.2%; expected lives of 5 years; and expected 
volatility of 22% and 34%.

      In September 1997, the Company amended its deferred compensation plan 
for its directors. Under the terms of the amended plan, directors may elect 
to receive their directors' fees in common shares of the Company or in cash 
upon either attaining age 70 or retirement from the board of directors. As 
of December 31, 1998, 14,136 common shares of the Company had been reserved 
for issuance under this plan.

NOTE G - MERGER OF THE COMPANY AND PITTSFIELD AQUEDUCT COMPANY 

On January 30, 1998, Pittsfield Aqueduct Company ("Pittsfield") was merged 
with and into the Company through the issuance of 49,428 shares of 
Pennichuck Corporation which were exchanged for substantially all of the 
outstanding common shares of Pittsfield. The merger has been accounted for 
as a pooling-of-interests. Accordingly, the Company's financial statements 
have been restated to include the results of Pittsfield for all periods 
presented.

The combined and separate results of the Company and Pittsfield during the 
periods preceding and after the merger were as follows:

<TABLE>
<CAPTION>

                                          Pennichuck
                                         Corporation
                                        Consolidated    Pittsfield       Combined
                                        ------------    ----------       --------

<S>                                      <C>              <C>         <C>
Year ended December 31, 1998:
Operating revenues                       $16,952,067      $442,727    $17,394,794
Net income                               $ 2,070,747      $ 35,306    $ 2,106,053

Year ended December 31, 1997:
Operating revenues                       $11,840,700      $214,817    $12,055,517
Net income                               $ 1,290,091      $(83,068)   $ 1,207,023

Year ended December 31, 1996:
Operating revenues                       $12,202,688      $214,528    $12,417,216
Net income                               $ 1,238,485      $ 50,533    $ 1,289,018
</TABLE>


<PAGE>  43

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE H - ACQUISITION

On November 5th, 1997, the Company entered into an Agreement of Purchase 
and Sale of Assets with the Town of Hudson, New Hampshire (the "Town") 
whereby the Company agreed to purchase from the Town certain water utility 
assets located outside of the Town's municipal jurisdiction for $7.5 
million. This purchase occurred in April 1998 once those assets , in 
addition to certain water utility assets located within the Town, were 
purchased by the Town from an investor-owned water utility previously 
serving the Town and certain surrounding communities. Those assets 
purchased by the Company were transferred into a new, wholly-owned, 
operating subsidiary of the Company, Pennichuck East, which is a regulated 
entity similar to Pennichuck. As a result of this purchase, the Company has 
added approximately 3,600 customers to its existing customer base. Based on 
unaudited data if the Company had acquired Pennichuck East at the beginning 
of each period reported, consolidated revenues would have been 
approximately $18,038,000 and $14,506,000 for 1998 and 1997, respectively.

      In order to fund this purchase from the Town, the Company obtained a 
commitment for permanent debt financing from its bank. The $7.5 million 
financing consisted of two notes, $3 million and $4.5 million, with 
maturities of 2 and 7 years, respectively. In connection with this debt, 
the Company entered into two interest rate swap agreements which fix the 
interest rates at 6.20% and 6.50%, respectively. In November 1998, the 
Company repaid the $3 million note. The remaining note is secured by the 
operating assets of the new operating subsidiary.

      In addition, the Service Corporation and the Town entered into a 
long-term contract whereby the Service Corporation will provide certain 
operations and maintenance functions for the Town in exchange for an annual 
fee. The initial term of this agreement is for five years with options to 
renew thereafter.

NOTE I-STOCK SPLIT

On August 7, 1998, the Company's Board of Directors declared a three for 
two stock split effected in the form of a stock dividend payable on 
September 1, 1998 to shareholders of record on August 18, 1998. The 
Company's retained earnings have been charged for the aggregate par value 
of the shares issued as a dividend and such aggregate par value has been 
transferred to the Company's common stock account for all periods presented 
in the financial statements.

NOTE J-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 and central New Hampshire. Real estate - Involved 
in the ownership, development, management and sale of industrial and 
residential property in Nashua and Merrimack, New Hampshire. Other - 
Includes the operations and maintenance activities of the Service 
Corporation and sundry activities of the Company.

      The tables below present information about Pennichuck Corporation's 
two primary business segments for the years ended December 31, 1998, 1997 
and 1996.


<PAGE>  44

        Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE J - BUSINESS SEGMENT INFORMATION (CONTINUED)

<TABLE>
<CAPTION>

                                                 1998           1997           1996
                                          -----------    -----------    -----------

<S>                                       <C>            <C>            <C>
Operating revenues:
  Water utility                           $14,972,347    $11,415,065    $10,907,679
  Real estate                               1,909,793        514,143      1,320,676
  Other                                       512,654        126,309        188,861
                                          -----------    -----------    -----------
Total operating revenues                  $17,394,794    $12,055,517    $12,417,216
                                          ===========    ===========    ===========

Operating income:
  Water utility                           $ 5,073,615    $ 3,266,171    $ 3,180,782
  Real estate                                 489,940        316,411        421,025
  Other                                       155,569        134,224        106,219
                                          -----------    -----------    -----------
Total operating income                    $ 5,719,124    $ 3,716,806    $ 3,708,026
                                          ===========    ===========    ===========

Capital additions:
  Water utility                           $11,208,746    $ 5,974,194    $ 3,205,211
  Real estate                                      --             --             --
  Other                                        70,069             --         19,531
                                          -----------    -----------    -----------
Total capital additions                   $11,278,815    $ 5,974,194    $ 3,224,742
                                          ===========    ===========    ===========

Identifiable assets:
  Water utility                           $62,392,754    $53,331,333    $45,894,108
  Real estate                               3,666,320      2,554,608      3,223,048
  Other                                     4,779,107      1,354,508      2,239,979
                                          -----------    -----------    -----------
Total identifiable assets                 $70,838,181    $57,240,449    $51,357,135
                                          ===========    ===========    ===========

Depreciation and amortization expense:
  Water utility                           $ 1,792,739    $ 1,452,757    $ 1,217,038
  Real estate                                  80,833          4,385             --
  Other                                        62,009         29,513         29,372
                                          -----------    -----------    -----------
Total depreciation and
 amortization expense                     $ 1,935,581    $ 1,486,655    $ 1,246,410
                                          ===========    ===========    ===========
</TABLE>

<PAGE>  45

      Notes
          to
        Consolidated Financial Statements-CONTINUED

NOTE J - BUSINESS SEGMENT INFORMATION (CONTINUED)

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

<TABLE>
<CAPTION>

                                              1998        1997        1996
                                          --------    --------    --------

<S>                                       <C>         <C>         <C>
Allocated parent expenses:
  Water utility                           $416,106    $345,785    $273,983
  Real estate and other                     21,635      50,970      39,823
                                          --------    --------    --------
Total allocated parent expenses           $437,741    $396,755    $313,806
                                          ========    ========    ========
</TABLE>

Within the water utility business segment, one customer accounted for over 
10 percent of total operating revenues. During 1998, 1997, and 1996, the 
water utility recorded $1,726,000, $1,693,000 and $1,685,000, respectively, 
in water revenues which were derived from fire protection and other 
billings to the City of Nashua.

NOTE K - 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>
1998
Operating Revenues                 $2,916       $3,973       $6,404       $4,102
Operating Income                      849        1,411        2,385        1,074
Net Income                            236          510        1,049          311

Earnings Per Share                 $  .29       $  .32       $  .85       $  .15

1997
Operating Revenues                 $2,551       $2,946       $3,571       $2,988
Operating Income                      593          961        1,411          752
Net Income                            122          326          589          170

Earnings Per Share                 $  .10       $  .27       $  .49       $  .15

1996
Operating Revenues                 $2,961       $2,780       $3,161       $3,515
Operating Income                      546          948        1,049        1,165
Net Income                             79          347          396          467

Earnings Per Share                 $  .07       $  .29       $  .33       $  .40
</TABLE>

<PAGE>  46

      Market
          and
        Dividend Information

The Company's common stock is currently traded on the Nasdaq National 
Market System ("NMS") under the symbol "PNNW". From December 2, 1997 to 
October 28, 1998, the Company's common stock had been traded on the Nasdaq 
Over-the-Counter ("OTC") Bulletin Board system. On December 31, 1998, there 
were approximately 785 holders of record of the 1,709,824 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 NMS and OTC 
Bulletin Board system during the applicable periods and the dividends 
declared by the Company during those periods. All amounts have been 
restated for the three for two stock split effected on September 1, 1998.

<TABLE>
<CAPTION>

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

<S>                                          <C>          <C>               <C>
1998
Fourth Quarter                               $22.00       $19.00            $.22
Third Quarter                                 20.50        15.00             .19
Second Quarter                                16.00        15.00             .19
First Quarter                                 16.00        12.00             .19

1997
Fourth Quarter                               $13.33       $12.09            $.17
Third Quarter                                 13.50        12.00             .17
Second Quarter                                13.00        10.33             .17
First Quarter                                 12.00        10.33             .17

1996
Fourth Quarter                               $13.25       $10.33            $.17
Third Quarter                                 13.92        12.00             .17
Second Quarter                                14.00        11.33             .16
First Quarter                                 14.67        11.50             .15
</TABLE>

ANNUAL MEETING AND SHAREHOLDER INFORMATION

Pennichuck Corporation's Annual Shareholders' Meeting will be held at 3:00 
p.m. on Friday, April 16, 1999, 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: EquiServe, Limited Partnership, 
Shareholder Services Department, P.O. Box 8040, Boston, MA 02266-8040, 
(781) 575-3100, www.equiserve.com

      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 New Hampshire 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.


<PAGE>  47

      Five Year
            Selected
           Financial Data

<TABLE>
<CAPTION>
                                       1998         1997         1996         1995         1994
<S>                               <C>          <C>          <C>          <C>          <C>
Operating revenues (in 000's)       $17,395      $12,056      $12,417      $11,700      $10,430
Net income (in 000's)               $ 2,106      $ 1,207      $ 1,289      $ 1,148      $   966
Earnings per share-basic            $  1.61      $  1.01      $  1.09      $  1.00      $   .84
Cash dividends
 declared per share
 of common stock                    $   .79      $   .68      $   .65      $   .57      $   .48
Total assets (in 000's)             $70,838      $57,240      $51,357      $49,136      $47,719
Long-term debt &
 redeemable
 preferred stock (in 000's)         $28,185      $26,678      $21,946      $21,028      $17,032
Weighted average
 shares outstanding-basic         1,306,286    1,200,287    1,178,883    1,148,610    1,146,240
Book value per share                 $14.51       $12.07       $11.78       $11.32       $11.04
Utility plant
 additions (in 000's)               $11,209       $5,974       $3,205       $2,569       $2,413
Water delivered
 (million gallons per day)            14.44        12.74        12.51        13.03        12.75
Mains (miles)                           470          364          361          356          355
Services:
  Core & community systems           21,422       21,037       20,805       20,622       20,294
  Pittsfield Aqueduct                   623          615          615          616          622
  Pennichuck East                     3,766
Meters                               25,984       21,759       21,526       21,279       21,034
Hydrants                              2,540        2,194        2,190        2,182        2,177
Rainfall (in inches)                  47.15        47.36        53.24        38.94        42.70
Number of employees
 at year end                             66           57           56           55           57
</TABLE>

Prior year numbers have been restated to reflect the merger of Pittsfield 
Aqueduct Company, Inc. and the three-for-two stock split. 1998 numbers 
reflect the acquisition of Pennichuck East Utility, Inc.


<PAGE>  48

      Map
       of
       Service Territory

         [A map of the service territory of Pennichuck Corporation]

PITTSFIELD
HOOKSETT
NEWMARKET
EPPING
GOFFSTOWN
RAYMOND
AUBURN
FREEMONT
MANCHESTER
BRENTWOOD
CHESTER
SANDOWN
BEDFORD
DANVILLE
KINGSTON
LONDONDERRY
DERRY
HAMPSTEAD
MERRIMACK
AMHERST
PLAISTOW
LITCHFIELD
ATKINSON
WINDHAM
MILFORD
SALEM
HUDSON
NASHUA
HOLLIS
PELHAM

Retail Service Area
Wholesale Water Sales
Operations & Maintenance Agreement

              [A representation of the State of New Hampshire]

                           State of New Hampshire


<PAGE>

and advice of elderly members. After considering all sides of the issue, 
the sagamore would make a decision that best reflected the consensus of the 
whole group.

      Between 1650 and 1800, the quiet existence of the Abenaki began to 
change dramatically with the coming of the Europeans. Vast numbers 
succumbed to diseases the foreigners brought with them, and a series of 
ensuing wars caused the Abenaki to migrate into Canada in search of safer 
places to live. After the conquest of Canada in 1759, New England was 
opened up to great numbers of English settlers who established settlements 
in the same areas once occupied by the Abenaki. Indeed, many of the Indian 
names still live on today, including Nashua, meaning "between streams," and 
Pennichuck, meaning "crooked stream."

      Originally founded under the name of Dunstable, in 1673, the area now 
known as Nashua was the fifth place in present day New Hampshire that was 
chartered. By 1820, the population of Dunstable had grown to 2,400, marking 
the change from a sleepy agricultural village to a fast-growing industrial 
center. On January 1, 1837, Dunstable officially became Nashua, and in 
1852, a group of investors incorporated Nashville Aqueduct for the purpose 
of bringing water to the inhabitants of Nashua and the then independent 
town of Nashville. Within a year, the initial capitalization was found to 
be insufficient, so in 1853, new funding was raised and the name changed to 
Pennichuck Water Works.

      The company founders identified Pennichuck Brook as being the best 
source to meet all the requirements for a water supply. More than 150 years 
later, their wisdom is still confirmed today. The first supply was taken 
from a pond created by damming Pennichuck Brook just west of Concord Road. 
Between 1866 and 1883, the Holt, Harris and Bowers dams were constructed, 
to supply water to Nashua's textile mills, and the city's growing industry.

      Early on, Pennichuck management recognized the importance of ensuring 
a protected source of supply for the future, and purchased key portions of 
the watershed area. Today, Pennichuck continues the effort to ensure a safe 
supply of high quality source water, through special remediation projects 
and more effective management and treatment of stormwater runoff. As a 
result, portions of the land surrounding Pennichuck's source of supply 
remains in the same pristine condition that was once enjoyed by the Abenaki 
when they were living here in the Dawnland.


<PAGE>

                          ------------------------
                           Pennichuck Corporation
                               4 Water Street
                                 PO Box 448
                            Nashua, NH 03061-0448
                                603 882 5191
                              Fax 603 882 4125
                             www.pennichuck.com
                          ------------------------




                                                                 Exhibit 23




                  CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


To Pennichuck Corporation:

As independent public accountants, we hereby consent to the incorporation by
reference of our report dated January 26, 1999, into Pennichuck Corporation's 
Form 10-KSB for the year ended December 31, 1998 and into the Company's 
previously filed Registration Statement on Form S-3 (No. 33-98188). It should 
be noted that we have not audited any financial statements of the Company 
subsequent to December 31, 1998 or performed any audit procedures subsequent 
to the date of our report.


/s/ Arthur Andersen LLP

Boston, Massachusetts 
March 26, 1999




<TABLE> <S> <C>

<ARTICLE>             UT
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               DEC-31-1998
<BOOK-VALUE>                                  PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                   58,389,304
<OTHER-PROPERTY-AND-INVEST>                          0
<TOTAL-CURRENT-ASSETS>                       6,775,231
<TOTAL-DEFERRED-CHARGES>                     2,169,775
<OTHER-ASSETS>                               3,503,871
<TOTAL-ASSETS>                              70,838,181
<COMMON>                                     1,714,236
<CAPITAL-SURPLUS-PAID-IN>                   13,820,759
<RETAINED-EARNINGS>                          9,335,414
<TOTAL-COMMON-STOCKHOLDERS-EQ>              24,811,169
                                0
                                          0
<LONG-TERM-DEBT-NET>                        27,981,360
<SHORT-TERM-NOTES>                                   0
<LONG-TERM-NOTES-PAYABLE>                            0
<COMMERCIAL-PAPER-OBLIGATIONS>                       0
<LONG-TERM-DEBT-CURRENT-PORT>                  165,000
                            0
<CAPITAL-LEASE-OBLIGATIONS>                     38,637
<LEASES-CURRENT>                                     0
<OTHER-ITEMS-CAPITAL-AND-LIAB>              17,545,937
<TOT-CAPITALIZATION-AND-LIAB>               70,838,181
<GROSS-OPERATING-REVENUE>                   17,394,794
<INCOME-TAX-EXPENSE>                         1,342,405
<OTHER-OPERATING-EXPENSES>                           0
<TOTAL-OPERATING-EXPENSES>                  11,675,670
<OPERATING-INCOME-LOSS>                      5,719,124
<OTHER-INCOME-NET>                              33,586
<INCOME-BEFORE-INTEREST-EXPEN>               5,752,710
<TOTAL-INTEREST-EXPENSE>                     2,263,636
<NET-INCOME>                                 2,106,053
                          0
<EARNINGS-AVAILABLE-FOR-COMM>                2,106,053
<COMMON-STOCK-DIVIDENDS>                       970,196
<TOTAL-INTEREST-ON-BONDS>                    2,263,636
<CASH-FLOW-OPERATIONS>                       2,761,053
<EPS-PRIMARY>                                     1.61
<EPS-DILUTED>                                     1.59
        

</TABLE>


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