File No.

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                               Washington DC 20549

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


                           APPLICATION AND DECLARATION
                                    UNDER THE
                   PUBLIC UTILITY HOLDING COMPANY ACT OF 1935

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


                               UNITIL CORPORATION
                            CONCORD ELECTRIC COMPANY
                        EXETER & HAMPTON ELECTRIC COMPANY
                    FITCHBURG GAS AND ELECTRIC LIGHT COMPANY
                               UNITIL POWER CORP.
                               UNITIL REALTY CORP.
                             UNITIL RESOURCES, INC.
                              UNITIL SERVICE CORP.
                               6 Liberty Lane West
                          Hampton, New Hampshire 03842
              -----------------------------------------------------

                   (Name of company filing this statement and
                     address of principal executive offices)

                               UNITIL CORPORATION
                               6 Liberty Lane West
                          Hampton, New Hampshire 03842
              -----------------------------------------------------

                         (Name of top registered holding
                 company parent of each applicant or declarant)

                                  Gail A. Siart
                             Chief Financial Officer
                               UNITIL CORPORATION
                               6 Liberty Lane West
                          Hampton, New Hampshire 03842
              -----------------------------------------------------

                     (Name and address of agent for service)

                  The Commission is requested to mail copies of
                   all orders, notices and communications to:

                              William S. Lamb, Esq.
                    LeBoeuf, Lamb, Greene, and MacRae, L.L.P.
                              125 West 55th Street
                         New York, New York 10019 - 5389




ITEM 1.       DESCRIPTION OF PROPOSED TRANSACTIONS

         Unitil  Corporation  ("UNITIL"),  a  New  Hampshire  corporation  and a
registered holding company under the Public Utility Holding Company Act of 1935,
as amended  (the  "Act"),  and its wholly owned  subsidiary  companies,  Concord
Electric Company  ("Concord"),  Exeter & Hampton  Electric  Company  ("Exeter"),
Fitchburg  Gas and Electric  Light  Company  ("Fitchburg"),  Unitil Power Corp.
("UNITIL Power"), Unitil Realty Corp. ("UNITIL Realty"),  Unitil Resources, Inc.
("UNITIL Resources")   and  Unitil   Service  Corp.   ("UNITIL   Service")  (the
"Subsidiaries"  and together  with UNITIL the  "Applicants")  hereby submit this
application-declaration  on Form U-1 with the Securities and Exchange Commission
(the  "Commission")  for  authorization  and approval under Sections 6(a) and 7,
9(a), 10 and 12(b) of the Act and Rules 43 and 45 thereunder with respect to the
following transactions:

              (a)  short-term  borrowing  by UNITIL  through  June 30, 2000 on a
              revolving  basis under current and proposed  unsecured  facilities
              from certain banks up to an aggregate  amount of $25 million for a
              period of time through June 30, 2000;

              (b)  short-term borrowings by Fitchburg through June 30, 2000  
	      pursuant to formal or informal credit lines up to $12,000,000; and

              (c) in connection  with the continued use of the system money pool
              ("Money Pool") by the Applicants, pursuant to the Cash Pooling and
              Loan  Agreement   ("Pooling   Agreement")  among  UNITIL  and  the
              Subsidiaries  dated as of February 1, 1985,  as amended  (attached
              hereto as  Exhibit  B-1),(i)  for  Fitchburg  to make loans to the
              Subsidiaries  and incur  borrowings from the Applicants,  and (ii)
              for the Applicants to make loans to Fitchburg.

          By order dated July 11, 1995 the Applicants  are currently  authorized
to make unsecured short-term  borrowings and to operate under the Money Pool, as
more  fully  described  in the joint  application-declaration  on Form  U-1,  as
amended,  in File No. 70-8623,  and the Commission's  order with respect thereto
(HCAR No. 26328). Pursuant to Rule 52, the continued operation of the Money Pool
does not require further Commission approval.

     Neither UNITIL nor any Subsidiary  thereof,  except in accordance  with the
provisions  of the Act:  (1) has  acquired  an  ownership  interest in an exempt
wholesale  generator ("EWG") or a foreign utility company ("FUCO") as defined in
Sections 32 and 33 of the Act;  (2) will use the  proceeds  of the  transactions
proposed  herein to invest in an EWG or FUCO;  or (3) now is or as a consequence
of the  transactions  proposed herein will become a party to or has or will as a
consequence of the transactions  proposed herein have any right under a service,
sales, or construction contract with an EWG or FUCO.

ITEM 1.       DESCRIPTION OF PROPOSED TRANSACTIONS

         A.       Bank Borrowing by UNITIL

          In  this   application-declaration,   UNITIL   seeks  to  extend   the
authorization  through  June  30,  2000  for its  short-term  bank borrowing 
arrangements, as described herein.

         As of March 31, 1997,  UNITIL had three  unsecured lines of credit:  an
$8,000,000  unsecured line of credit from the Bank of Boston (attached hereto as
Exhibit  B-2);  an $8,000,000  unsecured  line of credit  from  Fleet Bank - New
Hampshire  (attached hereto as Exhibit B-3); and a $2,000,000 unsecured line of
credit with State  Street  Bank and Trust  Company  (attached  hereto as Exhibit
B-4).

o         The  $8,000,000  unsecured line of credit from the Bank of Boston is
          available  to UNITIL through July 31, 1997.  Borrowings  will bear an
          interest  rate which at all times  shall be the greater of the rate of
          interest  announced publicly by Bank of Boston as the bank's corporate
          base rate or 50 basis points above the daily federal  funds  effective
          rate  published  by the Federal  Reserve  Bank of New York.  Except in
          unusual  circumstances  the bank's corporate base rate would apply. In
          addition to the line,  and for the same period  ending July 31,  1997,
          the Bank of Boston has  approved  an  informal  money  market  lending
          arrangement for UNITIL. Under this arrangement the Bank of Boston will
          entertain  money market loan requests for minimum  amounts of $500,000
          at money market rates fixed for a period of up to 60 days.  At no time
          may the  combination of borrowings  under the  line and  money  market
          loans exceed $8,000,000.  In consideration for the availability of the
          line  of  credit, the Bank of  Boston  will  charge on a  quarterly in
          arrears  basis, a fee in lieu of  balances  equivalent to  37.5  basis
          points times the line amount.  The line of credit is available subject
          to the  Bank of Boston's  continued  satisfaction  with  the financial
          condition  of UNITIL and to  no  substantive  changes in  monetary  or
          governmental regulations.

o         The  $8,000,000  unsecured  line of  credit  from  Fleet  Bank is
          available  to UNITIL  through July 31,  1997.  The  interest  rate for
          borrowing  under the  facility is the lower of rates  quoted to UNITIL
          as:  1) the bank's corporate  base rate as  established by  Fleet from
          time to time; or the bank's 1 month  reserve-adjusted  Eurodollar rate
          plus  30 basis points; or, money market rates that the bank  may quote
          from  time  to  time  in its  sole  discretion.  The compensation for
          extending  the  facility is an administration  fee of $250.00,  plus a
          fee equal to 25 basis points times the first  $2,000,000  of the line
          amount,  payable  quarterly  in arrears.  This  line is  available to
          UNITIL subject to the bank's continued satisfaction with the financial
          condition of UNITIL and its subsidiaries and to no substantive changes
          in  monetary or  governmental regulations.

o         The  $2,000,000  unsecured  line of credit with State Street Bank
          and Trust  Company is  available to UNITIL  through June 30, 1997.  At
          UNITIL's option, borrowings under the line bear interest at a rate per
          annum  equal to: 1) the  bank's  prime  rate;  or, 2) rates  quoted to
          UNITIL at fixed rates of interest at which the Bank is willing to make
          money market loans in amounts and interest  rate periods  requested by
          UNITIL. Under this arrangement,  the prime rate is defined as the rate
          of interest  announced by the Bank of Boston,  Massachusetts from time
          to time as its "Prime  Rate".  Money market loans may be requested for
          interest   periods  of  up  to  90  days.  As  compensation  for  this
          arrangement UNITIL pays a fee of 25 basis points times the full amount
          of the facility. The fee is payable quarterly in arrears. This line is
          available to UNITIL subject to the bank's continued  satisfaction with
          the  financial  condition  of UNITIL  and its  subsidiaries  and to no
          substantive changes in monetary or governmental regulations.

         The term  "corporate  base rate",  as used in the above  discussion  of
UNITIL's  short-term  bank borrowing  facilities,  is synonymous  with the prime
rate,  which is announced  publicly by the banks as the rate charged on loans to
the largest and most  creditworthy  business firms. The term "money market rate"
refers  to a market  based  rate  which  is made  available  by the  banks on an
offering or "when available" basis. Money market rates are offered by the banks,
at a given  point in time,  and  will  vary  depending  on a number  of  factors
including:  the availability of bank funds, the bank's internal cost of funding,
the creditworthiness of the borrower, the term of the loan, the size of the loan
and the degree of competition among the banks in a market. The money market rate
offered  by a bank is  normally  a lower  rate  with  more  favorable  terms and
conditions  than its corporate base rate.  Under its  short-term  bank borrowing
facilities,  UNITIL borrows at its banks' money market rates when such rates are
available and more favorable than corporate base rates.  Any borrowings at money
market rates, under current facilities and facilities proposed below, do not and
will not exceed the prime rate for unsecured loans by the same bank.

         UNITIL proposes to issue  short-term  notes pursuant to both formal and
informal lines of credit with lending  institutions.  UNITIL's current borrowing
agreements,  described  above and  attached  as  Exhibits  B-2,  B-3 and B-4 are
typical  of the  forms  of  short-term  notes  proposed  to be used  by  UNITIL.
Short-term  unsecured  promissory notes will be issued by UNITIL to a particular
lending  institution  prior to the first borrowing  under that promissory  note.
Borrowings will be evidenced on a "grid" schedule,  in the form attached to each
promissory  note and will be recorded the day that the request for  borrowing is
made. The bank holding the respective  promissory notes will maintain the record
of borrowings and repayments  without the necessity of issuing additional notes.
UNITIL  anticipates  that the  promissory  notes  used may vary  from the  forms
described above to reflect  customary terms or particular  lending practices and
policies of different lending institutions,  but otherwise will be substantially
similar.

         UNITIL's  present  and  proposed  short-term   borrowing   arrangements
provide,  and will provide,  for  borrowings at the so-called  "base" or "prime"
rates and are subject to prepayment at the borrower's option. The borrowing rate
shall change as the base rate changes. In addition, short-term notes may provide
informal  borrowings at  "sub-prime"  or "money  market" rates which may be made
available  under each  credit line  arrangement.  Money  market  rates are fixed
rates. Under UNITIL's current short-term  borrowing  arrangements,  money market
rate  borrowings  are not subject to  prepayment.  Money market rate  borrowings
under the proposed facilities may or may not be subject to prepayment.

         Borrowings  under the proposed  credit  agreements  will not exceed the
shorter of the term of the particular line of credit or nine months.  Short-term
notes issued on a  transactional  basis,  will be dated as of the date of issue,
will have a maximum  term of nine  months and will bear  interest at the base or
money market rate, described above.

         UNITIL  requests  authority to secure both formal and  informal  credit
lines with a number of  lending  institutions.  Formal  credit  lines  under the
proposed  facilities  may  be  subject  to  compensating   balances  and/or  fee
requirements.  Compensating  balance  requirements  will  not  exceed  5% of the
committed credit line amount, and fees will not exceed 50 basis points times the
total line of credit.  UNITIL may change its credit line arrangements and obtain
additional formal or informal credit lines over time. The continued availability
of  such  credit  lines  is  subject  to the  continued  review  of the  lending
institutions.

         In addition,  UNITIL  requests  authority  to renew and extend  current
short-term  borrowings  under  the  existing  and  proposed  facilities  as such
borrowings  mature,  to refund such short-term  borrowings  with other,  similar
short-term borrowings,  to repay such short-term borrowings or to increase their
amount from time to time up to an aggregate  amount of $25 million,  the maximum
limit approved by the UNITIL Board of Directors  (see  Attachment  B-6).  UNITIL
requests  that the authority to undertake  new  short-term  borrowing be granted
through June 30, 2000.

         UNITIL  expects  to use  the  proceeds  derived  from  short-term  bank
borrowings     authorized    by    this    Commission     pursuant    to    this
application/declaration for: (i) loans or advances to subsidiaries,  through the
Pooling  Agreement,  (ii) payment of  indebtedness,  (iii) short-term cash needs
which  may arise due to  payment  timing  differences,  and (iv)  other  general
purposes.

         B.       Short-Term Borrowing by Fitchburg

         Fitchburg  requests  that  it be  authorized  by the  Commission  to
incur short-term borrowings from any source, including the Money Pool, in an
aggregate principal amount at any one time outstanding not to exceed
$12,000,000, which is within the maximum limit approved by its Board of
Directors (see Attachment B-5).

          It is anticipated that all short-term  borrowings by Fitchburg will be
made  pursuant  to  the  Pooling  Agreement.  However, the  Fitchburg  board
resolutions do not prohibit Fitchburg from short-term  borrowing outside of the
Pooling Agreement.  Accordingly,  Fitchburg  seeks  Commission authorization for
short-term  borrowings  up to  $12,000,000  through the  Pooling Agreement  and
through direct borrowings from commercial banks.

         Fitchburg will use the proceeds from its short-term borrowing primarily
to meet working  capital  requirements  and provide  interim  financing  for its
utility  construction  expenditures.  In  addition  to  construction  and  other
physical  improvements,  the funds  will be used for normal  debt and  preferred
stock sinking fund redemptions.

         Any short-term  borrowing from commercial banks undertaken by Fitchburg
will be under  terms  and  conditions  substantially  similar  to the  terms and
conditions of the current short-term borrowing agreements between UNITIL and its
commercial  banks  described  above in Section A.  Fitchburg  proposes  to issue
short-term  notes  pursuant  to both  formal and  informal  lines of credit with
lending institutions. Short-term promissory notes are expected to be issued to a
particular  lending   institution  prior  to  the  first  borrowing  under  that
promissory  note from that lender.  Borrowings  will be evidenced on a so called
"grid"  schedule,  in the  form  attached  to each  promissory  note and will be
recorded the day that the request for  borrowing  is made.  The bank holding the
respective   promissory  notes  will  maintain  the  record  of  borrowings  and
repayments  without  the  necessity  of  issuing  additional  notes.   Fitchburg
anticipates  that the  promissory  notes used may vary from the forms  described
above to reflect customary terms or particular lending practices and policies of
different lending institutions, but otherwise will be substantially similar.

         Short-term  borrowing  arrangements  will provide for borrowings at the
so-called  "base" or  "prime"  rates and will be subject  to  prepayment  at the
borrower's option. In addition, short-term notes may provide informal borrowings
at "alternate  base rates"  "sub-prime"  or "money market" rates which are to be
made  available  under the line of credit  arrangements.  Money market rates are
fixed rate loans and may or may not be subject to  prepayment.  Any borrowing at
money market rates will be at a rate not to exceed the prime rate for  unsecured
loans by the same bank.

         Borrowings under these credit agreements will not exceed the shorter of
the term of the  particular  line of credit  or nine  months.  Short-term  notes
issued on a  transactional  basis  will be dated as of the date of issue,  will
have a maximum  term of nine months and will bear  interest at the base or money
market rate described above.

         Fitchburg  requests authority to secure both formal and informal credit
lines with a number of lending institutions.  Formal credit lines may be subject
to  compensating   balances  and/or  fee  requirements.   Compensating   balance
requirements  will not exceed 5% of the committed  credit line amount,  and fees
will not to  exceed  50  basis  points  times  the  total  line of  credit.  The
Subsidiaries  may change their credit line  arrangements  and obtain  additional
formal or informal credit lines over time.

         Pursuant to the  requirements  of Rule 24 under the Act, UNITIL and the
Subsidiaries  have filed a quarterly  report on short-term  borrowings and money
pool  transactions as required by the  Commission's  order approving  short-term
borrowings  and  the Unitil  Money Pool.   Pro Forma  Balance Sheets  and Income
Statements  for  UNITIL  and  Fitchburg  giving  effect  to  requested   maximum
borrowings are attached.

         C.       Cash Pooling and Loan Agreement

         All the Applicants currently  participate in the Money Pool pursuant to
the Pooling Agreement among UNITIL and the Subsidiaries, attached as Exhibit 
B-1. The Pooling  Agreement allows UNITIL and the  Subsidiaries  to invest their
surplus  funds and the Subsidiaries  to obtain  advances  (i.e., borrow funds)
from the  System's  Money Pool.  UNITIL Service  administers  the Money Pool for
UNITIL and the  Subsidiaries  on an "at cost basis".  This  arrangement is used 
to : (1) provide the  Subsidiaries  with funds supplied internally by UNITIL and
other Subsidiaries (i.e., surplus funds) and from external sources (i.e., bank
borrowings), as described below; and (ii) invest surplus funds of UNITIL and the
Subsidiaries in various  short-term money market instruments.

         The  Money  Pool   offers   several   advantages   to  UNITIL  and  the
Subsidiaries,  including:  lower overall short-term borrowing costs; a mechanism
for each Subsidiary to earn a higher return on interest from surplus funds;  and
a decreased  reliance on external  funding  sources.  Lower  borrowing costs are
derived  from the  elimination  of the  additional  banking  fees that  would be
required if each  Subsidiary  had to maintain its own lines of credit and borrow
on its own,  and from  reduction  in the  short-term  cost of money when  UNITIL
borrows,  in the aggregate,  on behalf of the  Subsidiaries,  as opposed to each
Subsidiary  borrowing  on its own.  In  addition,  the  Money  Pool  provides  a
mechanism for each Subsidiary to earn short-term interest  on surplus funds that
are loaned to other  Subsidiaries,  at a rate normally  charged by UNITIL's lead
bank instead of at the prevailing short-term investment rate. Overall, the Money
Pool arrangement allows UNITIL and the Subsidiaries to effectively  maximize the
use of  internally  generated  funds and,  thereby,  decrease  the  reliance  on
external funding sources.

        In  connection  with  the  continued  use  of  the  Money  Pool  by the
Applicants, Fitchburg seeks approval to make loans to the Subsidiaries and incur
borrowings from  the Applicants, and the Applicants seek approval to  make loans
to Fitchburg.

ITEM 2.       FEES, COMMISSIONS AND EXPENSES

         The fees,  commissions  and expenses of the  Applicants  expected to be
paid or incurred,  directly or indirectly,  in connection with the  transactions
described above are estimated as follows:

Legal fees                                     ............................ $**

Miscellaneous                                  ............................ $**

         ** To be filed by amendment


ITEM 3.       APPLICABLE STATUTORY PROVISIONS

         Sections  6(b),  7,  9(a) and  12(b) of the  Act,  and  Rules 43 and 45
thereunder, are directly applicable to this application and declaration.

         A.       Bank Lines of Credit

         Each of UNITIL's and its  Subsidiaries  bank facilities is for a period
of less than nine months. However,  UNITIL's borrowing has in the past exceeded,
and will in the future, it is anticipated, exceed, the 5% threshold required for
the exemption from the  requirement of Commission  approval  provided by Section
6(b) of the Act.  Accordingly,  UNITIL  requests that the Commission  allow this
declaration  to become  effective  under Section 7 with respect to the borrowing
limit  authorized  by UNITIL  Board of  Directors  as  discussed in section 1.A.
UNITIL  believes  this  approval  is  vital  to  the  interest  of  UNITIL,  its
subsidiaries  and its  customers  in  order to give  the  financial  flexibility
necessary to meet the capital construction and working capital  requirements of
UNITIL and its subsidiaries,  and to allow  the UNITIL  system to  optimize any
future  financing(s) to permit  UNITIL and its  subsidiaries to obtain  the best
terms  and  conditions,  while  increasing  competition  among potential lenders
for such financing(s). 

         B.       Short-Term Borrowing by Fitchburg

         Fitchburg requests that this declaration be allowed to become effective
under  Section 7 of the Act with  respect to the  borrowing  limit  discussed in
Item 1.B. above.

         C.       Cash Pooling and Loan Agreement

         Fitchburg  requests  under  Sections 6(a), 7, 9(a), 10 and 12(b) of the
Act and  Rules 43 and 45  thereunder  that it be  allowed  to make  loans to the
Subsidiaries  and incur borrowings from the Applicants under the Money Pool. The
Applicants  request  under  Sections  6(a), 7, 9(a), 10 and 12(b) of the Act and
Rules 43 and 45 thereunder  authority to make loans to Fitchburg under the Money
Pool.

ITEM 4.       REGULATORY APPROVALS

         The  Money  Pool  has  already  been  approved  by  the   Massachusetts
Department  of  Public   Utilities  and  the  New  Hampshire   Public  Utilities
Commission.  No state or  federal  commission  other  than  the  Securities  and
Exchange  Commission  has  jurisdiction  with  respect  to any  of the  proposed
transactions other than as described in this item.

ITEM 5.       PROCEDURE

         It is requested that the Commission  enter not later than July 1, 1997,
an  appropriate  order  granting  and  permitting  this  Declaration  to  become
effective.

         No  recommended  decision  by a hearing  officer  or other  responsible
officer of the Commission is necessary or required in this matter.  The Division
of Investment  Management of the Commission may assist in the preparation of the
Commission's  decision in this  matter.  There should be no  thirty-day  waiting
period  between  the  issuance  and  effective  date of any order  issued by the
Commission in this matter, and it is respectfully  requested that any such order
be made effective immediately upon the entry thereof.

ITEM 6.       EXHIBITS AND FINANCIAL STATEMENTS

         a)  Exhibits

                                                                                 
Exhibit No.          Description of Exhibit                                         Reference*
- -------------        -----------------------------------------------------          -------------------------------
B-1                  Cash Pooling and Loan Agreement, as                            Exhibit A-1 in File No.
                     amended                                                        70-8066 and Exhibit A-2 in
                                                                                    File No. 70-8623

B-2                  Line of Credit and Promissory Note from the                    Filed herewith
                     Bank of Boston

B-3                  Line of Credit and Promissory Note from Fleet                  Filed herewith
                     Bank New Hampshire

B-4                  Line of Credit and Promissory Note from State                  Filed herewith
                     Street Bank and Trust Company

B-5                  Resolutions of Fitchburg Board of Directors  		    Exhibit A-4 to Form U-1
		     authorizing short-term borrowing limits 		            in File No. 70-8066

B-6                  Resolutions of Unitil Board of Directors                       Filed herewith
                     authorizing short-term borrowing limits

D-1                  New Hampshire Public Utilities Commission                      Exhibit D-3 to Form U-1
                     Order No. 18,416                                               in File No. 70-8066

D-2                  New Hampshire Public Utilities Commission                      Exhibit D-4 to Form U-1
                     Order No. 17,373                                               in File No. 70-8066

D-3                  Massachusetts Department of Public Utilities                   Exhibit D-5 to Form U-1
                     Order No. MDPU 89-66                                           in File No. 70-8066

F-1                  Opinion of Counsel                                            To be filed by amendment

F-2                  "Past Tense" Opinion of Counsel                                To be filed by amendment

G-1                  Financial Data Schedules                                       Filed herewith

H-1                  Proposed Form of Public Notice                                 Filed herewith

* The Exhibits referred to in this column by specific designations and dates have heretofore been filed with the Securities and Exchange Commission under such designations and are hereby incorporated by reference. b) Financial Statements (1) Unitil Corporation and Subsidiary Companies Consolidated Actual and Pro Forma Balance Sheet and Statement of Earnings, March 31, 1997 (Filed herewith) (2) Unitil Corporation (Company only) Actual and Pro Forma Balance Sheet and Statement of Earnings, March 31, 1997 (Filed herewith) (3) Fitchburg Actual and Pro Forma Balance Sheet and Statement of Earnings, March 31, 1997 (Filed herewith) (4) Concord Balance Sheet and Statement of Earnings, March 31, 1997 (Filed herewith) (5) Exeter Balance Sheet and Statement of Earnings, March 31, 1997 (Filed herewith) (6) Unitil Power Balance Sheet and Statement of Earnings, March 31, 1997 (Filed herewith) (7) Unitil Realty Balance Sheet and Statement of Earnings, March 31, 1997 (Filed herewith) (8) Unitil Resources Balance Sheet and Statement of Earnings, March 31, 1997 (Filed herewith) (9) Unitil Service Balance Sheet and Statement of Earnings, March 31, 1997 (Filed herewith) ITEM 7. INFORMATION AS TO ENVIRONMENTAL EFFECTS None of the matters that are the subject of this application and declaration involve a "major federal action" nor do they "significantly effect the quality of the human environment" as those terms are used in section 102(2)(C) of the National Environmental Policy Act. None of the transactions that are subject of this application will result in changes in the operation of the company that will have an impact on the environment. The company is not aware of any federal agency which has prepared or is preparing an environmental impact statement with respect to the transactions which are the subject of this application. SIGNATURE Pursuant to the requirements of the Public Utility Holding Company Act of 1935, the undersigned companies have duly caused this application/declaration to be signed on their behalf by the undersigned thereunto duly authorized. UNITIL CORPORATION By: /s/ Gail A. Siart Chief Financial Officer CONCORD ELECTRIC COMPANY EXETER & HAMPTON ELECTRIC COMPANY FITCHBURG GAS AND ELECTRIC LIGHT COMPANY UNITIL POWER CORP. UNITIL REALTY CORP. UNITIL SERVICE CORP. By: /s/ Mark H. Collin Treasurer UNITIL RESOURCES, INC By: /s/ George R. Gantz President Date: June 5, 1997
                                                                     Exhibit B-2

                         [LETTERHEAD OF BANK OF BOSTON]


                                                                  August 1, 1996
Mr. Mark H. Collin
Vice President - Finance
UNITIL Service Corporation
216 Epping Road
Exeter, NH 03833

Dear Mark:

We are pleased to confirm the renewal of and the $2 million increase to $8
million of our unsecured Line of Credit which will be available to UNITIL
Corporation from August 2, 1996 to July 31, 1997.

Any borrowings under the Line will bear interest (on a 360-day basis) floating
daily at the Alternate Base Rate as in effect from time to time. For this Line
of Credit, Alternate Base Rate means, for any period, a fluctuating interest
rate per annum as shall be in effect from time to time which rate per annum
shall at all times be equal to the higher of:

                  (a)      the rate of interest announced publicly by the
                           Bank in Boston, Massachusetts, from time to time,
                           as the Bank's base rate; or

                  (b)      1/2 of one percent per annum above the daily
                           Federal Funds Effective Rate published by the
                           Federal Reserve Bank of New York in Report H 15.

In addition to the Line, and for the same period ending July 3 I, 1997, we have
approved an informal Money Market lending arrangement for UNITIL. Under this
arrangement we will entertain Money Market loan requests for minimum amounts of
$500,000 at fixed rates out to sixty (60) days. Under no circumstances will the
prepayment of fixed rate loans be permitted; Money Market loans may be renewed
at rates as offered on their various maturities. At no time may the combination
of Alternate Base Rate loans and loans under the Money Market arrangement exceed
$8 million.

Please be aware that the Money Market arrangement is not a commitment to lend,
and from time to time, the Bank may choose not to quote a Money Market Rate for
any or all maturities.

In consideration for the availability of this Line of Credit, we will charge, on
a quarterly in arrears basis, a facility fee of 37.5 basis points times the Line
amount. Attached is a fee schedule showing the amount owed and the date on which
the Bank will debit UNITIL's deposit account for the fee. As is normally the
case, this Line of Credit is available subject to our continued satisfaction
with the financial condition of UNITIL Corporation and its subsidiaries and to
no substantive changes in monetary or governmental regulations.

Upon your advice by telephone from time to time, we will lend you the agreed
amount at our quoted rate of interest by crediting such amount to your
designated account with us.

Borrowings will be evidenced by a Promissory Note in the form attached hereto.
Each borrowing and the corresponding information will be recorded the day of the
telephone call. Our corresponding advices of credit and debit will be additional
evidence of borrowings in the format described above, and you agree that absent
manifest error, this record shall be conclusive and binding.

This letter and the Promissory Note evidence your promise to pay all such
borrowings with interest on their respective maturity dates. Payment of the
principal amount of and interest on such borrowings shall be effected by
debiting the appropriate account with us on that day.

If the foregoing satisfactorily sets forth the terms and conditions of this
lending arrangement, please indicate your acceptance thereof by executing and
returning the attached copy of this letter and the attached Promissory Note.

We are pleased to provide this Line of Credit and look forward to the ongoing
development of our relationship.

                          Sincerely,


                          THE FIRST NATIONAL BANK OF BOSTON


                          By:/s/ Frank T. Smith
                             Frank T. Smith
                             Director


                          UNITIL Corporation


                          By:/s/ Gail A. Siart
                                 Duly Authorized Officer

                          Dated:  August 5, 1996


                          Name:   Gail A. Siart
                          Title:  Treasurer and
                                  Chief Financial officer



                               UNITIL CORPORATION

                                 PROMISSORY NOTE

$8,000,000                                                Boston, Massachusetts
                                                          August 1, 1996

FOR VALUE RECEIVED, the undersigned hereby promises to pay to the order of THE
FIRST NATIONAL BANK OF BOSTON (the "Bank"), at the head office of the Bank in
Boston, Massachusetts, the aggregate principal amount of all loans made by the
bank to the undersigned pursuant to the Letter Agreement, between the bank and
the undersigned dated August 1, 1996 as shown in the schedule attached hereto
(the "Note Schedule"), together with interest on each loan from the date such
loan is made until the maturity thereof at the applicable rate set forth in the
Note Schedule. The principal amount of each loan shall be payable on the
maturity date of such loan as indicated in the Note Schedule, and in any event,
the aggregate outstanding principal amount of all loans hereunder shall be due
and payable on July 31, 1997. Interest on the principal amount of each loan
shall be payable in arrears on the same day as the principal amount is due.

Any borrowings under the line will bear interest (on a 360-day basis) floating
daily at the Alternate Base Rate as in effect from time to time. For this Line
of Credit, Alternate Base Rate means, for any period, a fluctuating interest
rate per annum as shall be in effect from time to time which rate per annum
shall at all times be equal to the higher of: (i) the rate of interest announced
publicly by the Bank in Boston, Massachusetts, from time to time, as the Bank's
base rate; or (ii) 1/2 of one percent per annum above the daily Federal Funds
Effective Rate published by the Federal Reserve Bank of New York in Report H-15.
All payments shall be made in lawful currency of the United States of America in
immediately available funds.

Overdue payments of the principal of any loan (whether at stated maturity, by
acceleration or otherwise), and, to the extent permitted by law, overdue
interest, shall bear interest, payable on demand and compounded monthly, at a
rate per annum equal to two percent above the Alternate Base Rate.

If any of the following events of default shall occur ("Defaults"): (a) default
in the payment or performance of any of the Obligations or of any obligations of
the Obligor or its subsidiaries to others for borrowed money or in respect of
any extension of credit or accommodation in excess of $500,000 which shall
continue uncured for any applicable grace period; (b) failure of any material
representation or warranty, statement or information in any documents or
financial statements delivered to the Bank for the purpose of inducing it to
make or maintain any loan under this Note to be true and correct; (c) failure of
the undersigned to file any tax return, or to pay or remit any tax, when due,
except for taxes which UNITIL Corporation is actively disputing and as to which
UNITIL Corporation is maintaining adequate reserves in accordance with Generally
Accepted Accounting Principles; (d) failure to furnish the holder promptly on
request with financial information about or to permit reasonable inspection by
the holder of books, records and properties of the Obligor; (e) the Obligor or
its subsidiaries generally not paying its debts as they become due; (f)
dissolution, termination of existence, insolvency, business failure, appointment
of a receiver or other custodian of any part of the property of, assignment for
the benefit of creditors by, or the commencement of any proceedings under any
bankruptcy of insolvency laws by or against, the Obligor or its subsidiaries (g)
change in the condition or affairs (financial or otherwise) of the Obligor or
its subsidiaries which in the opinion of the holder will impair its security or
increase it risk; then immediately and automatically with respect to any
Defaults set forth in clauses (e) and (f) above, and thereupon or at any time
thereafter with respect to each other Default (such Default not having been
previously cured), at the option of the holder, all Obligations of the
undersigned shall be come immediately due and payable without notice or demand.

The Obligor waives presentment, demand, notice of dishonor, protest and all
other demands and notices in connection with the delivery, acceptance,
performance, default or enforcement of this Note, and assents to any extension
or postponement of the time of payment or any other indulgence under this Note.
As used herein "Obligor" means any person primarily or secondarily liable
hereunder or in respect hereto; "Obligation" means any obligation hereunder or
otherwise of any Obligor to the holder whether direct or indirect, absolute or
contingent, due or to become due, now existing or hereafter arising; and
"holder" means the payee or any endorsee of this Note who is in possession of
it, or the bearer hereof if this Note is at the time payable to the bearer.

No delay or omission on the part of the holder in exercising any right hereunder
shall operate as a waiver of such right or of any other right under this Note.
No waiver of any right shall be effective unless in writing and signed by the
holder nor shall a waiver on one occasion be constructed as a bar to or waiver
of any such right or any future occasion.

The undersigned will pay on demand all costs of collection and attorneys' fees
paid or incurred by the holder in enforcing the Obligations of the Obligor.

Upon any advance under this Note, the Obligor is immediately required to provide
an executed copy of the Note including the date of the advance, the principal
amount of the advance, the maturity date, and the interest rate.

This instrument shall have the effect of an instrument executed under seal and
shall be governed by and construed in accordance with the laws of The
Commonwealth of Massachusetts.


UNITIL Corporation                        UNITIL Corporation
By:       /s/ Peter J. Stulgis            By:       /s/ Gail A. Siart
Name:     Peter J. Stulgis                Name:     Gail A. Siart
Title:    Chief Executive Officer         Title:    Chief Financial officer

Date:     August 5, 1996                  Date:     August 5, 1996


                                                                 Exhibit B-3

                           [Letterhead of Fleet Bank]




April 29, 1997


Mr. Mark Collin
Vice President
Unitil Corp.
6 Liberty Lane West
Hampton, NH 03842-1720


Dear Mark:

         We are pleased to inform you that Fleet Bank - NH (the "Bank") holds
available for Unitil Corp. ("Unitil") a $6,000,000.00 unsecured line of credit
(the "6,000,000 Line") to extend through July 31, 1997. This line shall be
available for short term advances used for working capital and general corporate
purposes. This letter, together with the related promissory note, shall serve as
our agreement concerning the terms and conditions of your borrowing under the
line of credit.

Borrowings will be priced at the rates we quote you as:

(1)      Our Base rate as announced from time to time (presently
         8.50%); or
(2)      Our I month reserve-adjusted Eurodollar rate plus .30%; or
(3)      Our "Money Market" rates as we may quote you from time to
         time in our sole discretion.

Each rate will be as determined by Fleet Bank - NH at 10:00 a.m. on the day of
the requested borrowing in the case of Base rate or Money Market borrowings or
two business days prior to such date in the case of Eurodollar rate borrowings.
Requests for borrowings at these pricing options should be received at least one
hour before the time for determining the relevant rate. Each borrowing under
this line by you must specify the amount of the loan requested, the rate
requested and the maturity requested. As is typical for facilities of this type,
the bank retains the right to refuse at any time any borrowing request
hereunder.

Borrowings at Eurodollar rates may be requested for maturities of 30 days;
borrowings at Money Market rates may be requested for maturities of 30 days. All
loans will be made by crediting the proceeds thereof to your demand deposit
account maintained at Fleet Bank: - NH, which account should be established
prior to any advances under the line.

All Eurodollar rates will be as adjusted for reserve requirements. Borrowings
under the Eurodollar or Money Market options must be in minimum increments of
$500,000 or greater multiples of $ 100,000, and your ability to prepay such
borrowings is subject to a requirement that you compensate us for any funding
losses and other costs (including lost profits) incurred as a result of such
prepayment.

Borrowings at Money Market and Eurodollar rates are subject to the availability
of funding sources and the continued legality of our offering such pricing
options. You agree to reimburse us for any increased costs (taxes, regulatory
reserves or assessments, etc.) incurred by us in connection with Eurodollar
borrowings.

All Base rate, Eurodollar rate and Money Market rate borrowings shall be
evidenced by a promissory note in the form attached and requiring execution
prior to initiation of the line. Your authorization for us to record each
borrowing and the corresponding information (regarding the amount of the
borrowing, the interest rate, and the maturity) on the schedule forming a part
of this promissory note, and this schedule, together with our corresponding
records of debt and credit, shall constitute the official record of all
borrowings under this facility. You agree that, absent manifest error, this
record shall be conclusive and binding. Following each advance, at your request
we will send to you by fax a copy of the note schedule evidencing the most
recent advance.

The availability of loans under this facility is subject to our usual condition
that we continue to be satisfied with the affairs of Unitil Corp. and to any
substantive changes in governmental regulations or monetary policies.

If the foregoing satisfactorily sets forth the terms and conditions of this line
of credit, please indicate your agreement by executing and returning this letter
and the attached promissory note.

We have enjoyed working with Unitil Corp. and hope that we may continue to
develop a longstanding and mutually beneficial relationship.


Sincerely,

/s/ Kenneth R. Sheldon

Kenneth R. Sheldon
Vice President
Corporate Banking

Accepted:

WITNESS:                                   UNITIL CORPORATION


/s/ Mark H. Collin                         By:/s/ Gail A. Siart

                                           Title: Chief Financial Officer
                                           Date:  May 1, 1997



                                 PROMISSORY NOTE

                                  $6,000,000.00


                                                    Date:  May 1, 1997
                                                    Place: Manchester, NH

     FOR VALUE RECEIVED, the undersigned hereby promises to pay to Fleet Bank -
NH, a bank: incorporated under the laws of the State of New Hampshire ("Bank"),
or order, at the head office of the Bank in Manchester, New Hampshire, the
principal amount of $6,000,000.00, or so much thereof as is from time to time
advanced or readvanced pursuant to loans made by the Bank to the undersigned
pursuant to the letter agreement between the Bank and the undersigned dated
April 29, 1997, and as evidenced by the Bank's entry from time to time on the
schedule attached hereto (the "Note Schedule"), together with interest on each
loan from the date such loan is made until the maturity thereof at the
applicable rate set forth in the Note Schedule. The entire principal amount of
each loan shall be payable on demand unless a maturity date for such loan is
indicated in the Note Schedule, and in any event, the aggregate outstanding
principal amount of all loans hereunder shall be due and payable on July 31,
1997. Interest on the principal amount of each loan shall be payable in arrears
on the same day as the principal amount is due, provided that (i) interest on
each loan bearing interest at the Base Rate shall be payable on the last day of
each month, beginning on the first of such dates occurring after the date of
such loan and continuing monthly thereafter until the payment amount of such
loan is due at which time the balance of all outstanding interest shall be
payable. Interest shall be computed on the basis of a 360-day year and paid for
the actual number of days elapsed. All payments shall be made in lawful currency
of the United States of America m immediately available funds.

     Upon the occurrence of a Default (as defined below) and until the payment
of principal of all loans outstanding hereunder, and all interest with respect
thereto, all outstanding principal amounts due hereunder and, to the extent
permitted by law, overdue interest with respect thereto, shall bear interest,
payable on demand and compounded daily, at a rate per annum of two percent (2%)
above the greater of (i) the Base Rate or (ii) the rate applicable to such loan
prior to the date such loan was due.

     If any of the following events of default shall occur ("Defaults"): (a)
default in the payment or performance of any of the Obligations or of any
obligations of any Obligor to others for borrowed money or in respect of any
extension of credit or accommodation: (b) failure of any representation or
warranty, statement or information in any documents or financial statements
delivered-to the Bank: for the purpose of inducing it to make or maintain any
loan under this Note to be true and correct; (c) failure of the undersigned to
file any tax return, or to pay or remit any tax:, when due, unless the
undersigned contests the particular tax in good faith, and also maintains
adequate reserves to pay such tax, if unsuccessful in its action to contest; (d)
failure to furnish the holder promptly on request with financial information
about, or to permit inspection by the holder of books, records and properties to
any Obligor; (e) any Obligor generally not paying its debts as they become due;
(f) -death, -dissolution, --termination of existence, insolvency, business
failure, appointment of a receiver or other custodian of any part of the
property of, assignment for the benefit of creditors by, or the commencement of
any proceedings (except for an involuntary bankruptcy petition against any
Obligor to which such Obligor files a proper answer thereto pursuant to Section
303(d) of the Bankruptcy Code (11 USC Section 303(d)) within ten (10) days of
receipt of notice of said proceeding, which answer shall include a request that
petitioning creditors post adequate bond under Section 303(e) (II USC Section
303(e))) under any bankruptcy or insolvency laws by or against, any Obligor; (g)
a material adverse change in the condition or affairs (financial or otherwise)
of any Obligor which in the opinion of the holder will impair its security or
increase its risk including but not limited to any reduction of any Obligor's
tangible net worth by more than 10% from its level at the previous fiscal year
end or the occurrence of operating losses for any consecutive twelve month
period; then the holder shall give written notice of such default and if such
default is not cured within five business days of delivery of such notice then
immediately and automatically with respect to any Defaults set forth in clauses
(e) and (f) above, and thereupon or at anytime thereafter with respect to each
other Default (such Default not having been previously cured), at the option of
the holder, all Obligations of the undersigned shall become immediately due and
payable without demand, and, if there is any collateral for the Obligations, the
holder shall then have in any jurisdiction where enforcement hereof is sought,
in addition to all other rights and remedies the rights and remedies of a
secured party under the Uniform Commercial Code as in effect in the State of New
Hampshire.

     Any sums from time to time credited by or due from the holder to any
Obligor, and any property of any Obligor in which the holder has from time to
time any security interest or which from time to time may be in the possession
of the holder for any purpose shall constitute collateral security for the
payment or performance of the Obligations of any Obligor hereunder, and each
Obligor hereby grants the holder a security interest in such sums and property.
Regardless of the adequacy of any collateral, the holder may apply such sums or
property or realizations upon any such security interest against such
Obligations at any time in the case of the primary Obligor but only against
matured Obligations in the case of a secondary Obligor.

     Except as otherwise expressly stated herein, each Obligor waives
presentment, demand, notice of dishonor, protest and all other demands and
notices in connection with the delivery, acceptance, performance, default and
enforcement of this Note or of any collateral, and assents to any extension or
postponement of the Promissory Note time of payment or any other indulgence
under this Note or with respect to any collateral, to any substitution, exchange
or release of any collateral and/or to the addition or release of any other
party or person primarily or secondarily liable hereunder. As used herein
"Obligor" means and includes the undersigned and all other persons primarily or
secondarily liable hereunder or in respect hereto; "Obligation" means any
obligation hereunder or otherwise of any Obligor to the holder whether direct or
indirect, absolute or contingent, due or to become due, now existing or
hereafter arising; and "holder" means the payee or any endorsee of this Note who
is in possession of it, or the bearer hereof if this Note is at the time payable
to the bearer.

     The undersigned will pay on demand all costs of collection and attorneys'
fees paid or incurred by the holder in enforcing the Obligations of any Obligor.

     No delay or omission on the part of the Bank in exercising any right
hereunder shall operate as a waiver of such right, or of any other right of the
Bank, nor shall any delay, omission or waiver on any one occasion be deemed a
bar to or waiver of the same or any other right on any future occasion. No
single or partial exercise of a power hereunder shall preclude other exercises
thereof or the exercises of any other power hereunder.

     This instrument shall have the effect of an instrument executed under seal
and shall be governed by and construed in accordance with the laws of The State
of New Hampshire.


                                   UNITIL CORPORATION

                                   By:/s/ Peter Stulgis

                                   Title: Chief Executive Officer
                                          and Chairman of the Board


                                   UNITIL CORPORATION

                                   By:/s/ Gail A. Siart

                                   Title: Chief Financial Officer



State of New Hampshire
County of Rockkingham


         On this the lst day of May 1997, before me, Donna M. Carleton the
undersigned notary or justice, personally appeared Gail A. Siart & Peter J.
Stulgis who acknowledged himself/herself to be the Chief Executive Officer and
Chief Financial Officer of Unitil Corporation and that he, as such authorized so
to do, executed the foregoing instrument for the purposes therein contained, by
signing the name of the corporation be himself as such authorized officer.


                                     /s/ Donna M. Carleton
                                         Notary Public

                                   [seal of Donna M. Carleton]


                                                        September 30, 1996


Mr. Mark Collin, Vice President
Unitil Corp.
6 Liberty Lane West
Hampton, NH  03842-1720

Dear Mark:

We are pleased to inform you that Fleet Bank - NH holds available for Unitil
Corp. a $2,000,000.00 unsecured line of credit to extend through June 30, 1997.
This line shall be available for short term advances used for working capital
and general corporate purposes. This letter, together with the related
promissory note, shall serve as our agreement concerning the terms and
conditions of your borrowing under the line of credit.

Borrowings will be priced at the rates we quote you as:

(1)      Our Base rate as announced from time to time (presently
         8.25%, or

(2)      Our 1, 2, or 3-month reserve-adjusted Eurodollar rate plus
         .30%, or

(3)      Our "Money Market" rates as we may quote you from time to
         time in our sole discretion.

Cash rate will be as determined by Fleet Bank - NH at 10:00 a.m. on the day of
the requested borrowing in the case of Base rate or Money Market borrowings or
two business days prior to such date in the case of Eurodollar rate borrowings.
Requests for borrowings at these pricing options should be received at least one
hour before the time for determining the relevant rate. Cash borrowing under
this line by you must specify the amount of the loan requested, the rate
requested and the maturity requested. As is typical for facilities of this type,
the bank retains the right to refuse at any time any borrowing request
hereunder.

Borrowings at Eurodollar rates may be requested for maturities of one, two or
three months; borrowings at Money Market rates may be requested for maturities
of 30, 60, or 90 days; an no loan shall have a maturity that extends beyond June
30, 1997. All loans will be made by crediting the proceeds thereof to your
demand deposit account maintained at Fleet Bank - NH, which account should be
established prior to any advances under the line.

All Eurodollar rates will be as adjusted for reserve requirements. Borrowings
under the Eurodollar or Money Market options must be in minimum increments of
$500,000 or greater multiples of $100,000, and your ability to prepay such
borrowings is subject to a requirement that you compensate us for any funding
losses and other costs (including lost profits) incurred as a result of such
prepayment.

Borrowings at Money Market and Eurodollar rates are subject to the availability
of funding sources and the continued legality of our offering such pricing
options. You agree to reimburse us for any increased costs (taxes, regulatory
reserves or assessments, etc.) incurred by us in connection with Eurodollar
borrowings.

All Base rate, Eurodollar rate and Money Market rate borrowings shall be
evidenced by a promissory note in the form attached and requiring execution
prior to initiation of the line. Your authorization for us to record each
borrowing and the corresponding information (regarding the amount of the
borrowing, the interest rate and the maturity) on the schedule forming a part of
this promissory note, and this schedule, together with our corresponding records
of debt and credit, shall constitute the official record of all borrowings under
this facility. You agree that, absent manifest error, this record shall be
conclusive and binding. Following each advance, at your request we will send to
you by fax a copy of the note schedule evidencing the most recent advance.

The availability of loans under this facility is subject to our usual condition
that we continue to be satisfied with the affairs of Unitil Corp. and to any
substantive changes in governmental regulations or monetary policies.

If the foregoing satisfactorily sets forth the terms and conditions of this line
of credit, please indicate your agreement by executing and returning this letter
and the attached promissory note.

We look forward to working with Unitil Corp. and hope that we may continue to
develop a long-standing and mutually beneficial relationship.

Sincerely,

/s/ Kenneth R. Sheldon

Kenneth R. Sheldon
Vice President
Corporate Banking

Accepted:

WITNESS:                                      UNITIL CORPORATION


/s/ Sandra L. Walh                            By: /s/ Gail A. Siart
                                              Title: CFO
                                              Date: 10/1/96


                                                                     Exhibit B-4

               [Letterhead of State Street Bank and Trust Company]



June 5, 1996



Mark Collin
Vice President - Finance and Administration
Unitil Corporation
216 Epping Road
Exeter, NH 03833-4571

Dear Mark:

     This letter will confirm that State Street Bank and Trust Company (the
"Bank") holds available for Unitil Corporation, a New Hampshire Corporation,
(the "Borrower") a $2,000,000 line of credit (the "Line of Credit"). The Line of
Credit will be available for general corporate purposes and will be made
pursuant to the terms and conditions of this letter agreement (this
"Agreement").

     The availability of the Line of Credit will be reviewed by the Bank from
time to time and in any event prior to its expiration on June 30, 1997, to
determine whether the Line of Credit should be continued or renewed.

     All loans under the Line of Credit will be evidenced by a promissory note
in the form attached hereto as Exhibit A. The Borrower authorizes the Bank to
record each loan and the corresponding information on the schedule forming a
part of such promissory note, and this schedule, together with our corresponding
records of debit and credit, shall constitute the official record of all loans
under the Line of Credit. The Borrower agrees that, absent manifest error, this
record shall be conclusive and binding.

     The availability of advances under the Line of Credit is subject to the
Bank's usual reservation that the Bank continue to be satisfied with the
business and financial condition of the Borrower and to any changes in
government regulations or monetary policy.

     As compensation for this lending arrangement, the Borrower agrees to pay a
fee of .25 per annum on the full amount of the facility. The fee will be
payable, quarterly in arrears, on September 30, 1996, December 31, 1996, March
31, 1997, and June 30, 1997.

     Loans under the Line of Credit will be available in the sole discretion of
the Bank. At your option, loans will be priced at either the Bank's Prime Rate
(defined below) ("Prime Rate Loans"), or rates quoted by the Bank to the
Borrower at fixed rates of interest at which the Bank is willing to make Money
Market loans ("Money Market Loans") to the Borrower in amounts and for the
interest periods requested by the Borrower. Prime Rate shall mean the rate of
interest announced by the Bank in Boston, Massachusetts from time to time as its
"Prime Rate". Money Market Loans may be requested for interest periods of up to
90 days. Money Market Loans may not be prepaid in whole or in part without the
consent of the Bank. If prepayment is allowed, the Borrower agrees to compensate
the Bank for any funding losses or other costs (including lost profits) incurred
as a result of prepayment upon presentation by the Bank of a statement of the
amount and setting forth Bank's calculation thereof, which statement will be
deemed true and correct absent manifest error. Loans under this arrangement may
not exceed $2,000,000 in the aggregate. The principal amount of each loan and
interest with respect to each loan shall be payable upon the earlier of demand
by the Bank or the maturity date of the loan indicated in the note schedule to
the note. This arrangement is not a commitment to lend, and the Borrower
acknowledges that from time to time Bank may decline to quote money market rates
on some or all maturities.

     The Borrower hereby promises to pay the principal and interest of each loan
and related fees on the day when due to Bank at its address stated above. The
Borrower hereby authorizes the Bank, if and to the extent a payment owed is not
made when due, to charge from time to time against the Borrower's deposit
account with the Bank, any amount so due. All payments received by the Bank with
respect to the loans shall be applied first to interest and then to principal.

     You agree to provide the Bank with information concerning the Borrower
required by the Bank for its evaluation of Line of Credit advances including:
quarterly income statements and balance sheets, audited annual financial
statements and such other information about the Borrower's financial condition
and operations as the Bank may request from time to time.

     As an inducement to the Bank to extend the Line of Credit the Borrower
represents and warrants to the Bank that (i) the execution, delivery and
performance of all of the agreements and instruments in connection with the Line
of Credit are within the Borrower's power and authority and have been authorized
by all necessary corporate proceedings and will not contravene any provision of
the Borrower's charter or bylaws or any agreement or undertaking binding upon
the Borrower; (ii) the Line of Credit is the legal, valid and binding obligation
of the Borrower and does not require the consent or approval of any governmental
agency or authority; (iii) any loan requests hereunder will not result in an
aggregate of all loans outstanding which exceed the limits permitted under any
applicable rule, regulation or statute; and (iv) there is no litigation,
proceeding or investigation pending, or to the knowledge of the officers of the
Borrower, threatened against the Borrower.

     The Borrower agrees to pay on demand all costs and expenses (including
legal costs and attorneys' fees) incurred or paid by Bank in enforcing the
Borrower's obligations hereunder or under the note executed pursuant hereto, as
such note may be amended, extended or replaced.

     If the foregoing satisfactorily sets forth the terms and conditions of the
Line of Credit, please execute and return the enclosed copy of this letter on or
before June 30, 1996, together with the enclosed note, documents and
certificates required by the Bank.

                 Very truly yours,

                 STATE STREET BANK AND TRUST COMPANY



                            By:/s/               Vice President
                            Name                          Title


Accepted:

Unitil Corporation


By: /s/ Pete Stulgis   Chairman & CEO
    Name:                       Title

Dated: June 21, 1996


By: /s/ Gail Siart
    Name:                       Title


Dated: June 21, 1996


                                    EXHIBIT A

                                 PROMISSORY NOTE


$2,000,000.00                                             July 1    , 1996
 ------------                                             ----------
                                                          Boston, Massachusetts


     For Value Received, the undersigned, jointly and severally if more than
one, (herein called "Borrower"), hereby promise(s) to pay to the order of State
Street Bank and Trust Company (herein called "Bank") at the principal office of
Bank at 225 Franklin Street, Boston, Massachusetts 02110, or such other place as
the holder hereof shall designate

                        TWO MILLION ($2,000,000) DOLLARS


or, if less, the aggregate principal amount of all loans made by the Bank to the
Borrower pursuant to a letter agreement dated June 5, 1996, as such letter
agreement may be amended, extended or replaced (the Agreement), as shown in the
schedule attached hereto (the "Note Schedule"), together with interest on each
loan at the rate or rates per annum set forth in the Note Schedule. Capitalized
terms contained herein and not defined will have the meanings ascribed to them
in the Agreement. The principal amount of each loan shall be payable upon the
earlier to occur of demand by the Bank, or the maturity date of such loan as
indicated in the Note Schedule. Interest on the unpaid balance of each loan
shall be payable in arrears on the same day as the principal amount is due,
provided that (i) interest on each Prime Rate Loan shall be payable on the first
day of each month beginning on the first of such dates occurring after the date
of such loan and when such loan is due. Interest shall be calculated on the
basis of actual days elapsed and a 360-day year. Overdue payments of principal
(whether at stated maturity, by acceleration or otherwise) shall bear interest,
payable on demand, at a fluctuating interest rate per annum equal to 4% above
the Prime Rate in effect from time to time. "Prime Rate" shall mean the rate of
interest announced by the Bank in Boston, Massachusetts from time to tune as its
"Prime Rate".

     All loans hereunder and all payments on account of principal and interest
hereof shall be recorded on the books and records of the Bank and, prior to any
transfer hereof, endorsed on the Note Schedule which is part of this note. The
entries on the records of the Bank (including any appearing on this note) shall
be prima facie evidence of amounts outstanding hereunder.

     At the option of the holder, this note shall become immediately due and
payable without notice or demand upon the occurrence of any of the following
events of default: (a) failure to make any payment of principal or interest or
pay any fee on any loan hereunder when due; (b) failure to pay or perform any
liability, obligation or agreement of any Obligor to or with the holder of this
note; (c) failure of any Obligor to pay or perform any obligation of any such
Obligor to others for borrowed money or in respect of any extension of credit or
accommodation; (d) failure of any representation or warranty in any statement or
document or financial statements delivered to Bank for the purpose of inducing
it to make or maintain loans under this note; (e) failure to furnish Bank
promptly with financial information concerning any Obligor; (f) loss, theft,
substantial damage, sale or encumbrance to or of any property constituting any
collateral for the loans made under this note, or the making of any levy,
seizure or attachment thereof or thereon or the failure to pay when due any tax
thereon or, with respect to any insurance policy, any premium therefor; (g)
default under any instrument constituting, or under any agreement relating to,
any collateral; (h) change in the condition (financial or otherwise) of any
Obligor which in the opinion of the holder will impair its security or increase
its risk; (i) the occurrence of any of the following with respect to any
Obligor: admission in writing of his or its inability, or be generally unable,
to pay his or its debts as they become due, death, dissolution, termination of
existence, business failure, insolvency, appointment of a receiver of any part
of the property of, legal or equitable assignment, conveyance or transfer of
property for the benefit of creditors by, or commencement of any proceedings
under any bankruptcy or insolvency laws by or against such person.

     Any deposits or other sums at any time credited by or due from holder to
any Obligor, and any securities or other property of any Obligor at any time in
the possession of holder may at all times be held and treated as collateral for
the payment of this note and any and all other liabilities (direct or indirect,
absolute or contingent, sole, joint or several, secured or unsecured, due or to
become due, now existing or hereafter arising) of such Obligor to holder.
Regardless of the adequacy of collateral, holder may apply or set off such
deposits or other sums against such liabilities at any time in the case of a
primary Obligor, but only with respect to matured liabilities in the case of a
secondary Obligor.

     Each Obligor hereby waives presentment, demand, notice, protest and all
other demands and notices in connection with the delivery, acceptance,
performance, default or enforcement hereof and consents that this note may be
extended from time to time and that no extension or other indulgence, and no
substitution, release or surrender of collateral, and no discharge or release of
any other party primarily or secondarily liable hereon, shall discharge or
otherwise affect the liability of such Obligor. No delay or omission on the part
of Bank in exercising any right hereunder shall operate as a waiver of such
right or of any other right hereunder, and a waiver of any such right on any one
occasion shall not be construed as a bar to or waiver of any such right on any
future occasion. "Obligor" means any person primarily or secondarily liable
hereunder or in respect hereto; and "holder" means the payee or any endorsee of
this note who is in possession of it, or the bearer hereof if this note is at
the time payable to bearer.

     This note is secured by any and all collateral at any time granted Bank to
secure any obligations of Borrower.

     Each Obligor agrees to pay on demand all costs and expenses (including
legal costs and attorney's fees) incurred or paid by the holder in enforcing
this note on default.

     This note shall take effect as a sealed instrument and shall be governed by
the laws (other than the conflict of law rules) of The Commonwealth of
Massachusetts.

                                        Unitil Corporation

Witness:

By: /s/ Sandra Walh                     By: /s/ Pete Stulgis
    Title: Corporate Asst.                  Title:



By: /s/ Sandra Walh                     By: /s/ Gail Siart
    Title:Corporate Asst.                   Title:


                                                                     Exhibit B-6

                               Unitil Corporation

                                   CERTIFICATE
                         -------------------------------




         On motion duly made and seconded, the following vote was unanimously
adopted:


VOTED:            That, effective December 19, 1996, and until further
                  action by Directors in this respect, the total amount
                  of short-term unsecured obligations of this Company
                  issued and outstanding at any one time shall not exceed
                  the sum of Twenty-five Million Dollars ($25,000,000);
                  and that the Chairman, President and Treasurer or any
                  Assistant Treasurer of this Company be and they are,
                  and each of them singly is, hereby authorized to borrow
                  funds upon short-term unsecured obligations of this
                  Company not exceeding in the aggregate the amount above
                  set forth, bearing interest at such rates and maturing
                  at such time as may to them seem wise, such short-term
                  unsecured obligations to be signed on behalf of this
                  Company by the Treasurer or any Assistant Treasurer and
                  countersigned by the Chairman, President, or any two
                  Directors.


     I, Gail A. Siart, hereby certify that l am Secretary of Unitil Corporation;
that the foregoing is a true copy from the records of votes unanimously adopted
at a meeting of the Directors of said Company duly called and held December
19,1996, at which meeting a quorum was present and acting throughout; and that
the said votes have not since been altered, amended or rescinded.

     WITNESS my hand and the corporate seal of Unitil Corporation this 27th day
of December, 1996.



                                            /s/ Gail A. Siart
                                            Secretary


                                                                    Exhibit H-1

SECURITIES AND EXCHANGE COMMISSION

(Release No. 35-           )

Filings Under the Public Utility Holding Company Act of 1935, as amended ("Act")

Unitil Corporation  (70-    )

         Unitil  Corporation  ("Unitil"),  6 Liberty  Lane  West,  Hampton,  New
Hampshire,  03842-  1270, a registered  holding  company  under the Act, and its
wholly owned subsidiary  companies,  Concord Electric Company,  Exeter & Hampton
Electric Company, Fitchburg Gas and Electric Light Company ("Fitchburg"), Unitil
Power Corp.,  Unitil Realty Corp.,  Unitil  Resources,  Inc. and Unitil  Service
Corp. (the  "Subsidiaries" and together with Unitil the "Applicants") have filed
a declaration under Sections 6(b), 7, 9(a) and 12(b) of the Act and Rules 43, 45
and 50 thereunder.

         Unitil requests  authorization for short-term  borrowing on a revolving
basis under current and proposed  unsecured  facilities from certain banks up to
an aggregate amount of $25,000,000 for a period of time through June 30, 1999.

         Fitchburg requests  authorization for short-term  borrowing pursuant to
formal or informal credit lines up to maximum borrowing limits authorized by the
Fitchburg board of directors for a period of time through June 30, 1999.

         The Applicants  request  authorization to lend to the system money pool
("Money  Pool")  pursuant  to the Cash  Pooling  and Loan  Agreement  among  the
Applicants  dated as of  February  1,  1985,  as  amended,  for a period of time
through June 30, 1999.

         By order dated July 11, 1995 the Applicants are currently authorized to
make  unsecured  short-term  borrowings  and to operate under the Money Pool, as
more  fully  described  in the joint  application-declaration  on Form  U-1,  as
amended,  in File No. 70-8623,  and the Commission's  order with respect thereto
(HCAR No. 26328).


                               UNITIL CORPORATION
                         CONSOLIDATED BALANCE SHEETS (A)

ASSETS

                                                                                       
                                                     March 31,
                                                       1997             Adjustments           Pro Formed
                                                 -----------------  ------------------    ------------------
Utility Plant (at cost):
  Electric                                             160,108,556                               160,108,556
  Gas                                                   28,887,089                                28,887,089
  Common                                                18,641,319                                18,641,319
  Construction Work in Progress                          2,376,329           7,450,000(E)          9,826,329
                                                 -----------------  ------------------    ------------------
    Utility Plant                                      210,013,293           7,450,000           217,463,293
Less: Accumulated Depreciation                          65,517,976                                65,517,976
                                                 -----------------  ------------------    ------------------
    Net Utility Plant                                  144,495,317           7,450,000           151,945,317
                                                 -----------------  ------------------    ------------------

Miscellaneous Property & Investments                        42,448                                    42,448
                                                 -----------------  ------------------    ------------------

Current Assets:
  Cash                                                   3,269,790                                 3,269,790
  Accounts Receivable                                   17,705,259                                17,705,259
  Materials and Supplies                                 1,818,763                                 1,818,763
  Prepayments                                            8,493,066                                 8,493,066
  Accrued Revenue and Deferred Fuel Costs                6,436,125                                 6,436,125
                                                 -----------------  ------------------    ------------------
    Total Current Assets                                37,723,003                                37,723,003

Deferred Debits:
  Unamortized Debt Expense                                 814,559                                   814,559
  Unamortized Cost of Abandoned Properties              25,031,323                                25,031,323
  Prepaid Pension and Other                             23,899,625                                23,899,625
                                                 -----------------  ------------------    ------------------
TOTAL                                                  232,006,275           7,450,000           239,456,275
                                                 =================  ==================    ==================
UNITIL CORPORATION CONSOLIDATED BALANCE SHEETS (A) LIABILITIES: March 31, 1997 Adjustments Pro Formed --------------- ----------------- --------------- Capitalization: Common Stock Equity 69,703,981 (69,084)(D) 69,634,897 Preferred Stock, Non-Redeemable 225,000 225,000 Preferred Stock, Redeemable 3,665,900 3,665,900 Long-term Debt, Less Current Portion 57,900,000 57,900,000 --------------- ----------------- --------------- Total Capitalization 131,494,881 (69,084) 131,425,797 Current Liabilities: Long-term Debt, Current Portion 4,272,000 4,272,000 Notes Payable 17,550,000 7,450,000(F) 25,000,000 Accounts Payable 14,858,337 14,858,337 Dividends Declared 197,385 197,385 Customers' Deposits and Refunds 1,643,534 1,643,534 Taxes Accrued 1,937,224 (35,589)(B) 1,901,635 Interest Accrued 1,427,271 104,673 (C) 1,531,944 Capitalized Lease Obligations 903,356 903,356 Other 2,725,163 2,725,163 --------------- ----------------- --------------- Total Current Liabilities 45,514,270 7,519,084 53,033,354 Deferred Credits: Unamortized Investment Tax Credit 1,566,223 1,566,223 Other Deferred Credits 8,441,948 8,441,948 --------------- ----------------- --------------- Total Deferred Credits 10,008,171 10,008,171 Deferred Income Taxes 40,540,250 40,540,250 Capitalized Lease Obligations 4,448,703 4,448,703 --------------- ----------------- --------------- TOTAL 232,006,275 7,450,000 239,456,275 =============== ================= ===============
UNITIL CORPORATION CONSOLIDATED STATEMENTS OF EARNINGS (A) Quarter Ended March 31, 1997 Adjustments Pro Formed ------------------- ------------------ ------------------ Operating Revenues: Electric 38,058,307 38,058,307 Gas 7,266,381 7,266,381 Other 7,500 7,500 ------------------- ------------------ ------------------ Total Operating Revenues 45,332,188 45,332,188 ------------------- ------------------ ------------------ Operating Expenses: Fuel and Purchased Power 23,517,250 23,517,250 Gas Purchased for Resale 4,366,396 4,366,396 Operating and Maintenance 7,602,253 7,602,253 Depreciation 1,902,259 1,902,259 Amortization of Cost of Abandoned Properties 400,935 400,935 Provisions for Taxes: Local Property and Other 1,370,796 1,370,796 Federal and State Income 1,552,953 (35,589)(B) 1,517,364 ------------------- ------------------ ------------------ Total Operating Expenses 440,712,842 (35,589) 40,677,253 ------------------- ------------------ ------------------ Operating Income 4,619,346 35,589 4,654,935 ------------------- ------------------ ------------------ Non-operating Income 5,735 5,735 ------------------- ------------------ ------------------ Gross Income 4,625,081 35,589 4,660,670 ------------------- ------------------ ------------------ Income Deductions: Interest Expense, Net 1,710,596 104,673(C) 1,815,269 ------------------- ------------------ ------------------ Total Income Deductions 1,710,596 104,673 1,815,269 ------------------- ------------------ ------------------ Net Income 2,914,485 ($69,084)(D) 2,845,401 ------------------- ------------------ ------------------ Less Dividends on Preferred Stock 69,008 69,008 ------------------- ------------------ ------------------ Net Income Applicable to Common Stock $2,845,477 ($69,084) $2,776,393 ==================== ================== ==================
UNITIL CORPORATION Notes to Pro forma Consolidated Financial Statements (A) These statements have been pro formed to reflect an increase in Notes Payable to the requested borrowing limit and the corresponding impact on expenses and Net Income. (B) The reduction in taxes reflect the rise in interest expense which reduced income for tax purposes. (C) The cost of this increase in Notes Payable is reflected in higher interest costs for the quarter. (D) Lower Net Income and Common Equity (e.g. Retained Earnings) reflects the impact of higher interest expense. (E) Assumes all borrowings are made to fund capital additions to plant. (F) Reflects the incremental increase in short-term debt to reach the borrowing limit.
                        UNITIL CORPORATION (COMPANY ONLY)
                               BALANCE SHEETS (A)


                                                                                       

ASSETS                                           March 31,
                                                   1997           Adjustments            Pro Formed

Plant                                                    0                 0                      0
                                                ----------        ----------             ----------
Miscellaneous Property &
Investments                                     58,785,505        10,450,000 (E)         69,235,505
                                                ----------        ----------             ----------

Current Assets:
    Cash                                         6,418,177                                6,418,177
    Accounts Receivable                          3,208,870           146,823 (B)          3,355,693
    Prepayments                                     24,350                 0                 24,350
                                                ----------           -------             ----------
    Total Current Assets                         9,651,397           146,823              9,796,220
Deferred Debits                                          0                                        0
TOTAL                                           68,436,902        10,596,823             79,033,725
                                                ==========        ==========             ==========


LIABILITIES:                                     March 31,
                                                   1997           Adjustments             ProFormed
Capitalization:
    Common Stock Equity                         53,723,068                 0             53,723,068
                                                ----------       -----------             ----------
         Total Capitalization                   53,723,068                 0             53,723,068

Current Liabilities:
    Notes Payable                               14,550,000        10,450,000 (D)         25,000,000
    Accounts Payable                                 5,303                                    5,303
    Dividends Declared                             128,375                                  128,375
    Interest Accrued                               215,620           146,823 (B)            362,443
    Taxes Accrued                                 (135,464)                                (165,464)
                                               ------------      -----------              ---------
    Total Current
         Liabilities                            14,713,834        10,596,823             25,310,657
Deferred Credits:                                        0                 0                      0
                                                ----------        ----------             ----------
TOTAL                                           68,436,902        10,596,823             79,033,725
                                                ==========        ==========             ==========

UNITIL CORPORATION (COMPANY ONLY) STATEMENTS OF EARNINGS (A) Quarter Ended March 31, 1997 Adjustments Pro Formed Operating Revenues 0 0 Operating Expenses: Administration and General 51,227 51,227 Provisions for Taxes: Federal and State Income 15,383 0 15,383 --------- ---------- --------- Total Operating Expenses 66,610 0 66,610 --------- ---------- --------- Operating Income (66,610) 0 (66,610) --------- ---------- --------- Non-operating Income 1,781,339 146,823 (B) 1,928,162 --------- ---------- --------- Gross Income 1,714,729 146,823 1,861,552 --------- ---------- --------- Income Deductions: Interest Expense, Net 215,620 146,823 (C) 362,443 --------- ---------- --------- Total Income Deductions 215,620 146,823 362,443 --------- ---------- --------- Net Income 1,499,109 0 1,499,109 --------- ---------- --------- Less Dividends on Preferred Stock 0 0 --------- --------- Net Income Applicable to Common Stock 1,499,109 0 1,499,109 ========= ========== ========= Unitil Corporation (Company Only) Notes to Pro forma Financial Statements (A) These statements have been pro formed to reflect an increase in Notes Payable to the requested borrowing limit and the corresponding impact on expenses and Net Income. (B) Assumes interest costs will be billable through the Cash Pool to the client companies and will be come a receivable. (C) The cost of this increase in Notes Payable is reflected in higher interest costs for the quarter. (D) Reflects the incremental increase in short-term debt to reach the borrowing limit. (E) Assumes all borrowed funds are reflected as an investment in the Cash Pool.
                    FITCHBURG GAS AND ELECTRIC LIGHT COMPANY
                         CONSOLIDATED BALANCE SHEETS(A)


                                                                                             
                                                       March 31,
ASSETS                                                    1997               Adjustments              ProFormed
                                                    ------------------   -------------------     ------------------
Utility Plant (at cost):
  Electric                                                 $69,563,384                                  $69,563,384
  Gas                                                       28,887,089                                   28,887,089
  Common                                                     5,351,296                                    5,351,296
  Construction Work in Progress                              1,350,725            $6,105,142(E)           7,455,867
                                                    ------------------   -------------------     ------------------
    Utility Plant                                          105,152,494            $6,105,142            111,257,636
    Less: Accumulated Depreciation                          34,059,339                                   77,198,297
                                                    ------------------   -------------------     ------------------
     Net Utility Plant                                      71,093,155            $6,105,142             77,198,297
                                                    ------------------   -------------------     ------------------

Other Property and Investments                                  18,114                                       18,114
                                                    ------------------   -------------------     ------------------

Current Assets:
  Cash                                                         760,453                                      760,453
  Accounts Receivable                                        8,055,423                                    8,055,423
  Materials and Supplies (at average cost)                   1,091,993                                    1,091,993
  Prepayments                                                  413,876                                      413,876
  Accrued Revenue                                            3,111,583                                    3,111,583
                                                    ------------------   -------------------     ------------------
    Total Current Assets                                    13,433,328                                   13,433,328

Deferred Debits:
  Unamortized Debt Expense                                     344,832                                      344,832
  Unamortized Cost of Abandoned Properties                  25,031,323                                   25,031,323
  Prepaid Pension Costs                                      3,347,901                                    3,347,901
  Other                                                     15,327,992                                   15,327,992
                                                    ------------------   -------------------     ------------------
    Total Deferred Debits                                   44,052,048                                   44,052,048

                                                    ------------------   -------------------     ------------------
TOTAL                                                     $128,596,645            $6,105,142           $134,701,787
                                                    ==================   ===================     ==================

FITCHBURG GAS AND ELECTRIC LIGHT COMPANY CONSOLIDATED BALANCE SHEETS(A) March 31, LIABILITIES: 1997 Adjustments ProFormed ---------------------- ----------------- -------------------- Capitalization: Common Stock Equity 36,872,838 (52,324) (D) 36,820,514 Preferred Stock, Redeemable 2,441,600 2,441,600 Long-term Debt, Less Current Portion 33,000,000 33,000,000 ---------------------- ----------------- -------------------- Total Capitalization 72,314,438 (52,324) 72,262,114 Current Liabilities: Long-term Debt, Current Portion 1,000,000 1,000,000 Notes Payable 5,894,858 6,105,142 (F) 12,000,000 Accounts Payable 6,274,996 6,274,996 Dividends Declared 1,061,992 1,061,992 Customers' Deposits and Refunds 498,850 498,850 Taxes Accrued 1,754,050 (33,453) (B) 1,720,597 Interest Accrued 503,486 85,777 (C) 589,263 Capitalized Lease Obligations 246,273 246,273 ---------------------- ----------------- -------------------- Total Current Liabilities 17,234,505 6,157,466 23,391,971 Deferred Credits: Unamortized Investment Tax Credit 894,187 894,187 Other 5,901,804 5,901,804 ---------------------- ----------------- -------------------- Total Deferred Credits 6,795,991 6,795,991 Deferred Income Taxes 29,653,139 29,653,139 ---------------------- ----------------- -------------------- Capitalized Lease Obligations 2,598,572 2,598,572 ---------------------- ----------------- -------------------- TOTAL $128,596,645 $6,105,142 $134,701,787 ====================== ================= ====================
FITCHBURG GAS AND ELECTRIC LIGHT COMPANY CONSOLIDATED STATEMENTS OF EARNINGS(A) Quarter Ended March 31, 1997 Adjustments ProFormed ------------------- ------------------ ------------------ Operating Revenues: Electric $12,725,430 $12,725,430 Gas 7,266,381 7,266,381 ------------------- ------------------ ------------------ Total Operating Revenues 19,991,811 19,991,811 ------------------- ------------------ ------------------ Operating Expenses: Electricity Purchased for Resale 6,668,656 6,668,656 Gas Purchased for Resale 4,366,396 4,366,396 Operating and Maintenance 3,157,184 3,157,184 Depreciation 842,010 842,010 Amortization of Cost of Abandoned Properties 400,935 400,935 Provisions for Taxes: Federal and State Income 1,188,847 (33,453)(B) 1,155,394 Local Property 462,893 462,893 ------------------- ------------------ ------------------ Total Operating Expenses 17,086,921 (33,453) 17,053,468 ------------------- ------------------ ------------------ Operating Income 2,904,890 33,453 2,938,343 ------------------- ------------------ ------------------ Non-operating (Expense) Income (84) (84) ------------------- ------------------ ------------------ Gross Income 2,904,806 33,453 2,938,259 ------------------- ------------------ ------------------ Interest and Other Deductions: Interest Expense, Net 852,831 85,777(C) 938,608 ------------------- ------------------ ------------------ Net Income 2,051,975 (52,324)(D) 1,999,651 ------------------- ------------------ ------------------ Less Dividends on Preferred Stock 41,396 41,396 ------------------- ------------------ ------------------ Net Income Applicable to Common Stock $2,010,579 (52,324) $1,958,255 =================== ================== ==================
FITCHBURG GAS AND ELECTRIC LIGHT COMPANY Notes to Pro forma Financial Statements (A) These statements have been pro formed to reflect an increase in Notes Payable to the requested borrowing limit and the corresponding impact on expenses and Net Income. (B) The reduction in taxes reflect the rise in interest expense which reduced income for tax purposes. (C) The cost of this increase in Notes Payable is reflected in higher interest costs for the quarter. (D) Lower Net Income and Common Equity (e.g. Retained Earnings) reflects the impact of higher interest expense. (E) Assumes all borrowings are made to fund additions to Utility Plant. (F) Reflects the incremental increase in short-term debt to reach the borrowing limit.
                            Concord Electric Company

                                 BALANCE SHEETS

                                                              March 31,
ASSETS                                                           1997
                                                       ------------------------
Utility Plant (at original cost)                                   $40,748,341
Less: Accumulated Depreciation                                      11,975,108
                                                       ------------------------
    Net Utility Plant                                               28,773,233

Other Property and Investments                                          23,827
                                                       ------------------------
Current Assets:
  Cash                                                                 631,497
  Accounts Receivable                                                4,703,579
  Materials and Supplies (at average cost)                             368,025
  Prepayments                                                           40,227
  Accrued Revenue                                                     (340,862)
                                                       ------------------------
    Total Current Assets                                             5,402,466

Deferred Debits:
  Unamortized Debt Expense                                             266,839
  Prepaid Pension Costs                                              1,755,595
  Other                                                              3,628,773
                                                       ------------------------
    Total Deferred Debits                                            5,651,207

                                                       ------------------------
TOTAL                                                              $39,850,733
                                                       ========================



                            Concord Electric Company

                                 BALANCE SHEETS


                                                             March 31,
LIABILITIES                                                    1997
                                                        ---------------------
Capitalization:
  Common Stock Equity:                                            $10,260,730
  Preferred Stock, Non-redeemable                                     225,000
  Preferred Stock, Redeemable                                         215,000
  Long-term Debt, Less Current Portion                             11,200,000
                                                        ---------------------
    Total Capitalization                                           21,900,730

Current Liabilities:
  Long-term Debt, Current Portion                                   2,170,000
  Notes Payable                                                     4,133,946
  Accounts Payable                                                    218,558
  Due to Affiliates                                                 3,433,333
  Dividends Declared                                                  232,008
  Customers' Deposits                                                 287,210
  Taxes Accrued                                                       268,513
  Interest Accrued                                                    301,271
                                                         --------------------
    Total Current Liabilities                                      11,044,839

Deferred Credits:
  Unamortized Investment Tax Credit                                   345,205
  Construction Advances                                               148,313
  Other                                                             1,350,779
                                                         --------------------
      Total Deferred Credits                                        1,844,297

Deferred Federal Income Tax                                         5,060,867
                                                         --------------------
      TOTAL                                                       $39,850,733
                                                         ====================



                            Concord Electric Company

                             STATEMENTS OF EARNINGS


                                                           Quarter Ended
                                                           March 31, 1997
                                                      -------------------------
Operating Revenues                                                 $12,527,015
                                                      -------------------------
Operating Expenses:
  Electricity Purchased for Resale                                   9,806,978
  Operating and Maintenance                                          1,036,713
  Depreciation                                                         344,013
  Provisions for Taxes:
    Local Property                                                     436,904
    Federal and State Income                                           165,163
                                                      -------------------------
      Total Operating Expense                                       11,789,771
                                                      -------------------------
Operating Income                                                       737,244
                                                      -------------------------
Non-operating (Expense) Income                                          (3,000)
                                                      -------------------------
Gross Income                                                           734,244
                                                      -------------------------
Interest and Other Deductions
  Interest Expense, Net                                                345,129
                                                      -------------------------
Net Income                                                             389,115
                                                      -------------------------
Less Dividends on Preferred Stock                                        8,041
                                                      -------------------------
Net Income Applicable to Common Stock                                 $381,074
                                                      =========================

                        EXETER & HAMPTON ELECTRIC COMPANY

                                 BALANCE SHEETS


                                                             March 31,
ASSETS:                                                         1997
                                                      -----------------------
Utility Plant (at original cost)                                  $50,811,957
Less: Accumulated Depreciation                                     18,028,069
                                                      -----------------------
    Net Utility Plant                                              32,783,888

Non-operating Property and Investments                                    507
                                                      -----------------------
Current Assets:
  Cash                                                                 66,470
  Accounts Receivable                                               4,581,066
  Materials and Supplies                                              358,746
  Prepayments                                                          43,840
  Accrued Revenue                                                       5,776
                                                      -----------------------
    Total Current Assets                                            5,055,898

Deferred Debits:

  Unamortized Debt Expense                                            202,889
  Prepaid Pension Costs                                             2,616,558
  Other                                                             3,885,028
                                                      -----------------------
    Total Deferred Debits                                           6,704,475
                                                      -----------------------
TOTAL                                                             $44,544,768
                                                      =======================




                        EXETER & HAMPTON ELECTRIC COMPANY

                                 BALANCE SHEETS


                                                               March 31,
LIABILITIES:                                                     1997
                                                        -----------------------
Capitalization:
  Common Stock Equity                                              $11,449,958
  Redeemable Preferred Stock                                         1,009,300
  Long-term Debt, Less Current Portion                              13,700,000
                                                        ----------------------
    Total Capitalization                                            26,159,258

Current Liabilities:
  Long-term Debt, Current Portion                                    1,102,000
  Notes Payable                                                      3,280,151
  Accounts Payable                                                     305,072
  Due to Affiliates                                                  3,825,801
  Dividends Declared                                                   249,671
  Customers' Deposits                                                  819,373
  Taxes Accrued                                                        435,936
  Interest Accrued                                                     621,210
                                                        ----------------------
    Total Current Liabilities                                       10,639,214

Deferred Credits:
  Unamortized Investment Tax Credit                                    326,831
  Construction Advances                                                461,280
  Other                                                                579,773
                                                        ----------------------
      Total Deferred Credits                                         1,367,884

Deferred Federal Income Tax                                          6,378,412
                                                        ----------------------
      TOTAL                                                        $44,544,768
                                                        ======================




                        EXETER & HAMPTON ELECTRIC COMPANY

                             STATEMENTS OF EARNINGS


                                                           Quarter Ended
                                                           March 31, 1997
                                                        -------------------
Operating Revenues                                              $13,868,071
                                                        -------------------
Operating Expenses:
  Electricity Purchased for Resale                               10,969,494
  Operating and Maintenance                                       1,167,413
  Depreciation                                                      448,727
  Provision for Taxes:
    Local Property                                                  343,810
    Federal Income                                                  162,786
                                                        -------------------
      Total Operating Expense                                    13,092,230
                                                        -------------------
Operating Income                                                    775,841
                                                        -------------------
Non-operating (Expense) Income                                       (2,381)
                                                        -------------------
Gross Income                                                        773,460
                                                        -------------------
Interest and Other Deductions
  Interest Expense, Net                                             379,394
                                                        -------------------
Net Income                                                          394,066
                                                        -------------------
Less Dividends on Preferred Stock                                    19,571
                                                        -------------------
Net Income Applicable to Common Stock                              $374,495
                                                        ===================


                               UNITIL POWER CORP.

                                 BALANCE SHEETS


                                                            March 31,
ASSETS:                                                       1997
                                                    ------------------------
Utility Plant                                                              0
Less: Accumulated Depreciation                                             0
                                                    ------------------------
Net Utility Plant                                                          0

Current Assets:
  Cash                                                                     0
  Accounts Receivable                                              6,877,427
  Prepayments                                                        203,049
  Accrued Revenue                                                  3,598,861
                                                    ------------------------
    Total Current Assets                                          10,679,337

  Other Deferred Debits                                              379,686
                                                    ------------------------
    TOTAL                                                        $11,059,023
                                                    ========================




                               UNITIL POWER CORP.

                                 BALANCE SHEETS


                                                             March 31,
LIABILITIES:                                                   1997
                                                    --------------------------
Capitalization:
  Common Stock Equity                                                  373,329
                                                    --------------------------
      Total Capitalization                                             373,329

Current Liabilities:
  Notes Payable                                                        455,085
  Accounts Payable                                                   8,937,522
  Due to Affiliates                                                    235,611
  Customer Deposits                                                     38,100
  Taxes Accrued                                                          3,196
  Interest Accrued                                                       1,305
  Other Current Liabilities                                          1,014,875
                                                    --------------------------
      Total Current Liabilities                                     10,685,694
                                                    --------------------------
      TOTAL                                                        $11,059,023
                                                    ==========================




                               UNITIL POWER CORP.

                             STATEMENTS OF EARNINGS

                                                           Quarter Ended
                                                          March 31, 1997
                                                    --------------------------
Operating Revenues                                                  19,742,212
                                                    --------------------------
Operating Expenses:
  Operating Expenses                                                19,687,852
  Provisions for Taxes:
    Federal and State Income                                             6,797
                                                     -------------------------
      Total Operating Expenses                                      19,694,649
                                                     -------------------------
Operating Income                                                        47,563
                                                     -------------------------
Non-operating Income (expense)                                           1,686
                                                     -------------------------
Gross Income                                                            49,249
                                                     -------------------------
Income Deductions:
  Interest Expense                                                      38,551
                                                     -------------------------
    Net Income Deductions                                               38,551
                                                     -------------------------
Net Income                                                             $10,698
                                                     =========================


                               UNITIL REALTY CORP.

                                 BALANCE SHEETS



                                                           March 31,
ASSETS                                                       1997
                                                  -------------------------
Utility Plant                                                     9,521,257
Less: Accumulated Depreciation                                      190,839
                                                  -------------------------
    Net Utility Plant                                             9,330,418

Current Assets:
  Cash                                                                    0
  Prepayments                                                         5,760
                                                  -------------------------
    Total Current Assets                                              5,760

Deferred Debits:
  Misc Deferred Debits                                                3,111
  Accum. Deferred Income Taxes                                    (161,870)
  Other Deferred Debits                                               3,111
                                                  -------------------------
    Total Deferred Debits                                         (158,759)
                                                  -------------------------
    TOTAL                                                        $9,177,419
                                                  =========================



                               UNITIL REALTY CORP.

                                 BALANCE SHEETS

                                                               March 31,
LIABILITIES:                                                     1997
                                                      -----------------------
Capitalization:
  Common Equity                                                     1,212,942
  Long-term Debt, Less Current Portion                                      0
                                                      -----------------------
      Total Capitalization                                          1,212,942

Current Liabilities:
  Long-term Debt Due Within One Year
  Notes Payable                                                     8,036,674
  Accounts Payable                                                    138,830
  Interest Accrued                                                          0
  Taxes Accrued                                                      (211,027)
                                                      -----------------------
      Total Current Liabilities                                     7,964,477
                                                      -----------------------
      TOTAL                                                        $9,177,419
                                                      =======================




                               UNITIL REALTY CORP.

                             STATEMENTS OF EARNINGS

                                                             Quarter Ended
                                                            March 31, 1997
                                                    ---------------------------
Operating Revenues                                                      343,655
                                                    ---------------------------
Operating Expenses:
  Operating and Maintenance                                              52,499
  Depreciation                                                           63,365
  Provisions for Taxes:
    Federal and State Income                                             34,838
    Local Property and Other                                             23,745
                                                    ---------------------------
      Total Operating Expenses                                          174,447
                                                    ---------------------------
Operating Income                                                        169,208
                                                    ---------------------------
Non-operating Income (expense)
                                                    ---------------------------
Gross Income                                                            169,208
                                                    ---------------------------
Income Deductions:
  Interest Expense, Net                                                 113,839
                                                    ---------------------------
Net Income                                                              $55,369
                                                    ===========================


                             UNITIL RESOURCES, INC.

                                 BALANCE SHEETS


                                                         March 31,
ASSETS                                                     1997
                                                   -------------------
Current Assets:
  Cash                                                          29,487
  Accounts Receivable                                           78,125
  Misc. Current Assets                                          60,766
                                                   -------------------
    Total Current Assets                                       168,378

Deferred Debits                                                      0
                                                   -------------------

                                                   -------------------
    TOTAL                                                     $168,378
                                                   ===================



                             UNITIL RESOURCES, INC.

                                 BALANCE SHEETS


                                                            March 31,
LIABILITIES:                                                  1997
                                                     ---------------------
Capitalization:
  Common Stock Equity                                               43,933
                                                     ---------------------
    Total Capitalization                                            43,933

Current Liabilities:
  Notes Payable                                                    103,045
  Accounts Payable                                                 209,204
  Interest Accrued                                                      --
  Taxes Accrued                                                  (187,804)
                                                     ---------------------
    Total Current Liabilities                                      124,445
                                                     ---------------------
    TOTAL                                                         $168,378
                                                     =====================




                             UNITIL RESOURCES, INC.

                             STATEMENTS OF EARNINGS

                                                            Quarter Ended
                                                            March 31, 1997
                                                      ----------------------
Operating Revenues                                                   128,267
                                                      ----------------------
Operating Expenses:
  Operating Expenses, Other                                          146,337
  Provisions for Taxes:
    Federal and State Income                                         (7,038)
                                                      ----------------------
      Total Operating Expenses                                       139,299
                                                      ----------------------
Operating Income                                                    (11,032)
                                                      ----------------------
Non-operating Income (expense)                                           485
                                                      ----------------------
Gross Income                                                        (10,547)
                                                      ----------------------
Income Deductions:
  Interest Expense, Net                                                  639
                                                      ----------------------
    Net Income Deductions                                                639
                                                      ----------------------
Net Income                                                         ($11,186)
                                                      ======================

                              UNITIL SERVICE CORP.

                                 BALANCE SHEETS

ASSETS
                                                            March 31,
                                                              1997
                                                           ----------
Utility Plant                                               3,779,244
Less: Accumulated Depreciation                              1,264,621
                                                           ----------
    Net Utility Plant                                       2,514,623

Current Assets:
  Cash                                                        420,631
  Accounts Receivable                                       1,297,217
  Prepayments                                                  41,910
                                                           ----------
    Total Current Assets                                    1,759,758

Deferred Debits:
  Clearing Accounts                                           341,599
  Other Deferred Debits                                       333,435
                                                           ----------
    Total Deferred Debits                                     675,034
							   ----------
  TOTAL                                                    $4,949,415
                                                           ==========

LIABILITIES
                                                            March 31,
                                                              1997
                                                            ---------
Capitalization:

  Common Stock Equity:                                          2,688
  Capital Leases, Less Current Portion                      1,850,131
                                                           ----------
    Total Capitalization                                    1,852,819

Current Liabilities:
  Notes Payable                                               704,775
  Accounts Payable                                          1,744,963
  Capital Leases, Current Portion                             657,083
  Other Current Liabilities                                   643,989
  Interest Accrued                                                 --
  Taxes Accrued                                                58,866
                                                           ----------
    Total Current Liabilities                               3,809,676

Accum. Deferred Income Taxes                                 (713,080)
                                                           ----------
  TOTAL                                                    $4,949,415
                                                           ==========


                              UNITIL SERVICE CORP.

                             STATEMENTS OF EARNINGS

                                                         Quarter Ended
                                                         March 31, 1997
                                                         --------------

Operating Revenues                                          2,971,769
                                                            ---------
Operating Expenses:
    Operating and Maintenance                               2,615,762
    Depreciation                                              204,144
    Provisions for Taxes:
      Federal and State Income                                 (9,353)
      Local Property and Other                                103,445
                                                            ---------
        Total Operating Expenses                            2,913,998
                                                            ---------
Operating Income                                               57,771
                                                            ---------
Non-operating Income (expense)                                     32
                                                            ---------
Gross Income                                                   57,803
                                                            ---------
Income Deductions:
    Interest Expense, Net                                      57,803
                                                            ---------
Net Income                                                         $0
                                                            =========

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

 

OPUR1 3-MOS 3-MOS DEC-31-1997 DEC-31-1997 JAN-01-1997 JAN-01-1997 MAR-31-1997 MAR-31-1997 PER-BOOK PER-BOOK 144,496,317 151,945,317 42,448 42,448 37,723,003 37,732,003 49,745,507 49,745,507 0 0 232,006,275 239,456,275 34,213,412 34,213,412 1,628,935 1,628,935 33,861,634 33,792,550 69,703,981 69,634,897 3,665,900 3,665,900 225,000 225,000 57,900,000 57,900,000 17,550,000 25,000,000 0 0 0 0 4,272,000 4,272,000 0 0 4,448,703 4,448,703 903,356 903,356 73,337,335 73,406,419 232,006,275 239,456,275 45,332,188 45,332,188 1,552,953 1,517,364 39,159,889 39,159,889 40,712,842 40,677,253 4,619,346 4,654,935 5,735 5,735 4,625,081 4,660,670 1,710,596 1,815,269 2,914,485 2,845,401 69,008 69,008 2,845,476 2,776,393 1,530,896 1,530,896 1,217,439 1,217,439 8,450,237 8,381,153 0.65 0.64 0.63 0.62
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

 

OPUR1 3-MOS 3-MOS DEC-31-1997 DEC-31-1997 JAN-01-1997 JAN-01-1997 MAR-31-1997 MAR-31-1997 PER-BOOK PER-BOOK 0 0 58,785,505 69,235,505 9,651,397 9,798,220 0 0 0 0 68,436,902 79,033,725 35,900,709 35,900,709 1,628,935 1,628,935 16,193,424 16,193,424 53,723,068 53,723,068 0 0 0 0 0 0 14,550,000 25,000,000 0 0 0 0 0 0 0 0 0 0 0 0 14,713,834 25,310,657 68,436,902 79,033,725 0 0 15,383 15,383 51,227 51,227 66,610 66,610 (66,610) (66,610) 1,781,339 1,928,162 1,714,729 1,861,552 215,620 362,443 1,499,109 1,499,109 0 0 0 0 0 0 0 0 1,326,413 1,326,413 0 0 0 0
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

 

OPUR1 3-MOS 3-MOS DEC-31-1997 DEC-31-1997 JAN-01-1997 JAN-01-1997 MAR-31-1997 MAR-31-1997 PER-BOOK PER-BOOK 71,093,155 77,198,297 18,114 18,114 13,433,328 13,433,328 44,052,048 44,052,048 0 0 128,596,645 134,701,787 12,446,290 12,446,290 8,633,170 8,633,170 15,793,378 15,741,054 36,872,838 36,820,514 2,441,600 2,441,600 0 0 33,000,000 33,000,000 5,894,858 12,000,000 0 0 0 0 1,000,000 1,000,000 0 0 2,598,572 2,598,572 246,273 246,273 46,542,504 46,594,828 128,596,645 134,701,787 19,991,811 19,991,881 1,188,847 1,155,394 15,898,074 15,898,074 17,086,921 17,053,468 2,904,890 2,938,343 (84) (84) 2,904,806 2,938,259 852,831 938,608 2,051,975 1,999,651 41,396 41,396 2,010,579 1,958,255 1,061,992 1,061,992 641,250 641,250 5,212,500 5,160,176 1.62 1.62 1.62 1.62
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

 

OPUR1 3-MOS DEC-31-1997 JAN-01-1997 MAR-31-1997 PER-BOOK 28,773,233 23,827 5,402,466 5,651,207 0 39,850,733 1,467,426 (40,185) 8,833,489 10,260,730 215,000 225,000 11,200,000 4,133,946 0 0 2,170,000 0 0 0 11,646,057 39,850,733 12,527,015 165,163 11,624,608 11,789,771 737,244 (3,000) 734,244 345,129 389,115 8,041 381,074 223,967 270,032 1,303,983 2.89 2.89
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

 

OPUR1 3-MOS DEC-31-1997 JAN-01-1997 MAR-31-1997 PER-BOOK 32,783,888 507 5,055,898 6,704,475 0 44,544,768 975,000 915,812 9,559,146 11,449,958 1,009,300 0 13,700,00 3,280,151 0 0 1,102,000 0 0 0 14,003,359 44,544,768 13,868,071 162,786 12,929,444 13,092,230 775,841 (2,381) 773,460 379,394 394,066 19,571 374,495 230,100 306,157 1,105,319 1.92 1.92
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

 

OPUR1 3-MOS DEC-31-1997 JAN-01-1997 MAR-31-1997 PER-BOOK 0 0 10,679,337 379,686 0 11,059,023 1,000 100,000 272,329 373,329 0 0 0 455,085 0 0 0 0 0 0 10,230,609 11,059,023 19,742,212 6,797 19,687,852 19,694,649 47,563 1,686 49,249 38,551 10,698 0 10,698 0 0 551,193 107 107
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

 

OPUR1 3-MOS DEC-31-1997 JAN-01-1997 MAR-31-1997 PER-BOOK 0 0 168,378 0 0 168,378 100 9,900 33,933 43,933 0 0 0 103,045 0 0 0 0 0 0 21,400 168,378 128,267 (7,038) 146,337 139,299 (11,032) 485 (10,547) 639 (11,186) 0 (11,186) 0 0 26,996 (112) (112)
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

 

OPUR1 3-MOS DEC-31-1997 JAN-01-1997 MAR-31-1997 PER-BOOK 9,330,418 0 5,760 (158,759) 0 9,177,419 1000 325,000 886,942 1,212,942 0 0 0 8,036,674 0 0 0 0 0 0 (72,197) 9,177,419 343,655 34,838 139,609 174,447 169,208 0 169,208 113,839 55,369 0 55,369 0 0 205,000 554 554
 

OPUR1 3-MOS DEC-31-1997 JAN-01-1997 MAR-31-1997 PER-BOOK 2,514,623 0 1,759,758 675,034 0 4,949,415 1000 0 1,688 2,688 0 0 0 704,775 0 0 0 0 1,850,131 657,083 1,734,738 4,949,415 2,971,769 (9,353) 2,923,351 2,913,998 57,771 (32) 57,803 57,803 0 0 0 0 0 0 0 0