UNITED ILLUMINATING CO
10-K/A, 1999-11-03
ELECTRIC SERVICES
Previous: TRANSAMERICA FINANCE CORP, 424B2, 1999-11-03
Next: UNITED ILLUMINATING CO, 10-Q/A, 1999-11-03



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                  FORM 10-K/A-2

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

    FOR THE FISCAL YEAR ENDED DECEMBER 31, 1998

                                       OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934 [NO FEE REQUIRED]

    For the transition period from              to
                                   ------------   -----------

                          COMMISSION FILE NUMBER 1-6788

                         THE UNITED ILLUMINATING COMPANY

             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                  CONNECTICUT                                  06-0571640
(State or other jurisdiction of incorporation               (I.R.S. Employer
 or organization)                                          Identification No.)

157 CHURCH STREET, NEW HAVEN, CONNECTICUT                        06506
(Address of principal executive offices)                       (Zip Code)

        REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: 203-499-2000

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

SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:

<TABLE>
<CAPTION>
                                                                                          NAME OF EACH EXCHANGE ON
             REGISTRANT                               TITLE OF EACH CLASS                     WHICH REGISTERED
             ----------                               -------------------                 ------------------------
<S>                                               <C>                                    <C>
The United Illuminating Company                   Common Stock, no par value             New York Stock Exchange

United Capital Funding Partnership L.P.(1)        9 5/8% Preferred Capital               New York Stock Exchange
                                                  Securities, Series A (Liquidation
                                                  Preference $25 per Security)
</TABLE>

(1)  The 9 5/8% Preferred Capital Securities,  Series A, were issued on April 3,
     1995 by United Capital Funding  Partnership L.P., a special purpose limited
     partnership  in  which  The  United  Illuminating  Company  owns all of the
     general partner  interests,  and are guaranteed by The United  Illuminating
     Company.

SECURITIES REGISTERED PURSUANT TO
 SECTION 12(G) OF THE ACT:                    COMMON STOCK, NO PAR VALUE,
                                              OF THE UNITED ILLUMINATING COMPANY

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

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

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

The  aggregate   market  value  of  the   registrant's   voting  stock  held  by
non-affiliates  on January 31, 1999 was  $699,286,165,  computed on the basis of
the  average  of the high and low sale  prices  of said  stock  reported  in the
listing of composite transactions for New York Stock Exchange listed securities,
published in The Wall Street Journal on February 1, 1999.

The number of shares outstanding of the registrant's only class of common stock,
as of January 31, 1999, was 14,334,922.

                       DOCUMENTS INCORPORATED BY REFERENCE

   Document          Part of this Form 10-K into which document is incorporated
   --------          ----------------------------------------------------------
    None                                           N/A
<PAGE>
                                TABLE OF CONTENTS
                                                                         PAGE
                                                                         ----

   Item 6.  Selected Financial Data.                                       4

   Item 7.  Management's Discussion and Analysis of Financial
            Condition and Results of Operations.                           8

   -   Major Influences on Financial Condition                             8

   -   Liquidity and Capital Resources                                    11

   -   Subsidiary Operations                                              13

   -   Year 2000 Issue                                                    14

   -   Results of Operations                                              15

   -   Looking Forward                                                    21

   Item 8.  Financial Statements and Supplementary Data.                  24

   -   Consolidated Financial Statements for the Years 1998, 1997
       and 1996                                                           24

       -  Statement of Income                                             24

       -  Statement of Cash Flows                                         25

       -  Balance Sheet                                                   26

       -  Statement of Retained Earnings                                  28

       -  Statement of Changes in Shareholders' Equity                    29

   -   Notes to Consolidated Financial Statements                         30

       -  Statement of Accounting Policies                                30

       -  Capitalization                                                  36

       -  Rate-Related Regulatory Proceedings                             41

       -  Accounting for Phase-in Plan                                    43

       -  Short-Term Credit Arrangements                                  43

       -  Income Taxes                                                    45

       -  Supplementary Information                                       47

       -  Pension and Other Benefits                                      48

       -  Jointly Owned Plant and Power Purchase Agreements               52

       -  Unamortized Cancelled Nuclear Project                           52

       -  Fuel Financing Obligations and Other Lease Obligations          53

       -  Commitments and Contingencies                                   54

                                       1
<PAGE>





                              TABLE OF CONTENTS (CONTINUED)
                                                                        PAGE
                                                                        ----
PART II (CONTINUED)

          -   Capital Expenditure Program                                54

          -   Nuclear Insurance Contingencies                            54

          -   Other Commitments and Contingencies                        54

              -  Connecticut Yankee                                      54

              -  Hydro-Quebec                                            55

              -  Property Taxes                                          55

              -  Environmental Concerns                                  56

              -  Site Decontamination, Demolition and Remediation
                 Costs                                                   56

       -  Nuclear Fuel Disposal and Nuclear Plant Decommissioning        56

       -  Fair Value of Financial Instruments                            58

       -  Quarterly Financial Data (Unaudited)                           59

       -  Segment Information                                            59

       -  Restatement of Financial Results                               60

   Report of Independent Accountants                                     62

   Report of Independent Accountants on Financial Statement Schedule     63

PART IV

   Consent of Independent Accountants                                    64

   Signatures                                                            65




                                       2
<PAGE>



     This amendment to the Annual Report on Form 10-K of The United Illuminating
Company  (the  "Company")  for the fiscal  year  ended  December  31,  1998 (the
"Original  Form 10-K")  amends and modifies the Original  Form 10-K by restating
(a) Item 6 "Selected Financial Data" in order to amend and supplement that Item,
(b) Item 7  "Management's  Discussion  and Analysis of Financial  Condition  and
Results  of   Operations"   in  order  to  amend  and  supplement  the  sections
captioned,"Major  Influences on Financial Condition",  "Subsidiary  Operations",
"Year 2000 Issue", "New Accounting Standards", and "Results of Operations",  and
(c)  Item 8  "Financial  Statements  and  Supplementary  Data"  in  order to (i)
supplement  and revise the  "Consolidated  Statement  of Income",  "Consolidated
Statement  of  Cash  Flows",  Consolidated  Balance  Sheet",  and  "Consolidated
Statement of Retained Earnings" and Notes (A), (B), (F), (G), (H), (I), (K), and
(O) to the Notes to Consolidated Financial Statements,  as well as the Financial
Statement Schedule II, "Valuation and Qualifying Accounts", and (ii) to add Note
(P), "Segment  Information" and Note (Q), "Restatement of Financial Results", to
the Notes to Consolidated  Financial  Statements,  as well as the  "Consolidated
Statement of Changes in  Shareholders'  Equity" to the  'Consolidated  Financial
Statements for the Years 1998, 1997, and 1996.



                                       3
<PAGE>

<TABLE>
ITEM 6. SELECTED FINANCIAL DATA
<CAPTION>
                                                                         1998              1997              1996
============================================================================================================================
<S>                                                                    <C>               <C>                 <C>
FINANCIAL RESULTS OF OPERATION ($000'S)
Sales of electricity
    Retail
        Residential                                                      $262,974          $259,325            $266,068
        Commercial                                                        254,765           248,490             264,111
        Industrial                                                        102,201           102,763             109,032
        Other                                                              11,667            11,755              11,903
                                                                     -------------     -------------    ----------------
    Total Retail                                                          631,607           622,333             651,114
    Wholesale (1)                                                          44,948            82,871              72,844
Other operating revenues                                                    9,636             3,825               3,300
                                                                     -------------     -------------    ----------------
    Total operating revenues                                              686,191           709,029             727,258
                                                                     -------------     -------------    ----------------
Fuel and interchange energy -net
    Retail -own load                                                      116,769           109,542              95,359
    Wholesale                                                              34,775            73,124              65,158
Capacity purchased-net                                                     34,515            39,976              46,830
Depreciation                                                               82,809   (3)      74,618  (3)         65,921
Other amortization, principally deferred return and cancelled plant        13,758            13,758              13,758
Other operating expenses, excluding tax expense                           188,946           200,803             219,630  (7)
Gross earnings tax                                                         24,039            23,571              26,804
Other non-income taxes                                                     40,635   (4)      28,922              30,382
                                                                     -------------     -------------    ----------------
    Total operating expenses, excluding income taxes                      536,246           564,314             563,842
                                                                     -------------     -------------    ----------------
Deferred return - Seabrook Unit 1                                               0                 0                   0
AFUDC                                                                         468             1,575               2,375
Other non-operating income(loss)                                            1,097   (5)       1,361              (8,445) (5)
Interest expense
   Long-term debt - net                                                    42,836            56,158              65,046
   Dividend requirement of mandatorily redeemable securities                 4,813             4,813               4,813
   Other                                                                    9,018             6,068               4,721
                                                                     -------------     -------------    ----------------
    Total                                                                  56,667            67,039              74,580
                                                                     -------------     -------------    ----------------
Income tax expense
   Operating income tax                                                    53,619            40,833  (6)         53,590
   Non-operating income tax                                                (3,848)           (3,678)             (9,869)
                                                                     -------------     -------------    ----------------
    Total                                                                  49,771            37,155              43,721
                                                                     -------------     -------------    ----------------
Income(loss) before cumulative effect of accounting change                 45,072            43,457              39,045
Cumulative effect of change in accounting - net of tax                          0                 0                   0
                                                                     -------------     -------------    ----------------
Net income (loss)                                                          45,072            43,457              39,045  (8)
Discount on preferred stock redemption                                        (21)              (48)             (1,840)
Preferred and preference stock dividends                                      201               205                 330
                                                                     -------------     -------------    ----------------
Income (loss) applicable to common stock                                  $44,892           $43,300             $40,555
- ----------------------------------------------------------------------------------------------------------------------------
Operating income                                                          $96,326          $103,882            $109,826
============================================================================================================================
FINANCIAL CONDITION ($000'S)
Plant in service-net                                                   $1,172,555        $1,222,174          $1,258,306
Construction work in progress                                              33,695            25,448              40,998
Plant-related regulatory asset                                                  0                 0                   0
Other property and investments                                             58,047            58,441              49,091
Current assets                                                            305,189           204,474             179,194
Deferred charges and regulatory assets                                    371,674           408,993             449,150
                                                                     -------------     -------------    ----------------
   Total Assets                                                        $1,941,160        $1,919,530          $1,976,739
- ----------------------------------------------------------------------------------------------------------------------------
Common stock equity                                                      $445,507          $436,081            $439,468
Preferred, preference stock and company-obligated mandatorily
  redeemable securities of subsidiaries holding solely parent debentures   54,299            54,351              54,461
Long-term debt excluding current portion                                  664,510           644,670             759,680
Noncurrent liabilities (9)                                                109,981           119,868             138,816
Current portion of long-term debt                                          66,202           100,000              69,900
Notes payable                                                              86,892            37,751              10,965
Other current liabilities (9)                                             172,830           175,340             146,235
Deferred income tax liabilities and other                                 340,939           351,469             357,214
                                                                     -------------     -------------    ----------------
   Total Capitalization and Liabilities                                $1,941,160        $1,919,530          $1,976,739
============================================================================================================================
</TABLE>

  (1) Operating  Revenues,  for years prior to 1992,  include  wholesale power
      exchange  contract sales that were  reclassified  from Fuel and Capacity
      expenses  in  accordance  with  Federal  Energy  Regulatory   Commission
      requirements.
  (2) Includes reclassification of certain Commercial and Industrial customers.
  (3) Includes the before-tax effect of charges for additional amortization of
      conservation  & load  management  costs:  $13.1 million in 1998 and $6.6
      million in 1997.
  (4) Includes the effect of charges of $14.0  million,  before-tax,  associated
      with property tax settlement.
  (5) Includes  the  before-tax  effect of charges for losses  associated  with
      unregulated subsidiaries: $2.8 million in 1997 and $5.8 million in 1996.

                                       4
<PAGE>

<TABLE>
<CAPTION>

    1995           1994             1993             1992            1991          1990          1989
==========================================================================================================
   <S>           <C>              <C>              <C>             <C>           <C>           <C>



     $260,694      $252,386         $238,185         $226,455        $226,751      $211,891      $205,183
      259,715       250,771 (2)      256,559          253,456 (2)     255,782       234,704       219,852
      106,963       104,242 (2)       97,466           97,010 (2)      91,895        94,526        92,855
       11,736        11,469           11,349           11,065          10,886        10,536         9,943
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
      639,108       618,868          603,559          587,986         585,314       551,657       527,833
       48,232        34,927           45,931           75,484          84,236        85,657        77,925
        3,109         2,953            3,533            3,855           3,821         3,332         3,348
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
      690,449       656,748          653,023          667,325         673,371       640,646       609,106
- --------------  ------------    -------------     ------------    ------------  ------------  ------------

       96,538        99,589           98,694          108,084         123,010       119,285       128,739
       41,631        27,765           39,356           55,169          61,858        69,117        62,681
       47,420        44,769           47,424           43,560          44,668        42,827        50,234
       61,426        58,165           56,287           50,706          48,181        36,526        35,618
       13,758         1,172            1,780           10,415          10,415         4,173        10,415
      183,749       193,098          203,427  (10)    183,426         178,912       176,419       144,867
       27,379        27,403           27,955           27,362          27,223        25,595        24,506
       31,564        32,458           29,977           31,869          28,673        24,648        20,294
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
      503,465       484,419          504,900          510,591         522,940       498,590       477,354
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
            0             0            7,497           15,959          17,970        21,503             0
        2,762         3,463            4,067            3,232           5,190         3,443        65,443
       (5,068)       (1,907)              71           18,545           2,697        22,654      (219,742)

       63,431        73,772           80,030           88,666          90,296        94,056        91,126
        3,583             0                0                0               0             0             0
       12,841        10,301           12,260           12,882           9,847        15,468        22,849
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
       79,855        84,073           92,290          101,548         100,143       109,524       113,975
- --------------  ------------    -------------     ------------    ------------  ------------  ------------

       59,828        44,937           33,309           48,712          47,231        43,493        37,963
       (4,901)       (3,214)          (6,322)         (12,558)        (19,299)      (17,409)     (101,135)
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
       54,927        41,723           26,987           36,154          27,932        26,084       (63,172)
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
       49,896        48,089           40,481           56,768          48,213        54,048       (73,350)
            0        (1,294)               0                0           7,337             0             0
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
       49,896        46,795           40,481 (11)      56,768          55,550        54,048       (73,350)
       (2,183)            0                0                0               0             0             0
        1,329         3,323            4,318            4,338           4,530         4,751         8,233
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
      $50,750       $43,472          $36,163          $52,430         $51,020       $49,297      ($81,583)
- ----------------------------------------------------------------------------------------------------------
     $127,156      $127,392         $114,814         $108,022        $103,200       $98,563       $93,789
==========================================================================================================

   $1,277,910    $1,268,145       $1,243,426       $1,224,058      $1,219,871    $1,209,173      $562,473
       41,817        57,669           77,395           59,809          54,771        50,257       675,831
            0             0                0                0               0             0        81,768
       53,355        53,267           58,096           65,320          79,009        90,006        91,648
      136,481       157,309          187,981          247,954         164,839       161,066       170,823
      475,258       538,601          567,394          556,493         554,365       553,986       605,696
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
   $1,984,821    $2,074,991       $2,134,292       $2,153,634      $2,072,855    $2,064,488    $2,188,239
- ----------------------------------------------------------------------------------------------------------
     $439,484      $428,028         $423,324         $422,746        $401,771      $379,812      $362,584

       60,539        44,700           60,945           60,945          62,640        69,700        70,000
      845,684       708,340          875,268          893,457         909,998       899,993       868,884
       65,747        59,458           62,666           44,567         110,217       110,850       117,200
       40,800       193,133          143,333           92,833          37,500        41,667        18,667
            0        67,000                0           84,099          13,000        15,000        45,000
      102,336       122,084          117,343          114,757         114,280       138,173       133,459
      430,231       452,248          451,413          440,230         423,449       409,293       572,445
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
   $1,984,821    $2,074,991       $2,134,292       $2,153,634      $2,072,855    $2,064,488    $2,188,239
==========================================================================================================
</TABLE>

  (6) Includes  the effect of credits of $6.7  million to provide tax  provision
      for fossil generation  decommissioning.
  (7) Includes the effect of charges of $23.0  million, before-tax, associated
      with voluntary early retirement programs.
  (8) Includes the effect of charges of $13.4  million, after-tax, associated
      with voluntary early retirement programs.
  (9) Amounts for years prior to 1996 were reclassified in 1996.
 (10) Includes  the  effect  of  a  reorganization  charge  of  $13.6  million,
      before-tax, associated with a voluntary early retirement program.
 (11) Includes  the  effect  of  a  reorganization  charge  of  $7.8  million,
      after-tax.

                                       5
<PAGE>

<TABLE>
ITEM 6. SELECTED FINANCIAL DATA (CONTINUED)
<CAPTION>
                                                                         1998              1997              1996
============================================================================================================================
 <S>                                                                    <C>               <C>                 <C>
 COMMON STOCK DATA
 Average number of shares outstanding                                  14,017,644        13,975,802          14,100,806
 Number of shares outstanding at year-end                              14,034,562        13,907,824          14,101,291
 Earnings(loss) per share (average) - basic                                 $3.20             $3.10               $2.88
 Earnings(loss) per share (average) - diluted                               $3.20             $3.09               $2.87
 Book value per share                                                      $31.74            $31.35              $31.16
 Average return on equity
     Total                                                                  9.44%            10.45%               9.20%
     Utility                                                               11.43%            11.54%              11.51%
 Dividends declared per share                                               $2.88             $2.88               $2.88
 Market Price:
    High                                                                  $53.750           $45.938             $39.750
    Low                                                                   $42.625           $24.500             $31.375
    Year-end                                                              $51.500           $45.938             $31.375
============================================================================================================================
Net cash provided by operating activities,
 less dividends ($000's)                                                  $74,812          $131,192            $120,625
Capital expenditures, excluding AFUDC                                     $38,040           $33,436             $47,174
============================================================================================================================
OTHER FINANCIAL AND STATISTICAL DATA
Sales by class (MWh's)
      Residential                                                       1,924,724         1,899,284           1,895,804
      Commercial                                                        2,324,507         2,248,974           2,263,056
      Industrial                                                        1,154,935         1,168,470           1,143,410
      Other                                                                48,166            48,619              48,388
                                                                     -------------     -------------    ----------------
        Total                                                           5,452,332         5,365,347           5,350,658
                                                                     -------------     -------------    ----------------
Number of retail customers by class (average)
      Residential                                                         281,591           280,283             279,024
      Commercial                                                           29,468            29,228              28,666
      Industrial                                                            1,752             1,697               1,652
      Other                                                                 1,172             1,163               1,141
                                                                     -------------     -------------    ----------------
        Total                                                             313,983           312,371             310,483
                                                                     -------------     -------------    ----------------
Revenue per kilowatt hour by class (cents)
      Residential                                                           13.66             13.65               14.03
      Commercial                                                            10.96             11.05               11.67
      Industrial                                                             8.85              8.79                9.54
Average large industrial customers time of
  use rate (cents)                                                           8.16              8.12                8.26
System requirements (MWh)                                               5,728,222         5,631,296           5,640,957
Peak load - kilowatts                                                   1,142,670         1,173,160           1,044,620
Generating capability- peak(kilowatts)                                  1,323,380         1,356,100           1,522,350
Load factor                                                                57.23%            54.80%              61.64%
Fuel generation mix percentages
      Coal                                                                     21                44                  38
      Oil                                                                      46                15                   8
      Nuclear                                                                  23                25                  37
      Cogeneration                                                              6                 9                   9
      Gas                                                                       0                 2                   3
      Hydro                                                                     4                 5                   5
- ----------------------------------------------------------------------------------------------------------------------------
Revenues - retail sales ($000's)
      Base                                                               $629,446          $620,636            $643,344
      Base rate adjustments                                                 2,161             1,697               7,770
      Sales provision adjustment                                                0                 0                   0
                                                                     -------------     -------------    ----------------
        Total                                                            $631,607          $622,333            $651,114
                                                                     -------------     -------------    ----------------
Revenues - retail sales per kWh (cents)
      Base                                                                  11.54             11.57               12.02
      Base rate adjustments                                                  0.04              0.03                0.15
      Sales provision adjustment                                             0.00              0.00                0.00
                                                                     -------------     -------------    ----------------
        Total                                                               11.58             11.60               12.17
                                                                     -------------     -------------    ----------------
Fuel and energy cost per kWh (cents)                                         2.04              1.95                1.69
      Fossil                                                                 2.60              2.39                2.41
      Nuclear                                                                0.58              0.61                0.46
- ----------------------------------------------------------------------------------------------------------------------------
Number of employees at year-end                                             1,193             1,175               1,287
Total payroll($000 'S)                                                    $65,294           $68,640             $69,276
============================================================================================================================
</TABLE>

  (1) Includes reclassification of certain Commercial and Industrial customers.

                                       6
<PAGE>

<TABLE>
<CAPTION>

    1995           1994             1993             1992            1991          1990          1989
==========================================================================================================

   <S>           <C>              <C>              <C>             <C>           <C>           <C>
   14,089,835    14,085,452       14,063,854       13,941,150      13,899,906    13,887,748    13,887,748
   14,100,091    14,086,691       14,083,291       14,033,148      13,932,348    13,887,748    13,887,748
        $3.60         $3.09            $2.57            $3.76           $3.67         $3.55        ($5.87)
        $3.59         $3.08            $2.56            $3.74           $3.66         $3.55        ($5.87)
       $31.16        $30.39           $30.06           $30.12          $28.84        $27.35        $26.11

       11.84%        10.19%            8.45%           12.67%          13.01%        13.39%       -18.88%
       13.04%        12.50%           10.97%           14.46%          13.39%        13.97%        20.21%
        $2.82         $2.76            $2.66            $2.56           $2.44         $2.32         $2.32

      $38.500       $39.500          $45.875          $42.000         $39.125       $34.125       $34.250
      $29.500       $29.000          $38.500          $34.125         $30.000       $26.875       $24.750
      $37.375       $29.500          $40.250          $41.500         $39.000       $31.125       $34.250
==========================================================================================================
     $120,033       $94,807         $104,547         $109,020         $73,865       $39,189       $31,437
      $59,363       $63,044          $94,743          $66,390         $63,157       $64,018       $77,041
==========================================================================================================


    1,890,575     1,892,955        1,844,041        1,799,456       1,851,447     1,826,700     1,883,363
    2,273,965     2,285,942  (1)   2,359,023        2,303,216  (1)  2,347,757     2,259,340     2,254,099
    1,126,458     1,135,831  (1)   1,036,547          997,168  (1)    980,071     1,060,751     1,109,119
       48,435        48,718           50,715           52,984          55,118        58,013        60,427
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
    5,339,433     5,363,446        5,290,326        5,152,824       5,234,393     5,204,804     5,307,008
- --------------  ------------    -------------     ------------    ------------  ------------  ------------

      278,326       275,441          273,752          273,936         274,064       275,637       276,385
       28,550        28,394  (1)      28,968           28,848  (1)     29,768        29,808        29,526
        1,599         1,538  (1)         959            1,017  (1)        268           319           347
        1,122         1,127            1,175            1,358           1,361         1,352         1,316
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
      309,597       306,500          304,854          305,159         305,461       307,116       307,574
- --------------  ------------    -------------     ------------    ------------  ------------  ------------

        13.79         13.33            12.92            12.58           12.25         11.60         10.89
        11.42         10.97            10.88            11.00           10.89         10.39          9.75
         9.50          9.18             9.40             9.73            9.38          8.91          8.37
         8.53          8.69             8.89             8.84            8.64          8.06          7.58
    5,647,690     5,652,657        5,630,581        5,475,664       5,541,477     5,501,495     5,603,502
    1,156,740     1,130,780        1,114,900        1,034,440       1,145,820     1,054,600     1,094,400
    1,434,102     1,462,290        1,515,420        1,402,800       1,474,190     1,449,600     1,289,800
       55.74%        57.07%           57.65%           60.26%          55.21%        59.55%        58.45%

           37            35               31               34              34            43            39
            7            14               16               17              21            24            37
           37            32               38               35              29            20            11
            9             9                8                8               9             9             9
            5             4                1                1               4             3             3
            5             6                6                5               3             1             1
- ----------------------------------------------------------------------------------------------------------

     $637,219      $619,097         $605,887         $608,176        $607,997      $589,346      $577,611
        1,889          (229)          (2,328)         (41,221)        (37,497)      (45,900)      (49,778)
            0             0                0           21,031          14,814         8,211             0
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
     $639,108      $618,868         $603,559         $587,986        $585,314      $551,657      $527,833
- --------------  ------------    -------------     ------------    ------------  ------------  ------------

        11.93         11.54            11.45            11.80           11.62         11.32         10.88
         0.04          0.00            (0.04)           (0.80)          (0.72)        (0.88)        (0.93)
         0.00          0.00             0.00             0.41            0.28          0.16          0.00
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
        11.97         11.54            11.41            11.41           11.18         10.60          9.95
- --------------  ------------    -------------     ------------    ------------  ------------  ------------
         1.71          1.76             1.75             2.43            2.67          2.63          2.78
         2.22          2.14             2.08             2.98            3.11          2.89          2.98
         0.85          0.94             1.23             1.42            1.62          1.55          0.89
- ----------------------------------------------------------------------------------------------------------
        1,358         1,377            1,490            1,554           1,571         1,587         1,627
      $72,984       $75,441          $75,305          $74,052         $71,888       $69,237       $65,175
==========================================================================================================
</TABLE>


                                       7
<PAGE>

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


                     MAJOR INFLUENCES ON FINANCIAL CONDITION

     The  Company  originally  filed  its  Annual  Report  on Form 10-K with the
Securities and Exchange  Commission (SEC) on March 11, 1999.  Subsequent to that
filing, in conjunction with a review of the Company's disclosure statements with
respect to becoming a holding  company,  the SEC has requested,  and the Company
has agreed, to restate the effects of several one-time items taken in 1996, 1997
and 1998 over  different  time periods.  Through  year-end  1998, the cumulative
effect  of these  changes,  which are  detailed  in Note  (Q),  "Restatement  of
Financial Results", is zero. The following discussion,  as well as all financial
tables and statements  throughout the 10-K,  have been modified to reflect these
changes.

     The  Company's  financial  condition  will  continue to be dependent on the
level of its retail and  wholesale  sales and the  Company's  ability to control
expenses.  The two  primary  factors  that  affect  sales  volume  are  economic
conditions  and weather.  Total  operation and  maintenance  expense,  excluding
one-time items and cogeneration capacity purchases,  declined by 1.1 percent, on
average, during the past 5 years. There will be significant changes to operation
and  maintenance  expense and other expenses in 1999,  partly as a result of the
Generation Asset Divestiture (see "Looking Forward").

     The Company's financial status and financing capability will continue to be
sensitive to many other factors, including conditions in the securities markets,
economic conditions,  interest rates, the level of the Company's income and cash
flow,  and  legislative  and  regulatory  developments,  including  the  cost of
compliance with increasingly stringent environmental legislation and regulations
and competition within the electric utility industry.

     On December 31, 1996, the DPUC completed a financial and operational review
of the Company and ordered a five-year  incentive  regulation plan for the years
1997 through 2001 (the Rate Plan).  The DPUC did not change the existing  retail
base rates charged to customers; but the Rate Plan increased amortization of the
Company's conservation and load management program investments during 1997-1998,
and  accelerated  the  amortization  and recovery of  unspecified  assets during
1999-2001 if the  Company's  common stock  equity  return on utility  investment
exceeds 10.5% after recording the amortization.  The Rate Plan also provided for
retail  price  reductions  of about  5%,  compared  to 1996 and  phased-in  over
1997-2001,  primarily through  reductions of conservation  adjustment  mechanism
revenues,  through a  surcredit  in each of the five  plan  years,  and  through
acceptance of the Company's  proposal to modify the operation of the fossil fuel
clause mechanism. The Company's authorized return on utility common stock equity
during the period is 11.5%.  Earnings above 11.5%, on an annual basis, are to be
utilized  one-third  for  customer  price  reductions,   one-third  to  increase
amortization  of regulatory  assets,  and one-third  retained as earnings.  As a
result of the Rate  Plan,  customer  prices  were  required  to be  reduced,  on
average,  by 3% in 1997  compared  to 1996.  Also as a result of the Rate  Plan,
customer  prices are  required to be reduced by an  additional  1% in 2000,  and
another  1% in 2001,  compared  to  1996.  Retail  revenues  have  decreased  by
approximately  4.8%  through  1998  compared  to  1996  due  to  customer  price
reductions. The Rate Plan was reopened in 1998, in accordance with its terms, to
determine the assets to be subjected to accelerated  recovery in 1999,  2000 and
2001.  The DPUC decided on February 10, 1999 that $12.1 million of the Company's
regulatory  tax assets will be subjected to  accelerated  recovery in 1999.  The
DPUC has not yet  determined  the assets to be subjected to recovery after 1999.
The Rate Plan also  includes a provision  that it may be reopened  and  modified
upon the enactment of electric utility restructuring  legislation in Connecticut
and, as a consequence of the 1998  Restructuring  Act described  below, the Rate
Plan  may  be  reopened  and  modified.  However,  aside  from  implementing  an
additional  price  reduction in 2000 to achieve the minimum 10% price  reduction
required by the Restructuring Act and the probable reductions in the accelerated
amortizations  scheduled in the Rate Plan, the Company is unable to predict,  at
this time,  in what other  respects  the Rate Plan may be modified on account of
this legislation.

     In April  1998,  Connecticut  enacted  Public Act 98-28 (the  Restructuring
Act),  a massive  and  complex  statute  designed  to  restructure  the  State's
regulated  electric utility  industry.  The business of generating and supplying
electricity  directly  to  consumers  will be  price-deregulated  and  opened to
competition  beginning in the year 2000. At that time, these business activities
will be separated from the business of delivering electricity to consumers, also
known as the transmission and distribution  business. The business of delivering
electricity  will  remain  with  the  incumbent   franchised  utility  companies
(including  the  Company),  which will  continue to be  regulated by the DPUC as
Distribution  Companies.  Beginning in 2000, each retail consumer of electricity
in Connecticut  (excluding  consumers served by municipal electric systems) will
be able to choose his, her or its supplier of electricity  from


                                       8
<PAGE>

among competing  licensed  suppliers,  for delivery over the wires system of the
franchised Distribution Company. Commencing no later than mid-1999, Distribution
Companies  will be  required  to  separate  on  consumers'  bills the charge for
electricity  generation  services from the charge for delivering the electricity
and all other  charges.  On July 29, 1998, the DPUC issued the first of what are
expected to be several orders relative to this "unbundling" requirement, and has
now reopened its  proceeding to consider the amount of the  generation  services
charge to be included on consumers' bills.

     A  major  component  of  the  Restructuring  Act  is  the  collection,   by
Distribution  Companies,  of a "competitive  transition  assessment," a "systems
benefits  charge," an "energy  conservation and load management  program charge"
and  a  "renewable  energy  investment  charge".   The  competitive   transition
assessment  represents  costs that have been reasonably  incurred by, or will be
incurred by, Distribution  Companies to meet their public service obligations as
electric  companies,  and that will likely not  otherwise  be  recoverable  in a
competitive  generation  and supply  market.  These costs  include  above-market
long-term  purchased power contract  obligations,  regulatory asset recovery and
above-market investments in power plants (so-called stranded costs). The systems
benefits   charge   represents   public   policy   costs,   such  as  generation
decommissioning  and displaced  worker  protection  costs.  Beginning in 2000, a
Distribution  Company must collect the competitive  transition  assessment,  the
systems benefits  charge,  the energy  conservation and load management  program
charge and the renewable energy investment charge from all Distribution  Company
customers,  except customers taking service under special  contracts  pre-dating
the Restructuring Act. The Distribution Company will also be required to offer a
"standard  offer"  rate that is,  subject to certain  adjustments,  at least 10%
below its fully bundled  prices for  electricity  at rates in effect on December
31, 1996, as discussed below. The standard offer is required, subject to certain
adjustments,  to be the total rate charged under the standard  offer,  including
generation  and  transmission  and   distribution   services,   the  competitive
transition assessment,  the systems benefits charge, the energy conservation and
load management program charge and the renewable energy investment charge.

     The Restructuring Act requires that, in order for a Distribution Company to
recover any stranded costs associated with its power plants,  its  fossil-fueled
plants must be sold prior to 2000, with any net excess proceeds used to mitigate
its  recoverable  stranded  costs,  and the Company  must  attempt to divest its
ownership interest in its nuclear-fueled  power plants prior to 2004. By October
1,  1998,  each  Distribution  Company  was  required  to file,  for the  DPUC's
approval, an "unbundling plan" to separate, on or before October 1, 1999, all of
its power  plants  that will not have been sold prior to the DPUC's  approval of
the unbundling plan or will not be sold prior to 2000.

     In May of 1998,  the  Company  announced  that it would  commence  selling,
through a two-stage bidding process,  all of its non-nuclear  generation assets,
in compliance with the Restructuring Act. On October 2, 1998, the Company agreed
to sell both of its  operating  fossil-fueled  generating  stations,  Bridgeport
Harbor  Station and New Haven Harbor  Station,  to  Wisvest-Connecticut,  LLC, a
single-purpose  subsidiary  of Wisvest  Corporation.  Wisvest  Corporation  is a
non-utility  subsidiary of Wisconsin Energy Corporation,  Milwaukee,  Wisconsin.
The sale price is $272  million in cash,  including  payment for some  non-plant
items, and the transaction is expected to close during the spring of 1999. It is
contingent  upon the receipt of  approvals  from the DPUC,  the  Federal  Energy
Regulatory  Commission (FERC), and other federal and state agencies.  A petition
seeking the DPUC's approval was filed on October 30, 1998 and, on March 5, 1999,
the DPUC issued a decision approving the sale. An application seeking the FERC's
authorization  for the sale of the facilities  subject to its  jurisdiction  was
filed on December 21, 1998 and, on February  24, 1999,  the FERC issued an order
authorizing the sale.

     The Company  will  realize a book gain from the sale  proceeds net of taxes
and plant investment.  However, this gain will be offset by a writedown of other
above-market   generation   costs  eligible  for  the   competitive   transition
assessment,  such as regulated plant costs and tax-related  regulatory assets or
other costs related to the restructuring transition,  such that there will be no
net income  effect of the sale.  Net cash proceeds from the sale are expected to
be in the range of  $160-$165  million.  The  Company  anticipates  using  these
proceeds to reduce debt.

     The October 2, 1998 sale  agreement for  Bridgeport  Harbor Station and New
Haven Harbor Station resulted from a bidding  process.  The Company's only other
fossil-fueled  generating station is its small deactivated  English Station,  in
New Haven. English Station was also offered for sale in the bidding process, but
it attracted no bids. Also offered for sale were two long-term contracts for the
purchase of power from  refuse-to-energy  facilities  located in Bridgeport  and
Shelton,  Connecticut,  one long-term  contract for the purchase of power from a
small hydroelectric  generating station located in Derby,  Connecticut,  and the
Company's 5.45%  participating share in the Hydro-Quebec  transmission  intertie
facility  linking  New  England  and  Quebec,  Canada.  None of these  contracts
attracted an acceptable bid.



                                       9
<PAGE>

     On October 1, 1998, in its "unbundling plan" filing with the DPUC under the
Restructuring  Act,  the  Company  stated  that it plans to divest  its  nuclear
generation  ownership  interests (17.5% of Seabrook Station in New Hampshire and
3.685% of Millstone  Station Unit No. 3 in  Connecticut)  by the end of 2003, in
accordance with the Restructuring  Act. The divestiture  method has not yet been
determined.  In anticipation of ultimate  divestiture,  the Company  proposed to
satisfy, on a functional basis, the Restructuring Act's requirement that nuclear
generating  assets be separated from its transmission  and distribution  assets.
This would be accomplished by transferring the nuclear  generating assets into a
separate new division of the Company,  using divisional financial statements and
accounting  to  segregate  all  revenues,   expenses,   assets  and  liabilities
associated with nuclear ownership interests.

      The  Company's  unbundling  plan also  proposes  to  separate  its ongoing
regulated transmission and distribution  operations and functions,  that is, the
Distribution  Company  assets  and  operations,  from  all  of  its  unregulated
operations  and  activities.  This would be achieved by  undergoing  a corporate
restructuring into a holding company structure. In the holding company structure
proposed,  the  Company  will  become a  wholly-owned  subsidiary  of a  holding
company,  and each share of the common  stock of the Company  will be  converted
into a share of common  stock of the holding  company.  In  connection  with the
formation of the holding company  structure,  all of the Company's  interests in
all of its operating unregulated subsidiaries will be transferred to the holding
company  and,  to  the  extent  new  businesses  are  subsequently  acquired  or
commenced,  they will also be  financed  and owned by the  holding  company.  An
application for the DPUC's approval of this corporate restructuring was filed on
November 13, 1998. DPUC hearings on the corporate  unbundling plan and corporate
restructuring commenced on February 18, 1999.

     Under the Restructuring Act, all Connecticut  electricity customers will be
able to choose their power  supply  providers  after June 30, 2000.  The Company
will be required to offer  fully-bundled  service to customers under a regulated
"standard  offer"  rate and will also become the power  supply  provider to each
customer who does not choose an alternate power supply provider, even though the
Company will no longer be in the business of retail power  generation.  In order
to mitigate the financial risk that these regulated  service  mandates will pose
to the Company in an unregulated  power generation  environment,  its unbundling
plan proposes that a purchased power adjustment clause be added to its regulated
rates,  effective  July 1, 2000,  as permitted by the  Restructuring  Act.  This
clause,  similar to and based on the  purchased gas  adjustment  clauses used by
Connecticut's  natural gas local  distribution  companies,  would work in tandem
with the Company's procurement of power supplies to assure that "standard offer"
customers pay  competitive  market rates for power supply  services and that the
Company collects its costs of providing such services.  The Distribution Company
is also required  under the  Restructuring  Act to provide  back-up power supply
service to  customers  whose  electric  supplier  fails to provide  power supply
services for reasons other than the customers' failure to pay for such services.
The  Restructuring  Act  provides  for the  Distribution  Company to recover its
reasonable costs of providing this back-up service.

      In addition to approval by the DPUC, the several features of the Company's
unbundling plan will be subject to approvals and consents by federal regulators,
other state and federal agencies, and the Company's common stock shareowners.

     On and after January 1, 2000 and until January 1, 2004, the Company will be
responsible  for  providing a standard  offer  service to  customers  who do not
choose an alternate electricity supplier.  The standard offer prices,  including
the fully-bundled price of generation,  transmission and distribution  services,
the  competitive  transition  assessment,  the systems  benefits  charge and the
energy conservation and renewable energy assessments, must be at least 10% below
the average fully-bundled prices in effect on December 31, 1996. The Company has
already delivered about 4.8% of this decrease, in price reductions through 1998.
The DPUC's 1996 financial and operational  review order  anticipated  sufficient
income in 2000 to  accelerate  amortization  of  regulatory  assets of about $50
million,  equivalent to about 8% of retail revenues.  Substantially  all of this
accelerated  amortization  may have to be eliminated to allow for the additional
standard offer price reduction requirement of 10%, at a minimum, while providing
for the added costs imposed by the  restructuring  legislation.  The legislation
does  prescribe  certain bases for adjusting the price of standard offer service
if the 10% minimum price reduction cannot be accomplished.

     Currently,  the Company's  electric service rates are subject to regulation
and are based on the Company's costs. Therefore, the Company, and most regulated
utilities,  are subject to certain accounting  standards (Statement of Financial
Accounting  Standards  No. 71,  "Accounting  for the Effects of Certain Types of
Regulation"  (SFAS  No.  71)) that are not  applicable  to other  businesses  in
general. These accounting rules allow a regulated utility, where appropriate, to
defer the income  statement  impact of certain  costs  that are  expected  to be
recovered in future regulated


                                       10
<PAGE>

service rates and to establish  regulatory  assets on its balance sheet for such
costs.  The  effects of  competition  or a change in the  cost-based  regulatory
structure could cause the operations of the Company,  or a portion of its assets
or operations, to cease meeting the criteria for application of these accounting
rules. The Company expects to continue to meet these criteria in the foreseeable
future.  The  Restructuring  Act enacted in Connecticut in 1998 provides for the
Company to recover in future regulated  service rates previously  deferred costs
through ongoing  assessments to be included in such rates. If the Company,  or a
portion of its  assets or  operations,  were to cease  meeting  these  criteria,
accounting  standards  for  businesses in general  would become  applicable  and
immediate recognition of any previously deferred costs, or a portion of deferred
costs, would be required in the year in which the criteria are no longer met, if
such  deferred  costs are not  recoverable  in that portion of the business that
continues  to meet the  criteria  for the  application  of SFAS No.  71. If this
change in accounting were to occur,  it would have a material  adverse effect on
the  Company's  earnings  and  retained  earnings  in that year and could have a
material adverse effect on the Company's ongoing financial condition as well.

                         LIQUIDITY AND CAPITAL RESOURCES

     The Company's capital requirements are presently projected as follows:

<TABLE>
<CAPTION>
                                                                 1999       2000       2001       2002       2003
                                                                 ----       ----       ----       ----       ----
                                                                                     (millions)
<S>                                                              <C>         <C>        <C>       <C>        <C>
Cash on Hand - Beginning of Year (1)                             $101.4     $34.5      $9.0      $42.7      $  -
Internally Generated Funds less Dividends (2)                      98.4      59.4      57.4       64.4       72.7
Net Proceeds from Sale of Fossil Generation Plants                160.0       -          -          -          -
                                                                  -----    ------     -----      -----      -----
         Subtotal                                                 359.8      93.9      66.4      107.1       72.7

Less:
Capital Expenditures (excluding AFUDC) (2)                         30.7      34.5      23.4       18.9       23.3
                                                                  -----     -----     -----      -----      -----

Cash Available to pay Debt Maturities and Redemptions             329.1      59.4      43.0       88.2       49.4

Less:
Maturities and Mandatory Redemptions                               69.6       0.4       0.3      100.3      100.5
Optional Redemptions                                              145.0      50.0        -          -          -
Repayment of Short-Term Borrowings                                 80.0        -         -          -          -
                                                                  -----     -----     ------     -----      -----

External Financing Requirements (Surplus) (2)                    $(34.5)    $(9.0)   $(42.7)     $12.1      $51.1
                                                                   =====      ====    ======      ====       ====
</TABLE>

(1)    Includes the Seabrook Unit 1 operating  deposit,  but not restricted cash
       of American Payment Systems, Inc.
(2)    Internally  Generated  Funds less  Dividends,  Capital  Expenditures  and
       External  Financing  Requirements are estimates based on current earnings
       and  cash  flow   projections,   including  the   implementation  of  the
       legislative  mandate to achieve a 10% price  reduction  from December 31,
       1996 price  levels by the year  2000.  Connecticut's  Restructuring  Act,
       described  at "Major  Influences  on Financial  Condition",  requires the
       Company to divest itself of its fossil-fueled  generating plants prior to
       January  1,  2000  and to  attempt  to  divest  itself  of its  ownership
       interests in  nuclear-fueled  generating  units prior to January 1, 2004.
       This forecast  reflects the estimated net after-tax  proceeds  ($160-$165
       million) from a proposed  divestiture of fossil-fueled  generation plants
       on or about April 1, 1999.  All of these  estimates are subject to change
       due to future events and conditions that may be  substantially  different
       from those used in developing the projections.

     All of the Company's  capital  requirements that exceed available cash will
have  to be  provided  by  external  financing.  Although  the  Company  has  no
commitment to provide such financing from any source of funds,  other than a $75
million   revolving  credit  agreement  and  an  $80  million  revolving  credit
agreement,  described  below,  the  Company  expects to be able to  satisfy  its
external  financing needs by issuing  additional  short-term and long-term debt,
and by issuing common stock, if necessary.  The continued  availability of these
methods of financing will be dependent on many factors,  including conditions in
the  securities  markets,  economic  conditions,  and the level of the Company's
income and cash flow.

     On January 13, 1998,  the Company  issued and sold $100  million  principal
amount of 6.25% four-year and eleven month Notes. The yield on the Notes,  which
were issued at a discount,  is 6.30%;  and the Notes will mature on


                                       11
<PAGE>

December  15, 2002.  The proceeds  from the sale of the Notes were used to repay
$100  million  principal  amount of 7 3/8% Notes,  which  matured on January 15,
1998.

     In March 1998,  the Company  repurchased  $33,798,000  principal  amount of
6.20% Notes, at a premium of $178,000, plus accrued interest.

     On June 8, 1998,  the Company  repaid a $50 million  Term Loan prior to its
August 29, 2000 due date.  On June 8, 1998,  the Company also repaid $30 million
of a $50 million Term Loan prior to its due date of September 6, 2000.

     On June 8, 1998,  the Company  borrowed $80 million  under a new  revolving
credit agreement with a group of banks. The funds were used to repay $80 million
of Term Loans prior to their due dates.  The borrowing  limit of this  facility,
which extends to June 7, 1999, is $80 million.  The facility permits the Company
to borrow funds at a fluctuating  interest rate  determined by the prime lending
market in New York,  and also  permits  the  Company  to borrow  money for fixed
periods of time specified by the Company at fixed  interest rates  determined by
the Eurodollar  interbank market in London.  If a material adverse change in the
business,  operations,  affairs, assets or condition, financial or otherwise, or
prospects of the Company and its subsidiaries,  on a consolidated  basis, should
occur,  the banks may decline to lend additional money to the Company under this
revolving credit agreement,  although borrowings outstanding at the time of such
an  occurrence  would not then become due and payable.  As of December 31, 1998,
the Company  had $80 million of  short-term  borrowings  outstanding  under this
facility.

     On December 18, 1998,  the Company  issued and sold $100 million  principal
amount of 6%  five-year  Notes.  The yield on the Notes,  which were issued at a
discount,  is 6.034%;  and the Notes  will  mature on  December  15,  2003.  The
proceeds from the sale of the Notes were used to repay $66.2  million  principal
amount of 6.2%  Notes,  which  matured  on January  15,  1999,  and for  general
corporate purposes.

     On February 1, 1999, the Company  converted $7.5 million  principal  amount
Connecticut  Development Authority Bonds from a weekly reset mode to a five-year
multiannual  mode.  The  interest  rate on the  Bonds for the  five-year  period
beginning February 1, 1999 is 4.35% and will be paid semi-annually  beginning on
August 1, 1999. In addition,  on February 1, 1999, the Company  converted  $98.5
million  principal  amount  Business  Finance  Authority  of  the  State  of New
Hampshire  Bonds from a weekly reset mode to a  multiannual  mode.  The interest
rate on $27.5  million  principal  amount of the Bonds is 4.35% for a three-year
period  beginning  February 1, 1999. The interest rate on $71 million  principal
amount of the Bonds is 4.55% for a five-year period.  Interest on the Bonds will
be paid semi-annually beginning on August 1, 1999.

     The Company has a revolving credit  agreement with a group of banks,  which
currently  extends to December 8, 1999. The borrowing  limit of this facility is
$75 million.  The facility  permits the Company to borrow funds at a fluctuating
interest  rate  determined  by the prime  lending  market in New York,  and also
permits the Company to borrow money for fixed  periods of time  specified by the
Company at fixed  interest rates  determined by either the Eurodollar  interbank
market in London, or by bidding,  at the Company's option. If a material adverse
change in the business,  operations,  affairs, assets or condition, financial or
otherwise,  or prospects of the Company and its subsidiaries,  on a consolidated
basis,  should  occur,  the banks may  decline to lend  additional  money to the
Company under this revolving credit agreement,  although borrowings  outstanding
at the time of such an occurrence  would not then become due and payable.  As of
December 31, 1998, the Company had no short-term  borrowings  outstanding  under
this facility.

     In addition,  as of December 31, 1998,  one of the Company's  subsidiaries,
American Payment Systems, Inc., had borrowings of $6.8 million outstanding under
a bank line of credit agreement.



                                       12
<PAGE>

     At December 31, 1998,  the Company had $101.4 million of cash and temporary
cash investments, including the Seabrook Unit 1 operating deposit, but excluding
restricted cash of American Payment Systems,  Inc. This was an increase of $69.4
million from the  corresponding  balance at December 31, 1997. The components of
this increase,  which are detailed in the Consolidated  Statement of Cash Flows,
are summarized as follows:

                                                                (Millions)

 Balance, December 31, 1997                                       $ 32.0
                                                                   -----

 Net cash provided by operating activities                         110.0

 Net cash provided by (used in) financing activities:
 -  Financing  activities,  excluding  dividend  payments           29.4
 -  Dividend payments                                              (40.5)
 Net cash  provided by  investing  activities,  excluding
    investment  in plant                                             8.5
 Cash invested in plant,  including  nuclear fuel                  (38.0)
                                                                   -----

      Net Change in Cash                                            69.4
                                                                   -----

 Balance,  December 31, 1998                                      $101.4
                                                                   =====

The Company's  long-term debt  instruments do not limit the amount of short-term
debt that the  Company  may issue.  The  Company's  revolving  credit  agreement
described above requires it to maintain an available  earnings/interest  charges
ratio of not less than 1.5:1.0 for each  12-month  period ending on the last day
of each calendar quarter.  For the 12-month period ended December 31, 1998, this
coverage ratio was 3.6:1.0.

                              SUBSIDIARY OPERATIONS

     UI has one wholly-owned  subsidiary,  United  Resources,  Inc. (URI),  that
serves as the parent  corporation for several  unregulated  businesses,  each of
which is incorporated  separately to participate in business  ventures that will
complement  UI's  regulated  electric  utility  business  and provide  long-term
rewards to UI's shareowners.

     URI  has  four  wholly-owned  subsidiaries.  The  largest  URI  subsidiary,
American  Payment  Systems,  Inc.,  manages a national network of agents for the
processing  of bill  payments  made by customers of UI and other  utilities.  It
manages agent networks in 36 states and processed  approximately $7.5 billion in
customer payments during 1998,  generating  operating  revenues of approximately
$33.7  million and  operating  income of  approximately  $1.7  million.  Another
subsidiary of URI, Thermal Energies, Inc., owns and operates heating and cooling
energy centers in commercial and institutional  buildings,  and is participating
in the  development of district  heating and cooling  facilities in the downtown
New  Haven  area,   including   the  energy  center  for  an  office  tower  and
participation  as a 52% partner in the energy  center for a city hall and office
tower  complex.  A  third  URI  subsidiary,   Precision  Power,  Inc.,  provides
power-related  equipment  and  services to the owners of  commercial  buildings,
government buildings and industrial facilities. URI's fourth subsidiary,  United
Bridgeport  Energy,  Inc., is  participating  in a merchant  wholesale  electric
generating  facility being  constructed on land leased from UI at its Bridgeport
Harbor Station generating plant.

     The after-tax  impact of the  subsidiaries  on the  consolidated  financial
statements of the Company is as follows:

                                                                Assets
                      Net Income (loss)      Earnings         at Dec. 31
                           (000's)          per Share          (000's)
                      ----------------      ---------         ----------
                                         (Basic & Diluted)
          1998            $(1,111)            $(0.08)          $83,306
          1997             (2,185)             (0.16)           69,338
          1996             (5,979)             (0.42)           51,827

In 1996 and 1997,  the  Company  made  provisions  for  losses  of $3.3  million
(after-tax)  and  $1.6  million  (after-tax),   respectively,   associated  with
collection  agent  errors and  defaults  and  miscellaneous  other  items at its
American Payment Systems, Inc. subsidiary.



                                       13
<PAGE>

                                 YEAR 2000 ISSUE


     The Company's  planning and  operations  functions,  and its cash flow, are
dependent  on the  timely  flow of  electronic  data to and from its  customers,
suppliers and other electric utility system managers and operators.  In order to
assure that this data flow will not be disturbed by the problems  emanating from
the fact that many existing computer programs were designed without  considering
the impact of the year 2000 and use only two digits to identify  the year in the
date field of the  programs  (the Year 2000  Issue),  the Company  initiated  in
mid-1997,  and is  pursuing,  an  aggressive  program to  identify  and  correct
deficiencies in its computer systems.  This  comprehensive  program includes all
information   technology  systems  and  encompasses   systems  critical  to  the
generation,  transmission  and  distribution  of  electric  energy  as  well  as
traditional  business  systems.  Critical  systems  have been  defined  as those
business processes,  including embedded technology,  which if not remediated may
have  a  significant  impact  on  safety,   customers,   revenue  or  regulatory
compliance. The Company has also identified critical suppliers and other persons
with whom data must be exchanged  and is asking for assurance of their Year 2000
compliance.

     An inventory and assessment of the Company's computer system  applications,
hardware,   software  and  embedded   technologies  have  been  completed,   and
recommended solutions to all identified risks and exposures have been generated.
A testing, remediation,  renovation, replacement and retirement program has been
in progress  since early 1998.  Both  external and internal  resources are being
utilized to accomplish the testing,  remediation and renovation efforts. A total
of 383 affected  business  processes  have been  identified and 337 of them have
been verified as Year 2000 compliant through testing,  remediation,  replacement
or retirement.  The remediation  methodology  utilized has been Fixed Windowing,
and totally  independent  platforms  have been  installed for testing all of the
applications.  Necessary  upgrades  to  mainframe  hardware  and  software  were
completed and tested by June 30, 1999. This included a  "destructive"  mainframe
test performed at an independent site in Ponca City, Oklahoma.

     The Company included its operating non-nuclear generation facilities in the
Year 2000 program up to the date of their divestiture on April 16, 1999. At that
point,   all  related   documentation   was   transferred   and   delivered   to
Wisvest-Connecticut, LLC, the purchaser of these generation facilities. See Note
(C),  "Rate-Related  Regulatory  Proceedings"  above,  for a description of this
transaction.

     As of August 3, 1999  there  were 36  business  processes  remaining  to be
determined  as Year 2000 ready.  Priority  one  processes  are those  defined as
affecting  safety,  reliability,  regulatory  compliance or having a significant
financial  impact.  The priority one Customer  Services  process  relates to the
Customer  Information  System that has been 100% tested but is under  continuous
change  due  to  the  electric  industry   restructuring  in  Connecticut.   The
Controller's  department has two systems awaiting  modification and testing, the
accounts payable system and the general ledger system.  All priority one systems
are to be complete by December  31,  1999.  Priority two implies that failure of
this software or hardware will present a disruption of service at current budget
levels, but work-arounds with negative  implications for current service or cost
levels are  available,  if needed.  Priority  three implies that failure of this
software  or  hardware  may  present  an   inconvenience   to  occasional   work
requirements  or an impediment to  achievement  of higher  service or lower cost
levels, but alternative  work-arounds can be pursued if deemed necessary at some
future date.  Priority  four  implies that failure of this  software or hardware
will  produce a nuisance or confusion  but will not present any direct  negative
business consequence.  The summary of remaining business processes by department
and priority level is as follows:

                        Priority 1  Priority 2   Priority 3  Priority 4   Total

Customer Services          1           20            8           1         30
Support Services           0            1            2           0          3
Controller's Department    2            1            0           0          3
  Total                    3           22           10           1         36
                           ----------------------------------------------------

     As of  August 3,  1999,  the  Company  had  completed  the  assessment  and
remediation phases of its program for these non-priority one business processes,
which  are in  various  stages  of the  testing  and  approval  process  and are
projected to be completed by  September 1, 1999.  UI has  successfully  complied
with all regulatory  requirements.  Most recently,  UI successfully  completed a
Connecticut  Department of Public  Utility  Control audit along with eight other
utilities in the state.  The Company also provides  monthly reports to the North
American  Electric   Reliability   Council  on  the  Year  2000  status  of  its
transmission,  distribution,  telecommunication  and  system  control  and  data
acquisition assets.



                                       14
<PAGE>

     Requests  for  documented  compliance  information  have  been  sent to all
critical suppliers,  data sharers and facility building owners and, as responses
are received, appropriate solutions and testing programs are being developed and
executed.  While failure to achieve Year 2000  compliance by any one of a number
of critical  suppliers  and data sharers  could have some adverse  effect on the
success of the Company's  implementation  program, the Company believes that the
entities that might impact the program most significantly in this regard are its
telecommunications  providers,  the other  participants in the New England Power
Pool  (NEPOOL),  and the  Independent  System  Operator  (ISO) that operates the
NEPOOL bulk power supply system.  Year 2000 compliance  failures by any of these
entities could have a material effect on electricity  delivery and telemetering.
In its efforts to mitigate these risks,  the Company has taken several  actions.
UI has  communicated its concerns to its principal  telecommunications  provider
and a joint  effort to design and plan  appropriate  testing to insure  that all
critical  telecommunications  functions will be operational  has commenced.  The
Year 2000 Issue is also being  addressed at the regional level by NEPOOL and the
ISO. Coordination efforts with NEPOOL to establish utility testing and readiness
are in  progress.  The  Company  is a  participant  in all of the  subcommittees
working  within  NEPOOL/ISO on efforts to assure  operational  reliability.  The
Company is also  actively  involved with  NEPOOL/ISO in the planning  effort for
integrated  contingency  planning,  as directed by the North  American  Electric
Reliability  Council  (NERC).  The first  NERC  directed  test was  successfully
completed on April 9, 1999.

     Aside from  telecommunications and NEPOOL/ISO concerns, the availability of
vendor patches, releases and/or replacement equipment or software poses the most
significant   risk  to  the  success  of  the  Company's  Year  2000  compliance
implementation  program.  In order to minimize these risks,  the Company will be
actively  involved in contingency  planning.  While the Company's  knowledge and
experience  in  electric  system  recovery   planning  and  execution  has  been
demonstrated  in the past,  the Company  recognizes the need for, and importance
of, Year 2000-specific contingency planning,  because the complex interaction of
today's  computing  and  communications  systems  precludes  certainty  that all
critical system remediation will be successful.  High level contingency planning
for  essential  business  processes  has been  completed.  These  plans  will be
continually reviewed,  revised and modified throughout the remainder of the year
as appropriate.  As a part of the contingency  planning  process,  consideration
will be given to  potential  frequency  and  duration  of  interruptions  in the
generating,  financial and  communications  infrastructures.  Since  contingency
planning is, by nature,  a speculative  process,  there can be no assurance that
this planning  will  completely  eliminate  the risk of material  impacts to the
Company's  business due to Year 2000 problems.  However,  the Company recognizes
the  importance to its  customers of a reliable  supply of  electricity,  and it
intends to devote  whatever  resources  are  necessary  to assure  that both the
program and its implementation are successful.

     The Company  believes that the  successful  implementation  of this program
should  ultimately  cost  approximately  $6.1 million for  existing  information
systems and embedded technology. A total of $5.2 million had been expended as of
June 30, 1999. As systems testing progresses and more embedded technology vendor
product information is forthcoming,  business decisions made and testing results
verified, the need for increased expenditures, if necessary, will be determined.
The Company  believes these actions will preclude any adverse impact of the Year
2000 Issue on its operations or financial condition.


                            NEW ACCOUNTING STANDARDS

     See the  discussion  included  in Note  (A) of the  Notes  to  Consolidated
Financial Statements, Statement of Accounting Policies.

                              RESULTS OF OPERATIONS

1998 VS. 1997
- -------------

     Earnings  for the twelve  months of 1998 were $44.9  million,  or $3.20 per
share (both basic and  diluted),  up $1.6 million,  or $.11 per share,  from the
twelve  months  of  1997,   diluted.   Excluding  one-time  items,   accelerated
amortization due to one-time items and associated  regulated  "sharing" effects,
1998 earnings from  operations  were $47.8 million,  or $3.41 per share, up $.48
per share from 1997.  The one-time  items and their  earnings per share  impacts
recorded in these  periods  are shown at  "One-time  items  recorded in 1997 and
1998" below.



                                       15
<PAGE>

     Retail  operating  revenues  increased  by about $9.3 million in the twelve
months of 1998  compared to 1997.  Retail fuel and energy  expense  increased by
$7.2 million and there was an increase of $0.4 million in  revenue-based  taxes.
Overall, retail sales margin (revenue less fuel expense and revenue-based taxes)
from  operations  increased by $1.7  million.  The  principal  components of the
retail sales margin change, year over year, include:

                                                                     $ millions
   ------------------------------------------------------------------ ---------
   Revenue from:
   ------------------------------------------------------------------ ---------
     DPUC rate order, excluding "sharing"                              (1.3)
   ------------------------------------------------------------------ ---------
     Other price changes                                               (0.3)
   ------------------------------------------------------------------ ---------
     Estimate of "real" retail sales growth, up 1.3%                   12.1
   ------------------------------------------------------------------ ---------
     Estimate of weather effect on retail sales, up 0.2 %               1.8
   ------------------------------------------------------------------ ---------
     Sales decrease from Yale University cogeneration, (0.9) %         (3.0)
   ------------------------------------------------------------------ ---------
   Fuel and energy, margin effect:
   ------------------------------------------------------------------ ---------
     Sales increase                                                    (2.7)
   ------------------------------------------------------------------ ---------
     Increased nuclear availability                                     0.4
   ------------------------------------------------------------------ ---------
     Unscheduled outage at Bridgeport Unit 3 (see Note A)              (2.5)
   ------------------------------------------------------------------ ---------
     Fossil price and other                                            (2.4)
   ------------------------------------------------------------------ ---------

   Note A:  Saltwater contamination caused a shutdown of the Bridgeport
            Harbor  Unit 3  generating  unit on May  22,  1998.  The  unit
            returned to full service on August 23, 1998.

     Net wholesale  margin  (wholesale  revenue less wholesale  energy  expense)
increased slightly in the twelve months of 1998 compared to the twelve months of
1997.  Other  operating  revenues,  which include  NEPOOL  related  transmission
revenues, increased by $5.8 million.

     Operating  expenses for  operations,  maintenance  and  purchased  capacity
charges  decreased by $15.0 million in the twelve months of 1998 compared to the
twelve months of 1997. The principal  components of these expense changes,  year
over year, include:

                                                                     $ millions
   ------------------------------------------------------------------ ---------
   Capacity expense:
   ------------------------------------------------------------------ ---------
     Connecticut Yankee preparing for decommissioning                  (4.2)
   ------------------------------------------------------------------ ---------
     Cogeneration and other purchases                                  (1.3)
   ------------------------------------------------------------------ ---------
   Other O&M expense:
   ------------------------------------------------------------------ ---------
     Seabrook                                                          (4.6)
   ------------------------------------------------------------------ ---------
     Millstone Unit 3                                                  (4.0)
   ------------------------------------------------------------------ ---------
     Fossil generation unit overhauls and outages                       7.5
   ------------------------------------------------------------------ ---------
     Pension investment performance and assumptions                    (3.0)
   ------------------------------------------------------------------ ---------
     Personnel reductions                                              (6.0)
   ------------------------------------------------------------------ ---------
     NEPOOL transmission expense                                        3.1
   ------------------------------------------------------------------ ---------
     Other                                                             (2.5)
   ------------------------------------------------------------------ ---------

     Depreciation expense, excluding accelerated amortization, increased by $1.5
million  in the  twelve  months  of 1998  compared  to  1997.  According  to the
Company's  current  regulatory  Rate Plan,  "accelerated"  amortization  of past
utility investments is scheduled for every year that the Rate Plan is in effect,
contingent  upon the  Company  earning a 10.5%  return on utility  common  stock
equity.  All of the accelerated  amortization in 1997 was recorded in the second
quarter of that year as a result of a one-time  gain  recorded in that  quarter.
All of the  accelerated  amortization  for 1998,  $13.1  million,  was  recorded
against  earnings  from  operations.  In  addition,  as  part  of the  "sharing"
mechanism,  the Company would have accrued an additional  amortization  of about
$2.6 million ($1.7  million  after-tax)  in 1998 against  utility  earnings from
operations.  Because of the one-time  items in 1998,  no "sharing"  was actually
recorded.  The one-time  charge for property tax expense  incurred in the fourth
quarter was a utility expense and negated the "sharing" that would have occurred
from operations.

     Other net income from  operations  decreased  by about $1.9  million in the
twelve  months of 1998  compared  to 1997.  The  Company's  largest  unregulated
subsidiary,  American  Payment  Systems,  Inc. (APS),  earned about $1.6 million
(before-tax) in 1998 compared to a $2.7 million loss in 1997. This was more than
offset by greater losses,


                                       16
<PAGE>

compared to 1997, in the Company's other unregulated subsidiaries:  $1.2 million
(before-tax) at Precision Power, Inc. from the write-off of previously  deferred
costs and a review of reserves,  and $1.2  million  (before-tax)  from  start-up
costs in other unregulated activities. By DPUC order, since consolidation at the
unregulated  subsidiary level produced no net taxable income in either year, the
tax  benefits  associated  with the losses,  about $0.8 million in 1998 and $0.4
million in 1997,  were treated as benefits to utility income for the purposes of
calculating return on utility common equity and "sharing". Other net income also
decreased due to the absence of other  non-utility  income  accruals of about $1
million made in 1997 that reversed a provision for 1997 Millstone 3 expense made
in 1996 and charged to operating  expenses in 1997,  cancelled  project costs of
about $0.8  million for merger and  acquisition  advisor  fees and  analysis and
lower income from non-operating utility investments.

     Interest  charges,  excluding  allowance  for  borrowed  funds used  during
construction,  continued on their downward trend, decreasing by $10.4 million in
the  twelve  months  of 1998  compared  to 1997,  as a result  of the  Company's
refinancing program and strong cash flow.

OVERVIEW OF "SHARING" AND THE IMPACT ON EARNINGS
- ------------------------------------------------

     As  previously  indicated,  the Company's  regulatory  Rate Plan requires a
"sharing" of regulated  utility  income that produces a return on utility equity
exceeding  11.5%.  The  measurement of this utility income and resulting  return
calculation  includes the effects of any utility one-time items.  Under the Rate
Plan,  one-third  of the  income  above the 11.5%  return  would be  applied  to
customer bill reductions,  one-third would be applied to additional amortization
of regulatory assets, and one-third would be retained by shareowners.

     Earnings  from  operations,  which  excludes the impact of one-time  items,
should reflect an appropriate  imputed amount of "sharing" to reflect accurately
what the  earnings  would have been had neither the  one-time  items,  nor their
impact on "sharing",  occurred.  The Company  estimates  that the "sharing" that
would have occurred had there been no one-time  items in 1998 would have been: a
revenue   reduction  of  about  $3.0  million  or  $.12  per  share,   increased
amortization of about $1.7 million  (after-tax) or $.12 per share, and retention
by the  Company of $1.7  million  of income  (after-tax)  or $.12 per share.  To
summarize for 1998:

1998 Earnings per share (EPS)                  From        One-time
                                             Operations      Items
                                                and       and "Sharing"
                                             "Sharing"     Reversals      Total
                                             ---------    -------------   -----
Utility earnings before "sharing"              $3.73        $(.45)        $3.28
  Less: Utility earnings to be "shared"         (.36)         .36           -
                                               -----          ---          ----
  Utility EPS at 11.5 percent utility return   $3.37        $(.09)        $3.28
  Plus: 1/3 Retained "Sharing" benefit           .12         (.12)            -
                                                ----         ----          ----
  Net Utility EPS                               3.49         (.21)         3.28
  Unregulated Subsidiaries                      (.08)          -           (.08)
                                                ----         -----         ----
  Total  1998 EPS                              $3.41        $(.21)        $3.20

  Earnings reported through 3rd quarter         3.02         (.12)         2.90
                                                ----         -----         ----

  Imputed 4th quarter earnings                 $ .39        $(.09)        $ .30
                                               =====         =====        =====


                                       17
<PAGE>

ONE-TIME ITEMS RECORDED IN 1997 AND 1998
- ----------------------------------------

                       One-time Items                                      EPS
- --------------------------------------------------------------------------------
 1997   Cumulative deferred operating income tax benefits associated     $ .48
        with future Decommissioning of fossil fuel generating plants
        (see Note F)
- --------------------------------------------------------------------------------
 1997   Accelerated amortization associated with one-time item           $(.30)
- --------------------------------------------------------------------------------
 1997   Gain from subleasing office space                                $ .05
- --------------------------------------------------------------------------------
 1997   Pension benefit adjustments associated with 1996 VERP and VSP    $ .11
- --------------------------------------------------------------------------------
 1997   Contract termination charge                                      $(.18)
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
 1998   Refund of prior period transmission charges, with interest       $ .14
        "Sharing" due to one-time items recorded through third quarter   $(.05)
- --------------------------------------------------------------------------------
 1998   Property tax settlement with the City of New Haven, CT           $(.59)
        Reversal of "sharing" imputed to property tax settlement         $ .29
- --------------------------------------------------------------------------------

     The most  significant  one-time  item  recorded  in 1997 was a gain from an
operating income tax expense reduction of $6.7 million, or $.48 per share, which
makes  provision for the cumulative  deferred tax benefits  associated  with the
future  decommissioning  of fossil fuel generating  plants for which the Company
had made provision in prior years without accruing the tax benefit.  By order of
the  DPUC,  the  Company  was  instructed  to  accelerate  the  amortization  of
regulatory assets by as much as $6.4 million ($4.1 million  after-tax),  or $.30
per share,  provided  that the 1997 return on utility  common stock equity would
exceed 10.5% for the year. As a result of the tax benefit, the full $6.4 million
was charged in 1997.

     Additional 1997 one-time items  included:  a $.05 per share gain related to
subleasing  office  space;  a  "curtailment"  gain of $2.5 million ($1.5 million
after-tax),  or $.11 per share,  related to forgone pension benefits  associated
with the  approximate  230  employees  who left the  Company as a result of 1996
voluntary retirement and separation programs; and a charge of $4.3 million ($2.5
million after-tax),  or $.18 per share, for early termination of a contract with
consultants that assisted the Company with its restructuring  efforts, after the
Company  determined that the early termination option was more economic than the
multi-year  performance-based  payout  option.  All of these one-time items were
recorded as "Operating Expense - Operations - other".

     As  reported  in its  Quarterly  Report on Form 10-Q for the period  ending
March 31, 1998, filed with the Securities and Exchange  Commission,  the Company
had been investigating potential errors in the accounting procedure of APS. As a
result of the  investigation,  the  Company  determined  that APS should  create
additional  reserves for shortfalls in agent  collections and other  potentially
uncollectible receivables of $4.9 million. The Company has restated its 1997 and
1996  earnings  to  provide  for the  reserves.  See Note (Q),  "Restatement  of
Financial Results".

     The  principal  business of APS is to operate a network of field agents for
the  purpose of  accepting  cash and check  payments  of a  utility's  bills and
forwarding those payments, through APS accounts, to the utility. APS experienced
rapid growth in 1996 and 1997. The number of agents in the APS network increased
from  2,537  in 1995  to  4,904  in  1997;  and the  dollar  volume  of  payment
transactions increased from $2.3 billion on 17.2 million transactions in 1995 to
$7.5 billion on 73.2 million transactions in 1997.

     At year-end  1996,  APS created a reserve to provide for losses  associated
with agent  collections and  uncollectible  check deposits totaling $4.4 million
before-tax.  The Company has restated its 1996  earnings to move a small portion
of this loss to 1995. See Note (Q),  "Restatement of Financial  Results".  These
losses stemmed from inadequate  "back-office"  banking systems and controls that
failed to detect a  significant  amount of deposit  shortfalls  from  agents and
failed to identify a substantial  number of  uncollectible  check  deposits that
were reimbursable from the utilities serviced.

     In 1997,  under new  management  with added  banking  expertise,  APS began
implementing  new  systems and  controls to manage the agent  collection/deposit
process.  These changes  included the increased use of daily cash  reporting and
account   reconciliation  on  high  volume  agents,   extensive   reconciliation
procedures,  and agent  monitors that interact  daily with agents to investigate
discrepancies  in deposits.  These new procedures were fully  implemented by the
4th quarter of 1997.



                                       18
<PAGE>

     In March of 1998, APS  contracted for an insurance  policy with an A+ rated
carrier to protect against future losses from robberies,  missing deposits,  and
agent  fraud.  The effect of the  policy is to "cap" the cost of such  losses at
$200,000 per event per agent. The level of detected agent fraud in 1998 was well
below that level,  averaging $23,000 per month in total, or .004% of the monthly
transaction dollar volume.

     Also in 1998, APS  implemented  new procedures to correct  difficulties  in
tracking agent deposits in bank mergers or acquisitions situations.  During this
process,  it was discovered  that certain large agent  depository  bank accounts
were not  reconciled  appropriately  and that the amount of APS working  capital
invested  in the agent  depository  accounts  to cover  timing  delays  for cash
transfers  was  over-estimated  and the amount due to utilities  underestimated.
These cash flow  discrepancies  were masked by the rapid growth of cash deposits
from the  expansion in the agent  network and the failure to properly  take into
account the cash  effects of  uncleared  bank  transfers  from agent  depository
accounts to utilities.  APS  accounting  procedures,  which failed to detect the
cash flow discrepancies, have been rectified.

     The  one-time  gain  recorded in the third  quarter of 1998 was to record a
refund of prior period transmission charges. It amounted to $3.4 million or $.14
per share,  but was recorded as two separate items;  $1.8 million,  or a gain of
$.07 per share, as a credit to operation  expense and $1.6 million,  or $.07 per
share, of interest income recorded as Other Income and (Deductions),  Other-net.
At the time this one-time item was recorded,  in the third quarter of 1998,  the
Company  estimated that it would be in the Rate Plan "sharing" range of earnings
for the year of 1998 in total,  and  recorded,  therefore,  a "sharing"  revenue
reduction  and  increased  amortization  expense to reflect that  estimate.  The
"sharing"  related to the utility  portion of this one-time  item, the operation
expense credit,  was a charge of $.05 per share.  The net result of the one-time
gain for the period was, therefore, $.09 per share. The one-time charge recorded
in the fourth  quarter of 1998 as property tax expense of $14  million,  or $.59
per share,  reflected the DPUC's rejection of the Company's proposed  accounting
treatment of a property tax  settlement  between the Company and the City of New
Haven.  Upon that rejection,  the Company was required to write-off  immediately
the full effect of that  settlement.  As a result of this one-time  charge,  the
Company's final 1998 earnings  results  eliminated the requirement to record any
Rate Plan "sharing" in 1998. The one-time charge  eliminated  "sharing"  revenue
reductions and increased  amortization  expense amounting to $.29 per share. The
net result of the one-time charge for the period was, therefore, $.30 per share.
See Note (L),  Commitments and Contingencies Other Commitments and Contingencies
- - Property Taxes.

1997 VS. 1996
- -------------

     Earnings for the twelve months of 1997 were $43.3 million,  or $3.10 basic,
and $3.09  diluted,  earnings  per  share,  up $2.7  million,  or $.22 per share
diluted,  from 1996. Earnings from operations,  which exclude one-time items and
accelerated  amortization of costs attributable to one-time items,  decreased by
$12.0 million,  or $.82 per share, in 1997 compared to 1996, to a level of $2.93
per share, diluted. The one-time items recorded in 1996, which amounted to a net
loss of $.88 per share were:  charges to  operating  expenses  of $23.0  million
($13.4  million  after-tax),  or $.95  per  share,  from  early  retirement  and
voluntary severance programs and $1.4 million ($0.8 million after-tax),  or $.06
per share,  for the cumulative loss on an office space  sublease,  and a gain of
$1.8 million  (after-tax),  or $.13 per share,  from the repurchase of preferred
stock at a discount to par value.

     Retail operating revenues decreased by about $28.8 million in 1997 compared
to 1996:

o    A retail kilowatt-hour sales increase of 0.3% from the prior year increased
     retail revenues by $1.8 million and sales margin (revenue less fuel expense
     and revenue-based taxes) by $1.3 million. The Company believes that weather
     factors had a negative  impact on retail  kilowatt-hour  sales of about 0.5
     percent.  There  was one less day in 1997  (1996  was a leap  year),  which
     decreased retail  kilowatt-hour  sales by 0.3 percent.  This would indicate
     that "real" (i.e. not attributable to abnormal weather or the leap year day
     in 1996)  kilowatt-hour  sales  increased by about 1.0-1.5  percent for the
     year.

o    Reductions in customer  bills,  as agreed to by the Company and the DPUC in
     December 1996, decreased retail revenues by about $23.0 million,  including
     suspension  of the fossil  fuel  adjustment  clause  (FAC)  mechanism  that
     reduced revenues by $6.0 million. This was a somewhat greater decrease than
     expected,  principally  because of a decrease in conservation  spending and
     the corresponding  decrease in conservation  revenues.  Other reductions in
     customer bills, due to rate mix,  contract  pricing and other  pass-through
     reductions, amounted to $7.6 million.



                                       19
<PAGE>

     Wholesale  "capacity"  revenues  increased $2.1 million in 1997 compared to
1996. Wholesale "energy" revenues,  which increased during 1997 compared to 1996
as a result of  nuclear  generating  unit  outages in the  region,  are a direct
offset to wholesale energy expense and do not contribute to sales margin.

     Retail fuel and energy expenses increased by $14.2 million in 1997 compared
to 1996.  These  expenses  increased  by $12.6  million due to the need for more
expensive  energy to replace  generation by nuclear  generating  units:  for the
Connecticut  Yankee unit, which ran at nearly full capacity in the first six and
one-half months of 1996, for Millstone Unit 3, which ran at nearly full capacity
in the first quarter of 1996, for an unplanned eight-day extension of a Seabrook
unit refueling outage in the second quarter of 1997 that increased the Company's
replacement generation cost by about $0.7 million, and for an unplanned Seabrook
unit outage that began on December 5, 1997.  The  Seabrook  unit was returned to
service from the last outage on January 17, 1998. Millstone Unit 3 was taken out
of service on March 30, 1996 and Connecticut  Yankee was taken out of service on
July 23,  1996.  Retail fuel and energy  expenses  also  increased by about $1.6
million in 1997 compared to 1996, due to higher fossil fuel prices.  By order of
the DPUC, these costs are not passed on to customers through the FAC.

     Operating  expenses for  operations,  maintenance  and  purchased  capacity
charges  decreased by $1.7 million,  excluding the impact of one-time  items, in
1997 compared to 1996:

o    Purchased  capacity expense decreased $6.9 million,  due to declining costs
     from the retired  Connecticut  Yankee nuclear generating unit, and also due
     to slightly lower cogeneration costs.

o    Operation  and  maintenance  expense  increased by $5.1  million.  General,
     refueling  and  unscheduled   outage  expenses  at  the  Seabrook   nuclear
     generating unit increased about $2.9 million,  and general  expenses at the
     Millstone  3 nuclear  generating  unit  increased  $4.8  million.  Expenses
     associated  with the Company's  re-engineering  efforts  increased by a net
     $1.0 million. Other general expenses increased by about $2.9 million. These
     increases were partly offset by a $4.6 million reduction in pension expense
     due to  investment  performance  and changes in actuarial  assumptions  and
     methodologies,  and health benefit reductions of $1.9 million. The increase
     at  Millstone  Unit 3 was partly  offset by the  reversal of a portion of a
     1996 provision in "Other income (deductions)".

     Depreciation expense,  excluding the impact of one-time items, increased by
$2.3 million in 1997 compared to 1996. Income taxes, exclusive of the effects of
one-time items, changed based on changes in taxable income and tax rates.

     Other net income  increased by $9.8  million in 1997  compared to 1996 due,
principally,   to  an  improvement  in  earnings   (reduction  in  losses)  from
unregulated subsidiaries. The Company's largest unregulated subsidiary, American
Payment Systems, lost about $2.7 million (before-tax) in 1997, an improvement of
$6.8 million over 1996 losses of about $9.5 million.  Other UI subsidiaries lost
$1.0  million  ($0.6  million  after-tax)  compared to a loss of $0.2 million in
1996.  The  remainder  of the  improvement  in other  net  income  was due to an
increase of $0.8  million in interest  income and $2.4 million from the reversal
of an accrual taken in 1996 for Millstone 3 expense of $1.2 million.

     Interest charges  continued their significant  decline,  decreasing by $7.5
million,  or 11 percent,  in 1997  compared to 1996 as a result of the Company's
refinancing  program  and strong  cash flow.  Also,  total  preferred  dividends
(net-of-tax)  decreased  slightly  in  1997  compared  to 1996  as a  result  of
purchases of preferred stock by the Company in 1996.

Early retirement and voluntary severance programs
- -------------------------------------------------

     On May 22, 1995, the Company and the union  representing  approximately 695
of its  operating  maintenance  and  clerical  employees  agreed on a three-year
contract, effective May 16, 1995. As part of this agreement, the Company offered
a voluntary early retirement program to 74 employees,  who had until January 31,
1996 to accept. The early retirement offer was accepted by 64 employees, and the
Company  recognized a charge to earnings in January  1996 of $7.2 million  ($4.2
million,  after-tax). The employees accepting the offer retired during the first
nine months of 1996. In June 1996, the Company  recognized an additional  charge
to earnings of $0.9 million  ($0.5  million,  after-tax)  to reflect  additional
early  retirement  costs.  In July 1996, the Company  offered a Voluntary  Early
Retirement  Program  and a Voluntary  Separation  Plan to  virtually  all of its
employees. A total of 163 employees accepted one or the other of these plans. In
the third quarter of 1996, the Company  recognized a charge to earnings of $14.9
million


                                       20
<PAGE>

($8.7  million,  after-tax)  to reflect the cost of these plans.  The  employees
accepting the offer retired on or before December 31, 1997.

     These  programs  should result in a reduction of 230 employees from a level
of  approximately  1,300  employees at year-end 1996. A portion of the personnel
cost savings began in 1996,  but the majority of the savings will be realized as
the Company's process re-engineering efforts are completed over the next several
years.  Incremental  annual savings in personnel costs of $4 million in 1997 and
another $6 million in 1998 are expected

                                 LOOKING FORWARD

(THE FOLLOWING DISCUSSION CONTAINS FORWARD-LOOKING STATEMENTS, WHICH ARE SUBJECT
TO UNCERTAINTIES THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE
CURRENTLY  EXPECTED.  READERS ARE CAUTIONED  THAT THE COMPANY  REGARDS  SPECIFIC
NUMBERS AS ONLY THE "MOST LIKELY" TO OCCUR WITHIN A RANGE OF POSSIBLE VALUES.)

Five-year rate plan and restructuring legislation
- -------------------------------------------------

     The reader is referred to "Major Influences on Financial Condition", above,
for a  description  of the  Company's  five-year  Rate  Plan  and  Connecticut's
electric utility industry restructuring legislation.

1999 Earnings
- -------------

     1999 will be a year of transition to the January 1, 2000  effective date of
electric utility restructuring legislation passed by the Connecticut legislature
in 1998. The Company has taken one major step toward restructuring by proceeding
with  the  sale  of  its  fossil  fuel  generation  plants...referred  to as the
Generation Asset  Divestiture  (GAD). That sale is expected to close on or about
April 1, 1999.

     One  result  of the  generation  plant  sale  will  be a  reduction  in the
Company's  electric utility rate base, the basis for measuring return on utility
common stock equity.  Rate base is expected to decline from an average of $1,128
million in 1998 to about $920  million in 1999.  Offsetting  the  decline is the
Company's longstanding policy of debt paydown that increases the portion of rate
base financed by equity.  During 1998, a return of 11.5% on utility common stock
equity would have produced  earnings of about $3.43 per share.  Utility earnings
from operations  above this range would have given rise to an imputed  "sharing"
benefit of $.12 per share.  Because of the rate base reduction expected in 1999,
the allowed return is expected to produce  utility  earnings in the  $3.35-$3.40
per share range.  Currently,  the Company expects to be in a Rate Plan "sharing"
position in 1999,  to a somewhat  greater  extent than was the case for earnings
from operations in 1998.

     The Company's  earnings from its utility business are affected  principally
by: retail sales that fluctuate with weather  conditions and economic  activity,
nuclear  generating unit  availability  and operating costs, and interest rates.
These are all items over which the  Company  has little  control,  although  the
Company engages in economic development activities to increase sales, and hedges
its exposure to volatility in interest rates.

     The  Company's  revenues are  principally  dependent on the level of retail
electricity  sales.  The two  primary  factors  that  affect the volume of these
retail sales are economic conditions and weather. The Company's retail sales for
1998 of 5,452  gigawatt-hours set an all-time record for the Company and were up
1.4% from the 1997 level.

     The Company  estimates that mild 1998 weather reduced retail  kilowatt-hour
sales by about 0.5%,  retail  revenues by about $3.4  million,  and retail sales
margin by about  $2.7  million.  Weather  corrected  retail  sales for 1998 were
probably in the 5,470-5,500 gigawatt-hour range. On this weather-adjusted basis,
the  Company  experienced  about  1.0-1.5% of "real"  sales  growth in 1998 over
weather-adjusted  1997 sales,  with most of the growth appearing to occur in the
first three quarters of the year.

     Aside from "real" economic growth,  reductions in retail  electricity sales
will  occur  in  1999  compared  to  1998  as a  result  of the  operation  of a
cogeneration  unit at Yale  University that produces  approximately  one half of
Yale's annual electricity  requirements  (about 1.5% of the Company's total 1998
retail sales). This unit commenced operations in mid-1998, and has reduced total
Company retail  kilowatt-hour  sales by about 0.9% in 1998 compared to 1997. The
remaining  impact will be  reflected in the first half of 1999.  Thus,  it would
require  "real"  growth of 0.5 percent in 1999 compared to 1998 just to maintain
the 1998  level of  "real"  sales.  Retail  kilowatt-hour  sales  growth of 1.0%
produces a margin improvement of about $5.0 million, before any "sharing" effect
considerations.



                                       21
<PAGE>

     Prices in individual customer rate classes will not change in 1999 relative
to 1998, exclusive of any "sharing".  However, sales growth is occurring in rate
classes  with higher than  average  prices,  and the Company  expects to have an
increase in retail  revenue of about $3.0 million in 1999  compared to 1998 from
this price mix improvement.

     Other  operating  revenues  are  expected to increase as a result of NEPOOL
related transmission  revenues by about $4.0 million due to NEPOOL restructuring
changes; but this would have no net income effect as the higher revenues are due
to higher transmission  operating expense.  Other than the NEPOOL impact,  these
revenues  are  expected to decrease by about $2 million to a more normal  level.
The Company does not  anticipate,  at this time, any other  significant  revenue
reductions  in 1999  retail  revenues  compared  to 1998,  unless the Company is
achieving a "sharing" level of earnings.

     As a result of GAD, wholesale capacity revenues will decrease by about $7.7
million in 1999 compared to 1998,  because  existing  wholesale  sales contracts
were part of the asset sale.  Also as a result of GAD,  the  Company's  fuel and
purchased  energy  charges will  increase in 1999  compared to 1998 by about $40
million, to replace the power previously provided by the Company's fossil-fueled
generation  plants.  This power supply  purchase  agreement  was part of the GAD
plant sale and it will help to ensure adequate resources to meet customer energy
demands  under a  short-term  fixed price  agreement  until July 2000 (the price
declines  somewhat  in 2000  compared  to 1999) when all  customers  will have a
choice of generation  suppliers.  The Company  expects that its  projected  1999
energy  requirements that are not met by the GAD power supply purchase agreement
will be met at lower prices than those experienced in 1998, primarily because of
lower  projected  fossil  fuel  prices and  energy  prices in  general.  This is
expected to result in energy cost savings of about $5 million.

     Purchased  capacity costs should  decrease by about $2 million in 1999, due
primarily to the retirement of the Connecticut Yankee nuclear generation plant.

     Several other expense  categories are expected to be reduced  substantially
in  1999  because  of GAD  and  the  Company's  other  cost  reduction  efforts,
offsetting  the  impact of the  increase  in  purchased  energy.  Operation  and
maintenance expense is projected to decrease by a net $22 million,  reflecting a
decrease of $32 million due to GAD and other general  changes,  partly offset by
increases of about $5 million for nuclear unit refueling outages, $1 million for
Y2K costs and $4 million due to NEPOOL  transmission  charges.  The latter would
have no net income effect, as the higher  transmission  expense would be covered
by  higher  transmission  revenues.  Total  Y2K  costs  for 1999  are  currently
projected at about $3.6 million.  Other  operation and  maintenance  expenses in
1999  should be fairly  stable  compared  to 1998,  unless an event  occurs that
cannot be predicted at this time.

     Interest  costs  are  expected  to  decline  by about $14  million  in 1999
compared to 1998,  to about $38 million,  a level that was last  experienced  in
1982.  This  anticipated  interest cost  reduction will result largely from debt
paydown  through use of the  after-tax  cash proceeds from GAD. The Company also
expects to generate  substantial  cash flow from  operations  after dividend and
capital spending, that will also be used to pay down debt.

     Depreciation,  excluding accelerated amortization, should decrease by about
$13 million in 1999  compared to 1998,  due mostly to GAD but also from the near
completion  in 1998  of  amortization  of  previously  capitalized  conservation
program  expenditures.  A  significant  portion of the decrease in  depreciation
related  to GAD will not affect  taxable  income  and will not  increase  income
taxes, and will therefore supplement the $13 million decrease with an additional
tax benefit, comparing 1999 to 1998, of about $2.5 million, or $.18 per share.

     Accelerated  amortization,  per the Rate Plan,  will  increase  by about $7
million in 1999  compared to 1998.  Property  taxes should  decrease by about $2
million,  due mostly to GAD.  Other  operating  expenses can be expected to have
some increases and some decreases that should, more or less, offset one another.

     In summary,  the Company expects  substantial  net expense  reductions as a
result of GAD and ongoing cost control measures that should more than compensate
for increased charges for purchased power and increased accelerated amortization
costs in 1999. Such performance  should allow utility earnings to increase above
an 11.5% return on common stock equity into the Rate Plan "sharing"  range.  The
11.5% return level would  produce  utility  earnings  from  operations  of about
$3.35-$3.40  per  share,  while  the  "shared"  earnings  benefit  is  currently
anticipated  to  contribute  about  $.20 per  share,  although  the size of this
benefit will fluctuate with every event that affects utility  operations  during
the year. The Company expects that 1999 quarterly  earnings from operations will
follow a pattern similar to that of 1998 on a weather-normalized basis.



                                       22
<PAGE>

     Unregulated  subsidiaries  are expected to  experience a loss of up to $.10
per share to earnings in 1999.  American  Payment  Systems,  Inc. is expected to
build on 1998's  contribution  to earnings  from  operations  of $.07 per share.
However,  this  will  depend  on its  ability  to  expand  sales to its  utility
customers.   Precision   Power,   Inc.   (PPI)   increased  its   organizational
infrastructure  in 1998,  also in an  effort to  increase  its  presence  in its
principal  markets of  distributed  power systems and  services.  At its current
level  of  expense,  PPI  would  lose  $.10  to  $.15  per  share  in 1999 if no
substantial  new  contracts  are  obtained.  PPI may also engage in  acquisition
activities in 1999 that may have short-term  dilutive effects on earnings beyond
those indicated above.

     As a  result  of the  earnings  contributions  anticipated  from all of its
different business activities  described above, the Company expects earnings per
share  from  operations  to be in the  range of  $3.45  to $3.65 in 1999.  These
estimates are subject to all of the contingencies and uncertainties  detailed in
the  preceding  discussion  and the  reader is  cautioned  to read the  "Looking
Forward"  and  "Major  Influences  on  Financial  Condition"  sections  in their
entirety.



                                       23
<PAGE>
<TABLE>
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

                         THE UNITED ILLUMINATING COMPANY
                        CONSOLIDATED STATEMENT OF INCOME
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                      (THOUSANDS EXCEPT PER SHARE AMOUNTS)

<CAPTION>
                                                                                      1998           1997            1996
                                                                                      ----           ----            ----
<S>                                                                                   <C>            <C>             <C>
OPERATING REVENUES (NOTE G)                                                           $686,191       $709,029        $727,258
                                                                                  -------------   ------------    ------------
OPERATING EXPENSES
  Operation
     Fuel and energy                                                                   151,544        182,666         160,517
     Capacity purchased                                                                 34,515         39,976          46,830
     Early retirement program charges                                                        -              -          23,033
     Other                                                                             146,058        158,600         158,945
  Maintenance                                                                           42,888         42,203          37,652
  Depreciation (Note G)                                                                 82,809         74,618          65,921
  Amortization of cancelled nuclear project and deferred return (Note D and J)          13,758         13,758          13,758
  Income taxes (Note A and F)                                                           53,619         40,833          53,590
  Other taxes (Note G)                                                                  64,674         52,493          57,186
                                                                                  -------------   ------------    ------------
       Total                                                                           589,865        605,147         617,432
                                                                                  -------------   ------------    ------------
OPERATING INCOME                                                                        96,326        103,882         109,826
                                                                                  -------------   ------------    ------------
OTHER INCOME AND (DEDUCTIONS)
  Allowance for equity funds used during construction                                       13            336             940
  Other-net (Note G)                                                                     1,097          1,361          (8,445)
  Non-operating income taxes                                                             3,848          3,678           9,869
                                                                                  -------------   ------------    ------------
       Total                                                                             4,958          5,375           2,364
                                                                                  -------------   ------------    ------------
INCOME BEFORE INTEREST CHARGES                                                         101,284        109,257         112,190
                                                                                  -------------   ------------    ------------
INTEREST CHARGES
  Interest on long-term debt                                                            50,129         63,063          66,305
  Interest on Seabrook obligation bonds owned by the company                            (7,293)        (6,905)         (1,259)
  Dividend requirement of mandatorily redeemable securities                              4,813          4,813           4,813
  Other interest (Note G)                                                                6,507          3,280           2,092
  Allowance for borrowed funds used during construction                                   (455)        (1,239)         (1,435)
                                                                                  -------------   ------------    ------------
                                                                                        53,701         63,012          70,516
  Amortization of debt expense and redemption premiums                                   2,511          2,788           2,629
                                                                                  -------------   ------------    ------------
       Net Interest Charges                                                             56,212         65,800          73,145
                                                                                  -------------   ------------    ------------



NET INCOME                                                                              45,072         43,457          39,045
Discount on preferred stock redemptions                                                    (21)           (48)         (1,840)
Dividends on preferred stock                                                               201            205             330
                                                                                  -------------   ------------    ------------
INCOME APPLICABLE TO COMMON STOCK                                                      $44,892        $43,300         $40,555
                                                                                  =============   ============    ============

AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - BASIC                                     14,018         13,976          14,101
AVERAGE NUMBER OF COMMON SHARES OUTSTANDING - DILUTED                                   14,023         13,992          14,131

EARNINGS PER SHARE OF COMMON STOCK - BASIC                                               $3.20          $3.10           $2.88
                                                                                  =============   ============    ============
EARNINGS PER SHARE OF COMMON STOCK - DILUTED                                             $3.20          $3.09           $2.87
                                                                                  =============   ============    ============

CASH DIVIDENDS DECLARED PER SHARE OF COMMON STOCK                                        $2.88          $2.88           $2.88
</TABLE>




             The accompanying Notes to Consolidated Financial Statements
             are an integral part of the financial statements.


                                       24
<PAGE>
<TABLE>
                         THE UNITED ILLUMINATING COMPANY
                      CONSOLIDATED STATEMENT OF CASH FLOWS
              For the Years Ended December 31, 1998, 1997 and 1996
                             (Thousands of Dollars)

<CAPTION>
                                                                         1998             1997            1996
                                                                         -----            -----           ----
<S>                                                                      <C>               <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net Income                                                              $45,072          $43,457         $39,045
                                                                      ------------     ------------    ------------
  Adjustments to reconcile net income to net cash provided by
    operating activities:
     Depreciation and amortization                                         88,099           79,487          70,363
     Deferred income taxes                                                  3,074            6,804          (2,813)
     Deferred investment tax credits - net                                   (762)            (762)           (762)
     Amortization of nuclear fuel                                           6,892            5,799           5,690
     Allowance for funds used during construction                            (468)          (1,575)         (2,375)
     Amortization of deferred return                                       12,586           12,586          12,586
     Early retirement costs accrued                                             -                -          23,033
     Changes in:
             Accounts receivable - net                                    (14,889)          (2,277)        (23,514)
             Fuel, materials and supplies                                 (14,466)           2,863             239
             Prepayments                                                   (4,027)             211            (557)
             Accounts payable                                              (9,782)          28,307          39,338
             Interest accrued                                                 (63)          (3,569)           (671)
             Taxes accrued                                                  4,849            3,116          (4,247)
             Other assets and liabilities                                  (4,062)          (1,644)          6,078
                                                                      ------------     ------------    ------------
     Total Adjustments                                                     66,981          129,346         122,388
                                                                      ------------     ------------    ------------
   NET CASH PROVIDED BY OPERATING ACTIVITIES                              112,053          172,803         161,433
                                                                      ------------     ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES
   Common stock                                                             4,923           (6,432)             40
   Long-term debt                                                         199,636           98,500          82,500
   Notes payable                                                           49,141           26,786          10,965
   Securities redeemed and retired:
     Preferred stock                                                          (52)            (110)         (6,078)
     Long-term debt                                                      (222,348)        (151,199)        (72,895)
     Discount on preferred stock redemption                                    21               48           1,840
   Expenses of issues                                                      (1,600)          (1,500)           (442)
   Lease obligations                                                         (339)            (315)           (291)
   Dividends
     Preferred stock                                                         (202)            (206)           (410)
     Common stock                                                         (40,285)         (40,408)        (40,399)
                                                                      ------------     ------------    ------------
NET CASH USED IN FINANCING ACTIVITIES                                     (11,105)         (74,836)        (25,170)
                                                                      ------------     ------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES
    Plant expenditures, including nuclear fuel                            (38,040)         (33,436)        (47,174)
    Investment in Seabrook obligation bonds                                 8,528          (34,541)        (71,084)
                                                                      ------------     ------------    ------------
NET CASH USED IN INVESTING ACTIVITIES                                     (29,512)         (67,977)       (118,258)
                                                                      ------------     ------------    ------------

CASH AND TEMPORARY CASH INVESTMENTS:
NET CHANGE FOR THE PERIOD                                                  71,436           29,990          18,005
BALANCE AT BEGINNING OF PERIOD                                             53,065           23,075           5,070
                                                                      ------------     ------------    ------------
BALANCE AT END OF PERIOD                                                  124,501           53,065          23,075
LESS: RESTRICTED CASH                                                      26,812           23,392          20,094
                                                                      ------------     ------------    ------------
BALANCE: UNRESTRICTED CASH                                                $97,689          $29,673          $2,981
                                                                      ============     ============    ============

CASH PAID DURING THE PERIOD FOR:
   Interest (net of amount capitalized)                                   $51,481          $59,441         $69,669
                                                                      ============     ============    ============
   Income taxes                                                           $42,450          $26,773         $51,415
                                                                      ============     ============    ============
</TABLE>


           The accompanying Notes to Consolidated Financial Statements
                are an integral part of the financial statements.

                                       25
<PAGE>
<TABLE>
                                       THE UNITED ILLUMINATING COMPANY
                                         CONSOLIDATED BALANCE SHEET
                                      DECEMBER 31, 1998, 1997 and 1996

                                                   ASSETS
                                           (Thousands of Dollars)

<CAPTION>
                                                                   1998             1997            1996
                                                                   -----            -----           ----
<S>                                                                <C>             <C>             <C>
Utility Plant at Original Cost
  In service                                                       $1,886,930      $1,867,145      $1,843,952
  Less, accumulated provision for depreciation                        714,375         644,971         585,646
                                                              ----------------  --------------  --------------
                                                                    1,172,555       1,222,174       1,258,306

  Construction work in progress                                        33,695          25,448          40,998
  Nuclear fuel                                                         20,174          25,990          23,010
                                                              ----------------  --------------  --------------
      Net Utility Plant                                             1,226,424       1,273,612       1,322,314
                                                              ----------------  --------------  --------------

Other Property and Investments                                         37,873          32,451          26,081
                                                              ----------------  --------------  --------------

Current Assets
  Unrestricted cash and temporary cash investments                     97,689          29,673           2,981
  Restricted cash                                                      26,812          23,392          20,094
  Accounts receivable
    Customers, less allowance for doubtful
      accounts of $1,800, $1,800 and $2,300                            54,178          57,231          64,960
    Other, less allowance for doubtful accounts of
      $631, $5,397 and $6,629                                          64,240          46,298          36,292
  Accrued utility revenues                                             21,079          25,269          29,139
  Fuel, materials and supplies, at average cost                        33,613          19,147          22,010
  Prepayments                                                           7,424           3,397           3,608
  Other                                                                   154              67             110
                                                              ----------------  --------------  --------------
          Total                                                       305,189         204,474         179,194
                                                              ----------------  --------------  --------------

Deferred Charges
  Unamortized debt issuance expenses                                    9,421           6,611           6,580
  Other                                                                 1,664           5,727           1,485
                                                              ----------------  --------------  --------------
          Total                                                        11,085          12,338           8,065
                                                              ----------------  --------------  --------------

Regulatory Assets (future amounts due from customers
                   through the ratemaking process)
  Income taxes due principally to book-tax
    differences (Note A)                                              264,811         277,350         289,672
  Connecticut Yankee                                                   42,633          51,313          64,851
  Deferred return - Seabrook Unit 1                                    12,586          25,171          37,757
  Unamortized redemption costs                                         23,468          23,027          25,063
  Unamortized cancelled nuclear project                                10,952          12,125          13,297
  Uranium enrichment decommissioning costs                              1,177           1,312           1,377
  Other                                                                 4,962           6,357           9,068
                                                              ----------------  --------------  --------------
          Total                                                       360,589         396,655         441,085
                                                              ----------------  --------------  --------------

                                                                   $1,941,160      $1,919,530      $1,976,739
                                                              ================  ==============  ==============
</TABLE>


           The accompanying Notes to Consolidated Financial Statements
             are an integral part of the financial  statements.

                                       26
<PAGE>
<TABLE>

                                       THE UNITED ILLUMINATING COMPANY
                                         CONSOLIDATED BALANCE SHEET
                                      DECEMBER 31, 1998, 1997 and 1996

                                       CAPITALIZATION AND LIABILITIES
                                           (Thousands of Dollars)

<CAPTION>
                                                                   1998             1997            1996
                                                                   -----            -----           ----
<S>                                                                 <C>             <C>             <C>
Capitalization (Note B)
  Common stock equity
    Common stock                                                     $292,006        $288,730        $284,579
    Paid-in capital                                                     2,046           1,349             772
    Capital stock expense                                              (2,182)         (2,182)         (2,182)
    Unearned employee stock ownership plan equity                     (10,210)        (11,160)              -
    Retained earnings                                                 163,847         159,344         156,299
                                                              ----------------  --------------  --------------
                                                                      445,507         436,081         439,468
  Preferred stock                                                       4,299           4,351           4,461
  Company-obligated mandatorily redeemable securities of subsidiary
    holding solely parent debentures                                   50,000          50,000          50,000
  Long-term debt
    Long-term debt                                                    757,370         746,058         826,527
    Investment in Seabrook obligation bonds                           (92,860)       (101,388)        (66,847)
                                                              ----------------  --------------  --------------
      Net long-term debt                                              664,510         644,670         759,680

          Total                                                     1,164,316       1,135,102       1,253,609
                                                              ----------------  --------------  --------------

Noncurrent Liabilities
  Connecticut Yankee contract obligation                               32,711          40,821          54,752
  Pensions accrued (Note H)                                            31,097          39,149          49,205
  Nuclear decommissioning obligation                                   23,045          17,538          12,851
  Obligations under capital leases                                     16,506          16,853          17,193
  Other                                                                 6,622           5,507           4,815
                                                              ----------------  --------------  --------------
          Total                                                       109,981         119,868         138,816
                                                              ----------------  --------------  --------------

Current Liabilities
  Current portion of long-term debt                                    66,202         100,000          69,900
  Notes payable                                                        86,892          37,751          10,965
  Accounts payable                                                     48,749          62,552          60,470
  Accounts payable - APS utility customers                             54,515          50,494          24,269
  Dividends payable                                                    10,155          10,051          10,205
  Taxes accrued                                                         9,015           4,166           1,050
  Interest accrued                                                     10,203          10,266          13,835
  Obligations under capital leases                                        348             340             315
  Other accrued liabilities                                            39,845          37,471          36,091
                                                              ----------------  --------------  --------------
          Total                                                       325,924         313,091         227,100
                                                              ----------------  --------------  --------------

Customers' Advances for Construction                                    1,867           1,878           1,888
                                                              ----------------  --------------  --------------

Regulatory Liabilities   (future amounts owed to customers
                          through the ratemaking process)
  Accumulated deferred investment tax credits                          15,623          16,385          17,147
  Other                                                                 2,065           2,356           1,811
                                                              ----------------  --------------  --------------
          Total                                                        17,688          18,741          18,958
                                                              ----------------  --------------  --------------

Deferred Income Taxes  (future tax liabilities owed
                        to taxing authorities)                        321,384         330,850         336,368

Commitments and Contingencies (Note L)
                                                              ----------------  --------------  --------------

                                                                   $1,941,160      $1,919,530      $1,976,739
                                                              ================  ==============  ==============
</TABLE>

            The accompanying  Notes to Consolidated  Financial Statements
             are an integral part of the financial statements.

                                       27
<PAGE>
<TABLE>
                                   THE UNITED ILLUMINATING COMPANY
                             CONSOLIDATED STATEMENT OF RETAINED EARNINGS
                         FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                                        (THOUSANDS OF DOLLARS)




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

<S>              <C>                                        <C>              <C>              <C>
BALANCE, JANUARY 1                                          $159,344         $156,299         $156,380
Net income                                                    45,072           43,457           39,045
Adjustments associated with repurchase
  of preferred stock                                              21               48            1,815
                                                         ------------     ------------     ------------
      Total                                                  204,437          199,804          197,240
                                                         ------------     ------------     ------------


Deduct Cash Dividends Declared
  Preferred stock                                                201              205              330
  Common stock                                                40,389           40,255           40,611
                                                         ------------     ------------     ------------
      Total                                                   40,590           40,460           40,941
                                                         ------------     ------------     ------------


BALANCE, DECEMBER 31                                        $163,847         $159,344         $156,299
                                                         ============     ============     ============

</TABLE>




               The accompanying Notes to Consolidated Financial Statements
                  are an integral part of the financial statements.

                                       28
<PAGE>
<TABLE>

                         THE UNITED ILLUMINATING COMPANY
            CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
                        DECEMBER 31, 1998, 1997 AND 1996
                          (DOLLAR AMOUNTS IN THOUSANDS)


<CAPTION>
                                                                                           Capital Unearned
                                                 Common Stock     Preferred Stock  Paid-in  Stock    ESOP     Retained
                                               Shares    Amount   Shares   Amount  Capital Expense   Equity   Earnings     Total
<S>                                          <C>        <C>       <C>      <C>        <C>  <C>      <C>       <C>         <C>
- -----------------------------------------------------------------------------------------------------------------------------------
Balance as of January 1, 1996                14,100,091 $284,542  105,394  $10,539    $769 ($2,207)   -       $156,380    $450,023
- -----------------------------------------------------------------------------------------------------------------------------------
     Net income for 1996                                                                                        39,045      39,045
     Cash dividends on common stock
        - $2.88 per share                                                                                       (40,611)   (40,611)
     Cash dividends on preferred stock                                                                            (330)       (330)
     Issuance of 1,200 shares common stock
      - no par value                              1,200       37                         3                                      40
     Repurchase and cancellation of
      preferred stock                                             (60,782)  (6,078)             25                 (25)     (6,078)
    Discount on preferred stock repurchase                                                                       1,840       1,840
- -----------------------------------------------------------------------------------------------------------------------------------
Balance as of December 31, 1996              14,101,291  284,579   44,612    4,461     772  (2,182)   -       $156,299    $443,929
- -----------------------------------------------------------------------------------------------------------------------------------
     Net income for 1997                                                                                        43,457      43,457
     Cash dividends on common stock
        - $2.88 per share                                                                                      (40,255)    (40,255)
     Cash dividends on preferred stock                                                                            (205)       (205)
     Issuance of  134,833 shares common stock
      - no par value                            134,833    4,151                       577                                   4,728
     ESOP purchase of 328,300 common shares    (328,300)                                            (11,160)               (11,160)
     Repurchase and cancellation of preferred
        stock                                    (1,103)    (110)                                                             (110)
    Discount on preferred stock repurchase                                                                          48          48
- ------------------------------------------------------------------------------------------------------------------------------------
Balance as of December 31, 1997              13,907,824  288,730   43,509    4,351   1,349  (2,182) (11,160)  $159,344    $440,432
- ------------------------------------------------------------------------------------------------------------------------------------
     Net income for 1998                                                                                        45,072      45,072
     Cash dividends on common stock
        - $2.88 per share                                                                                      (40,389)    (40,389)
     Cash dividends on preferred stock                                                                            (201)       (201)
     Issuance of 98,798 shares common stock
      - no par value                             98,798    3,276                       459                                   3,735
     Allocation of benefits - ESOP               27,940                                238              950                  1,188
     Repurchase and cancellation of preferred
        stock                                                       (524)      (52)                                            (52)
    Discount on preferred stock repurchase                                                                          21          21
- ------------------------------------------------------------------------------------------------------------------------------------
Balance as of December 31, 1998              14,034,562 $292,006   42,985   $4,299  $2,046 ($2,182)($10,210)  $163,847    $449,806
- ------------------------------------------------------------------------------------------------------------------------------------
</TABLE>


      The accompanying Notes to Consolidated Financial Statements are
               an integral part of the financial statements.

                                       29
<PAGE>

                         THE UNITED ILLUMINATING COMPANY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     The  United  Illuminating  Company  (UI or  the  Company)  is an  operating
electric  public  utility  company,   engaged  principally  in  the  production,
purchase,  transmission,  distribution  and sale of electricity for residential,
commercial and  industrial  purposes in a service area of about 335 square miles
in the southwestern part of the State of Connecticut.  The service area, largely
urban and suburban in  character,  includes the  principal  cities of Bridgeport
(population  137,000) and New Haven  (population  124,000) and their surrounding
areas.  Situated in the service  area are retail trade and service  centers,  as
well as large  and  small  industries  producing  a wide  variety  of  products,
including helicopters and other transportation equipment,  electrical equipment,
chemicals and pharmaceuticals.

     In addition, the Company has created, and owns,  unregulated  subsidiaries.
The Board of Directors of the Company has authorized the investment of a maximum
of $32.25 million in the  unregulated  subsidiaries,  and, at February 28, 1999,
$30 million had been invested.  A  wholly-owned  subsidiary,  United  Resources,
Inc., serves as the parent corporation to American Payment Systems,  Inc., (APS)
which manages a national  network of agents for the  processing of bill payments
made by customers of other utilities.

(A)  STATEMENT OF ACCOUNTING POLICIES

ACCOUNTING RECORDS

     The  accounting  records  are  maintained  in  accordance  with the uniform
systems of accounts  prescribed  by the  Federal  Energy  Regulatory  Commission
(FERC) and the Connecticut Department of Public Utility Control (DPUC).

USE OF ESTIMATES

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

PRINCIPLES OF CONSOLIDATION

     The consolidated  financial  statements include the accounts of the Company
and its wholly-owned subsidiary, United Resources Inc. Intercompany accounts and
transactions have been eliminated in consolidation.

REGULATORY ACCOUNTING

     The consolidated financial statements of the Company are in conformity with
generally  accepted  accounting  principles  and with  accounting  for regulated
electric utilities prescribed by the Federal Energy Regulatory Commission (FERC)
and the  Connecticut  Department of Public  Utility  Control  (DPUC).  Generally
accepted accounting  principles for regulated entities allow the Company to give
accounting  recognition  to the actions of regulatory  authorities in accordance
with the provisions of Statement of Financial  Accounting  Standards  (SFAS) No.
71,  "Accounting for the Effects of Certain Types of Regulation".  In accordance
with SFAS No. 71, the Company has deferred  recognition  of costs (a  regulatory
asset) or has recognized  obligations (a regulatory liability) if it is probable
that such costs will be recovered or obligations  relieved in the future through
the ratemaking  process.  In addition to the Regulatory  Assets and  Liabilities
separately  identified  on the  Consolidated  Balance  Sheet,  there  are  other
regulatory assets and liabilities such as conservation and load management costs
and certain  deferred tax  liabilities.  The Company also has obligations  under
long-term power contracts, the recovery of which is subject to regulation.

     The effects of competition could cause the operations of the Company,  or a
portion  of its  assets  or  operations,  to  cease  meeting  the  criteria  for
application of these  accounting  rules. The Company expects to continue to meet
these  criteria in the  foreseeable  future.  The  Restructuring  Act enacted in
Connecticut  in 1998  provides  for the  Company to recover in future  regulated
service rates  previously  deferred  costs  through  ongoing  assessments  to be
included  in  such  rates.  If  the  Company,  or a  portion  of its  assets  or
operations,  were to cease  meeting  these  criteria,  accounting  standards for
businesses in general would become  applicable and immediate  recognition of any
previously  deferred costs, or a portion of deferred costs, would be required in
the year in which the criteria are no longer met. If this


                                       30
<PAGE>

                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

change in accounting were to occur,  it could have a material  adverse effect on
the  Company's  earnings  and  retained  earnings  in that year and could have a
material adverse effect on the Company's  ongoing  financial  condition as well.
See Note (C), Rate-Related Regulatory Proceedings.

RECLASSIFICATION OF PREVIOUSLY REPORTED AMOUNTS

     Certain amounts previously  reported have been reclassified to conform with
current year presentations.

UTILITY PLANT

     The  cost of  additions  to  utility  plant  and the cost of  renewals  and
betterments are  capitalized.  Cost consists of labor,  materials,  services and
certain  indirect  construction  costs,  including an  allowance  for funds used
during construction  (AFUDC). The cost of current repairs and minor replacements
is charged to  appropriate  operating  expense  accounts.  The original  cost of
utility  plant  retired or otherwise  disposed of and the cost of removal,  less
salvage, are charged to the accumulated provision for depreciation.

     The Company's  utility  plant in service as of December 31, 1998,  1997 and
1996 was comprised as follows:

                               1998               1997                 1996
                               ----               ----                 ----
                                                  (000's)
    Production              $1,133,984         $1,131,285           $1,124,113
    Transmission               161,643            161,288              160,970
    Distribution               408,845            401,426              387,825
    General                     56,264             52,776               47,889
    Future use plant            30,505             30,594               32,751
    Other                       95,689             89,776               90,404
                               -------            -------              -------
                            $1,886,930         $1,867,145           $1,843,952
                            ==========         ==========           ==========

ALLOWANCE FOR FUNDS USED DURING CONSTRUCTION

     In  accordance  with the  applicable  regulatory  systems of accounts,  the
Company  capitalizes  AFUDC,  which  represents the approximate cost of debt and
equity  capital  devoted to plant under  construction.  In accordance  with FERC
prescribed accounting, the portion of the allowance applicable to borrowed funds
is presented in the Consolidated  Statement of Income as a reduction of interest
charges,  while the  portion  of the  allowance  applicable  to equity  funds is
presented as other  income.  Although the allowance  does not represent  current
cash income, it has historically  been recoverable under the ratemaking  process
over the service  lives of the related  properties.  The Company  compounds  the
allowance  applicable to major  construction  projects  semi-annually.  Weighted
average AFUDC rates in effect for 1998,  1997 and 1996 were 7.0%, 7.5% and 9.0%,
respectively.

DEPRECIATION

     Provisions for depreciation on utility plant for book purposes are computed
on  a  straight-line   basis,   using  estimated  service  lives  determined  by
independent  engineers.  One-half  year's  depreciation  is taken in the year of
addition and disposition of utility plant, except in the case of major operating
units on which  depreciation  commences  in the month they are placed in service
and ceases in the month they are removed  from  service.  The  aggregate  annual
provisions for depreciation for the years 1998, 1997 and 1996 were equivalent to
approximately  3.26%,  3.15% and 3.12%,  respectively,  of the original  cost of
depreciable property.

INCOME TAXES

     In accordance with Statement of Financial  Accounting  Standards (SFAS) No.
109 "Accounting for Income Taxes",  the Company has provided  deferred taxes for
all temporary  book-tax  differences using the liability  method.  The liability
method requires that deferred tax balances be adjusted to reflect enacted future
tax rates that are  anticipated  to be in effect when the temporary  differences
reverse.  In  accordance  with  generally  accepted  accounting


                                       31
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

principles for regulated  industries,  the Company has  established a regulatory
asset for the net revenue  requirements  to be recovered  from customers for the
related  future  tax  expense   associated   with  certain  of  these  temporary
differences.

     For ratemaking purposes,  the Company normalizes all investment tax credits
(ITC) related to  recoverable  plant  investments  except for the ITC related to
Seabrook Unit 1, which was taken into income in accordance  with provisions of a
1990 DPUC retail rate decision.

ACCRUED UTILITY REVENUES

     The  estimated  amount of  utility  revenues  (less  related  expenses  and
applicable  taxes) for service  rendered but not billed is accrued at the end of
each accounting period.

CASH AND TEMPORARY CASH INVESTMENTS

     For cash flow  purposes,  the  Company  considers  all highly  liquid  debt
instruments  with a maturity of three  months or less at the date of purchase to
be cash and temporary cash investments.

     The Company is required to maintain an  operating  deposit with the project
disbursing  agent  related to its 17.5%  ownership  interest in Seabrook Unit 1.
This  operating  deposit,  which is the equivalent to one and one half months of
the funding  requirement  for  operating  expenses,  is  restricted  for use and
amounted to $3.8 million,  $2.3 million and $3.4 million,  at December 31, 1998,
1997 and 1996, respectively.

     The Company's  wholly-owned  subsidiary,  American Payment  Systems,  Inc.,
maintains  separate  bank  accounts  for  holding  cash  received  from  utility
customers  before the amounts are  transferred to utilities.  The amount of this
restricted  cash at December 31, 1998,  1997 and 1996 was $25.3  million,  $20.1
million and $16.7 million, respectively.

INVESTMENTS

     The Company's  investment in the Connecticut Yankee Atomic Power Company, a
nuclear generating company in which the Company has a 9 1/2% stock interest,  is
accounted  for on an equity  basis.  This  investment  amounted to $9.9 million,
$10.5  million  and  $10.1  million  at  December  31,  1998,   1997  and  1996,
respectively,  and is included on the Consolidated Balance Sheet as a regulatory
asset.  See Note (L),  Commitments  and  Contingencies  - Other  Commitments and
Contingencies - Connecticut Yankee.

FOSSIL FUEL COSTS

     Historically,  the amount of fossil  fuel costs  that  cannot be  reflected
currently in customers'  bills pursuant to the fossil fuel adjustment  clause in
the  Company's  rates has been  deferred at the end of each  accounting  period.
Since adoption of the deferred  accounting  procedure in 1974, rate decisions by
the DPUC and its  predecessors  have  consistently  made specific  provision for
amortization and ratemaking  treatment of the Company's existing deferred fossil
fuel cost balances.  As a result of a December 1996 DPUC  decision,  the Company
has suspended this deferred accounting  procedure unless the average fossil fuel
oil prices increase or decrease  outside a certain  bandwidth  prescribed in the
decision.

INTEREST RATE RISK MANAGEMENT

         The Company utilizes  interest rate instruments to manage interest rate
risk.  Interest rate swaps have been entered into that effectively  convert $225
million of variable  rate  borrowings  to fixed rate  borrowings.  The liability
under the swap  agreements is accounted for using the book value of the original
debt,  $145  million  being  included in long-term  debt and $80 million  within
short-term debt. Interest payable under the swap agreements at the fixed rate is
recorded in interest expense.

     This  accounting  treatment for interest rate swaps is only utilized if the
timing and value of receipts of variable rate interest  under the swap agreement
offset UI's  liability  for interest on the variable rate  borrowings.  If these


                                       32
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

criteria  are not met, the  liability of the interest  rate swaps is recorded at
fair  market  value and any change in the market  value is  recorded as interest
income or interest expense.  Any gain or loss on the termination of the swaps is
charged to interest  expense in the period of termination.  The Company does not
enter into derivative instruments for anticipated transactions.

     See Note (N), "Fair Value of Financial Instruments"

RESEARCH AND DEVELOPMENT COSTS

     Research  and  development  costs,  including  environmental  studies,  are
charged to expense as incurred.

PENSION AND OTHER POSTEMPLOYMENT BENEFITS

     The Company  accounts for normal pension plan costs in accordance  with the
provisions  of  Statement  of  Financial  Accounting  Standards  (SFAS)  No. 87,
"Employers' Accounting for Pensions", and for supplemental retirement plan costs
and  supplemental  early retirement plan costs in accordance with the provisions
of SFAS No. 88,  "Employers'  Accounting for  Settlements  and  Curtailments  of
Defined Benefit Pension Plans and for Termination Benefits".

     The  Company  accounts  for  other  postemployment   benefits,   consisting
principally of health and life insurance,  under the provisions of SFAS No. 106,
"Employers' Accounting for Postretirement  Benefits Other Than Pensions",  which
requires,  among other  things,  that the liability for such benefits be accrued
over  the  employment  period  that  encompasses  eligibility  to  receive  such
benefits. The annual incremental cost of this accrual has been allowed in retail
rates in accordance with a 1992 rate decision of the DPUC.

URANIUM ENRICHMENT OBLIGATION

     Under the Energy  Policy Act of 1992  (Energy  Act),  the  Company  will be
assessed for its  proportionate  share of the costs of the  decontamination  and
decommissioning of uranium enrichment  facilities  operated by the Department of
Energy. The Energy Act imposes an overall cap of $2.25 billion on the obligation
assessed to the nuclear  utility  industry and limits the annual  assessment  to
$150  million  each  year over a 15-year  period.  At  December  31,  1998,  the
Company's  unfunded share of the obligation,  based on its ownership interest in
Seabrook Unit 1 and Millstone Unit 3, was approximately $1.1 million.  Effective
January 1, 1993,  the Company was allowed to recover these  assessments in rates
as a component of fuel expense.  Accordingly,  the Company has recognized  these
costs as a regulatory asset on its Consolidated Balance Sheet.

NUCLEAR DECOMMISSIONING TRUSTS

     External  trust  funds  are   maintained  to  fund  the  estimated   future
decommissioning  costs of the nuclear  generating units in which the Company has
an  ownership  interest.  These  costs are  accrued as a charge to  depreciation
expense over the estimated service lives of the units and are recovered in rates
on a current  basis.  The Company paid  $2,580,000,  $2,571,000  and  $2,130,000
during  1998,  1997 and 1996 into the  decommissioning  trust funds for Seabrook
Unit 1 and Millstone Unit 3. At December 31, 1998,  the Company's  shares of the
trust fund balances,  which  included  accumulated  earnings on the funds,  were
$16.5  million  and $6.5  million  for  Seabrook  Unit 1 and  Millstone  Unit 3,
respectively.   These  fund  balances  are  included  in  "Other   Property  and
Investments"  and  the  accrued   decommissioning   obligation  is  included  in
"Noncurrent Liabilities" on the Company's Consolidated Balance Sheet.

IMPAIRMENT OF LONG-LIVED ASSETS

     Statement of Financial Accounting Standards (SFAS) No. 121, "Accounting for
the Impairment of Long-Lived  Assets to Be Disposed Of" requires the recognition
of  impairment  losses  on  long-lived  assets  when the book  value of an asset
exceeds the sum of the expected future  undiscounted cash flows that result from
the use of the asset and its eventual  disposition.  This standard also requires
that  rate-regulated  companies  recognize an  impairment  loss when a regulator
excludes  all or part of a cost from  rates,  even if the  regulator  allows the
company to earn a return on the remaining  allowable costs. Under this standard,
the probability of recovery and the  recognition of regulatory  assets


                                       33
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

under the  criteria  of SFAS No. 71 must be assessed  on an ongoing  basis.  The
Company does not have any assets that are impaired under this standard.
APS Revenues and Agent Collections

     APS recognized revenue of $33.7 million,  $31.7 million and $19.2 million
for the years 1998, 1997 and 1996,  respectively,  based on established fees per
payment transaction processed.

EARNINGS PER SHARE

     The  following  table  presents  a  reconciliation  of the  numerators  and
denominators of the basic and diluted  earnings per share  calculations  for the
years 1998, 1997 and 1996:

<TABLE>
<CAPTION>
                                                             (In thousands except per share amounts)
                                                 Income Applicable to     Average Number of
                                                   Common Stock           Shares Outstanding       Earnings
                                                    (Numerator)             (Denominator)          per Share
                                                 --------------------     ------------------       ---------
<S>                                                    <C>                       <C>                  <C>
1998
- ----
       Basic earnings per share                        $44,892                   14,018               $3.20
         Effect of dilutive stock options                   -                         5                (.00)
                                                       -------                   ------               -----
       Diluted earnings per share                      $44,892                   14,023               $3.20
                                                       =======                   ======               =====

1997
- ----
       Basic earnings per share                        $43,300                   13,976               $3.10
         Effect of dilutive stock options                   -                        16                (.01)
                                                        ------                   ------                ----
       Diluted earnings per share                      $43,300                   13,992               $3.09
                                                       =======                   ======               =====

1996
- ----
       Basic earnings per share                        $40,555                   14,101               $2.88
         Effect of dilutive stock options                   -                        30                (.01)
                                                        ------                   ------                ----
       Diluted earnings per share                      $40,555                   14,131               $2.87
                                                       =======                   ======               =====
</TABLE>


STOCK-BASED COMPENSATION

     The Company  accounts for employee  stock-based  compensation in accordance
with Statement of Financial Accounting Standards (SFAS) No. 123, "Accounting for
Stock-Based  Compensation".  This statement establishes financial accounting and
reporting standards for stock-based  employee  compensation plans, such as stock
purchase plans, stock options,  restricted stock, and stock appreciation rights.
The statement  defines the methods of determining  the fair value of stock-based
compensation  and  requires the  recognition  of  compensation  expense for book
purposes.  However,  the  statement  allows  entities  to  continue  to  measure
compensation expense in accordance with the prior authoritative literature,  APB
No. 25, "Accounting for Stock Issued to Employees",  but requires that pro forma
net income and earnings per share be disclosed for each year for which an income
statement  is  presented  as if SFAS No. 123 had been  applied.  The  accounting
requirements of this statement are effective for transactions entered into after
1995.  However,  pro forma  disclosures  must  include the effects of all awards
granted after  January 1, 1995.  As of December 31, 1998,  there were no options
granted to which this  statement  would  apply.  The  Company has not elected to
adopt the expense recognition provisions of SFAS No. 123.

NEW ACCOUNTING STANDARDS

     On January 1, 1998, the Company  adopted  Statement of Financial  Standards
(SFAS) No. 130, "Reporting  Comprehensive  Income", which provides authoritative
guidance  on  the  reporting  and  display  of  comprehensive


                                       34
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

income and its components. For the years ended December 31, 1998, 1997 and 1996,
comprehensive income was equal to net income as reported.

     On January 1, 1998, the Company  adopted SFAS No. 131,  "Disclosures  about
Segments of an Enterprise  and Related  Information",  which  provides  guidance
about segment reporting.  As described in Note (P), "Segment  Information",  the
Company  has  only  one  reportable  segment,   that  of  regulated  generation,
distribution and sale of electricity.

     In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities".  This statement,
which is effective for fiscal  quarters of fiscal years beginning after June 15,
1999,  establishes accounting and reporting standards for derivative instruments
and for hedging activities. It requires entities to recognize all derivatives as
either assets or liabilities in the statement of financial  position and measure
those  instruments  at fair value.  The  accounting  for the changes in the fair
value of a  derivative  (gains and losses)  would depend on the intended use and
designation  of the  derivative.  The  Company  currently  does  not  anticipate
utilizing  derivative  instruments of the type defined in this statement,  on or
after the effective date of this statement.


                                       35
<PAGE>
<TABLE>
                                       THE UNITED ILLUMINATING COMPANY

                                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


 (B) CAPITALIZATION
<CAPTION>
                                                                                    December 31,
                                            ---------------------------------------------------------------------------------------
                                                        1998                          1997                          1996
                                               Shares                        Shares                        Shares
                                             Outstanding    $(000's)       Outstanding    $(000's)       Outstanding    $(000's)
                                            -------------- ------------   -------------- ------------   -------------- ------------

   <S>                                         <C>            <C>            <C>            <C>            <C>            <C>
   COMMON STOCK EQUITY
     Common stock, no par value,
     at December 31(a)                         14,034,562     $292,006       13,907,824     $288,730       14,101,291     $284,579
      Shares authorized
       1996   30,000,000
       1997   30,000,000
       1998   30,000,000
     Paid-in capital                                             2,046                         1,349                           772
     Capital stock expense                                      (2,182)                       (2,182)                       (2,182)
     Unearned employee stock ownership plan equity             (10,210)                      (11,160)                            -
     Retained earnings (b)                                     163,847                       159,344                       156,299
                                                           ------------                  ------------                  ------------
          Total common stock equity                            445,507                       436,081                       439,468
                                                           ------------                  ------------                  ------------

   PREFERRED AND PREFERENCE STOCK (c)
     Cumulative preferred stock,
      $100 par value, shares
      authorized at December 31,
       1996   1,119,612
       1997   1,119,612
       1998   1,119,612
      Preferred stock issues:
       4.35% Series A                              10,370                        10,894                        11,297
       4.72% Series B                              17,158                        17,158                        17,658
       4.64% Series C                              12,745                        12,745                        12,945
       5 5/8% Series D                              2,712                         2,712                         2,712
                                            --------------                --------------                --------------
                                                   42,985        4,299           43,509        4,351           44,612        4,461
                                            -------------- ------------   -------------- ------------   -------------- ------------
     Cumulative preferred stock, $25 par
      value:  2,400,000 shares authorized
      Preferred stock issues                            -            -                -            -                -            -

     Cumulative preference stock, $25 par
      value:  5,000,000 shares authorized
      Preference stock issues                           -            -                -            -                -            -
                                                           ------------                  ------------                  ------------
        Total preferred stock not
         subject to mandatory redemption                         4,299                         4,351                         4,461
                                                           ------------                  ------------                  ------------

   MINORITY INTEREST IN PREFERRED SECURITIES (d)                50,000                        50,000                        50,000
                                                           ------------                  ------------                  ------------
</TABLE>


                                       36
<PAGE>
<TABLE>
<CAPTION>

                                         THE UNITED ILLUMINATING COMPANY

                                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)



                                                                                        December 31,
                                                                    --------------------------------------------------
                                                                        1998              1997              1996
                                                                      $(000's)          $(000's)          $(000's)
                                                                    --------------    --------------    --------------

<S>                                                                    <C>               <C>               <C>
   LONG-TERM DEBT (e)
     First Mortgage Bonds:
      9.44%, Series B                                                           -                 -           $32,400

   Other Long-term Debt
     Pollution Control Revenue Bonds:
       Variable rate, 1996 Series, due June 26, 2026                        7,500             7,500             7,500
       9 3/8%, 1987 Series, due July 1, 2012                                    -                 -            25,000
      10 3/4%, 1987 Series, due November 1, 2012                                -                 -            43,500
       8%, 1989 Series A, due December 1, 2014                             25,000            25,000            25,000
       5 7/8%, 1993 Series, due October 1, 2033                            64,460            64,460            64,460
     Solid Waste Disposal Revenue Bonds:
      Adjustable rate 1990 Series A, due September 1, 2015                      -                 -            30,000
     Pollution Control Refunding Revenue Bonds:
       Variable rate, 1997 Series, due July 30, 2027                       98,500            98,500                 -

     Notes:
       7 3/8%, 1992 Series G, due January  15, 1998                             -           100,000           100,000
       6.20%, 1993 Series H, due January  15, 1999                         66,202           100,000           100,000
       6.25%, 1998 Series I, due December  15, 2002                       100,000                 -                 -
       6.00%, 1998 Series J, due December  15, 2003                       100,000                 -                 -


     Term Loans:
       6.95%, due August 29, 2000 (Note 1)                                 50,000            50,000            50,000
       6.47%, due September 6, 2000 (Note 1)                                    -            50,000            50,000
       6.4375%, due September 6, 2000 (Note 1)                             20,000            50,000            50,000
       6.675%, due October 25, 2001 (Note 1)                               25,000            25,000            25,000
       7.005% due October 25, 2001 (Note 1)                                50,000            50,000            50,000

     Obligation under the Seabrook Unit 1
      sale/leaseback agreement                                            217,230           225,601           243,660
                                                                    --------------    --------------    --------------
                                                                          823,892           846,061           896,520


     Unamortized debt discount less premium                                  (320)               (3)              (93)
                                                                    --------------    --------------    --------------

             Total long-term debt                                         823,572           846,058           896,427

   Less:
     Current portion included in Current Liabilities (e)                   66,202           100,000            69,900
     Investment-Seabrook Lease Obligation Bonds                            92,860           101,388            66,847
                                                                    --------------    --------------    --------------


             Total long-term debt included in Capitalization              664,510           644,670           759,680
                                                                    --------------    --------------    --------------

             TOTAL CAPITALIZATION                                      $1,164,316        $1,135,102        $1,253,609
                                                                    ==============    ==============    ==============
</TABLE>



  Note 1: The fixed  interest  rate for these  variable  interest rate
          term loans reflects the effect of the associated  interest rate swaps.


                                       37
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     (a) COMMON STOCK

     The  Company  had  14,334,922  shares of its  common  stock,  no par value,
outstanding  at December  31, 1998,  of which  300,360  shares were  unallocated
shares held by the  Company's  Employee  Stock  Ownership  Plan ("ESOP") and not
recognized as outstanding for accounting purposes.

     The Company issued 98,798 shares of common stock in 1998,  134,833 shares
of common stock in 1997 and 1,200 shares of common stock in 1996, pursuant to a
stock option plan.

     In 1990, the Company's  Board of Directors and the  shareowners  approved a
stock  option plan for  officers  and key  employees  of the  Company.  The plan
provides  for the  awarding of options to  purchase up to 750,000  shares of the
Company's common stock over periods of from one to ten years following the dates
when the options are  granted.  The  Connecticut  Department  of Public  Utility
Control  (DPUC) has approved the issuance of 500,000 shares of stock pursuant to
this plan.  The  exercise  price of each  option  cannot be less than the market
value of the stock on the date of the grant. Options to purchase 3,500 shares of
stock  at an  exercise  price  of $30 per  share,  7,800  shares  of stock at an
exercise  price of $39.5625 per share,  and 5,000 shares of stock at an exercise
price of $42.375  per share  have been  granted  by the Board of  Directors  and
remained  outstanding at December 31, 1998. Options to purchase 14,299 shares of
stock  at an  exercise  price of $30 per  share,  54,500  shares  of stock at an
exercise  price of $30.75 per share,  4,000 shares of stock at an exercise price
of  $35.625  per  share,  and  25,999  shares of stock at an  exercise  price of
$39.5625 per share were exercised during 1998.

<TABLE>
<CAPTION>
                                       1998                           1997                        1996
                                       ----                           ----                        ----
                                            WEIGHTED                        WEIGHTED                    WEIGHTED
                                            AVERAGE                         AVERAGE                     AVERAGE
                                            EXERCISE                        EXERCISE                    EXERCISE
                                SHARES       PRICE            SHARES         PRICE        SHARES         PRICE
                                ------      --------          ------        --------      ------        --------
<S>                             <C>          <C>             <C>             <C>          <C>           <C>
Balance - Beginning of Year     115,098      $33.90          252,331         $32.20       255,133       $32.21
Granted                            -           -               -               -             -            -
Forfeited                          -           -              (2,400)        $30.75        (1,602)      $34.78
Exercised                       (98,798)     $33.16         (134,833)        $30.79        (1,200)      $30.75
Balance - End of Year            16,300      $38.37          115,098         $33.90       252,331       $32.20
                                -------                      -------                      -------

Exercisable at End of Year       16,300      $38.37           96,698         $34.51       215,432       $31.73
                                =======                      =======                      =======

</TABLE>

     Stock  options in the amounts of 10,936  shares,  99,352 shares and 222,622
shares at December 31, 1998, 1997 and 1996,  respectively,  were not included it
the computation of diluted EPS because doing so would have been antidilutive for
those periods.

     On February 23, 1998, the Board of Directors granted 80,000 "phantom" stock
options to  Nathaniel  D.  Woodson  upon his  appointment  as  President  of the
Company.  On each of the first  five  anniversaries  of the grant  date,  16,000
options become exercisable and can be exercised at any time within Mr. Woodson's
period of  employment  with the Company by means of the  Company  paying him the
difference  between the  prevailing  market  price for each share and the option
price of  $45.16  per share  option.  At ten  years  after  the  grant  date any
unexercised  options  will expire.  At December 31, 1998,  no options had become
exercisable and no expense had been incurred.

     In 1996, the Company established its Long-Term Incentive Program (LTIP) for
officers  and key  employees  of the  Company.  Under  the  program,  each  LTIP
participant  is  awarded  contingent  performance  shares  for  each  three-year
performance  period as defined under the program.  Each  contingent  performance
share is equivalent to one share of the  Company's  common stock.  At the end of
each performance  period,  the number of performance shares earned is calculated
on the basis of the Company's  total  shareowner  return during the  performance
period  relative  to a peer  group of  companies  previously  selected.  For the
1996-1998  performance  period,  approximately  $1.1 million was paid under this
program.  The Company accrues the costs of the LTIP as compensation expense when
it is likely that payments will be made to participants in the program.



                                       38
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     The Company has entered  into an  arrangement  under which it loaned  $11.5
million to The United  Illuminating  Company ESOP. The trustee for the ESOP used
the  funds to  purchase  shares of the  Company's  common  stock in open  market
transactions.  The shares will be allocated to employees' ESOP accounts,  as the
loan is repaid, to cover a portion of the Company's required ESOP contributions.
The loan will be repaid by the ESOP over a twelve-year period, using the Company
contributions and dividends paid on the unallocated  shares of the stock held by
the ESOP. As of December 31, 1998 and 1997,  300,360 shares and 328,300  shares,
with a fair market value of $15.5 million and $15.1 million,  respectively,  had
been  purchased  by the  ESOP  and had not  been  committed  to be  released  or
allocated to ESOP participants.

     (b) RETAINED EARNINGS RESTRICTION

     The  indenture  under which $266.2  million  principal  amount of Notes are
issued places  limitations  on the payment of cash dividends on common stock and
on the purchase or redemption of common stock.  Retained  earnings in the amount
of $105.7 million were free from such limitations at December 31, 1998.

     (c) PREFERRED AND PREFERENCE STOCK

     The par value of each of these issues was credited to the appropriate stock
account  and  expenses  related to these  issues were  charged to capital  stock
expense.

     In April 1998, the Company purchased at a discount on the open market,  and
canceled,  524 shares of its $100 par value 4.35%, Series A preferred stock. The
shares, having a par value of $52,400 were purchased for $31,440, creating a net
gain of $20,960.

     Shares of preferred stock have preferential dividend and liquidation rights
over shares of common stock.  Preferred shareholders are not entitled to general
voting  rights.  However,  if any preferred  dividends are in arrears for six or
more  quarters,  or  if  certain  other  events  of  default  occurs,  preferred
shareholders  are entitled to elect a majority of the Board of  Directors  until
all  preferred  dividend  arrearages  are  paid  and any  event  of  default  is
terminated.

     Preference  stock is a form of stock that is junior to preferred  stock but
senior to common stock. It is not subject to the earnings coverage  requirements
or minimum capital and surplus requirements  governing the issuance of preferred
stock.  There were no shares of  preference  stock  outstanding  at December 31,
1998.

     (d) PREFERRED CAPITAL SECURITIES

     United  Capital  Funding  Partnership  L.P.  (United  Capital) is a special
purpose limited partnership in which the Company owns all of the general partner
interests.

     The sole  holding  of United  Capital is the $50  million of 9 5/8%  Junior
Subordinated Deferrable Interest Debentures,  Series A, due April 30, 2025, (the
Series A Debentures) issued by United Illuminating in 1995.

     Holders of the preferred capital securities will be entitled to receive, to
the extent of funds held by United Capital,  cumulative  preferential dividends,
at an annual  rate 9 5/8% of the  liquidation  preference  of $25 per  security,
payable monthly in arrears on the last day of each calendar  month.  The payment
of dividends  and payments on redemption  with respect to the preferred  capital
securities  to the extent of funds held by United  Capital,  will be  guaranteed
under a Payment and Guarantee Agreement (the Guarantee) of United  Illuminating.
The  Guarantee  does not cover  payment of  amounts in respect of the  preferred
capital  securities  to the extent that United  Capital does not have  available
funds for the payment  thereof and cash on hand sufficient to make such payment.
Such funds and cash on hand will be limited to payments  by United  Illuminating
on the  Series A  Debentures.  If  United  Illuminating  fails to make  interest
payments on the Series A Debentures, United Capital will have insufficient funds
to pay dividends on the preferred capital  securities and the Guarantee will not
cover payment of dividends.



                                       39
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     The 9 5/8% Preferred Capital Securities, Series A, issued by United Capital
are subject to  mandatory  redemption  when the Series A  Debentures,  Series A,
mature or are redeemed.

     (e) LONG-TERM DEBT

     The expenses to issue  long-term  debt are deferred and amortized  over the
life of the respective debt issue.

     In  1990,  United  Illuminating  sold  and  leased  back a  portion  of its
investment in Seabrook Unit 1, a 1150 mw nuclear  generation  plant in Seabrook,
New  Hampshire.  The  purchaser-lessor  issued  and sold $212  million  of lease
obligation  bonds  to  finance  the  purchase  price  of  $250  million.  United
Illuminating  is obligated to make lease payments  during the 30-year lease term
that  are used to pay the  debt  service  on these  bonds.  In 1997,  the  lease
obligation  bonds  were  refinanced  by  the  lessor,  and  United  Illuminating
purchased 49.9% of the new lease obligation bonds.

     On January 13, 1998,  the Company  issued and sold $100  million  principal
amount of 6.25% four-year and eleven month Notes. The yield on the Notes,  which
were issued at a discount,  is 6.30%;  and the Notes will mature on December 15,
2002.  The  proceeds  from the sale of the Notes were used to repay $100 million
principal amount of 7 3/8% Notes, which matured on January 15, 1998.

     In March 1998,  the Company  repurchased  $33,798,000  principal  amount of
6.20% Notes,  at a premium of  $178,000,  plus accrued interest.

     On June 8, 1998,  the Company  repaid a $50 million  Term Loan prior to its
August 29, 2000 due date.  On June 8, 1998,  the Company also repaid $30 million
of a $50 million Term Loan prior to its due date of September 6, 2000.

     On December 18, 1998,  the Company  issued and sold $100 million  principal
amount of 6%  five-year  Notes.  The yield on the Notes,  which were issued at a
discount,  is 6.034%;  and the Notes  will  mature on  December  15,  2003.  The
proceeds from the sale of the Notes were used to repay $66.2  million  principal
amount of 6.2%  Notes,  which  matured  on January  15,  1999,  and for  general
corporate purposes.

     On February 1, 1999, the Company  converted $7.5 million  principal  amount
Connecticut  Development Authority Bonds from a weekly reset mode to a five-year
multiannual  mode.  The  interest  rate on the  Bonds for the  five-year  period
beginning February 1, 1999 is 4.35% and will be paid semi-annually  beginning on
August 1, 1999. In addition,  on February 1, 1999, the Company  converted  $98.5
million  principal  amount  Business  Finance  Authority  of  the  State  of New
Hampshire  Bonds from a weekly reset mode to a  multiannual  mode.  The interest
rate on $27.5  million  principal  amount of the Bonds is 4.35% for a three-year
period  beginning  February 1, 1999. The interest rate on $71 million  principal
amount of the Bonds is 4.55% for a five-year period.  Interest on the Bonds will
be paid semi-annually beginning on August 1, 1999.

     Maturities and mandatory redemptions/repayments are set forth below:

<TABLE>
<CAPTION>
                                         1999          2000           2001          2002         2003
                                         ----          ----           ----          ----         ----
                                                                                 (000's)
<S>                                    <C>           <C>           <C>          <C>           <C>
Maturities                             $66,202       $70,000       $75,000      $100,000      $100,000
Mandatory redemptions/repayments (1)     3,410           430           333           338           485
                                        ------        ------        ------       -------       -------
Maturities and Mandatory
   redemptions/repayments              $69,612       $70,430       $75,333      $100,338      $100,485
                                        ======        ======        ======       =======      ========
</TABLE>

(1) Principal component of Seabrook lease obligation, net of principal repayment
    of Seabrook Lease Obligation Bonds held as an investment.



                                       40
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

(C)  RATE-RELATED REGULATORY PROCEEDINGS

     In April  1998,  Connecticut  enacted  Public Act 98-28 (the  Restructuring
Act),  a massive  and  complex  statute  designed  to  restructure  the  State's
regulated  electric utility  industry.  The business of generating and supplying
electricity  directly  to  consumers  will be  price-deregulated  and  opened to
competition  beginning in the year 2000. At that time, these business activities
will be separated from the business of delivering electricity to consumers, also
known as the transmission and distribution  business. The business of delivering
electricity  will  remain  with  the  incumbent   franchised  utility  companies
(including  the  Company),  which will  continue to be  regulated by the DPUC as
Distribution  Companies.  Beginning in 2000, each retail consumer of electricity
in Connecticut  (excluding  consumers served by municipal electric systems) will
be able to choose his, her or its supplier of electricity  from among  competing
licensed  suppliers,  for  delivery  over the  wires  system  of the  franchised
Distribution Company. Commencing no later than mid-1999,  Distribution Companies
will be  required to separate  on  consumers'  bills the charge for  electricity
generation services from the charge for delivering the electricity and all other
charges.  On July 29, 1998, the DPUC issued the first of what are expected to be
several orders relative to this "unbundling"  requirement,  and has now reopened
its  proceeding to consider the amount of the generation  services  charge to be
included on consumers' bills.

     A  major  component  of  the  Restructuring  Act  is  the  collection,   by
Distribution  Companies,  of a "competitive  transition  assessment," a "systems
benefits  charge," an "energy  conservation and load management  program charge"
and  a  "renewable  energy  investment  charge".   The  competitive   transition
assessment  represents  costs that have been reasonably  incurred by, or will be
incurred by, Distribution  Companies to meet their public service obligations as
electric  companies,  and that will likely not  otherwise  be  recoverable  in a
competitive  generation  and supply  market.  These costs  include  above-market
long-term  purchased power contract  obligations,  regulatory asset recovery and
above-market investments in power plants (so-called stranded costs). The systems
benefits   charge   represents   public   policy   costs,   such  as  generation
decommissioning  and displaced  worker  protection  costs.  Beginning in 2000, a
Distribution  Company must collect the competitive  transition  assessment,  the
systems benefits  charge,  the energy  conservation and load management  program
charge and the renewable energy investment charge from all Distribution  Company
customers,  except customers taking service under special  contracts  pre-dating
the Restructuring Act. The Distribution Company will also be required to offer a
"standard  offer"  rate that is,  subject to certain  adjustments,  at least 10%
below its fully bundled  prices for  electricity  at rates in effect on December
31, 1996, as discussed below. The standard offer is required, subject to certain
adjustments,  to be the total rate charged under the standard  offer,  including
generation  and  transmission  and   distribution   services,   the  competitive
transition assessment,  the systems benefits charge, the energy conservation and
load management program charge and the renewable energy investment charge.

     The Restructuring Act requires that, in order for a Distribution Company to
recover any stranded costs associated with its power plants,  its  fossil-fueled
plants must be sold prior to 2000, with any net excess proceeds used to mitigate
its  recoverable  stranded  costs,  and the Company  must  attempt to divest its
ownership interest in its nuclear-fueled  power plants prior to 2004. By October
1,  1998,  each  Distribution  Company  was  required  to file,  for the  DPUC's
approval, an "unbundling plan" to separate, on or before October 1, 1999, all of
its power  plants  that will not have been sold prior to the DPUC's  approval of
the unbundling plan or will not be sold prior to 2000.

     In May of 1998,  the  Company  announced  that it would  commence  selling,
through a two-stage bidding process,  all of its non-nuclear  generation assets,
in compliance with the Restructuring Act. On October 2, 1998, the Company agreed
to sell both of its  operating  fossil-fueled  generating  stations,  Bridgeport
Harbor  Station and New Haven Harbor  Station,  to  Wisvest-Connecticut,  LLC, a
single-purpose  subsidiary  of Wisvest  Corporation.  Wisvest  Corporation  is a
non-utility  subsidiary of Wisconsin Energy Corporation,  Milwaukee,  Wisconsin.
The sale price is $272  million in cash,  including  payment for some  non-plant
items, and the transaction is expected to close during the spring of 1999. It is
contingent  upon the receipt of  approvals  from the DPUC,  the  Federal  Energy
Regulatory  Commission (FERC), and other federal and state agencies.  A petition
seeking the DPUC's approval was filed on October 30, 1998 and, on March 5, 1999,
the DPUC issued a decision approving the sale. An application seeking the FERC's
authorization  for the sale of the facilities  subject to its  jurisdiction  was
filed on December 21, 1998 and, on February  24, 1999,  the FERC issued an order
authorizing the sale.



                                       41
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     The Company  will  realize a book gain from the sale  proceeds net of taxes
and plant investment.  However, this gain will be offset by a writedown of other
above-market   generation   costs  eligible  for  the   competitive   transition
assessment,  such as regulated plant costs and tax-related  regulatory assets or
other costs related to the restructuring transition,  such that there will be no
net  income  effect  of the sale.  The  Company  anticipates  using the net cash
proceeds from the sale to reduce debt.

     On October 1, 1998, in its "unbundling plan" filing with the DPUC under the
Restructuring  Act,  the  Company  stated  that it plans to divest  its  nuclear
generation  ownership  interests (17.5% of Seabrook Station in New Hampshire and
3.685% of Millstone  Station Unit No. 3 in  Connecticut)  by the end of 2003, in
accordance with the Restructuring  Act. The divestiture  method has not yet been
determined.  In anticipation of ultimate  divestiture,  the Company  proposed to
satisfy, on a functional basis, the Restructuring Act's requirement that nuclear
generating  assets be separated from its transmission  and distribution  assets.
This would be accomplished by transferring the nuclear  generating assets into a
separate new division of the Company,  using divisional financial statements and
accounting  to  segregate  all  revenues,   expenses,   assets  and  liabilities
associated with nuclear ownership interests.

     The  Company's  unbundling  plan also  proposes  to  separate  its  ongoing
regulated transmission and distribution  operations and functions,  that is, the
Distribution  Company  assets  and  operations,  from  all  of  its  unregulated
operations  and  activities.  This would be achieved by  undergoing  a corporate
restructuring into a holding company structure. In the holding company structure
proposed,  the  Company  will  become a  wholly-owned  subsidiary  of a  holding
company,  and each share of the common  stock of the Company  will be  converted
into a share of common  stock of the holding  company.  In  connection  with the
formation of the holding company  structure,  all of the Company's  interests in
all of its operating unregulated subsidiaries will be transferred to the holding
company  and,  to  the  extent  new  businesses  are  subsequently  acquired  or
commenced,  they will also be  financed  and owned by the  holding  company.  An
application for the DPUC's approval of this corporate restructuring was filed on
November 13, 1998. DPUC hearings on the corporate  unbundling plan and corporate
restructuring commenced on February 18, 1999.

     Under the Restructuring Act, all Connecticut  electricity customers will be
able to choose their power  supply  providers  after June 30, 2000.  The Company
will be required to offer  fully-bundled  service to customers under a regulated
"standard  offer"  rate and will also become the power  supply  provider to each
customer who does not choose an alternate power supply provider, even though the
Company will no longer be in the business of retail power  generation.  In order
to mitigate the financial risk that these regulated  service  mandates will pose
to the Company in an unregulated  power generation  environment,  its unbundling
plan proposes that a purchased power adjustment clause be added to its regulated
rates,  effective  July 1, 2000,  as permitted by the  Restructuring  Act.  This
clause,  similar to and based on the  purchased gas  adjustment  clauses used by
Connecticut's  natural gas local  distribution  companies,  would work in tandem
with the Company's procurement of power supplies to assure that "standard offer"
customers pay  competitive  market rates for power supply  services and that the
Company collects its costs of providing such services.  The Distribution Company
is also required  under the  Restructuring  Act to provide  back-up power supply
service to  customers  whose  electric  supplier  fails to provide  power supply
services for reasons other than the customers' failure to pay for such services.
The  Restructuring  Act  provides  for the  Distribution  Company to recover its
reasonable costs of providing this back-up service.

     In addition to approval by the DPUC, the several  features of the Company's
unbundling plan will be subject to approvals and consents by federal regulators,
other state and federal agencies, and the Company's common stock shareowners.

     On and after January 1, 2000 and until January 1, 2004, the Company will be
responsible  for  providing a standard  offer  service to  customers  who do not
choose an alternate electricity supplier.  The standard offer prices,  including
the fully-bundled price of generation,  transmission and distribution  services,
the  competitive  transition  assessment,  the systems  benefits  charge and the
energy conservation and renewable energy assessments, must be at least 10% below
the average fully-bundled prices in effect on December 31, 1996. The Company has
already delivered about 4.8% of this decrease, in price reductions through 1998.
The DPUC's 1996 financial and operational  review order (see below)  anticipated
sufficient  income in 2000 to accelerate  amortization  of regulatory  assets of
about $50 million, equivalent to about 8% of retail revenues.  Substantially all
of this  accelerated  amortization  may


                                       42
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

have to be eliminated to allow for the additional standard offer price reduction
requirement of 10%, at a minimum, while providing for the added costs imposed by
the restructuring legislation.  The legislation does prescribe certain bases for
adjusting the price of standard offer service if the 10% minimum price reduction
cannot be accomplished.

     On December 31, 1996, the DPUC completed a financial and operational review
of the Company and ordered a five-year  incentive  regulation plan for the years
1997 through 2001 (the Rate Plan).  The DPUC did not change the existing  retail
base rates charged to customers; but the Rate Plan increased amortization of the
Company's conservation and load management program investments during 1997-1998,
and  accelerated  the  amortization  and recovery of  unspecified  assets during
1999-2001 if the  Company's  common stock  equity  return on utility  investment
exceeds 10.5% after recording the amortization.  The Rate Plan also provided for
retail  price  reductions  of about  5%,  compared  to 1996 and  phased-in  over
1997-2001,  primarily through  reductions of conservation  adjustment  mechanism
revenues,  through a  surcredit  in each of the five  plan  years,  and  through
acceptance of the Company's  proposal to modify the operation of the fossil fuel
clause mechanism. The Company's authorized return on utility common stock equity
during the period is 11.5%.  Earnings above 11.5%, on an annual basis, are to be
utilized  one-third  for  customer  price  reductions,   one-third  to  increase
amortization  of regulatory  assets,  and one-third  retained as earnings.  As a
result of the Rate  Plan,  customer  prices  were  required  to be  reduced,  on
average,  by 3% in 1997  compared  to 1996.  Also as a result of the Rate  Plan,
customer  prices are  required to be reduced by an  additional  1% in 2000,  and
another  1% in 2001,  compared  to  1996.  Retail  revenues  have  decreased  by
approximately  4.8%  through  1998  compared  to  1996  due  to  customer  price
reductions. The Rate Plan was reopened in 1998, in accordance with its terms, to
determine the assets to be subjected to accelerated  recovery in 1999,  2000 and
2001.  The DPUC decided on February 10, 1999 that $12.1 million of the Company's
regulatory  tax assets will be subjected to  accelerated  recovery in 1999.  The
DPUC has not yet  determined  the assets to be subjected to recovery after 1999.
The Rate Plan also  includes a provision  that it may be reopened  and  modified
upon the enactment of electric utility restructuring  legislation in Connecticut
and, as a consequence of the 1998  Restructuring  Act described  above, the Rate
Plan  may  be  reopened  and  modified.  However,  aside  from  implementing  an
additional  price  reduction in 2000 to achieve the minimum 10% price  reduction
required by the Restructuring Act and the probable reductions in the accelerated
amortizations  scheduled in the Rate Plan, the Company is unable to predict,  at
this time,  in what other  respects  the Rate Plan may be modified on account of
this legislation.

(D)  ACCOUNTING FOR PHASE-IN PLAN

     The Company phased into rate base its allowable investment in Seabrook Unit
1,  amounting to $640 million,  during the period  January 1, 1990 to January 1,
1994. In conjunction  with this phase-in plan, the Company was allowed to record
a deferred return on the portion of allowable investment excluded from rate base
during  the  phase-in  period.  Accordingly,   the  Company  is  amortizing  the
net-of-tax  accumulated deferred return of $62.9 million over a five-year period
that commenced January 1, 1995.

(E)  SHORT-TERM CREDIT ARRANGEMENTS

     The Company has a revolving credit  agreement with a group of banks,  which
currently  extends to December 8, 1999. The borrowing  limit of this facility is
$75 million.  The facility  permits the Company to borrow funds at a fluctuating
interest  rate  determined  by the prime  lending  market in New York,  and also
permits the Company to borrow money for fixed  periods of time  specified by the
Company at fixed  interest rates  determined by either the Eurodollar  interbank
market in London, or by bidding,  at the Company's option. If a material adverse
change in the business,  operations,  affairs, assets or condition, financial or
otherwise,  or prospects of the Company and its subsidiaries,  on a consolidated
basis,  should  occur,  the banks may  decline to lend  additional  money to the
Company under this revolving credit agreement,  although borrowings  outstanding
at the time of such an occurrence  would not then become due and payable.  As of
December 31, 1998, the Company had no short-term  borrowings  outstanding  under
this facility.

     On June 8, 1998,  the Company  borrowed $80 million  under a new  revolving
credit agreement with a group of banks. The funds were used to repay $80 million
of Term Loans prior to their due dates.  The borrowing  limit of this  facility,
which extends to June 7, 1999, is $80 million.  The facility permits the Company
to borrow funds at a fluctuating  interest rate  determined by the prime lending
market in New York,  and also  permits  the  Company  to borrow  money for fixed
periods of time specified by the Company at fixed  interest rates  determined by
the Eurodollar


                                       43
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

interbank  market in  London.  If a  material  adverse  change in the  business,
operations,  affairs, assets or condition,  financial or otherwise, or prospects
of the Company and its subsidiaries,  on a consolidated basis, should occur, the
banks may decline to lend  additional  money to the Company under this revolving
credit  agreement,  although  borrowings  outstanding  at the  time  of  such an
occurrence  would not then become due and payable.  As of December 31, 1998, the
Company  had  $80  million  of  short-term  borrowings  outstanding  under  this
facility.

     In  addition,  as of  December  31,  1998,  one of the  Company's  indirect
subsidiaries,  American  Payment  Systems,  Inc., had borrowings of $6.8 million
outstanding under a bank line of credit agreement.

     The  Company's  long-term  debt  instruments  do not  limit  the  amount of
short-term  debt that the  Company may issue.  The  Company's  revolving  credit
agreement described above requires it to maintain an available earnings/interest
charges  ratio of not less than 1.5:1.0 for each  12-month  period ending on the
last day of each calendar  quarter.  For the 12-month  period ended December 31,
1998, this coverage ratio was 3.6:1.0.

     Information  with  respect to  short-term  borrowings  under the  Company's
revolving credit agreements is as follows:

<TABLE>
<CAPTION>
                                                                             1998       1997      1996
                                                                             ----       ----      ----
                                                                                       (000's)
<S>                                                                        <C>        <C>         <C>
Maximum aggregate principal amount of short-term borrowings
   outstanding at any month-end                                            $130,000   $50,000    $30,000
Average aggregate short-term borrowings outstanding during the year*       $115,753   $41,441    $15,380
Weighted average interest rate*                                                6.1%      5.9%       5.7%
Principal amounts outstanding at year-end                                   $80,000   $30,000        $0
Annualized interest rate on principal amounts outstanding at year-end          5.7%      6.2%       N/A
</TABLE>

         *Average  short-term  borrowings  represent the sum of daily borrowings
outstanding,  weighted  for the number of days  outstanding  and  divided by the
number of days in the period.  The weighted  average interest rate is determined
by dividing  interest  expense by the amount of average  borrowings.  Commitment
fees of approximately $381,000, $114,000 and $130,000 paid during 1998, 1997 and
1996,  respectively,  are excluded from the calculation of the weighted  average
interest rate.


                                       44
<PAGE>
<TABLE>
                                  THE UNITED ILLUMINATING COMPANY

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

(F) INCOME  TAXES
<CAPTION>
                                                             1998               1997               1996
                                                             -----              -----              ----
<S>                                                           <C>              <C>                  <C>
Income tax expense consists of:                                                (000's)

Income tax provisions:
  Current
             Federal                                          $36,774            $23,568            $35,770
             State                                             10,685              7,545             11,526
                                                          ------------       ------------       ------------
                Total current                                  47,459             31,113             47,296
                                                          ------------       ------------       ------------
  Deferred
             Federal                                            2,964              6,123                216
             State                                                110                681             (3,029)
                                                          ------------       ------------       ------------
                Total deferred                                  3,074              6,804             (2,813)
                                                          ------------       ------------       ------------

  Investment tax credits                                         (762)              (762)              (762)
                                                          ------------       ------------       ------------

     Total income tax expense                                 $49,771            $37,155            $43,721
                                                          ============       ============       ============

Income tax components charged as follows:
  Operating expenses                                          $53,619            $40,833            $53,590
  Other income and deductions - net                            (3,848)            (3,678)            (9,869)
                                                          ------------       ------------       ------------

     Total income tax expense                                 $49,771            $37,155            $43,721
                                                          ============       ============       ============

The following table details the components of the
 deferred income taxes:
    Tax depreciation on unrecoverable plant investment         $6,291             $8,089             $5,745
    Fossil plants decommissioning reserve                        (329)            (7,286)(1)              -
    Conservation & load management                             (8,026)            (5,768)              (367)
    Accelerated depreciation                                    5,449              5,681              5,617
    Pension benefits                                            3,463              4,911             (9,066)
    Seabrook sale/leaseback transaction                           304              2,664               (598)
    Deferred fossil fuel costs                                      -               (686)               755
    Cancelled nuclear project                                    (467)              (467)            (4,729)
    Unit overhaul and replacement power costs                  (1,157)               212             (1,491)
    Bond redemption costs                                      (1,039)              (942)              (783)
    Property Tax Settlement                                      (834)                 -                  -
    Gain on sale of utility property                             (697)              (272)                 -
    Other                                                         116                668              2,104
                                                          ------------       ------------       ------------

Deferred income taxes - net                                    $3,074             $6,804            ($2,813)
                                                          ============       ============       ============
</TABLE>

(1) $6,719 of this amount is for deferred income tax benefits from prior years.

                                       45
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     Total income taxes differ from the amounts computed by applying the federal
statutory tax rate to income before taxes.  The reasons for the  differences are
as follows:

<TABLE>
<CAPTION>
                                                      1998                    1997                     1996
                                                      ----                    ----                     ----
                                               PRE-TAX        TAX      PRE-TAX        TAX      PRE-TAX      TAX
                                               -------        ---      -------        ---      -------      ---
                                                                              (000's)
<S>                                             <C>         <C>         <C>         <C>        <C>       <C>
Computed tax at federal statutory rate                      $33,195                 $28,214              $28,968
Increases (reductions) resulting from:
  Deferred return-Seabrook Unit 1               12,586        4,405     12,586        4,405    12,586      4,405
  ITC taken into income                           (762)        (762)      (762)        (762)     (762)      (762)
  Allowance for equity funds used during
    construction                                   (13)          (5)      (336)        (118)     (940)      (329)
  Fossil plant decommissioning reserve            (723)        (253)   (15,591)      (5,457)       -         -
  Book depreciation in excess of
     non-normalized tax depreciation            22,789        7,976     23,926        8,374    22,703      7,946
  State income taxes, net of federal
     income tax benefits                        10,795        7,017      8,226        5,345     8,497      5,523
  Other items - net                             (5,149)      (1,802)    (8,134)      (2,846)   (5,797)    (2,030)
                                                            -------                 -------              -------

       Total income tax expense                             $49,771                 $37,155              $43,721
                                                            =======                 =======              =======

Book income before income taxes                             $94,843                 $80,612              $82,766
                                                            =======                 =======              =======

Effective income tax rates                                    52.5%                   46.1%                52.8%
                                                              =====                   =====                =====
</TABLE>

     At December 31, 1998 the Company had deferred tax  liabilities  for taxable
temporary  differences  of $430 million and  deferred tax assets for  deductible
temporary differences of $109 million, resulting in a net deferred tax liability
of $321 million.  Significant  components of deferred tax liabilities and assets
were as follows:  tax liabilities on book/tax plant basis differences and on the
cumulative  amount of income taxes on temporary  differences  previously  flowed
through to  ratepayers,  $282  million;  tax  liabilities  on  normalization  of
book/tax  depreciation  timing  differences,  $127 million and tax assets on the
disallowance of plant costs, $41 million.

     The Company has reflected on its Consolidated  Balance Sheet as of December
31, 1997 an additional amount of deferred tax liabilities  associated with plant
book/tax basis  differences.  An offsetting  regulatory asset,  representing the
future  amounts to be  collected  from  customers  for the  recovery  of the tax
expense  associated  with  these  additional  tax  liabilities,  has  also  been
reflected.


                                       46
<PAGE>
<TABLE>
                                   THE UNITED ILLUMINATING COMPANY

                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

(G)  SUPPLEMENTARY INFORMATION

<CAPTION>
                                                                        1998           1997           1996
                                                                        -----          -----          ----
                                                                                      (000's)
<S>                                                                    <C>            <C>           <C>
OPERATING REVENUES
- ------------------
     Retail                                                             $631,607       $622,333       $651,114
     Wholesale - capacity                                                 11,524          9,747          7,686
               - energy                                                   33,424         73,124         65,158
     Other                                                                 9,636          3,825          3,300
                                                                      -----------    -----------    -----------
          Total Operating Revenues                                      $686,191       $709,029       $727,258
                                                                      ===========    ===========    ===========

SALES BY CLASS(MWH'S) - UNAUDITED
- ---------------------------------
    Retail
     Residential                                                       1,924,724      1,899,284      1,895,804
     Commercial                                                        2,324,507      2,248,974      2,263,056
     Industrial                                                        1,154,935      1,168,470      1,143,410
     Other                                                                48,166         48,619         48,388
                                                                      -----------    -----------    -----------
                                                                       5,452,332      5,365,347      5,350,658
    Wholesale                                                          1,551,109      2,700,393      2,260,423
                                                                      -----------    -----------    -----------
          Total Sales by Class                                         7,003,441      8,065,740      7,611,081
                                                                      ===========    ===========    ===========

OTHER OPERATION EXPENSES
- ------------------------
    Production                                                           $28,427        $26,203        $22,214
    Transmission & Distribution                                           35,681         36,926         35,415
    Customer Service                                                      26,582         28,957         29,107
    Administrative & General                                              55,368         66,514         72,209
                                                                      -----------    -----------    -----------
          Total                                                         $146,058       $158,600       $158,945
                                                                      ===========    ===========    ===========

DEPRECIATION
- ------------
    Plant in service                                                     $67,143        $65,585        $63,618
    Accelerated conservation and load management                          13,086          6,636           -
    Nuclear decommissioning                                                2,580          2,397          2,303
                                                                      -----------    -----------    -----------
                                                                         $82,809        $74,618        $65,921
                                                                      ===========    ===========    ===========

OTHER TAXES
- -----------
    Charged to:
     Operating:
        State gross earnings                                             $24,039        $23,571        $26,804
        Local real estate and personal property (1)                       35,088         22,974         24,854
        Payroll taxes                                                      5,547          5,948          5,528
                                                                      -----------    -----------    -----------
                                                                          64,674         52,493         57,186
     Nonoperating and other accounts                                         510            459            628
                                                                      -----------    -----------    -----------
        Total Other Taxes                                                $65,184        $52,952        $57,814
                                                                      ===========    ===========    ===========
      (1) 1998 includes $14,025 charge for property tax settlement.

OTHER INCOME AND (DEDUCTIONS) - NET
- -----------------------------------
     Interest income                                                      $3,181         $2,317         $1,505
     Equity earnings from Connecticut Yankee                                 854          1,343          1,225
     Loss from subsidiary companies (2)                                   (1,748)        (3,639)        (9,701)
     Miscellaneous other income and (deductions) - net                    (1,190)         1,340         (1,474)
                                                                      -----------    -----------    -----------
          Total Other Income and (Deductions) - net                       $1,097         $1,361        ($8,445)
                                                                      ===========    ===========    ===========
  (2)Includes  before-tax  non-recurring  charges in 1997 and 1996 of $2,825
     and $5,750,  respectively,  resulting  from losses at American  Payment
     Systems, Inc.

OTHER INTEREST CHARGES
- ----------------------
     Notes Payable                                                        $5,050         $2,462           $882
     Other                                                                 1,457            818          1,210
                                                                      -----------    -----------    -----------
          Total Other Interest Charges                                    $6,507         $3,280         $2,092
                                                                      ===========    ===========    ===========
</TABLE>

                                       47
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

(H)  PENSION AND OTHER BENEFITS

     The Company's  qualified  pension plan, which is based on the highest three
years of pay, covers substantially all of its employees,  and its entire cost is
borne by the Company. The Company also has a non-qualified supplemental plan for
certain  executives  and a  non-qualified  retiree  only plan for certain  early
retirement  benefits.  The net pension costs for these plans for 1998,  1997 and
1996 were $(5,138,000), ($4,626,000) and $18,403,000, respectively.

     The  Company's  funding  policy for the  qualified  plan is to make  annual
contributions that satisfy the minimum funding requirements of ERISA but that do
not exceed the maximum  deductible  limits of the Internal  Revenue Code.  These
amounts are  determined  each year as a result of an actuarial  valuation of the
plan  In  1996,   the  Company   contributed   $2.8  million  for  1995  funding
requirements.  In 1997,  the Company  contributed  $2.7 million for 1996 funding
requirements  and $2.5  million  for 1997  funding  requirements.  In 1998,  the
Company contributed $2.6 million for 1998 funding requirements. During 1996, the
Company  established a  supplemental  retirement  benefit trust and through this
trust  purchased life insurance  policies on the officers of the Company to fund
the future  liability under the  supplemental  plan. The cash surrender value of
these policies is shown as an investment on the Company's  Consolidated  Balance
Sheet.

                                                        1998              1997
                                                        ----              ----
                                                                (000's)
The components of net pension costs were as follows:
    Service cost of benefits earned during the period  $4,389          $ 3,791
    Interest cost on projected benefit obligation      17,828           17,565
    Expected return on plan assets                    (25,934)         (22,293)
    Amortization of:
       Prior service cost                                 406              406
       Transition obligation (asset)                   (1,095)          (1,065)
       Actuarial (gain) loss                           (1,132)            (498)
    Settlements (curtailments)                            400           (2,724)
    Other amortization and deferrals-net                  -                192
                                                        -----            -----
    Net pension cost                                  $(5,138)         $(4,626)
                                                       =======          ======

Assumptions used to determine pension costs were:
    Discount rate                                       7.25%            7.75%
    Average wage increase                               4.50%            4.50%
    Return on plan assets                              11.00%           11.00%




                                       48
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
<TABLE>
<CAPTION>
                                                                                    1998             1997
                                                                                    ----             ----
                                                                                            (000's)
<S>                                                                               <C>               <C>
The pension benefit obligations and plan assets as of December 31:

    Change in Projected Pension Benefit Obligation:
      Pension Benefit Obligation - January 1                                      $259,545          $232,783
         Service cost                                                                4,389             3,791
         Interest cost                                                              17,828            17,565
         Curtailments/settlements                                                       -             (3,193)
         Actuarial (gain) loss                                                      14,064            21,656
         Benefits paid                                                             (15,080)          (13,057)
                                                                                  --------          --------
     Pension Benefit Obligation - December 31                                     $280,746          $259,545
                                                                                   =======           =======

    Change in Plan Assets:
      Fair Value of Plan Assets - January 1                                       $243,739          $208,863
        Actual return on plan assets                                                38,224            43,225
        Employer contributions                                                       2,914             5,429
        Benefits paid (including expenses)                                         (16,193)          (13,778)
                                                                                  --------          --------
      Fair Value of Plan Assets - December 31                                     $268,684          $243,739
                                                                                   =======           =======

    Funded Status:
      Projected benefits greater than plan assets                                  $12,062           $15,806
      Unrecognized prior service cost                                               (3,878)           (4,285)
      Unrecognized net gain (loss) from past experience                             15,639            19,259
      Unrecognized transition asset                                                  7,274             8,369
                                                                                    ------            ------

      Accrued pension liability                                                    $31,097           $39,149
                                                                                    ======            ======

Assumptions used in estimating benefit obligations at December 31:
    Discount rate                                                                    6.75%             7.25%
    Average wage increase                                                            4.50%             4.50%
</TABLE>

     In addition to providing pension benefits,  the Company also provides other
postretirement  benefits (OPEB),  consisting principally of health care and life
insurance benefits,  for retired employees and their dependents.  Employees with
25 years of service are eligible for full  benefits,  while  employees with less
than 25 years of service  but greater  than 15 years of service are  entitled to
partial  benefits.  Years  of  service  prior  to  age 35 are  not  included  in
determining the number of years of service.

     For funding  purposes,  the  Company  established  a  Voluntary  Employees'
Benefit Association Trust (VEBA) to fund OPEB for union employees. Approximately
44% of the Company's  employees are represented by Local 470-1,  Utility Workers
Union of America,  AFL-CIO,  for  collective  bargaining  purposes.  The Company
established a 401(h)  account in connection  with the qualified  pension plan to
fund OPEB for non-union  employees  who retire on or after January 1, 1994.  The
funding policy assumes  contributions  to these trust funds to be the total OPEB
expense  calculated  under SFAS No. 106,  adjusted to reflect a share of amounts
expensed as a result of voluntary early retirement  programs minus pay-as-you-go
benefit  payments for  pre-January  1, 1994 non-union  retirees,  allocated in a
manner that minimizes  current income tax liability,  without  exceeding maximum
tax deductible limits. In accordance with this policy,  the Company  contributed
approximately  $0, $0 and $3.8 million to the union VEBA in 1998, 1997 and 1996,
respectively.  The  Company  contributed  $0.9  million,  $1.7  million and $0.9
million to the 401(h) account in 1998, 1997 and 1996, respectively.  Plan assets
for both the union  VEBA and  401(h)  account  consist  primarily  of equity and
fixed-income securities.


                                       49
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)


     The components of the net cost of OPEB were as follows:

                                                        1998             1997
                                                        ----             ----
                                                               (000's)
               Service cost                            $1,078           $ 925
               Interest cost                            2,576           2,434
               Expected return on plan assets          (2,249)         (1,787)
               Amortization of:
                  Prior service cost                      (71)            (86)
                  Transition obligation (asset)         1,169           1,906
                  Actuarial (gain) loss                  (361)           (648)
               Settlements (curtailments)                  -             (186)
               Other amortization and deferrals-net        -              492
                                                          ---            ----
               Net Cost of Postretirement Benefit      $2,142          $3,050
                                                        =====           =====

     Assumptions used to determine OPEB costs were:

                    Discount rate                       7.25%           7.75%
                    Health Care Cost Trend Rate         5.50%           5.50%
                    Return on plan assets              11.00%          11.00%

A one  percentage  point change in the assumed health care cost trend rate would
have the following effects:

                                                1% Increase         1% Decrease
                                                            (000's)
Aggregate service and interest cost components     $463               $(372)

Accumulated postretirement benefit obligation    $4,246             $(3,498)


                                       50
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
<TABLE>
<CAPTION>
                                                                                    1998             1997
                                                                                    ----             ----
                                                                                            (000's)
<S>                                                                                <C>               <C>
The postretirement benefit obligations and plan assets as of December 31:

    Change in Projected Postretirement Benefit Obligation:
      Postretirement Benefit Obligation - January 1                                $35,112           $36,220
         Service cost                                                                1,078               925
         Interest cost                                                               2,576             2,434
         Amendments                                                                     -               (409)
         Curtailments/settlements                                                       -                204
         Actuarial (gain) loss                                                       4,002            (1,923)
         Benefits paid                                                              (2,539)           (2,339)
                                                                                   -------           -------
     Postretirement Benefit Obligation - December 31                               $40,229           $35,112
                                                                                    ======            ======

    Change in Plan Assets:
      Fair Value of Plan Assets - January 1                                        $21,168           $16,720
        Actual return on plan assets                                                 2,491             3,836
        Employer contributions                                                         910             1,737
        Benefits paid (including expenses)                                          (1,366)           (1,125)
                                                                                   -------           -------
      Fair Value of Plan Assets - December 31                                      $23,203           $21,168
                                                                                    ======            ======

    Funded Status:
      Projected benefits greater than plan assets                                  $17,026           $13,944
      Unrecognized prior service cost                                                  946             1,017
      Unrecognized net gain (loss) from past experience                              1,241             5,363
      Unrecognized transition asset                                                (16,368)          (17,537)
                                                                                   -------          ---------

      Accrued Postretirement liability                                             $ 2,845           $ 2,787
                                                                                    ======            ======

Assumptions used in estimating benefit obligations at December 31:
    Discount rate                                                                    6.75%             7.25%
    Average wage increase                                                            4.50%             4.50%
</TABLE>

     The  Company  has  an  Employee   Savings  Plan  (401(k)   Plan)  in  which
substantially all employees are eligible to participate. The 401(k) Plan enables
employees to defer receipt of up to 15% of their compensation and to invest such
funds in a  number  of  investment  alternatives.  The  Company  makes  matching
contributions in the form of Company common stock for each employee.  During the
first five months of 1996, the matching  contributions were made into the 401(k)
Plan.  Beginning  in June 1996,  the matching  contributions  were made into the
Employee Stock Ownership Plan (ESOP). The Company's matching contribution to the
401(k) Plan during the first five months of 1996 was $0.8 million. In June 1996,
all shares of the Company's  common stock in the 401(k) Plan were transferred to
the ESOP.

     The Company has an ESOP for substantially all its employees.  In June 1996,
the  Company  began  making  matching  contributions  to the ESOP  based on each
employee's  salary  deferrals  in the 401(k)  Plan.  The  matching  contribution
currently  equals  fifty  cents for each dollar of the  employee's  compensation
deferred, but is not more than three and three-eighths percent of the employee's
annual salary.  The Company's  matching  contributions  to the ESOP during 1998,
1997 and the period June 1996 - December  1996 were $1.7  million,  $1.7 million
and $0.8 million, respectively.

     The  Company  pays  dividends  on the  shares  of  stock in the ESOP to the
participant and the Company  receives a tax deduction on the dividends paid. The
Company also makes  contributions to the ESOP equal to 25% of the dividends paid
to each participant.  The Company's annual  contributions  during 1998, 1997 and
1996 were $270,000, $417,000 and $324,000, respectively.



                                       51
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     On May 22, 1995, the Company and the union  representing  approximately 695
of its  operating,  maintenance  and clerical  employees  agreed on a three-year
contract, effective May 16, 1995. As part of this agreement, the Company offered
a voluntary early retirement program to 74 employees,  who had until January 31,
1996 to accept. The early retirement offer was accepted by 64 employees, and the
Company  recognized a charge to earnings in January  1996 of $7.2 million  ($4.2
million,  after-tax). The employees accepting the offer retired during the first
nine months of 1996. In June 1996, the Company  recognized an additional  charge
to earnings of $0.9 million  ($0.5  million,  after-tax)  to reflect  additional
early retirement costs.

     In July 1996, the Company offered a Voluntary Early Retirement  Program and
a Voluntary  Separation  Plan to virtually all of its employees.  A total of 163
employees  accepted  one or the other of these  plans.  In the third  quarter of
1996,  the  Company  recognized  a charge to  earnings  of $14.9  million  ($8.7
million,  after-tax) to reflect the cost of these plans. The employees accepting
the offer retired on or before December 31, 1997.

(I)  JOINTLY OWNED PLANT AND POWER PURCHASE AGREEMENTS

     At December 31, 1998,  the Company had the  following  interests in jointly
owned plants:

                               OWNERSHIP/
                               LEASEHOLD          PLANT IN         ACCUMULATED
                                 SHARE            SERVICE          DEPRECIATION
                               ---------          --------         ------------
                                                         (Millions)
   Seabrook Unit 1               17.5  %           $648              $146
   Millstone Unit 3               3.685             135                63
   New Haven Harbor Station      93.7               143                78

     The  Company's  share of the  operating  costs of jointly  owned  plants is
included in the appropriate  expense captions in the  Consolidated  Statement of
Income.

         At December 31, 1998,  the Company had two long-term  contracts for the
purchase of power. A contract with  Wheelabrator  Technology,  Inc. requires the
Company to purchase all of the energy output of a  trash-to-energy  cogeneration
facility (Bridgeport RESCO) situated in Bridgeport,  Connecticut,  through April
2, 2008. A contract between  Hydro-Quebec and the New England  participants in a
transmission  facility  linking New England and  Quebec,  Canada,  requires  the
Company to purchase  its 5.45%  participating  share of the energy  delivered by
Hydro-Quebec  over the  transmission  facility.  This  contract is  scheduled to
expire in September,  2001; but it may be extended.  The costs to the Company in
1998 for these two contracts were $26.1 million and $7.0 million,  respectively.
There are no annual minimum debt service  payments,  and no allocable portion of
interest,  associated with these contracts. The Company's guaranty liability for
its participating share of the debt financing for the Hydro-Quebec  transmission
facility was $6.8 million at December 31, 1998.

(J)  UNAMORTIZED CANCELLED NUCLEAR PROJECT

     From December 1984 through  December 1992, the Company had been  recovering
its investment in Seabrook Unit 2, a partially  constructed  nuclear  generating
unit that was  cancelled in 1984,  over a regulatory  approved  ten-year  period
without a return  on its  unamortized  investment.  In the  Company's  1992 rate
decision,  the DPUC adopted a proposal by the Company to write off its remaining
investment in Seabrook Unit 2, beginning January 1, 1993, over a 24-year period,
corresponding with the flowback of certain Connecticut  Corporation Business Tax
(CCBT) credits. Such decision will allow the Company to retain the Seabrook Unit
2/CCBT amounts for ratemaking  purposes,  with the accumulated  CCBT credits not
deducted from rate base during the 24-year period of amortization in recognition
of a longer period of time for amortization of the Seabrook Unit 2 balance. As a
result of reducing its remaining unamortized  investment in Seabrook Unit 2 with
proceeds from the sale of certain Seabrook Unit 2 equipment, the Company expects
to completely amortize its unamortized investment in the year 2008.



                                       52
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

(K)  FUEL FINANCING OBLIGATIONS AND OTHER LEASE OBLIGATIONS

     The Company has a Fossil Fuel Supply Agreement with a financial institution
providing  for the  financing of up to $37.5  million of fossil fuel  purchases.
Under this agreement, the financing entity may acquire and/or store natural gas,
coal and fuel oil for sale to the Company,  and the Company may  purchase  these
fossil  fuels  from the  financing  entity at a price for each type of fuel that
reimburses  the  financing  entity  for the  direct  costs  it has  incurred  in
purchasing and storing the fuel,  plus a charge for  maintaining an inventory of
the fuel determined by reference to the fluctuating interest rate on thirty-day,
dealer-placed  commercial  paper in New York. The Company is obligated to insure
the  fuel  inventories  and  to  indemnify  the  financing  entity  against  all
liabilities,  taxes and other  expenses  incurred as a result of its  ownership,
storage and sale of fossil fuel to the Company. This agreement currently extends
to May 2000, when it will terminate.  The Company discontinued using this fossil
fuel financing  arrangement  in September  1998. At December 31, 1998, no fossil
fuel purchases were being financed under this agreement.  On April 16, 1999, the
Company  sold  all of its  operating  non-nuclear  generation  facilities  to an
unaffiliated  entity.  As a  result,  the  Company  will  not  finance  any fuel
purchases under this agreement prior to its termination in May 2000.

     The Company  also has lease  arrangements  for data  processing  equipment,
office  equipment,   vehicles  and  office  space,  including  the  lease  of  a
distribution service facility, which is recognized as a capital lease. The gross
amount of assets  recorded under capital  leases and the related  obligations of
those leases as of December 31, 1998 are recorded on the balance sheet.

     Future minimum lease payments under capital leases,  excluding the Seabrook
sale/leaseback transaction, which is being treated as a long-term financing, are
estimated to be as follows:

                                                                (000's)

     1999                                                      $ 1,696
     2000                                                        1,696
     2001                                                        1,696
     2002                                                        1,696
     2003                                                        1,696
     After 2003                                                 16,000
                                                               --------
 Total minimum capital lease payments                           24,480
    Less:  Amount representing interest                          7,626
                                                               --------
 Present value of minimum capital lease payments               $16,854
                                                               ========

     Capitalization  of leases  has no impact  on  income,  since the sum of the
amortization of a leased asset and the interest on the lease  obligation  equals
the rental expense allowed for ratemaking purposes.

     Operating  leases,   which  are  charged  to  operating  expense,   consist
principally  of a  large  number  of  small,  relatively  short-term,  renewable
agreements  for a wide variety of  equipment.  In  addition,  the Company has an
operating  lease for its corporate  headquarters.  Future minimum lease payments
under this lease are estimated to be as follows:

                                                                  (000's)

                             1999                              $   6,426
                             2000                                  6,524
                             2001                                  6,837
                             2002                                  8,168
                             2003                                  9,125
                             2004-2012                            91,209
                                                                 --------
                                   Total                        $128,289



                                       53
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     Rental  payments  charged to  operating  expenses  in 1998,  1997 and 1996,
including  rental payments for its corporate  headquarters,  were $11.7 million,
$12.2 million and $12.8 million, respectively.

(L)  COMMITMENTS AND CONTINGENCIES

CAPITAL EXPENDITURE PROGRAM

     The Company's continuing capital expenditure program is presently estimated
at $130.8 million,  excluding AFUDC, for 1999 through 2003.

NUCLEAR INSURANCE CONTINGENCIES

     The  Price-Anderson  Act, currently extended through August 1, 2002, limits
public liability  resulting from a single incident at a nuclear power plant. The
first $200 million of liability  coverage is provided by purchasing  the maximum
amount of commercially  available insurance.  Additional liability coverage will
be provided by an assessment of up to $83.9 million per incident, levied on each
of the  nuclear  units  licensed to operate in the United  States,  subject to a
maximum  assessment of $10 million per incident per nuclear unit in any year. In
addition,  if the sum of all public  liability  claims and legal costs resulting
from any nuclear  incident  exceeds the maximum amount of financial  protection,
each reactor operator can be assessed an additional 5% of $83.9 million, or $4.2
million. The maximum assessment is adjusted at least every five years to reflect
the impact of inflation.  With respect to each of the three  nuclear  generating
units in which the Company has an interest, the Company will be obligated to pay
its ownership and/or leasehold share of any statutory  assessment resulting from
a nuclear  incident at any nuclear  generating  unit.  Based on its interests in
these nuclear  generating  units,  the Company  estimates its maximum  liability
would be $17.8 million per incident. However, any assessment would be limited to
$2.1 million per incident per year.

     The NRC requires each nuclear  generating unit to obtain property insurance
coverage  in a minimum  amount of $1.06  billion  and to  establish  a system of
prioritized  use of the insurance  proceeds in the event of a nuclear  incident.
The system  requires that the first $1.06 billion of insurance  proceeds be used
to  stabilize  the  nuclear  reactor to prevent any  significant  risk to public
health and safety and then for  decontamination  and  cleanup  operations.  Only
following completion of these tasks would the balance, if any, of the segregated
insurance  proceeds become available to the unit's owners. For each of the three
nuclear  generating  units in which the Company has an interest,  the Company is
required to pay its ownership  and/or  leasehold share of the cost of purchasing
such  insurance.  Although  each of these units has  purchased  $2.75 billion of
property  insurance  coverage,  representing  the limits of  coverage  currently
available  from  conventional  nuclear  insurance  pools,  the cost of a nuclear
incident could exceed available insurance proceeds.  Under those  circumstances,
the nuclear  insurance  pools that  provide this  coverage may levy  assessments
against the insured owner companies if pool losses exceed the accumulated  funds
available to the pool.  The maximum  potential  assessments  against the Company
with respect to losses occurring  during current policy years are  approximately
$3.1 million.

OTHER COMMITMENTS AND CONTINGENCIES

                               CONNECTICUT YANKEE

     On December  4, 1996,  the Board of  Directors  of the  Connecticut  Yankee
Atomic  Power  Company  (Connecticut  Yankee)  voted  unanimously  to retire the
Connecticut  Yankee nuclear plant (the Connecticut  Yankee Unit) from commercial
operation.  The Company has a 9.5% stock ownership share in Connecticut  Yankee.
The power  purchase  contract  under which the Company  has  purchased  its 9.5%
entitlement to the  Connecticut  Yankee Unit's power output permits  Connecticut
Yankee  to  recover  9.5% of all of its  costs  from UI.  In  December  of 1996,
Connecticut  Yankee filed  decommissioning  cost estimates and amendments to the
power  contracts with its owners with the Federal Energy  Regulatory  Commission
(FERC).  Based on  regulatory  precedent,  this filing seeks  confirmation  that
Connecticut Yankee will continue to collect from its owners its  decommissioning
costs, the unrecovered investment in the Connecticut Yankee Unit and other costs
associated with the permanent shutdown of the Connecticut Yankee Unit. On August
31, 1998, a FERC  Administrative  Law Judge (ALJ)  released an initial  decision
regarding  Connecticut  Yankee's  December  1996  filing.  The initial  decision
contains provisions that would allow Connecticut Yankee to recover,


                                       54
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

through the power contracts with its owners,  the balance of its net unamortized
investment in the  Connecticut  Yankee Unit,  but would  disallow  recovery of a
portion of the return on Connecticut  Yankee's investment in the unit. The ALJ's
decision  also states  that  decommissioning  cost  collections  by  Connecticut
Yankee,  through  the  power  contracts,  should  continue  to  be  based  on  a
previously-approved  estimate  until a new,  more  reliable  estimate  has  been
prepared and tested.  During October of 1998,  Connecticut Yankee and its owners
filed briefs  setting forth  exceptions to the ALJ's initial  decision.  If this
initial decision is upheld by the FERC,  Connecticut Yankee could be required to
write off a portion of the regulatory asset on its Balance Sheet associated with
the  retirement  of the  Connecticut  Yankee Unit. In this event,  however,  the
Company  would not be  required to record any  write-off  on account of its 9.5%
ownership  share in  Connecticut  Yankee,  because the Company has  recorded its
regulatory asset  associated with the retirement of the Connecticut  Yankee Unit
net of any return on investment.  The Company cannot predict,  at this time, the
outcome of the FERC  proceeding.  However,  the Company will continue to support
Connecticut Yankee's efforts to contest the ALJ's initial decision.

     The Company's  estimate of its remaining share of Connecticut Yankee costs,
including  decommissioning,   less  return  of  investment  (approximately  $9.9
million) and return on investment  (approximately  $4.7 million) at December 31,
1998, is approximately $32.7 million. This estimate, which is subject to ongoing
review and revision,  has been  recorded by the Company as an  obligation  and a
regulatory asset on the Consolidated Balance Sheet.

                                  HYDRO-QUEBEC

     The Company is a  participant  in the  Hydro-Quebec  transmission  intertie
facility linking New England and Quebec, Canada. Phase I of this facility, which
became  operational  in 1986 and in which the Company has a 5.45%  participating
share, has a 690 megawatt  equivalent capacity value; and Phase II, in which the
Company has a 5.45% participating share, increased the equivalent capacity value
of the intertie  from 690  megawatts  to a maximum of 2000  megawatts in 1991. A
ten-year  Firm  Energy  Contract,  which  provides  for the  sale  of 7  million
megawatt-hours  per year by Hydro-Quebec to the New England  participants in the
Phase II facility,  became effective on July 1, 1991. Additionally,  the Company
is  obligated  to furnish a guarantee  for its  participating  share of the debt
financing  for the Phase II facility.  As of December 31,  1998,  the  Company's
guarantee liability for this debt was approximately $6.8 million.

                                 PROPERTY TAXES

     The City of New Haven (the City) and the  Company  have been  involved in a
dispute  over the  amount of  personal  property  taxes owed to the City for tax
years beginning with 1991-1992. On May 8, 1998, the City and the Company reached
a comprehensive  settlement of all of the Company's  contested personal property
tax assessments and tax bills for the tax years 1991-1992  through 1997-1998 and
the Company's  personal  property tax assessments for the tax year 1998-1999 and
subsequent years. Under the terms of this settlement,  the Company agreed to pay
the City $14.025 million,  subject to Connecticut Superior Court approval of the
settlement and conditioned on the Company receiving  authorization from the DPUC
to recover the settlement amount from its retail customers.  The DPUC denied the
Company's  initial  application  for such  authorization  and the City agreed to
extend to December 31, 1998 the time period for satisfying this condition of the
settlement  in return for a payment by the  Company of $6  million.  The Company
filed a second  application  with the DPUC on July 9, 1998,  and on  December 8,
1998 a Joint Stipulation  among the Company,  the Office of Consumer Counsel and
the  Connecticut  Attorney  General  relative to the recovery of the  settlement
amount was filed with the DPUC.  On December 30,  1998,  the DPUC issued a draft
decision rejecting this Joint Stipulation.  The Company filed written exceptions
to this draft  decision and requested oral argument on the draft  decision;  and
the City  agreed  to extend to March 1, 1999 the time  period  for  obtaining  a
favorable  DPUC  authorization,  in return  for  payment  by the  Company  of an
additional $6 million.  On February 10, 1999,  the DPUC issued a final  decision
rejecting the Joint Stipulation.  The Company  subsequently waived the condition
to the  settlement  with  the  City  that the  DPUC  authorize  recovery  of the
settlement amount from the Company's retail customers and, on March 5, 1999, the
settlement  was  approved  by the  Superior  Court.  The  Company  will  pay the
remaining $2.025 million of the settlement amount to the City promptly. Based on
the DPUC's  final  decision,  the  Company  has  expensed  the  $14.025  million
settlement amount in 1998.



                                       55
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

                             ENVIRONMENTAL CONCERNS

     In complying  with  existing  environmental  statutes and  regulations  and
further developments in areas of environmental  concern,  including  legislation
and studies in the fields of water and air quality  (particularly  "air  toxics"
and "global warming"),  hazardous waste handling and disposal, toxic substances,
and electric  and magnetic  fields,  the Company may incur  substantial  capital
expenditures for equipment modifications and additions, monitoring equipment and
recording devices,  and it may incur additional  operating expenses.  Litigation
expenditures  may also  increase as a result of scientific  investigations,  and
speculation and debate,  concerning the possibility of harmful health effects of
electric and magnetic fields.  The total amount of these expenditures is not now
determinable.

             SITE DECONTAMINATION, DEMOLITION AND REMEDIATION COSTS

     The  Company  has  estimated  that the total  cost of  decontaminating  and
demolishing  its Steel Point  Station  and  completing  requisite  environmental
remediation  of  the  site  will  be  approximately   $11.3  million,  of  which
approximately  $8.3 million had been incurred as of December 31, 1998,  and that
the value of the property following remediation will not exceed $6.0 million. As
a result of a 1992 DPUC retail rate  decision,  beginning  January 1, 1993,  the
Company  has  been  recovering  through  retail  rates  $1.075  million  of  the
remediation costs per year. The remediation  costs,  property value and recovery
from  customers  will be subject to true-up in the  Company's  next  retail rate
proceeding  based on actual  remediation  costs and actual gain on the Company's
disposition of the property.

     The Company is  presently  remediating  an area of PCB  contamination  at a
site,  bordering  the  Mill  River  in New  Haven,  that  contains  transmission
facilities  and  the   deactivated   English  Station   generation   facilities.
Remediation costs,  including the repair and/or replacement of approximately 560
linear  feet of sheet  piling,  are  currently  estimated  at $7.5  million.  In
addition,  the  Company is  planning  to repair  and/or  replace  the  remaining
deteriorated  sheet  piling  bordering  the  English  Station  property,  at  an
additional estimated cost of $10 million.

     As described at Note (C) "Rate-Regulated Regulatory Proceedings" above, the
Company  has  contracted  to sell its  Bridgeport  Harbor  Station and New Haven
Harbor  Station  generating  plants in compliance  with  Connecticut's  electric
utility industry restructuring legislation.  Environmental assessments performed
in  connection  with the  marketing of these plants  indicate  that  substantial
remediation expenditures will be required in order to bring the plant sites into
compliance with applicable  Connecticut  minimum standards following their sale.
The proposed  purchaser  of the plants has agreed to  undertake  and pay for the
major portion of this remediation.  However, the Company will be responsible for
remediation of the portions of the plant sites that will be retained by it.

(M)  NUCLEAR FUEL DISPOSAL AND NUCLEAR PLANT DECOMMISSIONING

     Costs associated with nuclear plant operations include amounts for disposal
of nuclear wastes, including spent fuel, and for the ultimate decommissioning of
the plants.  Under the Nuclear Waste Policy Act of 1982, the federal  Department
of  Energy  (DOE) is  required  to  design,  license,  construct  and  operate a
permanent  repository for high level radioactive  wastes and spent nuclear fuel.
The Act requires  the DOE to provide for the disposal of spent  nuclear fuel and
high level  radioactive  waste from commercial  nuclear plants through contracts
with the  owners  and  generators  of such  waste;  and the DOE has  established
disposal  fees  that  are  being  paid to the  federal  government  by  electric
utilities owning or operating nuclear generating units. In return for payment of
the prescribed  fees,  the federal  government was required to take title to and
dispose of the utilities'  high level wastes and spent nuclear fuel beginning no
later than January  1998.  However,  the DOE has  announced  that its first high
level waste  repository will not be in operation  earlier than 2010 and possibly
not earlier  than 2013,  notwithstanding  the DOE's  statutory  and  contractual
responsibility to begin disposal of high-level  radioactive waste and spent fuel
beginning not later than January 31, 1998.

     The DOE also announced that, absent a repository,  the DOE has no statutory
obligation to begin taking high level wastes and spent nuclear fuel for disposal
by January 1998. However, numerous utilities and states have obtained a judicial
declaration  that the DOE has a  statutory  responsibility  to take title to and
dispose of high level wastes and spent  nuclear fuel  beginning in January 1998,
and that the  contracts  between the DOE and the plant owners and  generators of
such waste will provide a potentially  adequate remedy for the latter if the DOE
fails to fulfill its contractual obligations


                                       56
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

by that date.  The DOE is  contesting  these  judicial  declarations;  and it is
unclear at this time whether the United States  Congress will enact  legislation
to address spent fuel/high level waste disposal issues.

     Until the federal  government  begins  receiving  such  materials,  nuclear
generating  units will need to retain high level  wastes and spent  nuclear fuel
on-site or make other provisions for their storage.  Storage  facilities for the
Connecticut  Yankee  Unit  are  deemed  adequate,  and  storage  facilities  for
Millstone Unit 3 are expected to be adequate for the projected life of the unit.
Storage  facilities  for Seabrook  Unit 1 are  expected to be adequate  until at
least 2010. Fuel consolidation and compaction  technologies are being considered
for  Seabrook  Unit 1 and  may  provide  adequate  storage  capability  for  the
projected life of the unit. In addition,  other licensed  technologies,  such as
dry storage casks, may satisfy spent nuclear fuel storage requirements.

     Disposal  costs for  low-level  radioactive  wastes  (LLW) that result from
operation  or   decommissioning  of  nuclear  generating  units  have  increased
significantly in recent years and may continue to rise. The cost increases are a
function of increased  packaging and  transportation  costs, and higher fees and
surcharges imposed by the disposal facilities.  Currently,  the Chem Nuclear LLW
facility at Barnwell,  South Carolina,  is open to the Connecticut  Yankee Unit,
Millstone  Unit 3, and Seabrook Unit 1 for disposal of LLW. The  Envirocare  LLW
facility at Clive,  Utah, is also open to these generating units for portions of
their LLW.  All three units have  contracts  in place for LLW  disposal at these
disposal facilities.

     Because  access to LLW disposal may be lost at any time,  Millstone  Unit 3
and Seabrook Unit 1 have storage plans that will allow on-site  retention of LLW
for at  least  five  years  in the  event  that  disposal  is  interrupted.  The
Connecticut Yankee Unit, which has been retired from commercial operation, has a
similar  storage  program,  although  disposal  of its LLW  will  take  place in
connection with its decommissioning.

     The Company  cannot  predict  whether or when a LLW  disposal  site will be
designated in Connecticut.  The State of New Hampshire has not met deadlines for
compliance with the Low-Level  Radioactive  Waste Policy Act and has stated that
the state is unsuitable for a LLW disposal  facility.  Both  Connecticut and New
Hampshire are also pursuing other options for out-of-state disposal of LLW.

     NRC licensing  requirements  and  restrictions  are also  applicable to the
decommissioning  of nuclear  generating units at the end of their service lives,
and the NRC has adopted  comprehensive  regulations  concerning  decommissioning
planning,  timing, funding and environmental reviews. UI and the other owners of
the nuclear generating units in which UI has interests estimate  decommissioning
costs for the units and  attempt to recover  sufficient  amounts  through  their
allowed  electric  rates,  together with earnings on the  investment of funds so
recovered, to cover expected  decommissioning costs. Changes in NRC requirements
or  technology,  as well as inflation,  can increase  estimated  decommissioning
costs.

     New   Hampshire   has   enacted  a  law   requiring   the   creation  of  a
government-managed  fund to finance the  decommissioning  of nuclear  generating
units  in  that  state.  The New  Hampshire  Nuclear  Decommissioning  Financing
Committee  (NDFC)  has  established  $497  million  (in  1999  dollars)  as  the
decommissioning  cost estimate for Seabrook Unit 1, of which the Company's share
would be approximately $87 million. This estimate assumes the prompt removal and
dismantling  of the unit at the end of its estimated  36-year  energy  producing
life.  Monthly  decommissioning  payments  are being  made to the  state-managed
decommissioning  trust fund.  UI's share of the  decommissioning  payments  made
during 1998 was $2.1  million.  UI's share of the fund at December  31, 1998 was
approximately $16.5 million.

     Connecticut has enacted a law requiring the operators of nuclear generating
units  to file  periodically  with  the  DPUC  their  plans  for  financing  the
decommissioning  of the units in that state.  The current  decommissioning  cost
estimate for Millstone  Unit 3 is $560 million (in 1999  dollars),  of which the
Company's share would be  approximately  $21 million.  This estimate assumes the
prompt removal and  dismantling of the unit at the end of its estimated  40-year
energy producing life.  Monthly  decommissioning  payments,  based on these cost
estimates,  are being made to a decommissioning  trust fund managed by Northeast
Utilities (NU). UI's share of the Millstone Unit 3 decommissioning payments made
during  1998 was  $487,000.  UI's  share of the fund at  December  31,  1998 was
approximately $6.5 million.  The current  decommissioning  cost estimate for the
Connecticut Yankee Unit, assuming the prompt removal


                                       57
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

and dismantling of the unit  commencing in 1997, is $476 million,  of which UI's
share would be $45 million.  Through  December  31,  1998,  $85 million has been
expended for  decommissioning.  The projected remaining  decommissioning cost is
$391  million,  of which UI's share would be $37  million.  The  decommissioning
trust  fund for the  Connecticut  Yankee  Unit is also  managed  by NU.  For the
Company's 9.5% equity ownership in Connecticut Yankee,  decommissioning costs of
$2.4  million  were  funded by UI  during  1998,  and UI's  share of the fund at
December 31, 1998 was $25 million.

     The  Financial  Accounting  Standards  Board  (FASB) has issued an exposure
draft related to the  accounting for the closure and removal costs of long-lived
assets,  including  nuclear plant  decommissioning.  If the proposed  accounting
standard  were  adopted,   it  may  result  in  higher  annual   provisions  for
decommissioning  to be recognized earlier in the operating life of nuclear units
and an accelerated recognition of the decommissioning  obligation. The FASB will
be  deliberating  this issue,  and the resulting  final  pronouncement  could be
different from that proposed in the exposure draft.

(N)  FAIR VALUE OF FINANCIAL INSTRUMENTS (1)

     The estimated  fair values of the Company's  financial  instruments  are as
follows:

                                      1998                     1997
                                      ----                     ----
                                    CARRYING     FAIR       CARRYING     FAIR
                                     AMOUNT      VALUE       AMOUNT      VALUE
                                    --------     -----      --------     -----
                                            (000's)                 (000's)
Cash and temporary cash investments $101,445   $101,445     $32,002     $32,002

Long-term debt (2)(3)(4)            $606,342   $611,524    $620,457    $624,192

Interest rate swaps (5)             $225,000   $220,877    $225,000    $223,547

Fuel price management instruments(6)    -          -           -          ($817)

(1)  Equity  investments  were not valued because they were not considered to be
     material.

(2)  Excludes the obligation under the Seabrook Unit 1 sale/leaseback agreement.

(3)  The fair market  value of the  Company's  long-term  debt is  estimated  by
     brokers  based  on  market  conditions  at  December  31,  1998  and  1997,
     respectively.

(4)  See Note (B), Capitalization - Long-Term Debt.

(5)  The fair value of the interest rate swaps is calculated by the counterparty
     to the swap agreements using mid-market models and proprietary models.

(6)  The fair value of the fuel price  management  instruments  at December  31,
     1997 was  calculated  as the  difference  between the fuel price within the
     swap  agreements  and the  prevailing  market  price at  December  31, 1997
     multiplied by the forward swap agreement volumes.


                                       58
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

(O)  QUARTERLY FINANCIAL DATA (UNAUDITED)

    Selected quarterly financial data for 1998 and 1997 are set forth below:
<TABLE>
<CAPTION>
                        OPERATING          OPERATING              NET              EARNINGS PER SHARE OF
QUARTER                 REVENUES            INCOME               INCOME              COMMON STOCK(1)
- -------                 ---------          ---------             ------            ---------------------
                          (000's)           (000's)              (000's)           Basic         Diluted
                                                                                   -----         -------
1998

     <S>                <C>                 <C>                 <C>                <C>             <C>
     First              $162,474            $22,677              $8,962             $.64           $.64
     Second              159,792             21,174               8,379              .60            .60
     Third               198,601             37,462              26,236             1.87           1.87
     Fourth (2)          165,324             15,013               1,495              .10            .10

1997

     First (3)          $180,917            $28,164             $13,176            $ .93           $.93
     Second              164,600             19,544               4,846              .34            .34
     Third               197,215             37,680              22,184             1.60           1.59
     Fourth              166,297             18,494               3,251              .23            .23
</TABLE>
                                                 ------------------

(1)  Based on weighted average number of shares outstanding each quarter.

(2)  Operating income,  net income and earnings per share for the fourth quarter
     of 1998  included an after-tax  charge of $8.3 million,  associated  with a
     property tax settlement.  See Note (L),  "Commitments  and  Contingencies -
     Property Taxes".

(3)  Operating  income,  net income and earnings per share for the first quarter
     of 1997 included an after-tax credit of $6.7 million, or $.48 per share, to
     provide for the  cumulative  tax  benefits  associated  with future  fossil
     generation decommissioning.

(P)  SEGMENT INFORMATION

     The  Company  has one  reportable  operating  segment,  that  of  regulated
generation,  distribution and sale of electricity.  The accounting policies used
for that  segment do not differ  from  those  used for  nonreportable  operating
segments.  Revenues from inter-segment  transactions are not material and all of
the Company's revenues are derived in the United States.

     The revenues from external customers, interest income, interest expense and
depreciation  charges of the one reportable segment are identical to the amounts
shown on the  Consolidated  Statement of Income for each year presented.  Income
before taxes of the reportable segment is not materially  different from that of
the Company as a whole.


                                       59
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     The following table  reconciles the total assets of the reportable  segment
with the total assets shown on the Consolidated Balance Sheet at December 31:
<TABLE>
<CAPTION>
                                                        1998                  1997                1996
                                                        ----                  ----                ----
<S>                                                   <C>                  <C>                  <C>
Total Assets - Regulated Utility                      $1,892,822           $1,881,883           $1,951,954
Total Assets - Unregulated Subsidiaries                  136,062              116,830              101,498
Total Assets - Elimination                               (85,474)             (80,179)             (76,712)
                                                        --------             --------             --------
Total Consolidated Assets                             $1,943,410           $1,918,534           $1,976,740
                                                       =========            =========            =========
</TABLE>

(Q)  RESTATEMENT OF FINANCIAL RESULTS

     During the third  quarter of 1999,  the Company has restated its  financial
statements for 1998, 1997 and 1996 for matters related to the timing of American
Payment  Systems  ("APS") agency  collection  reserves and for certain line loss
factors  that  affect the  calculation  of  unbilled  revenues.  The Company had
consultations  with the staff of the Securities and Exchange  Commission and its
independent accountants in determining these restated amounts.

     The following tables  summarize the restatements  that the Company has made
on net income, earnings per share and retained earnings.

Increase (decrease) in net income:
                                                FOR THE YEAR ENDED DECEMBER 31,
                                                  1998       1997        1996
                                                  ----       ----        ----
           DESCRIPTION                                       (000'S)
           -----------
1998 APS charge                                   $2,882    $(1,643)    $(1,239)
1997 unbilled revenues                                 -       (691)        691
1996 APS charge                                        -          -         497
                                                   -----      -----       -----
   Net increase (decrease) to net income           2,882     (2,334)        (51)
Net income applicable to common
   shareholders, as originally reported           42,010     45,634      40,606
                                                  ------     ------      ------
Net income applicable to common
   shareholders, as restated                     $44,892    $43,300     $40,555
                                                  ======     ======      ======



                                                FOR THE YEAR ENDED DECEMBER 31,
           DESCRIPTION                           1998        1997        1996
           -----------                           ----        ----        ----
Earnings per share, as originally reported
    -  Basic                                     $3.00        $3.27       $2.88
    -  Diluted                                   $3.00        $3.26       $2.87

Earnings per share, as restated
    -  Basic                                     $3.20        $3.10       $2.88
    -  Diluted                                   $3.20        $3.09       $2.87



                                                   AS OF DECEMBER 31,
                                                1998         1997       1996
                                                ----         ----       ----
           DESCRIPTION                                     (000'S)
           -----------
Retained earnings, as originally reported      $163,847    $162,226    $156,847
Net effect of restatements, described above           -      (2,882)       (548)
                                                -------    --------    --------
Retained earnings, as restated                 $163,847    $159,344    $156,299
                                               ========    ========    ========



                                       60
<PAGE>
                         THE UNITED ILLUMINATING COMPANY

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)

     The  impact of the  adjustments  described  above  was to  reduce  retained
earnings as of January 1, 1996 by $497.

      Included in  restricted  cash at December  31,  1998,  1997,  and 1996 are
amounts of $23,056, $21,063 and $16,682, respectively,  representing collections
by APS agents that are held in APS agent  accounts  prior to  transmittal to the
respective APS customers. In addition the Company has included in other accounts
receivable at December 31, 1998,  1997 and 1996 amounts of $26,768,  $23,284 and
$0,  respectively,  which represent  collections by APS agents not yet deposited
into APS bank accounts.  A corresponding  accounts  payable has been recorded to
reflect the portions of these collections owed to APS customers,  as well as the
amount of restricted cash presented above. The Company had previously  presented
its  consolidated  balance sheet net of these  accounts  receivable and accounts
payable amounts.

      In addition, the Company has revised Schedule II on page S1 to reflect the
restatement of additional  reserves for  uncollectible  accounts  related to APS
agent collections.



                                       61
<PAGE>

                   [LETTERHEAD OF PRICEWATERHOUSECOOPERS LLP]


Report of Independent Accountants


To the Board of Directors and Shareholders
of The United Illuminating Company:

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements  of  income,  of  retained  earnings  and of cash flows
present fairly, in all material  respects,  the financial position of The United
Illuminating  Company and its subsidiaries (the "Company") at December 31, 1998,
1997 and 1996 and the results of their  operations and their cash flows for each
of the three years in the period ended  December 31, 1998,  in  conformity  with
generally accepted  accounting  principles.  These financial  statements are the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements  in  accordance  with  generally  accepted  auditing
standards which require that we plan and perform the audit to obtain  reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the  amounts  and  disclosures  in  the  financial  statements,   assessing  the
accounting  principles  used and significant  estimates made by management,  and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

As described in Note Q, the Company revised its December 31, 1998, 1997 and 1996
consolidated  financial  statements with respect to certain previously  recorded
charges.




/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP
New York, NY
February 12, 1999, except for Note Q,
  as to which date is November 1, 1999.


                                       62
<PAGE>

                   [LETTERHEAD OF PRICEWATERHOUSECOOPERS LLP]



                      Report of Independent Accountants on
                          Financial Statement Schedule


To the Board of Directors and Shareholders
of The United Illuminating Company:

Our audits of the consolidated  financial  statements  referred to in our report
dated February 12, 1999, except as to the restatement of certain expense amounts
described  in Note Q,  which is as of  November  1, 1999  appearing  in the 1998
Annual Report on Form 10-K/A-2 of The United Illuminating  Company also included
an audit of the Financial  Statement Schedule on page S-1 of this Form 10-K/A-2.
In our opinion,  this  Financial  Statement  Schedule  presents  fairly,  in all
material  respects,  the  information set forth therein when read in conjunction
with the related consolidated financial statements.


/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP
New York, NY
February 12, 1999, except for Note Q,
  as to which the date is November 1, 1999.


                                       63
<PAGE>


                   [LETTERHEAD OF PRICEWATERHOUSECOOPERS LLP]



                       Consent of Independent Accountants


We hereby  consent  to the  incorporation  by  reference  in these  Registration
Statements  on Form  S-3 (No.  33-50221,  No.  33-50445,  No.  33-55461  and No.
33-64003) of our report dated February 12, 1999, except as to the restatement of
certain  expense  amounts  described in Note Q, which is as of November 1, 1999,
relating  to the  financial  statements  appearing  in The  United  Illuminating
Company's Annual Report on Form 10-K/A-2 for the year ended December 31, 1998.


/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP
New York, NY
November 1, 1999

                                       64
<PAGE>


                                   SIGNATURES

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


                         THE UNITED ILLUMINATING COMPANY



Dated:    11/03/99                By:         /s/ Robert L. Fiscus
      ----------------               ------------------------------------------
                                                  Robert L. Fiscus
                                        Vice Chairman of the Board of Directors
                                               and Chief Financial Officer



                                       65
<PAGE>

<TABLE>
<CAPTION>
                                                                                                 SCHEDULE II
                                                                                                 VALUATION AND
                                                                                               QUALIFYING ACCOUNTS
                         THE UNITED ILLUMINATING COMPANY
                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
                             (Thousands of Dollars)


              COL. A                           COL. B                      COL. C                 COL. D            COL. E
              ------                           ------                      ------                 ------            ------
                                                                         ADDITIONS
                                                             -------------------------------
                                             BALANCE AT       CHARGED TO         CHARGED                          BALANCE AT
                                              BEGINNING        COSTS AND         TO OTHER                           END OF
          CLASSIFICATION                      OF PERIOD        EXPENSES          ACCOUNTS       DEDUCTIONS          PERIOD
          --------------                     ----------       ----------         --------       ----------        ----------

<S>                         <C>                 <C>             <C>                <C>            <C>                <C>
RESERVE DEDUCTION FROM
  ASSET TO WHICH IT APPLIES:
    Reserve for uncollectible
    accounts (consolidated):
                            1998                $7,197           $5,745            -              $10,511 (A)        $2,431
                            1997                $8,929           $9,832            -              $11,564 (A)        $7,197
                            1996                $7,133          $16,080            -              $14,284 (A)        $8,929


RESERVE DEDUCTION FROM
  ASSET TO WHICH IT APPLIES:
    Reserve for uncollectible
      accounts (American
      Payment Systems,
      agent collections
                            1998                $5,392             $361            -               $5,208 (A)          $545
                            1997                $6,545           $3,425            -               $4,578 (A)        $5,392
                            1996                  $796           $6,179            -                 $430 (A)        $6,545
</TABLE>


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

NOTE:
   (A) Accounts written off, less recoveries.

                                   S-1

<TABLE> <S> <C>


<ARTICLE>                                           UT
<MULTIPLIER>                                   1,000

<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   DEC-31-1998
<BOOK-VALUE>                                   PER-BOOK
<TOTAL-NET-UTILITY-PLANT>                      1,226,424
<OTHER-PROPERTY-AND-INVEST>                    37,873
<TOTAL-CURRENT-ASSETS>                         305,189
<TOTAL-DEFERRED-CHARGES>                       371,674
<OTHER-ASSETS>                                 0
<TOTAL-ASSETS>                                 1,941,160
<COMMON>                                       281,796
<CAPITAL-SURPLUS-PAID-IN>                      (136)
<RETAINED-EARNINGS>                            163,847
<TOTAL-COMMON-STOCKHOLDERS-EQ>                 445,507
                          0
                                    4,299
<LONG-TERM-DEBT-NET>                           664,510
<SHORT-TERM-NOTES>                             0
<LONG-TERM-NOTES-PAYABLE>                      86,892
<COMMERCIAL-PAPER-OBLIGATIONS>                 0
<LONG-TERM-DEBT-CURRENT-PORT>                  66,202
                      0
<CAPITAL-LEASE-OBLIGATIONS>                    16,506
<LEASES-CURRENT>                               348
<OTHER-ITEMS-CAPITAL-AND-LIAB>                 656,896
<TOT-CAPITALIZATION-AND-LIAB>                  1,941,160
<GROSS-OPERATING-REVENUE>                      686,191
<INCOME-TAX-EXPENSE>                           53,619
<OTHER-OPERATING-EXPENSES>                     536,246
<TOTAL-OPERATING-EXPENSES>                     589,865
<OPERATING-INCOME-LOSS>                        96,326
<OTHER-INCOME-NET>                             4,958
<INCOME-BEFORE-INTEREST-EXPEN>                 101,284
<TOTAL-INTEREST-EXPENSE>                       56,212
<NET-INCOME>                                   45,072
                    201
<EARNINGS-AVAILABLE-FOR-COMM>                  44,892
<COMMON-STOCK-DIVIDENDS>                       40,389
<TOTAL-INTEREST-ON-BONDS>                      45,611
<CASH-FLOW-OPERATIONS>                         112,053
<EPS-BASIC>                                  3.20
<EPS-DILUTED>                                  3.20



</TABLE>


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