1
                  SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, D.C. 20549
                              FORM 10-Q

                             (Mark One)

X   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
    SECURITIES EXCHANGE ACT OF 1934

            For the quarterly period ended May 31, 1998


                                OR

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

       For the transition period from __________ to_________

                 Commission File Number 0-1166

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

          Massachusetts                        04-1427020
 (State or other jurisdiction of   (I.R.S. Employer Identification #)
  incorporation or organization)  

         7 North Hunt Road, Amesbury, Massachusetts     01913
         (Address of principal executive offices)    (Zip Code)

                             (978)  388-4000

          (Registrant's telephone number, including area code)


                          _______________________
     (Former name, former address and former fiscal year, if changed
      since last report)


     Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Sections 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements
for the past 90 days.  Yes   X     No _____

         APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
           PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

     Indicate by check mark whether the registrant has filed all
documents and reports required to be filed by Section 12, 13 and
15(d) of the Securities Exchange Act of 1934 subsequent to the
distribution of securities under a plan confirmed by court.  Yes -----
  No _____

                 APPLICABLE ONLY TO CORPORATE ISSUERS:

    Number of shares of Common Stock outstanding as of May 31, 1998:
                            1,725,644     




 2


PART I - FINANCIAL INFORMATION



Item 1  FINANCIAL STATEMENTS



     The accompanying unaudited consolidated financial statements

have been prepared in accordance with generally accepted accounting

principles for interim financial information and with the

instructions to Form 10-Q and Rule 10-01 of Regulation S-X.  They do

not include information and footnotes required by generally accepted

accounting principles for complete financial statements.  For

further information, refer to the notes to consolidated financial

statements included in the registrant's Annual Report on Form 10-K

for the year ended August 31, 1997.  In the opinion of management,

all adjustments, consisting of normally recurring adjustments

considered necessary for a fair presentation, have been included.

Because of the seasonal nature of the registrant's business,

operating results for the nine months ended May 31, 1998, are not

necessarily indicative of the results that may be expected for the

fiscal year ending August 31, 1998.


 3



                      ESSEX COUNTY GAS COMPANY

                    CONSOLIDATED BALANCE SHEETS



                                               May 31, 1998      August
                                               (Unaudited)      31, 1997
ASSETS

Utility plant                                 $108,612,657   $104,540,111
Less:  accumulated depreciation                 28,171,704     25,021,795
                                              ------------   ------------  
     Net utility plant                          80,440,953     79,518,316
                                              ------------   ------------
Other property and investments                     792,080        718,838
                                              ------------   ------------
Capitalized lease                                  564,835        604,822
                                              ------------   ------------

Current assets:

     Cash and cash equivalents                     827,714        434,930
     Accounts receivable, net
          Customers                              3,422,198      2,275,005
          Other                                    204,096        389,526
     Supplemental fuel inventory                 3,250,351      4,131,520
     Material and supplies                         621,885        560,493
     Prepaid deferred income taxes                 629,371        100,105
     Prepayments and other                         532,137        622,024
     Recoverable gas costs                               -        320,909
                                              ------------   ------------
        Total current assets                     9,487,752      8,834,512
                                              ------------   ------------

Deferred charges:

     Regulatory assets                           1,243,395      1,790,966
     Unamortized debt expense and other          2,188,960      1,278,367
                                              ------------   ------------

        Total deferred charges                   3,432,355      3,069,333
                                              ------------   ------------
                                              $ 94,717,975   $ 92,745,821
                                              ============   ============


                See Notes to Consolidated Financial Statements


 4                        
                        
                        ESSEX COUNTY GAS COMPANY

                  CONSOLIDATED BALANCE SHEETS (Continued)


                                              May 31, 1998      August
                                              (Unaudited)      31, 1997


CAPITALIZATION AND LIABILITIES

Common stock equity:
  Common stock, no par, (authorized
  5,000,000 shares, issued and outstanding
  1,725,644 shares at May 31, 1998
  and 1,685,318 shares at
  August 31, 1997                              $21,649,107    $20,320,890
Unrealized gain (loss) on investments
  available for sale, net                           13,600         (6,253)
Retained earnings                               17,389,845     15,094,008
                                               -----------    -----------
      Total common stock equity                 39,052,552     35,408,645
                                               -----------    -----------
Long-term debt less current portion             28,199,000     28,799,000
                                               -----------    -----------
Non-current obligations under
  capital lease                                    507,471        550,939
                                               -----------    -----------
Current liabilities:
  Current portion of long-term debt                748,570        960,535
  Current obligation under capital lease            57,364         53,883
  Obligations under supplemental
    fuel inventory                               2,799,195      3,807,788
  Notes payable, banks                           4,125,000      3,313,000
  Accounts payable                               2,550,206      3,092,859
  Taxes payable                                    448,346        157,098
  Accrued interest                                 202,524        803,237
  Refundable gas costs                           1,924,227              -
  Transition obligations                            30,398        401,465
  Supplier refund due customers                    290,762      1,567,364
  Other                                            132,074        320,308
                                               -----------    -----------
      Total current liabilities                 13,308,666     14,477,537
                                               -----------    -----------
Deferred credits:
  Accumulated deferred income taxes              8,886,556      8,941,079
  Unamortized investment tax credit              1,088,806      1,141,132
  Deferred directors' fees                         899,058      1,106,358
  Other                                          2,775,866      2,321,131
                                               -----------    -----------
      Total deferred credits                    13,650,286     13,509,700
                                               -----------    -----------
                                               $94,717,975    $92,745,821
                                               ===========    ===========


               See Notes to Consolidated Financial Statements



 5

                        ESSEX COUNTY GAS COMPANY

                   CONSOLIDATED STATEMENTS OF INCOME


                                                THREE MONTHS ENDED   

                                          May 31, 1998    May 31, 1997
                                          (Unaudited)     (Unaudited)

Operating revenues                         $14,154,192    $16,659,598
   Less:  Cost of gas                        6,753,434      8,704,179
                                           -----------    -----------
Operating margin                             7,400,758      7,955,419
                                           -----------    -----------
Operating expenses:
   Operations and maintenance expenses       3,294,018      3,792,907
   Depreciation                              1,135,685      1,035,685
   Taxes, other than federal income            589,001        567,762
   Federal income taxes                        698,680        587,558
                                           -----------    -----------
          Total operating expenses           5,717,384      5,983,912
                                           -----------    -----------
Operating income                             1,683,374      1,971,507
Other income - net                              24,536         71,984
                                           -----------    -----------
Income before interest charges               1,707,910      2,043,491
                                           -----------    -----------
Interest charges:
   Interest on long-term debt                  625,595        636,588
   Amortization of debt expense                  8,161          8,059
   Other interest expense                       80,099        147,686
   Allowance for funds used
     during construction                        (5,595)        (4,967)
                                           -----------    -----------
          Total interest charges               708,260        787,366
                                           -----------    -----------
Income available for common stock          $   999,650    $ 1,256,125
                                           ===========    ===========
Common shares outstanding
 (weighted average):
   Basic                                     1,723,701      1,671,636
                                             ---------      ---------
   Diluted                                   1,779,022      1,720,800

Earnings per common share:                   ---------      ---------
   Basic                                       $  0.58         $ 0.75
                                               -------         ------
   Diluted                                     $  0.57         $ 0.74
                                               -------         ------
Dividends per common share                     $  0.42         $ 0.41
                                               -------         ------

 
              See Notes to Consolidated Financial Statements


 6

                        ESSEX COUNTY GAS COMPANY

                   CONSOLIDATED STATEMENTS OF INCOME


                                                 NINE MONTHS ENDED

                                            May 31, 1998    May 31, 1997
                                            (Unaudited)     (Unaudited)

Operating revenues                           $46,216,514     $48,022,939
   Less:  Cost of gas                         22,278,575      24,505,502
                                             -----------     -----------
Operating margin                              23,937,939      23,517,437
                                             -----------     -----------
Operating expenses:
   Operations and maintenance expenses         9,657,864      10,348,444
   Depreciation                                3,497,054       3,182,127
   Taxes, other than federal income            1,896,127       1,776,301
   Federal income taxes                        2,361,039       1,953,674
                                             -----------     -----------
          Total operating expenses            17,412,084      17,260,546
                                             -----------     -----------
Operating income                               6,525,855       6,256,891
Other income - net                               174,392         195,737
                                             -----------     -----------
Income before interest charges                 6,700,247       6,452,628
                                             -----------     -----------
Interest charges:
   Interest on long-term debt                  1,889,572       1,688,116
   Amortization of debt expense                   24,368          21,890
   Other interest expense                        381,108         631,881
   Allowance for funds used
     during construction                         (17,437)        (16,153)
                                             -----------     -----------
          Total interest charges               2,277,611       2,325,734
                                             -----------     -----------
Income available for common stock            $ 4,422,636     $ 4,126,894
                                             ===========     ===========
Common shares outstanding
 (weighted average):
   Basic                                       1,705,907       1,659,474
                                               ---------       ---------
   Diluted                                     1,761,564       1,708,614
                                               ---------       ---------
Earnings per common share
   Basic                                          $ 2.59          $ 2.49
                                                  ------          ------
   Diluted                                        $ 2.53          $ 2.44
                                                  ------          ------

Dividends per common share                        $ 1.25          $ 1.22
                                                  ------          ------


                 See Notes to Consolidated Financial Statements   


 7

                        ESSEX COUNTY GAS COMPANY

                 CONSOLIDATED STATEMENTS OF CASH FLOWS
   
                                                   NINE MONTHS ENDED
                                            May 31, 1998    May 31, 1997
                                            (Unaudited)     (Unaudited)

Operating activities:
  Net income                                $ 4,422,636     $ 4,126,894
  Adjustments to reconcile net income       -----------     -----------
   to net cash:
    Depreciation and amortization             3,882,783       3,388,567
    Provision for uncollectible accounts        916,698       1,509,573
    Deferred income taxes                      (595,769)     (1,175,801)
    Non-cash compensation related to ESOP             -          75,000

  Changes in current assets and liabilities:
    Accounts receivable                      (1,878,461)     (4,470,558)
    Inventories                                 819,777       1,227,413
    Prepayments and other                        89,887         467,708
    Accounts payable                           (542,653)     (1,345,633)
    Refundable gas costs                      2,245,136       1,311,320
    Accrued interest                           (600,713)       (756,875)
    Taxes payable                               291,248       1,877,509
    Supplier refunds due customers           (1,276,602)      1,291,720
    Other, net                                 (740,665)        904,018
                                            -----------     -----------
         Total adjustments                    2,610,666       4,303,961
                                            -----------     -----------
     Net cash used in operating activities    7,033,302       8,430,855
                                            -----------     -----------
Investing activities:
  Capital expenditure                        (4,735,655)     (4,834,244)
  Cost of property retirements, 
     net of salvage                             (69,769)       (112,482)
                                            -----------     -----------
    Net cash used in investing activities    (4,805,424)     (4,946,726)

Financing activities:
  Dividends paid                             (2,126,799)     (2,018,904)
  Net proceeds from issuance of common stock  1,300,263         806,925
  Proceeds from issuance of long-term debt            -      10,000,000
  Principal retired on long-term debt          (811,965)       (790,648)
  Decrease in supplemental fuel inventory
    obligation                               (1,008,593)     (1,019,155)
  Principal payment on ESOP obligation                -        ( 75,000)
  Net borrowings (repayment) of
     short-term debt                            812,000     (10,325,000)
        Net cash used in financing          -----------     -----------   
           activities                        (1,835,094)     (3,421,782)
                                            -----------     -----------
Net increase in cash and cash equivalents       392,784          62,347
Cash and cash equivalents at beginning
  of period                                     434,930         303,526
                                            -----------     -----------
Cash and cash equivalents at end of period  $   827,714    $    365,873
                                            ===========    ============
Supplemental disclosures:
  Cash paid for interest
  (net of amount capitalized)               $ 2,878,324    $  3,062,609
                                            -----------    ------------
  Cash paid for income taxes                $ 3,423,822    $  2,082,465
                                            -----------    ------------  

                See Notes to Consolidated Financial Statements


 8


Notes to Consolidated Financial Statements:


A.  Interim Accounting Policies

    The amount of natural gas sold for purposes of central and
    space heating, and to a lesser extent, water heating, is
    directly related to the ambient air temperature.
    Consequently, less gas is sold during the summer months than
    is sold during the winter months.  In order to match its
    costs more properly with gas sales revenue each month, the
    Company charges to certain expenses, primarily depreciation,
    an amount equal to the percentage of the annual volume of
    firm gas sales forecasted for the month, applied to the
    estimated annual expenses.

B.  Accounts Receivable

    Accounts Receivable - Customers are shown net of allowance
    for uncollectible accounts of $1,717,484 and $772,000 as of
    May 31, 1998 and August 31, 1997, respectively.

C.  Restriction on Retained Earnings

    Under the terms of the Indenture of First Mortgage Bonds
    dated October 1, 1955, as updated by Supplemental Indentures
    numbered One through Fifteen, retained earnings in the
    amount of $7,556,058 as of May 31, 1998, were unrestricted
    as to the payment of cash dividends on Common Stock and the
    purchase, redemption, or retirement of shares of capital
    stock.

D.  Commitments and Contingencies

    For information regarding commitments and contingencies, see
    Notes to Consolidated Financial Statements in the Company's
    Annual Report on Form 10-K for the fiscal year ended August
    31, 1997.

E.  Merger Agreement

    The Company has agreed, subject to the terms and conditions
    of the Agreement and Plan of Merger dated as of December 19,
    1997 (the "Merger Agreement") with Eastern Enterprises
    ("Eastern"), to merge with a wholly-owned subsidiary of
    Eastern.  Upon consummation of the proposed merger, the
    Company would become a wholly-owned subsidiary of Eastern,
    and each share of the Company's stock would be converted
    into the right to receive a number of shares of Eastern
    common stock equal to the exchange ratio provided for in the
    Merger Agreement.  On June 24, 1998 the Company held a
    Special Meeting of Stockholders and received stockholder
    approval for the proposed merger.  The proposed merger is
    still subject to regulatory approvals, required consents and
    other conditions.


Item 2

      Management's Discussion and Analysis of Financial Condition
                       and Results of Operations

Results of Operations

    For the Three Months Ended May 31, 1998 and May 31, 1997

    The Company's gas sales are divided into two categories:
firm, whereby the Company must supply gas to customers on demand;
and interruptible, whereby the Company may, generally during 

 9

colder months, discontinue service to high volume industrial
customers.  Sales of gas to interruptible customers do not
materially affect the Company's operating income because, unless
interruptible margins exceed a certain threshold specified by the
Massachusetts Department of Telecommunications and Energy
("MDTE"), the Company must return all margins on such sales
directly to the Company's firm customers.  Once the threshold is
attained, the Company may retain 25% of the margin above the
threshold.  The amount retained in the three month period ended
May 31, 1998 was approximately $4,400.

    The Company's sales are responsive to colder weather as the
majority of its firm customers use natural gas for space heating
purposes.  The Company measures weather through the use of
effective degree days and compares to both prior year and
"normal" weather as determined by a twenty year average.  For the
three months ended May 31, 1998 the weather was 15.0% warmer than
the same time period in 1997.  As a result, the volume of firm
sales decreased 11.7% to 1,566,593 Dekatherms ("DKT") for the
three months ended May 31, 1998 from 1,774,661 DKT for the three
months ended May 31, 1997. The Company's total operating revenues
decreased 15.0% to $14,154,192 for the three months ended May 31,
1998 from $16,659,598 for the three months ended May 31, 1997.
This decrease was primarily due to warmer weather resulting in a
lower volume of firm sales and a 2.0% decrease in the average
unit price of gas sold to firm customers. For the three months
ended May 31, 1998, firm sales decreased by  $2,178,021 (13.5%)
and interruptible sales decreased by $341,177 (98.8%) as compared
to the three months ended May 31, 1997.  The average unit price
per DKT of firm gas sold was $8.90 for the three months ended May
31, 1998 compared to $9.08 for the three months ended May 31,
1997.

    Total gas costs, including both firm and interruptible,
decreased 22.4% to $6,753,434 for the three months ended May 31,
1998 from $8,704,179 for the three months ended May 31, 1997.
The decrease in gas costs is attributable to the decrease in
volume of sales as well as a 4.6% decrease in the Company's unit
cost of gas.  The unit cost of gas decreased to $4.31 per DKT for
the three months ended May 31, 1998 from $4.52 per DKT for the
three months ended May 31, 1997.  The decrease was due to
slightly lower gas product costs billed by suppliers.

    Operations and maintenance expenses decreased 13.2% to
$3,294,018 for the three months ended May 31, 1998 compared to
$3,792,907 for the three months ended May 31, 1997.  The decrease
was due primarily to a decrease in injuries and damages costs of
$53,163, a decrease in expenses for meter and house regulators in
the amount of $51,009, a decrease in outside service costs in the
amount of $72,344, a reduction of uncollectible accounts and bad
debt expense of $364,090 offset by an increase in selling
expenses of $54,272.

    Depreciation expense increased $100,000 (9.7%) for the three
months ended May 31, 1998 compared to the three months ended May
31, 1997.  This increase was primarily due to an increase in the
Company's utility plant.

    Interest charges for the three months ended May 31, 1998
decreased by $79,109 (10.0%) compared to the three months ended
May 31, 1997.  The decrease was primarily related to interest due
customers on pipeline refunds returned to customers.

   Income available for common stock decreased 20.4% to $999,650
for the three months ended May 31, 1998 from $1,256,125 for the
three months ended May 31, 1997.  Income per common share

 10

decreased to $.58 for the three months ended May 31, 1998 from
$0.75 per share for the three months ended May 31, 1997.  On a
diluted basis the per share amounts were $0.57 and $0.74,
respectively.  Dividends per common share were $.42 per share for
the three months ended May 31, 1998 compared to $.41 per share
for the three months ended May 31, 1997 (such dividends were paid
April 1, 1998 and 1997, respectfully).  In June 1998, the Company
declared a dividend of $.42 per share which was paid to share
holders on July 1, 1998.


   For the Nine Months Ended May 31, 1998 and May 31, 1997

   Operating revenues for the nine months ended May 31, 1998
decreased 3.8% to $46,216,514 compared to $48,022,939 for the
nine months ended May 31, 1997.  Firm gas revenues amounted to
$45,383,187 for the nine months ended May 31, 1998 compared to
$46,371,321 for the same period in 1997, a decrease of 2.1%.
Firm gas volumes decreased 2.2% to 5,075,114 DKT for the nine
months ended May 31, 1998 compared to 5,187,401 DKT for the nine
month period ended May 31, 1997.  The decrease in operating
revenues is primarily due to the warmer weather discussed above.
The average selling price of firm gas was $8.94 for both the nine
month period ended ended May 31, 1998 and May 31, 1997.
Interruptible revenues for the nine months ended May 31, 1998 and
1997 were $160,085 and $1,029,411, respectively.

   Operations and maintenance expenses for the nine months ended
May 31, 1998 decreased to $9,657,864 from $10,348,444 for the
comparable period a year ago.  The decrease was due primarily to
maintenance cost for gas mains of approximately $95,696, a
decrease in outside services of $159,112, a reduction of
uncollectible accounts and bad debt expense of $592,875, offset
by an increase in selling expenses of $99,860.

   Interest charges decreased $48,122 (2.1%) for the nine months
ended May 31, 1998 compared to the nine months ended May 31,
1997.  The decrease was primarily related to interest due
customers on pipeline refunds returned to the customers which was
offset by higher balances on long-term debt.

   Income available for common stock increased by $295,712 to
$4,422,636 for the nine months ended May 31, 1998 as
compared to $4,126,894 for the same period last year while
earnings per share increased to $2.59 ($2.53 diluted) from $2.49
($2.44 diluted).  Dividends were $1.25 and $1.22 per common
share, respectively, for these periods.

Liquidity and Capital Resources

   Net cash provided by operating activities for the nine months
ended May 31, 1998 was $7,033,302. Cash flows were generated
primarily from net income of $4,422,636, depreciation and
amortization of $3,882,783, a decrease in inventory of $819,777,
refundable gas cost of $2,245,136 and a provision of
uncollectable accounts of $916,698.  These sources of cash were
offset by a decrease in accounts payable of $542,653, an increase
in accounts receivable of $1,878,461, a decrease in supplier
refund due customers of $1,276,602 and a decrease in deferred
taxes of $595,769.  The increase in accounts receivable is due to
the seasonal nature of the Company's business.  The decrease in
inventories also resulted from the seasonal nature of the
Company's business whereby inventories decrease during the winter
months.  The cash used for refundable gas costs to customers
represents savings in gas costs which are returned to the
Company's firm customers as discussed below.


 11

   Occasionally the Company receives refunds from its pipeline
supplier as a result of regulatory action by the Federal Energy
Regulatory Commission.  The supplier refunds are returned by the
Company to customers over a twelve month period. The Company did
not receive any supplier refunds during the nine months ended May
31, 1998.

   The Company finances its gas inventory with a bank through a
special purpose credit agreement which has a maximum financing
commitment of $10,000,000 with a floating interest rate.  This
credit agreement extends from December 12, 1995 through December
31, 2000.  As of May 31, 1998, the Company's obligation under
this credit agreement was $2,799,195.

   The Company continues to invest a significant amount of
capital in its distribution system to satisfy current and
expected future customer demand.  Funding has traditionally been
generated from operations, short-term bank borrowings, issuance
of long-term debt and the issuance of additional equity,
including the issuance of additional shares of common stock
through the Company's Dividend Reinvestment and Common Stock
Purchase Plan.  During the nine months ended May 31, 1998, the
Company raised $996,148 of common stock through its Dividend
Reinvestment and Common Stock Purchase Plan (including $100,691
from the cash infusion portion of the Plan) and $451,912.88 of
common stock issued to the Company's qualified employee plans.
Management anticipates that these and other sources will remain
available and will continue to adequately serve the Company's
needs.

   Net construction expenditures for the nine months ended May
31, 1998 were $4,917,632 as compared to $4,834,244 for the same
period a year ago.  Historically, the third quarter of the
Company's fiscal year including the three months ended May 31,
1998 has been characterized by increasing  capital expenditures,
diminishing gas sendout and reduced operating revenues. Cash
requirements during this period have historically been satisfied
through operations and short-term borrowings.  Planned
construction expenditures for the remainder of fiscal 1998 are
currently estimated at $1,750,000 and planned construction
expenditures for fiscal 1999 are currently estimated at
$8,000,000. The Company's planned construction expenditures and
long-term debt repayments have been, and the Company expects them
to continue to be, funded through cash generated by operations
and short-term bank borrowings, which the Company anticipates
will be replaced from time to time with equity and long-term debt
financings.

Merger Agreement

   The Company has agreed, subject to the terms and conditions
of the Agreement and Plan of Merger dated as of December 19, 1997
(the "Merger Agreement") with Eastern Enterprises ("Eastern"), to
merge with a wholly-owned subsidiary of Eastern.  Upon
consummation of the proposed merger, the Company  would become a
wholly-owned subsidiary of Eastern, and each share of the
Company's common stock would be converted into the right to
receive a number of shares of Eastern common stock equal to the
exchange ratio provided for in the Merger Agreement.  On June 24,
1998 the Company held a Special Meeting of Stockholders and
received Stockholder approval for the proposed merger.  The
proposed merger is still subject to regulatory approvals,
required consent and other conditions.

   Eastern is an unincorporated voluntary association, commonly
referred to as a "Massachusetts business trust."  Eastern's
principal subsidiaries are Boston Gas Company ("Boston Gas") and
Midland Enterprises, Inc. ("Midland").  Boston Gas is a regulated

 12

utility that distributes natural gas in and around Boston,
Massachusetts.  Midland is engaged in barge transportation,
principally on the Ohio and Mississippi river systems.  A copy of
the Merger Agreement has been filed on Form 8-K dated January 9,
1998.

Regulatory and Accounting Issues

    The Company's revenues are based on rates regulated by the
MDTE.  These rates are designed to allow the Company to recover
its operating costs and provide an opportunity to earn a
reasonable rate of return on investor supplied funds.  Once
approved, the Company's rates are adjusted by a Cost of Gas
Adjustment ("CGA") which, subject to approval by the MDTE,
permits the Company to change rates to recover its gas costs and
certain other costs on a dollar-for-dollar basis.  The CGA is
also used as the mechanism to reduce charges to firm customers by
the margin earned on sales to interruptible customers.

    Net earnings per share amounts have been computed using the
weighted average number of common and common equivalent shares
outstanding during each year. For the period ended February 28,
1998, the Company adopted the provisions of SFAS No. 128,
Earnings Per Share.  This statement was issued by the FASB in
March 1997 and establishes standards for computing and presenting
earnings per share (EPS) and applies to entities with publicly
held common stock or potential common stock.  This statement
replaces the presentation of primary EPS with a presentation of
basic EPS.  It requires dual presentation of basic and diluted
EPS on the face of the statement of operations for all entities.
This statement also requires a restatement of all prior-period
EPS data presented.

    The American Institute of Certified Public Accountants issued
a Statement of Position ("SOP") 96-1, Environmental Remediation
Liabilities.  The SOP's objective is to make the timing of the
recognition of environmental obligations more uniform by
discussing the estimation process and providing benchmarks to aid
in determining when to recognize environmental liabilities.  The
SOP is effective for the Company in fiscal 1998.  The adoption of
SOP 96-1 did not have a material effect on the Company's
financial statements.

The "Year 2000" Issue

    The Company has assessed the impact of the Year 2000 issue on
its computer system and is in the process of modifying its
computer system to address this issue.  It currently anticipates
completing these modifications by January 1999.  The costs of
these modifications are not expected to be material to the
Company's business, operations or financial condition or to have
any material impact on the Company's results of operations,
liquidity or capital resources.

Forward Looking Statements

    The statements contained in the section entitled
"Management's Discussion and Analysis of Financial Condition and
Results of Operations" which are not historical facts are
"forward looking statements" (as that term is defined in the
Private Securities Litigation Reform Act of 1995) that involve
risks and uncertainties.  Management wishes to caution the reader
that such forward-looking statements, which include but are not
limited to its statements with regard to the impact of transportation 
customers on the Company's profitability, the impact of changes in 
the cost of gas and of the CGA mechanism on total margin, its projected

 13

capital expenditures and its sources of cash to fund
expenditures, its estimated costs of environmental remediation
and anticipated regulatory approval of recovery mechanisms, and
its treatment of the Year 2000 issue, are only predictions and
estimates regarding future events and circumstances.  No
assurance can be given that such predictions and estimates will
be achieved; actual events or results may differ materially as a
result of risks facing the Company.  Such risks include, but are
not limited to, uncertainty as to the precise rates for
transportation of gas that will be allowed by the regulators and
the transportation-only customers, as to the regulatory allowance
of recovery charges in the cost of gas, as to demands for capital
expenditures and the availability of cash from various sources,
and as to the regulatory approval of the full recovery of
environmental costs, transition costs and other regulatory
assets.


                     
                     PART II - OTHER INFORMATION


Item 1    Legal Proceedings

          The information called for by this item is unchanged
          from that filed in the Company's Annual Report on Form
          10-K for fiscal year ended August 31, 1997 filed
          November 26, 1997.

Item 2    Changes in Securities

          None.

Item 3    Defaults Upon Senior Securities

          None.

Item 4    Submission of Matters to a Vote of Security Holders

          The Company's Special Meeting of Shareholders was held
          on June 24, 1998.  For a description of the meeting
          and the matters voted thereat, see the Company's
          Notice of Special Meeting of Stockholders and Proxy
          Statement ("Proxy Statement"), filed with the
          Securities and Exchange Commission on May 6, 1998,
          which is incorporated herein by reference.  There was
          no solicitation in opposition to the management's
          nominees as listed in the Proxy Statement, and all
          such nominees were selected.
          
 14

          The votes cast for, against or withheld, as well as
          the number of abstentions and broker non-votes as to
          each matter voted on at the Special Meeting of
          Stockholders, is as follows:
          
          1.  Election of Directors
          
                         Number of Shares

                              For            Withhold




          C.E. Billups        1,464,053      59,897
          B.C. Bixby          1,496,734      27,218
          D.A. Burkhardt      1,496,734      27,218
          E.J. Curtis         1,496,734      27,218
          D.J. Dotson         1,496,734      27,218
          R.P. Hamel          1,496,734      27,218
          R.S. Jackson        1,496,834      27,118
          E.H. Jostrom        1,496,420      27,531
          R.L. Meade          1,496,834      27,118
          K.L. Paul           1,496,734      27,218
          P.H. Reardon        1,496,268      27,682
          R.L. Wellman        1,496,320      27,631

          2. Approval of Agreement and Plan of Merger, dated as
             of December 19, 1997, by and between Essex County Gas 
             Company and Eastern Enterprises.

                         Number of Shares

               For            Against        Abstain

               1,253,377      46,201         16,814

          3. Approval of the adoption of the 1997 Performance and
             Equity Incentive Plan.


                         Number of Shares

               For            Against        Abstain

               1,156,810      116,769        43,308


Item 5    Other Information

          None.


 15

Item 6(a) Exhibits

          3.1  Restated Articles of Organization of Essex County
               Gas Company.1

          3.2  By Laws of Essex County Gas Company.2

           27.  Financial Data Schedule.

Item 6(b) Reports on Form 8-K

          A.  Form 8-K filed on June 29, 1998























1 Previously filed as an exhibit to the Registrant's 10-K filed 
  for the fiscal year ended August 31, 1988 and is incorporated
  herein by this reference.

2 Previously filed as an exhibit to the Registrant's 10-Q filed
  February 28, 1991 and is incorporated herein by this reference.
  


 16

                           
                             SIGNATURES


    Pursuant to the requirements of the Securities Exchange Act
of 1934, the registrant has duly caused this report to be signed
on its behalf by the undersigned thereunto duly authorized.



ESSEX COUNTY GAS COMPANY



By   /s/ Philip H. Reardon
       Philip H. Reardon
       President and Chief Executive Officer




By  /s/ James H. Hastings
      James H. Hastings
      Vice President and Treasurer
     (Principal Financial Officer)



Date:     July 14, 1998